GS MORTGAGE SECURITIES CORP II
8-K, 1998-11-12
ASSET-BACKED SECURITIES
Previous: METROPOLITAN REALTY CO LLC, 10-Q, 1998-11-12
Next: OCEAN FINANCIAL CORP, 10-Q, 1998-11-12




                       SECURITIES AND EXCHANGE COMMISSION
                             WASHINGTON, D.C. 20549

                                    FORM 8-K

                                 CURRENT REPORT
                     Pursuant to Section 13 or 15(d) of the
                       Securities and Exchange Act of 1934


Date of Report: November 10, 1998
(Date of earliest event reported)


                      GS Mortgage Securities Corporation II
             ------------------------------------------------------
             (Exact name of registrant as specified in its charter)

   Delaware                        333-65921                     22-3442024
- --------------------------------------------------------------------------------
(State or Other                   (Commission                 (I.R.S. Employer
Jurisdiction of                   File Number)               Identification No.)
Incorporation)           


     85 Broad Street, New York, N.Y.                                    10004
- --------------------------------------------------------------------------------
(Address of principal executive offices)                              (Zip Code)



       Registrant's telephone number, including area code: (212) 902-1000


<PAGE>


Item 5. Other Events.

     Attached  as  exhibits  are  Collateral  Term  Sheets  (as  defined  in the
no-action  letter  dated May 20,  1994  issued by the  Securities  and  Exchange
Commission to Kidder,  Peabody Acceptance  Corporation-I,  Kidder, Peabody & Co.
Incorporated and Kidder  Structured  Asset  Corporation (the "Kidder Letter") as
modified by a no-action letter (the "First PSA No-Action  Letter") issued by the
staff of the  Commission  on May 27, 1994 to the Public  Securities  Association
(the  "PSA") and as further  modified by a  no-action  letter  (the  "Second PSA
No-Action Letter") issued by the staff of the Commission on March 9, 1995 to the
PSA) furnished to the Registrant by Goldman,  Sachs & Co. (the "Underwriter") in
respect  of  the   Registrant's   proposed   offering  of  Commercial   Mortgage
Pass-Through Certificates, Series 1998-C2 (the "Certificates").

     The  Certificates  will be offered  pursuant  to a  Prospectus  and related
Prospectus Supplement (together, the "Prospectus"), which will be filed with the
Commission  pursuant to Rule 424 under the  Securities  Act of 1933,  as amended
(the "Act").  The Certificates will be registered  pursuant to the Act under the
Registrant's   Registration   Statement  on  Form  S-3  (No.   333-65921)   (the
"Registration  Statement").  The Registrant  hereby  incorporates the Collateral
Term Sheets by reference in the Registration Statement.

     The Collateral Term Sheets were prepared solely by the Underwriter, and the
Registrant did not prepare or  participate in the  preparation of the Collateral
Term Sheets.

     Any statement or information  contained in the Collateral Term Sheets shall
be deemed to be modified or superseded  for purposes of the  Prospectus  and the
Registration Statement by statements or information contained in the Prospectus.

Item 7. Financial Statements, Pro Forma Financial Information and Exhibits

(c) Exhibits

Exhibit 99     Collateral Term Sheets


<PAGE>


     Pursuant to the  requirements  of the Securities  Exchange Act of 1934, the
Registrant  has duly caused this report to be signed on behalf of the Registrant
by the undersigned thereunto duly authorized.

                                         GS MORTGAGE SECURITIES CORPORATION II


                                         By: /s/ Jay Strauss
                                             -----------------------------------
                                            Name: Jay Strauss
                                                  ------------------------------
                                            Title: Secretary
                                                   -----------------------------

Date: November 12, 1998


<PAGE>


                                  Exhibit Index
                                  -------------

                                                             Paper (P) or   
Exhibit No.       Description                                Electronic (E) 
- -----------       -----------                                --------------

99                Collateral Term Sheets                            E





                                Notice to Investors
                      GS Mortgage Securities Corporation II
          Commercial Mortgage Pass-Through Certificates Series 199-C2

                        NOTICE TO ALL POTENTIAL INVESTORS

This  material is for your private  information  and we are not  soliciting  any
action  based upon it. This  material is not to be construed as an offer to sell
or the solicitation of any offer to buy any security in any  jurisdiction  where
such an offer  or  solicitation  would be  illegal.  This  material  is based on
information  that  we  consider  reliable,  but we do not  represent  that it is
accurate or complete and it should not be relied upon as such. By accepting this
material  the  recipient  agrees  that it will not  distribute  or  provide  the
material to any other person. The information  contained in this material may be
based on assumptions  regarding market conditions and other matters as reflected
therein.  We  make  no  representations  regarding  the  reasonableness  of such
assumptions or the likelihood  that any of such  assumptions  will coincide with
actual market conditions or events,  and this material should not be relied upon
for such purposes.  We and our  affiliates,  officers,  directors,  partners and
employees,  including  persons  involved in the  preparation or issuance of this
material  may, from time to time,  have long or short  positions in, and buy and
sell,  the  securities  mentioned  therein  or  derivatives  thereof  (including
options). This material may be filed with the Securities and Exchange Commission
(the  "SEC")  and  incorporated  by  reference  into an  effective  registration
statement  previously filed with the SEC under Rule 415 of the Securities Act of
1933  including in cases where the material does not pertain to securities  that
are  ultimately  offered  for  sale  pursuant  to such  registration  statement.
INFORMATION  CONTAINED IN THIS  MATERIAL IS CURRENT AS OF THE DATE  APPEARING ON
THIS MATERIAL ONLY.  INFORMATION  IN THIS MATERIAL  REGARDING ANY ASSETS BACKING
ANY SECURITIES DISCUSSED HEREIN SUPERSEDES ALL PRIOR INFORMATION  REGARDING SUCH
ASSETS.  ALL INFORMATION IN THIS FILE,  WHETHER REGARDING THE ASSETS BACKING ANY
SECURITIES DISCUSSED HEREIN OR OTHERWISE,  WILL BE SUPERSEDED BY THE INFORMATION
CONTAINED IN ANY FINAL PROSPECTUS FOR ANY SECURITIES ACTUALLY SOLD TO YOU.

This material is furnished to you by Goldman,  Sachs & Co. and not by the issuer
of the securities.  Goldman,  Sachs & Co. is acting as the sole lead underwriter
and not acting as agent for the issuer or its affiliates in connection  with the
proposed  transaction.  The  issuer  has  not  prepared  or  taken  part  in the
preparation of these materials.

<PAGE>

<TABLE>
<CAPTION>
                                                                 Property                                              Studios
Loan Number        Property Name                    Balance       County             Utilities Paid by Tenant       Units     Rent
- -----------------------------------------------------------------------------------------------------------------------------------
<S>          <C>                                   <C>           <C>                      <C>                         <C>      <C>
Grande1      Glenborough Pool 1 Portfolio          69,812,880    
                                                                 
Grande1A     Aspen Ridge Apartments                              El Paso                  Electric only               -        - 
                                                                 
Grande1B     Player's Club of Brentwood Apa                      Davidson                 Electric only               -        - 
                                                                 
Grande1C     The Park at Woodlake                                Harris                   No utilities                -        - 
                                                                 
Grande1D     Arrowood Crossing Apartments P                      Mecklenberg              Electric only               -        - 
                                                                 
Grande1E     The Chase Apartment Homes                           Union                    Electric only               -        - 
                                                                 
Grande1F     Willow Glen Apartments                              Union                    Electric only               -        - 
                                                                 
Grande1G     Sabal Point I, II, & III Apart                      Mecklenberg              Electric only               -        - 
                                                                 
Grande1H     Sahara Gardens Apartments                           Clark                    Electric only               -        - 
                                                                 
Grande1I     Villas de Mission Apartments                        Clark                    Electric only               -        - 
                                                                 
400029229    Granada Apartments                    18,870,000    Erie                     Electricity/Gas             -        - 
                                                                 
924          Westminster Towers                     9,957,385    Union                    No Utilities               35      608 
                                                                 
400029303    Arbour Village Apartments              9,900,000    Orange                   Electric only               -        - 
                                                                 
930          Meridian East Apartments               9,085,858    Pima                     Electricity Only            1    1,273 
                                                                 
400029261    Evans Mill Place Apartments            8,100,000    Dekalb                   Electricity/Gas             -        - 
                                                                 
400031116    175 Beacon Street                      8,000,000    Middlesex                Electric only               -        - 
                                                                 
400031126    Park Villa Townhomes                   7,300,000    Tulsa                    All utilities               -        - 
                                                                 
931          Fountain Springs Apartments            6,396,035    Maricopa                 No Utilities              152      342 
                                                                 
932          Hayden Place Apartments                6,096,174    Maricopa                 Electricity Only           41      447 
                                                                 
400028294    Barrington Heights Apartments          5,700,000    DeKalb                   Electric only               -        - 
                                                                 
400031122    Falls of Point West Apartments         5,400,000    Harris                   Electric only              36      340 
                                                                 
400031127    Hilgard Apartments                     5,400,000    Los Angeles              Electricity/Gas             -        - 
                                                                 
09-0001189   North Pointe Apartments                5,350,000    Harris                   Electricity/Gas             -        - 
                                                                 
917          Irvington Arms Apartments              5,306,457    Essex                    Electricity Only           94      418 
                                                                 
M0345        Lantern Square Apartments              5,200,000    Shelby                   All utilities               -        - 
                                                                 
944          Fountain Ridge Apartments              5,062,269    Maricopa                 No Utilities                -        - 
                                                                 
400030919    Foxwood Crossing Apartments            4,450,000    Milwaukee                Electricity/Gas             -        - 
                                                                 
M0536        Bluegrass Village Apartments           4,300,000    Sumner                   Electricity/Gas             -        - 
                                                                 
911          Fountainhead Apartments                3,978,437    Maricopa                 Electricity Only           56      282 
                                                                 
915          Cambridge Gardens Apartments           3,977,011    Essex                    Electricity Only            -        - 
                                                                 
M0543        Perkins Woods Apartments               3,930,000    Shelby                   Electricity/Gas             -        - 
                                                                 
400031124    Sunshine Property Portfolio            3,800,000    
                                                                 
400031124A   Sunshine Prop -Brentwood Terra                      Travis                   Electric only               -        - 
                                                                 
400031124B   Sunshine Prop -  Circle Oaks I                      Travis                   Electric only               1      340 
                                                                 
400031124C   Sunshine Prop - Carmel Apartme                      Travis                   Electric only               5      385 
                                                                 
400031124D   Sunshine Prop - Vineyard Apart                      Travis                   Electric only               6      395 
                                                                 
582          Loan 582 Portfolio                     3,493,063    
                                                                 
582A         Field & Stream Apartments                      -    Fayette                  Electricity/Gas             -        - 
                                                                 
582B         Woodridge Apartments                           -    Fayette                  Electricity/Gas             -        - 
                                                                 
400031118    Rayo de Sol Apartments                 3,200,000    Dallas                   No utilities                2      350 
                                                                 
935          Jones Street Terrace                   3,198,362    San Francisco            Electricity Only           74      629 
                                                                 
916          Bayfront Manor/Baypark Apartme         3,186,787    Dade                     Electricity/Gas            18      378 
                                                                 
400031129    Bay View Apartments                    3,000,000    King                     Electric only               2      445 
                                                                 
636          Albion Terrace Apartments              2,983,000    Marin                    No Utilities                1      710 
                                                                 
M0433        Seven Courts Apartments                2,925,000    Fulton                   Electric only               -        - 
                                                                 
925          Bella Apartments                       2,892,201    Jackson County           Electricity/Gas             6      552 
                                                                 
400030918    Meadow Brook Apartments                2,780,000    Butler                   Electricity/Gas             -        - 
                                                                 
M0553        Red Oaks Apartments                    2,750,000    Shelby                   Electric only               -        - 
                                                                 
610          Sutter House Apartments                2,745,766    San Francisco            Electricity/Gas            33      655 
                                                                 
545          Cresent Hills Apartments               2,610,528    Fulton                   Electricity Only            -        - 
                                                                 
400031119    Sunrise Apartments                     2,600,000    Wayne                    Electric only               -        - 
                                                                 
400030971    Cielo Hills Apartments                 2,440,000    Bexar                    No utilities                -        - 
                                                                 
573          Twin Palms Apartments                  2,380,173    San Mateo                Electricity/Gas             3      620 
                                                                 
937          Creekside Manor Apartments             2,306,909    San Mateo                Electricity/Gas             6      602 
                                                                 
621          114 - 05 170th Street                  2,297,796    Queens                   Electricity Only           11      500 
                                                                 
611          Pacifica Villas Apartments             2,216,127    San Diego                Electricity Only            -        - 
                                                                 
09-0001156   Gateway Apartments                     2,100,000    Dallas                   Electricity/Gas             -        - 
                                                                 
400031131    Tuscany Apartments                     2,100,000    Los Angeles              Electric only               6      898 
                                                                 
M0435        Peachcrest Gardens Apartments          2,070,000    DeKalb                   Electricity/Gas             -        - 
                                                                 
938          O'Keefe Apartments                     2,029,161    San Mateo                Electricity Only            -        - 
                                                                 
552          The Laurestelle                        2,014,841    New York                 Electricity/Gas             -        - 
                                                                 
591          16 Barrow Street                       1,995,743    New York                 All Utilities               -        - 
                                                                 
900          Compass Pointe Apartments              1,950,327    Jackson                  Electricity/Gas            16      360 
                                                                 
510          Sahara View Apartments                 1,942,415    Clark                    Electricity Only            -        - 
                                                                 
902          Carriage House Apartments              1,910,388    Jackson                  Electricity Only            -        - 
                                                                 
519          Loan 519 Portfolio                     1,890,803    
                                                                 
519A         Joplin Portfolio-Airport                       -    Jasper                   Electricity/Gas             -        - 
                                                                 
519B         Cherry Street                                  -    Jasper                   Electricity/Gas             -        - 
                                                                 
519C         Park Lane                                      -    Jasper                   Electricity/Gas             -        - 
                                                                 
519D         Terrill Lane Apartments                        -    Jasper                   Electricity/Gas             -        - 
                                                                 
400030949    Gardsman Apartments                    1,800,000    Marin                    Electric only               -        - 
                                                                 
606          Marquee Apartments                     1,745,225    Harris                   No Utilities                -        - 
                                                                 
400031117    41 Belmont Street Apartments           1,725,000    Middlesex                Electric only               -        - 
                                                                 
627          Marine Plaza Apartments                1,671,680    Dade                     Electricity/Gas             -        - 
                                                                 
527          Colonial Village - Regency Apa         1,640,665    Jackson                  All Utilities               -        - 
                                                                 
620          420 Clinton Avenue                     1,623,110    Kings                    Electricity Only            8      400 
                                                                 
569          Versailles Apartments                  1,620,624    Weber                    All Utilities               -        - 
                                                                 
09-0001174   Hunter's Crossing Apartments           1,600,000    Potter                   Electricity/Gas             -        - 
                                                                 
594          72-82 Wadsworth Terrace                1,587,983    Manhattan                Electricity/Gas             -        - 
                                                                 
M0434        Harbour Vines Apartments               1,555,000    Dekalb                   Electricity/Gas             -        - 
                                                                 
524          Windsor Square Apartments              1,548,036    Polk                     Electricity Only            -        - 
                                                                 
563          165 - 171 Meserole Street              1,515,406    Kings                    Electricity/Gas             -        - 
                                                                 
500          Stuyvesant Avenue                      1,489,543    Essex                    Gas/Water                   -        - 
                                                                 
940          41 - 98 Forley Street                  1,448,611    Queens                   Electricity Only           38      550 
                                                                 
521          Maryland Green Apartments              1,427,811    Maricopa                 No Utilities                -        - 
                                                                 
625          233 Jamaica Avenue                     1,398,659    Kings                    Electricity Only            -        - 
                                                                 
585          Timpanogos Apartments                  1,393,482    Utah                     No Utilities                -        - 
                                                                 
504          101 Lincoln Road                       1,387,320    Kings                    Gas/Water                   -        - 
                                                                 
M0406        Garden Trails Apartments               1,360,000    Bibb                     Electric only               -        - 
                                                                 
614          Pinehill Plaza & Apartments            1,345,303    Broward                  Electricity/Gas            10      562 
                                                                 
586          Dorian Court                           1,307,587    Delaware                 Electricity/Gas             -        - 
                                                                 
09-0001187   Lufkin Apartment Portfolio             1,300,000    
                                                                 
09-0001187A  The Hidden Oaks                                     Angelina                 Electric only              16      295 
                                                                 
09-0001187B  Azalea Trails                                       Angelina                 Electric only               -        - 
                                                                 
09-0001187C  Kentwood                                            Angelina                 Electric only               -        - 
                                                                 
622          Ignacio Hills Apartments - XII         1,266,662    Marin                    Electricity/Gas             -        - 
                                                                 
623          Ignacio Hills Apartments - XVI         1,224,773    Marin                    Electricity Only            -        - 
                                                                 
515          Partridge Apartments                   1,175,156    Marion                   Electricity Only            -        - 
                                                                 
595          Renshaw Terrace                        1,137,900    Delaware                 Electricity Only            4      329 
                                                                 
09-0001131   Emery Park Apartments                  1,115,000    Dallas                   Electric only              12      350 
                                                                 
933          112 Lincoln Street                     1,071,111    Essex                    Electricity/Gas             -        - 
                                                                 
619          Old Colony Apartments                  1,049,035    Bristol                  Electricity/Gas             -        - 
                                                                 
535          Sycamores Apartments                   1,046,041    Utah                     Electricity Only            -        - 
                                                                 
513          Gregory Avenue                         1,043,401    Passaic                  Electricity Only            -        - 
                                                                 
605          Maple Place Apartments                 1,023,017    Dekalb                   Electricity/Gas             -        - 
                                                                 
608          Quinnipac Arms                         1,014,883    New Haven                Electricity/Gas             -        - 
                                                                 
543          Centre Park Place Apartments           1,008,382    Berks                    Water Only                  -        - 
                                                                 
602          Hamilton Park House                      996,978    New Haven                No Utilities               73      315 
                                                                 
511          Sedgley Gardens                          993,057    Philadelphia             Electricity/Gas             -        - 
                                                                 
532          Helena Gardens Apartments                992,886    San Bernardino           Electricity/Gas             -        - 
                                                                 
536          3044 Kingsbridge Avenue                  984,103    Bronx                    Electricity Only            -        - 
                                                                 
526          Southern Oaks                            977,999    Dallas                   Electricity/Gas             -        - 
                                                                 
558          Banyan Woods                             971,324    Broward                  Electricity/Gas             -        - 
                                                                 
556          Loan 556 Portfolio                       971,291    
                                                                 
556A         2100 West Tioga Street                         -    Philadelphia             No Utilities                9      300 
                                                                 
556B         5101 North Camac Street                        -    Philadelphia             Water/Electricity           -        - 
                                                                 
551          389 Massachusetts Avenue                 967,213    Middlesex                Electricity Only            9      572 
                                                                 
592          Taos Apartments                          944,474    Brazos                   Electricity Only            -        - 
                                                                 
600          Rosslyn Heights                          934,401    Harris                   Electricity Only            -        - 
                                                                 
617          Scofield Apartments                      924,000    San Mateo                Electricity/Gas            30      550 
                                                                 
554          Cedar Village Apartments                 920,414    Volusia                  All Utilities               1      275 
                                                                 
546          154 Rockaway Parkway                     896,783    Kings                    Electricity Only            -        - 
                                                                 
601          Douglas Park Apartments                  857,987    Dallas                   No Utilities                -        - 
                                                                 
609          Mayfair Garden Apartments                857,653    Philadelphia County      Electricity Only            -        - 
                                                                 
501          Bradford Place Apartments                852,385    Mecklenburg              Electricity Only            -        - 
                                                                 
934          140 - 146 Chancellor Avenue              849,295    Essex                    Electricity/Gas             -        - 
                                                                 
549          148 - 156 Chancellor Avenue              846,525    Essex                    Electricity Only            -        - 
                                                                 
528          Sherwood Court Apartments                835,488    Guilford                 Electricity Only            -        - 
                                                                 
630          402,404,406 Albee Square                 824,253    Brooklyn                 Water/Electricity           -        - 
                                                                 
604          Harrison Avenue Apartments               797,701    Essex                    Electricity Only            3      450 
                                                                 
581          660-664 East 166th Street                795,703    Bronx                    Electricity/Gas             -        - 
                                                                 
508          Clearview Apartments                     783,437    Marion                   Electricity Only            -        - 
                                                                 
635          92 - 96 Waldo Avenue                     770,000    Hudson                   Electricity Only           28      400 
                                                                 
M0436        White Oak Arms Apartments                750,000    Dekalb                   Electricity/Gas             -        - 
                                                                 
584          1201 University Avenue                   747,391    Bronx                    All Utilities               -        - 
                                                                 
550          Randolph Park Apartments                 746,767    Cuyahoga                 All Utilities               -        - 
                                                                 
616          Quail Lodge Apartments                   738,000    San Mateo                Electricity Only            5      596 
                                                                 
945          94 - 16 34th Road                        729,301    Queens                   Electricity Only            2      380 
                                                                 
567          98 Strathmore Road                       727,903    Suffolk                  Electricity Only            8      525 
                                                                 
518          Southside Apartments                     714,886    Marion                   Electricity Only            -        - 
                                                                 
537          Huntington Apartments                    709,172    Los Angeles              Electricity/Gas             -        - 
                                                                 
904          Churchill Townhomes                      682,988    Quachita                 Electricity Only            -        - 
                                                                 
631          Oak Glen Apartments                      680,000    Harris                   Electricity/Gas             -        - 
                                                                 
634          354 East 21st Street                     679,000    Kings                    Electricity/Gas             5      571 
                                                                 
542          Lawndale Apartments                      672,587    Harris County            All Utilities               1      275 
                                                                 
509          Garden Walk Apartments                   670,865    Harris                   Electricity Only            -        - 
                                                                 
559          Windswept Apartments                     651,725    Northampton              Electricity/Gas             -        - 
                                                                 
568          Northshore Manor Apartments              648,712    Lorain                   Electricity Only            -        - 
                                                                 
538          Golden Eagle Apartments                  648,589    Hampden                  Gas Only                    -        - 
                                                                 
534          Oakland Oaks                             647,798    Dallas                   Electricity/Gas             -        - 
                                                                 
939          Adobe House Apartments                   647,446    Duval                    Water/Electricity           8      280 
                                                                 
541          Northern Pine Apartments                 646,599    Galveston                No Utilities                -        - 
                                                                 
588          Village at Deer Park                     627,898    Harris                   Electricity Only            -        - 
                                                                 
565          Howard Warren Apartments                 623,158    Dade                     Electricity Only            -        - 
                                                                 
577          Holmesburg Station Apartments            618,308    Philadelphia             Electricity Only            -        - 
                                                                 
561          Wingate Apartments                       608,336    within City of Phila     Electricity Only            -        - 
                                                                 
530          Prospect Square                          607,854    Essex                    Electricity Only            -        - 
                                                                 
525          506 South Broadway                       604,864    Westchester              Electricity/Gas             2    1,025 
                                                                 
615          The Blount Apartments                    597,797    Broward                  Electricity/Gas             -        - 
                                                                 
529          LaPetite Apartments                      596,950    Harris                   Electricity/Gas             -        - 
                                                                 
637          Avenue R Duplexes                        592,000    Collin                   All Utilities               -        - 
                                                                 
514          Peppertree Apartments                    587,578    King                     Electricity/Gas             -        - 
                                                                 
612          Newport Apartments                       581,430    Philadelphia             No Utilities               12      504 
                                                                 
579          8th Street Apartments                    571,830    Dade                     Water Only                 14      500 
                                                                 
596          Regency House                            566,490    Allen                    Electricity Only            -        - 
                                                                 
632          527 West 48th Street                     560,000    New York                 All Utilities               -        - 
                                                                 
540          Whisperwoods Apartments                  557,223    Dallas                   All Utilities               1        - 
                                                                 
522          Palomares Apartments                     551,052    Los Angeles              Electricity/Gas             -        - 
                                                                 
555          Shady Oaks Apartments                    547,123    Travis                   Electricity/Gas             -        - 
                                                                 
575          Arbor Estates Apartments                 546,544    Clayton                  Electricity/Gas             -        - 
                                                                 
503          Richmond Apartments                      546,093    Dallas                   Electricity Only            6      295 
                                                                 
572          Fernwood Apartments                      536,064    Los Angeles              No Utilities                -        - 
                                                                 
936          2267 - 2269 Kennedy Boulevard            520,512    Hudson                   Electricity/Gas             -        - 
                                                                 
505          Grahamcrest Manor Apartments             520,245    Harris                   No Utilities                1      250 
                                                                 
570          Baycrest Apartments                      519,179    Virginia                 Electricity Only            -        - 
                                                                 
587          45 Church Street & 35 Railroad           518,335    Suffolk                  Gas/Water                   2      600 
                                                                 
539          Ancient Oaks Apartments                  507,332    Travis                   Electricity/Gas            28      329 
                                                                 
626          The Gorelik Apartments                   499,056    Suffolk                  Electricity/Gas             -        - 
                                                                 
506          Hillcrest Apartments                     482,880    Summit                   Electricity/Gas             -        - 
                                                                 
533          Farmersville Apartments                  478,330    Northampton              All Utilities               -        - 
                                                                 
583          409 East 21st Street                     473,935    Kings                    Electricity Only            -        - 
                                                                 
560          519 Central Avenue                       472,740    Hudson                   Electricity/Gas             -        - 
                                                                 
593          Providence North Apartments              465,821    McClain                  Electricity Only            -        - 
                                                                 
590          California Apartments                    453,193    Los Angeles              Electricity/Gas             -        - 
                                                                 
547          1861 Kennedy Boulevard                   448,835    Hudson                   Water/Electricity           -        - 
                                                                 
566          Klingerman Apartments                    440,289    Los Angeles              Electricity/Gas             -        - 
                                                                 
607          Lake Meadows Apartments                  437,626    Montgomery               Electricity Only            -        - 
                                                                 
599          901 SW 8th Avenue Apartments             435,822    Dade                     Electricity Only            -        - 
                                                                 
629          16 - 10 Caffrey Avenue                   431,586    Queens                   Water/Electricity           -        - 
                                                                 
580          Old Dixie Apartments                     426,213    Palm Beach               Water Only                  -        - 
                                                                 
597          1991 Kennedy Boulevard                   426,194    Hudson                   Gas/Water                   -        - 
                                                                 
531          650 East 182nd Street                    420,796    Bronx                    Gas/Water                   -        - 
                                                                 
624          Peacock Apartments                       419,631    Ventura County           Electricity/Gas             -        - 
                                                                 
557          Meadow Pines Apartments                  418,617    Harris                   Electricity/Gas             -        - 
                                                                 
548          71 Carlyl Avenue                         414,481    Westchester              Electricity/Gas             2      575 
                                                                 
517          900 East 167th Street                    409,345    Bronx                    All Utilities               3      450 
                                                                 
564          Keystone Apartments                      408,881    Philadelphia             Electricity Only            -        - 
                                                                 
544          Vision Apartments                        397,486    City of Saint Louis      Electricity/Gas            22      399 
                                                                 
603          22 East 96th Street                      390,015    Kings                    Electricity Only            -        - 
                                                                 
507          Bay Drive West                           367,303    Dade                     No Utilities                6      420 
                                                                 
562          Berkshire Manor Apartments               319,068    Allegheny                Electricity Only            -        - 
                                                                 
516          Cogswell/Ferris                          312,759    Los Angeles              Electricity/Gas             -        - 
                                                                 
520          Benton Village Apartments                293,789    Benton County            Electricity Only            -        - 
                                                                 
523          Temple Apartments                        287,937    Los Angeles              Electricity/Gas             -        - 
                                                                 
574          Chaffin Arms                             283,625    Harris                   Electricity/Gas             -        - 
                                                                 
512          Chester Apartments                       262,122    Los Angeles              Electricity/Gas             -        - 
                                                                 
571          Chandler Court                           259,656    Hillsborough             Electricity/Gas             -        - 
</TABLE>


<PAGE>
<TABLE>
<CAPTION>
                                                 1 Bedroom        2 Bedroom     3 Bedroom       4 Bedroom     5 Bedroom
Loan Number        Property Name               Units    Rent    Units   Rent   Units   Rent   Units    Rent  Units  Rent Elevators
- ----------------------------------------------------------------------------------------------------------------------------------
<S>          <C>                                <C>     <C>     <C>     <C>     <C>      <C>   <C>      <C>    <C>    <C>  <C>
Grande1      Glenborough Pool 1 Portfolio     
                                              
Grande1A     Aspen Ridge Apartments             64      648     132     772     -        -     -        -      -      -    No
                                              
Grande1B     Player's Club of Brentwood Apa    190      545      68     692     -        -     -        -      -      -    No
                                              
Grande1C     The Park at Woodlake              436      544     128     711     -        -     -        -      -      -    No
                                              
Grande1D     Arrowood Crossing Apartments P     80      605      76     705    44      810     -        -      -      -    No
                                              
Grande1E     The Chase Apartment Homes          40      570      56     670    24      770     -        -      -      -    No
                                              
Grande1F     Willow Glen Apartments             40      460      56     550    24      630     -        -      -      -    No
                                              
Grande1G     Sabal Point I, II, & III Apart     66      610     203     700   105      825     -        -      -      -    No
                                              
Grande1H     Sahara Gardens Apartments          40      490     208     565    64      675     -        -      -      -    No
                                              
Grande1I     Villas de Mission Apartments      126      571      88     685    12      820     -        -      -      -    No
                                              
400029229    Granada Apartments                598      376     148     480     -        -     -        -      -      -    No
                                              
924          Westminster Towers                106      779      61     937     1        -     -        -      -      -   Yes
                                              
400029303    Arbour Village Apartments         237      456     163     553     -        -     -        -      -      -    No
                                              
930          Meridian East Apartments          173      425     135     568     4      854     -        -      -      -    No
                                              
400029261    Evans Mill Place Apartments        19      523     229     574    32      720     -        -      -      -    No
                                              
400031116    175 Beacon Street                   1    1,200      54   1,844     -        -     -        -      -      -   Yes
                                              
400031126    Park Villa Townhomes               78      420     136     573    45      690     -        -      -      -    No
                                              
931          Fountain Springs Apartments       171      427      59     578     -        -     -        -      -      -    No
                                              
932          Hayden Place Apartments            18      550     105     630     -        -     -        -      -      -    No
                                              
400028294    Barrington Heights Apartments      20      580     161     665     -        -     -        -      -      -    No
                                              
400031122    Falls of Point West Apartments    144      382     184     498     -        -     -        -      -      -    No
                                              
400031127    Hilgard Apartments                 22    1,141      18   1,597     3    2,142     1    4,500      -      -   Yes
                                              
09-0001189   North Pointe Apartments           172      376     128     513     -        -     -        -      -      -    No
                                              
917          Irvington Arms Apartments         127      561      36     666     -        -     -        -      -      -    No
                                              
M0345        Lantern Square Apartments          42      435     142     524    42      625     -        -      -      -    No
                                              
944          Fountain Ridge Apartments         272      402       8     580     -        -     -        -      -      -    No
                                              
400030919    Foxwood Crossing Apartments         -        -      72     888     -        -     -        -      -      -    No
                                              
M0536        Bluegrass Village Apartments       40      460      82     605    30      770     -        -      -      -    No
                                              
911          Fountainhead Apartments           160      353      57     444     -        -     -        -      -      -    No
                                              
915          Cambridge Gardens Apartments        1      600     123     708     6      767     -        -      -      -    No
                                              
M0543        Perkins Woods Apartments           84      435      83     485     -        -     -        -      -      -    No
                                              
400031124    Sunshine Property Portfolio      
                                              
400031124A   Sunshine Prop -Brentwood Terra     26      460      12     586     -        -     -        -      -      -    No
                                              
400031124B   Sunshine Prop -  Circle Oaks I     11      475      15     578     3      585     -        -      -      -    No
                                              
400031124C   Sunshine Prop - Carmel Apartme     21      443      12     540     -        -     -        -      -      -    No
                                              
400031124D   Sunshine Prop - Vineyard Apart     30      450      12     550     -        -     -        -      -      -    No
                                              
582          Loan 582 Portfolio               
                                              
582A         Field & Stream Apartments          60      346      19     354     -        -     -        -      -      -    No
                                              
582B         Woodridge Apartments               16      339      63     413     -        -     -        -      -      -    No
                                              
400031118    Rayo de Sol Apartments             88      454      60     559    10      725     -        -      -      -    No
                                              
935          Jones Street Terrace                6      874       -       -     -        -     -        -      -      -   Yes
                                              
916          Bayfront Manor/Baypark Apartme     42      593      30     682     1    1,300     1    1,200      -      -    No
                                              
400031129    Bay View Apartments                44      471      37     608     -        -     -        -      -      -   Yes
                                              
636          Albion Terrace Apartments          15      894      20   1,053     4    1,336     -        -      -      -    No
                                              
M0433        Seven Courts Apartments            47      400     144     465     -        -     -        -      -      -   Yes
                                              
925          Bella Apartments                    2      650      49     750     1    1,500     -        -      -      -    No
                                              
400030918    Meadow Brook Apartments            24      391      72     459    24      531     -        -      -      -    No
                                              
M0553        Red Oaks Apartments                 -        -      77     485    78      515     -        -      -      -    No
                                              
610          Sutter House Apartments            16      708       -       -     -        -     -        -      -      -   Yes
                                              
545          Cresent Hills Apartments           39      382     208     423     5      499     -        -      -      -    No
                                              
400031119    Sunrise Apartments                 52      465      76     516     -        -     -        -      -      -    No
                                              
400030971    Cielo Hills Apartments             20      395      40     531    37      664     4      725      -      -    No
                                              
573          Twin Palms Apartments              42      759      12     980     -        -     -        -      -      -   Yes
                                              
937          Creekside Manor Apartments         30      758      18     845     -        -     -        -      -      -   Yes
                                              
621          114 - 05 170th Street              33      650      29     750     6      850     -        -      -      -   Yes
                                              
611          Pacifica Villas Apartments         68      373      32     473     -        -     -        -      -      -   Yes
                                              
09-0001156   Gateway Apartments                 16      450      36     575    24      680     -        -      -      -    No
                                              
400031131    Tuscany Apartments                 10    1,025       4   1,218     4    1,392     -        -      -      -   Yes
                                              
M0435        Peachcrest Gardens Apartments      40      388     108     448     -        -     -        -      -      -    No
                                              
938          O'Keefe Apartments                 16      795      24     958     -        -     -        -      -      -    No
                                              
552          The Laurestelle                     -        -       6   1,204    18    1,252     1    2,600      -      -    No
                                              
591          16 Barrow Street                    7      482       7     482     -        -     -        -      -      -    No
                                              
900          Compass Pointe Apartments          52      404      36     498     9      625     -        -      -      -    No
                                              
510          Sahara View Apartments             80      440       1     500     -        -     -        -      -      -    No
                                              
902          Carriage House Apartments           -        -      84     525    18      635     -        -      -      -    No
                                              
519          Loan 519 Portfolio               
                                              
519A         Joplin Portfolio-Airport            -        -      32     415     -        -     -        -      -      -    No
                                              
519B         Cherry Street                       -        -      12     380     -        -     -        -      -      -    No
                                              
519C         Park Lane                           -        -       6     380     -        -     -        -      -      -    No
                                              
519D         Terrill Lane Apartments             -        -       8     395     -        -     -        -      -      -    No
                                              
400030949    Gardsman Apartments                12      750       9   1,025    18    1,300     -        -      -      -    No
                                              
606          Marquee Apartments                 53      573      44     699     4      800     -        -      -      -    No
                                              
400031117    41 Belmont Street Apartments       14      900      14   1,050     -        -     -        -      -      -    No
                                              
627          Marine Plaza Apartments            63      457       2     496     -        -     -        -      -      -   Yes
                                              
527          Colonial Village - Regency Apa      8      276      24     321   104      347     6      368      -      -    No
                                              
620          420 Clinton Avenue                  7      650      16     750     6      950     -        -      -      -   Yes
                                              
569          Versailles Apartments              22      415      41     507     1      750     -        -      -      -    No
                                              
09-0001174   Hunter's Crossing Apartments       16      363      71     476    14      588     -        -      -      -    No
                                              
594          72-82 Wadsworth Terrace            42      532      42     619     -        -     -        -      -      -   Yes
                                              
M0434        Harbour Vines Apartments           16      395     105     430     3      550     -        -      -      -    No
                                              
524          Windsor Square Apartments         142      311      97     380     1      450     -        -      -      -    No
                                              
563          165 - 171 Meserole Street          28      600      50     700     -        -     -        -      -      -    No
                                              
500          Stuyvesant Avenue                  46      555      18     633     -        -     -        -      -      -   Yes
                                              
940          41 - 98 Forley Street              27      690       -       -     -        -     -        -      -      -   Yes
                                              
521          Maryland Green Apartments          78      477       -       -     -        -     -        -      -      -    No
                                              
625          233 Jamaica Avenue                 48      575       6     750     -        -     -        -      -      -   Yes
                                              
585          Timpanogos Apartments              43      480       1     575     -        -     -        -      -      -    No
                                              
504          101 Lincoln Road                   47      550      36     875     -        -     -        -      -      -   Yes
                                              
M0406        Garden Trails Apartments            -        -      47     394     3      415     -        -      -      -    No
                                              
614          Pinehill Plaza & Apartments        33      525       8     650     -        -     -        -      -      -    No
                                              
586          Dorian Court                        -        -      80     412     -        -     -        -      -      -    No
                                              
09-0001187   Lufkin Apartment Portfolio       
                                              
09-0001187A  The Hidden Oaks                    24      350      32     425     -        -     -        -      -      -    No
                                              
09-0001187B  Azalea Trails                      20      375      32     400     -        -     -        -      -      -    No
                                              
09-0001187C  Kentwood                           12      325       -       -     -        -     -        -      -      -    No
                                              
622          Ignacio Hills Apartments - XII      -        -      20     956     -        -     -        -      -      -    No
                                              
623          Ignacio Hills Apartments - XVI      -        -      20     938     -        -     -        -      -      -    No
                                              
515          Partridge Apartments                8      364      84     443     -        -     -        -      -      -    No
                                              
595          Renshaw Terrace                    61      399      12     459     -        -     -        -      -      -    No
                                              
09-0001131   Emery Park Apartments              37      450      15     550     -        -     -        -      -      -    No
                                              
933          112 Lincoln Street                 33      545      10     675     -        -     -        -      -      -   Yes
                                              
619          Old Colony Apartments               7      475      27     540     -        -     -        -      -      -    No
                                              
535          Sycamores Apartments                5      485      24     541     -        -     -        -      -      -    No
                                              
513          Gregory Avenue                      8      435      12     685    12      761     -        -      -      -    No
                                              
605          Maple Place Apartments             24      518       9     669     -        -     -        -      -      -    No
                                              
608          Quinnipac Arms                     24      482      16     584     -        -     -        -      -      -    No
                                              
543          Centre Park Place Apartments       37      459      13     550     -        -     -        -      -      -   Yes
                                              
602          Hamilton Park House                19      450       1     475     1      600     -        -      -      -   Yes
                                              
511          Sedgley Gardens                    16      800       8     789     -        -     -        -      -      -    No
                                              
532          Helena Gardens Apartments           -        -      42     550     -        -     -        -      -      -    No
                                              
536          3044 Kingsbridge Avenue            15      520      23     605     1      433     -        -      -      -    No
                                              
526          Southern Oaks                       -        -      50     495     2      640     7      840      3    925    No
                                              
558          Banyan Woods                       40      559       1     720     -        -     -        -      -      -    No
                                              
556          Loan 556 Portfolio               
                                              
556A         2100 West Tioga Street             31      400       -       -     -        -     -        -      -      -   Yes
                                              
556B         5101 North Camac Street             4      468      23     565     -        -     -        -      -      -    No
                                              
551          389 Massachusetts Avenue           19      703       -       -     -        -     -        -      -      -    No
                                              
592          Taos Apartments                    18      390      36     414     -        -     -        -      -      -    No
                                              
600          Rosslyn Heights                     -        -      60     486     -        -     -        -      -      -    No
                                              
617          Scofield Apartments                 1        -       -       -     -        -     -        -      -      -    No
                                              
554          Cedar Village Apartments           38      335      13     405     -        -     -        -      -      -    No
                                              
546          154 Rockaway Parkway               34      473       7     619     1      749     -        -      -      -    No
                                              
601          Douglas Park Apartments            36      460      24     560     -        -     -        -      -      -    No
                                              
609          Mayfair Garden Apartments          53      378       -       -     -        -     -        -      -      -    No
                                              
501          Bradford Place Apartments           -        -      44     405     -        -     -        -      -      -    No
                                              
934          140 - 146 Chancellor Avenue        34      575       2     625     -        -     -        -      -      -   Yes
                                              
549          148 - 156 Chancellor Avenue        28      535       4     625     4      735     -        -      -      -   Yes
                                              
528          Sherwood Court Apartments           -        -      36     450     -        -     -        -      -      -    No
                                              
630          402,404,406 Albee Square           12      575      19     650     9      680     -        -      -      -    No
                                              
604          Harrison Avenue Apartments         24      750       3     830     -        -     -        -      -      -    No
                                              
581          660-664 East 166th Street           -        -      26     659    16      729     -        -      -      -    No
                                              
508          Clearview Apartments               72      338      24     460     -        -     -        -      -      -    No
                                              
635          92 - 96 Waldo Avenue               19      525       1     600     -        -     -        -      -      -    No
                                              
M0436        White Oak Arms Apartments           -        -      40     424     -        -     -        -      -      -    No
                                              
584          1201 University Avenue             28      546       6     750     4      850     -        -      -      -    No
                                              
550          Randolph Park Apartments            -        -      30     500     -        -     -        -      -      -    No
                                              
616          Quail Lodge Apartments             16      663       -       -     -        -     -        -      -      -    No
                                              
945          94 - 16 34th Road                  18      480      13     590    10      770     -        -      -      -   Yes
                                              
567          98 Strathmore Road                  1      800       6   1,000     3    1,200     -        -      -      -    No
                                              
518          Southside Apartments                -        -      64     487     -        -     -        -      -      -    No
                                              
537          Huntington Apartments              32      425       4     550     -        -     -        -      -      -    No
                                              
904          Churchill Townhomes                16      410      16     480     -        -     -        -      -      -    No
                                              
631          Oak Glen Apartments                32      357      24     403     -        -     -        -      -      -    No
                                              
634          354 East 21st Street               20      574       7     700     2      541     -        -      -      -    No
                                              
542          Lawndale Apartments                50      299      39     339     -        -     -        -      -      -    No
                                              
509          Garden Walk Apartments              9      355      23     435     8      485     -        -      -      -    No
                                              
559          Windswept Apartments                -        -      20     535     -        -     -        -      -      -    No
                                              
568          Northshore Manor Apartments         6      428      24     525     -        -     -        -      -      -    No
                                              
538          Golden Eagle Apartments            21      436      24     492     -        -     -        -      -      -    No
                                              
534          Oakland Oaks                       22      413      16     500     -        -     -        -      -      -    No
                                              
939          Adobe House Apartments             40      315       4     425     -        -     -        -      -      -    No
                                              
541          Northern Pine Apartments            4      385      49     454     4      575     -        -      -      -    No
                                              
588          Village at Deer Park               18      321      26     383     -        -     -        -      -      -    No
                                              
565          Howard Warren Apartments           28      543       -       -     -        -     -        -      -      -    No
                                              
577          Holmesburg Station Apartments      24      409      10     497     -        -     -        -      -      -    No
                                              
561          Wingate Apartments                 27      410       6     495     -        -     -        -      -      -    No
                                              
530          Prospect Square                    18      725      13     750     -        -     -        -      -      -    No
                                              
525          506 South Broadway                  2      525       6     742    10      816     -        -      -      -    No
                                              
615          The Blount Apartments              12      450      12     550     -        -     -        -      -      -    No
                                              
529          LaPetite Apartments                20      370      16     470     -        -     -        -      -      -    No
                                              
637          Avenue R Duplexes                   -        -      22     593     -        -     -        -      -      -    No
                                              
514          Peppertree Apartments              18      517      12     611     -        -     -        -      -      -    No
                                              
612          Newport Apartments                 18      795      15     895     -        -     -        -      -      -   Yes
                                              
579          8th Street Apartments               7      700       -       -     1        -     -        -      -      -    No
                                              
596          Regency House                      33      350       3     450     -        -     -        -      -      -   Yes
                                              
632          527 West 48th Street               20      643       -       -     -        -     -        -      -      -    No
                                              
540          Whisperwoods Apartments            20      412      12     502     -        -     -        -      -      -    No
                                              
522          Palomares Apartments                -        -      24     550     -        -     -        -      -      -    No
                                              
555          Shady Oaks Apartments              42      365       -       -     -        -     -        -      -      -   Yes
                                              
575          Arbor Estates Apartments            -        -      32     450     -        -     -        -      -      -    No
                                              
503          Richmond Apartments                34      351       9     510     1      510     -        -      -      -    No
                                              
572          Fernwood Apartments                44      365       -       -     -        -     -        -      -      -   Yes
                                              
936          2267 - 2269 Kennedy Boulevard      24      525       5     600     -        -     -        -      -      -    No
                                              
505          Grahamcrest Manor Apartments       34      418      14     544     -        -     -        -      -      -    No
                                              
570          Baycrest Apartments                 -        -      18     493     -        -     -        -      -      -    No
                                              
587          45 Church Street & 35 Railroad     20      701       3     838     -        -     -        -      -      -    No
                                              
539          Ancient Oaks Apartments             8      399       -       -     -        -     -        -      -      -    No
                                              
626          The Gorelik Apartments              -        -      12     713     -        -     -        -      -      -    No
                                              
506          Hillcrest Apartments                3      368      12     444     3      495     -        -      -      -    No
                                              
533          Farmersville Apartments             3      440       -       -    12      550     -        -      -      -    No
                                              
583          409 East 21st Street               17      544       7     525     -        -     -        -      -      -    No
                                              
560          519 Central Avenue                 16      600       -       -     -        -     -        -      -      -   Yes
                                              
593          Providence North Apartments        16      250      32     275     -        -     -        -      -      -    No
                                              
590          California Apartments               -        -      12     687     -        -     -        -      -      -    No
                                              
547          1861 Kennedy Boulevard             20      477       4     579     -        -     -        -      -      -    No
                                              
566          Klingerman Apartments               -        -      12     660     1      750     -        -      -      -    No
                                              
607          Lake Meadows Apartments             8      410       -       -    20      475     -        -      -      -    No
                                              
599          901 SW 8th Avenue Apartments       24      431       -       -     -        -     -        -      -      -    No
                                              
629          16 - 10 Caffrey Avenue             18      613       2     690     -        -     -        -      -      -    No
                                              
580          Old Dixie Apartments               30      317       -       -     -        -     -        -      -      -    No
                                              
597          1991 Kennedy Boulevard             12      525       5     592     4      601     -        -      -      -    No
                                              
531          650 East 182nd Street              12      471      14     605     -        -     -        -      -      -    No
                                              
624          Peacock Apartments                  4      503       8     629     -        -     -        -      -      -    No
                                              
557          Meadow Pines Apartments             -        -      24     538     -        -     -        -      -      -    No
                                              
548          71 Carlyl Avenue                   12      586       4     639     -        -     -        -      -      -    No
                                              
517          900 East 167th Street              13      394      10     425     5      460     -        -      -      -    No
                                              
564          Keystone Apartments                23      412       -       -     -        -     -        -      -      -    No
                                              
544          Vision Apartments                   -        -      16     305     -        -     -        -      -      -    No
                                              
603          22 East 96th Street                 9      625       8     705     -        -     -        -      -      -    No
                                              
507          Bay Drive West                     10      453       -       -     -        -     -        -      -      -    No
                                              
562          Berkshire Manor Apartments         16      346      10     485     -        -     -        -      -      -    No
                                              
516          Cogswell/Ferris                     -        -       8     650     1      850     -        -      -      -    No
                                              
520          Benton Village Apartments           6      377      18     441     6      521     -        -      -      -    No
                                              
523          Temple Apartments                   -        -      10     625     -        -     -        -      -      -    No
                                              
574          Chaffin Arms                       18      320       6     360     -        -     -        -      -      -    No
                                              
512          Chester Apartments                  8      425       4     650     -        -     -        -      -      -    No
                                              
571          Chandler Court                      4      508       2     532     6      779     -        -      -      -    No
</TABLE>


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