EX-19 3 pncmac312cs0602.htm MONTHLY REMITTANCE STMT TO CERTIFICATEHOLDERS PNC Mortgage Acceptance Corp

Wells Fargo Bank Minnesota, N.A.
Corporate Trust Services
9062 Old Annapolis Road
Columbia, MD  21045-1951

PNC Mortgage Acceptance Corp.
Commercial Mortgage Pass-Through Certificates
Series 1999-CM1

Distribution Date Statement

Payment Date: 06/10/2002
Record Date: 05/31/2002

For Additional Information, please contact CTSLink Customer Service at (301) 815-6600.  Reports Available on the World Wide Web @ www.ctslink.com/cmbs

Table of Contents

Statement Sections Page (s)
Certificate Distribution Detail 2
Certificate Factor Detail 3
Reconciliation Detail 4
Other Rquired Information 5
Ratings Detail 6
Current Mortgage Loan and Property Stratification Tales 7 - 9
Mortgage Loan Detail 10 - 16
Principal Prepayment Detail 17
Historical Detail 18
Delinquency Loan Detail 19 - 22
Specially Serviced Loan Detail 23 - 25
Modified Loan Detail 26
Liquidated Loan Detail 27

 

Underwriter Underwriter Underwriter Master & Special Servicer
Donaldson, Lufkin & Jenrette Securities Corporation PNC Capital Markets, Inc. Prudential Securities Incorporated Midland Loan Services, Inc.
277 Park Avenue One PNC Plaza, 26th Floor
249 Fifth Avenue		 One New York Plaza 210 W. 10th Street
New York, NY  10172 Pittsburgh, PA  15222-2707 New York, NY  10292 Kansas City, MO 64105
Contact:  N. Dante LaRocca Contact:  Tim Martin Contact:  John Mulligan Contact:  Brad Hauger
Phone Number:  (212) 892-4964 Phone Number:  (412) 762-4256 Phone Number:  (212) 778-4365 Phone Number:  (816) 292-8629

This report has been compiled from information provided to Wells Fargo Bank MN, N.A. by various third parties, which may include the Servicer, Master Servicer, Special Servicer and others.  Wells Fargo Bank MN, N.A. has not independently confirmed the accuracy of information received from these third parties and assumes no duty to do so.  Wells Fargo Bank MN, N.A. Expressly disclaims any responsibility for the accuracy or completeness of information furnished by third parties.

Copyright 1997, Wells Fargo Bank Minnesota, N.  Page 1 of 27

PNC Mortgage Acceptance Corp.
Commercial Mortgage Pass-Through Certificates
Series 1999-CM1

Certificate Distribution Detail

Class CUSIP Pass-Through Rate Original Balance Beginning Balance Principal Distribution Interest Distribution Prepayment Premiums Realized Loss Total Distribution Ending Balance Current Subordination Level (1)
A-1A 69348HAB4 7.110000% 123,351,000.00 105,997,161.88 1,558,964.40 628,033.18 61,509.77 0.00 2,248,507.35 104,438,197.48 27.43%
A-1B 69348HAC2 7.330000% 433,652,000.00 433,652,000.00 0.00 2,648,890.97 0.00 0.00 2,648,890.97 433,652,000.00 27.43%
A-2 69348HAD0 7.510000% 39,922,000.00 39,922,000.00 0.00 249,845.18 0.00 0.00 249,845.18 39,922,000.00 22.05%
A-3 69348HAE8 7.660000% 34,218,000.00 34,218,000.00 0.00 218,424.90 0.00 0.00 218,424.90 34,218,000.00 17.43%
A-4 69348HAF5 7.850000% 13,308,000.00 13,308,000.00 0.00 87,056.50 0.00 0.00 87,056.50 13,308,000.00 15.64%
B-1 69348HAG3 8.162512% 24,713,000.00 24,713,000.00 0.00 168,100.14 0.00 0.00 168,100.14 24,713,000.00 12.31%
B-2 69348HAH1 8.162512% 9,505,000.00 9,505,000.00 0.00 64,653.90 0.00 0.00 64,653.90 9,505,000.00 11.02%
B-3 69348HAJ7 7.100000% 26,615,000.00 26,615,000.00 0.00 157,472.08 0.00 0.00 157,472.08 26,615,000.00 7.43%
B-4 69348HAK4 7.100000% 7,604,000.00 7,604,000.00 0.00 44,990.33 0.00 0.00 44,990.33 7,604,000.00 6.41%
B-5 69348HAL2 7.100000% 6,654,000.00 6,654,000.00 0.00 39,369.50 0.00 0.00 39,369.50 6,654,000.00 5.51%
B-6 69348HAM0 6.850000% 10,455,000.00 10,455,000.00 0.00 59,680.63 0.00 0.00 59,680.63 10,455,000.00 4.10%
B-7 69348HAN8 6.850000% 7,604,000.00 7,604,000.00 0.00 43,406.17 0.00 0.00 43,406.17 7,604,000.00 3.08%
B-8 69348HAP3 6.850000% 5,703,000.00 5,703,000.00 0.00 32,554.63 0.00 0.00 32,554.63 5,703,000.00 2.31%
C 69348HAQ1 6.850000% 7,605,000.00 7,605,000.00 0.00 43,411.88 0.00 0.00 43,411.88 7,605,000.00 1.28%
D 69348HAR9 6.850000% 9,505,266.00 9,505,266.00 0.00 49,323.27 0.00 0.00 49,323.27 9,505,266.00 0.00%
E 69348HAS7 0.000000% 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00%
R-I 69348HBC1 0.000000% 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00%
R-II 69348HBD9 0.000000% 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00%
R-III 69348HBE7 0.000000% 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00%
                       
      760,414,266.00 743,060,427.88 1,558,964.40 4,535,213.26 61,509.77 0.00 6,155,687.43 741,501,463.48  

 

Class CUSIP Pass-Through Rate Original Notional  Amount Beginning Notional Amount Interest Distribution Prepayment Premiums Total Distribution Ending Notional Amount
S   69348HAA6   0.830431% 760,414,266.00 743,060,427.88 514,217.31 1,011.05 515,228.36 741,501,463.48

(1) Calculated by taking (A) the sum of the ending certificate balance of all classes less (B) the sum of (i) the ending certificate balance of the designated class and (ii) the ending certificate balance of all classes which are not subordinate to the designated class and dividing the result by (A).

Copyright 1997, Wells Fargo Bank Minnesota, N.  Page 2 of 27

PNC Mortgage Acceptance Corp.
Commercial Mortgage Pass-Through Certificates
Series 1999-CM1

Certificate Factor Detail

Class

CUSIP

Beginning Balance

Principal Distribution

Interest Distribution

Prepayment Premiums

Realized Loss

Ending Balance
A-1A 69348HAB4 859.31335684 12.63844152 5.09143161 0.49865644 0.00000000 846.67491532
A-1B 69348HAC2 1,000.00000000 0.00000000 6.10833334 0.00000000 0.00000000 1,000.00000000
A-2 69348HAD0 1,000.00000000 0.00000000 6.25833325 0.00000000 0.00000000 1,000.00000000
A-3 69348HAE8 1,000.00000000 0.00000000 6.38333333 0.00000000 0.00000000 1,000.00000000
A-4 69348HAF5 1,000.00000000 0.00000000 6.54166667 0.00000000 0.00000000 1,000.00000000
B-1 69348HAG3 1,000.00000000 0.00000000 6.80209363 0.00000000 0.00000000 1,000.00000000
B-2 69348HAH1 1,000.00000000 0.00000000 6.80209363 0.00000000 0.00000000 1,000.00000000
B-3 69348HAJ7 1,000.00000000 0.00000000 5.91666654 0.00000000 0.00000000 1,000.00000000
B-4 69348HAK4 1,000.00000000 0.00000000 5.91666623 0.00000000 0.00000000 1,000.00000000
B-5 69348HAL2 1,000.00000000 0.00000000 5.91666667 0.00000000 0.00000000 1,000.00000000
B-6 69348HAM0 1,000.00000000 0.00000000 5.70833381 0.00000000 0.00000000 1,000.00000000
B-7 69348HAN8 1,000.00000000 0.00000000 5.70833377 0.00000000 0.00000000 1,000.00000000
B-8 69348HAP3 1,000.00000000 0.00000000 5.70833421 0.00000000 0.00000000 1,000.00000000
C 69348HAQ1 1,000.00000000 0.00000000 5.70833399 0.00000000 0.00000000 1,000.00000000
D 69348HAR9 1,000.00000000 0.00000000 5.18904679 0.00000000 0.00000000 1,000.00000000
E 69348HAS7 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000
R-I 69348HBC1 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000
R-II 69348HBD9 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000
R-III 69348HBE7 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000

 
Class CUSIP Beginning Notional Amount Interest Distribution Prepayment Premiums Ending Notional Amount
S   69348HAA6   977.17844220 0.67623312 0.00132960 975.12829077

Copyright 1997, Wells Fargo Bank Minnesota, N.  Page 3 of 27

PNC Mortgage Acceptance Corp.
Commercial Mortgage Pass-Through Certificates
Series 1999-CM1

Reconciliation Detail

Advance Summary
P & I Advances Outstanding   3,251,781.66
Servicing Advances Outstanding   17,531.79
Reimbursement for Interest on Advances   148.96

Servicing Fee Summary
Current Period Accrued Servicing Fees   51,049.62
Less Servicing Fees on Delinquent Payments   26,183.95
Less Reductions to Servicing Fees   0.00
Plus Servicing Fees for Delinquent Payments Received   21,392.30
Plus Adjustments for Prior Servicing Calculation   0.00
Total Servicing Fees Collected   46,257.97

Certificate Interest Reconciliation

Class Accrued Certificate Interest Net Aggregate Prepayment Interest Shortfall Distributable Certificate Interest Distributable Certificate Interest Adjustment Additional Trust Fund Expenses Interest Distribution Remaining Unpaid Distributable Certificate Interest

 

Class Accrued Certificate Interest Net Aggregate Prepayment Interest Shortfall Distributable Certificate Interest Distributable Certificate Interest Adjustment Additional Trust Fund Expenses Interest Distribution Remaining Unpaid Distributable Certificate Interest
S 514,217.29 0.00 514,217.29 0.00 0.00 514,217.31 0.00
A-1A 628,033.18 0.00 628,033.18 0.00 0.00 628,033.18 0.00
A-1B 2,648,890.97 0.00 2,648,890.97 0.00 0.00 2,648,890.97 0.00
A-2 249,845.18 0.00 249,845.18 0.00 0.00 249,845.18 0.00
A-3 218,424.90 0.00 218,424.90 0.00 0.00 218,424.90 0.00
A-4 87,056.50 0.00 87,056.50 0.00 0.00 87,056.50 0.00
B-1 168,100.14 0.00 168,100.14 0.00 0.00 168,100.14 0.00
B-2 64,653.90 0.00 64,653.90 0.00 0.00 64,653.90 0.00
B-3 157,472.08 0.00 157,472.08 0.00 0.00 157,472.08 0.00
B-4 44,990.33 0.00 44,990.33 0.00 0.00 44,990.33 0.00
B-5 39,369.50 0.00 39,369.50 0.00 0.00 39,369.50 0.00
B-6 59,680.63 0.00 59,680.63 0.00 0.00 59,680.63 0.00
B-7 43,406.17 0.00 43,406.17 0.00 0.00 43,406.17 0.00
B-8 32,554.63 0.00 32,554.63 0.00 0.00 32,554.63 0.00
C 43,411.88 0.00 43,411.88 0.00 0.00 43,411.88 0.00
D 54,259.23 0.00 54,259.23 0.00 4,935.96 49,323.27 60,231.61
E 0.00 0.00 0.00 0.00 0.00 0.00 0.00
               
Total 5,054,366.51 0.00 5,054,366.51 0.00 4,935.96 5,049,430.57 60,231.61

Copyright 1997, Wells Fargo Bank Minnesota, N.  Page 4 of 27

PNC Mortgage Acceptance Corp.
Commercial Mortgage Pass-Through Certificates
Series 1999-CM1

Other Required Information

Available Distribution Amount (1)   6,670,915.79
Aggregate Number of Outstanding Loans   206
Aggregate Stated Principal Balance of Loans   741,501,463.76
Aggregate Unpaid Principal Balance of Loans   741,828,580.94
Aggregate Amount of Servicing Fee   46,257.97
Aggregate Amount of Special Servicing Fee   890.32
Aggregate Amount of Trustee Fee   1,424.20
Aggregate Trust Fund Expenses   148.96
Interest Reserve Deposit   0.00
Interest Reserve Withdrawal   0.00
Deferred Interest Received   0.00
Default Interest Received   0.00

Appraisal Reduction Amount
Loan Number   Appraisal Reduction Amount   Cumulative ASER Amount   Date Appraisal Reduction Effected
940912466 562,575.02 38,342.41 09/05/2001
Total   562,575.02  34,445.73   

(1) The Available Distribution Amount includes an Prepayment Premiums.

Copyright 1997, Wells Fargo Bank Minnesota, N.  Page 5 of 27

PNC Mortgage Acceptance Corp.
Commercial Mortgage Pass-Through Certificates
Series 1999-CM1

Ratings Detail

    Original Ratings Current Ratings (1)
Class CUSIP Fitch Moodys S & P Fitch Moodys S & P
S 69348HAA6 AAA X AAA AAA X AAA
A-1A 69348HAB4 AAA X AAA AAA X AAA
A-1B 69348HAC2 AAA X AAA AAA X AAA
A-2 69348HAD0 AA X AA AA X AA
A-3 69348HAE8 A X A A X A
A-4 69348HAF5 A- X A- A- X A-
B-1 69348HAG3 BBB X BBB BBB X BBB
B-2 69348HAH1 BBB- X BBB- BBB- X BBB-
B-3 69348HAJ7 NR X BB+ NR X BB+
B-4 69348HAK4 NR X BB NR X BB
B-5 69348HAL2 NR X BB- NR X BB-
B-6 69348HAM0 B+ X B+ B+ X B+
B-7 69348HAN8 NR X B NR X B
B-8 69348HAP3 B- X B- B- X B-
C 69348HAQ1 NR X CCC NR X CCC
D 69348HAR9 NR X NR NR X NR
E 69348HAS7 NR X NR NR X NR

NR - Designates that the class was not rated by the above agency at the time of original issuance.
X - Designates that the above rating agency did not rate any classes in this transaction at the time of original issuance.
N/A - Data not available this period.

1) For any class not rated at the time of original issuance by any particular rating agency, no request has been made subsequent to issuance to obtain rating
information, if any, from such rating agency. The current ratings were obtained directly from the applicable rating agency within 30 days of the payment date listed above. The ratings may have changed since they were obtained. Because the ratings may have changed, you may want to obtain current ratings directly from the rating agencies.
Fitch, Inc. Moodys Investors Service Standard & Poors Rating Services
One State Street Plaza 99 Church Street 55 Water Street
New York, New York 10004 New York, New York 10007 New York, New York 10041
(212) 908-0500 (212) 553-0300 (212) 438-2430

Copyright 1997, Wells Fargo Bank Minnesota, N.  Page 6 of 27

PNC Mortgage Acceptance Corp.
Commercial Mortgage Pass-Through Certificates
Series 1999-CM1

Current Mortgage Loan and Property Stratification Tables

Scheduled Balance

Scheduled Balance # of Loans Scheduled Balance % of Agg. Bal. WAM (2) WAC Weighted Avg DSCR (1)
Below 500,000 1 388,793.52 0.05 89 8.8800 1.480000
500,001 to 750,000 15 9,794,466.47 1.32 89 8.5421 1.485300
750,001 to 1,000,000 17 14,915,541.87 2.01 88 8.1673 1.888658
1,000,001 to 1,250,000 14 15,626,862.37 2.11 90 8.2590 1.511409
1,250,001 to 1,500,000 17 23,387,911.51 3.15 95 8.0895 1.549686
1,500,001 to 1,750,000 22 35,641,313.02 4.81 93 8.0402 1.478432
1,750,001 to 2,000,000 15 27,828,146.98 3.75 78 7.8378 1.544058
2,000,001 to 3,000,000 33 79,929,376.58 10.78 90 8.1172 1.553261
3,000,001 to 4,000,000 20 69,150,322.51 9.33 82 7.9539 1.440719
4,000,001 to 5,000,000 12 52,936,168.04 7.14 89 7.9207 1.667052
5,000,001 to 6,000,000 10 53,581,709.85 7.23 84 7.9654 1.488214
6,000,001 to 7,000,000 9 58,387,858.73 7.87 85 7.8856 1.287884
7,000,001 to 8,000,000 4 29,122,069.54 3.93 88 7.9699 1.525020
8,000,001 to 9,000,000 2 16,573,605.51 2.24 82 7.4668 1.364663
9,000,001 to 11,500,000 8 84,117,848.25 11.34 84 7.7452 1.616671
11,500,001 to 15,500,000 3 37,485,823.27 5.06 76 7.9118 1.271381
15,500,001 to 34,500,000 2 52,680,442.51 7.10 87 7.8651 1.388868
34,500,001 or greater 2 79,953,203.23 10.78 88 8.3208 1.421072
             
Totals 206 741,501,463.76 100.00 86 7.9848 1.487671

State (3)

State # of Props Scheduled Balance % of Agg. Bal. WAM (2) WAC Weighted Avg DSCR (1)
Arizona 7 14,344,410.41 1.93 80 7.8706 1.620188
Arkansas 5 8,714,845.93 1.18 88 8.3978 1.634557
California 30 110,719,205.30 14.93 89 8.0886 1.641851
Colorado 8 22,368,699.21 3.02 79 8.2664 1.388059
Connecticut 5 10,393,394.92 1.40 87 8.3433 1.517408
Florida 17 59,085,282.30 7.97 86 8.1046 1.454317
Georgia 9 21,360,462.78 2.88 98 8.0354 1.382174
Idaho 1 1,319,172.56 0.18 197 6.9500 1.720000
Indiana 4 9,646,281.85 1.30 108 8.0486 1.350014
Iowa 1 1,359,369.19 0.18 145 8.0300 1.970000
Kansas 5 6,959,729.14 0.94 71 7.5667 1.335571
Kentucky 1 5,608,441.62 0.76 87 8.1700 1.310000
Louisiana 5 6,168,432.57 0.83 81 7.6011 1.499451
Maryland 3 11,578,422.34 1.56 86 7.9384 1.326912
Massachusetts 7 40,081,584.87 5.41 86 7.9692 1.771647
Michigan 4 47,930,753.95 6.46 87 8.0219 1.594432
Minnesota 3 12,571,379.00 1.70 89 8.4037 1.466886
Mississippi 1 2,118,779.11 0.29 85 8.1000 0.090000
Nebraska 1 5,498,370.34 0.74 89 8.3600 1.410000
Nevada 2 3,367,912.30 0.45 85 8.0851 1.803596
New Hampshire 4 12,230,247.25 1.65 76 7.1602 1.376347
New Jersey 5 16,273,776.56 2.19 87 8.1974 1.705663
New Mexico 2 1,926,481.72 0.26 84 8.2800 2.555500
New York 11 69,286,043.02 9.34 91 8.4682 1.171195
Ohio 3 5,921,846.15 0.80 81 7.4537 1.582019
Oklahoma 8 46,681,909.27 6.30 84 7.4088 1.372578
Oregon 3 4,484,017.07 0.60 80 7.4889 1.696977
Pennsylvania 10 34,635,583.28 4.67 82 7.3780 1.787237
Tennessee 2 14,315,263.52 1.93 58 8.5121 1.504925
Texas 31 86,192,148.19 11.62 86 7.8563 1.402028
Utah 2 4,084,783.95 0.55 86 8.1857 1.335299
Vermont 1 3,661,005.54 0.49 76 7.2600 2.140000
Virginia 6 26,289,787.84 3.55 86 7.9646 1.473909
Washington 2 5,766,623.33 0.78 75 7.4316 1.635660
Wisconsin 2 8,557,017.38 1.15 85 7.9488 0.556733
             
Totals 211 741,501,463.76 100.00 86 7.9848 1.487671

See footnotes on last page of this section.

Copyright 1997, Wells Fargo Bank Minnesota, N.  Page 7 of 27

PNC Mortgage Acceptance Corp.
Commercial Mortgage Pass-Through Certificates
Series 1999-CM1

Current Mortgage Loan and Property Stratification Tables

Debt Service Coverage Ratio (1)

Debt Service Coverage Ratio

# of Loans

Scheduled Balance

% of Agg. Bal.

WAM (2)

WAC

Weighted Avg DSCR (1)

Credit Lease

1

2,039,954.40

0.28

211

8.1400

NAP

Less than Zero

0

0.00

0.00

0

0.0000

0.000000

Zero to 1.19

34

139,950,610.07

18.87

88

8.0265

0.978690

1.20 to 1.21

5

12,236,188.35

1.65

87

7.9796

1.206903

1.22 to 1.29

16

92,396,726.19

12.46

89

8.3527

1.241600

1.3 to 1.34

12

28,835,865.63

3.89

84

8.2099

1.313389

1.35 to 1.39

11

38,646,685.03

5.21

83

7.8518

1.376072

1.4 and greater

127

427,395,434.09

57.64

85

7.8879

1.737423

 

 

 

 

 

 

 

Totals

206

741,501,463.76

100.00

86

7.9848

1.487671

 

Note Rate
Note Rate # of Loans Scheduled Balance  % of Bal. Agg. WAM (2) WAC Weighted Avg DSCR (1)
7.000% or Less 16 62,175,175.70 8.39 78 6.7485 1.738147
7.001% to 7.250% 9 20,512,539.96 2.77 72 7.1353 1.656153
7.251% to 7.500% 11 51,523,057.26 6.95 87 7.4080 1.562889
7.501% to 7.750% 9 57,320,286.60 7.73 85 7.6949 1.277140
7.751% to 8.000% 30 145,852,121.53 19.67 88 7.9175 1.513227
8.001% to 8.250% 51 170,646,095.67 23.01 89 8.1328 1.524247
8.251% to 8.500% 38 99,073,629.63 13.36 87 8.3454 1.339559
8.501% to 8.750% 25 112,285,694.78 15.14 86 8.5935 1.401817
8.751% to 9.000% 12 14,378,290.25 1.94 89 8.8284 1.701897
9.001% or greater 5 7,734,572.38 1.04 85 9.1486 1.552660
             
Totals

206

 741,501,463.76 100.00 86 7.9848 1.487671

 

Property Type (3)
Property Type # of Props Scheduled Balance % of Agg. Bal. WAM (2) WAC Weighted Avg DSCR (1)

 

Property Type (3)

Property Type

# of Props

Scheduled Balance

% of Agg. Bal.

WAM (2)

WAC

Weighted Avg DSCR (1)

Credit Lease

1

2,039,954.40

0.28

211

8.1400

NAP

Industrial

16

37,311,646.34

5.03

90

8.0528

1.543440

Lodging

6

31,086,162.67

4.19

86

8.4275

1.331235

Mixed Use

7

24,868,177.75

3.35

87

8.3506

1.925594

Mobile Home Park

6

17,768,672.32

2.40

72

7.0808

1.895370

Multi-Family

84

289,045,957.38

38.98

85

7.7374

1.391026

Office

37

132,086,673.48

17.81

85

8.1773

1.670915

Retail

43

196,850,097.91

26.55

87

8.1416

1.426052

Self Storage

11

10,444,121.51

1.41

92

8.5188

1.536327

 

 

 

 

 

 

 

Totals

211

741,501,463.76

100.00

86

7.9848

1.487671

 

Seasoning
Seasoning # of Loans Scheduled Balance % of Agg. Bal. WAM (2) WAC Weighted Avg DSCR (1)
12 months or less 0 0.00 0.00 0 0.0000 0.000000
13 to 24 months 0 0.00 0.00 0 0.0000 0.000000
25 to 36 months 167 619,971,057.86 83.61 88 8.1592 1.436912
37 to 48 months 32 94,232,128.60 12.71 78 6.9567 1.752234
49 months and greater 7 27,298,277.30 3.68 79 7.5744 1.723417
             
Totals 206 741,501,463.76 100.00 86 7.9848 1.487671

See footnotes on last page of this section.

Copyright 1997, Wells Fargo Bank Minnesota, N.  Page 8 of 27

PNC Mortgage Acceptance Corp.
Commercial Mortgage Pass-Through Certificates
Series 1999-CM1

Current Mortgage Loan and Property Stratification Tables

Anticipated Remaining Term (ARD and Balloon Loans)
Anticipated Remaining Term (2) # of Loans Scheduled Balance % of Agg. Bal. WAM (2) WAC Weighted Avg DSCR (1)
114 months or less 195 721,287,001.33 97.27 84 7.9887 1.484798
115 to 119 months 0 0.00 0.00 0 0.0000 0.000000
120 to 199 months 5 11,352,209.42 1.53 136 7.6656 1.642848
200 months or greater 1 2,039,954.40 0.28 211 8.1400 NAP
             
Totals 201 734,679,165.15 99.08 85 7.9841 1.487247

 

Remaining Amortization Term (ARD and Balloon Loans)
Remaining Amortization Term # of Loans Scheduled Balance  % of Agg. Bal. WAM (2) WAC Weighted Avg DSCR (1)
238 months or less 6 7,013,535.35 0.95 98 8.3465 1.664900
239 to 298 months 68 148,566,917.50 20.04 87 8.1065 1.592715
299 to 312 months 9 33,914,347.74 4.57 77 7.4249 1.550642
313 months and greater 118 545,184,364.56 73.52 85 7.9809 1.452672
             
Totals 201 734,679,165.15 99.08 85 7.9841 1.487247

 

Remaining Stated Term (Fully Amortizing Loans)
Remaining Stated Term # of Loans Scheduled Balance % of Agg. Bal. WAM (2) WAC Weighted Avg DSCR (1)
114 months or less 0 0.00 0.00 0 0.0000 0.000000
115 to 119 months 0 0.00 0.00 0 0.0000 0.000000
120 to 199 months 4 5,259,069.60 0.71 160 8.1094 1.658981
200 months or greater 1 1,563,229.01 0.21 208 7.8900 1.110000
             
Totals 5 6,822,298.61 0.92 171 8.0591 1.533190

 

Age of Most Recent NOI
Age of Most Recent NOI # of Loans Scheduled Balance % of Agg. Bal. WAM (2) WAC Weighted Avg DSCR (1)
Credit Lease 1 2,039,954.40 0.28 211 8.1400 NAP
Underwriters Information 1 1,593,080.79 0.21 87 8.1200 1.400000
1 year or less 184 699,818,890.99 94.38 86 7.9721 1.486974
1 to 2 years 20 38,049,537.58 5.13 87 8.2051 1.504168
2 years or greater 0 0.00 0.00 0 0.0000 0.000000
             
Totals 206 741,501,463.76 100.00 86 7.9848 1.487671

(1) Debt Service Coverage Ratios are updated periodically as new NOI figures become available from borrowers on an asset level. In all cases the most current DSCR provided by the Servicer is used.  To the extent that no DSCR is provided by the Servicer, information from the offering document is used. The Trustee makes no representations as to the accuracy of the data provided by the borrower for this calculation.
(2) Anticipated Remaining Term and WAM are each calculated based upon the term from the current month to the earlier of the Anticipated Repayment Date, if applicable, and the maturity date.
(3) Data in this table was calculated by allocating pro-rata the current loan information to the properties based upon the Cut-off Date balance of each property as disclosed in the offering document.

Copyright 1997, Wells Fargo Bank Minnesota, N.  Page 9 of 27

PNC Mortgage Acceptance Corp.
Commercial Mortgage Pass-Through Certificates
Series 1999-CM1

Mortgage Loan Detail

Loan Number ODCR Property Type (1) City State Interest Payment Principal Payment Gross Coupon Anticipated Repayment Date Maturity Date Neg.  Amort (Y/N) Beginning Scheduled Balance Ending Scheduled Balance Paid Thru Date Appraisal Reduction Date Appraisal Reduction Amount Res. Strat. (2) Mod. Code (3)
030223425 1 RT Saratoga Springs NY 326,930.68 21,634.95 8.580% 11/01/2009 11/01/2029 N 44,249,584.75 44,227,949.80 06/01/2002        
030223408 2 RT Lansing MI 246,255.88 21,568.19 8.000% N/A 09/01/2009 N 35,746,821.62 35,725,253.43 05/01/2002        
030223393 3 MF Various Various 214,028.46 21,257.77 7.740% N/A 07/01/2009 N 32,112,296.91 32,091,039.14 05/01/2002        
030223432 4 OF Palo Alto CA 142,985.08 11,984.75 8.060% N/A 11/01/2009 N 20,601,388.12 20,589,403.37 06/01/2002        
940914098 5 MF Oklahoma City OK 84,960.82 9,481.32 7.430% N/A 09/01/2009 N 13,279,162.29 13,269,680.97 05/01/2002        
030223397 6 MF Tulsa OK 81,774.70 7,863.23 7.760% N/A 10/01/2009 N 12,237,650.63 12,229,787.40 06/01/2002        
030223407 7 OF Memphis TN 88,809.05 5,864.38 8.600% N/A 10/01/2006 N 11,992,219.28 11,986,354.90 05/01/2002        
940913676 8 MU Boston MA 80,699.28 6,623.81 8.180% N/A 07/01/2009 N 11,456,636.86 11,450,013.05 06/01/2002        
030223426 9 MF New York NY 80,120.27 6,005.46 8.310% N/A 11/01/2009 N 11,196,497.06 11,190,491.60 05/01/2002        
940910856 10 MH York PA 60,044.95 11,286.92 6.320% N/A 11/01/2008 N 11,033,167.91 11,021,880.99 05/01/2002        
030223405 11 MF Lauderhill FL 76,111.08 6,064.72 8.190% N/A 10/01/2009 N 10,792,071.19 10,786,006.47 05/01/2002        
030223403 12 RT Jensen Beach FL 75,145.48 6,259.83 8.090% N/A 10/01/2009 N 10,786,862.43 10,780,602.60 06/01/2002        
940911141 13 MF El Paso TX 57,521.77 9,458.09 6.700% N/A 09/01/2008 N 9,970,071.10 9,960,613.01 05/01/2002        
940913748 14 LO Los Angeles CA 72,155.81 9,380.24 8.650% N/A 08/01/2009 N 9,687,149.45 9,677,769.21 05/01/2002        
940913689 15 MF Kingwood TX 59,626.27 6,669.05 7.480% N/A 06/01/2009 N 9,257,140.37 9,250,471.32 05/01/2002        
940913252 16 MF North Little Rock AR 30,630.34 2,540.34 8.100% N/A 10/01/2009 N 4,391,447.07 4,388,906.73 05/01/2002        
940913667 17 RT North Little Rock AR 12,944.47 815.16 8.700% N/A 10/01/2009 N 1,727,848.82 1,727,033.66 05/01/2002        
940913668 18 RT North Little Rock AR 8,023.06 505.25 8.700% N/A 10/01/2009 N 1,070,931.84 1,070,426.59 05/01/2002        
940913665 19 RT Sherwood AR 6,306.47 397.14 8.700% N/A 10/01/2009 N 841,797.71 841,400.57 05/01/2002        
940913666 20 RT North Little Rock AR 5,149.79 324.30 8.700% N/A 10/01/2009 N 687,402.68 687,078.38 05/01/2002        
940910119 21 RT Manchester/Hookset NH 47,481.20 9,364.07 6.890% 08/01/2008 08/01/2028 N 8,269,584.75 8,260,220.68 06/01/2002        
030223418 22 RT Washington Townsh MI 57,590.05 4,869.81 8.040% N/A 11/01/2009 N 8,318,254.64 8,313,384.83 05/01/2002        
940914238 23 OF San Diego CA 53,229.89 4,682.45 7.990% N/A 09/01/2009 N 7,736,589.72 7,731,907.27 05/01/2002        
030223400 24 OF Burbank CA 49,819.76 4,529.63 7.890% N/A 10/01/2009 N 7,332,726.15 7,328,196.52 06/01/2002        
940914101 25 MF Oklahoma City OK 44,979.26 5,019.52 7.430% N/A 09/01/2009 N 7,030,144.73 7,025,125.21 05/01/2002        
030223428 26 MF Dallas TX 51,955.42 3,454.38 8.570% N/A 11/01/2009 N 7,040,294.92 7,036,840.54 05/01/2002        
940915057 27 MF Orlando FL 45,266.20 4,718.79 7.570% N/A 10/01/2009 N 6,944,148.59 6,939,429.80 05/01/2002        
030223396 28 RT Selma CA 49,258.08 3,675.45 8.320% N/A 10/01/2009 N 6,875,352.78 6,871,677.33 06/01/2002        
940914736 29 OF Holmdel NJ 46,404.80 4,128.79 7.980% N/A 08/01/2009 N 6,753,063.19 6,748,934.40 06/01/2002        
030223401 30 MF Waco TX 45,487.22 3,772.50 8.100% N/A 10/01/2009 N 6,521,465.56 6,517,693.06 05/01/2002        
940914569 31 MF Victoria TX 44,171.59 4,114.78 7.890% N/A 07/01/2009 N 6,501,399.70 6,497,284.92 05/01/2002        
940913791 32 MF Revere MA 43,340.47 3,947.05 7.910% N/A 09/01/2009 N 6,362,941.19 6,358,994.14 05/01/2002        
940910478 33 MF Oklahoma City OK 37,149.82 5,813.39 6.860% N/A 07/01/2008 N 6,288,881.77 6,283,068.38 05/01/2002        
030223410 34 LO Brookfield WI 44,402.70 6,174.12 8.370% N/A 11/01/2009 N 6,160,624.40 6,154,450.28 06/01/2002        

See footnotes on last page of this section

Copyright 1997, Wells Fargo Bank Minnesota, N.  Page 10 of 27

PNC Mortgage Acceptance Corp.
Commercial Mortgage Pass-Through Certificates
Series 1999-CM1

Mortgage Loan Detail, continued

Loan Number ODCR Property Type (1) City State Interest Payment Principal Payment Gross Coupon Anticipated Repayment Date Maturity Date Neg.  Amort (Y/N) Beginning Scheduled Balance Ending Scheduled Balance Paid Thru Date Appraisal Reduction Date Appraisal Reduction Amount Res. Strat. (2) Mod. Code (3)
940912754 35 RT Pittsfield MA 41,285.63 6,864.31 7.960% N/A 06/01/2009 N 6,023,190.73 6,016,326.42 05/01/2002        
940913946 36 OF Louisville KY 39,479.52 3,208.94 8.170% N/A 09/01/2009 N 5,611,650.56 5,608,441.62 05/01/2002        
940908202 37 MF Mesa AZ 34,387.97 4,942.49 7.190% N/A 02/01/2008 N 5,554,160.29 5,549,217.80 05/01/2002        
030223409 38 LO Eden Prairie MN 39,472.95 5,488.65 8.370% N/A 11/01/2009 N 5,476,649.49 5,471,160.84 06/01/2002        
030223411 39 RT Omaha NE 39,603.05 2,901.72 8.360% N/A 11/01/2009 N 5,501,272.06 5,498,370.34 05/01/2002        
940909171 40 RT Sun City CA 34,154.97 7,487.92 7.420% N/A 06/01/2008 N 5,345,531.10 5,338,043.18 05/01/2002        
940914990 41 MF Haverhill MA 38,567.02 2,800.11 8.380% N/A 11/01/2009 N 5,344,571.85 5,341,771.74 06/01/2002        
940914468 42 OF New Brighton MN 38,109.76 2,890.14 8.300% N/A 10/01/2009 N 5,332,107.76 5,329,217.62 06/01/2002        
940913470 43 MF State College PA 35,342.89 3,418.03 7.770% N/A 09/01/2009 N 5,282,285.28 5,278,867.25 06/01/2002        
940913671 44 OF Colorado Springs CO 34,149.60 3,425.77 7.740% N/A 06/01/2009 N 5,123,720.63 5,120,294.86 05/01/2002        
030223416 45 MF Anderson IN 34,523.70 3,049.99 7.940% N/A 11/01/2009 N 5,049,374.59 5,046,324.60 06/01/2002        
030223427 46 MF Killeen TX 36,281.72 2,412.28 8.570% N/A 11/01/2009 N 4,916,406.89 4,913,994.61 05/01/2002        
940908506 47 MF Azusa CA 31,030.00 4,073.09 7.440% N/A 01/01/2013 N 4,843,391.55 4,839,318.46 05/01/2002        
940914143 48 IN Pacoima CA 22,659.50 1,854.46 8.130% N/A 10/01/2009 N 3,236,686.43 3,234,831.97 06/01/2002        
940914018 49 IN Sylmar CA 11,165.59 1,711.80 8.130% N/A 09/01/2009 N 1,594,894.07 1,593,182.27 05/01/2002        
940913298 50 OF Maitland FL 31,345.34 2,745.36 8.000% N/A 09/01/2009 N 4,550,129.75 4,547,384.39 06/01/2002        
940913647 51 OF Decatur GA 31,642.12 2,476.56 8.230% N/A 10/01/2009 N 4,464,846.17 4,462,369.61 06/01/2002        
940907230 52 MU Boston MA 30,630.61 5,361.87 8.160% N/A 05/01/2010 N 4,359,195.64 4,353,833.77 06/01/2002        
030223406 53 IN Newark NJ 32,184.76 4,232.59 8.560% N/A 10/01/2009 N 4,366,337.77 4,362,105.18 05/01/2002        
940908568 54 MF Spokane WA 26,707.64 3,776.93 7.180% N/A 04/01/2008 N 4,319,682.94 4,315,906.01 06/01/2002        
940913611 55 RT Chula Vista CA 27,886.61 3,029.61 7.550% N/A 06/01/2009 N 4,289,331.30 4,286,301.69 05/01/2002        
940910052 56 IN Norwood MA 23,857.06 6,443.31 6.640% N/A 11/01/2008 N 4,172,435.50 4,165,992.19 06/01/2002        
940912370 57 RT Santa Maria CA 28,021.52 2,806.76 7.760% N/A 05/01/2009 N 4,193,443.34 4,190,636.58 06/01/2002        
030223412 58 RT Norwalk CT 31,125.17 2,680.87 8.790% N/A 11/01/2009 N 4,112,099.69 4,109,418.82 06/01/2002        
030223420 59 LO Thornton CO 29,745.83 3,739.50 8.670% N/A 11/01/2009 N 3,984,261.71 3,980,522.21 05/01/2002        
940909199 60 MF Cape Canaveral FL 26,818.63 2,757.79 7.950% N/A 05/01/2008 N 3,917,510.90 3,914,753.11 05/01/2002        
030223392 61 MF Dallas TX 27,519.10 2,278.86 8.160% N/A 07/01/2009 N 3,916,380.46 3,914,101.60 06/01/2002        
030223415 62 OF Los Angeles CA 27,238.47 2,088.35 8.260% N/A 11/01/2009 N 3,829,511.70 3,827,423.35 06/01/2002        
030223421 63 OF Miami FL 26,622.76 2,211.86 8.080% N/A 11/01/2009 N 3,826,330.60 3,824,118.74 06/01/2002        
940908164 64 MF Midwest City OK 22,432.07 3,357.76 6.940% N/A 09/01/2008 N 3,753,623.99 3,750,266.23 05/01/2002        
940908986 65 LO South Burlington VT 22,919.36 5,114.38 7.260% N/A 10/01/2008 N 3,666,119.92 3,661,005.54 06/01/2002        
940913199 66 OF Colorado Springs CO 25,110.15 1,960.76 8.260% N/A 09/01/2009 N 3,530,287.19 3,528,326.43 05/01/2002        
940913768 67 MF Alvin TX 22,048.63 2,631.92 7.300% N/A 07/01/2009 N 3,507,514.62 3,504,882.70 05/01/2002        
940911798 68 OF Upper Dublin Townsh PA 24,003.27 1,891.18 8.240% N/A 09/01/2009 N 3,382,860.51 3,380,969.33 04/01/2002        

See footnotes on last page of this section

Copyright 1997, Wells Fargo Bank Minnesota, N.  Page 11 of 27

PNC Mortgage Acceptance Corp.
Commercial Mortgage Pass-Through Certificates
Series 1999-CM1

Mortgage Loan Detail, continued

Loan Number

ODCR

Property Type (1)

City

State

Interest Payment

Principal Payment

Gross Coupon

Anticipated Repayment Date

Maturity Date

Neg.  Amort (Y/N)

Beginning Scheduled Balance

Ending Scheduled Balance

Paid Thru Date

Appraisal Reduction Date

Appraisal Reduction Amount

Res. Strat. (2)

Mod. Code (3)

940914432

69

MF

Desoto

TX

22,104.67

2,103.82

7.840%

N/A

07/01/2009

N

3,274,227.02

3,272,123.20

05/01/2002

 

 

 

 

940910320

70

MF

State College

PA

19,121.74

2,918.96

6.890%

09/01/2008

09/01/2028

N

3,222,915.81

3,219,996.85

06/01/2002

 

 

 

 

030223413

71

OF

St. Helena

CA

22,758.46

1,824.85

8.160%

N/A

11/01/2009

N

3,238,869.61

3,237,044.76

06/01/2002

 

 

 

 

940914007

72

IN

Zilwaukee

MI

22,630.53

1,860.33

8.120%

N/A

10/01/2009

N

3,236,529.71

3,234,669.38

06/01/2002

 

 

 

 

940910216

73

RT

Bowling Green

OH

19,017.00

2,848.52

6.900%

11/01/2008

11/01/2028

N

3,200,616.65

3,197,768.13

05/01/2002

 

 

 

 

030223391

74

MF

Bedford

TX

22,902.83

1,742.19

8.350%

N/A

07/01/2006

N

3,185,249.50

3,183,507.31

05/01/2002

 

 

 

 

940913873

75

RT

Oceanside

CA

22,342.52

1,761.84

8.270%

N/A

07/01/2009

N

3,137,382.40

3,135,620.56

06/01/2002

 

 

 

 

030223394

76

MU

Williamsport

PA

24,459.43

2,680.30

9.130%

09/01/2009

09/01/2024

N

3,111,116.86

3,108,436.56

06/01/2002

 

 

 

 

940911490

77

RT

Waterford

CT

21,514.52

3,237.52

8.210%

N/A

08/01/2009

N

3,043,192.07

3,039,954.55

06/01/2002

 

 

 

 

030223395

78

IN

Cerritos

CA

21,952.21

1,912.37

8.610%

N/A

10/01/2009

N

2,960,847.00

2,958,934.63

06/01/2002

 

 

 

 

940913727

79

OF

Aurora

CO

21,324.84

2,872.42

8.520%

N/A

09/01/2009

N

2,906,611.84

2,903,739.42

05/01/2002

 

 

 

 

940913440

80

IN

Hackettstown

NJ

20,143.79

3,149.98

8.070%

N/A

09/01/2009

N

2,898,734.25

2,895,584.27

06/01/2002

 

 

 

 

940913788

81

OF

Ft Lauderdale

FL

19,463.20

1,816.18

7.910%

N/A

06/01/2009

N

2,857,448.85

2,855,632.67

06/01/2002

 

 

 

 

940912719

82

MU

Freeport

NY

20,998.51

2,697.22

8.630%

N/A

10/01/2009

N

2,825,651.18

2,822,953.96

06/01/2002

 

 

 

 

030223398

83

RT

Atlanta

GA

20,285.52

2,767.97

8.450%

N/A

10/01/2009

N

2,787,855.19

2,785,087.22

06/01/2002

 

 

 

 

030223430

84

SS

Palm Bay

FL

9,670.83

1,132.10

8.880%

N/A

11/01/2009

N

1,264,711.25

1,263,579.15

06/01/2002

 

 

 

 

030223431

85

SS

Bradenton

FL

8,183.01

957.93

8.880%

N/A

11/01/2009

N

1,070,140.31

1,069,182.38

06/01/2002

 

 

 

 

030223429

86

SS

West Melbourne

FL

2,975.64

348.34

8.880%

N/A

11/01/2009

N

389,141.86

388,793.52

06/01/2002

 

 

 

 

940914067

87

MF

Upper Darby Townsh

PA

18,412.99

1,762.77

7.810%

N/A

08/01/2009

N

2,737,877.41

2,736,114.64

06/01/2002

 

 

 

 

940913164

88

MH

Montrose

CO

18,314.12

1,591.72

8.050%

N/A

07/01/2004

N

2,641,989.35

2,640,397.63

05/01/2002

 

 

 

 

940909172

89

MF

Salem

OR

5,010.27

728.67

7.030%

N/A

08/01/2008

N

827,649.28

826,920.61

06/01/2002

 

 

 

 

940909173

90

MF

Mcminnville

OR

10,719.64

1,559.02

7.030%

N/A

08/01/2008

N

1,770,784.58

1,769,225.56

06/01/2002

 

 

 

 

030223402

91

RT

Woodbridge

VA

18,543.93

1,381.03

8.340%

N/A

10/01/2009

N

2,582,120.83

2,580,739.80

06/01/2002

 

 

 

 

940910380

92

MF

Dallas

TX

15,088.64

2,162.89

7.050%

N/A

09/01/2008

N

2,485,431.41

2,483,268.52

06/01/2002

 

 

 

 

940908933

93

OF

Big Flats

NY

16,922.33

8,233.04

8.510%

N/A

09/01/2014

N

2,309,251.89

2,301,018.85

05/01/2002

 

 

 

 

940913276

94

IN

Northborough

MA

16,921.28

4,676.52

8.190%

N/A

08/01/2009

N

2,399,330.08

2,394,653.56

06/01/2002

 

 

 

 

030223414

95

RT

San Leandro

CA

16,324.61

2,706.57

7.840%

N/A

11/01/2009

N

2,418,063.03

2,415,356.46

06/01/2002

 

 

 

 

940911966

96

MF

Hampton

VA

17,188.23

1,400.46

8.140%

N/A

10/01/2009

N

2,452,153.65

2,450,753.19

06/01/2002

 

 

 

 

940914638

97

RT

Columbia

MD

17,657.28

1,318.06

8.360%

N/A

09/01/2009

N

2,452,778.46

2,451,460.40

06/01/2002

 

 

 

 

940910459

98

MF

Bayside

WI

14,226.13

2,188.74

6.870%

09/01/2008

09/01/2028

N

2,404,755.84

2,402,567.10

05/01/2002

 

 

 

 

940908208

99

MF

Jacksonville

FL

16,036.16

1,856.87

7.740%

N/A

02/01/2008

N

2,406,026.01

2,404,169.14

05/01/2002

 

 

 

 

940914191

100

RT

Sun City

CA

16,844.47

1,372.45

8.140%

N/A

10/01/2009

N

2,403,110.48

2,401,738.03

05/01/2002

 

 

 

 

940912605

101

MF

San Marcos

TX

16,332.43

1,478.83

7.980%

N/A

06/01/2014

N

2,376,778.34

2,375,299.51

06/01/2002

 

 

 

 

940913203

102

IN

Park City

UT

17,069.82

1,231.24

8.410%

N/A

10/01/2009

N

2,357,076.99

2,355,845.75

06/01/2002

 

 

 

 

See footnotes on last page of this section

Copyright 1997, Wells Fargo Bank Minnesota, N.  Page 12 of 27

PNC Mortgage Acceptance Corp.
Commercial Mortgage Pass-Through Certificates
Series 1999-CM1

Mortgage Loan Detail, continued

Loan Number ODCR Property Type (1) City State Interest Payment Principal Payment Gross Coupon Anticipated Repayment Date Maturity Date Neg.  Amort (Y/N) Beginning Scheduled Balance Ending Scheduled Balance Paid Thru Date Appraisal Reduction Date Appraisal Reduction Amount Res. Strat. (2) Mod. Code (3)
940908347 103 MF Dallas TX 14,026.89 3,283.05 7.110% N/A 10/01/2008 N 2,291,040.33 2,287,757.28 05/01/2002        
940914044 104 RT Farragut TN 16,173.56 1,389.69 8.060% N/A 08/01/2009 N 2,330,298.31 2,328,908.62 06/01/2002        
030223450 105 IN Hampton VA 16,603.78 2,188.19 8.530% N/A 11/01/2009 N 2,260,470.01 2,258,281.82 06/01/2002        
940914253 106 OF Peoria AZ 16,176.12 1,274.49 8.240% N/A 09/01/2009 N 2,279,753.69 2,278,479.20 06/01/2002        
940913828 107 RT Santa Maria CA 16,176.12 1,274.49 8.240% N/A 09/01/2009 N 2,279,753.69 2,278,479.20 06/01/2002        
940914317 108 MF Houston TX 15,773.97 2,402.40 8.150% N/A 09/01/2009 N 2,247,626.72 2,245,224.32 05/01/2002        
940912461 109 LO Weeki Wachee FL 17,125.07 1,760.89 9.280% N/A 10/01/2009 N 2,143,015.48 2,141,254.59 06/01/2002        
940913270 110 OF Springfield VA 14,410.62 2,409.34 7.890% N/A 08/01/2009 N 2,121,029.06 2,118,619.72 06/01/2002        
940912466 111 MF Meridian MS 14,787.25 1,257.35 8.100% N/A 07/01/2009 N 2,120,036.46 2,118,779.11 11/01/2000 09/05/2001 562,575.02

1

  
940914738 112 MF Arlington TX 14,245.38 2,277.52 7.950% N/A 11/01/2009 N 2,080,882.57 2,078,605.05 06/01/2002        
940912705 113 OF Clearwater FL 14,892.21 1,139.65 8.280% N/A 10/01/2009 N 2,088,669.64 2,087,529.99 06/01/2002        
030223399 114 CL Atlanta GA 14,310.71 1,678.33 8.140% N/A 01/01/2020 N 2,041,632.73 2,039,954.40 06/01/2002        
940912619 115 RT Rostraver Township PA 14,445.83 1,153.17 8.170% N/A 11/01/2009 N 2,053,341.70 2,052,188.53 05/01/2002        
940909020 116 MF Manchester NH 11,707.99 2,974.00 6.880% N/A 09/01/2008 N 1,976,218.13 1,973,244.13 05/01/2002        
940909471 117 RT San Diego CA 13,623.30 2,479.98 7.980% N/A 07/01/2008 N 1,982,532.71 1,980,052.73 05/01/2002        
940914686 118 OF Manassas VA 14,178.56 1,044.07 8.390% N/A 09/01/2009 N 1,962,505.51 1,961,461.44 06/01/2002        
940914414 119 RT Salina NY 12,900.78 1,240.50 7.760% N/A 10/01/2009 N 1,930,611.76 1,929,371.26 05/01/2002        
940908507 120 MF Lawrence KS 12,599.00 1,536.24 7.610% N/A 02/01/2003 N 1,922,615.25 1,921,079.01 06/01/2002        
940914542 121 MF Gresham OR 13,208.00 1,085.75 8.120% N/A 10/01/2009 N 1,888,956.65 1,887,870.90 05/01/2002        
940910664 122 MF West Monroe LA 11,040.67 2,716.66 6.980% N/A 09/01/2008 N 1,836,879.57 1,834,162.91 05/01/2002        
940914938 123 MF Melbourne FL 12,638.66 2,000.68 7.980% N/A 11/01/2009 N 1,839,242.07 1,837,241.39 06/01/2002        
940913884 124 MF Los Angeles CA 12,958.56 1,046.48 8.160% N/A 10/01/2009 N 1,844,197.32 1,843,150.84 06/01/2002        
940912252 125 MF Oklahoma City OK 12,268.43 2,078.26 7.850% N/A 08/01/2009 N 1,814,930.81 1,812,852.55 06/01/2002        
940912028 126 IN Columbus OH 11,891.36 2,097.33 7.750% N/A 07/01/2009 N 1,781,848.03 1,779,750.70 06/01/2002        
030223424 127 RT White Bear Lake MN 13,456.78 793.91 8.820% N/A 11/01/2009 N 1,771,794.45 1,771,000.54 06/01/2002        
030223422 128 MH Locke and Moravia NY 8,407.73 580.27 8.490% N/A 11/01/2009 N 1,150,036.79 1,149,456.52 05/01/2002        
030223423 129 MH Erin NY 4,527.24 312.45 8.490% N/A 11/01/2009 N 619,250.69 618,938.24 05/01/2002        
030223417 130 RT Tuscon AZ 12,897.27 904.92 8.470% N/A 10/01/2009 N 1,768,297.39 1,767,392.47 06/01/2002        
940913599 131 RT Clay NY 11,891.45 1,116.10 7.840% N/A 09/01/2009 N 1,761,406.65 1,760,290.55 06/01/2002        
940913202 132 MF Taylorsville UT 11,745.41 2,004.50 7.880% N/A 06/01/2009 N 1,730,942.70 1,728,938.20 05/01/2002        
940910164 133 MF Philadelphia PA 10,335.50 1,567.50 6.940% 07/01/2008 07/01/2028 N 1,729,468.70 1,727,901.20 06/01/2002        
940909797 134 MF Lawrence KS 10,083.82 2,523.61 6.900% N/A 10/01/2008 N 1,697,137.02 1,694,613.41 05/01/2002        
940913507 135 MF Baton Rouge LA 12,301.06 1,779.03 8.330% N/A 08/01/2009 N 1,714,897.93 1,713,118.90 05/01/2002        
940913425 136 OF Henderson NV 11,755.52 1,101.67 7.900% N/A 06/01/2009 N 1,728,047.17 1,726,945.50 06/01/2002        

See footnotes on last page of this section

Copyright 1997, Wells Fargo Bank Minnesota, N.  Page 13 of 27

PNC Mortgage Acceptance Corp.
Commercial Mortgage Pass-Through Certificates
Series 1999-CM1

Mortgage Loan Detail, continued

Loan Number ODCR Property Type (1) City State Interest Payment Principal Payment Gross Coupon Anticipated Repayment Date Maturity Date Neg.  Amort (Y/N) Beginning Scheduled Balance Ending Scheduled Balance Paid Thru Date Appraisal Reduction Date Appraisal Reduction Amount Res. Strat. (2) Mod. Code (3)
940912176 137 OF Bel Air MD 11,937.20 1,802.26 8.200% N/A 08/01/2009 N 1,690,555.23 1,688,752.97 06/01/2002        
940914483 138 OF Las Vegas NV 11,706.60 912.46 8.280% N/A 08/01/2009 N 1,641,879.26 1,640,966.80 06/01/2002        
940910457 139 MF College Station TX 10,395.27 2,178.64 7.510% N/A 08/01/2013 N 1,607,447.48 1,605,268.84 06/01/2002        
940913905 140 RT Anderson IN 10,642.04 3,121.14 7.890% N/A 10/01/2019 N 1,566,350.15 1,563,229.01 05/01/2002        
030223404 141 IN Indianapolis IN 11,605.04 872.15 8.320% N/A 10/01/2009 N 1,619,809.69 1,618,937.54 05/01/2002        
940912531 142 RT Eagle-Vail CO 11,786.62 1,555.27 8.550% N/A 10/01/2009 N 1,600,899.73 1,599,344.46 06/01/2002        
940914242 143 MF Covington GA 11,151.17 1,715.24 8.120% N/A 09/01/2009 N 1,594,796.03 1,593,080.79 05/01/2002        
940914670 144 SS Smithville NJ 11,123.86 1,675.48 8.130% N/A 11/01/2009 N 1,588,934.03 1,587,258.55 05/01/2002        
940914503 145 MF Austin TX 11,203.51 933.28 8.090% N/A 10/01/2009 N 1,608,223.16 1,607,289.88 06/01/2002        
940914992 146 MF Ashford CT 11,089.85 903.57 8.140% N/A 10/01/2009 N 1,582,129.63 1,581,226.06 05/01/2002        
940913686 147 OF Half Moon Bay CA 10,985.48 911.28 8.140% N/A 08/01/2009 N 1,567,239.17 1,566,327.89 06/01/2002        
940913347 148 RT Tempe AZ 11,077.54 1,551.76 8.450% N/A 07/01/2009 N 1,522,395.39 1,520,843.63 06/01/2002        
030223441 149 MF San Francisco CA 10,765.57 846.39 8.220% N/A 10/01/2009 N 1,520,919.03 1,520,072.64 06/01/2002        
940914252 150 OF Rockville Centre NY 10,575.08 884.83 8.080% N/A 10/01/2009 N 1,519,893.06 1,519,008.23 06/01/2002        
940913876 151 MF Lubbock TX 10,607.11 885.32 8.110% N/A 09/01/2009 N 1,518,857.91 1,517,972.59 05/01/2002        
940911789 152 OF Jacksonville FL 10,574.07 1,532.46 8.300% N/A 09/01/2009 N 1,479,465.59 1,477,933.13 05/01/2002        
940908654 153 MF Norman OK 9,166.30 2,057.19 7.270% N/A 09/01/2008 N 1,464,199.56 1,462,142.37 06/01/2002        
940914227 154 MH Bokeelia FL 10,767.68 1,401.84 8.590% N/A 10/01/2009 N 1,455,692.76 1,454,290.92 06/01/2002        
940914262 155 OF Tacoma WA 10,229.45 1,527.22 8.180% N/A 10/01/2009 N 1,452,244.54 1,450,717.32 06/01/2002        
940914019 156 IN Pacoima CA 10,364.81 840.98 8.190% N/A 08/01/2009 N 1,469,665.20 1,468,824.22 05/01/2002        
940913947 157 RT Indianapolis IN 10,152.39 2,675.71 8.300% N/A 10/01/2009 N 1,420,466.41 1,417,790.70 05/01/2002        
940910161 158 RT Hampton Township PA 8,753.23 2,021.32 7.180% 09/01/2008 09/01/2023 N 1,415,743.55 1,413,722.23 06/01/2002        
940913065 159 RT Silverthorne CO 10,087.46 829.76 8.200% N/A 06/01/2009 N 1,428,594.00 1,427,764.24 06/01/2002        
940910040 160 MF Ankeny IA 9,418.59 2,736.88 8.030% N/A 07/01/2014 N 1,362,106.07 1,359,369.19 06/01/2002        
940910804 161 IN Eagle ID 7,914.53 3,283.83 6.950% N/A 11/01/2018 N 1,322,456.39 1,319,172.56 06/01/2002        
940913236 162 MU Nashua NH 9,893.65 1,409.11 8.400% N/A 07/01/2009 N 1,367,785.51 1,366,376.40 04/01/2002        
940913782 163 SS Midland TX 9,841.24 1,365.97 8.430% N/A 09/01/2009 N 1,355,698.49 1,354,332.52 06/01/2002        
030223436 164 MF Stockton CA 9,451.89 728.20 8.290% N/A 09/01/2009 N 1,324,051.35 1,323,323.15 06/01/2002        
940913659 165 MF Boca Raton FL 8,996.73 810.96 7.950% N/A 08/01/2009 N 1,314,191.27 1,313,380.31 06/01/2002        
940913281 166 MF Phoenix AZ 8,933.71 1,307.46 8.240% N/A 10/01/2009 N 1,259,057.73 1,257,750.27 06/01/2002        
030223439 167 MF Monroe LA 8,888.25 1,318.20 8.200% N/A 10/01/2009 N 1,258,761.03 1,257,442.83 05/01/2002        
940911142 168 MF Lawrence KS 7,443.80 1,643.60 7.270% N/A 11/01/2008 N 1,189,052.51 1,187,408.91 06/01/2002        
030223453 169 OF Houston TX 9,377.99 503.56 9.010% N/A 11/01/2009 N 1,208,719.72 1,208,216.16 03/01/2002    

1

  
940914247 170 SS Sacramento CA 8,480.98 1,165.47 8.460% N/A 09/01/2009 N 1,164,170.78 1,163,005.31 06/01/2002        

See footnotes on last page of this section

Copyright 1997, Wells Fargo Bank Minnesota, N.  Page 14 of 27

PNC Mortgage Acceptance Corp.
Commercial Mortgage Pass-Through Certificates
Series 1999-CM1

Mortgage Loan Detail, continued

Loan Number

ODCR

Property Type (1)

City

State

Interest Payment

Principal Payment

Gross Coupon

Anticipated Repayment Date

Maturity Date

Neg.  Amort (Y/N)

Beginning Scheduled Balance

Ending Scheduled Balance

Paid Thru Date

Appraisal Reduction Date

Appraisal Reduction Amount

Res. Strat. (2)

Mod. Code (3)

940913369

171

MF

Lenexa

KS

7,832.93

764.02

7.750%

N/A

09/01/2014

N

1,173,717.44

1,172,953.42

05/01/2002

 

 

 

 

030223419

172

RT

Highlands Ranch

CO

8,827.04

533.57

8.770%

N/A

11/01/2009

N

1,168,843.53

1,168,309.96

06/01/2002

 

 

 

 

940910034

173

MU

New York

NY

7,317.10

1,527.39

7.470%

10/01/2008

10/01/2023

N

1,137,519.83

1,135,992.44

06/01/2002

 

 

 

 

940914213

174

SS

Angleton

TX

8,238.30

1,134.09

8.400%

N/A

11/01/2009

N

1,138,935.23

1,137,801.14

06/01/2002

 

 

 

 

940913094

175

OF

Sunland Park

NM

7,562.77

1,132.24

8.280%

N/A

06/01/2009

N

1,060,697.21

1,059,564.97

05/01/2002

 

 

 

 

940908994

176

MF

Dallas

TX

6,457.28

1,472.35

7.220%

N/A

09/01/2008

N

1,038,611.77

1,037,139.42

05/01/2002

 

 

 

 

940912603

177

OF

Southlake

TX

7,482.50

586.12

8.310%

N/A

06/01/2009

N

1,045,650.14

1,045,064.02

06/01/2002

 

 

 

 

030223445

178

MF

Austin

TX

7,592.27

493.04

8.620%

N/A

11/01/2009

N

1,022,834.17

1,022,341.13

05/01/2002

 

 

 

 

940910495

179

IN

Santa Fe Springs

CA

6,146.76

994,174.11

7.180%

N/A

11/01/2003

N

994,174.11

0.00

06/01/2002

 

 

 

 

940914442

180

IN

Scottsdale

AZ

6,907.65

581.64

8.090%

N/A

09/01/2009

N

991,567.78

990,986.14

05/01/2002

 

 

 

 

030223437

181

RT

Los Angeles

CA

6,881.29

3,209.24

8.660%

N/A

10/01/2014

N

922,768.97

919,559.73

06/01/2002

 

 

 

 

030223444

182

MF

Austin

TX

6,891.79

567.54

8.100%

N/A

11/01/2009

N

988,070.53

987,502.99

06/01/2002

 

 

 

 

030223452

183

MF

Lawrence

KS

7,432.05

449.24

8.770%

N/A

11/01/2009

N

984,123.63

983,674.39

06/01/2002

 

 

 

 

940913858

184

MF

Phoenix

AZ

6,913.55

556.98

8.190%

N/A

09/01/2009

N

980,297.88

979,740.90

05/01/2002

 

 

 

 

030223446

185

MF

Columbus

OH

7,134.76

431.28

8.770%

N/A

11/01/2009

N

944,758.60

944,327.32

02/01/2002

 

 

1

 

030223448

186

MH

Fresno

CA

6,372.68

464.79

8.370%

N/A

11/01/2009

N

884,172.81

883,708.02

06/01/2002

 

 

 

 

940913280

187

OF

Sunland Park

NM

6,187.72

926.38

8.280%

N/A

06/01/2009

N

867,843.13

866,916.75

05/01/2002

 

 

 

 

940908655

188

MF

Norman

OK

5,322.37

1,194.49

7.270%

N/A

09/01/2008

N

850,180.65

848,986.16

06/01/2002

 

 

 

 

940910991

189

MF

Bristol

CT

5,013.79

1,211.48

7.010%

10/01/2008

10/01/2023

N

830,594.01

829,382.53

05/01/2002

 

 

 

 

030223435

190

MF

New London

CT

5,988.53

451.10

8.340%

N/A

09/01/2009

N

833,864.06

833,412.96

05/01/2002

 

 

 

 

030223433

191

OF

Laton

CA

6,381.52

751.65

9.000%

N/A

06/01/2009

N

823,422.38

822,670.73

05/01/2002

 

 

 

 

940913182

192

OF

Southlake

TX

5,976.16

417.59

8.520%

N/A

08/01/2009

N

814,559.98

814,142.39

06/01/2002

 

 

 

 

940910661

193

MF

Baton Rouge

LA

4,656.75

1,153.14

6.960%

N/A

09/01/2008

N

776,988.25

775,835.11

05/01/2002

 

 

 

 

940914471

194

SS

ElPaso

TX

5,128.86

2,632.26

8.250%

N/A

09/01/2014

N

721,950.72

719,318.46

06/01/2002

 

 

 

 

030223449

195

MF

Huntington Beach

CA

5,618.85

384.20

8.510%

N/A

11/01/2009

N

766,758.77

766,374.57

06/01/2002

 

 

 

 

030223443

196

OF

Norcross

GA

5,605.89

351.33

8.710%

N/A

10/01/2009

N

747,423.79

747,072.46

06/01/2002

 

 

 

 

940914201

197

MF

Arlington

TX

5,017.65

454.25

7.940%

N/A

08/01/2009

N

733,872.60

733,418.35

06/01/2002

 

 

 

 

030223440

198

IN

Little Falls

NJ

5,128.83

2,358.18

8.730%

N/A

10/01/2009

N

682,252.34

679,894.16

06/01/2002

 

 

 

 

940914426

199

SS

Spring

TX

5,145.70

687.31

8.490%

N/A

11/01/2009

N

703,845.46

703,158.15

06/01/2002

 

 

 

 

030223438

200

OF

Allentown

PA

5,311.14

631.09

8.860%

N/A

10/01/2009

N

696,136.79

695,505.70

06/01/2002

 

 

 

 

030223434

201

MF

Caro

MI

4,814.61

337.11

8.500%

N/A

09/01/2009

N

657,783.42

657,446.31

06/01/2002

 

 

 

 

030223454

202

MF

Hudson

NH

4,834.23

1,084.13

8.890%

N/A

11/01/2009

N

631,490.17

630,406.04

06/01/2002

 

 

 

 

030223447

203

MF

Austin

TX

5,042.67

264.00

9.060%

N/A

11/01/2006

N

646,357.50

646,093.50

05/01/2002

 

 

 

 

030223451

204

MU

Queens Village

NY

4,970.34

248.47

9.150%

N/A

11/01/2009

N

630,820.04

630,571.57

06/01/2002

 

 

 

 

See footnotes on last page of this section

Copyright 1997, Wells Fargo Bank Minnesota, N.  Page 15 of 27

PNC Mortgage Acceptance Corp.
Commercial Mortgage Pass-Through Certificates
Series 1999-CM1

Mortgage Loan Detail, continued

Loan Number ODCR Property Type (1) City State Interest Payment Principal Payment Gross Coupon Anticipated Repayment Date Maturity Date Neg.  Amort (Y/N) Beginning Scheduled Balance Ending Scheduled Balance Paid Thru Date Appraisal Reduction Date Appraisal Reduction Amount Res. Strat. (2) Mod. Code (3)

940910663

205

MF

WestMonroe

LA

3,538.68

870.72

6.980%

N/A

09/01/2008

N

588,743.54

587,872.82

05/01/2002

        

030223442

206

SS

Houston

TX

4,056.95

927.62

8.850%

N/A

10/01/2009

N

532,349.32

531,421.70

05/01/2002

        

940914245

207

SS

RedBluff

CA

3,860.36

521.73

8.510%

N/A

09/01/2009

N

526,792.36

526,270.63

06/01/2002

        
Totals        

5,106,840.33

1,558,964.40

 

 

 

 

743,060,428.16

741,501,463.76

 

 

562,575.02

 

  

 

 
(1) Property Type Code  (2) Resolution Strategy Code  (3) Modification Code
MF - Multi-Family OF - Office 1 - Modification 6 - DPO 10 - Deed in Lieu Of 1 - Maturity Date Extension
RT - Retail MU - Mixed Use 2 - Foreclosure 7 - REO Foreclosure 2 - Amortization Change
HC - Health Care LO - Lodging 3 - Bankruptcy 8 - Resolved 11 - Full Payoff 3 - Principal Write-Off
IN - Industrial SS - Self Storage 4 - Extension 9 - Pending Return 12 - Reps and Warranties 4 - Combination
WH - Warehouse OT - Other 5 - Note Sale to Master Servicer 13 - Other or TBD   
MH - Mobile Home Park               

Copyright 1997, Wells Fargo Bank Minnesota, N.  Page 16 of 27

PNC Mortgage Acceptance Corp.
Commercial Mortgage Pass-Through Certificates
Series 1999-CM1

Principal Prepayment Detail

 

 
    Principal Prepayment Amount Prepayment Penalties
Loan Number   Offering Document Cross-Reference   Payoff Amount   Curtailment Amount   Prepayment Premium   Yield Maintenance Premium

 940910495

179

 993,350.07 0.00 62,520.82 0.00
           
Totals      993,350.07 0.00 62,520.82 0.00

Copyright 1997, Wells Fargo Bank Minnesota, N.  Page 17 of 27

PNC Mortgage Acceptance Corp.
Commercial Mortgage Pass-Through Certificates
Series 1999-CM1

Historical Detail

Delinquencies Prepayments Rate and Maturities
Distribution 30-59 Days 60-89 Days 90 Days or More Foreclosure REO Modifications Curtailments Payoff Next Weighted Avg.
Date # Balance # Balance # Balance # Balance # Balance # Balance # Amount # Amount Coupon Remit WAM
06/10/2002   2    1    2      0      0      0      0      1       7.984820%      86
     

$4,747,345.73  

  

$1,208,216.16  

  

$3,063,106.43  

  

$0.00  

  

$0.00  

  

$0.00  

  

$0.00  

  

$993,350.07  

  

7.900079%  

  
05/10/2002 3

 

0

 

3

 

 0

  

0

  

 0

  

 0

  

0

  

 7.983687%

  

 87
    

$5,730,943.90

 

 $0.00

  

 $4,273,514.78

  

 $0.00

  

 $0.00

  

 $0.00

  

 $0.00

  

 $0.00

  

 7.898945 %
04/10/2002 2

  

 2

 

 1

  

 0

  

 0

  

 0

  

 0

  

 0

  

 7.983642%

  

 88
     

$2,350,574.35

  

 $2,154,935.02

  

 $2,121,759.19

  

 $0.00

  

 $0.00

  

 $0.00

  

 $0.00

  

 $0.00

  

 7.898896 %
03/11/2002 1

  

 1

  

 1

  

 0

  

 0

  

 0

  

 0

  

 0

  

 7.983587%

  

 89
     

$1,210,013.32

  

 $945,838.35

  

 $2,122,995.89

  

 $0.00

  

 $0.00

  

 $0.00

  

 $0.00

  

 $0.00

  

 7.898835 %
02/11/2002 2

  

 1

  

 1

  

 0

  

 0

  

 0

  

 0

  

 0

  

 7.983563%

  

 90
     

$4,338,470.72

  

 $1,211,405.61

  

 $2,125,648.90

  

 $0.00

  

 $0.00

  

 $0.00

  

 $0.00

  

 $0.00

  

 7.898807 %
01/10/2002 3

  

 0

  

 1

  

 0

  

 0

  

 0

  

 0

  

 0

  

 7.983508%

  

 91
     

$5,552,583.79

  

 $0.00

  

 $2,126,858.66

  

 $0.00

  

 $0.00

  

 $0.00

  

 $0.00

  

 $0.00

  

 7.898747 %
12/10/2001 1

  

 0

  

 2

  

 0

  

 0

  

 0

  

 0

  

 0

  

 7.983453%

  

 92
     

$3,395,146.35

  

 $0.00

  

 $12,959,426.36

  

 $0.00

  

 $0.00

  

 $0.00

  

 $0.00

  

 $0.00

  

 7.898687 %
11/13/2001 1

  

 1

  

 2

 

 0

 

 0

 

 0

  

 0

  

 0

  

 7.983408%

  

 93
     

$1,606,599.29

  

 $10,839,562.11

  

 $3,078,129.18  

  

 $0.00  

  

 $0.00  

  

 $0.00  

  

 $0.00  

  

 $0.00  

  

 7.898639 %
10/11/2001   1

  

 0

  

 2

  

 0

  

 0

  

 0

  

 0

  

 0

  

 7.983354%  

  

 94
     

$10,845,251.77  

  

 $0.00  

  

 $3,079,711.43  

  

 $0.00  

  

 $0.00  

  

 $0.00  

  

 $0.00  

  

 $0.00  

  

 7.898579 %
09/10/2001   0

  

 0

  

 2

  

 0

  

 0

  

 0

  

 0

  

 0

  

 7.983310%  

  

 95
     

$0.00  

  

 $0.00  

  

 $3,081,988.55  

  

 $0.00  

  

 $0.00  

  

 $0.00  

  

 $0.00  

  

 $0.00  

  

 7.898531 %
08/10/2001   0

  

 1

  

 1

  

 0

  

 0

  

 0

  

 0

  

 0

  

 7.983255%  

  

 96
     

$0.00  

  

 $949,821.30  

  

 $2,133,722.18  

  

 $0.00  

  

 $0.00  

  

 $0.00  

  

 $0.00  

  

 $0.00  

  

 7.898472 %
07/10/2001   1

  

 1

  

 1

  

 0

  

 0

  

 0

  

 0

  

 0

  

 7.983201%  

  

 97
     

$10,864,500.42  

  

 $950,211.40  

  

 $2,134,876.02  

  

 $0.00  

  

 $0.00  

  

 $0.00  

  

 $0.00  

  

 $0.00  

  

 7.898413 %

Note: Foreclosure and REO Totals are excluded from the delinquencies aging category.

Copyright 1997, Wells Fargo Bank Minnesota, N.  Page 18 of 27

PNC Mortgage Acceptance Corp.
Commercial Mortgage Pass-Through Certificates
Series 1999-CM1

Delinquency Loan Detail

Loan Number Offering Document Cross-Reference # of Months Delinq. Paid Through Date Current P & I Advances Outstanding P & I Advances ** Status of Mortgage Loan (1) Resolution Strategy Code (2) Servicing Transfer Date Foreclosure Date Actual Principal Balance Outstanding Servicing Advances Bankruptcy Date REO Date
030223408 2 0 05/01/2002 267,824.07 267,824.07 A       35,746,821.62 0.00    
030223393 3 0 05/01/2002 235,286.23 235,286.23 A       32,112,296.91 0.00    
940914098 5 0 05/01/2002 94,442.14 94,442.14 A       13,279,162.29 0.00    
030223407 7 0 05/01/2002 94,673.43 94,673.43 A       11,992,219.28 0.00    
030223426 9 0 05/01/2002 86,125.73 86,125.73 A       11,196,497.06 0.00    
940910856 10 0 05/01/2002 71,331.87 71,331.87 A       11,033,167.91 0.00    
030223405 11 0 05/01/2002 82,175.80 82,175.80 A       10,792,071.19 0.00    
940911141 13 0 05/01/2002 66,979.86 66,979.86 A       9,970,071.10 0.00    
940913748 14 0 05/01/2002 81,536.05 81,536.05 A       9,687,149.45 0.00    
940913689 15 0 05/01/2002 66,295.32 66,295.32 A       9,257,140.37 0.00    
940913252 16 0 05/01/2002 33,170.68 33,170.68 A       4,391,447.07 0.00    
940913667 17 0 05/01/2002 13,759.63 13,759.63 A       1,727,848.82 0.00    
940913668 18 0 05/01/2002 8,528.31 8,528.31 A       1,070,931.84 0.00    
940913665 19 0 05/01/2002 6,703.61 6,703.61 A       841,797.71 0.00    
940913666 20 0 05/01/2002 5,474.09 5,474.09 A       687,402.68 0.00    
030223418 22 0 05/01/2002 62,459.86 62,459.86 A       8,318,254.64 0.00    
940914238 23 0 05/01/2002 57,912.34 57,912.34 A       7,736,589.72 0.00    
940914101 25 0 05/01/2002 49,998.78 49,998.78 A       7,030,144.73 0.00    
030223428 26 0 05/01/2002 55,409.80 55,409.80 A       7,040,294.92 0.00    
940915057 27 0 05/01/2002 49,984.99 49,984.99 A       6,944,148.59 0.00    
030223401 30 0 05/01/2002 49,259.72 49,259.72 A       6,521,465.56 0.00    
940914569 31 0 05/01/2002 48,286.37 48,286.37 A       6,501,399.70 0.00    
940913791 32 0 05/01/2002 47,287.52 47,287.52 A       6,362,941.19 0.00    
940910478 33 0 05/01/2002 42,963.21 42,963.21 A       6,288,881.77 0.00    
940912754 35 0 05/01/2002 48,149.94 48,149.94 A       6,023,190.73 0.00    
940913946 36 0 05/01/2002 42,688.46 42,688.46 A       5,611,650.56 0.00    
940908202 37 0 05/01/2002 39,330.46 39,330.46 A       5,554,160.29 0.00    
030223411 39 0 05/01/2002 42,504.77 42,504.77 A       5,501,272.06 0.00    
940909171 40 0 05/01/2002 41,642.89 41,642.89 A       5,345,531.10 0.00    
940913671 44 0 05/01/2002 37,575.37 37,575.37 A       5,123,720.63 0.00    
030223427 46 0 05/01/2002 38,694.00 38,694.00 A       4,916,406.89 0.00    
940908506 47 0 05/01/2002 35,103.09 35,103.09 A       4,843,391.55 0.00    
940914018 49 0 05/01/2002 12,877.39 12,877.39 A       1,594,894.07 0.00    
030223406 53 0 05/01/2002 36,417.35 36,417.35 A       4,366,337.77 0.00    

See footnotes on last page of this section.

Copyright 1997, Wells Fargo Bank Minnesota, N.  Page 19 of 27

PNC Mortgage Acceptance Corp.
Commercial Mortgage Pass-Through Certificates
Series 1999-CM1

Delinquency Loan Detail, continued

Loan Number Offering Document Cross-Reference # of Months Delinq. Paid Through Date Current P & I Advances Outstanding P & I Advances ** Status of Mortgage Loan (1) Resolution Strategy Code (2) Servicing Transfer Date Foreclosure Date Actual Principal Balance Outstanding Servicing Advances Bankruptcy Date REO Date
940913611 55 0 05/01/2002 30,916.22 30,916.22 A       4,289,331.30 0.00    
030223420 59 0 05/01/2002 33,485.33 33,485.33 A       3,984,261.71 0.00    
940909199 60 0 05/01/2002 29,576.42 29,576.42 A       3,917,510.90 0.00    
940908164 64 0 05/01/2002 25,789.83 25,789.83 A       3,753,623.99 0.00    
940913199 66 0 05/01/2002 27,070.91 27,070.91 A       3,530,287.19 0.00    
940913768 67 0 05/01/2002 24,680.55 24,680.55 A       3,507,514.62 0.00    
940911798 68 1 04/01/2002 25,894.45 51,788.90 1       3,385,507.81 0.00    
940914432 69 0 05/01/2002 24,208.49 24,208.49 A       3,274,227.02 0.00    
940910216 73 0 05/01/2002 21,865.52 21,865.52 A       3,200,616.65 0.00    
030223391 74 0 05/01/2002 24,645.02 24,645.02 A       3,185,249.50 0.00    
940913727 79 0 05/01/2002 24,197.26 24,197.26 A       2,906,611.84 0.00    
940913164 88 0 05/01/2002 19,905.84 19,905.84 A       2,641,989.35 0.00    
940908933 93 0 05/01/2002 25,155.37 25,155.37 A       2,309,251.89 0.00    
940910459 98 0 05/01/2002 16,414.87 16,414.87 A       2,404,755.84 0.00    
940908208 99 0 05/01/2002 17,893.03 17,893.03 A       2,406,026.01 0.00    
940914191 100 0 05/01/2002 18,216.92 18,216.92 A       2,403,110.48 0.00    
940908347 103 0 05/01/2002 17,309.94 17,309.94 A       2,291,040.33 0.00    
940914317 108 0 05/01/2002 18,176.37 18,176.37 A       2,247,626.72 0.00    
940912466 111 18 11/01/2000 12,147.92 304,847.40 3 1 01/05/2001   2,146,626.44 17,531.79    
940912619 115 0 05/01/2002 15,599.00 15,599.00 B       2,053,341.70 0.00    
940909020 116 0 05/01/2002 14,681.99 14,681.99 A       1,976,218.13 0.00    
940909471 117 0 05/01/2002 16,103.28 16,103.28 A       1,982,532.71 0.00    
940914414 119 0 05/01/2002 14,141.28 14,141.28 A       1,930,611.76 0.00    
940914542 121 0 05/01/2002 14,293.75 14,293.75 A       1,888,956.65 0.00    
940910664 122 0 05/01/2002 13,757.33 13,757.33 A       1,836,879.57 0.00    
030223422 128 0 05/01/2002 8,988.00 8,988.00 A       1,150,036.79 0.00    
030223423 129 0 05/01/2002 4,839.69 4,839.69 A       619,250.69 0.00    
940913202 132 0 05/01/2002 13,749.91 13,749.91 A       1,730,942.70 0.00    
940909797 134 0 05/01/2002 12,607.43 12,607.43 A       1,697,137.02 0.00    
940913507 135 0 05/01/2002 14,080.09 14,080.09 A       1,714,897.93 0.00    
940913905 140 0 05/01/2002 13,763.18 13,763.18 A       1,566,350.15 0.00    
030223404 141 0 05/01/2002 12,477.19 12,477.19 A       1,619,809.69 0.00    
940914242 143 0 05/01/2002 12,866.41 12,866.41 A       1,594,796.03 0.00    
940914670 144 0 05/01/2002 12,799.34 12,799.34 A       1,588,934.03 0.00    

See footnotes on last page of this section.

Copyright 1997, Wells Fargo Bank Minnesota, N.  Page 20 of 27

PNC Mortgage Acceptance Corp.
Commercial Mortgage Pass-Through Certificates
Series 1999-CM1

Delinquency Loan Detail, continued

Loan Number Offering Document Cross-Reference # of Months Delinq. Paid Through Date Current P & I Advances Outstanding P & I Advances ** Status of Mortgage Loan (1) Resolution Strategy Code (2) Servicing Transfer Date Foreclosure Date Actual Principal Balance Outstanding Servicing Advances Bankruptcy Date REO Date
940914992 146 0 05/01/2002 11,993.42 11,993.42 A       1,582,129.63 0.00    
940913876 151 0 05/01/2002 11,492.43 11,492.43 A       1,518,857.91 0.00    
940911789 152 0 05/01/2002 12,106.53 12,106.53 A       1,479,465.59 0.00    
940914019 156 0 05/01/2002 11,205.79 11,205.79 A       1,469,665.20 0.00    
940913947 157 0 05/01/2002 12,828.10 12,828.10 A       1,420,466.41 0.00    
940913236 162 1 04/01/2002 11,302.76 22,605.52 1       1,369,501.76 0.00    
030223439 167 0 05/01/2002 10,206.45 10,206.45 A       1,258,761.03 0.00    
030223453 169 2 03/01/2002 9,881.55 29,644.65 2 1 01/07/2002   1,210,013.32 0.00    
940913369 171 0 05/01/2002 8,596.95 8,596.95 A       1,173,717.44 0.00    
940913094 175 0 05/01/2002 8,695.01 8,695.01 A       1,060,697.21 0.00    
940908994 176 0 05/01/2002 7,929.63 7,929.63 A       1,038,611.77 0.00    
030223445 178 0 05/01/2002 8,085.31 8,085.31 A       1,022,834.17 0.00    
940914442 180 0 05/01/2002 7,489.29 7,489.29 A       991,567.78 0.00    
940913858 184 0 05/01/2002 7,470.53 7,470.53 A       980,297.88 0.00    
030223446 185 3 02/01/2002 7,566.04 30,264.16 3 1 04/27/2001   946,945.17 0.00    
940913280 187 0 05/01/2002 7,114.10 7,114.10 A       867,843.13 0.00    
940910991 189 0 05/01/2002 6,225.27 6,225.27 A       830,594.01 0.00    
030223435 190 0 05/01/2002 6,439.63 6,439.63 A       833,864.06 0.00    
030223433 191 0 05/01/2002 7,133.17 7,133.17 A       823,422.38 0.00    
940910661 193 0 05/01/2002 5,809.89 5,809.89 A       776,988.25 0.00    
030223447 203 0 05/01/2002 5,306.67 5,306.67 A       646,357.50 0.00    
940910663 205 0 05/01/2002 4,409.40 4,409.40 A       588,743.54 0.00    
030223442 206 0 05/01/2002 4,984.57 4,984.57 A       532,349.32 0.00    

See footnotes on last page of this section.

Copyright 1997, Wells Fargo Bank Minnesota, N.  Page 21 of 27

PNC Mortgage Acceptance Corp.
Commercial Mortgage Pass-Through Certificates
Series 1999-CM1

Delinquency Loan Detail, continued
Loan Number Offering Document Cross-Reference # of Months Delinq. Paid Through Date Current P & I Advances Outstanding P & I Advances ** Status of Mortgage Loan (1) Resolution Strategy Code (2) Servicing Transfer Date Foreclosure Date Actual Principal Balance Outstanding Servicing Advances Bankruptcy Date REO Date
                           
Totals

91

     2,879,423.75 3,251,781.66         382,570,261.37 17,531.79    
                           
Totals By Delinquency Code:                     
Total for Status Code =  1 (2 Loans) 37,197.21 74,394.42         4,755,009.57 0.00    
Total for Status Code = 2 (1 Loans) 9,881.55 29,644.65         1,210,013.32 0.00    
Total for Status Code = 3 (2 Loans) 19,713.96 335,111.56         3,093,571.61 17,531.79    
Total for Status Code = A (85 Loans) 2,797,032.03 2,797,032.03         371,458,325.17 0.00    
Total for Status Code = B (1 Loan) 15,599.00 15,599.00         2,053,341.70 0.00    

 

(1) Status of Mortgage Loan  (2) Resolution Strategy Code
A - Payment Not Received O - Current - Assumed Scheduled Payment 1 - Modification 6 - DPO 10 - Deed in Lieu Of
But Still In Grace Period 1 - One Month Delinquent (Performing Matured Balloon) 2 - Foreclosure 7 - REO Foreclosure
B - Late Payment But Less 2 - Two Months Delinquent 7 - Foreclosure 3 - Bankruptcy 8 - Resolved 11 - Full Payoff
Than 1 Month Delinquent 3 - Three or More Months Delinquent 9 - REO 4 - Extension 9 - Pending Return 12 - Reps and Warranties
      5 - Note Sale to Master Servicer 13 - Other or TBD
 **Outstanding P & I Advances include the current period advance.           

Copyright 1997, Wells Fargo Bank Minnesota, N.  Page 22 of 27

PNC Mortgage Acceptance Corp.
Commercial Mortgage Pass-Through Certificates
Series 1999-CM1

Specially Serviced Loan Detail - Part I
Loan Number Offering Document Cross-Reference Servicing Transfer Date Resolution Strategy Code (1) Scheduled Balance Property Type (2) State Interest Rate Actual Balance Net Operating Income DSCR Date DSCR Note Date Maturity Date Remaining Amortization Term
940912466 111 01/05/2001 1 2,118,779.11 MF MS 8.100% 2,146,626.44 17,283.29 09/30/2001 0.09 08/01/1999 07/01/2009 324
030223453 169 01/07/2002 1 1,208,216.16 OF TX 9.010% 1,210,013.32 221,454.00 12/31/2001 1.87 12/01/1999 11/01/2009 328
030223446 185 04/27/2001 1 944,327.32 MF OH 8.770% 946,945.17 186,589.22 09/30/2001 2.06 12/01/1999 11/01/2009 328

 

 (1) Resolution Strategy Code (2) Property Type Code
1 - Modification 6 - DPO 10 - Deed in Lieu Of MF - Multi-Family OF - Office
2 - Foreclosure 7 - REO Foreclosure RT - Retail MU - Mixed Use
3 - Bankruptcy 8 - Resolved 11 - Full Payoff HC - Health Care LO - Lodging
4 - Extension 9 - Pending Return 12 - Reps and Warranties IN - Industrial SS - Self Storage
5 - Note Sale to Master Servicer 13 - Other or TBD WH - Warehouse OT - Other
         MH - Mobile Home Park   

Copyright 1997, Wells Fargo Bank Minnesota, N.  Page 23 of 27

PNC Mortgage Acceptance Corp.
Commercial Mortgage Pass-Through Certificates
Series 1999-CM1

Specially Serviced Loan Detail - Part 2
Loan Number    Offering Document Cross-Reference   Resolution Strategy Code (1)    Site Inspection Date    Phase 1 Date   Appraisal Date   Appraisal Value    Other REO Property Revenue   Comments from Special Servicer
940912466 111 1       03/22/2001 2,125,000.00   New property manager in place as of 12/1/01. Make ready repairs/lease up underway and 2 roofs replaced. Property now 88% leased with improving cash flow. Attempting to restructure loan at $1.7-$1.8 million level with qualified buyer.
030223453  169 1                 Borrower will bring current with March payment, and anticipates he will remain current.
030223446 185 1     08/26/1999 1,200,000.00   Bwr. called to advise that he has a partner that is going to put new money into the apartment and will bring the loan current within two weeks. Set for FU on 04/08/02.

Copyright 1997, Wells Fargo Bank Minnesota, N.  Page 24 of 27

PNC Mortgage Acceptance Corp.
Commercial Mortgage Pass-Through Certificates
Series 1999-CM1

Specially Serviced Loan Detail - Part 2
Loan Number    Offering Document Cross-Reference   Resolution Strategy Code (1)    Site Inspection Date    Phase 1 Date   Appraisal Date   Appraisal Value    Other REO Property Revenue   Comments from Special Servicer
                 
                 

 

(1) Resolution Strategy Code
1 - Modification 6 - DPO 10 - Deed in Lieu Of
2 - Forclosure 7 - REO        Forclosure
3 - Bankruptcy 8 - Resolved 11- Full Payoff
4- Extension 9 - Pending Return 12- Reps and Warranties
5 - Note Sale      to Master Servicer 13 - Other of TBD

Copyright 1997, Wells Fargo Bank Minnesota, N.  Page 25 of 27

PNC Mortgage Acceptance Corp.
Commercial Mortgage Pass-Through Certificates
Series 1999-CM1

Modified Loan Detail
Loan Number Offering Document Cross-Reference Pre-Modification Balance Modification Date Modification Description
         
 

NO MODIFIED LOANS

  
Totals        

Copyright 1997, Wells Fargo Bank Minnesota, N.  Page 26 of 27

PNC Mortgage Acceptance Corp.
Commercial Mortgage Pass-Through Certificates
Series 1999-CM1

Liquidated Loan Detail

Loan Number Final Recovery Determination Date Offering Document Cross-Reference Appraisal Date Appraisal Value Actual Balance Gross Proceeds Gross Proceeds as a % of Actual Balance Aggregate Liquidation Expenses * Net Liquidation Proceeds Net Proceeds as a % of Actual Balance Realized Loss Repurchased by Seller (Y/N)
                         
       

No Liquidated Loans this Period

        
Current Total                      
Cumulative Total                      

*Aggregate liquidation expenses also include outstanding P & I advances and unpaid fees (servicing, trustee, etc.)

Copyright 1997, Wells Fargo Bank Minnesota, N.  Page 27 of 27