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: August 19, 1998
(Date of earliest event reported)
NationsLink Funding Corporation
- --------------------------------------------------------------------------------
(Exact name of registrant as specified in its charter)
Delaware 333-57473 56-1950039
- --------------------------------------------------------------------------------
(State or Other (Commission (I.R.S. Employer
Jurisdiction of File Number) Identification No.)
Incorporation)
NationsBank Corporate Center, 100 North Tryon Street, Charlotte, NC 28255
- --------------------------------------------------------------------------------
(Address of principal executive offices) (Zip Code)
Registrant's telephone number, including area code: (704) 386-2400
<PAGE>
Item 5. Other Events.
Attached are certain structural and collateral term sheets (the "Term
Sheets") furnished to the Registrant by NationsBanc Montgomery Securities LLC
(the "Underwriter"), the underwriter in respect of the Registrant's proposed
offering of Commercial Mortgage Pass-Through Certificates, Series 1998-2 (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. 333-57473) (the
"Registration Statement"). The Registrant hereby incorporates the Term Sheets by
reference in the Registration Statement.
The Term Sheets were prepared solely by the Underwriter, and the Registrant
did not prepare or participate in the preparation of the Collateral Term Sheets
and Structural Term Sheets.
Any statement or information contained in the Term Sheets shall be modified
and superseded for purposes of the Prospectus and the Registration Statement by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 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.
NATIONSLINK FUNDING CORPORATION
By: /s/ James E. Naumann
---------------------
Name: James E. Naumann
Title: Senior Vice President
Date: August 19, 1998
<PAGE>
Exhibit Index
Item 601(a) of
Regulation S-K
Exhibit No. Description Page
- ----------- ----------- ----
99 Term Sheets
<TABLE>
<CAPTION>
Cross-
Loan Collatr'd Loan Property Property
Number Loans Source Name Address County City State
- ------ ----- ------ ---- ------- ------ ---- -----
<S> <C> <C> <C> <C> <C> <C> <C>
50752 No NB Parkview Towers Apts 5101 Park Ave. Hudson West New York NJ
50659 No NB Summerwind Apartments 2055 Summerside Drive Santa Clara San Jose CA
50958 No NB Vanderbilt Apts. I & II 13110 Kuykendahl Rd. Harris Houston TX
50750 No NB Sonterra at Williams Centre 5400 E. Williams Blvd. Pima Tucson AZ
(Apt)
50925 Yes(7B) NB Colony Hills Apartments 3950 Patrick Drive El Paso Colorado Spring CO
50924 Yes(7B) NB Grandes Cortez Apartments 1150 University Drive Maricopa Tempe AZ
50923 Yes(7B) NB Canyon Walk Apartments 1502 W. Glendale Ave Maricopa Phoenix AZ
50921 Yes(7B) NB Paseo Del Sol Apartments 2634 51st Street Maricopa Phoenix AZ
SubTotal Crossed Loans
50646 Yes(9a) NB 599-621 Front Street 599-621 Front Street Nassau Hempstead NY
(Hofstra Gardens Apts)
50645 Yes(9a) NB 299 Jackson Street 299 Jackson Street Nassau Hempstead NY
(Colonial Gardens Apts)
50654 Yes(9a) NB 15-35 Elk Street 15-35 Elk Street Nassau Hempstead NY
(Bennett Gardens Apts)
50644 Yes(9a) NB 100 Jerusalem Avenue 100 Jerusalem Avenue Nassau Hempstead NY
(Hampshire House Apts)
50655 Yes(9a) NB 357 Jackson Street Apartments 357 Jackson Street Nassau Hempstead NY
50656 Yes(9a) NB 51 Bell Street Apartments 51 Bell Street Nassau Hempstead NY
SubTotal Crossed Loans
3054921 No BA Kimberly Place Apartments 895 Sierra Vista Drive Clark Las Vegas NV
50691 No NB Parcwood Apartments 1700 Via Pacifica Avenue Riverside Corona CA
50094 No NB Colonial Homes Apartments 240 Colonial Homes Dr. Fulton Atlanta GA
50790 No NB Relais Esplanade Apartments 1201 West Esplanade Avenue Jefferson ParKenner LA
3047180 No BA Dry Creek Properties 33300 Mission Blvd Alameda Union City CA
50971 No NB Spring Villas Apartments 431 Spring Villas Drive Washoe Sparks NV
3052107 No BA Gentry Walk Apartments 12725 S.E. 312Th Street King Auburn WA
50842 No NB Pioneer Warehouse Lofts 315 Fourth Avenue San Diego San Diego CA
50013 No NB St. Charles Regency Apts. 1205 St. Charles St. Orleans New Orleans LA
50920 No NB Southwest Village Apartments 275 Isabell Road Washoe Reno NV
50936 No NB Twin Lakes Manor Apartments 3311 53rd Avenue North Hennepin Brooklyn Center MN
50844 No NB Dos Santos Apts 2210 Miguel Chavez Road Santa Fe Santa Fe NM
50831 No NB Prospect Creek Apts 414 Point Return Drive St. Louis Manchester MO
4902-5030 1/4 Field Street
3052032 No BA Villa Pacific Apartments 2901-2993 1/4, Clairmont Drive, Sand Diego San Diego CA
50836 No NB Laurel Gardens Cooperative, Inc 2 Laurel Place Monmouth Eatontown NJ
50122 No NB Beacon Hill Apartments 4653 Refugee Road Franklin Columbus OH
3054673 No BA Queen Vista Apartments 1321 Queen Anne Avenue North King Seattle WA
50784 No NB Amberwood Apts 7651-7677 Stage Road Orange Buena Park CA
50492 No NB Franklin Regency Apartments 7200 Franklin Avenue Los Angeles Hollywood Hills CA
50997 No NB Whispering Meadows Apartments 508 Douglas Avenue Kern Bakersfield CA
3051950 No BA Mahara Condo Apartments 820 Casanova Avenue Monterey Monterey CA
3057007 No BA Hyde Park Apartments 5150 North Valentine Avene Fresno Fresno CA
3051125 No BA Village Apartments 3342 M Street Merced Merced CA
3055316 No BA Happy Village Apartments 6301 Ranchester Drive Harris Houston TX
3048246 No BA Hickory Terrace Apartments 4247 Hickory Hills Drive Lake Waukegan IL
3052248 No BA Rockshire Apartments 115 South High School Road Marion Indianapolis IN
50865 No NB Highland Terrace Apts 1300 Highland Avenue Knox Knoxville TN
3056934 No BA Bayfill Apartments 3600 Fillmore Street San Fran. San Francisco CA
50815 No NB Sierra Chase Apartments 8079 Sunrise East Way Sacramento Citrus Heights CA
50806 No NB Park Place Apts 1257 Crom Street San Joaquin Manteca CA
3049152 No BA De Soto Apartments 7233, 7242, and 7259 Los Angeles Canoga Park CA
Kelvin Avenue and 7230 DeSoto Ave
3047040 No BA Park Meridian Apartments 950 Meridian Avenue Santa Clara San Jose CA
3052396 No BA The Elms Apartments 745 North 100 East Utah Provo UT
50279 No NB Maplewood Senior Citizens Apt 558-572 Irvington Avenue Essex Maplewood NJ
50763 No NB Stonebrook Square Apartments 1912 Heathcliff Drive Whitfield Dalton GA
50493 No NB Jessica Apts 1611 N. Formosa Avenue Los Angeles Los Angeles CA
3062247 No BA St. Francis Towers 30 40&50 Escuela Drive San Mateo Daly City CA
3051695 No BA 4532 Murietta Avenue 4532 Murietta Avenue Los Angeles Sherman Oaks CA
3052370 No BA Pacific Vista Apartments 57 Soledad Monterey Monterey CA
50840 No NB Vermont Hills Apts 22811-22815 Vermont Street Alameda Hayward CA
50689 No NB New Heritage Apts 2148 Geary Street, SE Linn Albany OR
50710 No NB Frederick Gardens Apts 1405 SW 10th Terrace Alachua Gainesville FL
50895 No NB Bay Harbor Apts 404 Edgebrook Drive Champaign Champaign IL
50744 No NB Alder Creek Condominiums (Apt) 671-691 Gardenia Court, San Luis Paso Robles CA
701-735 Gardenia Circle Obis
50866 No NB Tara Hills Apts 200 Elmhurst Drive Anderson Oak Ridge TN
50854 No NB Pantano Villas Apartments 260 South Pantano Road Pima Tucson AZ
50959 No NB Wil-Ru Apartments SE 1615 Bleasner Drive Whitman Pullman WA
50884 No NB Quail Hollow Apartments 7561 Quail Meadow Lane Mecklenburg Charlotte NC
50772 No NB Spring Valley Apartments 1858 Thompson Bridge Road Hall Gainesville GA
50824 No NB Pheasant Run Apartments 8800 E. Harry Street Sedgwick Wichita KS
50553 No NB Spring Garden Apts 1175 West Minnesota Ave. Volusia Deland FL
3052230 No BA Karolena Park Apartments 20230 Bothell-Everett Highway Snohomish Bothell WA
50554 No NB Pershing Oaks Apts 4439 Hector Court Orange Orlando FL
50841 No NB Valley Vista Apartments 6830 Tacoma Mall Blvd. Pierce Tacoma WA
50588 No NB Fleur De Leis Apts 807 Walters Street Calcasieu Pk Lake Charles LA
3056801 No BA Dorset House 10216 Vultee Avenue Los Angeles Downey CA
3062239 No BA Ridgewood Apartments 1501-1601 Ridgecrest Street Los Angeles Monterey Park CA
3057015 No BA Hunters Glen Apartments 4101 Brittany Street Kern Bakersfield CA
50427 No NB 365 W. 20th St. Apartments 365 West 20th Street Manhatten New York NY
50290 No NB 6011 Gaston Avenue Apartments 6011 Gaston Ave. Dallas Dallas TX
50272 No NB Golf Villa Apartments 1250-A College Parkway Santa Rosa Gulf Breeze FL
3051844 No BA Sawgrass Estates 1125 Sheridan Ave Butte Chico CA
3049590 No BA Country Lane Apartments 355 E. Lassen Avenue Butte Chico CA
50922 No NB Hilltop Towers Apartments 259 - 279 Oakville Ave NEW HAVEN Waterbury CT
3057023 No BA Victoria Park Apartments 3165 W Shields Avenue Fresno Fresno CA
50823 No NB Pomona West Apts 815 Pomona Avenue Butte Chico CA
50765 No NB Westview Apartments - Dalton 1104 Walston Street Whitfield Dalton GA
50830 No NB Coldwater Crossing Apartments 333 Northeast Drive Allen Fort Wayne IN
3049483 No BA Hacienda Silva Apartment 132 & 140 - 182 E. Lewelling Blvd Alameda San Lorenzo CA
3049712 No BA 110 Delaware Apartments 2050 Delaware Avenue Dakota West St Paul MN
3049855 No BA Terrace Apartments 10834 Blix Street Los Angeles Los Angeles CA
3049863 No BA Riverside Tower Apartments 11505 Riverside Drive Los Angeles Los Angeles CA
50155 No NB Commodore Apartments 1621 SW Morrison St. Multnomah Portland OR
50206 No NB The White House Dormitory 2819 Rio Grande Travis Austin TX
50901 No NB Aztec Villa Apartments 3913 Pisa Drive Bay Panama City FL
3048121 No BA Bethany Towers 301 Bethany Road Los Angeles Burbank CA
3051786 No BA Evergreen Apartments LLC 50 Hollowview Lane Santa Cruz Watsonville CA
3046414 No BA Railview Apartments 1015 2Nd Avenue St. Louis Proctor MN
3062411 No BA Metro View I & II 302-310 8Th Ave South & Stearns St. Cloud MN
327 7Th Ave South
3062098 No BA Princeton Place Apartments 3166 West Princeton Avenue Fresno Fresno CA
50795 No NB Rosewood Apartments 6600 Lancaster Road Pulaski Little Rock AR
50019 No NB Oak Street Apartments 7722 Oak Street Orleans New Orleans LA
3050929 No BA Hillcrest Apartments 21901 58Th Avenue West Snohomish Mountlake Terra WA
3062957 No BA Durfee Terrace Apartments 4928 Durfee Avenue Los Angeles Pico Rivera CA
50743 No NB Cedar Creek Apts 1000 University Drive East Brazos College Station TX
3046406 No BA Oak Hills Manor Apartments 820 Civic Heights Drive Anoka Circle Pines MN
3051687 No BA Broadway Manor Apartments 6640 West Broadway Avenue Hennepin Brooklyn Park MN
3062106 No BA Marshall Reed Apartments 511 South Graham Street Jackson Carbondale IL
50415 No NB Westwood Parc 2030 Belle Vue Way Leon Tallahassee FL
50988 No NB 112 1st Avenue 112 1st Avenue New York New York NY
50845 No NB Norwood Village Apartments 507 Sandpiper Lane Tarrant Arlington TX
3049038 No BA White Crane Building 900-914 West Belmont Avenue Cook Chicago IL
3062114 No BA Bingham Court Apartments 3537 Bingham Ave. St Louis St Louis MO
3054780 No BA Manhattan Court Apartments 111 and 115 15Th Street Court Benton Sauk Rapids MN
3049020 No BA Sheffield Apartments 3115-21 N. Sheffield Avenue Cook Chicago IL
3054830 No BA Patricia Avenue Apartments 1817 Patricia Avenue Ventura Simi Valley CA
3056850 No BA Mississippi View Apartments 110 and 120 18th St. Northwest Benton Sauk Rapids MN
3051091 No BA Romney Apartments Riverside 1970 7Th Street Riverside Riverside CA
50085 No NB Wedgewood Apartments 2819 Walton Ave. Tarrant Ft. Worth TX
50411 No NB Embassy House 415 N. Gadsden Leon Tallahassee FL
3055464 No BA Caltempo Apartments 14950 Vanowen St. Los Angeles Van Nuys CA
3052305 No BA Colorado Court Apartments 1410 Colorado Ave. South Hennepin St. Louis Park MN
3052313 No BA Victoria Lake Apartments 8340 & 8400 Minnetonka Blvd, Hennepin St. Louis Park MN
2948 Wyoming Avenu
3049665 No BA Viewcrest Apartments 14438 59Th Ave South King Tukwila WA
3056736 No BA Raintree Apartments 800-876 S. E. 187Th Avenue Multnomah Gresham OR
3049319 No BA Catalina Vista Apartments 8550 East Old Spanish Trail Pima Tucson AZ
50775 No NB Palmetto Garden Apts 139 O'Neil Court Richland Columbia SC
3049004 No BA The Buckingham 710-716 West Buckingham Aveune Cook Chicago IL
3049012 No BA The Grace 712-720 West Grace Avenue Cook Chicago IL
50996 No NB Del Capri Apartments 4006-4012 Puente Avenue Los Angeles Baldwin Park CA
50413 No NB Greenbriar Apts. 2210 Jackson Bluff Rd. Leon Tallahassee FL
3054590 No BA Woodbridge Terrace Apartments 1523 Woodbridge Street and Ramsey St Paul MN
208 Hoyt Avenue West
3051133 No BA Bear Creek North Apartments 2904 M Street Merced Merced CA
3046604 No BA Morningstar Apartments 100,120 Iowa Ave West Ramsey St Paul MN
50150 No NB Silver Sage Apartments 1243 High School Street Douglas Gardenerville NV
3050903 No BA Issaquah Valley Place 75 Nw Dogwood Street King Issaquah WA
50676 No NB Village Green II Aptartments 2700 N. 5th Street Kay Ponca City OK
50742 No NB Oak Ridge Apts 1120 NW 45th Ave. Alachua Gainesville FL
50882 No NB Garden Park Apartments 1700 North Mays Street Williamson Round Rock TX
3056751 No BA Verona Apartments 5860 N. Kenmore Avenue Cook Chicago IL
3062445 No BA Kachina Court 5255 East 29Th Street Pima Tucson AZ
3052297 No BA Lakeview Apartments 723 Water Street Hennepin Excelsior MN
3054798 No BA Sunplace Apartments 1721 Marion Street Ramsey Roseville MN
3049749 No BA Redmond Apartments 217-229 8Th Avenue Se Hennepin Minneapolis MN
3046398 No BA Piedmont Manor Apartments 2501 Leonard Street St. Louis Duluth MN
3046422 No BA Spirit Mountain Apartments 9416 Old Highway 61 St. Louis Proctor MN
3049756 No BA Margaret Ann Apartments 1908 Hennepin Avenue Hennepin Minneapolis MN
50940 No NB Duval Crossing Apartments 4200, 4202, 4204 and 4206 Duval Road Travis Austin TX
3050945 No BA Skyway Park 7041 South 116Th Place King Seattle WA
3050937 No BA Mainplace 2010 South Main Street King Seattle WA
3050911 No BA Columbia Park 4717-23 36th Ave. S King Seattle WA
3049251 No BA 5536 N. Campbell Apartments 5536 N. Campbell Avenue Cook Chicago IL
</TABLE>
<TABLE>
<CAPTION>
Loan Number Zip Code Property Type Original Balance Cut-off Date Balance
- ----------- -------- ------------- ---------------- --------------------
<S> <C> <C> <C> <C>
50752 07093-2532 Multifamily $28,000,000.00 $27,924,913.64
50659 95122 Multifamily $20,100,000.00 $20,015,720.06
50958 77090 Multifamily $16,450,000.00 $16,427,842.73
50750 85711 Multifamily $16,400,000.00 $16,328,712.88
50925 80916 Multifamily $7,317,000.00 $7,307,316.10
50924 85281 Multifamily $3,241,000.00 $3,236,897.95
50923 85021 Multifamily $3,045,000.00 $3,038,537.88
50921 85035 Multifamily $2,600,000.00 $2,596,709.25
$16,179,461.18
50646 11550 Multifamily $3,622,500.00 $3,601,474.72
50645 11550 Multifamily $3,275,000.00 $3,255,991.62
50654 11550 Multifamily $2,640,000.00 $2,624,677.24
50644 11550-6041 Multifamily $2,422,500.00 $2,408,439.60
50655 11550 Multifamily $800,000.00 $792,693.76
50656 11550 Multifamily $640,000.00 $634,155.02
$13,317,431.96
3054921 89109 Multifamily $12,400,000.00 $12,375,834.79
50691 91720 Multifamily $12,264,000.00 $12,218,675.24
50094 30309 Multifamily $12,000,000.00 $11,908,173.71
50790 70065 Multifamily $11,800,000.00 $11,747,786.89
3047180 94587 Multifamily $9,950,000.00 $9,921,907.90
50971 89431 Multifamily $8,560,000.00 $8,548,199.64
3052107 98092 Multifamily $8,400,000.00 $8,378,577.53
50842 92101 Multifamily $8,350,000.00 $8,340,059.31
50013 70130 Multifamily $8,392,000.00 $8,308,396.57
50920 89509 Multifamily $8,142,000.00 $8,135,139.54
50936 55429 Multifamily $8,100,000.00 $8,089,184.97
50844 87505-6923 Multifamily $8,037,500.00 $8,020,663.69
50831 63021-5798 Multifamily $7,600,000.00 $7,565,939.72
3052032 92117 Multifamily $7,500,000.00 $7,478,841.89
50836 7724 Multifamily $7,200,000.00 $7,184,642.63
50122 43232 Multifamily $7,000,000.00 $6,942,865.09
3054673 98119 Multifamily $6,400,000.00 $6,387,017.74
50784 90621 Multifamily $6,000,000.00 $5,982,762.29
50492 90046 Multifamily $5,800,000.00 $5,775,617.36
50997 93308 Multifamily $5,475,000.00 $5,471,430.05
3051950 93940 Multifamily $5,500,000.00 $5,449,267.31
3057007 93711 Multifamily $5,175,000.00 $5,168,114.67
3051125 95348 Multifamily $5,100,000.00 $5,081,458.56
3055316 77036 Multifamily $5,050,000.00 $5,044,778.31
3048246 60087 Multifamily $4,824,000.00 $4,807,954.41
3052248 46241 Multifamily $4,800,000.00 $4,790,224.84
50865 37916 Multifamily $4,499,000.00 $4,486,859.82
3056934 94123 Multifamily $4,500,000.00 $4,470,949.11
50815 95610 Multifamily $4,396,400.00 $4,380,631.11
50806 95336 Multifamily $4,349,800.00 $4,334,354.34
3049152 91306 Multifamily $4,125,000.00 $4,110,178.54
3047040 95125 Multifamily $4,000,000.00 $3,994,626.35
3052396 84606 Multifamily $4,000,000.00 $3,989,542.18
50279 7040 Multifamily $4,000,000.00 $3,965,281.36
50763 30720 Multifamily $3,855,000.00 $3,840,717.48
50493 90046 Multifamily $3,824,465.00 $3,808,387.31
3062247 94015 Multifamily $3,800,000.00 $3,794,893.54
3051695 91423 Multifamily $3,800,000.00 $3,792,655.84
3052370 93940 Multifamily $3,760,000.00 $3,751,250.71
50840 94541 Multifamily $3,600,000.00 $3,589,967.55
50689 97321 Multifamily $3,535,996.00 $3,522,205.12
50710 32601 Multifamily $3,440,000.00 $3,425,702.77
50895 61820 Multifamily $3,400,000.00 $3,395,990.01
50744 93446 Multifamily $3,391,375.00 $3,377,791.63
50866 37830 Multifamily $3,202,000.00 $3,193,359.66
50854 87510 Multifamily $3,120,000.00 $3,116,308.71
50959 99163 Multifamily $3,100,000.00 $3,096,076.40
50884 28210 Multifamily $3,100,000.00 $3,095,848.78
50772 30501 Multifamily $3,008,000.00 $2,997,061.47
50824 67207 Multifamily $3,000,000.00 $2,991,794.83
50553 32720 Multifamily $2,960,000.00 $2,947,652.85
3052230 98010 Multifamily $2,950,000.00 $2,942,033.21
50554 32822 Multifamily $2,925,000.00 $2,912,798.85
50841 98409 Multifamily $2,900,000.00 $2,892,068.33
50588 70607 Multifamily $2,850,000.00 $2,833,637.05
3056801 90241 Multifamily $2,750,000.00 $2,744,459.77
3062239 91754 Multifamily $2,720,000.00 $2,716,709.23
3057015 93312 Multifamily $2,600,000.00 $2,596,540.71
50427 10122 Multifamily $2,600,000.00 $2,585,406.35
50290 75214 Multifamily $2,600,000.00 $2,583,177.81
50272 32561 Multifamily $2,600,000.00 $2,582,476.45
3051844 95926 Multifamily $2,500,000.00 $2,495,062.53
3049590 95973 Multifamily $2,475,000.00 $2,469,927.86
50922 6708 Multifamily $2,400,000.00 $2,398,499.41
3057023 93722 Multifamily $2,360,000.00 $2,356,922.38
50823 95928 Multifamily $2,337,000.00 $2,332,342.58
50765 30720 Multifamily $2,215,000.00 $2,206,793.58
50830 46825 Multifamily $2,190,000.00 $2,183,068.69
3049483 94580 Multifamily $2,025,000.00 $2,020,168.25
3049712 55118 Multifamily $1,950,000.00 $1,943,597.53
3049855 91602 Multifamily $1,925,000.00 $1,920,248.81
3049863 91602 Multifamily $1,925,000.00 $1,920,248.81
50155 97205 Multifamily $1,895,000.00 $1,871,966.89
50206 78705 Multifamily $1,838,600.00 $1,827,029.10
50901 32405 Multifamily $1,800,000.00 $1,797,617.75
3048121 91504 Multifamily $1,725,000.00 $1,719,112.68
3051786 95070 Multifamily $1,700,000.00 $1,695,446.13
3046414 55810 Multifamily $1,600,000.00 $1,590,749.66
3062411 56301 Multifamily $1,584,000.00 $1,583,086.80
3062098 93722 Multifamily $1,560,000.00 $1,557,965.64
50795 72209 Multifamily $1,520,000.00 $1,514,737.62
50019 70118 Multifamily $1,512,000.00 $1,501,467.12
3050929 98043 Multifamily $1,475,000.00 $1,471,974.04
3062957 90660 Multifamily $1,450,000.00 $1,449,087.06
50743 77840 Multifamily $1,455,000.00 $1,448,643.11
3046406 55014 Multifamily $1,450,000.00 $1,446,946.87
3051687 55428 Multifamily $1,440,000.00 $1,436,270.23
3062106 62901 Multifamily $1,425,000.00 $1,423,303.54
50415 32304 Multifamily $1,430,000.00 $1,422,149.30
50988 10005 Multifamily $1,400,000.00 $1,399,097.93
50845 76013 Multifamily $1,400,000.00 $1,397,180.27
3049038 60657 Multifamily $1,400,000.00 $1,396,143.08
3062114 63111 Multifamily $1,345,000.00 $1,343,373.77
3054780 56379 Multifamily $1,280,000.00 $1,277,678.98
3049020 60657 Multifamily $1,275,000.00 $1,271,487.44
3054830 91302 Multifamily $1,235,000.00 $1,232,545.93
3056850 56379 Multifamily $1,225,000.00 $1,223,538.91
3051091 92507 Multifamily $1,200,000.00 $1,195,999.26
50085 76133 Multifamily $1,200,000.00 $1,190,655.19
50411 32303 Multifamily $1,165,000.00 $1,158,193.01
3055464 91405 Multifamily $1,150,000.00 $1,149,250.15
3052305 55416 Multifamily $1,125,000.00 $1,123,603.01
3052313 55426 Multifamily $1,120,000.00 $1,118,609.22
3049665 98168 Multifamily $1,120,000.00 $1,118,596.08
3056736 97233 Multifamily $1,100,000.00 $1,097,841.94
3049319 85710 Multifamily $1,100,000.00 $1,096,894.34
50775 29223-7623 Multifamily $1,100,000.00 $1,096,449.67
3049004 60657 Multifamily $1,087,000.00 $1,084,005.37
3049012 60613 Multifamily $1,050,000.00 $1,047,107.31
50996 91706 Multifamily $1,025,000.00 $1,024,359.12
50413 32304 Multifamily $1,025,000.00 $1,019,372.77
3054590 55117 Multifamily $1,000,000.00 $998,859.40
3051133 95348 Multifamily $1,000,000.00 $998,615.49
3046604 55117 Multifamily $1,000,000.00 $997,492.01
50150 89410 Multifamily $1,000,000.00 $992,749.90
3050903 98027 Multifamily $945,000.00 $943,061.33
50676 74601 Multifamily $900,000.00 $892,189.84
50742 32609 Multifamily $880,000.00 $874,509.73
50882 78664 Multifamily $875,000.00 $873,961.56
3056751 60660 Multifamily $860,000.00 $851,957.57
3062445 85711 Multifamily $806,250.00 $805,371.00
3052297 55331 Multifamily $755,000.00 $754,062.47
3054798 55113 Multifamily $750,000.00 $747,970.60
3049749 55414 Multifamily $750,000.00 $747,537.51
3046398 55911 Multifamily $725,000.00 $722,537.60
3046422 55810 Multifamily $680,000.00 $677,690.44
3049756 55403 Multifamily $650,000.00 $647,781.59
50940 78759 Multifamily $630,000.00 $629,249.99
3050945 98178 Multifamily $625,000.00 $623,717.81
3050937 98144 Multifamily $525,000.00 $523,922.96
3050911 98118 Multifamily $505,000.00 $503,963.99
3049251 60660 Multifamily $390,000.00 $386,352.85
$523,174,386.00 $521,436,964.69
</TABLE>
<TABLE>
<CAPTION>
Maturity Admin. Sub Net First Interest
Loan Date Loan Mtg. Fee Servicing Mtg. Note Payment Accrual Mthly.
Number Balance Type Rate Rate (Bps)Fee Rate Rate Date Date Method Payment
- ------ ------- ---- ---- --------- --------- ---- ---- ---- ------ -------
<S> <C> <C> <C> <C> <C> <C> <C> <C> <C> <C>
50752 $21,546,064.99 Balloon 7.053% 0.113% 0.070% 6.940% 4/9/98 6/1/98 ACT/360 $187,282.41
50659 $17,575,274.63 Balloon 7.010% 0.113% 0.070% 6.897% 2/25/98 4/1/98 ACT/360 $133,860.82
50958 $15,100,703.47 Balloon 6.760% 0.143% 0.100% 6.617% 6/22/98 8/1/98 ACT/360 $106,803.76
50750 $14,286,884.35 Balloon 6.870% 0.103% 0.060% 6.767% 2/27/98 4/1/98 ACT/360 $107,681.54
50925 $6,364,138.06 Balloon 6.820% 0.143% 0.100% 6.677% 6/30/98 8/1/98 ACT/360 $47,798.89
50924 $2,830,210.48 Balloon 6.970% 0.143% 0.100% 6.827% 6/30/98 8/1/98 ACT/360 $21,497.19
50923 $2,437,803.88 Balloon 6.920% 0.143% 0.100% 6.777% 6/30/98 8/1/98 ACT/360 $21,366.28
50921 $2,270,455.49 Balloon 6.970% 0.143% 0.100% 6.827% 6/30/98 8/1/98 ACT/360 $17,245.51
50646 $3,181,583.06 Balloon 7.223% 0.143% 0.100% 7.080% 12/24/97 2/1/98 ACT/360 $24,645.53
50645 $2,876,379.18 Balloon 7.223% 0.143% 0.100% 7.080% 12/24/97 2/1/98 ACT/360 $22,281.33
50654 $2,318,669.53 Balloon 7.223% 0.143% 0.100% 7.080% 12/24/97 2/1/98 ACT/360 $17,961.13
50644 $2,127,642.31 Balloon 7.223% 0.143% 0.100% 7.080% 12/24/97 2/1/98 ACT/360 $16,481.38
50655 $645,883.04 Balloon 7.223% 0.143% 0.100% 7.080% 12/24/97 2/1/98 ACT/360 $5,768.55
50656 $516,706.49 Balloon 7.223% 0.143% 0.100% 7.080% 12/24/97 2/1/98 ACT/360 $4,614.84
3054921 $10,905,072.27 Balloon 7.254% 0.143% 0.100% 7.111% 5/22/98 7/1/98 Actual/360 $84,623.50
50691 $10,672,595.85 Balloon 6.850% 0.143% 0.100% 6.707% 3/3/98 5/1/98 ACT/360 $80,360.99
50094 $10,813,375.43 Balloon 8.255% 0.113% 0.070% 8.142% 6/30/97 8/1/97 ACT/360 $90,194.18
50790 $10,260,311.85 Balloon 6.800% 0.143% 0.100% 6.657% 2/20/98 4/1/98 ACT/360 $76,927.17
3047180 $8,663,993.23 Balloon 6.861% 0.143% 0.100% 6.718% 4/21/98 6/1/98 Actual/360 $65,271.37
50971 $7,846,810.94 Balloon 6.680% 0.143% 0.100% 6.537% 6/30/98 8/1/98 ACT/360 $55,122.28
3052107 $7,386,499.67 Balloon 7.236% 0.143% 0.100% 7.093% 4/14/98 6/1/98 Actual/360 $57,223.06
50842 $7,329,839.13 Balloon 7.170% 0.143% 0.100% 7.027% 6/1/98 8/1/98 ACT/360 $56,509.34
50013 $7,634,754.62 Balloon 8.730% 0.193% 0.150% 8.537% 1/30/97 3/1/97 ACT/360 $65,900.06
50920 $6,977,182.56 Balloon 6.860% 0.133% 0.090% 6.727% 7/22/98 9/1/98 30/360 $53,405.56
50936 $7,039,497.63 Balloon 6.790% 0.143% 0.100% 6.647% 6/26/98 8/1/98 ACT/360 $52,752.00
50844 $7,018,471.01 Balloon 6.980% 0.143% 0.100% 6.837% 5/4/98 7/1/98 ACT/360 $53,365.77
50831 $6,080,909.84 Balloon 6.900% 0.143% 0.100% 6.757% 4/20/98 6/1/98 ACT/360 $53,231.37
3052032 $6,531,171.31 Balloon 6.864% 0.143% 0.100% 6.721% 4/16/98 6/1/98 Actual/360 $49,214.55
50836 $6,275,542.50 Balloon 6.910% 0.143% 0.100% 6.767% 5/29/98 7/1/98 ACT/360 $47,467.38
50122 $6,190,690.56 Balloon 7.495% 0.143% 0.100% 7.352% 8/4/97 10/1/97 ACT/360 $48,921.05
3054673 $5,606,574.51 Balloon 7.103% 0.143% 0.100% 6.960% 5/1/98 7/1/98 Actual/360 $43,022.99
50784 $5,215,286.10 Balloon 6.795% 0.143% 0.100% 6.652% 4/29/98 6/1/98 ACT/360 $39,095.53
50492 $5,070,137.46 Balloon 7.000% 0.143% 0.100% 6.857% 2/4/98 4/1/98 ACT/360 $38,587.54
50997 $4,765,559.42 Balloon 6.860% 0.143% 0.100% 6.717% 7/2/98 9/1/98 ACT/360 $35,911.99
3051950 $0.00 Fully Amort 7.146% 0.143% 0.100% 7.003% 4/28/98 6/1/98 30/360 $45,322.94
3057007 $4,498,908.24 Balloon 6.802% 0.143% 0.100% 6.659% 6/26/98 8/1/98 Actual/360 $33,744.02
3051125 $4,446,006.99 Balloon 6.916% 0.143% 0.100% 6.773% 3/23/98 5/1/98 Actual/360 $33,643.20
3055316 $4,054,968.82 Balloon 7.027% 0.143% 0.100% 6.884% 7/6/98 9/1/98 Actual/360 $35,779.38
3048246 $4,243,855.17 Balloon 7.266% 0.143% 0.100% 7.123% 3/27/98 5/1/98 Actual/360 $32,960.55
3052248 $4,203,292.14 Balloon 7.088% 0.143% 0.100% 6.945% 5/5/98 7/1/98 Actual/360 $32,218.70
50865 $3,935,081.25 Balloon 7.030% 0.143% 0.100% 6.887% 4/20/98 6/1/98 ACT/360 $30,022.66
3056934 $0.00 Fully Amort 6.769% 0.143% 0.100% 6.626% 5/26/98 8/1/98 30/360 $39,868.34
50815 $3,838,104.39 Balloon 6.970% 0.143% 0.100% 6.827% 3/31/98 5/1/98 ACT/360 $29,160.83
50806 $3,801,415.66 Balloon 7.010% 0.123% 0.080% 6.887% 3/26/98 5/1/98 ACT/360 $28,968.55
3049152 $3,600,504.38 Balloon 6.963% 0.143% 0.100% 6.820% 3/11/98 5/1/98 Actual/360 $27,341.30
3047040 $3,610,688.89 Balloon 6.769% 0.143% 0.100% 6.626% 6/1/98 8/1/98 Actual/360 $25,994.46
3052396 $3,509,225.38 Balloon 7.146% 0.143% 0.100% 7.003% 4/23/98 6/1/98 Actual/360 $27,005.46
50279 $2,609,994.80 Balloon 7.510% 0.193% 0.150% 7.317% 12/15/97 2/1/98 ACT/360 $29,585.67
50763 $3,353,870.50 Balloon 6.840% 0.143% 0.100% 6.697% 3/5/98 5/1/98 ACT/360 $25,234.52
50493 $3,343,200.23 Balloon 7.000% 0.143% 0.100% 6.857% 1/28/98 4/1/98 ACT/360 $25,444.26
3062247 $3,300,524.68 Balloon 6.768% 0.143% 0.100% 6.625% 6/23/98 8/1/98 Actual/360 $24,692.21
3051695 $3,344,520.98 Balloon 7.285% 0.143% 0.100% 7.142% 5/13/98 7/1/98 Actual/360 $26,012.97
3052370 $3,333,401.07 Balloon 7.559% 0.143% 0.100% 7.416% 4/24/98 6/1/98 Actual/360 $26,442.54
50840 $3,138,805.00 Balloon 6.910% 0.143% 0.100% 6.767% 4/13/98 6/1/98 ACT/360 $23,733.69
50689 $2,750,649.86 Balloon 7.285% 0.168% 0.125% 7.117% 2/4/98 4/1/98 ACT/360 $24,205.73
50710 $3,010,596.01 Balloon 7.044% 0.143% 0.100% 6.901% 2/18/98 4/1/98 ACT/360 $22,988.15
50895 $2,986,916.20 Balloon 7.200% 0.143% 0.100% 7.057% 6/12/98 8/1/98 ACT/360 $23,078.80
50744 $2,626,405.83 Balloon 7.185% 0.168% 0.125% 7.017% 2/5/98 4/1/98 ACT/360 $22,985.83
50866 $2,800,651.09 Balloon 7.030% 0.143% 0.100% 6.887% 4/20/98 6/1/98 ACT/360 $21,367.54
50854 $2,740,227.73 Balloon 7.190% 0.143% 0.100% 7.047% 6/19/98 8/1/98 ACT/360 $21,157.08
50959 $2,707,080.65 Balloon 6.970% 0.143% 0.100% 6.827% 6/26/98 8/1/98 ACT/360 $20,561.96
50884 $2,693,403.85 Balloon 6.780% 0.143% 0.100% 6.637% 6/15/98 8/1/98 ACT/360 $20,168.40
50772 $2,622,202.94 Balloon 6.915% 0.143% 0.100% 6.772% 3/16/98 5/1/98 ACT/360 $19,840.88
50824 $2,620,521.20 Balloon 6.980% 0.143% 0.100% 6.837% 4/21/98 6/1/98 ACT/360 $19,918.80
50553 $2,589,560.84 Balloon 7.030% 0.143% 0.100% 6.887% 2/5/98 4/1/98 ACT/360 $19,752.63
3052230 $2,580,034.71 Balloon 7.027% 0.143% 0.100% 6.884% 4/27/98 6/1/98 Actual/360 $19,679.95
50554 $2,558,940.77 Balloon 7.030% 0.143% 0.100% 6.887% 2/5/98 4/1/98 ACT/360 $19,519.07
50841 $2,533,170.45 Balloon 6.980% 0.143% 0.100% 6.837% 4/23/98 6/1/98 ACT/360 $19,254.84
50588 $2,506,105.78 Balloon 7.270% 0.168% 0.125% 7.102% 12/29/97 2/1/98 ACT/360 $19,480.70
3056801 $2,410,699.68 Balloon 7.129% 0.143% 0.100% 6.986% 5/22/98 7/1/98 Actual/360 $18,534.68
3062239 $2,384,469.14 Balloon 7.118% 0.143% 0.100% 6.975% 6/16/98 8/1/98 Actual/360 $18,312.29
3057015 $2,260,321.05 Balloon 6.802% 0.143% 0.100% 6.659% 6/26/98 8/1/98 Actual/360 $16,953.52
50427 $2,262,347.36 Balloon 6.870% 0.143% 0.100% 6.727% 1/20/98 3/1/98 ACT/360 $17,071.46
50290 $2,310,901.26 Balloon 7.700% 0.143% 0.100% 7.557% 10/29/97 12/1/97 ACT/360 $18,536.96
50272 $2,416,546.02 Balloon 7.530% 0.143% 0.100% 7.387% 10/20/97 12/1/97 ACT/360 $18,233.02
3051844 $2,195,788.53 Balloon 7.204% 0.143% 0.100% 7.061% 5/27/98 7/1/98 Actual/360 $16,976.48
3049590 $2,165,968.44 Balloon 7.064% 0.143% 0.100% 6.921% 4/28/98 7/1/98 Actual/360 $16,572.75
50922 $2,096,758.57 Balloon 7.000% 0.143% 0.100% 6.857% 7/10/98 9/1/98 ACT/360 $15,967.26
3057023 $2,055,413.99 Balloon 6.870% 0.143% 0.100% 6.727% 6/10/98 8/1/98 Actual/360 $15,495.64
50823 $2,050,827.37 Balloon 7.170% 0.143% 0.100% 7.027% 5/22/98 7/1/98 ACT/360 $15,815.85
50765 $1,927,062.13 Balloon 6.840% 0.143% 0.100% 6.697% 3/5/98 5/1/98 ACT/360 $14,499.21
50830 $1,771,639.87 Balloon 7.270% 0.243% 0.200% 7.027% 5/14/98 7/1/98 ACT/360 $15,857.70
3049483 $1,791,360.47 Balloon 7.472% 0.143% 0.100% 7.329% 4/17/98 6/1/98 Actual/360 $14,120.29
3049712 $1,717,674.06 Balloon 7.316% 0.143% 0.100% 7.173% 3/26/98 5/1/98 Actual/360 $13,389.84
3049855 $1,697,799.80 Balloon 7.353% 0.143% 0.100% 7.210% 4/23/98 6/1/98 Actual/360 $13,266.65
3049863 $1,697,799.80 Balloon 7.353% 0.143% 0.100% 7.210% 4/23/98 6/1/98 Actual/360 $13,266.65
50155 $1,561,305.87 Balloon 7.910% 0.143% 0.100% 7.767% 8/14/97 10/1/97 ACT/360 $14,513.12
50206 $1,480,744.64 Balloon 8.120% 0.118% 0.075% 8.002% 9/17/97 11/1/97 ACT/360 $13,645.12
50901 $1,565,594.32 Balloon 6.820% 0.143% 0.100% 6.677% 6/30/98 8/1/98 ACT/360 $11,758.64
3048121 $1,513,657.98 Balloon 7.166% 0.143% 0.100% 7.023% 3/10/98 5/1/98 Actual/360 $11,669.42
3051786 $1,487,968.77 Balloon 7.057% 0.143% 0.100% 6.914% 4/23/98 6/1/98 Actual/360 $11,375.29
3046414 $0.00 Fully Amort 7.016% 0.143% 0.100% 6.873% 5/18/98 7/1/98 30/360 $12,420.15
3062411 $1,393,276.56 Balloon 7.262% 0.143% 0.100% 7.119% 7/9/98 9/1/98 Actual/360 $10,818.57
3062098 $1,358,663.48 Balloon 6.870% 0.143% 0.100% 6.727% 6/11/98 8/1/98 Actual/360 $10,242.88
50795 $1,331,842.09 Balloon 7.110% 0.143% 0.100% 6.967% 3/30/98 5/1/98 ACT/360 $10,225.14
50019 $1,387,570.91 Balloon 9.080% 0.193% 0.150% 8.887% 4/7/97 6/1/97 ACT/360 $12,253.03
3050929 $1,290,695.03 Balloon 7.060% 0.143% 0.100% 6.917% 5/19/98 7/1/98 Actual/360 $9,872.72
3062957 $1,266,026.35 Balloon 6.977% 0.143% 0.100% 6.834% 7/6/98 9/1/98 Actual/360 $9,624.50
50743 $1,266,847.83 Balloon 6.850% 0.143% 0.100% 6.707% 2/27/98 4/1/98 ACT/360 $9,534.02
3046406 $1,265,495.97 Balloon 6.960% 0.143% 0.100% 6.817% 5/18/98 7/1/98 Actual/360 $9,607.97
3051687 $1,264,432.75 Balloon 7.180% 0.143% 0.100% 7.037% 4/3/98 6/1/98 Actual/360 $9,755.06
3062106 $1,250,900.75 Balloon 7.170% 0.143% 0.100% 7.027% 6/16/98 8/1/98 Actual/360 $9,643.81
50415 $1,276,349.83 Balloon 7.860% 0.168% 0.125% 7.692% 11/17/97 1/1/98 ACT/360 $10,353.61
50988 $1,219,886.86 Balloon 6.900% 0.143% 0.100% 6.757% 7/9/98 9/1/98 ACT/360 $9,220.40
50845 $1,227,297.82 Balloon 7.130% 0.143% 0.100% 6.987% 5/11/98 7/1/98 ACT/360 $9,436.78
3049038 $1,222,038.57 Balloon 6.953% 0.143% 0.100% 6.810% 3/24/98 6/1/98 Actual/360 $9,270.09
3062114 $1,179,146.19 Balloon 7.120% 0.143% 0.100% 6.977% 6/16/98 8/1/98 Actual/360 $9,056.98
3054780 $1,133,226.78 Balloon 7.519% 0.143% 0.100% 7.376% 5/6/98 7/1/98 Actual/360 $8,966.60
3049020 $1,112,927.98 Balloon 6.953% 0.143% 0.100% 6.810% 3/20/98 6/1/98 Actual/360 $8,442.40
3054830 $1,084,078.03 Balloon 7.181% 0.143% 0.100% 7.038% 5/22/98 7/1/98 Actual/360 $8,367.16
3056850 $1,075,168.97 Balloon 7.164% 0.143% 0.100% 7.021% 6/2/98 8/1/98 Actual/360 $8,285.32
3051091 $1,110,640.21 Balloon 7.257% 0.143% 0.100% 7.114% 3/27/98 5/1/98 Actual/360 $8,191.81
50085 $1,127,137.13 Balloon 8.190% 0.168% 0.125% 8.022% 6/19/97 8/1/97 ACT/360 $8,964.63
50411 $1,033,542.28 Balloon 7.610% 0.143% 0.100% 7.467% 11/17/97 1/1/98 ACT/360 $8,233.78
3055464 $1,000,984.91 Balloon 6.860% 0.143% 0.100% 6.717% 7/9/98 9/1/98 Actual/360 $7,543.16
3052305 $984,037.90 Balloon 7.033% 0.143% 0.100% 6.890% 6/5/98 8/1/98 Actual/360 $7,509.60
3052313 $979,664.40 Balloon 7.033% 0.143% 0.100% 6.890% 6/5/98 8/1/98 Actual/360 $7,476.23
3049665 $978,867.20 Balloon 7.002% 0.143% 0.100% 6.859% 6/16/98 8/1/98 Actual/360 $7,452.89
3056736 $966,766.82 Balloon 7.229% 0.143% 0.100% 7.086% 5/11/98 7/1/98 Actual/360 $7,488.28
3049319 $957,828.40 Balloon 6.861% 0.143% 0.100% 6.718% 3/23/98 6/1/98 Actual/360 $7,215.93
50775 $887,168.54 Balloon 7.170% 0.193% 0.150% 6.977% 5/5/98 7/1/98 ACT/360 $7,894.27
3049004 $948,825.66 Balloon 6.953% 0.143% 0.100% 6.810% 3/23/98 6/1/98 Actual/360 $7,197.56
3049012 $916,528.93 Balloon 6.953% 0.143% 0.100% 6.810% 3/20/98 6/1/98 Actual/360 $6,952.56
50996 $895,490.79 Balloon 7.000% 0.143% 0.100% 6.857% 7/20/98 9/1/98 ACT/360 $6,819.35
50413 $914,866.78 Balloon 7.860% 0.168% 0.125% 7.692% 11/17/97 1/1/98 ACT/360 $7,421.29
3054590 $880,893.46 Balloon 7.306% 0.143% 0.100% 7.163% 6/1/98 8/1/98 Actual/360 $6,859.79
3051133 $866,137.39 Balloon 6.665% 0.143% 0.100% 6.522% 6/8/98 8/1/98 Actual/360 $6,429.58
3046604 $880,696.33 Balloon 7.296% 0.143% 0.100% 7.153% 4/20/98 6/1/98 Actual/360 $6,852.99
50150 $800,249.46 Balloon 7.980% 0.293% 0.250% 7.687% 8/1/97 10/1/97 ACT/360 $7,323.71
3050903 $826,919.87 Balloon 7.060% 0.143% 0.100% 6.917% 5/19/98 7/1/98 Actual/360 $6,325.23
50676 $624,128.43 Balloon 7.365% 0.293% 0.250% 7.072% 3/16/98 5/1/98 ACT/360 $7,176.23
50742 $714,912.80 Balloon 7.390% 0.293% 0.250% 7.097% 2/26/98 4/1/98 ACT/360 $6,440.29
50882 $768,296.14 Balloon 7.180% 0.243% 0.200% 6.937% 6/24/98 8/1/98 ACT/360 $5,927.55
3056751 $0.00 Fully Amort 7.207% 0.143% 0.100% 7.064% 5/12/98 7/1/98 30/360 $7,829.79
3062445 $712,739.03 Balloon 7.446% 0.143% 0.100% 7.303% 6/24/98 8/1/98 Actual/360 $5,607.63
3052297 $660,398.77 Balloon 7.033% 0.143% 0.100% 6.890% 6/5/98 8/1/98 Actual/360 $5,039.78
3054798 $671,186.89 Balloon 8.043% 0.143% 0.100% 7.900% 5/11/98 7/1/98 Actual/360 $5,810.00
3049749 $660,643.87 Balloon 7.316% 0.143% 0.100% 7.173% 3/26/98 5/1/98 Actual/360 $5,149.94
3046398 $579,991.70 Balloon 6.906% 0.143% 0.100% 6.763% 5/20/98 7/1/98 Actual/360 $5,080.76
3046422 $543,992.22 Balloon 6.906% 0.143% 0.100% 6.763% 5/18/98 7/1/98 Actual/360 $4,765.40
3049756 $570,363.88 Balloon 7.166% 0.143% 0.100% 7.023% 3/26/98 5/1/98 Actual/360 $4,397.17
50940 $553,029.54 Balloon 7.170% 0.243% 0.200% 6.927% 6/24/98 8/1/98 ACT/360 $4,263.58
3050945 $546,904.67 Balloon 7.060% 0.143% 0.100% 6.917% 5/19/98 7/1/98 Actual/360 $4,183.36
3050937 $459,399.93 Balloon 7.060% 0.143% 0.100% 6.917% 5/19/98 7/1/98 Actual/360 $3,514.02
3050911 $441,898.98 Balloon 7.060% 0.143% 0.100% 6.917% 5/19/98 7/1/98 Actual/360 $3,380.15
3049251 $0.00 Fully Amort 7.207% 0.143% 0.100% 7.064% 5/12/98 7/1/98 30/360 $3,550.72
$441,749,166.51 7.099% 6.957% $3,553,031.49
</TABLE>
<TABLE>
<CAPTION>
Orig Term Orig Amort Remaining Prepayment Penalty
Loan to Maturity Term Seasoning Term to Maturity Related Description
Number (Mths) (Mths) (Mths) Maturity (Mths) Date Loans (Mths)
- ------ ------ ------ ------ --------------- ---- ----- ------
<S> <C> <C> <C> <C> <C> <C> <C>
50752 180 360 4 176 5/1/13 Yes(B10) LO(175)/OPEN(5)/DEFEASANCE
50659 120 360 6 114 3/1/08 No LO(48)/GRTR1%PPMTorYM(66)/OPEN
(6)/DEFEASANCE
50958 84 360 2 82 7/1/05 No LO(35)/OPEN(49)/DEFEASANCE
50750 120 360 6 114 3/1/08 No LO(47)/GRTR1%PPMTorYM(66)/OPEN(7)/
DEFEASANCE
50925 120 360 2 118 7/1/08 Yes(B18) LO(115)/OPEN(5)/DEFEASANCE
50924 120 360 2 118 7/1/08 Yes(B18) LO(115)/OPEN(5)/DEFEASANCE
50923 120 300 2 118 7/1/08 Yes(B18) LO(115)/OPEN(5)/DEFEASANCE
50921 120 360 2 118 7/1/08 Yes(B18) LO(115)/OPEN(5)/DEFEASANCE
50646 120 360 8 112 1/1/08 Yes(A10) LO(48)/GRTR1%PPMTorYM(66)/OPEN(6)
50645 120 360 8 112 1/1/08 Yes(A10) LO(48)/GRTR1%PPMTorYM(66)/OPEN(6)
50654 120 360 8 112 1/1/08 Yes(A10) LO(48)/GRTR1%PPMTorYM(66)/OPEN(6)
50644 120 360 8 112 1/1/08 Yes(A10) LO(48)/GRTR1%PPMTorYM(66)/OPEN(6)
50655 120 300 8 112 1/1/08 Yes(A10) LO(48)/GRTR1%PPMTorYM(66)/OPEN(6)
50656 120 300 8 112 1/1/08 Yes(A10) LO(48)/GRTR1%PPMTorYM(66)/OPEN(6)
3054921 120 360 3 117 6/1/08 No LO(118)/OPEN(2)/DEFEASANCE
50691 120 360 5 115 4/1/08 No LO(47)/GRTR1%PPMTorYM(66)/OPEN(7)/
DEFEASANCE
50094 120 360 14 106 7/1/07 Yes(B7) LO(48)/GRTR1%PPMTorYM(66)/OPEN(6)
50790 120 360 6 114 3/1/08 Yes LO(116)/OPEN(4)/DEFEASANCE
3047180 120 360 4 116 5/1/08 No LO(118)/OPEN(2)/DEFEASANCE
50971 84 360 2 82 7/1/05 No LO(79)/OPEN(5)/DEFEASANCE
3052107 120 360 4 116 5/1/08 No LO(118)/OPEN(2)/DEFEASANCE
50842 120 360 2 118 7/1/08 No LO(48)/GRTR1%PPMTorYM(66)/OPEN(6)/
DEFEASANCE
50013 120 360 19 101 2/1/07 No LO(37)/GRTR1%PPMTorYM(48)/3%(12)/2%
(12)/1%(6)/OPEN(5)
50920 120 360 1 119 8/1/08 No LO(115)/OPEN(5)/DEFEASANCE
50936 120 360 2 118 7/1/08 No LO(115)/OPEN(5)/DEFEASANCE
50844 120 360 3 117 6/1/08 No LO(116)/OPEN(4)/DEFEASANCE
50831 120 300 4 116 5/1/08 No LO(47)/GRTR1%PPMTorYM(66)/OPEN(7)/
DEFEASANCE
3052032 120 360 4 116 5/1/08 No LO(118)/OPEN(2)/DEFEASANCE
50836 120 360 3 117 6/1/08 No LO(115)/OPEN(5)/DEFEASANCE
50122 120 360 12 108 9/1/07 No LO(48)/GRTR1%PPMTorYM(66)/OPEN(6)
3054673 120 360 3 117 6/1/08 No LO(118)/OPEN(2)/DEFEASANCE
50784 120 360 4 116 5/1/08 No LO(47)/GRTR1%PPMTorYM(66)/OPEN(7)/
DEFEASANCE
50492 120 360 6 114 3/1/08 Yes(B3) LO(48)/GRTR1%PPMTorYM(66)/OPEN(6)
50997 120 360 1 119 8/1/08 No LO(115)/OPEN(5)/DEFEASANCE
3051950 216 216 4 212 5/1/16 No LO(214)/OPEN(2)/DEFEASANCE
3057007 120 360 2 118 7/1/08 No LO(118)/OPEN(2)/DEFEASANCE
3051125 120 360 5 115 4/1/08 No LO(117)/OPEN(3)/DEFEASANCE
3055316 120 300 1 119 8/1/08 No LO(118)/OPEN(2)/DEFEASANCE
3048246 120 360 5 115 4/1/08 No LO(117)/OPEN(3)/DEFEASANCE
3052248 120 360 3 117 6/1/08 No LO(118)/OPEN(2)/DEFEASANCE
50865 120 360 4 116 5/1/08 Yes(B9) LO(48)/GRTR1%PPMTorYM(66)/OPEN(6)
3056934 180 180 2 178 7/1/13 No LO(178)/OPEN(2)/DEFEASANCE
50815 120 360 5 115 4/1/08 No LO(115)/OPEN(5)/DEFEASANCE
50806 120 360 5 115 4/1/08 No LO(47)/GRTR1%PPMTorYM(66)/OPEN(7)/
DEFEASANCE
3049152 120 360 5 115 4/1/08 No LO(117)/OPEN(3)/DEFEASANCE
3047040 96 360 2 94 7/1/06 No LO(35)/GRTR1%PPMTorYM(55)/OPEN(6)
3052396 120 360 4 116 5/1/08 No LO(118)/OPEN(2)/DEFEASANCE
50279 180 300 8 172 1/1/13 Yes(B10) LO(96)/GRTR1%PPMTorYM(78)/OPEN(6)
50763 120 360 5 115 4/1/08 Yes(B6) LO(47)/GRTR1%PPMTorYM(66)/OPEN(7)/
DEFEASANCE
50493 120 360 6 114 3/1/08 Yes(B3) LO(48)/GRTR1%PPMTorYM(66)/OPEN(6)
3062247 120 360 2 118 7/1/08 No LO(118)/OPEN(2)/DEFEASANCE
3051695 120 360 3 117 6/1/08 No LO(118)/OPEN(2)/DEFEASANCE
3052370 120 360 4 116 5/1/08 No LO(118)/OPEN(2)/DEFEASANCE
50840 120 360 4 116 5/1/08 No LO(47)/GRTR1%PPMTorYM(66)/OPEN(7)/
DEFEASANCE
50689 180 360 6 174 3/1/13 Yes(A17) LO(95)/GRTR1%PPMTorYM(78)/OPEN(7)/
DEFEASANCE
50710 120 360 6 114 3/1/08 Yes (B24) LO(47)/GRTR1%PPMTorYM(66)/OPEN(7)
50895 120 360 2 118 7/1/08 No LO(115)/OPEN(5)/DEFEASANCE
50744 180 360 6 174 3/1/13 Yes(A17) LO(95)/GRTR1%PPMTorYM(78)/OPEN(7)/
DEFEASANCE
50866 120 360 4 116 5/1/08 Yes(B9) LO(48)/GRTR1%PPMTorYM(66)/OPEN(6)
50854 120 360 2 118 7/1/08 No LO(47)/GRTR1%PPMTorYM(66)/OPEN(7)/
DEFEASANCE
50959 120 360 2 118 7/1/08 No LO(115)/OPEN(5)/DEFEASANCE
50884 120 360 2 118 7/1/08 Yes(B19) LO(114)/OPEN(6)/DEFEASANCE
50772 120 360 5 115 4/1/08 No LO(48)/GRTR1%PPMTorYM(66)/OPEN(6)
50824 120 360 4 116 5/1/08 No LO(47)/GRTR1%PPMTorYM(66)/OPEN(7)/
DEFEASANCE
50553 120 360 6 114 3/1/08 Yes LO(48)/GRTR1%PPMTorYM(66)/OPEN(6)
3052230 120 360 4 116 5/1/08 No LO(118)/OPEN(2)/DEFEASANCE
50554 120 360 6 114 3/1/08 Yes LO(48)/GRTR1%PPMTorYM(66)/OPEN(6)
50841 120 360 4 116 5/1/08 No LO(48)/GRTR1%PPMTorYM(66)/OPEN(6)
50588 120 360 8 112 1/1/08 No LO(48)/GRTR1%PPMTorYM(66)/OPEN(6)
3056801 120 360 3 117 6/1/08 No LO(118)/OPEN(2)/DEFEASANCE
3062239 120 360 2 118 7/1/08 No LO(118)/OPEN(2)/DEFEASANCE
3057015 120 360 2 118 7/1/08 No LO(118)/OPEN(2)/DEFEASANCE
50427 120 360 7 113 2/1/08 No LO(48)/GRTR1%PPMTorYM(66)/OPEN(6)
50290 120 360 10 110 11/1/07 No LO(48)/GRTR1%PPMTorYM(66)/OPEN(6)
50272 84 360 10 74 11/1/04 No LO(24)/GRTR1%PPMTorYM(36)/2%(12)/1%
(6)/OPEN(6)
3051844 120 360 3 117 6/1/08 No LO(118)/OPEN(2)/DEFEASANCE
3049590 120 360 3 117 6/1/08 No LO(118)/OPEN(2)/DEFEASANCE
50922 120 360 1 119 8/1/08 No LO(47)/GRTR1%PPMTorYM(66)/OPEN(7)/
DEFEASANCE
3057023 120 360 2 118 7/1/08 No LO(118)/OPEN(2)/DEFEASANCE
50823 120 360 3 117 6/1/08 No LO(116)/OPEN(4)/DEFEASANCE
50765 120 360 5 115 4/1/08 Yes(B6) LO(47)/GRTR1%PPMTorYM(66)/OPEN(7)/
DEFEASANCE
50830 120 300 3 117 6/1/08 No LO(47)/GRTR1%PPMTorYM(66)/OPEN(7)/
DEFEASANCE
3049483 120 360 4 116 5/1/08 No LO(118)/OPEN(2)/DEFEASANCE
3049712 120 360 5 115 4/1/08 No LO(117)/OPEN(3)/DEFEASANCE
3049855 120 360 4 116 5/1/08 No LO(118)/OPEN(2)/DEFEASANCE
3049863 120 360 4 116 5/1/08 No LO(118)/OPEN(2)/DEFEASANCE
50155 120 300 12 108 9/1/07 No LO(48)/GRTR1%PPMTorYM(66)/OPEN(6)
50206 180 360 11 169 10/1/12 No LO(96)/GRTR1%PPMTorYM(78)/OPEN(6)
50901 120 360 2 118 7/1/08 Yes(B19) LO(114)/OPEN(6)/DEFEASANCE
3048121 120 360 5 115 4/1/08 No LO(117)/OPEN(3)/DEFEASANCE
3051786 120 360 4 116 5/1/08 No LO(118)/OPEN(2)/DEFEASANCE
3046414 240 240 3 237 6/1/18 No LO(238)/OPEN(2)/DEFEASANCE
3062411 120 360 1 119 8/1/08 No LO(118)/OPEN(2)/DEFEASANCE
3062098 120 360 2 118 7/1/08 No LO(118)/OPEN(2)/DEFEASANCE
50795 120 360 5 115 4/1/08 No LO(47)/GRTR1%PPMTorYM(66)/OPEN(7)/
DEFEASANCE
50019 120 360 16 104 5/1/07 No LO(48)/GRTR1%PPMTorYM(66)/OPEN(6)
3050929 120 360 3 117 6/1/08 No LO(118)/OPEN(2)/DEFEASANCE
3062957 120 360 1 119 8/1/08 No LO(118)/OPEN(2)/DEFEASANCE
50743 120 360 6 114 3/1/08 No LO(47)/GRTR1%PPMTorYM(66)/OPEN(7)/
DEFEASANCE
3046406 120 360 3 117 6/1/08 No LO(118)/OPEN(2)/DEFEASANCE
3051687 120 360 4 116 5/1/08 No LO(118)/OPEN(2)/DEFEASANCE
3062106 120 360 2 118 7/1/08 No LO(118)/OPEN(2)/DEFEASANCE
50415 120 360 9 111 12/1/07 Yes(XX) LO(48)/GRTR1%PPMTorYM(66)/OPEN(6)
50988 120 360 1 119 8/1/08 No LO(115)/OPEN(5)/DEFEASANCE
50845 120 360 3 117 6/1/08 No LO(47)/GRTR1%PPMTorYM(66)/OPEN(7)/
DEFEASANCE
3049038 120 360 4 116 5/1/08 No LO(118)/OPEN(2)/DEFEASANCE
3062114 120 360 2 118 7/1/08 No LO(118)/OPEN(2)/DEFEASANCE
3054780 120 360 3 117 6/1/08 No LO(118)/OPEN(2)/DEFEASANCE
3049020 120 360 4 116 5/1/08 No LO(118)/OPEN(2)/DEFEASANCE
3054830 120 360 3 117 6/1/08 No LO(118)/OPEN(2)/DEFEASANCE
3056850 120 360 2 118 7/1/08 No LO(118)/OPEN(2)/DEFEASANCE
3051091 84 360 5 79 4/1/05 No LO(81)/OPEN(3)/DEFEASANCE
50085 84 360 14 70 7/1/04 Yes(I) LO(36)/GRTR1%PPMTorYM(42)/OPEN(6)
50411 120 360 9 111 12/1/07 Yes(XX) LO(48)/GRTR1%PPMTorYM(66)/OPEN(6)
3055464 120 360 1 119 8/1/08 No LO(118)/OPEN(2)/DEFEASANCE
3052305 120 360 2 118 7/1/08 No LO(114)/OPEN(6)/DEFEASANCE
3052313 120 360 2 118 7/1/08 No LO(114)/OPEN(6)/DEFEASANCE
3049665 120 360 2 118 7/1/08 No LO(118)/OPEN(2)/DEFEASANCE
3056736 120 360 3 117 6/1/08 No LO(118)/OPEN(2)/DEFEASANCE
3049319 120 360 4 116 5/1/08 No LO(118)/OPEN(2)/DEFEASANCE
50775 120 300 3 117 6/1/08 No LO(47)/GRTR1%PPMTorYM(66)/OPEN(7)/
DEFEASANCE
3049004 120 360 4 116 5/1/08 No LO(118)/OPEN(2)/DEFEASANCE
3049012 120 360 4 116 5/1/08 No LO(118)/OPEN(2)/DEFEASANCE
50996 120 360 1 119 8/1/08 No LO(116)/OPEN(4)/DEFEASANCE
50413 120 360 9 111 12/1/07 Yes(XX) LO(48)/GRTR1%PPMTorYM(66)/OPEN(6)
3054590 120 360 2 118 7/1/08 No LO(118)/OPEN(2)/DEFEASANCE
3051133 120 360 2 118 7/1/08 No LO(118)/OPEN(2)/DEFEASANCE
3046604 120 360 4 116 5/1/08 No LO(118)/OPEN(2)/DEFEASANCE
50150 180 360 12 168 9/1/12 No LO(96)/GRTR1%PPMTorYM(78)/OPEN(6)
3050903 120 360 3 117 6/1/08 No LO(118)/OPEN(2)/DEFEASANCE
50676 120 240 5 115 4/1/08 No LO(47)/GRTR1%PPMTorYM(66)/OPEN(7)/
DEFEASANCE
50742 120 300 6 114 3/1/08 Yes(B24) LO(47)/GRTR1%PPMTorYM(66)/OPEN(7)
50882 120 360 2 118 7/1/08 Yes(B16) LO(47)/GRTR1%PPMTorYM(66)/OPEN(7)/
DEFEASANCE
3056751 180 180 3 177 6/1/13 No LO(178)/OPEN(2)/DEFEASANCE
3062445 120 360 2 118 7/1/08 No LO(118)/OPEN(2)/DEFEASANCE
3052297 120 360 2 118 7/1/08 No LO(114)/OPEN(6)/DEFEASANCE
3054798 84 300 3 81 6/1/05 No LO(82)/OPEN(2)/DEFEASANCE
3049749 120 360 5 115 4/1/08 No LO(117)/OPEN(3)/DEFEASANCE
3046398 120 300 3 117 6/1/08 No LO(118)/OPEN(2)/DEFEASANCE
3046422 120 300 3 117 6/1/08 No LO(118)/OPEN(2)/DEFEASANCE
3049756 120 360 5 115 4/1/08 No LO(117)/OPEN(3)/DEFEASANCE
50940 120 360 2 118 7/1/08 Yes(B16) LO(116)/OPEN(4)/DEFEASANCE
3050945 120 360 3 117 6/1/08 No LO(118)/OPEN(2)/DEFEASANCE
3050937 120 360 3 117 6/1/08 No LO(118)/OPEN(2)/DEFEASANCE
3050911 120 360 3 117 6/1/08 No LO(118)/OPEN(2)/DEFEASANCE
3049251 180 180 3 177 6/1/13 No LO(178)/OPEN(2)/DEFEASANCE
</TABLE>
<TABLE>
<CAPTION>
Lockout Cut-off Total
Loan Expiration Appraisal Appraisal Date LTV Year Year Units/Room/
Number Date Value Date Ratop Built Renovated Bed
- ------ ---- ----- ---- ----- ----- --------- ---
<S> <C> <C> <C> <C> <C> <C> <C>
50752 12/31/12 36000000 12/29/97 78% 1976 682
50659 2/28/02 32000000 12/1/97 63% 1970 288
50958 6/30/01 21000000 5/22/98 78% 1983 416
50750 2/28/02 21000000 1/8/98 78% 1995 344
50925 2/29/08 10100000 5/19/98 72% 1985 216
50924 2/29/08 4020000 4/30/98 81% 1980 151
50923 2/29/08 4330000 4/30/98 70% 1974 166
50921 2/29/08 3750000 4/30/98 69% 1981 215
50646 12/31/01 4600000 12/3/97 78% 1956 132
50645 12/31/01 4100000 12/3/97 79% 1930 1994 113
50654 12/31/01 3300000 12/3/97 80% 1940 85
50644 12/31/01 3100000 12/3/97 78% 1962 96
50655 12/31/01 1100000 12/3/97 72% 1930 31
50656 12/31/01 1000000 12/3/97 63% 1930 27
3054921 4/1/08 15550000 4/7/98 80% 1974 346
50691 3/31/02 17775000 12/15/97 69% 1988 312
50094 6/30/01 16000000 11/4/97 74% 1948 254
50790 10/31/07 14750000 1/19/98 80% 1984 336
3047180 3/1/08 15600000 1/19/98 64% 1971 198
50971 2/28/05 10700000 3/19/98 80% 1978 160
3052107 3/1/08 10500000 3/4/98 80% 1992 167
50842 6/30/02 13700000 2/18/98 61% 1914 1992 85
50013 3/1/00 10500000 12/21/96 79% 1950 1984 221
50920 3/31/08 10375000 3/12/98 78% 1973 332
50936 2/29/08 10450000 5/15/98 77% 1967 310
50844 2/1/08 10200000 2/26/98 79% 1994 176
50831 4/30/02 10100000 2/24/98 75% 1978 244
3052032 3/1/08 12600000 3/24/98 59% 1957 184
50836 1/31/08 10500000 2/2/98 68% 1959 235
50122 8/31/01 8150000 6/25/97 85% 1971 432
3054673 4/1/08 8660000 4/6/98 74% 1950 1997 87
50784 4/30/02 8590000 10/15/97 70% 1977 122
50492 2/28/02 7585000 10/20/97 76% 1989 116
50997 3/31/08 7320000 5/29/98 75% 1988 240
3051950 3/1/16 8000000 3/17/98 68% 1984 128
3057007 5/1/08 6825000 6/3/98 76% 1991 138
3051125 1/31/08 8350000 2/11/98 61% 1977 288
3055316 6/1/08 6300000 5/26/98 80% 1971 288
3048246 1/31/08 6030000 11/22/97 80% 1986 168
3052248 4/1/08 6400000 3/9/98 75% 1970 1998 212
50865 4/30/02 5750000 3/20/98 78% 1959 278
3056934 5/1/13 8590000 4/10/98 52% 1998 33
50815 11/30/07 5650000 1/16/98 78% 1976 144
50806 3/31/02 5500000 12/12/97 79% 1988 112
3049152 1/31/08 5500000 2/10/98 75% 1964 1996 151
3047040 6/1/01 7200000 1/16/98 55% 1966 1997 84
3052396 3/1/08 5925000 3/10/98 67% 1973 60
50279 12/31/05 5250000 7/9/97 76% 1979 114
50763 3/31/02 4900000 12/18/97 78% 1972 140
50493 2/28/02 4785000 10/20/97 80% 1989 61
3062247 5/1/08 5850000 5/15/98 65% 1974 1998 69
3051695 4/1/08 4860000 4/2/98 78% 1991 1997 33
3052370 3/1/08 4700000 3/17/98 80% 1990 58
50840 4/30/02 5600000 2/17/98 64% 1984 64
50689 2/28/06 4900000 12/18/97 72% 1993 100
50710 2/28/02 4300000 11/6/97 80% 1962 173
50895 2/29/08 4300000 3/16/98 79% 1970 206
50744 2/28/06 4650000 12/13/97 73% 1985 96
50866 4/30/02 4150000 3/20/98 77% 1976 214
50854 6/30/02 3900000 2/17/98 80% 1979 136
50959 2/29/08 4584000 4/1/98 68% 1968 116
50884 1/1/08 4172000 4/15/98 74% 1981 90
50772 3/31/02 3760000 10/20/97 80% 1987 80
50824 4/30/02 4045000 2/15/98 74% 1976 102
50553 2/28/02 3700000 10/15/97 80% 1987 95
3052230 3/1/08 4230000 3/19/98 70% 1986 56
50554 2/28/02 3700000 10/15/97 79% 1987 87
50841 4/30/02 3625000 12/5/97 80% 1987 108
50588 12/31/01 3950000 9/10/97 72% 1972 176
3056801 4/1/08 3650000 4/16/98 75% 1965 53
3062239 5/1/08 3400000 3/4/98 80% 1962 74
3057015 5/1/08 3475000 6/5/98 75% 1992 72
50427 1/31/02 4770000 9/10/97 54% 1927 74
50290 10/31/01 3200000 8/5/97 81% 1961 1996 45
50272 10/31/99 3725000 8/26/97 69% 1983 136
3051844 4/1/08 3200000 4/14/98 78% 1990 69
3049590 4/1/08 3500000 4/6/98 71% 1987 80
50922 7/31/02 3150000 5/12/98 76% 1966 1993 111
3057023 5/1/08 2950000 12/4/97 80% 1985 142
50823 2/1/08 3180000 12/29/97 73% 1991 60
50765 3/31/02 2800000 12/18/97 79% 1973 101
50830 5/31/02 3175000 1/28/98 69% 1963 1985 144
3049483 3/1/08 2700000 3/10/98 75% 1997 23
3049712 1/31/08 2630000 2/11/98 74% 1970 55
3049855 3/1/08 2650000 12/9/97 72% 1986 32
3049863 3/1/08 2450000 12/9/97 78% 1987 36
50155 8/31/01 2454000 6/20/97 76% 1927 1987 67
50206 9/30/05 2500000 7/10/97 73% 1965 1993 37
50901 1/1/08 2900000 4/14/98 62% 1974 128
3048121 1/31/08 2350000 2/10/98 73% 1988 26
3051786 3/1/08 2570000 3/12/98 66% 1988 37
3046414 4/1/18 2500000 2/10/98 64% 1977 60
3062411 6/1/08 1945000 4/7/98 81% 1948 1989 52
3062098 5/1/08 1950000 12/4/97 80% 1985 90
50795 3/31/02 1900000 1/19/98 80% 1968 100
50019 4/30/01 1890000 1/10/97 79% 1935 1995 43
3050929 4/1/08 2180000 4/2/98 68% 1990 27
3062957 6/1/08 2150000 5/22/98 67% 1988 1997 36
50743 2/28/02 2000000 12/18/97 72% 1984 67
3046406 4/1/08 2085000 2/6/98 69% 1995 48
3051687 3/1/08 1800000 11/7/97 80% 1965 1972 59
3062106 5/1/08 1900000 4/22/98 75% 1967 121
50415 11/30/01 2000000 9/2/97 71% 1974 94
50988 3/31/08 1790000 5/6/98 78% 1889 1985 8
50845 5/31/02 1720000 2/10/98 81% 1975 112
3049038 3/1/08 1925000 1/26/98 73% 1918 1988 17
3062114 5/1/08 1680000 4/20/98 80% 1929 1997 96
3054780 4/1/08 1600000 4/2/98 80% 1991 48
3049020 3/1/08 1700000 1/26/98 75% 1928 1992 21
3054830 4/1/08 1600000 4/21/98 77% 1990 22
3056850 5/1/08 1700000 4/2/98 72% 1989 48
3051091 1/30/05 1600000 3/6/98 75% 1970 1991 81
50085 6/30/00 1500000 4/29/97 79% 1969 1995 118
50411 11/30/01 1470000 9/2/97 79% 1969 48
3055464 6/1/08 1700000 6/4/98 68% 1969 59
3052305 1/2/08 1500000 4/16/98 75% 1969 43
3052313 1/2/08 1550000 4/16/98 72% 1960 50
3049665 5/1/08 1410000 2/27/98 79% 1962 39
3056736 4/1/08 1510000 3/9/98 73% 1972 40
3049319 3/1/08 1400000 1/29/98 78% 1971 1996 50
50775 5/31/02 1550000 1/13/98 71% 1973 64
3049004 3/1/08 1450000 1/26/98 75% 1923 1993 14
3049012 3/1/08 1400000 1/26/98 75% 1906 1993 34
50996 3/31/08 1400000 5/26/98 73% 1963 36
50413 11/30/01 1380000 9/2/97 74% 1965 50
3054590 5/1/08 1250000 4/6/98 80% 1969 48
3051133 5/1/08 1800000 2/11/98 55% 1970 54
3046604 3/1/08 1250000 12/30/97 80% 1964 46
50150 7/31/05 1600000 6/26/97 62% 1994 23
3050903 4/1/08 1520000 4/2/98 62% 1995 14
50676 3/31/02 1200000 7/11/97 74% 1985 62
50742 2/28/02 1300000 11/6/97 67% 1972 1986 64
50882 6/30/02 1200000 3/17/98 73% 1971 48
3056751 4/1/13 1190000 1/27/98 72% 1926 69
3062445 5/1/08 1075000 5/22/98 75% 1979 82
3052297 1/2/08 1050000 4/16/98 72% 1969 30
3054798 4/1/05 1000000 3/30/98 75% 1971 30
3049749 1/31/08 1560000 2/11/98 48% 1890 1997 21
3046398 4/1/08 970000 2/10/98 74% 1976 34
3046422 4/1/08 950000 2/10/98 71% 1977 34
3049756 1/31/08 940000 2/11/98 69% 1914 24
50940 2/29/08 840000 5/26/98 75% 1985 16
3050945 4/1/08 870000 3/23/98 72% 1994 16
3050937 4/1/08 910000 4/2/98 58% 1992 12
3050911 4/1/08 775000 3/20/98 65% 1992 12
3049251 4/1/13 710000 1/27/98 54% 1928 20
74%
</TABLE>
<TABLE>
<CAPTION>
Net
Loan SF/Unit/ Rentable Occup. Occup. as U/W U/W U/W U/W U/W
Number Room/Bed Area (SF) Perc. of Date Revenues Expenses NOI NOI DSCR Reserves
- ------ -------- --------- ----- ------- -------- -------- --- -------- --------
<S> <C> <C> <C> <C> <C> <C> <C> <C> <C>
50752 Units 487,292 97% 3/31/98 $ 6,939,943 $ 3,786,007 $3,153,936 1 136400
50659 Units 298,242 100% 5/31/98 $ 3,713,248 $ 1,396,391 $2,316,857 1 86400
50958 Units 418,554 97% 5/1/98 $ 3,105,944 $ 1,418,485 $1,687,459 1 114400
50750 Units 318,230 96% 2/25/98 $ 2,598,648 $ 883,509 $1,715,139 1 60200
50925 Units 176,550 97% 3/1/98 $ 1,426,114 $ 543,079 $ 883,035 2 64200
50924 Units 63,273 98% 4/1/98 $ 908,677 $ 511,483 $ 397,194 2 37242
50923 Units 95,784 96% 4/1/98 $ 983,545 $ 587,994 $ 395,551 2 41500
50921 Units 93,597 95% 4/1/98 $ 1,030,059 $ 714,698 $ 315,361 2 52750
50646 Units 109,698 97% 12/31/97 $ 1,218,140 $ 777,818 $ 440,322 1 62700
50645 Units 97,268 98% 12/31/97 $ 968,758 $ 570,615 $ 398,143 1 56500
50654 Units 68,793 100% 12/31/97 $ 791,488 $ 476,827 $ 314,661 1 40375
50644 Units 87,948 100% 12/31/97 $ 879,163 $ 587,695 $ 291,468 1 40800
50655 Units 23,400 97% 12/31/97 $ 257,082 $ 152,059 $ 105,023 2 10850
50656 Units 19,885 98% 12/31/97 $ 259,652 $ 172,770 $ 86,882 2 9450
3054921 Units 274,390 95% 4/1/98 $ 2,369,540 $ 936,844 $1,432,696 1 76808
50691 Units 254,897 99% 12/1/97 $ 2,450,396 $ 1,174,736 $1,275,660 1 70200
50094 Units 268,520 91% 3/28/98 $ 2,289,739 $ 850,913 $1,438,826 1 50800
50790 Units 251,856 95% 1/23/98 $ 2,162,905 $ 831,531 $1,331,374 1 85680
3047180 Units 167,577 97% 12/19/97 $ 2,089,363 $ 738,764 $1,350,599 2 49500
50971 Units 208,000 94% 5/5/98 $ 1,539,012 $ 622,781 $ 916,231 1 42880
3052107 Units 158,736 94% 3/25/98 $ 1,414,064 $ 505,311 $ 908,753 1 40585
50842 Units 113,704 100% 1/20/98 $ 1,530,660 $ 482,395 $1,048,265 2 20850
50013 Units 126,932 89% 12/31/97 $ 1,596,000 $ 692,656 $ 903,344 1 44200
50920 Units 296,638 92% 5/1/98 $ 2,005,371 $ 1,033,945 $ 971,426 2 106240
50936 Units 216,840 100% 6/19/98 $ 1,632,902 $ 742,484 $ 890,418 1 62000
50844 Units 141,381 99% 2/19/98 $ 1,341,273 $ 509,983 $ 831,290 1 30800
50831 Units 205,821 98% 1/15/98 $ 1,587,459 $ 725,108 $ 862,351 1 59536
3052032 Units 153,600 99% 2/1/98 $ 1,733,434 $ 578,325 $1,155,109 2 53200
50836 Units 185,850 100% 5/28/98 $ 1,817,912 $ 844,837 $ 973,075 2 53100
50122 Units 302,400 94% 1/31/98 $ 2,058,287 $ 1,160,177 $ 898,110 2 96768
3054673 Units 61,423 99% 4/1/98 $ 951,902 $ 301,291 $ 650,611 1 6585
50784 Units 110,394 98% 1/19/98 $ 1,041,854 $ 420,469 $ 621,385 1 30500
50492 Units 74,672 97% 12/31/97 $ 1,043,138 $ 390,293 $ 652,845 1 25868
50997 Units 230,000 92% 5/27/98 $ 1,282,849 $ 672,132 $ 610,717 1 72000
3051950 Units 87,824 99% 3/25/98 $ 1,002,231 $ 309,500 $ 692,731 1 32900
3057007 Units 127,546 92% 6/4/98 $ 931,662 $ 330,898 $ 600,764 1 35124
3051125 Units 269,892 97% 10/31/97 $ 1,499,853 $ 687,744 $ 812,109 2 88272
3055316 Units 264,466 96% 4/1/98 $ 1,468,956 $ 727,620 $ 741,336 2 74782
3048246 Units 227,817 88% 2/28/98 $ 1,041,705 $ 445,034 $ 596,671 2 25200
3052248 Units 203,073 91% 4/6/98 $ 1,182,098 $ 589,629 $ 592,469 2 52518
50865 Units 159,900 87% 3/10/98 $ 1,157,802 $ 606,041 $ 551,761 2 83400
3056934 Units 33,325 97% 5/27/98 $ 978,198 $ 230,757 $ 747,441 2 6600
50815 Units 114,400 97% 12/31/97 $ 819,178 $ 363,197 $ 455,981 1 36000
50806 Units 96,352 98% 1/26/98 $ 783,819 $ 322,404 $ 461,415 1 26880
3049152 Units 98,977 93% 11/1/97 $ 890,520 $ 371,724 $ 518,796 2 35371
3047040 Units 64,054 94% 2/28/98 $ 825,733 $ 289,887 $ 535,846 2 25640
3052396 Units 71,863 100% 3/20/98 $ 839,691 $ 282,924 $ 556,767 2 21900
50279 Units 72,700 99% 12/31/97 $ 1,095,306 $ 604,104 $ 491,202 1 25650
50763 Units 154,968 86% 2/13/98 $ 793,608 $ 362,846 $ 430,762 1 35000
50493 Units 54,260 95% 1/31/98 $ 656,244 $ 259,311 $ 396,933 1 14555
3062247 Units 51,615 97% 5/1/98 $ 798,543 $ 335,187 $ 463,356 2 16465
3051695 Units 41,783 94% 5/7/98 $ 543,600 $ 136,821 $ 406,779 1 8050
3052370 Units 35,820 100% 2/28/98 $ 547,192 $ 153,377 $ 393,815 1 14512
50840 Units 69,344 100% 3/11/98 $ 583,146 $ 208,680 $ 374,466 1 17280
50689 Units 92,088 96% 12/31/97 $ 631,340 $ 248,254 $ 383,086 1 20000
50710 Units 113,705 97% 1/1/98 $ 740,873 $ 353,070 $ 387,803 1 55014
50895 Units - 98% 3/17/98 $ 697,493 $ 286,594 $ 410,899 1 53250
50744 Units - 100% 12/1/97 $ 586,964 $ 224,298 $ 362,666 1 24000
50866 Units 184,650 86% 3/24/98 $ 902,548 $ 524,384 $ 378,164 1 57566
50854 Units - 98% 1/31/98 $ 675,004 $ 314,711 $ 360,293 1 34000
50959 Units 71,856 97% 6/18/98 $ 580,660 $ 241,191 $ 339,469 1 29000
50884 Units 97,938 97% 4/27/98 $ 727,142 $ 294,500 $ 432,642 2 41625
50772 Units 78,610 100% 3/6/98 $ 557,455 $ 233,606 $ 323,849 1 24400
50824 Units 106,528 100% 1/1/98 $ 650,156 $ 302,530 $ 347,626 1 25500
50553 Units 96,900 95% 3/31/98 $ 529,640 $ 201,733 $ 327,907 1 26125
3052230 Units 66,430 95% 3/12/98 $ 510,501 $ 157,271 $ 353,230 1 13971
50554 Units 88,740 94% 4/1/98 $ 523,021 $ 204,655 $ 318,366 1 21750
50841 Units 91,908 97% 3/23/98 $ 643,460 $ 312,512 $ 330,948 1 30132
50588 Units 166,416 87% 3/26/98 $ 881,768 $ 528,528 $ 353,240 2 38720
3056801 Units 53,604 96% 5/14/98 $ 464,365 $ 144,534 $ 319,831 1 13662
3062239 Units 50,956 100% 5/31/98 $ 491,551 $ 162,153 $ 329,398 1 28194
3057015 Units 68,492 95% 6/4/98 $ 485,727 $ 177,811 $ 307,916 2 21460
50427 Units 44,990 95% 3/17/98 $ 882,914 $ 467,448 $ 415,466 2 11100
50290 Units 41,368 100% 3/28/98 $ 472,361 $ 173,268 $ 299,093 1 9000
50272 Units 119,200 90% 12/31/97 $ 775,354 $ 456,712 $ 318,642 1 34000
3051844 Units 65,343 99% 3/31/98 $ 444,563 $ 159,379 $ 285,184 1 16321
3049590 Units 64,192 99% 4/24/98 $ 456,963 $ 155,968 $ 300,995 2 17613
50922 Units - 94% 5/12/98 $ 662,457 $ 389,099 $ 273,358 1 23953
3057023 Units 84,309 87% 5/28/98 $ 535,981 $ 264,733 $ 271,248 1 32284
50823 Units 80,100 95% 7/21/98 $ 470,112 $ 214,830 $ 255,282 1 18000
50765 Units 104,159 86% 2/17/98 $ 545,054 $ 290,267 $ 254,787 1 25250
50830 Units 96,912 94% 1/6/98 $ 694,235 $ 386,672 $ 307,563 2 36000
3049483 Units 29,299 100% 2/1/98 $ 320,334 $ 87,456 $ 232,878 1 3069
3049712 Units 57,087 100% 1/1/98 $ 401,545 $ 186,010 $ 215,535 1 14905
3049855 Units 31,240 100% 1/6/98 $ 321,153 $ 93,977 $ 227,176 1 8960
3049863 Units 29,475 100% 2/16/98 $ 313,608 $ 101,782 $ 211,826 1 8892
50155 Units 24,894 99% 3/27/98 $ 377,504 $ 140,614 $ 236,890 1 13188
50206 Units 26,640 100% 1/1/98 $ 694,611 $ 468,795 $ 225,816 1 12950
50901 Units 122,400 98% 3/10/98 $ 670,633 $ 386,982 $ 283,651 2 60800
3048121 Units 22,770 100% 2/1/98 $ 272,735 $ 81,870 $ 190,865 1 4628
3051786 Units 37,367 97% 1/1/98 $ 429,476 $ 183,664 $ 245,812 2 10985
3046414 Units 34,208 100% 1/1/98 $ 365,700 $ 144,897 $ 220,803 1 15000
3062411 Units 41,911 100% 3/24/98 $ 381,057 $ 176,116 $ 204,941 2 15160
3062098 Units 53,265 80% 5/28/98 $ 353,883 $ 170,009 $ 183,874 1 25781
50795 Units 83,472 96% 3/1/97 $ 396,108 $ 198,220 $ 197,888 2 31083
50019 Units 26,780 98% 12/31/97 $ 310,847 $ 102,939 $ 207,908 1 8600
3050929 Units 27,351 100% 2/23/98 $ 246,295 $ 78,848 $ 167,447 1 5759
3062957 Units 33,049 100% 6/11/98 $ 319,285 $ 101,514 $ 217,771 2 13322
50743 Units 68,846 94% 12/16/97 $ 449,419 $ 264,782 $ 184,637 2 19430
3046406 Units 41,122 100% 1/30/98 $ 318,172 $ 141,090 $ 177,082 2 9600
3051687 Units 46,475 98% 2/20/98 $ 378,838 $ 186,207 $ 192,631 2 15576
3062106 Units 45,258 87% 4/1/98 $ 480,969 $ 246,156 $ 234,813 2 34508
50415 Units 57,360 99% 3/18/98 $ 409,307 $ 223,789 $ 185,518 1 28200
50988 Units 5,440 100% 3/24/98 $ 183,675 $ 38,030 $ 145,645 1 2960
50845 Units 64,512 88% 3/1/98 $ 456,981 $ 274,099 $ 182,882 2 28000
3049038 Units 26,347 100% 1/26/98 $ 306,180 $ 137,471 $ 168,709 2 4649
3062114 Units 46,440 100% 4/15/98 $ 404,206 $ 190,299 $ 213,907 2 24000
3054780 Units 45,010 100% 3/1/98 $ 284,205 $ 132,181 $ 152,024 1 9494
3049020 Units 22,394 100% 3/12/98 $ 235,503 $ 85,793 $ 149,710 1 4200
3054830 Units 22,932 100% 5/27/98 $ 192,774 $ 60,235 $ 132,539 1 4400
3056850 Units 46,800 90% 3/20/98 $ 301,763 $ 156,726 $ 145,037 1 12950
3051091 Units 23,928 94% 1/31/98 $ 308,373 $ 142,064 $ 166,309 2 16200
50085 Units 116,966 91% 3/1/98 $ 664,356 $ 492,167 $ 172,189 2 35400
50411 Units 47,088 98% 3/18/98 $ 277,156 $ 140,585 $ 136,571 1 10800
3055464 Units 35,640 98% 6/1/98 $ 285,791 $ 136,797 $ 148,994 2 14938
3052305 Units 30,407 100% 3/24/98 $ 277,132 $ 122,775 $ 154,357 2 8941
3052313 Units 33,930 100% 4/1/98 $ 300,118 $ 142,226 $ 157,892 2 10000
3049665 Units 29,955 100% 3/3/98 $ 242,017 $ 107,027 $ 134,990 2 11271
3056736 Units 31,732 100% 4/2/98 $ 212,827 $ 87,517 $ 125,310 1 8780
3049319 Units 43,740 88% 1/25/98 $ 316,364 $ 181,893 $ 134,471 2 10400
50775 Units 52,000 100% 1/13/98 $ 329,705 $ 167,253 $ 162,452 2 16000
3049004 Units 16,661 100% 3/12/98 $ 200,678 $ 76,722 $ 123,956 1 2800
3049012 Units 20,870 100% 3/12/98 $ 242,488 $ 115,100 $ 127,388 2 6800
50996 Units 24,564 97% 5/1/98 $ 204,481 $ 88,667 $ 115,814 1 9432
50413 Units 36,600 90% 12/18/97 $ 256,457 $ 130,485 $ 125,972 1 15000
3054590 Units 34,832 100% 1/1/98 $ 273,898 $ 145,888 $ 128,010 2 14459
3051133 Units 55,480 100% 11/1/97 $ 303,983 $ 121,998 $ 181,985 2 15692
3046604 Units 40,557 100% 2/1/98 $ 257,281 $ 125,150 $ 132,131 2 13800
50150 Units 27,609 96% 3/31/98 $ 185,916 $ 62,141 $ 123,775 1 7259
3050903 Units 16,138 100% 2/23/98 $ 159,233 $ 53,346 $ 105,887 1 3550
50676 Units 47,880 97% 1/1/98 $ 248,690 $ 112,287 $ 136,403 2 17360
50742 Units 49,440 97% 3/1/98 $ 252,806 $ 137,678 $ 115,128 1 18688
50882 Units 29,500 94% 2/28/98 $ 241,342 $ 134,302 $ 107,040 2 9120
3056751 Units 32,800 100% 4/1/98 $ 306,174 $ 161,986 $ 144,188 2 19464
3062445 Units 26,240 100% 3/31/98 $ 248,112 $ 129,631 $ 118,481 2 16800
3052297 Units 20,400 100% 3/17/98 $ 196,826 $ 94,142 $ 102,684 2 6350
3054798 Units 22,260 100% 5/1/98 $ 173,450 $ 76,160 $ 97,290 1 9000
3049749 Units 33,848 100% 2/5/98 $ 269,597 $ 113,589 $ 156,008 3 5271
3046398 Units 25,128 94% 12/1/97 $ 195,143 $ 84,277 $ 110,866 2 10200
3046422 Units 26,816 88% 2/1/98 $ 184,225 $ 87,809 $ 96,416 2 11186
3049756 Units 22,513 100% 2/5/98 $ 159,055 $ 72,346 $ 86,709 2 5784
50940 Units 18,712 88% 4/28/98 $ 120,303 $ 47,746 $ 72,557 1 4864
3050945 Units 12,528 100% 12/9/97 $ 118,407 $ 45,422 $ 72,985 1 2798
3050937 Units 9,652 100% 2/23/98 $ 92,145 $ 31,466 $ 60,679 1 2487
3050911 Units 9,240 100% 2/23/98 $ 91,928 $ 30,170 $ 61,758 2 2787
3049251 Units 18,300 100% 1/27/98 $ 113,604 $ 50,916 $ 62,688 1 6470
96% 1
</TABLE>
<TABLE>
<CAPTION>
Loan UW Reserves Most Recent Most Recent Most Recent Most Recent Most Recent
Number Per Unit End Date Revenues Expenses NOI DSCR
- ------ -------- -------- -------- -------- --- ----
<S> <C> <C> <C> <C> <C> <C>
50752 200 12/31/97 $7,112,659.00 $3,729,058.00 $3,383,601.00 2
50659 300 12/31/97 $3,561,280.00 $1,327,615.00 $2,233,665.00 1
50958 275 12/31/97 $1,682,452.00 $794,129.00 $888,323.00 1
50750 175 12/31/97 $2,633,357.00 $719,963.00 $1,913,394.00 1
50925 297 12/31/97 $1,502,865.00 $531,900.00 $970,965.00 2
50924 247 12/31/97 $978,763.00 $505,176.00 $473,587.00 2
50923 250 12/31/97 $985,918.00 $547,992.00 $437,926.00 2
50921 245 12/31/97 $1,062,522.00 $676,642.00 $385,880.00 2
50646 475 12/31/97 $1,213,438.00 $790,747.00 $422,691.00 1
50645 500 12/31/97 $973,685.00 $526,399.00 $447,286.00 2
50654 475 12/31/97 $795,451.00 $383,271.00 $412,180.00 2
50644 425 12/31/97 $884,404.00 $484,741.00 $399,663.00 2
50655 350 12/31/97 $247,407.00 $155,367.00 $92,040.00 1
50656 350 12/31/97 $256,117.00 $158,481.00 $97,636.00 2
3054921 222 12/31/97 $2,178,130.00 $874,302.00 $1,303,828.00 1
50691 225 12/31/97 $2,385,905.00 $1,113,997.00 $1,271,908.00 1
50094 200 12/31/97 $2,155,840.00 $755,143.00 $1,400,697.00 1
50790 255 12/31/97 $2,125,436.00 $822,348.00 $1,303,088.00 1
3047180 250 12/31/97 $2,047,255.00 $628,161.00 $1,419,094.00 2
50971 268 12/31/97 $1,631,229.00 $605,951.00 $1,025,278.00 2
3052107 243 12/31/97 $1,381,807.00 $485,740.00 $896,067.00 1
50842 245 12/31/97 $1,705,115.00 $421,671.00 $1,283,444.00 2
50013 200 12/31/97 $1,610,697.00 $694,619.00 $916,078.00 1
50920 320 12/31/97 $2,121,683.00 $959,537.00 $1,162,146.00 2
50936 200 12/31/97 $1,568,515.00 $709,757.00 $858,758.00 1
50844 175 12/31/97 $1,358,338.00 $505,741.00 $852,597.00 1
50831 244 12/31/97 $1,612,742.00 $705,439.00 $907,303.00 1
3052032 289 12/31/97 $1,766,916.00 $553,652.00 $1,213,264.00 2
50836 226 12/31/97 $1,318,243.00 $686,796.00 $631,447.00 1
50122 224 12/31/97 $2,064,678.00 $1,131,607.00 $933,071.00 2
3054673 76 12/31/97 $861,324.00 $256,780.00 $604,544.00 1
50784 250 12/31/97 $1,033,041.00 $399,087.00 $633,954.00 1
50492 223 12/31/97 $1,025,996.00 $309,477.00 $716,519.00 2
50997 300 12/31/97 $1,300,548.00 $673,378.00 $627,170.00 1
3051950 257 12/31/97 $1,001,993.00 $301,439.00 $700,554.00 1
3057007 255 12/31/97 $917,614.00 $351,711.00 $565,903.00 1
3051125 307 12/31/97 $1,568,267.00 $632,136.00 $936,131.00 2
3055316 260 12/31/97 $1,468,957.00 $544,177.00 $924,780.00 2
3048246 150 12/31/97 $1,021,365.00 $436,234.00 $585,131.00 1
3052248 248 12/31/97 $1,052,461.00 $793,070.00 $259,391.00 1
50865 300 12/31/97 $1,152,604.00 $585,938.00 $566,666.00 2
3056934 200 12/31/97 $0.00 $0.00 $0.00 0
50815 250 12/31/97 $806,460.00 $347,604.00 $458,856.00 1
50806 240 12/31/97 $759,170.00 $285,029.00 $474,141.00 1
3049152 234 12/31/97 $902,005.00 $351,183.00 $550,822.00 2
3047040 305 12/31/97 $727,886.00 $257,615.00 $470,271.00 2
3052396 365 12/31/97 $850,894.00 $221,963.00 $628,931.00 2
50279 225 12/31/97 $1,096,590.00 $544,244.00 $552,346.00 2
50763 250 12/31/97 $811,722.00 $352,709.00 $459,013.00 2
50493 239 12/31/97 $656,177.00 $179,859.00 $476,318.00 2
3062247 239 12/31/97 $648,025.00 $316,829.00 $331,196.00 1
3051695 244 12/31/97 $570,270.00 $110,676.00 $459,594.00 1
3052370 250 12/31/97 $545,646.00 $126,291.00 $419,355.00 1
50840 270 12/31/97 $546,795.00 $176,448.00 $370,347.00 1
50689 200 12/31/97 $624,719.00 $215,142.00 $409,577.00 1
50710 318 12/31/97 $768,526.00 $329,261.00 $439,265.00 2
50895 258 12/31/97 $689,879.00 $155,877.00 $534,002.00 2
50744 250 12/31/97 $607,852.00 $224,228.00 $383,624.00 1
50866 269 12/31/97 $922,481.00 $565,770.00 $356,711.00 1
50854 250 12/31/97 $691,172.00 $296,687.00 $394,485.00 2
50959 250 12/31/97 $653,560.00 $210,756.00 $442,804.00 2
50884 463 12/31/97 $732,913.00 $278,215.00 $454,698.00 2
50772 305 12/31/97 $286,225.00 $121,492.00 $164,733.00 1
50824 250 12/31/97 $648,758.00 $234,012.00 $414,746.00 2
50553 275 12/31/97 $534,236.00 $135,076.00 $399,160.00 2
3052230 249 12/31/97 $465,258.00 $125,629.00 $339,629.00 1
50554 250 12/31/97 $516,643.00 $147,208.00 $369,435.00 2
50841 279 12/31/97 $624,098.00 $315,668.00 $308,430.00 1
50588 220 12/31/97 $874,589.00 $464,048.00 $410,541.00 2
3056801 258 12/31/97 $449,355.00 $102,901.00 $346,454.00 2
3062239 381 12/31/97 $489,878.00 $164,791.00 $325,087.00 1
3057015 298 12/31/97 $500,628.00 $178,700.00 $321,928.00 2
50427 150 12/31/97 $726,472.00 $422,108.00 $304,364.00 1
50290 200 12/31/97 $372,211.00 $62,733.00 $309,478.00 2
50272 250 12/31/97 $771,589.00 $469,868.00 $301,721.00 1
3051844 237 12/31/97 $444,563.00 $161,970.00 $282,593.00 1
3049590 220 12/31/97 $443,383.00 $120,531.00 $322,852.00 2
50922 216 12/31/97 $682,423.00 $377,651.00 $304,772.00 2
3057023 227 12/31/97 $499,715.00 $250,416.00 $249,299.00 1
50823 300 12/31/97 $464,414.00 $207,541.00 $256,873.00 1
50765 250 12/31/97 $544,130.00 $270,876.00 $273,254.00 2
50830 250 12/31/97 $707,137.00 $373,251.00 $333,886.00 2
3049483 133 12/31/97 $320,335.00 $73,040.00 $247,295.00 1
3049712 271 12/31/97 $423,845.00 $176,192.00 $247,653.00 2
3049855 280 12/31/97 $321,708.00 $93,024.00 $228,684.00 1
3049863 247 12/31/97 $268,556.00 $95,134.00 $173,422.00 1
50155 197 12/31/97 $334,787.00 $148,462.00 $186,325.00 1
50206 350 12/31/97 $703,058.00 $452,823.00 $250,235.00 2
50901 475 12/31/97 $668,894.00 $370,274.00 $298,620.00 2
3048121 178 12/31/97 $276,314.00 $78,369.00 $197,945.00 1
3051786 297 12/31/97 $438,447.00 $160,735.00 $277,712.00 2
3046414 250 12/31/97 $390,282.00 $150,189.00 $240,093.00 2
3062411 292 12/31/97 $381,057.00 $155,041.00 $226,016.00 2
3062098 286 12/31/97 $356,465.00 $185,781.00 $170,684.00 1
50795 311 12/31/97 $411,248.00 $155,186.00 $256,062.00 2
50019 200 12/31/97 $318,345.00 $58,274.00 $260,071.00 2
3050929 213 12/31/97 $257,061.00 $63,298.00 $193,763.00 2
3062957 370 12/31/97 $320,694.00 $113,473.00 $207,221.00 2
50743 290 12/31/97 $450,014.00 $248,402.00 $201,612.00 2
3046406 200 12/31/97 $311,086.00 $145,361.00 $165,725.00 1
3051687 264 12/31/97 $373,107.00 $209,180.00 $163,927.00 1
3062106 285 12/31/97 $429,203.00 $210,639.00 $218,564.00 2
50415 300 12/31/97 $415,627.00 $242,883.00 $172,744.00 1
50988 370 12/31/97 $187,494.00 $30,792.00 $156,702.00 1
50845 250 12/31/97 $445,524.00 $269,135.00 $176,389.00 2
3049038 273 12/31/97 $312,000.00 $84,142.00 $227,858.00 2
3062114 250 12/31/97 $239,789.00 $141,907.00 $97,882.00 1
3054780 198 12/31/97 $279,531.00 $124,857.00 $154,674.00 1
3049020 200 12/31/97 $249,540.00 $63,773.00 $185,767.00 2
3054830 200 12/31/97 $196,437.00 $59,910.00 $136,527.00 1
3056850 270 12/31/97 $285,053.00 $156,830.00 $128,223.00 1
3051091 200 12/31/97 $325,226.00 $126,796.00 $198,430.00 2
50085 300 12/31/97 $572,810.00 $338,877.00 $233,933.00 2
50411 225 12/31/97 $268,957.00 $138,759.00 $130,198.00 1
3055464 253 12/31/97 $307,254.00 $137,597.00 $169,657.00 2
3052305 208 12/31/97 $288,103.00 $129,104.00 $158,999.00 2
3052313 200 12/31/97 $314,798.00 $145,805.00 $168,993.00 2
3049665 289 12/31/97 $208,999.00 $131,787.00 $77,212.00 1
3056736 220 12/31/97 $204,530.00 $85,260.00 $119,270.00 1
3049319 208 12/31/97 $304,067.00 $187,066.00 $117,001.00 1
50775 250 12/31/97 $346,057.00 $160,557.00 $185,500.00 2
3049004 200 12/31/97 $212,040.00 $61,073.00 $150,967.00 2
3049012 200 12/31/97 $255,840.00 $86,085.00 $169,755.00 2
50996 262 12/31/97 $198,777.00 $70,791.00 $127,986.00 2
50413 300 12/31/97 $250,745.00 $139,619.00 $111,126.00 1
3054590 301 12/31/97 $272,548.00 $157,570.00 $114,978.00 1
3051133 291 12/31/97 $243,195.00 $100,395.00 $142,800.00 2
3046604 300 12/31/97 $238,223.00 $104,938.00 $133,285.00 2
50150 316 12/31/97 $128,392.00 $17,811.00 $110,581.00 2
3050903 254 12/31/97 $164,911.00 $48,157.00 $116,754.00 2
50676 280 12/31/97 $246,051.00 $105,475.00 $140,576.00 2
50742 292 12/31/97 $239,937.00 $124,982.00 $114,955.00 1
50882 190 12/31/97 $254,095.00 $122,098.00 $131,997.00 2
3056751 282 12/31/97 $316,500.00 $120,309.00 $196,191.00 2
3062445 205 12/31/97 $0.00 $0.00 $0.00 0
3052297 212 12/31/97 $191,949.00 $87,092.00 $104,857.00 2
3054798 300 12/31/97 $178,744.00 $71,224.00 $107,520.00 2
3049749 251 12/31/97 $280,100.00 $110,070.00 $170,030.00 3
3046398 300 12/31/97 $198,421.00 $97,779.00 $100,642.00 2
3046422 329 12/31/97 $185,730.00 $93,944.00 $91,786.00 2
3049756 241 12/31/97 $159,682.00 $64,941.00 $94,741.00 2
50940 304 12/31/97 $124,451.00 $46,214.00 $78,237.00 2
3050945 175 12/31/97 $122,301.00 $37,673.00 $84,628.00 2
3050937 207 12/31/97 $94,708.00 $20,163.00 $74,545.00 2
3050911 232 12/31/97 $92,354.00 $28,909.00 $63,445.00 2
3049251 324 12/31/97 $117,990.00 $38,313.00 $79,677.00 2
</TABLE>
<TABLE>
<CAPTION>
Largest Largest Second Second Second
Largest Tenant Tenant Second Largest Largest Largest
Loan Largest Tenant % of Lease Largest Tenant Tenant % of Lease
Number Tenant Leased SF Total SF Exp. Tenant Leased SF Total SF Exp.
- ------ ------ --------- -------- ---- ------ --------- -------- ----
<S> <C> <C> <C> <C> <C> <C> <C> <C>
50752
50659
50958
50750
50925
50924
50923
50921
50646
50645
50654
50644
50655
50656
3054921
50691
50094
50790
3047180
50971
3052107
50842 Cougan's 8,394 7% 1/31/07 Ruby's Diner 4,000 4% 7/31/03
50013 Restaurant 3,000 2% 3/31/99 Sanchez 2,000 2% 10/31/98
50920
50936
50844
50831
3052032
50836
50122
3054673
50784
50492
50997
3051950
3057007
3051125
3055316
3048246
3052248
50865
3056934
50815
50806
3049152
3047040
3052396
50279
50763
50493
3062247
3051695
3052370
50840
50689
50710
50895
50744
50866
50854
50959
50884
50772
50824
50553
3052230
50554
50841
50588
3056801
3062239
3057015
50427 Butcher Shop 1,715 4% 3/31/99 Grocery 875 2% 9/30/00
50290
50272
3051844
3049590
50922
3057023
50823
50765
50830
3049483
3049712
3049855
3049863
50155 Commodore Rest. 3,092 12% 4/30/00 Commodore Grocery 951 4% 5/31/98
50206
50901
3048121
3051786
3046414
3062411
3062098
50795
50019
3050929
3062957
50743
3046406
3051687
3062106
50415
50988
50845
3049038 Victorian House 4,800 18% 2/28/99 Corham Healthcare 1,400 5% 10/31/98
3062114
3054780
3049020
3054830
3056850
3051091
50085
50411
3055464
3052305
3052313
3049665
3056736
3049319
50775
3049004
3049012
50996
50413
3054590
3051133
3046604
50150
3050903
50676
50742
50882
3056751
3062445
3052297
3054798
3049749
3046398
3046422
3049756
50940
3050945
3050937
3050911
3049251
</TABLE>
