<PAGE>
Filed Pursuant to Rule 424(b)(5)
Registration File No.: 333-31095
Information contained herein is subject to completion. These securities
may not be sold nor may offers to buy be accepted prior to the time a final
Prospectus Supplement and the related Prospectus is delivered. This
Prospectus Supplement and the related Prospectus shall not constitute an
offer to sell or the solicitation of an offer to buy nor shall there be any
sale of these securities in any jurisdiction in which such offer,
solicitation or sale would be unlawful prior to registration or qualification
under the securities laws of any such jurisdiction.
SUBJECT TO COMPLETION DATED SEPTEMBER 8, 1997
PROSPECTUS SUPPLEMENT
(To Prospectus dated September 8, 1997)
J.P. MORGAN COMMERCIAL MORTGAGE FINANCE CORP.
Depositor
$920,033,000
Mortgage Pass-Through Certificates, Series 1997-C5
The Series 1997-C5 Mortgage Pass-Through Certificates (the "Certificates")
will include the following seven classes of Certificates, designated as the
Class A1, Class A2 and Class A3 Certificates (together, the "Class A
Certificates"), Class B, Class C, Class D and Class E Certificates (the
"Offered Certificates"). In addition to the Offered Certificates, the
Certificates will also include the Class X, Class F, Class G, Class H, Class
NR-P, Class NR-I, Class R-I, Class R-II and Class R-III Certificates. Only
the Offered Certificates are offered hereby.
(Continued on the following page.)
PROSPECTIVE INVESTORS SHOULD REVIEW THE INFORMATION APPEARING UNDER THE
CAPTION "RISK FACTORS" AFTER THE SECTION CAPTIONED "SUMMARY OF PROSPECTUS
SUPPLEMENT" HEREIN AND AFTER THE SECTION CAPTIONED "SUMMARY OF PROSPECTUS" IN
THE PROSPECTUS BEFORE PURCHASING ANY OFFERED CERTIFICATES.
PROCEEDS OF THE ASSETS IN THE TRUST FUND ARE THE SOLE SOURCE OF PAYMENTS ON
THE OFFERED CERTIFICATES. THE OFFERED CERTIFICATES DO NOT REPRESENT AN
INTEREST IN OR OBLIGATION OF THE DEPOSITOR, THE SELLER, THE PRIMARY SELLERS,
THE MASTER SERVICER, THE SPECIAL SERVICER, J.P. MORGAN & CO. INCORPORATED,
THE TRUSTEE, THE FISCAL AGENT, THE UNDERWRITERS OR ANY OF THEIR AFFILIATES.
NEITHER THE OFFERED CERTIFICATES NOR THE UNDERLYING MORTGAGE LOANS ARE
INSURED OR GUARANTEED BY ANY GOVERNMENTAL AGENCY OR INSTRUMENTALITY OR BY THE
DEPOSITOR, THE SELLER, THE PRIMARY SELLERS, THE MASTER SERVICER, THE SPECIAL
SERVICER, J.P. MORGAN & CO. INCORPORATED, THE TRUSTEE, THE FISCAL AGENT, THE
UNDERWRITERS OR ANY OF THEIR AFFILIATES.
THESE SECURITIES HAVE NOT BEEN APPROVED OR DISAPPROVED BY THE SECURITIES AND
EXCHANGE COMMISSION OR ANY STATE SECURITIES COMMISSION NOR HAS THE SECURITIES
AND EXCHANGE COMMISSION OR ANY STATE SECURITIES COMMISSION PASSED UPON THE
ACCURACY OR ADEQUACY OF THIS PROSPECTUS SUPPLEMENT OR THE PROSPECTUS. ANY
REPRESENTATION TO THE CONTRARY IS A CRIMINAL OFFENSE.
THE ATTORNEY GENERAL OF THE STATE OF NEW YORK HAS NOT PASSED ON OR ENDORSED
THE MERITS OF THIS OFFERING. ANY REPRESENTATION TO THE CONTRARY IS UNLAWFUL.
- -----------------------------------------------------------------------------
<TABLE>
<CAPTION>
INITIAL CLASS PASS-THROUGH RATE
BALANCE (1)
- ---------- --------------- ------------------------
<S> <C> <C>
Class A1 $134,387,000 %
- ---------- --------------- ------------------------
Class A2 $305,885,000 %
- ---------- --------------- ------------------------
Class A3 $298,856,000 %
- ---------- --------------- ------------------------
Class B $51,687,000 %
- ---------- --------------- ------------------------
Class C $56,856,000 %
- ---------- --------------- ------------------------
Class D $56,856,000 %
- ---------- --------------- ------------------------
Class E $15,506,000 %
- ---------- --------------- ------------------------
</TABLE>
(1) In addition to distributions of interest and principal, holders of the
Offered Certificates will be entitled to receive a portion of any
Prepayment Premiums as described herein.
There is currently no secondary market for the Offered Certificates. J.P.
Morgan Securities Inc., Prudential Securities Incorporated and Smith Barney
Inc. (the "Underwriters") currently expect to make a secondary market in the
Offered Certificates, but have no obligation to do so. There can be no
assurance that such a market will develop or, if it does develop, that it
will continue. See "Plan of Distribution" herein.
The Offered Certificates will be purchased by the Underwriters in the manner
described under "Plan of Distribution," from the Depositor and will be
offered by the Underwriters from time to time to the public in negotiated
transactions or otherwise at varying prices to be determined at the time of
sale. Proceeds to the Depositor from the sale of the Offered Certificates
will be % of the initial aggregate principal balance thereof, plus accrued
interest from September 1, 1997 (the "Cut-off Date"). The Seller will pay the
expenses of the Depositor in connection with the purchase of the Mortgage
Loans and the issuance of the Certificates.
The Offered Certificates are offered by the Underwriters when, as and if
issued and accepted by the Underwriters and subject to their right to reject
orders in whole or in part. It is expected that the Offered Certificates will
be delivered in book-entry form through the facilities of The Depository
Trust Company, Cedel Bank and the Euroclear System on or about September 26,
1997, against payment therefor in immediately available funds.
J.P. MORGAN & CO. PRUDENTIAL SECURITIES INCORPORATED SMITH BARNEY INC.
September , 1997
<PAGE>
(Continued from preceding page.)
The Certificates will represent in the aggregate the entire beneficial
interest in a trust fund (the "Trust Fund") to be established by J.P. Morgan
Commercial Mortgage Finance Corp. (the "Depositor"). The Trust Fund will
consist primarily of a pool (the "Mortgage Pool") of fixed rate mortgage
loans with original terms to maturity of not more than 300 months (the
"Mortgage Loans") secured by first liens on a fee simple and/or leasehold
interest in multifamily, retail, office, hotel, nursing home and congregate
care and other commercial properties. The Mortgage Loans were originated or
purchased by Morgan Guaranty Trust Company of New York (the "Seller"),
Prudential Securities Credit Corp. ("Prudential"), and Smith Barney Mortgage
Capital Group, Inc. ("Smith Barney" and together with Prudential, the
"Primary Sellers"). The Mortgage Loans sold by the Seller and Smith Barney
were originated thereby or originated for purchase by the Seller or Smith
Barney and acquired thereby prior to the Delivery Date (as defined herein).
Substantially all the Mortgage Loans sold by Prudential were originated by
Midland Loan Services, L.P., the master and special servicer. The Primary
Sellers will sell the Mortgage Loans owned by them to the Seller and the
Seller will sell all the Mortgage Loans to the Depositor on or prior to the
Delivery Date.
Distributions on the Certificates will be made, to the extent of available
funds, on the 15th day of each month or, if any such day is not a business
day, on the next succeeding business day, beginning in October 1997 (each, a
"Distribution Date"). As more fully described herein, distributions allocable
to interest, if any, on the Offered Certificates on each Distribution Date
will be based on the then applicable pass-through rate (the "Pass-Through
Rate") and the aggregate principal balance (the "Class Balance") of such
Class outstanding immediately prior to such Distribution Date. The
Pass-Through Rates applicable to the Offered Certificates will be fixed at
the rates set forth on the cover hereof. Distributions in respect of
principal, if any, of the Certificates will be made as described herein under
"Description of the Certificates--Distributions" and "--Priority of
Distributions" herein.
The Offered Certificates will evidence approximately an initial 89%, by
initial principal balance, undivided interest in the Trust Fund.
It is a condition of the issuance of the Offered Certificates that the
Class A1, Class A2 and Class A3 Certificates be rated "AAA" by Fitch
Investors Service, L.P. ("Fitch") and Standard & Poor's Ratings Services
("Standard & Poor's") and "Aaa" by Moody's Investors Service, Inc.
("Moody's"). It is a condition of the issuance of the Class B Certificates
that they be rated not lower than "AA" by Fitch and Standard & Poor's and not
lower than "Aa2" by Moody's. It is a condition of the issuance of the Class C
Certificates that they be rated not lower than "A" by Fitch and Standard &
Poor's and not lower than "A2" by Moody's. It is a condition of the issuance
of the Class D Certificates that they be rated not lower than "BBB" by
Standard & Poor's and not lower than "Baa2" by Moody's. It is a condition of
the issuance of the Class E Certificates that they be rated not lower than
"BBB-" by Standard & Poor's and not lower than "Baa3" by Moody's. See
"Rating" herein.
Midland Loan Services, L.P. will act as master servicer (in such capacity,
the "Master Servicer") and as special servicer (in such capacity, the
"Special Servicer" and, together with the Master Servicer, the "Servicers")
of the Mortgage Loans. The obligations of the Master Servicer and the Special
Servicer with respect to the Certificates will be limited to their
contractual servicing obligations and the obligation under certain
circumstances to make P&I Advances (as defined herein) to the
Certificateholders. See "Servicing" herein.
As described herein, three separate "real estate mortgage investment
conduit" ("REMIC") elections will be made in connection with the Trust Fund
for federal income tax purposes. The Certificates (other than the Class X,
Class R-I, Class R-II and Class R-III Certificates) and each component of the
Class X Certificates will constitute "regular interests" in REMIC III and the
Class R-I, Class R-II and Class R-III Certificates will constitute the sole
class of "residual interests" in the related REMIC. See "Certain Federal
Income Tax Consequences" herein and in the Prospectus.
The Offered Certificates initially will be represented by certificates
registered in the name of Cede & Co., as nominee of The Depository Trust
Company ("DTC"), as further described herein. The interests of beneficial
owners of the Offered Certificates will be represented by book entries on the
records of participating members of DTC. Definitive certificates will be
available for the Offered Certificates only under the limited circumstances
described herein. See "Description of the Certificates--Book-Entry
Registration of the Offered Certificates" herein.
ii
<PAGE>
(Continued from preceding page.)
THE YIELD TO MATURITY ON THE OFFERED CERTIFICATES WILL DEPEND ON THE RATE
AND TIMING OF PRINCIPAL PAYMENTS (INCLUDING PREPAYMENTS, DEFAULTS AND
LIQUIDATIONS) AND THE COLLECTION AND ALLOCATION OF ANY PREPAYMENT PREMIUM (AS
DEFINED HEREIN) ON THE MORTGAGE LOANS. THE YIELD TO MATURITY ON EACH CLASS OF
OFFERED CERTIFICATES WILL BE SENSITIVE TO LOSSES DUE TO DEFAULTS ON THE
MORTGAGE LOANS (AND THE TIMING THEREOF), TO THE EXTENT THAT SUCH LOSSES ARE
NOT COVERED BY ANY CLASS OF CERTIFICATES HAVING A LOWER PAYMENT PRIORITY, AS
DESCRIBED HEREIN. SEE "SUMMARY--SPECIAL PREPAYMENT CONSIDERATIONS" AND
"--SPECIAL YIELD CONSIDERATIONS", AND "CERTAIN YIELD, PREPAYMENT AND MATURITY
CONSIDERATIONS" HEREIN AND "YIELD CONSIDERATIONS" IN THE PROSPECTUS.
THIS PROSPECTUS SUPPLEMENT DOES NOT CONTAIN COMPLETE INFORMATION ABOUT THE
OFFERING OF THE OFFERED CERTIFICATES. ADDITIONAL INFORMATION IS CONTAINED IN
THE PROSPECTUS, DATED SEPTEMBER 8, 1997 AND ATTACHED HERETO. PURCHASERS ARE
URGED TO READ BOTH THIS PROSPECTUS SUPPLEMENT AND THE PROSPECTUS IN FULL.
SALES OF THE CERTIFICATES OFFERED HEREBY MAY NOT BE CONSUMMATED UNLESS THE
PURCHASER HAS RECEIVED BOTH THIS PROSPECTUS SUPPLEMENT AND THE PROSPECTUS.
No dealer, salesman, or any other person has been authorized to give any
information or to make any representations other than those contained in this
Prospectus Supplement and the accompanying Prospectus and if given or made,
such information or representations must not be relied upon as having been
authorized by the Depositor or the Underwriters. This Prospectus Supplement
and the accompanying Prospectus shall not constitute an offer to sell or a
solicitation of an offer to buy any of the securities offered hereby in any
jurisdiction in which, or to any person to whom, it is unlawful to make such
offer or solicitation in such jurisdiction. The delivery of this Prospectus
Supplement and the accompanying Prospectus at any time does not imply that
the information herein or therein is correct as of any time subsequent to the
date hereof.
UNTIL 90 DAYS AFTER THE DATE OF THIS PROSPECTUS SUPPLEMENT, ALL DEALERS
EFFECTING TRANSACTIONS IN THE OFFERED CERTIFICATES, WHETHER OR NOT
PARTICIPATING IN THIS DISTRIBUTION, MAY BE REQUIRED TO DELIVER A PROSPECTUS
SUPPLEMENT AND THE PROSPECTUS TO WHICH IT RELATES. THIS DELIVERY REQUIREMENT
IS IN ADDITION TO THE OBLIGATION OF DEALERS TO DELIVER A PROSPECTUS
SUPPLEMENT AND PROSPECTUS WHEN ACTING AS UNDERWRITERS AND WITH RESPECT TO
THEIR UNSOLD ALLOTMENTS OR SUBSCRIPTIONS.
iii
<PAGE>
TABLE OF CONTENTS
PROSPECTUS SUPPLEMENT
<TABLE>
<CAPTION>
<S> <C>
Executive Summary ........................................................................ S-1
Summary of Prospectus Supplement ......................................................... S-2
Risk Factors ............................................................................. S-16
Description of the Mortgage Pool ......................................................... S-25
Description of the Certificates .......................................................... S-43
Certain Prepayment, Maturity and Yield Considerations .................................... S-53
Master Servicer and Special Servicer ..................................................... S-56
Description of the Pooling and Servicing Agreement ....................................... S-60
Use of Proceeds .......................................................................... S-64
Certain Federal Income Tax Consequences .................................................. S-64
State Tax Considerations ................................................................. S-65
ERISA Considerations ..................................................................... S-65
Legal Investment ......................................................................... S-66
Plan of Distribution ..................................................................... S-67
Legal Matters ............................................................................ S-68
Rating ................................................................................... S-68
Index of Principal Definitions ........................................................... S-69
Annex A: Certain Characteristics of the 100 Mortgage Loans with the Highest Principal
Balances as of the Cut-off Date ................................................. A-1
Annex B: Global Clearance, Settlement and Tax Documentation Procedures ................... B-1
PROSPECTUS
Prospectus Supplement .................................................................... 3
Available Information .................................................................... 3
Incorporation of Certain Information by Reference ........................................ 5
Summary of Prospectus .................................................................... 6
Risk Factors ............................................................................. 14
Description of the Trust Funds ........................................................... 22
Use of Proceeds .......................................................................... 28
Yield Considerations ..................................................................... 28
The Depositor ............................................................................ 31
Description of the Certificates .......................................................... 32
Description of the Agreements ............................................................ 39
Description of Credit Support ............................................................ 55
Certain Legal Aspects of Mortgage Loans and the Leases ................................... 57
Certain Federal Income Tax Consequences .................................................. 72
State Tax Considerations ................................................................. 97
ERISA Considerations ..................................................................... 97
Legal Investment ......................................................................... 99
Plan of Distribution ..................................................................... 100
Legal Matters ............................................................................ 101
Financial Information .................................................................... 101
Rating ................................................................................... 101
Index of Principal Terms ................................................................. 102
</TABLE>
iv
<PAGE>
EXECUTIVE SUMMARY
Prospective investors are advised to read carefully, and should rely
solely on, the detailed information appearing elsewhere in this Prospectus
Supplement and the accompanying Prospectus in making their investment
decision. The following Executive Summary does not include all relevant
information relating to the Offered Certificates or the Mortgage Loans,
particularly with respect to the risks and special considerations involved
with an investment in the Offered Certificates, and is qualified in its
entirety by reference to the detailed information appearing elsewhere in this
Prospectus. Prior to making any investment decision, a prospective investor
should review fully this Prospectus Supplement and the Prospectus.
Capitalized terms used and not otherwise defined herein have the respective
meanings assigned to them in this Prospectus.
<TABLE>
<CAPTION>
INITIAL
AGGREGATE
RATING BY CERTIFICATE
FITCH/ PRINCIPAL % OF % CREDIT
CLASS MOODY'S/ S&P AMOUNT TOTAL SUPPORT
- ------- -------------- -------------- ------- ----------
<S> <C> <C> <C> <C>
Senior Offered Certificates
A1 AAA/Aaa/AAA $134,387,000 13.0% 28.5%
A2 AAA/Aaa/AAA $305,885,000 29.6% 28.5%
A3 AAA/Aaa/AAA $298,856,000 28.9% 28.5%
Subordinate Offered Certificates
B AA/Aa2/AA $ 51,687,000 5.0% 23.5%
C A/A2/A $ 56,856,000 5.5% 18.0%
D NR/Baa2/BBB $ 56,856,000 5.5% 12.5%
E NR/Baa3/BBB $ 15,506,000 1.5% 11.0%
</TABLE>
(RESTUBBED TABLE CONTINUED FROM ABOVE)
<TABLE>
<CAPTION>
WEIGHTED PRINCIPAL
PASS-THROUGH AVERAGE LIFE WINDOW
CLASS DESCRIPTION RATE (YEARS) (YEARS)
- ------- ------------- -------------- -------------- -----------
<S> <C> <C> <C> <C>
Senior Offered Certificates
A1 Fixed %
A2 Fixed %
A3 Fixed %
Subordinate Offered Certificates
B Fixed %
C Fixed %
D Fixed %
E Fixed %
</TABLE>
S-1
<PAGE>
SUMMARY OF PROSPECTUS SUPPLEMENT
The following summary is qualified in its entirety by reference to the
detailed information appearing elsewhere in this Prospectus Supplement and in
the accompanying Prospectus. Certain capitalized terms used in this Summary
are defined elsewhere in this Prospectus. See "Index of Principal Terms"
herein and in the Prospectus.
Title of Certificates ......... Mortgage Pass-Through Certificates, Series
1997-C5 (the "Certificates").
Depositor ..................... J.P. Morgan Commercial Mortgage Finance
Corp., a Delaware corporation, an indirect
wholly-owned limited purpose finance
subsidiary of J.P. Morgan & Co. Incorporated
and an affiliate of one of the Underwriters.
See "The Depositor" in the Prospectus.
Sellers ....................... Morgan Guaranty Trust Company of New York
("MGT" or the "Seller") and Prudential
Securities Credit Corp. ("Prudential") and
Smith Barney Mortgage Capital Group, Inc.
("Smith Barney" and, together with
Prudential, the "Primary Sellers"). The
Mortgage Loans sold by the Seller and Smith
Barney were originated thereby or originated
for purchase by the Seller or Smith Barney
and acquired thereby prior to the Delivery
Date. Substantially all the Mortgage Loans
sold by Prudential were originated by
Midland Loan Services, L.P., the Master
Servicer and Special Servicer. The Primary
Sellers will sell the Mortgage Loans owned
by them to the Seller and the Seller will
sell all the Mortgage Loans to the Depositor
on or prior to the Delivery Date. The Seller
is an affiliate of the Depositor and of J.P.
Morgan Securities Inc., one of the
Underwriters. Prudential and Smith Barney
are affiliated with the other two
Underwriters, Prudential Securities
Incorporated and Smith Barney Inc.,
respectively.
Master Servicer ............... Midland Loan Services, L.P., a Missouri
limited partnership. See "Master Servicer
and Special Servicer" herein.
Special Servicer .............. Midland Loan Services, L.P. (which also
serves as Master Servicer) will be the
Special Servicer with respect to all the
Mortgage Loans. The Special Servicer may be
removed without cause under certain
circumstances described herein under "Master
Servicer and Special
Servicer--Responsibilities of Special
Servicer."
Trustee ....................... LaSalle National Bank ("LaSalle"), a
nationally chartered bank. See "Description
of the Pooling and Servicing Agreement"
herein.
Fiscal Agent .................. ABN AMRO Bank N.V., a Netherlands banking
corporation and the corporate parent of the
Trustee. See "Description of the Pooling and
Servicing Agreement" herein.
Deal Information/Analytics .... It is anticipated that certain Mortgage Loan
and Certificate information will be
available from the following services:
S-2
<PAGE>
Bloomberg, LPAS (Midland Loan Services,
L.P.), Intex, Charter Research and The Trepp
Group.
Cut-off Date .................. September 1, 1997.
Delivery Date ................. On or about September 26, 1997.
Distribution Dates ............ Distributions on the Certificates will be
made by the Trustee, to the extent of
available funds, on the 15th day of each
month or, if any such 15th day is not a
business day, on the next succeeding
business day, beginning in October 1997
(each, a "Distribution Date"), to the
holders of record as of the close of
business on the last business day of the
month preceding the month of each such
distribution (each, a "Record Date").
Notwithstanding the above, the final
distribution on any Certificate (whether a
global Certificate or Definitive
Certificate) will be made after due notice
by the Trustee of the pendency of such
distribution and only upon presentation and
surrender of such Certificates by the holder
of such Certificates (which could be DTC in
the case of a global Certificate) at the
location to be specified in such notice. See
"Registration of the Offered Certificates"
below.
Rated Final Distribution Date . The Distribution Date in September 2029,
which is the first Distribution Date
following the second anniversary of the date
at which all the Mortgage Loans have zero
balances, assuming no prepayments,
delinquencies or defaults and that the
Mortgage Loans which are Balloon Mortgage
Loans fully amortize according to their
amortization schedule and no Balloon Payment
is made.
Registration of the Offered
Certificates ................. The Offered Certificates initially will be
issued in book-entry form. Persons acquiring
beneficial ownership interests in the
Offered Certificates (the
"Certificateholders") may elect to hold
their book-entry Certificate interests
either through The Depository Trust Company
("DTC"), in the United States, or through
Cedel Bank ("CEDEL") or the Euroclear System
("Euroclear"), in Europe. Transfers within
DTC, CEDEL or Euroclear, as the case may be,
will be in accordance with the usual rules
and operating procedures of the relevant
system. The Offered Certificates (the "DTC
Registered Certificates") will be
represented by one or more global
certificates registered in the name of Cede
& Co., as nominee of DTC. No person
acquiring an interest in the DTC Registered
Certificates (any such person, a "Beneficial
Owner") will be entitled to receive a
Certificate of such class in fully
registered, certificated form (a "Definitive
Certificate"), except under the limited
circumstances described herein under
"Description of the Certificates--Book-Entry
Registration of the Offered
Certificates--Definitive Certificates" and
in the Prospectus under "Description of the
Certificates--Book-Entry Registration and
Definitive Certificates". Instead, DTC will
effect payments and transfers in
S-3
<PAGE>
respect of the DTC Registered Certificates
by means of its electronic recordkeeping
services, acting through certain
participating organizations ("DTC
Participants" and together with the CEDEL
and Euroclear participating organizations,
the "Participants"). This may result in
certain delays in receipt of payments by an
investor and may restrict an investor's
ability to pledge its securities. Unless and
until Definitive Certificates are issued,
the rights of Beneficial Owners may only be
exercised through DTC and its Participants
and will be subject to procedures
established thereby, except as otherwise
specified herein. See "Description of the
Certificates--General" herein, "Annex B"
hereto and "Description of the
Certificates--Book-Entry Registration of the
Offered Certificates" in the Prospectus.
Denominations ................. The DTC Registered Certificates will be
issuable on the book-entry records of DTC
and its Participants in denominations of
$100,000 and integral multiples of $1 in
excess thereof.
The Mortgage Pool ............. The Trust Fund will consist of a pool (the
"Mortgage Pool") of 269 fixed rate mortgage
loans (the "Mortgage Loans") secured by
first liens on fee simple and/or leasehold
interests in multifamily, retail, office,
hotel, nursing home and congregate care, and
other commercial properties (the "Mortgaged
Properties") located in 39 states and Puerto
Rico. See "Description of the Mortgage
Pool--General." The Mortgage Loans will be
acquired by the Depositor from the Seller on
or before the Delivery Date. See
"Description of the Mortgage
Pool--Underwriting Guidelines" herein.
The Mortgage Loans will have an aggregate
principal balance as of the Cut-off Date of
approximately $1,033,747,782 and individual
principal balances as of the Cut-off Date of
at least $498,604 but not more than
$27,238,845 with an average principal
balance of approximately $3,842,929. The
Mortgage Loans will have terms to maturity
from the Cut-off Date of not more than 120
months, with respect to 67.37% of the
Mortgage Loans, and more than 120 months but
not more than 300 months, with respect to
32.63% of the Mortgage Loans, in each case,
by aggregate principal balance as of the
Cut-off Date, and a weighted average
remaining term to maturity of approximately
129 months as of the Cut-off Date. The
Mortgage Loans will bear interest at
Mortgage Interest Rates of at least 7.625%
per annum but not more than 10.19% per
annum, with a weighted average Mortgage
Interest Rate of approximately 8.778% per
annum as of the Cut-off Date. The Mortgage
Loans provide for scheduled payments of
principal and/or interest ("Monthly
Payments") to be due on the first day of
each month (the "Due Date").
Approximately 92.31% of the aggregate
principal balance of the Mortgage Loans as
of the Cut-off Date provide for monthly
payments of principal based on an
amortization schedule longer,
S-4
<PAGE>
and in some cases significantly longer, than
the remaining term of such Mortgage Loan
(each, a "Balloon Mortgage Loan"), thereby
leaving a substantial outstanding principal
amount due and payable (the "Balloon
Payment") on its maturity date, unless
prepaid prior thereto.
Each Mortgage Loan either prohibits
voluntary prepayments during a certain
number of years following the origination
thereof and/or allows the borrower
thereunder (the "Mortgagor") to prepay the
principal balance thereof in whole or in
part during a certain number of years
following the origination if accompanied by
payment of a premium (the "Prepayment
Premium"). See Annex A hereto, the table
entitled "Prepayment Protection" under
"Description of the Mortgage Pool--Certain
Characteristics of the Mortgage Loans"
herein and the diskette attached to the
inside back cover of this Prospectus (the
"Diskette"). Any Prepayment Premium
collected on a Mortgage Loan will be
distributed to the holders of the
Certificates as described herein. See "Risk
Factors--Special Prepayment Considerations"
below, "Description of the
Certificates--Distributions--Interest
Distributions on the Certificates" and
"Certain Yield, Prepayment and Maturity
Considerations" herein and "Yield
Considerations" in the Prospectus.
The Seller will make certain representations
to the Depositor, which will be assigned to
the Trustee under the Pooling and Servicing
Agreement (as defined herein), and will
covenant to cure any material breach of such
representations and warranties or to
repurchase any Mortgage Loan in which there
has been a breach of a representation or
warranty which materially and adversely
affects the interest of the
Certificateholders in such Mortgage Loan.
The sole remedy available to the
Certificateholders or the Trustee on behalf
of the Certificateholders is the obligation
of the Seller to cure any such breach or
repurchase any such Mortgage Loan.
For a further description of the Mortgage
Loans, see "Description of the Mortgage
Pool" herein.
The Offered Certificates ...... The Certificates will be issued pursuant to
a pooling and servicing agreement, to be
dated as of the Cut-off Date, among the
Depositor, the Master Servicer, the Special
Servicer, the Trustee and the Fiscal Agent
(the "Pooling and Servicing Agreement").
Only the Class A1, Class A2, Class A3, Class
B, Class C, Class D and Class E Certificates
(the "Offered Certificates") are offered
hereby. The Offered Certificates will have
the initial Class Balances set forth on the
cover hereof.
Pass-Through Rates on the
Offered Certificates ......... The Pass-Through Rates on the Class A1,
Class A2, Class A3, Class B, Class C, Class
D and Class E Certificates are fixed and are
set forth on the cover hereof.
Interest Distributions on the
Certificates ................. Subject to the distribution of the Principal
Distribution Amount to the Holders of
classes of Certificates of a higher priority
as
S-5
<PAGE>
described under "Priority of Distributions"
below, Holders of each class of Offered
Certificates will be entitled to receive on
each Distribution Date in the order
described herein, to the extent of the
Available Distribution Amount (as defined
herein) for such Distribution Date net of
any Net Prepayment Premium (as defined
herein) (the "Adjusted Available
Distribution Amount"), distributions
allocable to interest in an amount (the
"Interest Distribution Amount") equal to the
interest accrued during the period from and
including the first day of the month
preceding the month of the Distribution Date
(or from the Cut-off Date, in the case of
the initial Distribution Date) to and
including the last day of the month
preceding the month of the Distribution Date
(based on a 360-day year consisting of
twelve 30-day months) on the related Class
Balance immediately prior to such
Distribution Date at the then-applicable
Pass-Through Rate (the "Interest Accrual
Amount"), plus any shortfall as described in
the last sentence of this paragraph, less
such class' pro rata share, according to the
Interest Accrual Amount for each such class
for the Distribution Date, of any interest
shortfall not related to a Mortgagor
delinquency or default, such as Prepayment
Interest Shortfalls to the extent not offset
as described herein, and shortfalls
associated with exemptions provided by the
Relief Act (as defined in the Prospectus),
and less (a) with respect to each class of
Certificates other than the Class X and
Class NR-I Certificates, any Collateral
Value Adjustment Capitalization Amount (as
defined herein) allocated to such class as
described under "--Subordination" below and
(b) with respect to the Class X and Class
NR-I Certificates, the portion of the
Interest Accrual Amount therefor accrued on
the portion of the Notional Amount
corresponding to any Collateral Value
Adjustment or Collateral Value Adjustment
Capitalization Amount allocated to the Class
Balance of, in the case of the Class X
Certificates, any class of Certificates and,
in the case of the Class NR-I Certificates,
the Class NR-P Certificates (and not
reversed) (the "Collateral Value Adjustment
Reduction Amount"). If the Adjusted
Available Distribution Amount for any
Distribution Date is less than the Interest
Distribution Amount for such Distribution
Date, the shortfall will be part of the
Interest Distribution Amount distributable
to holders of Offered Certificates on
subsequent Distribution Dates.
In addition to the related Interest
Distribution Amount, any Net Prepayment
Premium will be allocated between the
Offered Certificates and the Other
Certificates, as more fully described
herein, to the extent not necessary to
reimburse the Master Servicer for reductions
in its compensation due to Prepayment
Interest Shortfalls. See "Risk
Factors--Special Prepayment Considerations"
below and "Description of the
Certificates--Distributions--Interest
Distributions on the Certificates" herein.
S-6
<PAGE>
The Available Distribution Amount for any
Distribution Date generally includes: (i)
scheduled payments on the Mortgage Loans due
on or prior to the related Due Date
immediately preceding, and collected as of,
the related Determination Date (to the
extent not distributed on previous
Distribution Dates) and unscheduled payments
and other collections on the Mortgage Loans
collected during the related Remittance
Period, net of amounts payable or
reimbursable to the Trustee, the Master
Servicer, the Special Servicer or the Fiscal
Agent therefrom and (ii) any P&I Advances
made or deemed to be made by the Trustee,
the Master Servicer, the Special Servicer,
or the Fiscal Agent for the related
Distribution Date. The "Determination Date"
for any Distribution Date is the fourth
business day prior to the related
Distribution Date. The "Remittance Period"
for any Distribution Date is the period
beginning after a Determination Date in the
immediately preceding month (or the Cut-off
Date, in the case of the first Remittance
Period) through the related Determination
Date. See "Description of the
Certificates--Distributions--Interest
Distributions on the Certificates" herein.
Principal Distributions on the
Certificates ................. Holders of a class of Certificates will be
entitled to receive on each Distribution
Date in reduction of the related Class
Balance in the order described herein until
the related Class Balance is reduced to
zero, to the extent of the balance of the
Adjusted Available Distribution Amount
remaining after the payment of the Interest
Distribution Amount for such Distribution
Date for such class of Certificates and each
other class of Certificates with a higher
priority of payment for interest payments
(as described under "Priority of
Distributions" below) distributions in
respect of principal in an amount (the
"Principal Distribution Amount") equal to
the aggregate of (i) all scheduled payments
of principal (other than Balloon Payments)
due on the Mortgage Loans on the related Due
Date whether or not received and all
scheduled Balloon Payments received on or
before the related Determination Date, (ii)
if the scheduled Balloon Payment is not
received, with respect to any Balloon
Mortgage Loans on and after the Maturity
Date thereof, the principal payment that
would need to be received in the related
month in order to fully amortize such
Balloon Mortgage Loan with level monthly
payments by the end of the term used to
derive scheduled payments of principal due
prior to the related Maturity Date, (iii) to
the extent not previously advanced, any
unscheduled principal recoveries received
during the related Remittance Period in
respect of the Mortgage Loans, whether in
the form of liquidation proceeds, insurance
proceeds, condemnation proceeds or amounts
received as a result of the purchase of any
Mortgage Loan out of the Trust Fund to the
extent not required to be otherwise applied
pursuant to the terms of the related
Mortgage Loan and (iv) any other portion of
the Adjusted Available Distribution Amount
remaining
S-7
<PAGE>
undistributed after payment of any interest
payable on the Certificates, including any
principal prepayments and Prepayment
Interest Excess (as defined herein) not
offset by any Prepayment Interest Shortfall
occurring during the related Remittance
Period or otherwise required to reimburse
the Master Servicer, as described herein,
and interest distributions on the Mortgage
Loans, in excess of interest distributions
on the Certificates, resulting from the
application of the amounts described in this
clause (iv) to principal distributions on
the Certificates. See "Description of the
Certificates--Distributions -- Principal
Distributions on the Offered Certificates"
herein.
Priority of Distributions ..... The Adjusted Available Distribution Amount
for any Distribution Date will be applied
(a) first, to distributions of interest on
the classes of Certificates outstanding with
highest priority for interest payment (as
described below). (b) second, to
distributions of the Principal Distribution
Amount to the classes of Certificates then
entitled to distributions of principal as
described below, and (c) third, to
distributions of interest on each class of
Certificates other than the classes
described in clause (a) above in the order
of priority described below; provided that
on any Distribution Date on which the Class
Balance of a class of Certificates is
reduced to zero pursuant to clause (b)
above, interest distributions pursuant to
clause (a) above will be made to the class
of Certificates outstanding with the next
highest priority for interest payments prior
to making distributions of the Principal
Distribution Amount thereto pursuant to
clause (b) above. The priority of interest
payments for purposes of clauses (a) and
(c), above is: first to distribution of
interest on the Class A1, Class A2, Class A3
and Class X Certificates, pro rata, based on
their respective Interest Distribution
Amounts; second, to the Class B
certificates; third, to the Class C
Certificates; fourth, to the Class D
Certificates; fifth, to the Class E
Certificates, and then to the Class F, Class
G, Class H and Class NR-I Certificates. The
Principal Distribution Amount for such
Distribution Date will be applied to the
payment of principal of the Class A1, Class
A2, Class A3, Class B, Class C, Class D and
Class E Certificates, in that order, and
then to the remaining classes of
principal-bearing Certificates, until their
respective Class Balances have been reduced
to zero. Any Net Prepayment Premium for any
Distribution Date will be distributed in the
manner described herein. See "Description of
the Certificates--Priority of Distributions"
and "--Subordination" herein.
P&I Advances .................. The Master Servicer and the Special Servicer
(the "Servicers") are required to make
advances for delinquent Monthly Payments on
the Mortgage Loans, including any Specially
Serviced Mortgage Loans ("P&I Advances") and
for certain other expenses for the
protection of the Mortgaged Properties,
subject to the limitations described herein.
Neither Servicer will be required to advance
the full amount of any Balloon Payment
S-8
<PAGE>
not made by the related Mortgagor. To the
extent a Servicer is required to make a P&I
Advance on and after the Due Date for a
Balloon Payment, such P&I Advance shall not
exceed an amount equal to the monthly
payment calculated by such Servicer, the
Trustee or the Fiscal Agent necessary to pay
the monthly interest and fully amortize the
related Mortgage Loan over the period used
for purposes of calculating the scheduled
monthly payments thereon prior to the
related Maturity Date. To the extent that a
Servicer fails to make any P&I Advance
required of it, the Trustee shall make such
required P&I Advance and, to the extent the
Trustee fails to make any P&I Advance
required of it, the Fiscal Agent shall make
such required P&I Advance, in each case to
the extent such party reasonably believes
such advance will be recoverable. As more
fully described herein, if either Servicer,
the Trustee or the Fiscal Agent makes a P&I
Advance (or any other advance) it will be
entitled to reimbursement thereof and
interest thereon at the prime rate
determined in accordance with the Pooling
and Servicing Agreement to the extent
provided therein. See "Description of the
Certificates--Advances" herein.
Other Certificates ............ The Class X, Class F, Class G, Class H,
Class NR-I, Class NR-P, Class R-I, Class
R-II and Class R-III Certificates are not
offered hereby (the "Other Certificates").
The Pass-Through Rates on the Class F, Class
G, Class H, Class NR-I and Class NR-P
Certificates for any Distribution Date will
equal %, %, %, % and %,
respectively, per annum. The aggregate Class
Balance of the Other Certificates will equal
$113,714,782. The Pass-Through Rate on the
Class X Certificates will be equal to the
weighted average of the Remittance Rates in
effect from time to time on the Mortgage
Loans minus the weighted average (by Class
Balance or Notional Amount, as applicable)
of the Pass-Through Rates on all other
classes of Certificates (other than the
Class NR-P Certificates). The Pass-Through
Rate on the Class X Certificates for the
initial Distribution Date will be % per
annum. The Remittance Rate in effect for any
Mortgage Loan as of any date of
determination is equal to the excess of the
Mortgage Interest Rate thereon (without
giving effect to any modification or
reduction thereof following the Cut-off
Date) over the sum of the related Servicing
Fee Rate (as defined herein) and the fee
payable to the Trustee.
The Class R-I, Class R-II and Class R-III
Certificates will not have a Pass-Through
Rate or a Class Balance.
Subordination ................. Neither the Offered Certificates nor the
Mortgage Loans are insured or guaranteed
against losses suffered on the Mortgage
Loans by any government agency or
instrumentality or by the Depositor, the
Seller, the Primary Sellers, the Trustee,
the Fiscal Agent, the Underwriters, the
Master Servicer, the Special Servicer or any
of their respective affiliates.
S-9
<PAGE>
Realized Losses and Collateral Value
Adjustments (as defined herein) on the
Mortgage Loans will be allocated, first, to
the Other Certificates, second, to the Class
E Certificates, third, to the Class D
Certificates, fourth, to the Class C
Certificates, fifth, to the Class B
Certificates, and thereafter, to the Class
A1, Class A2 and Class A3 Certificates, on a
pro rata basis, based on Class Balance, in
each case until the related Class Balance is
reduced to zero. Any allocation of a
Realized Loss or a Collateral Value
Adjustment to a class of Certificates will
result in a reduction of the related Class
Balance and/or Notional Amount. Interest
accrued for any Distribution Date on any
Collateral Value Adjustment or Collateral
Value Adjustment Capitalization Amount
allocated to the Class Balance (or to a
Notional Amount) of any class of
Certificates will not be distributed to such
class on such Distribution Date as interest
and, except for interest accrued thereon
with respect to the Class X or Class NR-I
Certificates, will be added to the Class
Balance thereof. Under certain
circumstances, a Collateral Value Adjustment
may be reversed. Such reversal will reduce
the accrual of the Collateral Value
Adjustment Capitalization Amount and
therefore the amount otherwise available to
make distributions of principal on the more
senior classes of Certificates. In addition,
the Adjusted Available Distribution Amount
will be applied in the order set forth under
"Priority of Distributions" above.
Optional Termination .......... At its option, any holder of a Class R-I
Certificate, the holders of any aggregate
Percentage Interest in excess of 50% of the
Most Subordinate Class of Certificates (as
defined herein), the Master Servicer and (to
the extent all of the remaining Mortgage
Loans are being serviced by the Special
Servicer) the Special Servicer (in that
order) may purchase all of the Mortgage
Loans, at the price set forth under
"Description of the Pooling and Servicing
Agreement--Termination," and thereby effect
termination of the Trust Fund and early
retirement of the then outstanding
Certificates, on any Distribution Date on
which the aggregate Stated Principal Balance
(as defined herein) of the Mortgage Loans
remaining in the Trust Fund is less than 1%
of the aggregate principal balance of the
Mortgage Loans as of the Cut-off Date. See
"Description of the Pooling and Servicing
Agreement--Termination" herein and
"Description of the
Certificates--Termination" in the
Prospectus.
Auction Call Date ............. If the Trust Fund has not been terminated
earlier as described under "Description of
the Pooling and Servicing
Agreement--Termination" herein, the Trustee
will on the Distribution Date occurring in
November of each year from and including
November 2017 and on any date after the
Distribution Date occurring in November 2017
on which the Trustee receives an unsolicited
bona fide offer to purchase all (but not
less than all) of the Mortgage Loans (each,
an "Auction Valuation Date"), request that
four independent financial advisory or
investment banking or investment brokerage
firms nationally recognized in
S-10
<PAGE>
the field of real estate analysis and
reasonably acceptable to the Master Servicer
provide the Trustee (at the expense of the
Trust Fund) with an estimated value at which
the Mortgage Loans and all other property
acquired in respect of any Mortgage Loan in
the Trust Fund could be sold pursuant to an
auction. If the aggregate value of the
Mortgage Loans and all other property
acquired in respect of any Mortgage Loan, as
determined by the average of the three
highest such estimates, equals or exceeds
the aggregate amount of the Class Balances
of all Certificates outstanding on the
Auction Valuation Date, plus unpaid interest
thereon, the anticipated Auction Fees,
unpaid servicing compensation, unreimbursed
Advances (together with interest thereon at
the Advance Rate) and unpaid Trust Fund
expenses (the "Minimum Auction Price"), the
Trustee will auction the Mortgage Loans and
such property and thereby effect a
termination of the Trust Fund and early
retirement of the then outstanding
Certificates on or after the Distribution
Date in February 2018. The Trustee will
accept no bid lower than the Minimum Auction
Price. See "Description of the Pooling and
Servicing Agreement--Auction" herein.
Special Principal Payment
Considerations ............... The rate and timing of principal payments,
if any, on the Offered Certificates will
depend, among other things, on the rate and
timing of principal payments (including
prepayments, defaults, liquidations and
purchases of Mortgage Loans due to a breach
of a representation and warranty) on the
Mortgage Loans. As described herein, certain
of the Mortgage Loans are in the related
Prepayment Premium Period and, if certain
voluntary prepayments are made, a Prepayment
Premium will be required to be paid during
such period. See "The Mortgage Pool" above
and "Description of the Mortgage Pool"
herein.
All classes of Offered Certificates entitled
to payments of principal are subject to
priorities for payment of principal as
described herein. Distributions of principal
on classes having an earlier priority of
payment will be directly affected by the
rates of prepayments of the Mortgage Loans.
The timing of commencement of principal
distributions and the weighted average lives
of classes of Certificates with a later
priority of payment will be affected by the
rates of prepayments experienced both before
and after the commencement of principal
distributions on such classes.
In addition, a portion of collections on the
Mortgage Loans in excess of scheduled and
unscheduled principal distributions, which
generally will be limited to interest
distributions not payable on a class of
Certificates as a result of a Collateral
Value Adjustment, will be allocated to the
classes of Certificates then entitled to
distributions of principal. Any such
allocation may result in a faster
amortization of such class of Certificates.
Special Yield Considerations .. The yield to maturity on each class of the
Offered Certificates will depend on, among
other things, the rate and timing of
S-11
<PAGE>
principal payments (including prepayments,
defaults, liquidations and purchases of
Mortgage Loans due to breaches of
representations and warranties) and the
collection and allocation of any Prepayment
Premium on the Mortgage Loans and the
allocation thereof to reduce the Class
Balance. The yield to maturity on each class
of the Offered Certificates will also depend
on the Pass-Through Rate and the purchase
price for each such Certificate. The yield
to investors on any class of Offered
Certificates will be adversely affected by
any allocation thereto of Prepayment
Interest Shortfalls on the Mortgage Loans,
which may result from the distribution of
interest only to the date of a prepayment
occurring during any month following the
related Determination Date (rather than a
full month's interest). See "Description of
the Certificates--Distributions--Interest
Distributions on the Certificates" herein.
In general, if a class of Offered
Certificates is purchased at a premium and
principal distributions thereon occur at a
rate faster than anticipated at the time of
purchase, the investor's actual yield to
maturity will be lower than that assumed at
the time of purchase. Conversely, if a class
of Offered Certificates is purchased at a
discount and principal distributions thereon
occur at a rate slower than that assumed at
the time of purchase, the investor's actual
yield to maturity will be lower than that
assumed at the time of purchase.
The sequential class structure of the
Offered Certificates causes the yield of
certain classes to be particularly sensitive
to changes in the rates of principal
payments (including prepayments, defaults,
liquidations and purchases of Mortgage Loans
due to a breach of a representation and
warranty) of the Mortgage Loans and other
factors.
The yield to investors on any of the
Certificates will be sensitive to losses due
to defaults on the Mortgage Loans (and the
timing thereof), because the amount of such
losses will be allocable to such class to
the extent such losses are not allocated to
a subordinate class of Certificates, as
described herein. Furthermore, as described
herein, the timing of receipt of principal
and interest by any such class of
Certificates may be adversely affected by
losses even if such class does not
ultimately bear such loss.
If a Servicer, the Trustee or the Fiscal
Agent makes an advance it will be entitled
to interest thereon at the Prime Rate
determined in accordance with the Pooling
and Servicing Agreement to the extent
provided therein. Therefore losses may be
allocated to a class of Offered Certificates
with respect to any delinquent Monthly
Payment and certain other expenses advanced
by a Servicer, the Trustee or the Fiscal
Agent.
The Special Servicer will be entitled to
receive compensation in the form of a
percentage of collections of any Mortgage
Loan which is being serviced or has been
serviced by the Special
S-12
<PAGE>
Servicer (a "Specially Serviced Mortgage
Loan") prior to the right of
Certificateholders to receive distributions
on the Certificates. Such compensation will
result in shortfalls which will be allocated
to the classes of Certificates with the
lowest payment priority for purposes of
application of the Adjusted Available
Distribution Amount in the order described
herein. Consequently, it is possible that
losses will be allocated to the Offered
Certificates with respect to any Specially
Serviced Mortgage Loan notwithstanding the
fact that such Mortgage Loan is returned to
a performing status. See "Master Servicer
and Special Servicer--Servicing and Other
Compensation and Payment of Expenses"
herein.
See "Certain Prepayment, Maturity and Yield
Considerations," and "Yield Considerations"
in the Prospectus.
Certain Federal Income Tax
Consequences ................. Three separate real estate mortgage
investment conduit ("REMIC") elections will
be made with respect to the Trust Fund for
federal income tax purposes. Upon the
issuance of the Offered Certificates, Brown
& Wood LLP, counsel to the Depositor, will
deliver its opinion generally to the effect
that, assuming compliance with all
provisions of the Pooling and Servicing
Agreement, for federal income tax purposes,
REMIC I, REMIC II and REMIC III (each as
defined in the Pooling and Servicing
Agreement) will each qualify as a REMIC
under Sections 860A through 860G of the
Internal Revenue Code of 1986 (the "Code").
For federal income tax purposes, the Class
R-I Certificates will be the sole class of
"residual interests" in REMIC I, the Class
R-II Certificates will be the sole class of
"residual interests" in REMIC II, and the
Class R-III Certificates will be the sole
class of "residual interests" in REMIC III.
The Offered Certificates, the Other
Certificates (other than the Class X, Class
R-I, Class R-II and Class R-III
Certificates) and each component of the
Class X Certificates will be "regular
interests" of REMIC III and will generally
be treated as debt instruments of REMIC III.
The Offered Certificates may be treated as
having been issued with original issue
discount for federal income tax purposes.
For further information regarding the
federal income tax consequences of investing
in the Offered Certificates, see "Certain
Federal Income Tax Consequences" herein and
in the Prospectus.
ERISA Considerations .......... A fiduciary of any employee benefit plan or
other retirement arrangement subject to the
Employee Retirement Income Security Act of
1974, as amended ("ERISA"), or Section 4975
of the Code should review carefully with its
legal advisors whether the purchase or
holding of any class of Offered Certificates
could give rise to a transaction that is
prohibited or is not otherwise permitted
either under ERISA or Section 4975
S-13
<PAGE>
of the Code or whether there exists any
statutory or administrative exemption
applicable to an investment therein. The
U.S. Department of Labor has issued an
individual exemption, Prohibited Transaction
Exemption 90-23, to J.P. Morgan Securities
Inc., that generally exempts from the
application of certain of the prohibited
transaction provisions of Section 406 of
ERISA, and the excise taxes imposed on such
prohibited transactions by Section 4975(a)
and (b) of the Code and Section 502(i) of
ERISA, transactions relating to the
purchase, sale and holding of pass-through
certificates purchased and sold by J.P.
Morgan Securities Inc. (and if also
purchased and sold by J.P. Morgan Securities
Inc., such certificates purchased and sold
by Prudential Securities Incorporated and
Smith Barney Inc.), such as the Class A1,
Class A2 and Class A3 Certificates and the
servicing and operation of asset pools,
provided that certain conditions are
satisfied. Purchasers using insurance
company general account funds to effect such
purchase should consider the availability of
Prohibited Transaction Class Exemption 95-60
(60 Fed. Reg. 35925, July 12, 1995) issued
by the U.S. Department of Labor. See "ERISA
Considerations" herein and in the
Prospectus.
Rating ........................ It is a condition of the issuance of the
Offered Certificates that the Class A1,
Class A2 and Class A3 Certificates be rated
"AAA" by Fitch Investors Service, L.P.
("Fitch") and Standard & Poor's Ratings
Services ("Standard & Poor's") and "Aaa" by
Moody's Investors Service, Inc. ("Moody's").
It is a condition of the issuance of the
Class B Certificates that they be rated not
lower than "AA" by Fitch and Standard &
Poor's and not lower than "Aa2" by Moody's.
It is a condition of the issuance of the
Class C Certificates that they be rated not
lower than "A" by Fitch and Standard &
Poor's and not lower than "A2" by Moody's.
It is a condition of the issuance of the
Class D Certificates that they be rated not
lower than "BBB" by Standard & Poor's and
not lower than "Baa2" by Moody's. It is a
condition of the issuance of the Class E
Certificates that they be rated not lower
than "BBB-" by Standard & Poor's and not
lower than "Baa3" by Moody's. See "Rating"
herein. A security rating is not a
recommendation to buy, sell or hold
securities and may be subject to revision or
withdrawal at any time by the assigning
rating organization. A rating on mortgage
pass-through certificates addresses the
likelihood of the receipt of distributions
of principal and interest to which
Certificateholders are entitled, including
payment of all principal on the Certificates
by the Rated Final Distribution Date. The
ratings on the Certificates do not represent
any assessment of (i) the likelihood or
frequency of principal prepayments on the
Mortgage Loans, (ii) the degree to which
such prepayments might differ from those
originally anticipated or (iii) whether and
to what extent Prepayment Premiums will be
received. Also, a security rating does not
represent any assessment of the yield to
maturity that investors may experience. In
general, the ratings
S-14
<PAGE>
thus address credit risk and not prepayment
risk. A security rating is not a
recommendation to buy, sell or hold
securities and may be subject to downgrade,
qualification or withdrawal at any time by
the assigning rating agency. See "Certain
Prepayment, Maturity and Yield
Considerations" herein, "Risk Factors," and
"Rating" herein and in the Prospectus and
"Yield Considerations" in the Prospectus.
Legal Investment .............. The Class A1, Class A2, Class A3 and Class B
Certificates will be "mortgage related
securities" within the meaning of the
Secondary Mortgage Market Enhancement Act of
1984 ("SMMEA") so long as they are rated in
one of the two highest rating categories by
at least one nationally recognized
statistical rating organization. The Class
C, Class D and Class E Certificates will not
be "mortgage related securities" within the
meaning of SMMEA. The appropriate
characterization of the Offered Certificates
under various legal investment restrictions,
and thus the ability of investors subject to
these restrictions to purchase any Class of
Offered Certificates, may be subject to
significant interpretative uncertainties.
In addition, institutions whose investment
activities are subject to review by certain
regulatory authorities may be or may become
subject to restrictions, which may be
retroactively imposed by such regulatory
authorities, on the investment by such
institutions in certain forms of
mortgage-backed securities. Furthermore,
certain states have enacted legislation
overriding the legal investment provisions
of SMMEA. Accordingly, investors should
consult their own legal advisors to
determine whether and to what extent the
Offered Certificates constitute legal
investments for them. See "Legal Investment"
herein and in the Prospectus.
S-15
<PAGE>
RISK FACTORS
Prospective purchasers of the Offered Certificates should consider, among
other things, the following risk factors (as well as the risk factors set
forth under "Risk Factors" in the Prospectus) in connection with an
investment in the Offered Certificates.
Special Prepayment Considerations. The rate and timing of principal
payments on the Offered Certificates will depend, among other things, on the
rate and timing of principal payments (including prepayments, defaults,
liquidations and purchases of Mortgage Loans due to a breach of
representation and warranty) on the Mortgage Loans. The rate at which
principal payments occur on the Mortgage Pool will be affected by a variety
of factors, including, without limitation, the terms of the Mortgage Loans,
the level of prevailing interest rates, the availability of mortgage credit
and economic, demographic, geographic, tax, legal and other factors. In
general, however, if prevailing interest rates fall significantly below the
Mortgage Interest Rates on the Mortgage Loans, such Mortgage Loans are likely
to be the subject of higher principal prepayments than if prevailing rates
remain at or above the rates borne by such Mortgage Loans. The rate of
principal payments on the Offered Certificates will correspond to the rate of
principal payments on the Mortgage Loans and may be affected by the
Prepayment Premium provisions applicable to the Mortgage Loans and by the
extent to which a Servicer is able to enforce such provisions. Mortgage Loans
with a Prepayment Premium provision, to the extent enforceable, generally
would be expected to experience a lower rate of principal prepayments than
otherwise identical mortgage loans without such provisions. See "Description
of the Mortgage Pool," "Description of the
Certificates--Distributions--Priority" and "Certain Prepayment, Maturity and
Yield Considerations" herein and "Yield Considerations" in the Prospectus.
Special Yield Considerations. The yield to maturity on each class of the
Offered Certificates will depend, among other things, on the rate and timing
of principal payments (including prepayments, defaults, liquidations and
purchases of Mortgage Loans due to a breach of representation and warranty)
and the collection and allocation of any Prepayment Premium on the Mortgage
Pool and the allocation thereof to reduce the Class Balance of such class.
The yield to investors on the Offered Certificates will be adversely affected
by any allocation thereto of interest shortfalls on the Mortgage Loans, such
as Prepayment Interest Shortfalls. Neither the Certificates nor the Mortgage
Loans are guaranteed by any governmental entity or instrumentality or any
other entity.
In general, if a Certificate is purchased at a premium and principal
distributions thereon occur at a rate faster than anticipated at the time of
purchase, the investor's actual yield to maturity will be lower than that
assumed at the time of purchase. Conversely, if a Certificate is purchased at
a discount and principal distributions thereon occur at a rate slower than
that assumed at the time of purchase, the investor's actual yield to maturity
will be lower than assumed at the time of purchase. See "Certain Prepayment,
Maturity and Yield Considerations" herein and "Yield Considerations" in the
Prospectus.
Risks Associated with Commercial Mortgage Loans. The Mortgage Loans are
secured by an interest in multifamily, retail, office, hotel, nursing home
and congregate care and other commercial properties. In general all the
Mortgage Loans are nonrecourse loans. See "--Nonrecourse Mortgage Loans"
below. Due to the nonrecourse nature of the Mortgage Loans, the repayment of
loans secured by income producing properties is solely dependent upon the
successful operation of the related property. If the cash flow from the
property is reduced (for example, if leases are not obtained or renewed), the
borrower's ability to repay the loan may be impaired. Commercial and
multifamily real estate can be affected significantly by the supply and
demand in the market for the type of property securing the loan and,
therefore, may be subject to adverse economic conditions. Market values may
vary as a result of economic events or governmental regulations outside the
control of the borrower or lender, such as rent control laws in the case of
multifamily mortgage loans, which impact the future cash flow of the
property. Historical operating results of the Mortgaged Properties may not be
indicative of future operating results. In addition, other factors may
adversely affect the Mortgaged Properties' value without affecting the
current net operating income, including changes in governmental regulations,
zoning or tax laws; potential environmental or other legal liabilities; the
availability of refinancing; and changes in interest rate levels.
S-16
<PAGE>
The successful operation of a real estate project is also dependent on
the performance and viability of the property manager of such project. The
property manager is responsible for responding to changes in the local
market, planning and implementing the rental structure, including
establishing appropriate rental rates, and advising the borrowers so that
maintenance and capital improvements can be carried out in a timely fashion.
There is no assurance regarding the performance of any operators and/or
managers or persons who may become operators and/or managers upon the
expiration or termination of leases or management agreements or following any
default or foreclosure under a Mortgage Loan.
Mortgaged Properties may become unprofitable due to competition, age of
the improvements, decreased demand, zoning restrictions or other factors. The
net operating income of the Mortgaged Properties may decline over time, which
would adversely impact the ability of the Mortgagor to satisfy its payment
obligations under the related Mortgage Loan. Typically Morgaged Properties
are not readily convertible to alternative uses.
An appraisal of each of the Mortgaged Properties was made between April
1995 and July 1997. It is possible that the market value of a Mortgaged
Property securing a Mortgage Loan has declined since the most recent
appraisal for such Mortgaged Property.
The value of the Mortgaged Properties may decline over time which could
adversely impact the ability of a Mortgagor to refinance the related Mortgage
Loan and the recovery value of such Mortgage Loan in default.
Commercial and multifamily property values and net operating income are
subject to volatility. The net operating income and value of the Mortgaged
Properties may be adversely affected by a number of factors, including but
not limited to national, regional and local economic conditions (which may be
adversely impacted by plant closings, industry slowdowns and other factors);
local real estate conditions (such as an oversupply of housing, retail,
industrial or office space); changes or continued weakness in certain
industries; perceptions by prospective tenants and their customers and, in
the case of retail properties, retailers and shoppers, of the safety,
convenience, services and attractiveness of the property; the willingness and
ability of the property's owner to provide capable management and adequate
maintenance; construction quality, age and design; demographic factors;
retroactive changes to building or similar codes; and increases in operating
expenses (such as energy costs).
The Mortgage Loans secured by multifamily, retail, office, hotel, nursing
home and congregate care, and other commercial properties represent
approximately 27.1%, 30.7%, 21.2%, 8.0%, 5.9%, and 7.1%, of the Mortgage
Loans, respectively, as of the Cut-off Date by aggregate principal balance.
Risks Associated with Hotel Properties. 25 of the Mortgage Loans
representing 8.0% of the aggregate principal balance of the Mortgage Loans as
of the Cut-off Date are secured by hotel properties. Like any income
producing property, the income generated by a hotel property is subject to
several factors such as local, regional and national economic conditions and
competition. However, because such income is primarily generated by room
occupancy and such occupancy is usually for short periods of time, the level
of such income may respond more quickly to conditions such as those described
above. Sensitivity to competition may require more frequent improvements and
renovations than other properties. To the extent a hotel is affiliated to, or
associated with, a regional, national or international chain, changes in the
public perception of such chain may have an impact on the income generated by
the related property. Finally, the hotel industry is generally seasonal. This
will result in regular fluctuations in the income generated by hotel
properties.
Risks Associated with Nursing Homes and Congregate Care. 12 of the
Mortgage Loans representing 5.9% of the aggregate principal balance of the
Mortgage Loans as of the Cut-off Date are secured by residential health care
facilities. Mortgage Loans secured by liens on residential health care
facilities pose risks not associated with loans secured by liens on other
types of income-producing real estate. Providers of long-term nursing care,
assisted living and other medical services are subject to federal and state
laws that relate to the adequacy of medical care, distribution of
pharmaceuticals, rate setting, equipment, personnel, operating policies and
additions to facilities and services and to the reimbursement policies of
government programs and private insurers. The failure of any of the borrowers
to maintain or renew any
S-17
<PAGE>
required license or regulatory approval could prevent it from continuing
operations (in which case no revenues would be received from the related
Mortgaged Property or the portion thereof requiring licensing) or, if
applicable, bar it from participation in certain reimbursement programs.
Furthermore, in the event of foreclosure, there can be no assurance that the
Trustee or any other purchaser at a foreclosure sale would be entitled to the
rights under such licenses and such party may have to apply in its own right
for such a license. There can be no assurance that a new license could be
obtained. In addition, to the extent any nursing home receives a significant
portion of its revenues from government reimbursement programs, primarily
Medicaid and Medicare, such revenue may be subject to statutory and
regulatory changes, retroactive rate adjustments, administrative rulings,
policy interpretations, delays by fiscal intermediaries and government
funding restrictions. Moreover, governmental payors have employed
cost-containment measures that limit payments to health care providers, and
there are currently under consideration various proposals that could
materially change or curtail those payments. Accordingly, there can be no
assurances that payments under government programs will, in the future, be
sufficient to fully reimburse the cost of caring for program beneficiaries.
If not, net operating income of the Mortgaged Properties that receive
substantial revenues from those sources, and consequently the ability of the
related borrowers to meet their Mortgage Loan obligations, could be adversely
affected. Under applicable federal and state laws and regulations, including
those that govern Medicare and Medicaid programs, only the provider who
actually furnished the related medical goods and services may sue for or
enforce its rights to reimbursement. Accordingly, in the event of
foreclosure, none of the Trustee, the Master Servicer, the Special Servicer
or a subsequent lessee or operator of the property would generally be
entitled to obtain from federal or state governments any outstanding
reimbursement payments relating to services furnished at the respective
properties prior to such foreclosure.
Tenant Credit Risk. Income from and the market value of retail, office and
industrial Mortgaged Properties would be adversely affected if space in the
Mortgaged Properties could not be leased, if tenants were unable to meet
their lease obligations, if a significant tenant were to become a debtor in a
bankruptcy case under any bankruptcy or other similar law related to debtors
rights or if for any other reason rental payments could not be collected. If
tenant sales in the Mortgaged Properties that contain retail space were to
decline, rents based upon such sales would decline and tenants may be unable
to pay their rent or other occupancy costs. Upon the occurrence of an event
of default by a tenant, delays and costs in enforcing the lessor's rights
could be experienced. Repayment of the Mortgage Loans will be affected by the
expiration of space leases and the ability of the respective borrowers to
renew the leases or relet the space on comparable terms. Even if vacated
space is successfully relet, the costs associated with reletting, including
tenant improvements, leasing commissions and free rent, could exceed the
amount of any reserves maintained for such purpose and could reduce cash flow
from the Mortgaged Properties. Although many of the Mortgage Loans require
the borrower to maintain escrows for such expenses, there can be no assurance
that such factors will not adversely impact the ability of a Mortgagor to
repay a Mortgage Loan.
Nonrecourse Mortgage Loans. Each Mortgage Loan is a nonrecourse loan as to
which, in the event of a default under such Mortgage Loan, recourse generally
may be had only against the related Mortgaged Property. Consequently, payment
of each such Mortgage Loan prior to maturity is dependent primarily on the
sufficiency of the net operating income of the related Mortgaged Property,
and at maturity (whether at scheduled maturity or in the event of a default
upon the acceleration of such maturity after default), upon the then market
value of the related Mortgaged Property, or the ability to refinance such
Mortgage Loan.
Concentration of Mortgage Loans. The average principal balance of the
Mortgage Loans as of the Cut-off Date is approximately $3,842,929, which is
equal to 0.37% of the aggregate principal balance as of the Cut-off Date of
the Mortgage Loans.
A mortgage pool consisting of fewer loans each having a relatively higher
outstanding principal balance may result in losses that are more severe,
relative to the size of the pool, than would be the case if the pool
consisted of a greater number of mortgage loans each having a relatively
smaller outstanding principal balance. In addition, the concentration of any
mortgage pool in one or more loans that have outstanding principal balances
that are substantially larger than the other mortgage loans in such pool can
S-18
<PAGE>
result in losses that are substantially more severe, relative to the size of
the pool, than would be the case if the aggregate balance of the pool were
more evenly distributed among the loans in such pool. No Mortgage Loan
represents more than 2.7% of the aggregate principal balance as of the
Cut-off Date of the Mortgage Loans and no Mortgage Loans with related
Mortgagors represent in the aggregate more than 5% of the aggregate principal
balance as of the Cut-off Date of the Mortgage Loans. See "Description of the
Mortgage Pool--Certain Characteristics of the Mortgage Loans--Related
Borrowers and Other Issues" herein.
Limitations on Enforceability of Cross-Collateralization. 13 of the
Mortgage Loans representing approximately 5.5% by principal balance and
having principal balances as of the Cut-off Date ranging from $1,240,477 to
$13,759,336 are secured by more than one Mortgaged Property. These
arrangements seek to reduce the risk that the inability of a Mortgaged
Property securing each such Mortgage Loan to generate net operating income
sufficient to pay debt service will result in defaults and ultimate losses.
Cross-collateralization arrangements involving more than one borrower
could be challenged as a fraudulent conveyance by creditors of a borrower or
by the representative of the bankruptcy estate of a borrower, if a borrower
were to become a debtor in a bankruptcy case. Generally, under federal and
most state fraudulent conveyance statutes, the incurring of an obligation or
the transfer of property by a person will be subject to avoidance under
certain circumstances if the person did not receive fair consideration or
reasonably equivalent value in exchange for such obligation or transfer and
(i) was insolvent or was rendered insolvent by such obligation or transfer,
(ii) was engaged in business or a transaction, or was about to engage in
business or a transaction, for which any property remaining with the person
was an unreasonably small capital or (iii) intended to, or believed that it
would, incur debts that would be beyond the person's ability to pay as such
debts matured. Accordingly, a lien granted by a borrower to secure repayment
of another borrower's Mortgage Loan could be avoided if a court were to
determine that (i) such borrower was insolvent at the time of granting the
lien, was rendered insolvent by the granting of the lien, or was left with
inadequate capital or was not able to pay its debts as they matured and (ii)
the borrower did not, when it allowed its Mortgaged Property to be encumbered
by a lien securing the entire indebtedness represented by the other Mortgage
Loan, receive fair consideration or reasonably equivalent value for pledging
such Mortgaged Property for the equal benefit of the other borrower.
Risks of Different Timing of Mortgage Loan Amortization. If and as
principal payments, property releases, or prepayments are made on a Mortgage
Loan, the remaining Mortgage Pool may be subject to more concentrated risk
with respect to the diversity of properties, types of properties and property
characteristics and with respect to the number of borrowers. See the table
entitled "Year of Scheduled Maturity" under "Description of the Mortgage
Pool--Certain Characteristics of the Mortgage Loans" herein for a description
of the respective maturity dates of the Mortgage Loans. Because principal on
the Offered Certificates is payable in sequential order, and no class
receives principal until the Class Balance of the preceding class or classes
has been reduced to zero, classes that have a lower sequential priority are
more likely to be exposed to the risk of concentration discussed under
"--Concentration of Mortgage Loans and Borrowers" above than classes with a
higher sequential priority.
Geographical Concentration. 133 of the Mortgaged Properties, representing
approximately 19.2%, 8.4%, 7.6%, 7.6%, 7.3% and 5.1%, respectively, of the
aggregate principal balance of the Mortgage Loans as of the Cut-off Date, are
located in California, Florida, Texas, New York, Virginia and New Jersey,
respectively. Except as indicated in the immediately preceding sentence, no
more than 5.0% of the Mortgage Loans, by aggregate principal balance of the
Mortgage Loans as of the Cut-off Date are secured by Mortgaged Properties in
any one state. Repayments by borrowers and the market value of the Mortgaged
Properties could be affected by economic conditions generally or in regions
where the borrowers and the Mortgaged Properties are located, conditions in
the real estate market where the Mortgaged Properties are located, changes in
governmental rules and fiscal policies, acts of nature, including earthquakes
(which may result in uninsured losses), and other factors which are beyond
the control of the borrowers.
Environmental Risks. Under various federal, state and local environmental
laws, ordinances and regulations, a current or previous owner or operator of
real property may be liable for the costs of
S-19
<PAGE>
removal and remediation of hazardous or toxic substances on, under, adjacent
to or in such property. Such laws often impose liability whether or not the
owner or operator knew of, or was responsible for, the presence of such
hazardous or toxic substances. The cost of any required remediation and the
owner's liability therefor as to any property is generally not limited under
such enactments and could exceed the value of the property and/ or the
aggregate assets of the owner. In addition, the presence of hazardous or
toxic substances, or the failure to properly remediate such property, may
adversely affect the owner's or operator's ability to borrow using such
property as collateral. Persons who arrange for the disposal or treatment of
hazardous or toxic substances may also be liable for the costs of removal or
remediation of such substances at the disposal or treatment facility. Certain
laws impose liability for release of asbestos into the air and third parties
may seek recovery from owners or operators of real properties for personal
injury associated with exposure to asbestos.
Under some environmental laws, such as the federal Comprehensive
Environmental Response, Compensation, and Liability Act of 1980, as amended
("CERCLA"), as well as certain state laws, a secured lender (such as the
Trust Fund) may be liable as an "owner" or "operator," for the costs of
responding to a release or threat of a release of hazardous substances on or
from a borrower's property, if agents or employees of a lender are deemed to
have participated in the management of the borrower's property, regardless of
whether a previous owner caused the environmental damage. The Trust Fund's
potential exposure to liability for cleanup costs pursuant to CERCLA may
increase if the Trust Fund actually takes possession of a borrower's
property, or control of its day-to-day operations, as for example through the
appointment of a receiver.
An environmental site assessment ("ESA") of each of the Mortgaged
Properties was performed (or prior assessments were updated) in connection
with the initial underwriting and origination of the Mortgage Loans. In
certain cases, environmental testing in addition to the ESA was performed.
The following information is based on the ESAs and has not been
independently verified by the Seller, the Primary Sellers, the Depositor, the
Servicers, the Trustee, the Fiscal Agent, the Underwriters, or by any of
their respective affiliates. With respect to a number of the Mortgaged
Properties, the ESAs revealed the existence or possible existence of
asbestos-containing materials, possible radon gas and other environmental
matters at the related Mortgaged Properties, none of which constituted a
material violation of any environmental law in the judgment of the assessor.
In these cases, the Mortgagors agreed to establish and maintain operations
and maintenance programs or had other remediation agreements or escrows in
place.
It is possible that the ESAs did not reveal all environmental liabilities,
that there are material environmental liabilities of which neither the Seller
nor the Depositor are aware and that the environmental condition of the
Mortgaged Properties in the future could be affected by tenants and occupants
or by third parties unrelated to the Mortgagors.
Each Mortgagor has represented that, except as described in the
environmental reports referred to above, each Mortgaged Property either was,
or to the best of its knowledge was, in compliance with applicable
environmental laws and regulations on the date of the origination of the
related Mortgage Loan; that, except as described in the environmental reports
referred to above, no actions, suits or proceedings have been commenced or
are pending or, to the best knowledge of the Mortgagor, are threatened with
respect to any applicable environmental laws and that such Mortgagor has not
received notice of any violation of a legal requirement relating to the use
and occupancy of any Mortgaged Property. The principal security for the
obligations under each Mortgage Loan consists of the Mortgaged Property and,
accordingly, if any such representations are breached, there can be no
assurance that any other assets of the Mortgagor would be available in
connection with any exercise of remedies in respect of such breach. Moreover,
most Mortgagors are structured as single asset entities and therefore have no
assets other than the related Mortgaged Property.
The Pooling and Servicing Agreement provides that the Special Servicer,
acting on behalf of the Trust Fund, may not acquire, through foreclosure or
deed in lieu thereof, title to a Mortgaged Property or take over its
operation unless the Special Servicer has previously determined, based on a
report prepared by a qualified person who regularly conducts environmental
audits, that (i) the Mortgaged Property is in
S-20
<PAGE>
compliance with applicable environmental laws or that taking the actions
necessary to comply with such laws is reasonably likely to produce a greater
recovery on a present value basis than not taking such actions and (ii) there
are no circumstances known to the Special Servicer relating to the use of
hazardous substances or petroleum-based materials which require investigation
or remediation, or that if such circumstances exist, taking such remedial
actions is reasonably likely to produce a greater recovery on a present value
basis than not taking such actions.
Litigation. There may be legal proceedings pending and, from time to time,
threatened against the Mortgagors and the managers of the Mortgaged
Properties and their respective affiliates arising out of the ordinary
business of the Mortgagor, the managers and such affiliates. There can be no
assurance that such litigation may not have a material adverse effect on
distributions to Certificateholders.
Other Financings. Each Mortgagor is restricted from incurring any
indebtedness secured by the related Mortgaged Property, other than the
related Mortgage Loan, without the consent of the mortgagee. 109 Mortgage
Loans representing approximately 39.5% of the Mortgage Pool by aggregate
principal balance as of the Cut-off Date were made to single-purpose
entities, which are restricted from incurring any indebtedness other than the
Mortgage Loan, normal trade accounts payable and certain purchase financing
debt. 11 Mortgage Loans representing approximately 7.3% of the Mortgage Pool
by aggregate principal balance as of the Cut-off Date have unsecured
subordinate debt that is subject, in each case, to subordination and
standstill agreements limiting in varying degrees the rights of the holder of
such additional indebtedness including limitations on its right to commence
any enforcement or foreclosure proceeding.
In cases where one or more junior liens are imposed on a Mortgaged
Property or the Mortgagor incurs other indebtedness, the Trust Fund is
subjected to additional risks, including, without limitation, the risks that
the Mortgagor may have greater incentives to repay the junior or unsecured
indebtedness first and that it may be more difficult for the Mortgagor to
refinance the Mortgage Loan or to sell the Mortgaged Property for purposes of
making the Balloon Payment upon the maturity of the Mortgage Loan.
Effect of Mortgagor Delinquencies and Defaults. The aggregate amount of
distributions on the Offered Certificates, the yield to maturity of the
Offered Certificates, the rate of principal payments on the Offered
Certificates and the weighted average lives of the Offered Certificates will
be affected by the rate and the timing of delinquencies and defaults on the
Mortgage Loans. If a purchaser of a class of Offered Certificates calculates
its anticipated yield based on an assumed rate of default and amount of
losses on the Mortgage Loans that is lower than the default rate and amount
of losses actually experienced and such additional losses are allocable to
such class of Certificates, such purchaser's actual yield to maturity will be
lower than that so calculated and could, under certain extreme scenarios, be
negative. The timing of any loss on a liquidated Mortgage Loan will also
affect the actual yield to maturity of the class of Offered Certificates to
which a portion of such loss is allocable, even if the rate of defaults and
severity of losses are consistent with an investor's expectations. In
general, the earlier a loss borne by an investor occurs, the greater is the
effect on such investor's yield to maturity.
As and to the extent described herein, each Servicer, the Trustee and the
Fiscal Agent will be entitled to receive interest on unreimbursed P&I
Advances and unreimbursed advances of servicing expenses until such advances
(i) are recovered out of amounts received on the Mortgage Loan as to which
such advances were made pursuant to the Pooling and Servicing Agreement,
which amounts are in the form of late payments, liquidation proceeds,
insurance proceeds, condemnation proceeds or amounts paid in connection with
the purchase of such Mortgage Loan out of the Trust Fund or (ii) are
otherwise recovered following a determination that such advance is a
nonrecoverable advance. A Servicer's, the Trustee's and the Fiscal Agent's
right to receive such payments of interest is prior to the rights of
Certificateholders to receive distributions on the Certificates and,
consequently, is likely to result in losses being allocated to the Offered
Certificates that would not otherwise have resulted absent the accrual of
such interest.
The Special Servicer will be entitled to receive, with respect to each
Mortgage Loan which is or was at some time a Specially Serviced Mortgage
Loan, compensation in the form of a percentage of the
S-21
<PAGE>
outstanding principal balance of any such Specially Serviced Mortgage Loan
prior to the right of Certificateholders to receive distributions on the
Certificates. See "Master Servicer and Special Servicer--Servicing and Other
Compensation and Payment of Expenses" herein.
Regardless of whether losses ultimately result, delinquencies and defaults
on the Mortgage Loans may significantly delay the receipt of payments by the
holder of a class of Offered Certificates, to the extent that P&I Advances or
the subordination of another class of Certificates does not fully offset the
effects of any such delinquency or default. The Special Servicer has the
ability to extend and modify Mortgage Loans that are in default or as to
which a payment default is imminent, including the ability to extend the date
on which a Balloon Payment is due, subject to certain conditions described in
the Pooling and Servicing Agreement. A Servicer's, the Trustee's, and the
Fiscal Agent's obligation to make P&I Advances in respect of a Mortgage Loan
that is delinquent as to its Balloon Payment is limited, however, to the
extent described under "Description of the Certificates--Advances." Until
such time as any Mortgage Loan delinquent in respect of its Balloon Payment
is liquidated, the entitlement of the holders of any class of Offered
Certificates on each Distribution Date in respect of principal of such
Mortgage Loan will be limited to any payment made by the related Mortgagor
and any related P&I Advance made by a Servicer, the Trustee, and the Fiscal
Agent. Consequently, any delay in the receipt of a Balloon Payment that is
payable, in whole or in part, to holders of the Offered Certificates will
extend the weighted average life of the Offered Certificates.
As described under "Description of the Certificates--Distributions"
herein, if the portion of the Adjusted Available Distribution Amount
distributable in respect of interest on any class of Offered Certificates on
any Distribution Date is not sufficient to distribute the Interest
Distribution Amount then payable for such class, the shortfall will be
distributable to holders of such class of Certificates on subsequent
Distribution Dates, to the extent of available funds.
Balloon Payments. 242 Mortgage Loans, representing 92.31% of the aggregate
principal balance of the Mortgage Loans as of the Cut-off Date, are Balloon
Mortgage Loans. The Balloon Mortgage Loans do not fully amortize over their
terms to maturity and, thus, require substantial principal payments (i.e.,
balloon payments) at their stated maturity. Mortgage Loans with balloon
payments involve a greater degree of risk because the ability of a Mortgagor
to make a balloon payment typically will depend upon its ability either to
refinance the loan or to sell the related Mortgaged Property in a timely
fashion. The ability of a Mortgagor to accomplish either of these goals will
be affected by a number of factors, including the level of available mortgage
interest rates at the time of sale or refinancing, the Mortgagor's equity in
the related Mortgaged Property, the financial condition and operating history
of the Mortgagor and the related Mortgaged Property, tax laws, rent control
laws (with respect to certain multifamily properties), renewability of
operating licenses, prevailing general economic conditions and the
availability of credit for commercial or multifamily real properties, as the
case may be, generally.
Ground Leases and Other Leasehold Interests. 11 Mortgage Loans,
representing 5.4% of the aggregate principal balance of the Mortgage Loans as
of the Cut-off Date, are secured in part by a leasehold interest in their
respective Mortgaged Properties. Pursuant to Section 365(h) of the Bankruptcy
Code, ground lessees are currently afforded rights not to treat a ground
lease as terminated and to remain in possession of their leased premises upon
the bankruptcy of their ground lessor and the rejection of the ground lease
by the representative of such ground lessor's bankruptcy estate. The
leasehold mortgages provide that the Mortgagor may not elect to treat the
ground lease as terminated on account of any such bankruptcy of, and
rejection by, the ground lessor without the consent of the Servicer. In the
event of a bankruptcy of a ground lessee/borrower, the ground lessee/borrower
under the protection of the Bankruptcy Code has the right to assume
(continue) or reject (terminate) any or all of its ground leases. In the
event of concurrent bankruptcy proceedings involving the ground lessor and
the ground lessee/Mortgagor, the Master Servicer may be unable to enforce the
bankrupt ground lessee/Mortgagor's obligation to refuse to treat a ground
lease rejected by a bankrupt ground lessor as terminated. In such
circumstances, a ground lease could be terminated notwithstanding lender
protection provisions contained therein or in the mortgage.
Attornment Considerations. Some of the tenant leases, including the anchor
tenant leases, contain certain provisions that require the tenant to attorn
to (that is, recognize as landlord under the lease) a
S-22
<PAGE>
successor owner of the property following foreclosure. Some of the leases,
including the anchor tenant leases, may be either subordinate to the liens
created by the Mortgage Loans or else contain a provision that requires the
tenant to subordinate the lease if the mortgagee agrees to enter into a
non-disturbance agreement. In some states, if tenant leases are subordinate
to the liens created by the Mortgage Loans and such leases do not contain
attornment provisions, such leases may terminate upon the transfer of the
property to a foreclosing lender or purchaser at foreclosure. Accordingly, in
the case of the foreclosure of a Mortgaged Property located in such a state
and leased to one or more desirable tenants under leases that do not contain
attornment provisions, such Mortgaged Property could experience a further
decline in value if such tenants' leases were terminated (e.g., if such
tenants were paying above-market rents). If a Mortgage is subordinate to a
lease, the lender will not (unless it has otherwise agreed with the tenant)
possess the right to dispossess the tenant upon foreclosure of the property,
and if the lease contains provisions inconsistent with the Mortgage (e.g.,
provisions relating to application of insurance proceeds or condemnation
awards), the provisions of the lease will take precedence over the provisions
of the Mortgage.
Liquor License Considerations. 25 Mortgage Loans representing 8.0% of the
aggregate principal balance of the Mortgage Loans as of the Cut-off Date are
secured by hotel properties. The liquor licenses for some of such properties
may be held by the property manager rather than by the related Mortgagor. The
applicable laws and regulations relating to such licenses generally prohibit
the transfer of such licenses to any person. In the event of a foreclosure of
a hotel property it is unlikely that the Master Servicer (or Special
Servicer) or purchaser in any such sale would be entitled to the rights under
the liquor license for such hotel property and such party would be required
to apply in its own right for such license.
Special Servicer Actions. In connection with the servicing of Specially
Serviced Mortgage Loans, the Special Servicer may take actions with respect
to such Mortgage Loans that could adversely affect the holders of some or all
of the classes of Offered Certificates. As described herein under
"Servicing--The Special Servicer" and "--The Directing Certificateholder,"
the actions of the Special Servicer will be subject to review and may be
rejected by a representative of the holders of the Monitoring Certificates
(as defined herein), who may have interests that conflict with those of the
holders of the other classes of Certificates. As a result, it is possible
that such representative may cause the Special Servicer to take actions which
conflict with the interests of certain classes of Certificates. In addition,
the Special Servicer may be removed without cause by the Directing
Certificateholders as described under "Servicing--Responsibilities of Special
Servicer," herein.
Enforceability. Mortgages may contain a due-on-sale clause, which permits
the lender to accelerate the maturity of the Mortgage Loan if the Mortgagor
sells, transfers or conveys the related Mortgaged Property or its interest in
the Mortgaged Property. Mortgages may also include a debt-acceleration
clause, which permits the lender to accelerate the debt upon a monetary or
non-monetary default of the Mortgagor. Such clauses are generally enforceable
subject to certain exceptions. The courts of all states will enforce clauses
providing for acceleration in the event of a material payment default. The
equity courts of any state however, may refuse the foreclosure of a mortgage
or deed of trust when an acceleration of the indebtedness would be
inequitable or unjust or the circumstances would render the acceleration
unconscionable.
Certain of the Mortgage Loans will be secured in part by an assignment of
leases and rents pursuant to which the Mortgagor typically assigns its right,
title and interest as landlord under the leases on the related Mortgaged
Property and the income derived therefrom to the lender as further security
for the related Mortgage Loan, while retaining a license to collect rents for
so long as there is no default. In the event the Mortgagor defaults, the
license terminates and the lender is entitled to collect rents. Such
assignments are typically not perfected as security interests prior to actual
possession of the cash flows. Some state laws may require that the lender
take possession of the Mortgaged Property and obtain a judicial appointment
of a receiver before becoming entitled to collect the rents. In addition, if
bankruptcy or similar proceedings are commenced by or in respect of the
Mortgagor, the lender's ability to collect the rents may be adversely
affected. See "Certain Legal Aspects of the Mortgage Loans and the
Leases--Leases and Rents" in the Prospectus.
S-23
<PAGE>
Control. Under certain circumstances, the consent or approval of the
holders of a specified percentage of the aggregate Certificate Balance of all
outstanding Certificates ("Voting Rights") will be required to direct, and
will be sufficient to bind all Certificateholders to, certain actions,
including directing the Special Servicer or the Master Servicer with respect
to actions to be taken with respect to certain Mortgage Loans and REO
Properties and amending the Pooling and Servicing Agreement in certain
circumstances. See "Description of the Pooling and Servicing
Agreement--Events of Default," "--Rights Upon Event of Default" and
"--Amendment" herein.
S-24
<PAGE>
DESCRIPTION OF THE MORTGAGE POOL
GENERAL
The Trust Fund will consist primarily of a pool of fixed rate Mortgage
Loans with an aggregate principal balance as of the Cut-off Date, after
deducting payments of principal due on such date, of approximately
$1,033,747,782. Each Mortgage Loan is evidenced by a promissory note (a
"Mortgage Note") and secured by a mortgage, deed of trust or other similar
security instrument (a "Mortgage") creating a first lien on a fee simple
and/or leasehold interests in a multifamily, retail, office, hotel, nursing
home and congregate care or other commercial property (a "Mortgaged
Property"). Except as otherwise indicated all percentages of the Mortgage
Loans described herein are approximate percentages by aggregate principal
balance as of the Cut-off Date.
The Mortgage Loans were originated by the following entities (the
"Originators"): the Mortgage Loans sold by Prudential (38.5%) were originated
by Midland Loan Services, L.P. (37.5%) except for two Mortgage Loans (1.0%);
the Mortgage Loans sold by Smith Barney were originated by Smith Barney or
its correspondents (22.7%); and the other Mortgage Loans sold by the Seller
were originated by the Seller or its correspondents (38.8%). The Seller is an
affiliate of the Depositor and of J.P. Morgan Securities Inc., one of the
Underwriters. Prudential and Smith Barney are each affiliated with the other
two Underwriters, Prudential Securities Incorporated and Smith Barney Inc.,
respectively. Midland Loan Services, L.P. is the Master Servicer and Special
Servicer.
All the Mortgage Loans were underwritten generally in conformity with the
guidelines described below. See "--Underwriting Guidelines and Processes"
below. Each of the Primary Sellers will sell their Mortgage Loans to the
Seller on or prior to the Delivery Date pursuant to a mortgage loan purchase
agreement. The Seller will sell all the Mortgage Loans to the Depositor on or
prior to the Delivery Date pursuant to a loan sale agreement (the "Loan Sale
Agreement"). The Depositor will cause the Mortgage Loans in the Mortgage Pool
to be assigned to the Trustee pursuant to the Pooling and Servicing
Agreement.
See Annex A for additional information with respect to certain of the
Mortgage Loans and the Diskette for additional information with respect to
all of the Mortgage Loans.
REPRESENTATIONS AND WARRANTIES
Under the Loan Sale Agreement, the Seller will make certain
representations and warranties to the Depositor. Pursuant to the terms of the
Loan Sale Agreement, the Seller will be obligated to cure any breach of such
representations and warranties or to repurchase any Mortgage Loan from the
Depositor as to which there exists a breach of any such representation or
warranty that materially and adversely affects the interests of the
Certificateholders in such Mortgage Loan. The Seller shall covenant with the
Depositor to repurchase any Mortgage Loan from the Depositor or cure any such
breach within 90 days of receiving notice thereof. Under the Pooling and
Servicing Agreement, the Depositor will assign its rights under the Loan Sale
Agreement to the Trustee for the benefit of the Certificateholders. The sole
remedy available to the Trustee or the Certificateholders is the obligation
of the Seller to cure or repurchase any Mortgage Loan in connection with
which there has been a breach of any such representation or warranty which
materially and adversely affects the interest of the Certificateholders in
such Mortgage Loan.
The Seller has generally represented and warranted as of the Delivery Date
with respect to each Mortgage Loan, among other things, subject to certain
exceptions set forth in the related Loan Sale Agreement, that: (i) such
Mortgage Loan is not one month or more delinquent in payment of principal and
interest and has not been so delinquent more than once in a twelve-month
period prior to the Delivery Date and there is no payment default and no
other default under the Mortgage Loan which has a material adverse effect on
the Mortgage Loan; (ii) such Mortgage Loan is secured by a Mortgage that is a
valid and subsisting first priority lien on the Mortgaged Property (or a
leasehold interest therein) free and clear of any liens, claims or
encumbrances, subject only to certain permitted encumbrances; (iii) such
Mortgage, together with any separate security agreements, establishes a first
priority security interest in
S-25
<PAGE>
favor of the Seller in all the related Mortgagor's personal property used in,
and reasonably necessary to operate the Mortgaged Property, and to the extent
a security interest may be created therein, the proceeds arising from the
Mortgaged Property and any other collateral securing such Mortgage subject
only to certain permitted encumbrances; (iv) there is an assignment of leases
and rents provision creating a first priority security interest in leases and
rents arising in respect of the related Mortgaged Property, subject only to
certain permitted encumbrances; (v) there are no mechanics' or other similar
liens affecting the Mortgaged Property which are or may be prior or equal to
the lien of the Mortgage, except those insured against pursuant to the
applicable title insurance policy; (vi) the related Mortgagor has good and
indefeasible title in fee simple or leasehold interest to, and no person has
any outstanding exercisable rights of record with respect to the purchase or
sale of all or a portion of, the related Mortgaged Property, except for
rights of first refusal; (vii) the Mortgaged Property is covered by a title
insurance policy insuring that the Mortgage is a valid first lien, subject
only to certain permitted encumbrances; (viii) no claims have been made under
the related title insurance policy and such policy is in full force and
effect and will provide that the insured includes the owner of the Mortgage
Loan; (ix) at the time of the assignment of such Mortgage Loan to the
Depositor, the Seller had good title to and was the sole owner of such
Mortgage Loan free and clear of any pledge, lien or encumbrance and such
assignment validly transfers ownership of such Mortgage Loan to the Depositor
free and clear of any pledge, lien or encumbrance; (x) the related assignment
of mortgage and related assignment of the assignment of rents and leases is
legal, valid and binding and has been recorded or submitted for recording in
the applicable jurisdiction; (xi) the Seller's endorsement of the related
Mortgage Note constitutes the legal and binding assignment of such Mortgage
Note and together with an assignment of mortgage and the assignment of the
assignment of leases and rents, legally and validly conveys all right, title
and interest in such Mortgage Loan and related Mortgage Loan documents; (xii)
each Mortgage Loan document is a legal, valid and binding obligation of the
parties thereto, enforceable in accordance with its terms, except as the
enforceability thereof may be limited by applicable state law and by
bankruptcy, insolvency, reorganization or other laws relating to creditors'
rights and general equitable principles and except that certain provisions of
such Mortgage Loan documents are or may be unenforceable in whole or in part,
but the inclusion of such provisions does not render the Mortgage Loan
documents invalid as a whole, and such Mortgage Loan documents taken as a
whole are enforceable to the extent necessary and customary for the practical
realization of the rights and benefits afforded thereby; (xiii) the Seller
has not modified the terms of such related Mortgage Loan and related Mortgage
Loan documents have not been modified or waived in any material respect
except as set forth in the Loan Sale Agreement and the Mortgage Loan
documents; (xiv) such Mortgage Loan has not been satisfied, canceled,
subordinated, released or rescinded and the related Mortgagor has not been
released from its obligations under any Mortgage Loan document; (xv) none of
the Mortgage Loan documents is subject to any right of rescission, set-off,
valid counterclaim or defense; (xvi) each Mortgage Loan document complied in
all respects with all material applicable state or federal laws including
usury to the extent non-compliance would have a material adverse effect on
the Mortgage Loan; (xvii) the related Mortgaged Property is, in all material
respects, in compliance with, and is used and occupied in accordance with
applicable law; (xviii) to the Seller's knowledge, (a) in reliance on an
engineering report, the related Mortgaged Property is in good repair and (b)
no condemnation proceedings are pending; (xix) the environmental site
assessment prepared in connection with the origination thereof reveals no
known circumstances or conditions with respect to the Mortgaged Property that
would constitute or result in a material violation of any environmental laws,
require any expenditure material in relation to the principal balance of such
Mortgage Loan to achieve or maintain compliance in all material respects with
any environmental laws or require substantial cleanup or remedial action or
any other extraordinary action in excess of the amount escrowed for such
purposes; (xx) the Mortgaged Property is covered by insurance policies
providing coverage against certain losses or damage; (xxi) all amounts
required to be deposited by the borrower at origination have been deposited;
(xxii) to the Seller's knowledge, all significant leases are in full force
and effect, and there has been no material default by the related Mortgagor
or lessee; and (xxiii) to the Seller's knowledge, there are no pending, or to
the Seller's actual knowledge threatened, actions, suits or proceedings by or
before any court or other governmental authority against or affecting the
related Mortgagor under such Mortgage Loan or the Mortgaged Property which,
if determined against such Mortgagor or property would materially and
adversely affect the value of such property or ability of the Mortgagor to
pay principal, interest and other amounts due under such Mortgage Loan.
S-26
<PAGE>
CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS
All of the Mortgage Loans are secured by first liens on a fee simple
and/or leasehold interest in the related Mortgaged Properties. As of the
Cut-off Date, the Mortgage Loans had characteristics set forth below. The
totals in the following tables may not add up to 100% due to rounding.
MORTGAGE INTEREST RATES AS OF THE CUT-OFF DATE
<TABLE>
<CAPTION>
PERCENT BY
PERCENT BY AGGREGATE AGGREGATE
NUMBER NUMBER PRINCIPAL PRINCIPAL
OF OF BALANCE AS OF BALANCE AS OF
MORTGAGE MORTGAGE THE CUT-OFF THE CUT-OFF
MORTGAGE INTEREST RATES LOANS LOANS DATE DATE
- ----------------------- ---------- ------------ -------------- ---------------
<S> <C> <C> <C> <C>
7.5001%-7.7500%......... 2 0.74% $ 12,693,547 1.23%
7.7501%-8.0000%......... 3 1.12 18,791,575 1.82
8.0001%-8.2500%......... 14 5.20 60,939,298 5.89
8.2501%-8.5000%......... 33 12.27 180,524,980 17.46
8.5001%-8.7500%......... 51 18.96 243,063,775 23.51
8.7501%-9.0000%......... 70 26.02 241,686,035 23.38
9.0001%-9.2500%......... 41 15.24 149,161,390 14.43
9.2501%-9.5000%......... 33 12.27 73,039,271 7.07
9.5001%-9.7500%......... 10 3.72 22,334,561 2.16
9.7501%-10.0000%........ 10 3.72 27,584,052 2.67
10.0001%-10.2500%....... 2 0.74 3,929,299 0.38
---------- ------------ -------------- ---------------
Total................... 269 100.00% $1,033,747,782 100.00%
========== ============ ============== ===============
</TABLE>
Weighted Average Mortgage Interest Rate: 8.778%
PRINCIPAL BALANCES AS OF THE CUT-OFF DATE
<TABLE>
<CAPTION>
PERCENT BY
PERCENT BY AGGREGATE AGGREGATE
NUMBER NUMBER PRINCIPAL PRINCIPAL
OF OF BALANCE AS OF BALANCE AS OF
PRINCIPAL BALANCES MORTGAGE MORTGAGE THE CUT-OFF THE CUT-OFF
AS OF THE CUT-OFF DATE LOANS LOANS DATE DATE
- ----------------------- ---------- ------------ -------------- ---------------
<S> <C> <C> <C> <C>
Under $1,000,000 ....... 9 3.35% $ 7,340,729 0.71%
$1,000,000-2,000,000 .. 88 32.71 134,018,949 12.96
$2,000,001-3,000,000 .. 60 22.30 150,381,968 14.55
$3,000,001-4,000,000 .. 41 15.24 139,730,761 13.52
$4,000,001-5,000,000 .. 15 5.58 68,367,311 6.61
$5,000,001-6,000,000 .. 9 3.35 50,161,551 4.85
$6,000,001-7,000,000 .. 7 2.60 44,471,682 4.30
$7,000,001-8,000,000 .. 11 4.09 83,173,948 8.05
$8,000,001-9,000,000 .. 4 1.49 33,412,181 3.23
$9,000,001-10,000,000 . 7 2.60 67,140,520 6.49
$10,000,001-11,000,000 3 1.12 31,979,644 3.09
$11,000,001-12,000,000 3 1.12 34,575,958 3.34
$13,000,001-14,000,000 5 1.86 67,704,122 6.55
$14,000,001-15,000,000 3 1.12 42,818,870 4.14
$15,000,001-16,000,000 1 0.37 15,784,607 1.53
$16,000,001-17,000,000 1 0.37 16,071,543 1.55
$19,000,001-20,000,000 1 0.37 19,374,593 1.87
$27,000,001-28,000,000 1 0.37 27,238,845 2.63
---------- ------------ -------------- ---------------
Total .................. 269 100.00% $1,033,747,782 100.00%
========== ============ ============== ===============
</TABLE>
Average Principal Balance as of the Cut-off Date: $3,842,929
S-27
<PAGE>
ORIGINAL TERM TO MATURITY IN MONTHS
<TABLE>
<CAPTION>
PERCENT BY
AGGREGATE AGGREGATE
NUMBER PERCENT BY PRINCIPAL PRINCIPAL
OF NUMBER OF BALANCE AS OF BALANCE AS OF
MORTGAGE MORTGAGE THE CUT-OFF THE CUT-OFF
ORIGINAL TERM IN MONTHS LOANS LOANS DATE DATE
- ----------------------- ---------- ------------ -------------- ---------------
<S> <C> <C> <C> <C>
84 or less ............. 34 12.64% $ 157,722,773 15.26%
85-120 ................. 149 55.39 538,760,398 52.12
121-180 ................ 65 24.16 241,426,106 23.35
181-300 ................ 21 7.81 95,838,504 9.27
---------- ------------ -------------- ---------------
Total .................. 269 100.00% $1,033,747,782 100.00%
========== ============ ============== ===============
</TABLE>
Weighted Average Original Term to Maturity in Months: 134
REMAINING TERM TO MATURITY IN MONTHS
<TABLE>
<CAPTION>
PERCENT BY
AGGREGATE AGGREGATE
NUMBER PERCENT BY PRINCIPAL PRINCIPAL
OF NUMBER OF BALANCE AS OF BALANCE AS OF
MORTGAGE MORTGAGE THE CUT-OFF THE CUT-OFF
REMAINING TERM IN MONTHS LOANS LOANS DATE DATE
- ------------------------ ---------- ------------ -------------- ---------------
<S> <C> <C> <C> <C>
49-60 ................... 9 3.35% $ 59,195,997 5.73%
61-72 ................... 1 0.37 2,243,498 0.22
73-84 ................... 24 8.92 96,283,278 9.31
97-108 .................. 13 4.83 69,356,134 6.71
109-120 ................. 136 50.56 469,404,264 45.41
121-132 ................. 1 0.37 3,724,726 0.36
133-144 ................. 30 11.15 101,746,962 9.84
157-168 ................. 1 0.37 9,690,070 0.94
169-180 ................. 33 12.27 126,264,349 12.21
193-204 ................. 1 0.37 2,728,684 0.26
205-216 ................. 2 0.74 8,385,654 0.81
229-240 ................. 16 5.95 80,717,765 7.81
289-300 ................. 2 0.74 4,006,401 0.39
---------- ------------ -------------- ---------------
Total ................... 269 100.00% $1,033,747,782 100.00%
========== ============ ============== ===============
</TABLE>
Weighted Average Remaining Term to Maturity in Months: 129
S-28
<PAGE>
MONTH AND YEAR OF ORIGINATION
<TABLE>
<CAPTION>
PERCENT BY
AGGREGATE AGGREGATE
NUMBER PERCENT BY PRINCIPAL PRINCIPAL
OF NUMBER OF BALANCE AS OF BALANCE AS OF
MORTGAGE MORTGAGE THE CUT-OFF THE CUT-OFF
MONTH/YEAR LOANS LOANS DATE DATE
- -------------- ---------- ------------ -------------- ---------------
<S> <C> <C> <C> <C>
July 1995...... 1 0.37% $ 1,665,147 0.16%
October 1995 .. 1 0.37 2,243,498 0.22
November 1995 . 2 0.74 12,591,575 1.22
December 1995 . 2 0.74 12,693,547 1.23
April 1996..... 2 0.74 7,184,149 0.69
May 1996....... 2 0.74 19,087,224 1.85
July 1996...... 2 0.74 7,582,333 0.73
August 1996.... 2 0.74 7,296,305 0.71
September
1996.......... 3 1.12 6,204,378 0.60
November 1996 . 8 2.97 27,197,141 2.63
December 1996 . 30 11.15 110,689,835 10.71
January 1997 .. 18 6.69 112,186,554 10.85
February 1997 . 16 5.95 49,545,626 4.79
March 1997..... 30 11.15 102,526,143 9.92
April 1997..... 28 10.41 93,905,229 9.08
May 1997....... 51 18.96 241,468,715 23.36
June 1997...... 50 18.59 149,453,675 14.46
July 1997...... 11 4.09 30,106,709 2.91
August 1997.... 10 3.72 40,120,000 3.88
---------- ------------ -------------- ---------------
Total ......... 269 100.00% $1,033,747,782 100.00%
========== ============ ============== ===============
</TABLE>
YEAR OF SCHEDULED MATURITY
<TABLE>
<CAPTION>
PERCENT BY
AGGREGATE AGGREGATE
NUMBER PERCENT BY PRINCIPAL PRINCIPAL
OF NUMBER OF BALANCE AS OF BALANCE AS OF
MORTGAGE MORTGAGE THE CUT-OFF THE CUT-OFF
YEAR LOANS LOANS DATE DATE
- -------- ---------- ------------ -------------- ---------------
<S> <C> <C> <C> <C>
2002..... 10 3.72% $ 61,439,495 5.94%
2004..... 24 8.92 96,283,278 9.31
2005..... 2 0.74 12,591,575 1.22
2006..... 18 6.69 78,991,189 7.64
2007..... 129 47.96 447,177,634 43.26
2008..... 3 1.12 10,193,675 0.99
2009..... 28 10.41 95,278,013 9.22
2011..... 2 0.74 11,475,008 1.11
2012..... 32 11.90 124,479,411 12.04
2014..... 1 0.37 2,728,684 0.26
2015..... 2 0.74 8,385,654 0.81
2017..... 16 5.95 80,717,765 7.81
2022..... 2 0.74 4,006,401 0.39
---------- ------------ -------------- ---------------
Total ... 269 100.00% $1,033,747,782 100.00%
========== ============ ============== ===============
</TABLE>
242 of the Mortgage Loans, representing 92.3% of the aggregate principal
balance of the Mortgage Loans as of the Cut-off Date are Balloon Mortgage
Loans.
S-29
<PAGE>
BALLOON MORTGAGE LOANS
ORIGINAL TERM TO MATURITY IN MONTHS
<TABLE>
<CAPTION>
PERCENT BY
AGGREGATE AGGREGATE
NUMBER PERCENT BY PRINCIPAL PRINCIPAL
OF NUMBER OF BALANCE AS OF BALANCE AS OF
MORTGAGE MORTGAGE THE CUT-OFF THE CUT-OFF
ORIGINAL TERM IN MONTHS LOANS LOANS DATE DATE
- ----------------------- ---------- ------------ --------------- ---------------
<S> <C> <C> <C> <C>
84 or less.............. 34 14.05% $157,722,773 16.53%
85-120.................. 149 61.57 538,760,398 56.46
121-180................. 55 22.73 207,995,615 21.80
181-300................. 4 1.65 49,778,122 5.22
---------- ------------ --------------- ---------------
Total .................. 242 100.00% $954,256,909 100.00%
========== ============ =============== ===============
</TABLE>
Weighted Average Original Term to Maturity in Months: 128
BALLOON MORTGAGE LOANS
REMAINING TERM TO MATURITY IN MONTHS
<TABLE>
<CAPTION>
PERCENT BY
AGGREGATE AGGREGATE
NUMBER PERCENT BY PRINCIPAL PRINCIPAL
OF NUMBER OF BALANCE AS OF BALANCE AS OF
MORTGAGE MORTGAGE THE CUT-OFF THE CUT-OFF
REMAINING TERM IN MONTHS LOANS LOANS DATE DATE
- ------------------------ ---------- ------------ --------------- ---------------
<S> <C> <C> <C> <C>
49-60.................... 9 3.72% $ 59,195,997 6.20%
61-72.................... 1 0.41 2,243,498 0.24
73-84.................... 24 9.92 96,283,278 10.09
97-108................... 13 5.37 69,356,134 7.27
109-120.................. 136 56.20 469,404,264 49.19
121-132.................. 1 0.41 3,724,726 0.39
133-144.................. 29 11.98 99,209,436 10.40
169-180.................. 25 10.33 105,061,453 11.01
205-216.................. 2 0.83 8,385,654 0.88
229-240.................. 2 0.83 41,392,468 4.34
---------- ------------ --------------- ---------------
Total ................... 242 100.00% $954,256,909 100.00%
========== ============ =============== ===============
</TABLE>
Weighted Average Remaining Term to Maturity in Months: 122
The following table sets forth the range of remaining amortization terms
of each Balloon Mortgage Loan. The remaining amortization term of a Balloon
Mortgage Loan represents the number of months required to fully amortize the
Cut-off Date Balance of each Balloon Mortgage Loan.
BALLOON MORTGAGE LOANS
REMAINING AMORTIZATION TERM
<TABLE>
<CAPTION>
PERCENT BY
AGGREGATE AGGREGATE
NUMBER PERCENT BY PRINCIPAL PRINCIPAL
OF NUMBER OF BALANCE AS OF BALANCE AS OF
MORTGAGE MORTGAGE THE CUT-OFF THE CUT-OFF
REMAINING TERM IN MONTHS LOANS LOANS DATE DATE
- ------------------------ ---------- ------------ --------------- ---------------
<S> <C> <C> <C> <C>
181-240.................. 35 14.46% $ 69,227,516 7.25%
241-300.................. 163 67.36 609,967,239 63.92
301-360.................. 44 18.18 275,062,154 28.82
---------- ------------ --------------- ---------------
Total ................... 242 100.00% $954,256,909 100.00%
========== ============ =============== ===============
</TABLE>
Weighted Average Remaining Amortization Term in Months: 304
S-30
<PAGE>
The following two tables set forth the range of Cut-off Date LTV Ratios
and Maturity Date LTV Ratios of the Mortgage Loans. A "Cut-off Date LTV
Ratio" is a fraction, expressed as a percentage, the numerator of which is
the Cut-off Date Balance of a Mortgage Loan, and the denominator of which is
the appraised value of the related Mortgaged Property as determined by an
appraisal thereof obtained in connection with the origination of such
Mortgage Loan. A "Maturity Date LTV Ratio" is a fraction, expressed as a
percentage, the numerator of which is the principal balance of a Mortgage
Loan on the related Maturity Date assuming all scheduled payments due prior
thereto are made and there are no principal prepayments, and the denominator
of which is the appraised value of the related Mortgaged Property as
determined by an appraisal thereof obtained in connection with the
origination of such Mortgage Loan. Because the value of Mortgaged Properties
at the Maturity Date may be different than such appraisal value, there can be
no assurance that the loan-to-value ratio for any Mortgage Loan determined at
any time following origination thereof will be lower than the Cut-off Date
LTV Ratio or Maturity Date LTV Ratio, notwithstanding any positive
amortization of such Mortgage Loan. It is possible that the market value of a
Mortgaged Property securing a Mortgage Loan may decline between the
origination thereof and the related Maturity Date.
An appraisal of each of the Mortgaged Properties was made between April
1995 and July 1997. It is possible that the market value of a Mortgaged
Property securing a Mortgage Loan has declined since the most recent
appraisal for such Mortgaged Property. All appraisals were obtained in
accordance with the requirements of the Financial Institutions Reform,
Recovery, and Enforcement Act of 1989, as amended ("FIRREA").
CUT-OFF DATE LTV RATIOS
<TABLE>
<CAPTION>
PERCENT BY
AGGREGATE AGGREGATE
NUMBER PERCENT BY PRINCIPAL PRINCIPAL
OF NUMBER OF BALANCE AS OF BALANCE AS OF
MORTGAGE MORTGAGE THE CUT-OFF THE CUT-OFF
CUT-OFF DATE LTV RATIOS LOANS LOANS DATE DATE
- ----------------------- ---------- ------------ -------------- ---------------
<S> <C> <C> <C> <C>
50% or less............. 21 7.81% $ 49,782,257 4.82%
50.01%-55.00%........... 17 6.32 44,248,971 4.28
55.01%-60.00%........... 27 10.04 95,055,092 9.20
60.01%-65.00%........... 43 15.99 167,565,204 16.21
65.01%-70.00%........... 54 20.07 204,947,079 19.83
70.01%-75.00%........... 80 29.74 350,130,434 33.87
75.01%-80.00%........... 26 9.67 120,827,622 11.69
80.01%-85.00%........... 1 0.37 1,191,123 0.12
---------- ------------ -------------- ---------------
Total .................. 269 100.00% $1,033,747,782 100.00%
========== ============ ============== ===============
</TABLE>
Weighted Average Cut-off Date LTV Ratio: 67.4%
S-31
<PAGE>
BALLOON MORTGAGE LOAN
MATURITY DATE LTV RATIOS
<TABLE>
<CAPTION>
PERCENT BY
AGGREGATE AGGREGATE
NUMBER PERCENT BY PRINCIPAL PRINCIPAL
OF NUMBER OF BALANCE AS OF BALANCE AS OF
MORTGAGE MORTGAGE THE CUT-OFF THE CUT-OFF
MATURITY DATE LTV RATIO LOANS LOANS DATE DATE
- ----------------------- ---------- ------------ --------------- ---------------
<S> <C> <C> <C> <C>
50% or less............. 77 31.82% $246,390,185 25.82%
50.01%-55.00%........... 44 18.18 178,634,937 18.72
55.01%-60.00%........... 53 21.9 201,845,305 21.15
60.01%-65.00%........... 40 16.53 184,356,469 19.32
65.01%-70.00%........... 23 9.50 111,899,996 11.73
70.01%-75.00%........... 5 2.07 31,130,017 3.26
---------- ------------ --------------- ---------------
Total................... 242 100.00% $954,256,909 100.00%
========== ============ =============== ===============
</TABLE>
Weighted Average Maturity Date LTV Ratio: 54.8%
The following table sets forth the range of Underwritten Cash Flow Debt
Service Coverage Ratios for the Mortgage Loans. The "Underwritten Cash Flow
Debt Service Coverage Ratio" or "UW DSCR" for any Mortgage Loan for any
period as presented in the table below, Annex A or the Diskette, is the ratio
of Underwritten Cash Flow (or "UW Cash Flow") produced by the related
Mortgaged Property for a period to the amounts of principal and interest due
under such Mortgage Loan for the same period. "Underwritten Cash Flow" means
the Underwritten NOI for the Mortgaged Property decreased by an amount that
the Seller or the applicable Primary Seller, as applicable, has determined to
be an appropriate allowance for average annual tenant improvements, leasing
commissions, and replacement reserves for capital items based upon its
respective underwriting guidelines.
"Underwritten NOI" or "UW NOI" means the NOI for the Mortgaged Property as
determined by the Seller or the applicable Primary Seller in accordance with
its underwriting guidelines for similar properties. Although there are
differences in the underwriting guidelines of the Seller or the Primary
Sellers, as applicable, the nature and types of adjustments made by each of
them were generally the same. Revenue is generally calculated as follows:
rental revenue is calculated using actual rental rates, in some cases,
adjusted downward to market rates with vacancy rates equal to the higher of
the Mortgaged Property's historical rate, the market rate or an assumed
vacancy rate; other revenue, such as parking fees, laundry and other income
items are included only if supported by a trend and/or is likely to be
recurring. Operating expenses generally reflect the Mortgaged Property's
historical expenses, adjusted to account for inflation, significant occupancy
increases and a market rate management fee. Generally, "Net Operating Income"
("NOI") for a Mortgaged Property equals the operating revenues (consisting
principally of rental and related revenue) for such Mortgaged Property minus
the operating expenses (such as utilities, repairs and maintenance, general
and administrative, management fees, marketing and advertising, insurance and
real estate tax expenses) for the Mortgaged Property. NOI generally does not
reflect replacement reserves, capital expenditures, debt service, tenant
improvements, leasing commissions, depreciation, amortization and similar
non-operating items.
The amounts representing "Net Operating Income", "Underwritten NOI" and
"Underwritten Cash Flow" are not a substitute for or an improvement upon net
income as determined in accordance with generally accepted accounting
principles as a measure of the results of the Mortgaged Property's operations
or a substitute for cash flows from operating activities determined in
accordance with generally accepted accounting principles as a measure of
liquidity. No representation is made as to the future net cash flow of the
properties, nor is "Net Operating Income", "Underwritten NOI" and
"Underwritten Cash Flow" set forth herein intended to represent such future
net cash flow.
The UW DSCRs presented in the following table, in Annex A attached hereto
and in the Diskette were derived in part from operating statements obtained
from the respective Mortgagors (the "Operating
S-32
<PAGE>
Statements"). The Operating Statements were not audited and in most cases
were not prepared in accordance with generally accepted accounting
principles. The Seller and the Primary Sellers made no attempt to verify the
accuracy of the Operating Statements and the information derived from the
Operating Statements was not uniform among the Mortgage Loans. To increase
the level of consistency between the Operating Statements, in some instances,
adjustments were made to such Operating Statements. These adjustments were
principally for real estate tax and insurance expenses (e.g., adjusting for
the payment of two years of expense in one year), and to eliminate obvious
items not related to the operation of the Mortgaged Property. However, such
adjustments were subjective in nature and may not have been made in a uniform
manner.
UNDERWRITTEN CASH FLOW DEBT SERVICE COVERAGE RATIO
<TABLE>
<CAPTION>
PERCENT BY
AGGREGATE AGGREGATE
NUMBER PERCENT BY PRINCIPAL PRINCIPAL
OF NUMBER OF BALANCE AS OF BALANCE AS OF
MORTGAGE MORTGAGE THE CUT-OFF THE CUT-OFF
UW DSCR LOANS LOANS DATE DATE
- ----------------- ---------- ------------ -------------- ---------------
<S> <C> <C> <C> <C>
less than
1.0000x.......... 1 0.37% $ 2,921,003 0.28%
1.0001x-1.1000x .. 1 0.37 1,665,147 0.16
1.1001x-1.2000x .. 5 1.86 19,353,314 1.87
1.2001x-1.3000x .. 64 23.79 359,124,167 34.74
1.3001x-1.4000x .. 80 29.74 287,600,085 27.82
1.4001x-1.5000x .. 56 20.82 166,266,881 16.08
1.5001x-1.6000x .. 35 13.01 110,993,467 10.74
1.6001x-1.7000x .. 8 2.97 24,907,702 2.41
1.7001x-1.8000x .. 7 2.60 27,538,673 2.66
1.8001x-1.9000x .. 3 1.12 6,150,644 0.59
over 1.9000x...... 9 3.35 27,226,699 2.63
---------- ------------ -------------- ---------------
Total............. 269 100.00% $1,033,747,782 100.00%
========== ============ ============== ===============
</TABLE>
Weighted Average Underwritten Cash Flow Debt Service Coverage Ratio: 1.39x
S-33
<PAGE>
GEOGRAPHICAL DISTRIBUTION
<TABLE>
<CAPTION>
PERCENT BY
AGGREGATE AGGREGATE
NUMBER PERCENT BY PRINCIPAL PRINCIPAL
OF NUMBER OF BALANCE AS OF BALANCE AS OF
MORTGAGE MORTGAGE THE CUT-OFF THE CUT-OFF
STATE/TERRITORY LOANS LOANS DATE DATE
- --------------- ---------- ------------ -------------- ---------------
<S> <C> <C> <C> <C>
California...... 39 14.50% $ 198,798,457 19.23%
Florida......... 23 8.55 87,162,386 8.43
Texas........... 29 10.78 78,999,794 7.64
New York........ 16 5.95 78,607,913 7.60
Virginia........ 13 4.83 75,908,707 7.34
New Jersey...... 13 4.83 52,388,402 5.07
Maryland........ 12 4.46 51,134,169 4.95
Arizona......... 12 4.46 43,916,694 4.25
Washington...... 3 1.12 26,939,237 2.61
Wisconsin....... 7 2.60 26,799,424 2.59
Illinois........ 4 1.49 25,344,529 2.45
Georgia......... 8 2.97 23,762,375 2.30
Oklahoma........ 5 1.86 18,706,442 1.81
North Carolina . 5 1.86 18,518,904 1.79
Kansas.......... 6 2.23 18,207,359 1.76
Pennsylvania ... 9 3.35 17,460,320 1.69
Nevada.......... 6 2.23 16,678,952 1.61
Indiana......... 6 2.23 15,597,064 1.51
Puerto Rico..... 1 0.37 14,500,863 1.40
New Mexico...... 4 1.49 14,159,876 1.37
Kentucky........ 1 0.37 13,411,266 1.30
Nebraska........ 4 1.49 12,778,388 1.24
Colorado........ 6 2.23 12,768,899 1.24
Ohio............ 4 1.49 12,306,411 1.19
Minnesota....... 4 1.49 11,458,184 1.11
Massachusetts .. 2 0.74 9,966,361 0.96
Tennessee....... 5 1.86 8,281,972 0.80
Vermont......... 2 0.74 7,899,587 0.76
Missouri........ 3 1.12 7,617,682 0.74
Oregon.......... 2 0.74 5,912,861 0.57
Michigan........ 2 0.74 5,215,630 0.50
South Carolina . 3 1.12 4,683,363 0.45
Connecticut..... 2 0.74 4,337,114 0.42
New Hampshire .. 1 0.37 2,731,143 0.26
Utah............ 2 0.74 2,687,024 0.26
Alabama......... 1 0.37 2,395,476 0.23
Iowa............ 1 0.37 1,815,085 0.18
Louisiana....... 1 0.37 1,495,949 0.14
Mississippi..... 1 0.37 1,196,759 0.12
Arkansas........ 1 0.37 1,196,759 0.12
---------- ------------ -------------- ---------------
Total........... 269 100.00% $1,033,747,782 100.00%
========== ============ ============== ===============
</TABLE>
S-34
<PAGE>
PROPERTY TYPES
<TABLE>
<CAPTION>
PERCENT BY
AGGREGATE AGGREGATE
NUMBER PERCENT BY PRINCIPAL PRINCIPAL
OF NUMBER OF BALANCE AS OF BALANCE AS OF
MORTGAGE MORTGAGE THE CUT-OFF THE CUT-OFF
TYPE LOANS LOANS DATE DATE
- ------------------------ ---------- ------------ -------------- ---------------
<S> <C> <C> <C> <C>
Multifamily.............. 73 27.14% $ 267,463,068 25.87%
Retail Anchored (1)...... 26 9.67 153,493,665 14.85
Office................... 25 9.29 117,863,799 11.40
Retail Unanchored (1) ... 37 13.75 105,555,607 10.21
Hotel.................... 25 9.29 83,064,851 8.04
Office/Retail ........... 8 2.97 64,171,426 6.21
Single Tenant Retail
(1)..................... 22 8.18 57,974,304 5.61
Industrial............... 21 7.81 53,596,489 5.18
Office/Industrial ....... 7 2.60 37,040,783 3.58
Congregate Care ......... 7 2.60 31,287,502 3.03
Nursing Home............. 5 1.86 29,889,695 2.89
Warehouse................ 8 2.97 16,787,354 1.62
Mobile Home Park......... 3 1.12 12,478,239 1.21
Storage.................. 2 0.74 3,081,000 0.30
---------- ------------ -------------- ---------------
Total.................... 269 100.00% $1,033,747,782 100.00%
========== ============ ============== ===============
</TABLE>
- ------------
(1) For purposes of this table, the properties with an anchor tenant or
single tenant are as designated in Annex A and the Diskette. The anchor
tenant, largest tenant and/or single tenant, as applicable, is set
forth in Annex A and the Diskette. With respect to 6 Mortgage Loans
representing 2.4% of the Mortgage Loans identified as "Retail
Anchored," the anchor tenant space is a contiguous pad which is not
part of the related Mortgaged Property.
DISTRIBUTION BY J.P. MORGAN/PRUDENTIAL/SMITH BARNEY
<TABLE>
<CAPTION>
PERCENT BY
AGGREGATE AGGREGATE
NUMBER PERCENT BY PRINCIPAL PRINCIPAL
OF NUMBER OF BALANCE AS OF BALANCE AS OF
MORTGAGE MORTGAGE THE CUT-OFF THE CUT-OFF
SELLER OR PRIMARY SELLER LOANS LOANS DATE DATE
- ------------------------ ---------- ------------ -------------- ---------------
<S> <C> <C> <C> <C>
JP Morgan................ 93 34.57% $ 401,244,372 38.81%
Prudential............... 105 39.03 397,614,308 38.46
Smith Barney............. 71 26.39 234,889,102 22.72
---------- ------------ -------------- ---------------
Total.................... 269 100.00% $1,033,747,782 100.00%
========== ============ ============== ===============
</TABLE>
YEARS SINCE THE MORTGAGED PROPERTIES WERE BUILT (1)
<TABLE>
<CAPTION>
PERCENT BY
AGGREGATE AGGREGATE
NUMBER PERCENT BY PRINCIPAL PRINCIPAL
OF NUMBER OF BALANCE AS OF BALANCE AS OF
MORTGAGE MORTGAGE THE CUT-OFF THE CUT-OFF
PROPERTY AGE IN YEARS LOANS LOANS DATE DATE
- --------------------- ---------- ------------ -------------- ---------------
<S> <C> <C> <C> <C>
6 or less............. 48 17.84% $ 230,241,616 22.27%
7-11.................. 50 18.59 212,262,373 20.53
12-16................. 41 15.24 135,717,439 13.13
17-21................. 22 8.18 69,518,362 6.72
22-26................. 39 14.50 128,233,946 12.40
27-31................. 27 10.04 79,086,176 7.65
32+................... 42 15.61 178,687,869 17.29
---------- ------------ -------------- ---------------
Total................. 269 100.00% $1,033,747,782 100.00%
========== ============ ============== ===============
</TABLE>
Weighted Average Property Age in Years: 21.8
- ------------
(1) See Annex A and the Diskette for the date on which a Mortgaged Property
most recently underwent some degree of capital improvements.
S-35
<PAGE>
PHYSICAL OCCUPANCY PERCENTAGES (1)
MULTIFAMILY AND MOBILE HOME PARK
<TABLE>
<CAPTION>
PERCENT BY
AGGREGATE AGGREGATE
NUMBER PERCENT BY PRINCIPAL PRINCIPAL
OF NUMBER OF BALANCE AS OF BALANCE AS OF
MORTGAGE MORTGAGE THE CUT-OFF THE CUT-OFF
OCCUPANCY PERCENTAGES LOANS LOANS DATE DATE
- --------------------- ---------- ------------ --------------- ---------------
<S> <C> <C> <C> <C>
85.001%-90.0%......... 12 15.79% $ 40,196,057 14.36%
90.001%-95.0%......... 20 26.32 87,241,429 31.16
95.001%-100.0%........ 44 57.89 152,503,820 54.48
---------- ------------ --------------- ---------------
Total ................ 76 100.00% $279,941,306 100.00%
========== ============ =============== ===============
</TABLE>
Weighted Average Occupancy Percentage: 94.8%
- ------------
(1) See Annex A and the Diskette for the dates as of which occupancy
percentages were calculated for each Mortgaged Property.
PHYSICAL OCCUPANCY PERCENTAGES (1)(2)
RETAIL
<TABLE>
<CAPTION>
PERCENT BY
AGGREGATE AGGREGATE
NUMBER PERCENT BY PRINCIPAL PRINCIPAL
OF NUMBER OF BALANCE AS OF BALANCE AS OF
MORTGAGE MORTGAGE THE CUT-OFF THE CUT-OFF
OCCUPANCY PERCENTAGES LOANS LOANS DATE DATE
- --------------------- ---------- ------------ --------------- ---------------
<S> <C> <C> <C> <C>
70.001%-75.0%......... 2 2.35% $ 4,137,800 1.31%
75.001%-80.0%......... 1 1.18 3,622,192 1.14
80.001%-85.0%......... 6 7.06 27,992,700 8.83
85.001%-90.0%......... 5 5.88 19,402,504 6.12
90.001%-95.0%......... 8 9.41 35,096,273 11.07
95.001%-100.0%........ 63 74.12 226,772,108 71.53
---------- ------------ --------------- ---------------
Total ................ 85 100.00% $317,023,577 100.00%
========== ============ =============== ===============
</TABLE>
Weighted Average Occupancy Percentage: 95.3%
- ------------
(1) See Annex A and the Diskette for the dates as of which occupancy
percentages were calculated for each Mortgaged Property.
(2) In the case of Mortgage Loans where the anchor tenant space is a
contiguous pad which is not part of the related Mortgaged Property, the
anchor tenant space is not included in such calculation.
S-36
<PAGE>
PHYSICAL OCCUPANCY PERCENTAGES (1)
HOTEL
<TABLE>
<CAPTION>
PERCENT BY
AGGREGATE AGGREGATE
NUMBER PERCENT BY PRINCIPAL PRINCIPAL
OF NUMBER OF BALANCE AS OF BALANCE AS OF
MORTGAGE MORTGAGE THE CUT-OFF THE CUT-OFF
OCCUPANCY PERCENTAGES LOANS LOANS DATE DATE
- --------------------- ---------- ------------ --------------- ---------------
<S> <C> <C> <C> <C>
25.001%-30.0%......... 1 4.00% $ 2,728,684 3.29%
40.001%-45.0%......... 1 4.00 1,784,131 2.15
55.001%-60.0%......... 2 8.00 4,302,898 5.18
60.001%-65.0%......... 4 16.00 8,699,177 10.47
65.001%-70.0%......... 6 24.00 26,219,238 31.56
70.001%-75.0%......... 3 12.00 5,405,397 6.51
75.001%-80.0%......... 4 16.00 22,700,097 27.33
80.001%-85.0%......... 3 12.00 8,107,348 9.76
95.001%-100.0%........ 1 4.00 3,117,881 3.75
---------- ------------ --------------- ---------------
Total................. 25 100.00% $83,064,851 100.00%
========== ============ =============== ===============
</TABLE>
Weighted Average Occupancy Percentage: 70.6%
- ------------
(1) See Annex A and the Diskette for the dates as of which occupancy
percentages were calculated for each Mortgaged Property.
PHYSICAL OCCUPANCY PERCENTAGES (1)
OFFICE
<TABLE>
<CAPTION>
PERCENT BY
AGGREGATE AGGREGATE
NUMBER PERCENT BY PRINCIPAL PRINCIPAL
OF NUMBER OF BALANCE AS OF BALANCE AS OF
MORTGAGE MORTGAGE THE CUT-OFF THE CUT-OFF
OCCUPANCY PERCENTAGES LOANS LOANS DATE DATE
- --------------------- ---------- ------------ --------------- ---------------
<S> <C> <C> <C> <C>
65.001%-70.0%......... 1 2.50% $ 10,954,995 5.00%
80.001%-85.0%......... 2 5.00 14,925,079 6.81
85.001%-90.0%......... 4 10.00 24,809,112 11.32
90.001%-95.0%......... 6 15.00 21,458,057 9.79
95.001%-100.0%........ 27 67.50 146,928,765 67.07
---------- ------------ --------------- ---------------
Total ................ 40 100.00% $219,076,008 100.00%
========== ============ =============== ===============
</TABLE>
Weighted Average Occupancy Percentage: 94.4%
- ------------
(1) See Annex A and the Diskette for the dates as of which occupancy
percentages were calculated for each Mortgaged Property.
PHYSICAL OCCUPANCY PERCENTAGES (1)
OTHER
<TABLE>
<CAPTION>
PERCENT BY
AGGREGATE AGGREGATE
NUMBER PERCENT BY PRINCIPAL PRINCIPAL
OF NUMBER OF BALANCE AS OF BALANCE AS OF
MORTGAGE MORTGAGE THE CUT-OFF THE CUT-OFF
OCCUPANCY PERCENTAGES LOANS LOANS DATE DATE
- --------------------- ---------- ------------ --------------- ---------------
<S> <C> <C> <C> <C>
75.001%-80.0%......... 1 2.33% $ 1,493,209 1.11%
85.001%-90.0%......... 3 6.98 8,328,656 6.19
90.001%-95.0%......... 7 16.28 24,208,661 17.98
95.001%-100.0%........ 32 74.42 100,611,514 74.73
---------- ------------ --------------- ---------------
Total: 43 100.00% $134,642,040 100.00%
========== ============ =============== ===============
</TABLE>
Weighted Average Occupancy Percentage: 97.1%
- ------------
(1) See Annex A and the Diskette for the dates as of which occupancy
percentages were calculated for each Mortgaged Property.
S-37
<PAGE>
With certain limited exceptions relating to casualty and condemnation
proceeds, or other prepayments beyond the borrower's control, all of the
Mortgage Loans prohibit the prepayment thereof until a date specified in the
related Mortgage Note (such period, the "Lock-out Period" and the date of
expiration thereof, the "Lock-out Date") and/or provide that upon any
voluntary principal prepayment of a Mortgage Loan, the related Mortgagor will
be required to pay a prepayment premium or yield maintenance penalty (a
"Prepayment Premium"). The following table sets forth the percentage of the
declining aggregate balance of all the Mortgage Loans that on September 1 of
each of the years indicated will be within their related Lock-out Period
and/or in which a principal prepayment must be accompanied by a Prepayment
Premium.
PREPAYMENT PROTECTION
PERCENTAGE OF MORTGAGE LOANS BY OUTSTANDING PRINCIPAL BALANCE AS OF THE
CUT-OFF DATE THAT HAVE PREPAYMENT LOCK-OUTS OR PENALTIES (ASSUMING NO
PREPAYMENTS)*
<TABLE>
<CAPTION>
SEPT. SEPT. SEPT. SEPT. SEPT.
CURRENT 1998 1999 2000 2001 2002
---------- ---------- ---------- -------- -------- --------
<S> <C> <C> <C> <C> <C> <C>
Lock-Out ................. 48.1 46.5 45.6 37.8 19.8 17.8
YM5:T+0bp; 5% Floor (1) .. 19.9 19.9 19.9 20.0 18.4 15.9
YM3:T+0bp; 3% Floor (1) .. 5.5 5.5 5.5 5.0 5.1 1.5
YM2:T+0bp; 2% Floor (1) .. 3.1 3.1 3.1 3.4 4.7 5.3
YM1:T+0bp; 1% Floor (1) .. 21.4 22.8 23.3 31.1 48.8 53.2
YM9:T+0bp; 0% Floor (1) .. 2.0 2.0 2.0 1.8 1.8 3.2
YM8:T+50bp; 1% Floor (1) . 0.0 0.0 0.0 0.0 0.0 0.0
---------- ---------- ---------- -------- -------- --------
Total Lockout and YM .... 100.0 99.8 99.5 99.1 98.5 97.0
---------- ---------- ---------- -------- -------- --------
7.00%-7.99% (2)........... 0.0 0.0 0.0 0.0 0.0 0.0
6.00%-6.99% (2)........... 0.0 0.0 0.0 0.0 0.0 0.0
5.00%-5.99% (2)........... 0.0 0.2 0.0 0.0 0.0 1.2
4.00%-4.99% (2)........... 0.0 0.0 0.2 0.0 0.0 0.0
3.00%-3.99% (2)........... 0.0 0.0 0.2 0.2 0.0 0.0
2.00%-2.99% (2)........... 0.0 0.0 0.0 0.5 0.2 0.0
1.00%-1.99% (2)........... 0.0 0.0 0.0 0.0 0.8 1.2
No Prepayment
Premium.................. 0.0 0.0 0.1 0.1 0.4 0.7
---------- ---------- ---------- -------- -------- --------
Total .................... 100.0% 100.0% 100.0% 100.0% 100.0% 100.0%
========== ========== ========== ======== ======== ========
Aggregate Mortgage
Balance (3) ............. $1,033.7 $1,020.5 $1,006.1 $990.3 $973.1 $899.3
Percentage of Balance
Outstanding.............. 100.0% 98.7% 97.3% 95.8% 94.1% 87.0%
</TABLE>
(RESTUBBED TABLE CONTINUED FROM ABOVE)
<TABLE>
<CAPTION>
SEPT. SEPT. SEPT. SEPT. SEPT.
2003 2004 2005 2006 2007
-------- -------- -------- -------- --------
<S> <C> <C> <C> <C> <C>
Lock-Out ................. 15.4 3.8 1.5 1.7 0.6
YM5:T+0bp; 5% Floor (1) .. 15.3 16.5 16.6 16.5 1.2
YM3:T+0bp; 3% Floor (1) .. 1.5 1.6 1.6 1.8 4.5
YM2:T+0bp; 2% Floor (1) .. 6.0 6.7 4.8 2.6 1.2
YM1:T+0bp; 1% Floor (1) .. 52.7 61.4 58.3 46.6 50.9
YM9:T+0bp; 0% Floor (1) .. 2.8 2.8 2.8 0.8 0.6
YM8:T+50bp; 1% Floor (1) . 0.0 3.2 3.2 3.5 8.9
-------- -------- -------- -------- --------
Total Lockout and YM .... 93.7 96.0 79.0 63.4 67.8
-------- -------- -------- -------- --------
7.00%-7.99% (2)........... 0.9 0.0 0.0 0.0 0.0
6.00%-6.99% (2)........... 0.0 1.0 0.0 0.0 0.0
5.00%-5.99% (2)........... 0.0 0.3 9.1 0.6 14.0
4.00%-4.99% (2)........... 0.1 0.0 0.3 1.2 0.6
3.00%-3.99% (2)........... 0.0 0.8 0.9 0.2 3.0
2.00%-2.99% (2)........... 0.0 0.4 0.8 0.5 0.5
1.00%-1.99% (2)........... 1.7 0.9 5.0 0.2 9.4
No Prepayment
Premium.................. 3.6 0.5 4.9 33.9 4.7
-------- -------- -------- -------- --------
Total .................... 100.0% 100.0% 100.0% 100.0% 100.0%
======== ======== ======== ======== ========
Aggregate Mortgage
Balance (3) ............. $877.9 $770.8 $749.8 $669.2 $257.6
Percentage of Balance
Outstanding.............. 84.9% 74.6% 72.5% 64.7% 24.9%
</TABLE>
- ------------
(1) The Mortgage Loans generally require the payment of a Prepayment
Premium in connection with any principal prepayment, in whole or in
part. Any Prepayment Premium will equal the present value, as of the
date of prepayment, of the remaining Monthly Payments from such date of
prepayment through the related stated maturity (including the Balloon
Payment), determined by discounting such payments at a U.S. Treasury
rate specified therein, minus the then outstanding balance, subject to
a minimum Prepayment Premium equal to the indicated percentage of the
principal balance of such Mortgage Loan being prepaid.
<PAGE>
(2) Mortgage Loan requires a Prepayment Premium equal to indicated
percentage of amount prepaid.
(3) Millions of dollars.
Key: YM = Yield Maintenance; T = U.S. Treasury Rate
* See Annex A and the Diskette for Mortgaged Property level information.
BORROWER CONCENTRATION AND RELATED BORROWERS
Basic Capital Management. 10 of the Mortgage Loans, representing in the
aggregate 4.4% of the Mortgage Loans by principal balance as of the Cut-Off
Date, are indirectly owned by Basic Capital
S-38
<PAGE>
Management, Inc. ("BCM"), or by publicly traded entities controlled by BCM.
The borrowing entities for each of these Mortgage Loans are newly created,
single purpose entities. None of these Mortgage Loans are
cross-collateralized or cross-defaulted with any other Mortgage Loan. BCM is
a privately-held Nevada corporation owned and controlled by the family of
Gene S. Phillips, former chairman of Southmark Corporation, a real estate
syndicator ("Southmark") and parent of San Jacinto Savings Association ("San
Jacinto"). Southmark filed for bankruptcy in July, 1989 and San Jacinto was
declared insolvent and placed in receivership by federal authorities in
December, 1990. The ten Mortgage Loans are The Lodges Apartments, Dallas,
Texas; Fountain Village Apartments, Tucson, Arizona; Sunset Lake Apartments,
Waukegan, Illinois; In the Pines Apartments, Gainesville, Florida; Quail Oaks
Apartments, Balch Springs, Texas; Woodbridge Court Apartments, Westminster,
Colorado; President Square Shopping Center, San Antonio, Texas; Timber Creek
Apartments, Omaha, Nebraska; McCullum Glen Apartments, Dallas, Texas; and
Willo-wick Apartments, Pensacola, Florida.
For one Mortgage Loan, Creekwood Apartments, College Park, Georgia,
representing 0.4% of the Mortgage Loans by principal balance as of the
Cut-off Date, an affiliate of BCM, Carmel Realty Services Inc. ("Carmel")
manages the property securing the loan for a fee for the non-profit
corporation which owns the property. As asset manager, Carmel is responsible
for hiring and supervising the local property manager. BCM has no direct or
indirect ownership interest in the property.
Lerner. Two Mortgage Loans, representing in the aggregate 4.2% of the
Mortgage Loans by principal balance as of the Cut-off Date are secured by The
Spectrum at Reston Town Center, Reston, Virginia and Capital Office Park VI,
Greenbelt, Maryland. These two Mortgage Loans are not cross-collateralized or
cross-defaulted. The borrowers in each case are single purpose limited
partnerships. Theodore Lerner, a general partner in the borrowing entity for
Capital Office Park VI, has an interest in one of the limited partners of,
and members of his family own stock in the general partner of the borrowing
entity for, The Spectrum.
Lerner Enterprises has developed more than 15 million square feet of
commercial and residential space throughout the greater Washington, D.C.
metropolitan area, including four regional malls; Tysons Corner Center,
Seneca Mall, Landover Mall and White Flint Mall.
The Spectrum at Reston Town Center is a 202,178 square feet retail center
located in Reston, Virginia, approximately 18 miles west of downtown
Washington D.C. Built in 1996, the center, as of the Cut-off Date, was 95.9%
occupied and is anchored by Best Buy Co., Inc., Office Depot and Barnes and
Noble Books. The Cut-off Date principal balance of the Mortgage Loan secured
by the Spectrum is $27,238,845.
Capital Office Park VI is an eight story, 166,316 square feet office
building located in Greenbelt, Maryland which is located just outside the
Washington, D.C. city limit in Prince Georges County, about 30 miles south of
Baltimore. The property, completed in 1991, is one of six towers in the
Capital Office Park. The property is 100% occupied by a single tenant,
Digital Equipment Corporation, a publicly traded computer company. The
Cut-off Date principal balance of the Mortgage Loan secured by Capital Office
Park VI is $16,071,543.
Miramar Metroplex Phases I-III and American Financial Center. 4 Mortgage
Loans, representing in the aggregate approximately 3.2% of the Mortgage Loans
by aggregate principal balance as of the Cut-off Date, were made to related
borrowers. Three of those Mortgage Loans, secured by three phases of an
industrial, office and retail complex located in San Diego, California and
representing in the aggregate approximately 2.5% of the Mortgage Loans by
principal balance, are cross-collateralized and cross-defaulted. The
principals of the borrowing entities, Firouz D. and Farah Memarzadeh, are
experienced real estate owners with personal real estate assets in excess of
$58 million. The fourth mortgage loan, representing approximately 0.8% of the
Mortgage Loans by principal balance, is secured by an office property located
in Albuquerque, New Mexico.
Club and Villa Pacifica Apartments and Terra Nova Shopping Center. 3
Mortgage Loans, representing in the aggregate approximately 2.5% of the
Mortgage Loans by aggregate principal balance as of the Cut-off Date, were
made to related borrowers and are secured by one retail and two multifamily
S-39
<PAGE>
properties located in California. Tawfiq N. Khoury, the principal of the
borrowing entities, is founder and chairman of the board of Pacific Scene
Properties, Inc., a leading, privately-owned San Diego construction and
development company that has been ranked as the largest builder in the city
of San Diego and has been ranked among the nation's top 30 construction and
development companies.
BGK Equities, Inc. 3 Mortgage Loans, representing 2.4% of the Mortgage
Loans by aggregate principal balance as of the Cut-off Date, were made to
limited partnerships, the general partner of which is BGK Equities, Inc.
("BGK"). Audited financial statements delivered in connection with the
origination of such Mortgage Loans indicate that the president of BGK owns
approximately 32% of BGK's shares, and seven other principals of BGK own in
excess of 50% of BGK's shares. Such financial statements also indicate that
BGK has approximately 170 employees and manages the assets of a real estate
portfolio valued at approximately $600 million. The president of BGK pled
guilty in 1967 to unauthorized withdrawal of corporate funds and in 1981 to
manipulation of securities trading.
JumboSports Inc. 12 Mortgage Loans, representing approximately 2.2% of the
Mortgage Loans by aggregate principal balance as of the Cut-off Date, were
made to JumboSports Inc., a full-line retailer of sporting and athletic
equipment. These Mortgage Loans are secured by twelve single tenant retail
properties located throughout the United States. The lease on each Mortgaged
Property is a corporate obligation of JumboSports Inc. JumboSports Inc.
trades on the New York Stock Exchange under the ticker "JSI".
The National Real Estate Investments Limited Partnerships. John Vishnevsky
has a controlling interest in the limited partnerships that own 5 properties
located in Wisconsin and described below. The Mortgage Loans on these 5
properties represent in the aggregate 2.1% of the Mortgage Loans by principal
balance. The borrowing entities for each of these Mortgage Loans are single
asset entities. None of the Mortgage Loans are cross-collateralized or
cross-defaulted with any other Mortgage Loan. Mr. Vishnevsky is the managing
member of the general partner of each of the borrowing entities. Mr.
Vishnevsky was President of National Development and Investments, Inc., a
syndicator of real estate limited partnerships. The five Mortgage Loans are
Alhambra Apartments, Holiday Gardens Apartments and Nakoma Heights
Apartments, all of which properties are located in Madison, Wisconsin; and
Sunrise Heights Apartments and The Willow Apartments, both of which are
located in Middleton, Wisconsin.
ESCROWS
Most of the Mortgage Loans provide for monthly escrows to cover property
taxes on the Mortgaged Properties. Monthly escrows to cover insurance
premiums on the Mortgaged Properties are also generally required, if the
insurance required pursuant to the terms of such Mortgage Loan is not
maintained by the related Mortgagor. The Master Servicer may require monthly
escrows in addition to providing force-placed coverage.
153 of the Mortgage Loans, which represent 55.0% of the Mortgage Loans,
also require monthly escrows to cover ongoing replacements and capital
repairs.
74 of the Mortgage Loans, which represent 31.9% by principal balance of
the Mortgage Loans secured by retail, industrial, warehouse or office
properties, also required upfront or monthly escrows for the full term or a
portion of the term of the related Mortgage Loan to cover anticipated
re-leasing costs, including tenant improvements and leasing commissions.
6 of the Mortgage Loans, which represent 5.1% by principal balance of the
Mortgage Loans as of the Cut-off Date have front-end escrows to cover various
future economic risks.
See Annex A and the Diskette for additional information pertaining to
Mortgage Loan escrows.
UNDERWRITING GUIDELINES AND PROCESS
Each Originator has established or been provided with guidelines
establishing certain procedures with respect to underwriting the Mortgage
Loans, as described more fully below. The Mortgage Loans were generally
originated in accordance with such guidelines. In some instances, one or more
provisions of the guidelines were waived or modified where it was determined
not to adversely affect the Mortgage Loans in any material respect.
S-40
<PAGE>
Property Analysis. The Originator is required to perform a site
inspection to evaluate the location and quality of each Mortgaged Property.
Such inspection includes an evaluation of functionality, design,
attractiveness, visibility, and accessibility, as well as convenience to
major thoroughfares, transportation centers, employment sources, retail areas
and educational or recreational facilities. The Originator also is required
to assess the submarket in which the property is located to evaluate
competitive or comparable properties as well as market trends. In addition,
the Originator is to evaluate the property's age, physical condition,
operating history, leases and tenant mix, and management.
Cash Flow Analysis. The Originator is required to review operating
statements provided by the Mortgagor and to make adjustments in order to
determine the debt service coverage ratio. See "Description of the Mortgage
Pool--Certain Characteristics of the Mortgage Loans" herein.
Appraisal and Loan-to-Value Ratio. For each Mortgaged Property, the
Originator is required to obtain a current full narrative appraisal
conforming at least to the requirements of FIRREA. The appraisal must be
based on the highest and best use of the Mortgaged Property and must include
an estimate of the current market value of the property in its current
condition. The Originator is required to determine the loan-to-value ratio of
the Mortgage Loan at the date of origination based on the value set forth in
the appraisal.
Evaluation of Borrower. The Originator is required to evaluate the
Mortgagor and its principals with respect to credit history and prior
experience as an owner and operator of commercial real estate properties. The
evaluation generally is to include obtaining and reviewing a credit report or
other reliable indication of the Mortgagor's financial capacity; obtaining
and verifying credit references and/or business and trade references; and
obtaining and reviewing certifications provided by the Mortgagor as to prior
real estate experience and current contingent liabilities. Finally, although
the Mortgage Loans generally are non-recourse in nature, in the case of
certain Mortgage Loans, the Mortgagor and certain principals thereof may be
required to assume legal responsibility for liabilities relating to fraud,
misrepresentation, misappropriation of funds, breach of environmental or
hazardous waste requirements and unauthorized transfer of title to the
property. The Originator is required to evaluate the financial capacity of
the borrower and such principals to meet any obligations that may arise with
respect to such liabilities.
Environmental Site Assessment. The Originator is required at origination
to obtain or update an ESA for each Mortgaged Property prepared by a
qualified environmental firm approved by the Originator. The Originator is
required to review the ESA to verify the absence of reported violations of
applicable laws and regulations relating to environmental protection and
hazardous waste. In cases in which the ESA identifies such violations, the
Originator must require the Mortgagor to carry out satisfactory remediation
activities prior to the origination of the Mortgage Loan, or to establish an
operations and maintenance plan and to place sufficient funds in escrow at
the time of origination of the Mortgage Loan to complete such remediation
within twelve months for MGT and six months for Smith Barney.
Physical Assessment Report. The Originator is required at origination to
obtain a physical assessment report ("PAR") for each Mortgaged Property
prepared by a qualified structural engineering firm approved by the
Originator. The Originator is required to review the PAR to verify that the
property is reported to be in satisfactory physical condition, and to
determine the anticipated costs of necessary repair, replacement and major
maintenance or capital expenditure needs over the term of the Mortgage Loan.
In cases in which the PAR identifies material repairs or replacements needed
immediately, the Originator is generally obligated to require the Mortgagor
to carry out such repairs or replacements prior to the origination of the
Mortgage Loan, or to place sufficient funds in escrow at the time of
origination of the Mortgage Loan to complete such repairs or replacements
within not more than twelve months.
Title Insurance Policy. The Mortgagor is required to provide, and the
Originator is required to review, a title insurance policy for each Mortgaged
Property. The title insurance policy must meet the following requirements:
(a) the risk in connection with any one mortgage loan assumed by one title
insurance company may not be more than 40% of the sum of such company's
capital, surplus and reserves (exceptions can be made where re-insurance or
co-insurance by another title insurance company will cover excess risk), (b)
the policy must be written by a title insurer licensed to do business in the
S-41
<PAGE>
jurisdiction where the Mortgaged Property is located, (c) the policy must be
in an amount equal to the original principal balance of the loan, (d) the
protection and benefits must run to the mortgagee and its successors and
assigns, (e) the policy should be written on a standard policy form of the
American Land Title Association or equivalent policy promulgated in the
jurisdiction where the Mortgaged Property is located and (f) the legal
description of the Mortgaged Property in the title policy must conform to
that shown on the survey of the Mortgaged Property, where a survey has been
required. Smith Barney and Prudential do not require (a) above.
Property Insurance. The Mortgagor is required to provide, and the
Originator is required to review, certificates of required insurance with
respect to the Mortgaged Property. Such insurance generally may include: (1)
commercial general liability insurance for bodily injury or death and
property damage; (2) an "All Risk of Physical Loss" policy; (3) if
applicable, boiler and machinery coverage; (4) if the Mortgaged Property is
located in a flood hazard area, flood insurance; and (5) such other coverage
as the Originator may require based on the specific characteristics of the
Mortgaged Property.
Underwriting Process. In general, the underwriting process begins with the
receipt of a loan submission from a prospective Mortgagor or independent
mortgage banker working on behalf of a prospective Mortgagor. Upon receiving
a loan submission, the Originator typically will perform a preliminary cash
flow analysis and a general evaluation of the loan submission. If the
Originator decides to offer the prospective Mortgagor financing based on the
preliminary analysis, the Originator provides the prospective Mortgagor with
a loan application or a conditional loan commitment. If the prospective
Mortgagor accepts the loan application or a conditional loan commitment, the
prospective Mortgagor must deposit an application fee with the Originator.
Upon receipt of the loan application or a conditional loan commitment, the
Originator generally performs a more detailed cash flow analysis and obtains
a property inspection report. After the loan evaluation is completed and the
prospective loan is approved, the Originator issues a final commitment to the
prospective Mortgagor. The Originators' commitments are subject to certain
requirements such as insurance, appraisal values, satisfactory third-party
reports and escrow requirements for repairs identified by the related
physical site assessments. All of the Originators require the prospective
Mortgagor to deposit a non-refundable commitment fee. At closing, the
Mortgagor has to provide satisfactory title insurance, evidence of
satisfaction of zoning requirements, evidence of property insurance,
satisfactory legal opinions of Mortgagor's counsel, and must satisfy other
closing requirements typically required of institutional lenders.
ADDITIONAL INFORMATION
A Current Report on Form 8-K (the "Form 8-K") will be available to
purchasers of the Offered Certificates and will be filed, together with the
Pooling and Servicing Agreement, with the Securities and Exchange Commission
within fifteen days after the initial issuance of the Offered Certificates.
S-42
<PAGE>
DESCRIPTION OF THE CERTIFICATES
GENERAL
The Certificates will be issued pursuant to the Pooling and Servicing
Agreement and will include the following seven classes of Offered
Certificates designated as the Class A1, Class A2, Class A-3, Class B, Class
C, Class D and Class E Certificates. In addition to the Offered Certificates,
the Certificates will also include the Class X, Class F, Class G, Class H,
Class NR-P, Class NR-I, Class R-I, Class R-II and Class R-III Certificates.
Only the Offered Certificates are offered hereby. The Certificates represent
in the aggregate the entire beneficial ownership interest in a Trust Fund
consisting of: (i) a pool of fixed rate Mortgage Loans and all payments under
and proceeds of the Mortgage Loans received after the Cut-off Date (exclusive
of payments of principal and interest due on or before the Cut-off Date);
(ii) any Mortgaged Property acquired on behalf of the Trust Fund through
foreclosure or deed in lieu of foreclosure (upon acquisition, an "REO
Property"); (iii) such funds or assets as from time to time are deposited in
the Collection or Certificate Accounts or any account established in
connection with REO Properties (the "REO Account"); and (iv) the rights of
the mortgagee under all insurance policies with respect to the Mortgage
Loans.
The Class A1, Class A2 and Class A3 Certificates will evidence
approximately an initial 71.5% undivided interest in the Trust Fund. The
Class B Certificates will evidence approximately an initial 5.0% undivided
interest in the Trust Fund. The Class C Certificates will evidence
approximately an initial 5.5% undivided interest in the Trust Fund. The Class
D Certificates will evidence approximately an initial 5.5% undivided interest
in the Trust Fund. The Class E Certificates will evidence approximately an
initial 1.5% undivided interest in the Trust Fund.
The Offered Certificates (the "DTC Registered Certificates") will be
issued, maintained and transferred on the book-entry records of The
Depository Trust Company ("DTC") and its Participants. The DTC Registered
Certificates will be issued in minimum denominations of $100,000 and integral
multiples of $1 in excess thereof.
The DTC Registered Certificates will be represented by one or more
certificates registered in the name of the nominee of DTC. The Company has
been informed by DTC that DTC's nominee will be Cede & Co. ("Cede"). No
person acquiring an interest in the DTC Registered Certificates (a
"Beneficial Owner") will be entitled to receive a Definitive Certificate (as
defined below) representing such person's interest, except as set forth below
under "--Book-Entry Registration of the Offered Certificates--Definitive
Certificates." Unless and until Definitive Certificates are issued for the
DTC Registered Certificates under the limited circumstances described herein,
all references to actions by Certificateholders with respect to the DTC
Registered Certificates shall refer to actions taken by DTC upon instructions
from its Participants, and all references herein to distributions, notices,
reports and statements to Certificateholders with respect to the DTC
Registered Certificates shall refer to distributions, notices, reports and
statements to DTC or Cede, as the registered holder of the DTC Registered
Certificates, for distribution to Beneficial Owners by DTC in accordance with
DTC procedures. The Beneficial Owners may elect to hold their Certificates
through DTC, in the United States, or Cedel Bank ("CEDEL") or Euroclear, in
Europe, through participants of such system, or indirectly through
organizations which are participants in such systems.
BOOK-ENTRY REGISTRATION OF THE OFFERED CERTIFICATES
The Offered Certificates will be initially issued through the book-entry
facilities of DTC, or CEDEL or the Euroclear System ("Euroclear") if they are
participants of such systems, or indirectly through organizations which are
participants in such systems. As to any such class of Offered Certificates,
the record holder of such Certificates will be DTC's nominee. CEDEL and
Euroclear will hold omnibus positions on behalf of their participants through
customers' securities accounts in CEDEL's and Euroclear's names on the books
of their respective depositories (the "Depositories"), which in turn will
hold such positions in customers' securities accounts in Depositories' names
on the books of DTC.
DTC is a limited-purpose trust company organized under the laws of the
State of New York, which holds securities for its participating organizations
("DTC Participants," and together with the CEDEL
S-43
<PAGE>
and Euroclear participating organizations, the "Participants") and
facilitates the clearance and settlement of securities transactions between
Participants through electronic book-entry changes in the accounts of
Participants. Participants include securities brokers and dealers, banks,
trust companies and clearing corporations and may include certain other
organizations. Other institutions that are not Participants but clear through
or maintain a custodial relationship with Participants (such institutions,
"Indirect Participants") have indirect access to DTC's clearance system.
Because of time zone differences, the securities account of a CEDEL or
Euroclear Participant (each as defined below) as a result of a transaction
with a DTC Participant (other than a depositary holding on behalf of CEDEL or
Euroclear) will be credited during the securities settlement processing day
(which must be a business day for CEDEL or Euroclear, as the case may be)
immediately following the DTC settlement date. Such credits or any
transactions in such securities settled during such processing will be
reported to the relevant Euroclear Participant or CEDEL Participant on such
business day. Cash received in CEDEL or Euroclear as a result of sales of
securities by or through a CEDEL Participant or Euroclear Participant to a
DTC Participant (other than the depository for CEDEL or Euroclear) will be
received with value on the DTC settlement date, but will be available in the
relevant CEDEL or Euroclear cash account only as of the business day
following settlement in DTC.
Transfers between Participants will occur in accordance with DTC rules.
Transfers between CEDEL Participants or Euroclear Participants will occur in
accordance with their respective rules and operating procedures.
Cross-market transfers between persons holding directly or indirectly
through DTC, on the one hand, and directly or indirectly through CEDEL
Participants or Euroclear Participants, on the other, will be effected in DTC
in accordance with DTC rules on behalf of the relevant European international
clearing system by the relevant Depositories; however, such cross-market
transactions will require delivery of instructions to the relevant European
international clearing system by the counterparty in such system in
accordance with its rules and procedures and within its established deadlines
(European time). The relevant European international clearing system will, if
the transaction meets its settlement requirements, deliver instructions to
its Depository to take action to effect final settlement on its behalf by
delivering or receiving securities in DTC, and making or receiving payment in
accordance with normal procedures for same day funds settlement applicable to
DTC. CEDEL Participants or Euroclear Participants may not deliver
instructions directly to the Depositories.
CEDEL, as a professional depository, holds securities for its
participating organizations ("CEDEL Participants") and facilitates the
clearance and settlement of securities transactions between CEDEL
Participants through electronic book-entry changes in accounts of CEDEL
Participants, thereby eliminating the need for physical movement of
certificates. As a professional depository, CEDEL is subject to regulation by
the Luxembourg Monetary Institute.
Euroclear was created to hold securities for participants of Euroclear
("Euroclear Participants") and to clear and settle transactions between
Euroclear Participants through simultaneous electronic book-entry delivery
against payment, thereby eliminating the need for physical movement of
certificates and any risk from lack of simultaneous transfers of securities
and cash. Euroclear is operated by the Brussels, Belgium office of Morgan
Guaranty Trust Company of New York (the "Euroclear Operator"), under contract
with Euroclear Clearance Systems S.C., a Belgian co-operative corporation
(the "Clearance Cooperative"). All operations are conducted by the Euroclear
Operator, and all Euroclear securities clearance accounts and Euroclear cash
accounts are accounts with the Euroclear Operator, not the Clearance
Cooperative. The Clearance Cooperative establishes policies for Euroclear on
behalf of Euroclear Participants. The Euroclear Operator is the Belgian
branch of a New York banking corporation which is a member bank of the
Federal Reserve System. As such, it is regulated and examined by the Board of
Governors of the Federal Reserve System and the New York State Banking
Department, as well as the Belgian Banking Commission. Securities clearance
accounts and cash accounts with the Euroclear Operator are governed by the
Terms and Conditions Governing Use of Euroclear and the related Operating
Procedures of the Euroclear System and applicable Belgian law (collectively,
the "Terms and
S-44
<PAGE>
Conditions"). The Terms and Conditions govern transfers of securities and
cash within Euroclear, withdrawals of securities and cash from Euroclear, and
receipts of payments with respect to securities in Euroclear. All securities
in Euroclear are held on a fungible basis without attribution of specific
certificates to specific securities clearance accounts.
Distributions in respect of the DTC Registered Certificates will be
forwarded by the Trustee to DTC, and DTC will be responsible for forwarding
such payments to Participants, each of which will be responsible for
disbursing such payments to the Beneficial Owners it represents or, if
applicable, to Indirect Participants. Accordingly, Beneficial Owners may
experience delays in the receipt of payments in respect of their
Certificates. Under DTC's procedures, DTC will take actions permitted to be
taken by holders of any class of DTC Registered Certificates under the
Pooling and Servicing Agreement only at the direction of one or more
Participants to whose account the DTC Registered Certificates are credited
and whose aggregate holdings represent no less than any minimum amount of
Percentage Interests or voting rights required therefor. DTC may take
conflicting actions with respect to any action of Certificateholders of any
class to the extent that Participants authorize such actions. None of the
Depositor, the Trustee, the Fiscal Agent or any of their respective
affiliates will have any liability for any aspect of the records relating to
or payments made on account of beneficial ownership interests in the DTC
Registered Certificates or for maintaining, supervising or reviewing any
records relating to such beneficial ownership interests.
Beneficial Owners will not be recognized by the Trustee as
Certificateholders, as such term is used in the Pooling and Servicing
Agreement; provided, however, that Beneficial Owners will be permitted to
request and receive information furnished to Certificateholders by the
Trustee subject to receipt by the Trustee of a certification in form and
substance acceptable to the Trustee stating that the person requesting such
information is a Beneficial Owner. Otherwise, the Beneficial Owners will be
permitted to receive information furnished to Certificateholders and to
exercise the rights of Certificateholders only indirectly through DTC, its
Participants and Indirect Participants.
Although DTC, CEDEL and Euroclear have agreed to the foregoing procedures
in order to facilitate transfers of the Offered Certificates among
Participants of DTC, CEDEL and Euroclear, they are under no obligation to
perform or continue to perform such procedures and such procedures may be
discontinued at any time.
Definitive Certificates. Certificates initially issued in book-entry form
will be issued in fully registered, certificated form to Beneficial Owners or
their nominees ("Definitive Certificates"), rather than to DTC or its nominee
only if (i) the Depositor advises the Trustee in writing that DTC is no
longer willing or able to properly discharge its responsibilities as
depository with respect to the Certificates and the Depositor is unable to
locate a qualified successor or (ii) the Depositor, at its option, elects to
terminate the book-entry system through DTC.
Upon the occurrence of an event described in the preceding paragraph, the
Trustee is required to notify, through DTC, Participants who have ownership
of DTC Registered Certificates as indicated on the records of DTC of the
availability of Definitive Certificates for their DTC Registered
Certificates. Upon surrender by DTC of the definitive certificates
representing the DTC Registered Certificates and upon receipt of instructions
from DTC for re-registration, the Trustee will reissue the DTC Registered
Certificates as Definitive Certificates issued in the respective principal
amounts owned by individual Beneficial Owners, and thereafter the Trustee
will recognize the holders of such Definitive Certificates as
Certificateholders under the Pooling and Servicing Agreement.
DISTRIBUTIONS
Method, Timing and Amount. Distributions on the Certificates will be made
on the 15th day of each month or, if such 15th day is not a business day,
then on the next succeeding business day, commencing in October 1997 (each, a
"Distribution Date"). All distributions (other than the final distribution on
any Certificate) will be made by the Trustee to the persons in whose names
the Certificates are registered at the close of business on each Record Date,
which will be the last business day of the month preceding the month in which
the related Distribution Date occurs. Such distributions will be made by wire
transfer in
S-45
<PAGE>
immediately available funds to the account specified by the Certificateholder
at a bank or other entity having appropriate facilities therefor, if such
Certificateholder will have provided the Trustee with wiring instructions as
provided in the Pooling and Servicing Agreement or, if no such instructions
have been provided, by check mailed to the address listed for such
Certificateholder on the Certificate Register. The final distribution on any
Certificate will be made in like manner, but only upon presentment or
surrender of such Certificate at the location specified in the notice to the
holder thereof of such final distribution. All distributions made with
respect to a class of Certificates on each Distribution Date will be
allocated pro rata among the outstanding Certificates of such class based on
their respective Percentage Interests. The "Percentage Interest" evidenced by
any Certificate is equal to the initial denomination thereof as of the
Delivery Date, divided by the initial Class Balance or Notional Amount, as
applicable, for such class. The aggregate distribution to be made on the
Certificates on any Distribution Date shall equal the Available Distribution
Amount.
The "Available Distribution Amount" for any Distribution Date is an amount
equal to (a) the sum of (i) the amount on deposit in the Collection Account
(as defined herein) as of the close of business on the related Determination
Date, which amount will include scheduled payments on the Mortgage Loans due
on or prior to the Due Date occurring in the Remittance Period immediately
preceding, and collected as of, such Determination Date (to the extent not
distributed on previous Distribution Dates) and unscheduled payments and
other collections on the Mortgage Loans collected during the related
Remittance Period and (ii) the aggregate amount of any P&I Advances made by a
Servicer, the Trustee or the Fiscal Agent in respect of such Distribution
Date (not otherwise included in clause (i) above) net of (b) the portion of
the amount described in clause (a)(i) hereof that represents (i) Monthly
Payments due on a Due Date subsequent to the end of the related Remittance
Period, (ii) any amounts payable or reimbursable therefrom to any Servicer,
the Trustee or the Fiscal Agent or (iii) any servicing and trustee
compensation.
Pass-Through Rate on the Offered Certificates. The "Pass-Through Rates" on
the Class A1, Class A2, Class A3, Class B, Class C, Class D and Class E
Certificates are fixed and are set forth on the cover hereof.
Interest Distributions on the Certificates. Subject to the distribution of
the Principal Distribution Amount to the Holders of classes of Certificates
of a higher priority, as described under "Priority of Distributions" below,
Holders of each class of Certificates will be entitled to receive on each
Distribution Date, to the extent of the Available Distribution Amount for
such Distribution Date (net of any Net Prepayment Premium) (the "Adjusted
Available Distribution Amount"), distributions allocable to interest in an
amount (the "Interest Distribution Amount") equal to the sum of interest
accrued during the period from and including the first day of the month
preceding the month of the Distribution Date (or from the Cut-off Date in the
case of the initial Distribution Date) to and including the last day of the
month preceding the month of the Distribution Date (calculated on the basis
of a 360-day year consisting of twelve 30-day months) on the Class Balance or
the Notional Amount of such class of Certificates outstanding immediately
prior to such Distribution Date, at the then-applicable Pass-Through Rate
(the "Interest Accrual Amount"), plus any shortfall as described in the
penultimate sentence of this paragraph, less such class' pro rata share,
according to the Interest Accrual Amount, of any interest shortfall not
related to a Mortgagor delinquency or default, such as Prepayment Interest
Shortfalls (as defined herein) and shortfalls associated with exemptions
provided by the Relief Act (as defined in the Prospectus), and less (a) with
respect to each class of Certificates other than the Class X and Class NR-I
Certificates, any Collateral Value Adjustment Capitalization Amount (as
defined herein) allocated to such class as described under "--Subordination"
below and (b) with respect to the Class X and Class NR-I Certificates, the
portion of the Interest Accrual Amount therefor accrued on the portion of the
related Notional Amount corresponding to any Collateral Value Adjustment or
Collateral Value Adjustment Capitalization Amount allocated to the Class
Balance of, in the case of the Class X Certificates, any class of
Certificates and, in the case of the Class NR-I Certificates, the Class NR-P
Certificates (and not reversed) (the "Collateral Value Adjustment Reduction
Amount"). The "Notional Amount" of the Class X Certificates will equal the
aggregate of the Class Balances of all the other Certificates. The "Notional
Amount" of the Class NR-I Certificates will equal the Class Balance of the
Class NR-P Certificates. The
S-46
<PAGE>
Notional Amount does not entitle the Class X or Class NR-I Certificates to
any distributions of principal. If the Adjusted Available Distribution Amount
for any Distribution Date is less than the Interest Distribution Amount for
such Distribution Date, the shortfall will be part of the Interest
Distribution Amount distributable to holders of Certificates affected by such
shortfall on subsequent Distribution Dates. Any such shortfall will bear
interest at the related Pass-Through Rate.
To the extent not necessary to reimburse the Master Servicer for
reductions in its compensation to cover Prepayment Interest Shortfalls, in
addition to the related Interest Distribution Amount, each class of Offered
Certificates will receive on each Distribution Date the product of (a) any
Net Prepayment Premium paid with respect to the Mortgage Loans if such Net
Prepayment Premium is calculated by reference to a U.S. Treasury rate, (b)
the related Class Prepayment Fraction and (c) the related Allocation
Fraction. On each Distribution Date, the Net Prepayment Premium not payable
to the Master Servicer or the holders of the Offered Certificates will be
paid the holders of one or more classes of Other Certificates. The "Class
Prepayment Fraction" for any class of Offered Certificates and any
Distribution Date will equal a fraction the numerator of which is the amount
of principal paid to such class in reduction of the Class Balance thereof on
such Distribution Date and the denominator of which is the amount of
principal paid to all classes of Certificates in reduction of their
respective Class Balances on such Distribution Date. The "Allocation
Fraction" for any class of Offered Certificates and any Distribution Date
will equal a fraction (not greater than one and not less than zero) (x) the
numerator of which is the excess of (a) the Pass-Through Rate of such class
of Offered Certificates over (b) the discount rate used to calculate the
related Net Prepayment Premium and (y) the denominator of which is the excess
of (a) the Remittance Rate on the related Mortgage Loan over (b) the discount
rate referenced in clause (x) above. To the extent not necessary to reimburse
the Master Servicer, as described above, any Net Prepayment Premium paid with
respect to a Mortgage Loan which is not calculated by reference to a U.S.
Treasury rate will be distributed solely to the holders of the Class X
Certificates.
To the extent any Mortgage Loan is prepaid in full or in part between a
Determination Date and the related Due Date immediately following such
Determination Date, an interest shortfall may result on the second
Distribution Date following such Determination Date because interest on
prepayments in full or in part will only accrue to the date of payment (such
shortfall, a "Prepayment Interest Shortfall"). To the extent any Mortgage
Loan is prepaid in full or in part between the related Due Date and the
Determination Date immediately following such Due Date, the interest on such
prepayment will be included in the Available Distribution Amount for the
immediately succeeding Distribution Date (the "Prepayment Interest Excess").
If a Mortgage Loan is prepaid in full or in part during any Remittance
Period, any related Prepayment Interest Shortfall shall be offset to the
extent of any Prepayment Interest Excess and any Prepayment Premium collected
during such Remittance Period. If the Prepayment Interest Shortfall for any
Remittance Period exceeds any Prepayment Interest Excess and any Prepayment
Premiums collected during such period, such shortfall shall only be offset by
an amount up to the portion of the Master Servicing Fee payable to the Master
Servicer on the related Distribution Date. To the extent that any such
shortfall shall have been offset by a portion of the Master Servicing Fee,
the Master Servicer shall be entitled to any excess of the Prepayment
Interest Excess and Prepayment Premiums over the Prepayment Interest
Shortfall for any subsequent period.
The "Net Prepayment Premium" with respect to any Distribution Date will
equal the excess of (a) the total amount of Prepayment Premiums received
during the related Remittance Period over (b) the Prepayment Interest
Shortfall for any Remittance Period over the Prepayment Interest Excess for
any Remittance Period.
The Pass-Through Rates on the Certificates with weighted average
Pass-Through Rates (including the Class X Certificates) will not be affected
by the deferral of interest or reduction of the Mortgage Interest Rate on any
Mortgage Loan by the Special Servicer or by the occurrence of either such
event in connection with any bankruptcy proceeding involving the related
borrower. The amount of any resulting interest shortfall will be allocated to
the Certificates, in the order described under "Subordination" below.
Principal Distributions on the Offered Certificates. Holders of a class of
Certificates will be entitled to receive on each Distribution Date in
reduction of the related Class Balance in the order described
S-47
<PAGE>
herein until the related Class Balance is reduced to zero, to the extent of
the balance of the Adjusted Available Distribution Amount remaining after the
payment of the Interest Distribution Amount for such Distribution Date for
such class of Certificates and each other class of Certificates with a higher
priority for interest payments (as described under "Priority of
Distributions" below), distributions in respect of principal in an amount
(the "Principal Distribution Amount") equal to the aggregate of (i) all
scheduled payments of principal (other than Balloon Payments) due on the
Mortgage Loans on the related Due Date whether or not received and all
scheduled Balloon Payments received on or before the related Determination
Date, (ii) if the scheduled Balloon Payment is not received, with respect to
any Balloon Mortgage Loans on and after the Maturity Date thereof, the
principal payment that would need to be received in the related month in
order to fully amortize such Balloon Mortgage Loan with level monthly
payments by the end of the term used to derive scheduled payments of
principal due prior to the related Maturity Date, (iii) to the extent not
previously advanced any unscheduled principal recoveries received during the
related Remittance Period in respect of the Mortgage Loans, whether in the
form of liquidation proceeds, insurance proceeds, condemnation proceeds or
amounts received as a result of the purchase of any Mortgage Loan out of the
Trust Fund and (iv) any other portion of the Adjusted Available Distribution
Amount remaining undistributed after payment of any interest payable on the
Certificates for the related or any prior Distribution Date, including any
principal prepayments received during the related Remittance Period and
Prepayment Interest Excess not offset by any Prepayment Interest Shortfall
occurring during the related Remittance Period or otherwise required to
reimburse the Master Servicer, as described herein, and interest
distributions on the Mortgage Loans, in excess of interest distributions on
the Certificates, resulting from the allocation of certain amounts described
in this clause (iv) to principal distributions on the Certificates. The
"Class Balance" for any class of Certificates on any Distribution Date will
equal the initial Class Balance thereof reduced by distributions in reduction
thereof and Realized Losses allocated thereto, as described under
"--Subordination" below, and increased by any Collateral Value Adjustment
Capitalization Amounts allocated thereto as described under "--Subordination"
below. The Class X and Class NR-I Certificates do not have a Class Balance
and are therefore not entitled to any principal distributions.
PRIORITY OF DISTRIBUTIONS
The Adjusted Available Distribution Amount for each Distribution Date will
be applied in the following order of priority:
(a) to distributions of the Interest Distribution Amounts for such
Distribution Date on the Class A1, Class A2, Class A3 and Class X
Certificates, pro rata, based on their respective Interest Distribution
Amounts;
(b) to distributions of the Principal Distribution Amount for such
Distribution Date to Class A1 Certificates until the Class Balance thereof
is reduced to zero;
(c) to distributions of the Principal Distribution Amount (or the portion
thereof remaining after the distribution thereof to the Class A1
Certificates in reduction of the Class Balance thereof to zero) for such
Distribution Date on the Class A2 Certificates, until the Class Balance
thereof is reduced to zero;
(d) to distributions of the Principal Distribution Amount (or the portion
thereof remaining after the distribution thereof to the Class A2
Certificates in reduction of the Class Balance thereof to zero) for such
Distribution Date on the Class A3 Certificates, until the Class Balance
thereof is reduced to zero;
(e) to distributions of the Interest Distribution Amount for such
Distribution Date on the Class B Certificates;
(f) to distribution of the Principal Distribution Amount (or the portion
thereof remaining after the distribution thereof to the Class A3
Certificates in reduction of the Class Balance thereof to zero) for such
Distribution Date to the Class B Certificates, until the Class Balance
thereof is reduced to zero;
(g) to distributions of the Interest Distribution Amount for such
Distribution Date on the Class C Certificates;
S-48
<PAGE>
(h) to distributions of the Principal Distribution Amount (or the
portion thereof remaining after the distribution thereof to the Class B
Certificates in reduction of the Class Balance thereof to zero) for such
Distribution Date to the Class C Certificates until the Class Balance
thereof is reduced to zero;
(i) to the distributions of the Interest Distribution Amount for such
Distribution Date on the Class D Certificates;
(j) to distributions of the Principal Distribution Amount (or the portion
thereof remaining after the distribution thereof to the Class C
Certificates in reduction of the Class Balance thereof to zero) for such
Distribution Date on the Class D Certificates, until the Class Balance
thereof is reduced to zero;
(k) to distributions of the Interest Distribution Amount for such
Distribution Date on the Class E Certificates;
(l) to distributions of the Principal Distribution Amount (or the portion
thereof remaining after the distribution thereof to the Class D
Certificates in reduction of the Class Balance thereof to zero) for such
Distribution Date on the Class E Certificates, until the Class Balance
thereof is reduced to zero;
(m) to distributions of the Interest Distribution Amount for such
Distribution Date on the Class F Certificates;
(n) to distributions of the Principal Distribution Amount (or the portion
thereof remaining after the distribution thereof to the Class E
Certificates in reduction of the Class Balance thereof to zero) for such
Distribution Date on the Class F Certificates, until the Class Balance
thereof is reduced to zero;
(o) to distributions of the Interest Distribution Amount for such
Distribution Date on the Class G Certificates;
(p) to distributions of the Principal Distribution Amount (or the portion
thereof remaining after the distribution thereof to the Class F
Certificates in reduction of the Class Balance thereof to zero) for such
Distribution Date on the Class G Certificates, until the Class Balance
thereof is reduced to zero; and
(q) to distributions of the Interest Distribution Amount for such
Distribution Date on the Class H Certificates;
(r) to distributions of the Principal Distribution Amount (or the portion
thereof remaining after the distribution thereof to the Class G
Certificates in reduction of the Class Balance thereof to zero) for such
Distribution Date on the Class H Certificates, until the Class Balance
thereof is reduced to zero;
(s) to distributions of the Interest Distribution Amount for such
Distribution Date on the Class NR-I Certificates; and
(t) to distributions of the Principal Distribution Amount (or the portion
thereof remaining after the distribution thereof to the Class H
Certificates in reduction of the Class Balance thereof to zero) for such
Distribution Date on the Class NR-P Certificates, until the Class Balance
thereof is reduced to zero.
After reduction of the Class Balances of all the Certificates to zero any
remaining portion of the Available Distribution Amount will be distributed to
the holders of the Class X Certificates up to an aggregate amount equal to
the sum of all prior Collateral Value Adjustment Reduction Amounts allocated
thereto. To the extent only the Class A1, Class A2 and Class A3 Certificates
are outstanding on any Distribution Date, the Adjusted Available Distribution
Amount remaining after application pursuant to clause (a) above shall be
applied to distribution of the Principal Distribution Amount for such
Distribution Date to the Class A1, Class A2 and Class A3 Certificates pro
rata based on their respective Class Balances.
OTHER CERTIFICATES
The Class X, Class F, Class G, Class H, Class NR-I, Class NR-P, Class R-I,
Class R-II and Class R-III Certificates are not offered hereby (the "Other
Certificates"). The Pass-Through Rates on the Class F, Class G, Class H,
Class NR-I and Class NR-P Certificates for any Distribution Date will equal
%, %, %, % and %, respectively, per annum. The aggregate Class Balance
for the Class F, Class G, Class H and Class NR-P Certificates will equal
$113,714,782. The Pass-Through Rate on the Class X Certificates
S-49
<PAGE>
will be equal to the weighted average of the Remittance Rates in effect from
time to time on the Mortgage Loans minus the weighted average (by Class
Balance or Notional Amount, as applicable) of the Pass-Through Rates on the
Certificates (including the Other Certificates, other than the Class NR-P
Certificates). The Pass-Through Rate on the Class X Certificates for the
initial Distribution Date will be % per annum. The "Remittance Rate" for any
Mortgage Loan is equal to the excess of the Mortgage Interest Rate thereon
(without giving effect to any modification or other reduction thereof
following the Cut-Off Date) over the sum of the applicable Servicing Fee
Rate.
The Class R-I, Class R-II and Class R-III Certificates will not have a
Pass-Through Rate or a Class Balance.
SUBORDINATION
Neither the Offered Certificates nor the Mortgage Loans are insured or
guaranteed against losses suffered on the Mortgage Loans by any government
agency or instrumentality or by the Depositor, the Seller, the Primary
Sellers, the Trustee, the Fiscal Agent, the Master Servicer, the Special
Servicer, the Underwriters, or any affiliate thereof.
In addition to the payment priorities described under "--Priority of
Distributions" above, certain Certificates will be subordinated to other
Certificates with respect to the allocation of Realized Losses. Realized
Losses on the Mortgage Loans will be allocated, first, to the Class NR-P,
Class H, Class G and Class F Certificates, in that order, second, to the
Class E Certificates, third, to the Class D Certificates, fourth, to the
Class C Certificates, fifth, to the Class B Certificates, and thereafter, to
the Class A1, Class A2 and Class A3 Certificates, on a pro rata basis, based
on Class Balance, in each case until the related Class Balance is reduced to
zero. The Class Balance of a class of Certificates will be reduced by the
principal portion of any Realized Losses allocated to such class.
In addition to Realized Losses, shortfalls will also occur as a result of
a Servicer's, the Trustee's and the Fiscal Agent's right to receive payments
of interest with respect to unreimbursed advances, the related Special
Servicer's right to compensation with respect to Mortgage Loans which are or
have been Specially Serviced Mortgage Loans and as a result of other Trust
Fund expenses. Such shortfalls will be allocated as described above to the
classes of Certificates with the lowest payment priority for purposes of the
application of Available Distribution Amount in the order described herein.
Within 30 days after the earliest to occur of (i) 90 days after the date
on which an uncured delinquency occurs in respect of a Mortgage Loan, (ii)
the date on which a receiver is appointed in respect of a Mortgaged Property,
(iii) the date on which a Mortgaged Property becomes an REO Property or (iv)
the date on which a change in the payment rate, Mortgage Interest Rate,
principal balance, amortization terms or Maturity Date of any Specially
Serviced Mortgage Loan becomes effective (the earliest of such dates, a
"Required Appraisal Date"), an appraisal will be obtained by the Special
Servicer from an independent MAI appraiser at the expense of the Trust Fund
(except if an appraisal has been conducted within the 12 month period
preceding such event). As a result of such appraisal, a Collateral Value
Adjustment may result, which Collateral Value Adjustment will be allocated,
for purposes of determining distributions of interest to the Certificates, in
the manner and priority described below. Notwithstanding the foregoing, a
Collateral Value Adjustment will be zero with respect to such a Mortgage Loan
if (i) the event giving rise to such Collateral Value Adjustment is the
extension of the maturity of such Mortgage Loan, (ii) the payments on such
Mortgage Loan were not delinquent during the twelve month period immediately
preceding such extension and (iii) the payments on such Mortgage Loan are
then current, provided, that if at any later date there occurs a delinquency
in payment with respect to such Mortgage Loan, the Collateral Value
Adjustment will be recalculated and applied as described above. In addition,
in any case, upon the occurrence of any event giving rise to a subsequent
Collateral Value Adjustment (including the delinquency referred to in the
immediately preceding sentence) more than twelve months after an appraisal
was obtained with respect to a Collateral Value Adjustment, the Special
Servicer will order a new appraisal as described above, within 30 days of the
occurrence of any such event giving rise to a subsequent Collateral Value
Adjustment and will adjust the amount of the Collateral Value Adjustment in
accordance therewith.
S-50
<PAGE>
The "Collateral Value Adjustment" for any Distribution Date with respect
to any Mortgage Loan will be an amount equal to the excess of (a) the
principal balance of such Mortgage Loan over (b) the excess of (i) 90% of the
current appraised value of the related Mortgaged Property as determined by an
independent MAI appraisal of such Mortgaged Property over (ii) the sum of (A)
to the extent not previously advanced by a Servicer, all unpaid interest on
such Mortgage Loan at a per annum rate equal to the Mortgage Interest Rate,
(B) all unreimbursed Advances and interest thereon, (C) any unpaid Servicing
and Trustee fees and (D) all currently due and delinquent real estate taxes
and assessments, insurance premiums and, if applicable, ground rents in
respect of such Mortgaged Property (net of any amount escrowed or otherwise
available for payment of the amount due on such Mortgage Loan). The excess of
the principal balance of any Mortgage Loan over the related Collateral Value
Adjustment is referred to herein as the "Adjusted Collateral Value." A
Collateral Value Adjustment shall result in a reduction of the Interest
Distribution Amount of one or more classes of Certificates and shall not be a
permanent reduction of the Class Balance (or Notional Amount) of any class of
Certificates prior to the occurrence of a Realized Loss.
A "Realized Loss," in the case of any Mortgage Loan described in clause
(a) or clause (b) of the succeeding sentence, is equal to the sum of (a) the
Stated Principal Balance of any Loss Mortgage Loan, (b) interest thereon not
previously distributed or advanced to Certificateholders through the last day
of the month in which such Mortgage Loan became a Loss Mortgage Loan, (c) any
advances made by a Servicer, the Trustee or the Fiscal Agent which remain
unreimbursed and (d) any interest accrued on such advances (see "--Advances"
below) as of such time, reduced by any amounts recovered thereon as of such
time and, in the case of any Mortgage Loan described in clause (c) of the
succeeding sentence, is the amount determined to have been permanently
forgiven as described in such clause (c). A "Loss Mortgage Loan" is any
Mortgage Loan (a) which is finally liquidated, (b) with respect to which a
determination has been made that an advance which has been made or would
otherwise be required to be made, is not, or, if made, would not be,
recoverable out of proceeds on such Mortgage Loan or (c) with respect to
which a portion of the principal balance thereof has been permanently
forgiven whether pursuant to a modification or a valuation resulting from a
proceeding initiated under the Bankruptcy Code. The "Stated Principal
Balance" of any Mortgage Loan as of any date of determination is the
principal balance as of the Cut-off Date minus the sum of (i) the principal
portion of each Monthly Payment due on such Mortgage Loan after the Cut-off
Date, to the extent received from the Mortgagor or advanced and distributed
to Certificateholders, (ii) any unscheduled amounts of principal received
with respect to such Mortgage Loans, to the extent distributed to
Certificateholders and (iii) any Realized Loss with respect to such Mortgage
Loan.
The Collateral Value Adjustment will be allocated on each Distribution
Date, for purposes of determining distributions in respect of interest on
such Distribution Date, to the Class Balance of the most subordinate class of
Certificates that would otherwise receive distributions of interest, up to an
aggregate amount (net of any positive adjustments) equal to the Class Balance
thereof. For so long as a more senior class of Certificates is outstanding,
the amount of interest otherwise distributable on such Distribution Date to
each class of Certificates to which a Collateral Value Adjustment has been
allocated (to the extent not reversed) with respect to prior Distribution
Dates will be reduced by interest accrued at the related Pass-Through Rate on
the portion of the Class Balance of such class equal to the sum of the
aggregate Collateral Value Adjustment allocated to such class for such
Distribution Date and accrued and unpaid interest at the related Pass-Through
Rate on such Collateral Value Adjustment amount for prior Distribution Dates.
Such accrued and unpaid interest (the "Collateral Value Adjustment
Capitalization Amount") will be added to the Certificate Balance of such
class or classes of Certificates, and an equal amount will be included in the
Principal Distribution Amount to be distributed to holders of the most senior
classes of Certificates on such Distribution Date as described herein, to the
extent actually paid by the Mortgagor or received as interest in respect of
any REO Property. On each Distribution Date on or after the allocation of a
Collateral Value Adjustment, the amount of interest otherwise distributable
on such Distribution Date to the Class X and Classs NR-I Certificates will be
reduced by an amount equal to interest accrued on the portion of the Notional
Amount thereof corresponding to the sum of any Collateral Value Adjustments
and Collateral Value Adjustment Capitalization Amounts allocated to any class
of Certificates, with respect to the Class X Certificates, and the Class NR-P
Certificates, with respect to the Class NR-I Certificates, for such
Distribution Date or any prior Distribution Date and not previously reversed.
S-51
<PAGE>
The Special Servicer is required, within 30 days of each anniversary of
the Required Appraisal Date, to order an update of the prior appraisal (the
cost of which will be advanced by the Special Servicer and reimbursed thereto
from the Trust Fund). The Special Servicer will determine and report to the
Trustee the updated appraisal. A lower appraisal value will increase the
Collateral Value Adjustment. Such increase will be allocated as described
above. A higher appraised value will reverse the Collateral Value Adjustment
by the amount of the reported increase. Any such reversal or reduction will
reduce the accrual of the Collateral Value Adjustment Capitalization Amount
and therefore reduce the amount otherwise available to make distributions of
principal on the classes of Certificates senior to the class of Certificates
to which such reversal is allocated. However, in neither case will the Class
Balance (or Notional Amount) of the affected class or classes of Certificates
be reduced by such reversal or reduction except as otherwise set forth
herein. In such event, the total Collateral Value Adjustment Capitalization
Amount previously added to the related Class Balance shall be reduced in
proportion to the Collateral Value Adjustment reversal.
ADVANCES
On the business day immediately preceding each Distribution Date, the
Master Servicer (and under certain circumstances, the Special Servicer) will
be obligated to make advances out of its own funds or funds held in the
Collection Account (as defined herein) that are not required to be part of
the Available Distribution Amount for such Distribution Date (each, a "P&I
Advance"), in an amount equal to the excess of all Monthly Payments (net of
the Servicing Fee) due over the amount actually received, subject to the
limitations described herein. To the extent that the Master Servicer fails to
make a P&I Advance required of it prior to such Distribution Date, the
Trustee shall make such required P&I Advance on such Distribution Date, and
to the extent the Trustee fails to make a P&I Advance required of it, the
Fiscal Agent shall make such required P&I Advance on such Distribution Date.
In addition, the Master Servicer will be required to advance certain property
related expenses. The Servicers generally may not advance any amounts, other
than P&I Advances, unless such advance is contemplated in the related Asset
Strategy Report (as defined herein) for the related Mortgage Loan or such
advance is for one of several purposes specified in the Pooling and Servicing
Agreement as "Property Protection Expenses." All such advances will be
reimbursable to a Servicer, the Trustee and the Fiscal Agent from late
payments, insurance proceeds, liquidation proceeds, condemnation proceeds or
amounts paid in connection with the purchase of such Mortgage Loan to the
extent such amounts are not required to be otherwise applied pursuant to the
terms of the related Mortgage Loan or, as to any such advance that is deemed
not otherwise recoverable, from any amounts required to be deposited in the
Collection Account. Notwithstanding the foregoing, a Servicer, the Trustee
and the Fiscal Agent will be obligated to make any such advance only to the
extent that it determines in its reasonable good faith judgment that such
advance, if made, would be recoverable out of late payments, insurance
proceeds, liquidations, condemnation proceeds or certain other collections on
the related Mortgage Loan. None of the Servicers, the Trustee and the Fiscal
Agent will be required to advance the full amount of any Balloon Payment not
made by the related Mortgagor. To the extent a Servicer, the Trustee and the
Fiscal Agent are required to make a P&I Advance on and after the Due Date for
such Balloon Payment, such P&I Advance shall not exceed an amount equal to a
monthly payment calculated by the Special Servicer necessary to fully
amortize the related Mortgage Loan over the period used for purposes of
calculating the scheduled monthly payments thereon prior to the related
Maturity Date. Any failure by a Servicer to make a P&I Advance as required
under the Pooling and Servicing Agreement will constitute an event of default
thereunder, in which case the Trustee will be obligated to make any required
advance, in accordance with the terms of the Pooling and Servicing Agreement.
The Trustee will be entitled to a reimbursement for each P&I Advance
(together with interest thereon) made by it in the same manner and to the
same extent, but prior to, the Servicers. The Fiscal Agent will be entitled
to reimbursement for each P&I Advance (together with interest thereon) made
by it in the same manner and to the same extent, but prior to, the Servicers
and the Trustee.
Each Servicer, the Trustee and the Fiscal Agent shall be entitled to
interest on the aggregate amount of all advances made by such Servicer, the
Trustee or the Fiscal Agent at a per annum rate equal to the Prime Rate
reported in The Wall Street Journal. See "Risk Factors--Effect of Mortgagor
Delinquencies and Defaults" herein.
S-52
<PAGE>
CERTAIN PREPAYMENT, MATURITY AND YIELD CONSIDERATIONS
GENERAL
The yield to maturity on the Offered Certificates will be affected by the
rate of principal payments on the Mortgage Loans including, for this purpose,
prepayments, which may include amounts received by virtue of the
curtailments, voluntary repayment in full, repurchases by the Seller,
condemnation or casualty with respect to the Mortgaged Property or
foreclosure pursuant to a default on a Mortgage Loan ("Prepayment"). The rate
of principal payments on the Offered Certificates will correspond to the rate
of principal payments (including prepayments) on the related Mortgage Loans.
Each Mortgage Loan either prohibits voluntary prepayments during a certain
number of years following the origination thereof and/or allows the related
Mortgagor to prepay the principal balance thereof in whole during a certain
number of years following the origination if accompanied by payment of a
Prepayment Premium. See Annex A hereto, the Diskette and the table entitled
"Prepayment Protection" under "Description of the Mortgage Pool--Certain
Characteristics of the Mortgage Loan" herein. Any Net Prepayment Premium
collected on a Mortgage Loan will be distributed to the holders of the
Certificates as described herein. See "Risk Factors--Special Prepayment
Considerations" herein, "Description of the
Certificates--Distributions--Interest Distributions on the Certificates" and
"Certain Yield, Prepayment and Maturity Considerations" herein, and "Yield
Considerations" in the Prospectus.
The yield to maturity on each class of the Offered Certificates will
depend on, among other things, the rate and timing of principal payments
(including prepayments, defaults, liquidations and purchases of Mortgage
Loans due to a breach of a representation and warranty) on the Mortgage Loans
and the allocation thereof to reduce the Class Balance of such class and the
collection and allocation of any Prepayment Premium thereon. The yield to
investors on any Class of Offered Certificates will be adversely affected by
any allocation thereto of Prepayment Interest Shortfalls on the Mortgage
Loans, which may result from the distribution of interest only to the date of
a prepayment occurring during any month following the related Determination
Date (rather than a full month's interest) to the extent any such interest
shortfall is not offset by Prepayment Premiums, any Prepayment Interest
Excess or the Master Servicing Fee for such Distribution Date.
In general, if a class of Offered Certificates is purchased at a premium
and principal distributions thereon occur at a rate faster than anticipated
at the time of purchase, the investor's actual yield to maturity will be
lower than that assumed at the time of purchase. Conversely, if a class of
Offered Certificates is purchased at a discount and principal distributions
thereon occur at a rate slower than that assumed at the time of purchase, the
investor's actual yield to maturity will be lower than that assumed at the
time of purchase.
If a Mortgage Loan becomes a Specially Serviced Mortgage Loan, the Special
Servicer may adopt a servicing strategy which affects the yield to maturity
of one or more classes of Offered Certificates.
The assumed final Distribution Date for the Certificates will be the
Distribution Date in September 2029, which is the first Distribution Date
following the second anniversary of the date at which all the Mortgage Loans
have zero balances, assuming no prepayments and that the Mortgage Loans which
are Balloon Loans fully amortize according to their amortization schedule and
no Balloon Payment is made.
WEIGHTED AVERAGE LIFE OF THE OFFERED CERTIFICATES
Weighted average life refers to the average amount of time from the date
of issuance of a security until each dollar of principal of such security
will be repaid to the investor. The weighted average life of the Offered
Certificates will be influenced by the rate at which principal payments
(including scheduled payments, principal prepayments, condemnation proceeds
and payments made pursuant to any applicable policies of insurance) on the
Mortgage Loans are made. Principal payments on the Mortgage Loans may be in
the form of scheduled amortization or prepayments (for this purpose, the term
"prepayment" includes prepayments, partial prepayments and liquidations due
to a default or other dispositions of the Mortgage Loans).
S-53
<PAGE>
Prepayments on loans are commonly measured relative to a prepayment
standard or model, such as the constant prepayment rate prepayment model
("CPR"). CPR represents a constant assumed rate of prepayment each month
relative to the then outstanding principal balance of a pool of loans for the
life of such loans. Neither CPR nor any other prepayment model or assumption
purports to be a historical description of prepayment experience or a
prediction of the anticipated rate of prepayment of any pool of loans,
including the Mortgage Loans.
The table of Percent of Initial Class Balance Outstanding for each class
of the Offered Certificates at each CPR set forth below indicates the
weighted average life of such Certificates and sets forth the percentage of
the initial principal amount of such Certificates that would be outstanding
after each of the dates shown at the indicated CPR. The table has been
prepared on the basis of the characteristics of the mortgage loans in the
attached diskette and on the basis of the following assumptions: (i) the
Mortgage Loans prepay at the indicated CPR; (ii) the maturity date of each of
the Balloon Mortgage Loans is not extended; (iii) distributions on the
Offered Certificates are received in cash, on the 15th day of each month,
commencing in October, 1997; (iv) no defaults or delinquencies in, or
modifications, waivers or amendments respecting, the payment by the
Mortgagors of principal and interest on the Mortgage Loans occur; (v)
prepayments represent payment in full of individual Mortgage Loans and are
received on the respective Due Dates and include a month's interest thereon;
(vi) there are no repurchases of Mortgage Loans due to breaches of any
representation and warranty, or pursuant to an optional termination as
described under "Description of the Pooling and Servicing
Agreement--Termination" or otherwise; and (vii) the Offered Certificates are
purchased on September , 1997.
Variations in the actual prepayment experience and the balance of the
Mortgage Loans that prepay may increase or decrease the percentage of initial
Class Balance (and weighted average life) shown in the following table. Such
variations may occur even if the average prepayment experience of all such
Mortgage Loans is the same as any of the specified assumptions.
S-54
<PAGE>
PERCENT OF INITIAL CLASS BALANCE OUTSTANDING
AT THE FOLLOWING PERCENTAGES OF CPR (1)
<TABLE>
<CAPTION>
CLASS A1 CLASS A2 CLASS A3
------------------------ ------------------------ -------------------
DISTRIBUTION
DATE 0% 2% 4% 6% 0% 2% 4% 6% 0% 2% 4% 6%
- --------------------------- ---- ---- ---- ---- ---- ---- ---- ---- ---- ---- ---- ----
<S> <C> <C> <C> <C> <C> <C> <C> <C> <C> <C> <C> <C>
Initial percentage ......
September 1998 .........
September 1999 .........
September 2000 .........
September 2001 .........
September 2002 .........
September 2003 .........
September 2004 .........
September 2005 .........
September 2006 .........
September 2007 .........
September 2008 .........
September 2009 .........
September 2010 .........
September 2011 .........
September 2012 .........
September 2013 .........
September 2014 .........
September 2015 .........
September 2016 .........
September 2017 .........
September 2018 .........
September 2019 .........
September 2020 .........
September 2021 .........
September 2022 .........
September 2023 .........
September 2024 .........
September 2025 .........
September 2026 .........
September 2027 .........
Weighted Average
life in years (2) ......
<CAPTION>
CLASS B CLASS C CLASS D CLASS E
----------------------- ----------------------- ---------------------- ----------------------
DISTRIBUTION
DATE 0% 2% 4% 6% 0% 2% 4% 6% 0% 2% 4% 6% 0% 2% 4% 6%
- --------------------------- ---- ---- ---- ---- ---- ---- ---- ---- ---- ---- ---- ---- ---- ---- ---- ----
<S> <C> <C> <C> <C> <C> <C> <C> <C> <C> <C> <C> <C> <C> <C> <C> <C> <C> <C> <C> <C>
Initial percentage ......
September 1998 .........
September 1999 .........
September 2000 .........
September 2001 .........
September 2002 .........
September 2003 .........
September 2004 .........
September 2005 .........
September 2006 .........
September 2007 .........
September 2008 .........
September 2009 .........
September 2010 .........
September 2011 .........
September 2012 .........
September 2013 .........
September 2014 .........
September 2015 .........
September 2016 .........
September 2017 .........
September 2018 .........
September 2019 .........
September 2020 .........
September 2021 .........
September 2022 .........
September 2023 .........
September 2024 .........
September 2025 .........
September 2026 .........
September 2027 .........
Weighted Average
life in years (2) ......
</TABLE>
- ----------
(1) The weighted average life of a class of Offered Certificates is determined
by (i) multiplying the amount of each distribution of principal by the
number of years from the date of issuance to the related Distribution
Date, (ii) adding the results and (iii) dividing the sum by the total
principal distributions on such class of Certificates.
S-55
<PAGE>
MASTER SERVICER AND SPECIAL SERVICER
Midland Loan Services, L.P. ("Midland") is the Master Servicer and Special
Servicer (together, the "Servicers"). Midland was organized under the laws of
the state of Missouri in 1992 as a limited partnership. Midland is a real
estate financial services company which provides loan servicing and asset
management for large pools of commercial and multifamily real estate assets
and which originates commercial real estate loans. Midland's address is 210
West 10th Street, 6th Floor, Kansas City, Missouri 64105.
As of May 31, 1997, Midland and its affiliates were responsible for the
servicing of approximately 11,994 commercial and multifamily loans with an
aggregate principal balance of approximately $16.4 billion, the collateral
for which is located in 50 states, Puerto Rico and the District of Columbia.
With respect to such loans, approximately 10,394 loans with an aggregate
principal balance of approximately $11.7 billion pertain to commercial and
multifamily mortgage-backed securities. Property type concentrations within
the portfolio include multifamily, office, retail, hotel/motel and other
types of income producing properties. Midland and its affiliates also provide
commercial loan servicing for newly-originated loans and loans acquired in
the secondary market on behalf of issuers of commercial and multifamily
mortgage-backed securities, financial institutions and private investors.
RESPONSIBILITIES OF MASTER SERVICER
Under the Pooling and Servicing Agreement, the Master Servicer is required
to service and administer the Mortgage Loans solely on behalf of and in the
best interests of and for the benefit of the Certificateholders, in
accordance with the terms of the Pooling and Servicing Agreement and the
Mortgage Loans and to the extent consistent with such terms, with the higher
of (a) the standard of care, skill, prudence and diligence with which the
Master Servicer services and administers mortgage loans that are held for
other portfolios that are similar to the Mortgage Loans and (b) the standard
of care, skill, prudence and diligence with which the Master Servicer
services and administers mortgage loans for its own portfolio that are
similar to the Mortgage Loans, in either case, giving due consideration to
customary and usual standards of practice of prudent institutional
multifamily and commercial mortgage lenders, loan servicers and asset
managers (with respect to the Master Servicer, the "Servicing Standard") and
without regard to (a) any relationship between itself and any borrower, (b)
any ownership of the Certificates, (c) its obligation to make advances and
(d) any debt that it extended to any borrower.
The Master Servicer will also be required to perform other customary
functions of a servicer of comparable loans, including maintaining (or using
its best efforts to cause the Mortgagor under each Mortgage Loan to maintain)
hazard, business interruption and general liability insurance policies (and.
if applicable, rental interruption policies) as described herein and filing
and settling claims thereunder; maintaining escrow or impoundment accounts of
Mortgagors for payment of taxes, insurance and other items required to be
paid by any Mortgagor pursuant to the Mortgage Loan; processing assumptions
or substitutions in those cases where the Master Servicer has determined not
to enforce any applicable due-on-sale clause; demanding that the Mortgagor
cure delinquencies; inspecting and managing Mortgaged Properties under
certain circumstances; and maintaining records relating to the Mortgage
Loans.
RESPONSIBILITIES OF SPECIAL SERVICER
The servicing responsibility on a particular Mortgage Loan will be
generally transferred to the Special Servicer upon the occurrence of certain
servicing transfer events (each, a "Servicing Transfer Event"), including the
following: (i) the Mortgage Loan becomes a "Defaulted Mortgage Loan" because
it is more than 60 days delinquent in whole or in part in respect of any
monthly payment or is delinquent in whole or in part in respect of the
related Balloon Payment; (ii) the related Mortgagor has entered into or
consented to bankruptcy, appointment of a receiver or conservator or a
similar insolvency or similar proceeding, or the Mortgagor has become the
subject of a decree or order for such a proceeding which shall have remained
in force undischarged or unstayed for a period of 60 days; (iii) the Master
Servicer shall have received notice of the foreclosure or proposed
foreclosure of any other lien on the Mortgaged Property; (iv) the related
Mortgagor admits in writing its inability to pay its debts generally as they
S-56
<PAGE>
become due, files a petition to take advantage of any applicable insolvency
or reorganization statute, makes an assignment for the benefit of its
creditors, or voluntarily suspends payment of its obligations; (v) any other
default has occurred which has materially and adversely affected the value of
the related Mortgaged Loan and has continued unremedied for the applicable
grace period specified in the related mortgage; (vi) the related Mortgaged
Property becomes an REO Property; or (vii) if for any reason an assumption
agreement cannot be entered into upon the transfer by the related Mortgagor
of the mortgage. A Mortgage Loan serviced by the Special Servicer is referred
to herein as a "Specially Serviced Mortgage Loan". The Special Servicer will
collect certain payments on such Specially Serviced Mortgage Loans and make
certain remittances to, and prepare certain reports for the Master Servicer
with respect to such Mortgage Loans. The Master Servicer shall have no
responsibility for the performance by the Special Servicer of its duties
under the Pooling and Servicing Agreement provided that the Master Servicer
continues to perform certain servicing functions on such Specially Serviced
Mortgage Loans and, based on the information provided to it by the Special
Servicer, prepares certain reports for the Trustee with respect to such
Specially Serviced Mortgage Loans. To the extent that any Mortgage Loan, in
accordance with its original terms or as modified in accordance with the
Pooling and Servicing Agreement, becomes a performing Mortgage Loan for a
least three consecutive months, the Special Servicer will cease to service
such Mortgage Loan.
Midland will act as the Special Servicer with respect to the Mortgage
Loans. Under the Pooling and Servicing Agreement the Special Servicer is
required to service, administer and dispose of Specially Serviced Mortgage
Loans solely in the best interests of and for the benefit of the
Certificateholders, in accordance with the Pooling and Servicing Agreement
and the Mortgage Loans and to the extent consistent with such terms, with the
higher of (a) the standard of care, skill, prudence and diligence with which
the Special Servicer services, administers and disposes of, distressed
mortgage loans and related real property that are held for other portfolios
that are similar to the Mortgage Loans, Mortgaged Properties and REO
Properties and (b) the standard of care, skill, prudence and diligence with
which the Special Servicer services, administers and disposes of distressed
mortgage loans and related real property for its own portfolio that are
similar to the Mortgage Loans, Mortgaged Properties and REO Properties,
giving due consideration to customary and usual standards of practice of
prudent institutional multifamily and commercial mortgage lenders, loan
servicers and asset managers, so as to maximize the net present value of
recoveries on the Mortgage Loans (with respect to the Special Servicer, the
"Servicing Standard").
The Special Servicer, on behalf of the Trust Fund, may at any time
institute foreclosure proceedings, exercise any power of sale contained in
any mortgage, obtain a deed in lieu of foreclosure, or otherwise acquire, on
behalf of the Trust Fund, title to a Mortgaged Property securing a Specially
Serviced Mortgage Loan by operation of law or otherwise, if such action is
consistent with the Servicing Standard. The Special Servicer may not acquire
title to any related Mortgaged Property or take any other action that would
cause the Trustee, for the benefit of Certificateholders, or any other
specified person to be considered to hold title to, to be a
"mortgagee-in-possession" of, or to be an "owner" or an "operator" of such
Mortgaged Property within the meaning of certain federal environmental laws,
unless the Special Servicer has previously determined, based on a report
prepared by a person who regularly conducts environmental audits (the costs
of which report will be paid as an expense of the Trust Fund), that: (i) the
Mortgaged Property is in compliance with applicable environmental laws; or if
not, that taking such actions as are necessary to bring the Mortgaged
Property in compliance therewith is reasonably likely to produce a greater
recovery on a present value basis, after taking into account any risks
associated therewith, than not taking such actions; and (ii) there are no
circumstances present at the Mortgaged Property relating to the use,
management or disposal of any hazardous substances, hazardous materials,
wastes, or petroleum-based materials for which investigation, testing,
monitoring, containment, clean-up or remediation could be required under any
federal, state or local law or regulation or that, if any such materials are
present, taking such action with respect to the affected Mortgaged Property
is reasonably likely to produce a greater recovery on a present value basis,
after taking into account any risks associated therewith, than not taking
such actions.
The Special Servicer, on behalf of the Trust Fund, will use its best
efforts to sell the Mortgaged Property within two years of acquisition,
unless (i) the Internal Revenue Service grants an extension of
S-57
<PAGE>
time to sell such property or (ii) the Special Servicer provides to the
Trustee an opinion of independent counsel to the effect that the holding of
the property by the Trust Fund subsequent to two years after its acquisition
will not result in the imposition of a tax on the Trust Fund or cause the
Trust Fund to fail to qualify as a REMIC under the Code at any time that any
Certificate is outstanding. Subject to the foregoing, the Special Servicer
will be required to (i) solicit offers for any Mortgaged Property so acquired
in such a manner as will be reasonably likely to realize a fair price for
such property and (ii) accept an offer received from any person that
constitutes a fair price and which is in the best interest of the
Certificateholders as determined by the Special Servicer in accordance with
Servicing Standard.
If the Trust Fund acquires title to any Mortgaged Property, the Special
Servicer, on behalf of the Trust Fund, may retain an independent contractor
to manage and operate such property. The retention of an independent
contractor, however, will not relieve the Special Servicer of any of its
obligations with respect to the management and operation of such Mortgaged
Property. Any such property acquired by the Trust Fund will be managed in a
manner consistent with the Servicing Standard.
The Special Servicer will be obligated to follow or cause to be followed
such normal practices and procedures as it deems necessary or advisable to
realize upon Specially Serviced Mortgage Loan. If the proceeds of any
liquidation of the property securing the Specially Serviced Mortgage Loan are
less than the outstanding principal balance of the Specially Serviced
Mortgage Loan plus interest accrued thereon at the Mortgage Interest Rate
plus the aggregate amount of expenses incurred by the Special Servicer in
connection with such proceedings and which are reimbursable under the
Agreement, the Trust Fund will realize a loss in the amount of such
difference. The Special Servicer will be entitled to be paid from the amounts
on deposit in the Collection Account, prior to the distribution to
Certificateholders, amounts representing its servicing compensation on the
Specially Serviced Mortgage Loan.
The Special Servicer shall have full power and authority to do any and all
things in connection with servicing and administering a Mortgage Loan that it
may deem in its best judgment necessary or advisable, including, without
limitation, to execute and deliver on behalf of the Trust Fund any and all
instruments of satisfaction or cancellation or of partial release or full
release or discharge and all other comparable instruments, to reduce the
related Mortgage Interest Rate, and to defer or forgive payment of interest
and/or principal with respect to any Specially Serviced Mortgage Loan or any
Mortgaged Property. The Special Servicer may not permit a modification or
extension of any Mortgage Loan to a date later than three years prior to the
Rated Final Distribution Date. Notwithstanding the foregoing, the Special
Servicer may not permit any such modification with respect to a Balloon
Mortgage Loan if it results in the extension of such maturity date beyond the
amortization term of such Balloon Mortgage Loan absent the related Balloon
Payment. The Special Servicer will prepare a report (an "Asset Strategy
Report") for each Mortgage Loan which becomes a Specially Serviced Mortgage
Loan not later than sixty (60) days after the servicing of such Mortgage Loan
is transferred to the Special Servicer. The holders of the fewest number of
classes of Certificates representing the most subordinate interests in the
Trust Fund that equals at least a 2% interest (by Class Balance (adjusted for
Collateral Value Adjustments)) in the Trust Fund (the "Monitoring
Certificateholders") will designate one Monitoring Certificateholder pursuant
to the Pooling and Servicing Agreement (the "Directing Certificateholder").
Each Asset Strategy Report will be delivered to the Directing
Certificateholder. The Directing Certificateholder may object to any Asset
Strategy Report within 10 business days of receipt; provided, however, that
the Special Servicer shall implement the recommended action as outlined in
such Asset Strategy Report if it makes an affirmative determination that such
objection is not in the best interest of all the Certificateholders. In
connection with making such affirmative determination, the Special Servicer,
by notice to the Trustee, may request a vote by all the Certificateholders.
If the Directing Certificateholder does not disapprove an Asset Strategy
Report within 10 business days, the Special Servicer shall implement the
recommended action as outlined in such Asset Strategy Report. If the
Directing Certificateholder disapproves such Asset Strategy Report and the
Special Servicer has not made the affirmative determination described above,
the Special Servicer will revise such Asset Strategy Report as soon as
practicable. The Special Servicer will revise such Asset Strategy Report
until the Directing Certificateholder fails to disapprove such revised Asset
Strategy Report as described above, provided that the Special Servicer shall
not be under any obligation to
S-58
<PAGE>
perform any actions which are not consistent with applicable laws and the
related Mortgage Loan documents. Any Certificateholder may request and obtain
a copy of any Asset Strategy Report except to the extent prohibited by
applicable law or the related Mortgage Loan documents.
The Directing Certificateholder may at any time terminate the Special
Servicer and appoint a replacement (a "Replacement Special Servicer") to
perform such duties under substantially the same terms and conditions as
applicable to the Special Servicer. Such holder(s) shall designate a
replacement to so serve by the delivery to the Trustee of a written notice
stating such designation. The Trustee shall, promptly after receiving any
such notice, so notify the Rating Agencies. The designated replacement shall
become the Replacement Special Servicer as of the date the Trustee shall have
received: (i) written confirmation from each Rating Agency stating that if
the designated replacement were to serve as Special Servicer under the
Pooling and Servicing Agreement, none of the then-current rating or ratings
of all outstanding classes of the Certificates would be qualified, downgraded
or withdrawn as a result thereof; (ii) a written acceptance of all
obligations of the Replacement Special Servicer, executed by the designated
replacement; and (iii) an opinion of counsel (obtained at the expense of the
Trust Fund) to the effect that the designation of such replacement to serve
as Replacement Special Servicer is in compliance with the Pooling and
Servicing Agreement, that the designated replacement will be bound by the
terms of the Pooling and Servicing Agreement and that the Pooling and
Servicing Agreement will be enforceable against such designated replacement
in accordance with its terms. The Special Servicer shall be deemed to have
resigned from its duties simultaneously with such designated replacement's
becoming the Replacement Special Servicer under the Pooling and Servicing
Agreement. Any Replacement Special Servicer may be similarly so replaced by
the Directing Certificateholder.
Notwithstanding such replacement, the resigning Special Servicer shall be
entitled to receive the Special Servicing Fee for any Mortgage Loan which
became a Specially Serviced Mortgage Loan and was subsequently returned to a
performing status prior to such resignation; provided that if such Mortgage
Loan once again becomes a Specially Serviced Mortgage Loan, the Replacement
Special Servicer shall thereafter be entitled to such fee. The Replacement
Special Servicer shall be entitled to the Special Servicing Fee for all other
Specially Serviced Mortgage Loans.
SERVICING AND OTHER COMPENSATION AND PAYMENT OF EXPENSES
The principal compensation to be paid to the Master Servicer in respect of
its servicing activities will be the "Servicing Fee." The Servicing Fee will
be payable monthly and will accrue at the applicable "Servicing Fee Rate" and
will be computed on the basis of the principal balance (after giving effect
to all scheduled (whether or not received) and unscheduled payments of
principal in reduction thereof) and for the same period respecting which any
related interest payment on each Mortgage Loan is computed. The Servicing Fee
Rate for any Mortgage Loan will be the sum of the Master Servicing Fee and
the related primary servicing fee. The "Master Servicing Fee" will be .0145%,
which will include the fee payable to the Trustee. The Master Servicer will
also receive a primary servicing fee of .05% with respect to 60.9% of the
Mortgage Loans by aggregate principal balance as of the Cut-off Date, and
.125% with respect to 0.6% of the Mortgage Loans by aggregate principal
balance as of the Cut-off Date, which fees are payable to Dover House Capital
LLC (the "Sub-Servicer") and another primary servicer, respectively. With
respect to 38.5% of the Mortgage Loans by aggregate principal balance as of
the Cut-off Date, the Master Servicer will receive a primary servicing fee of
0.10%.
The Sub-Servicer was created exclusively to underwrite and service
commercial mortgage loans for the Seller.
The principal compensation to be paid to the Special Servicer in respect
of its special servicing activities will be the Special Servicing Fee. The
Special Servicing Fee will be payable monthly only from amounts received in
respect of each Specially Serviced Mortgage Loan. The Special Servicing Fee
will equal 1.00% of all amounts collected with respect to any Specially
Serviced Mortgage Loans and any Mortgage Loan which became a Specially
Serviced Mortgage Loan and was subsequently returned to a performing status.
S-59
<PAGE>
The Pooling and Servicing Agreement will provide that the Servicers will
be entitled to indemnification from the Trust Fund for any and all costs,
expenses, losses, damages, claims and liabilities incurred in connection with
any legal action relating to any Mortgage Loan and the Pooling and Servicing
Agreement, other than any cost, expense, damage, claim or liability incurred
by reason of willful misfeasance, bad faith or negligence of such Servicer in
the performance of duties thereunder or by reason of reckless disregard of
such obligations and duties.
CONFLICTS OF INTEREST
The Master Servicer, Special Servicer or their respective affiliates own
and are in the business of acquiring assets similar to the Mortgage Loans
held by the Trust Fund. To the extent that any mortgage loans owned and/or
serviced by the Special Servicer or their respective affiliates are similar
to the Mortgage Loans held by the Trust Fund, the mortgaged properties
related to such mortgage loans may, depending upon certain circumstances such
as the location of the mortgaged property, compete with the Mortgaged
Properties related to the Mortgage Loans held by the Trust Fund for tenants,
purchasers, financing and similar resources.
DESCRIPTION OF THE POOLING AND SERVICING AGREEMENT
GENERAL
The Certificates will be issued pursuant to a Pooling and Servicing
Agreement to be dated as of September 1, 1997 (the "Pooling and Servicing
Agreement"), by and among the Depositor, the Master Servicer, the Special
Servicer, the Trustee and the Fiscal Agent. Following are summaries of
certain provisions of the Pooling and Servicing Agreement. The summaries do
not purport to be complete and are subject to, and are qualified in their
entirety by reference to, the provisions of the Pooling and Servicing
Agreement. The Trustee will provide to a prospective or actual
Certificateholder, upon written request, a copy (without exhibits) of the
Pooling and Servicing Agreement. Requests should be addressed to LaSalle
National Bank, 135 South LaSalle Street, Chicago, Illinois 60603, Attention:
Asset-Backed Services--J.P. Morgan 1997-C5.
ASSIGNMENT OF THE MORTGAGE LOANS
On or prior to the Delivery Date, the Depositor will assign or cause to be
assigned the Mortgage Loans, without recourse, to the Trustee for the benefit
of the Certificateholders. On or prior to the Delivery Date, the Depositor
will, as to each Mortgage Loan, deliver to the Trustee (or the Custodian),
among other things, the following documents (collectively, as to such
Mortgage Loan, the "Mortgage Loan File"): (i) the original Mortgage, and any
intervening assignments thereof, in each case with evidence of recording
thereon or in case such documents have not been returned by the applicable
recording office, certified copies thereof; (ii) the original or, if
accompanied by a "lost note" affidavit, a copy of the Mortgage Note, endorsed
by the Seller or the applicable Primary Seller, without recourse, in blank or
to the order of Trustee; (iii) an assignment of the Mortgage, executed by the
Seller or the applicable Primary Seller, in blank or to the order of the
Trustee, in recordable form; (iv) originals or certified copies of any
related assignment of leases, rents and profits and any related security
agreement (if, in either case, such item is a document separate from the
Mortgage) and any intervening assignments of each such document or
instrument; (v) assignments of any related assignment of leases, rents and
profits and any related security agreement (if, in either case, such item is
a document separate from the Mortgage), executed by the Seller or the
applicable Primary Seller, in blank or to the order of the Trustee; (vi)
originals or certified copies of all assumption, modification and
substitution agreements in those instances where the terms or provisions of
the Mortgage or Mortgage Note have been modified or the Mortgage or Mortgage
Note has been assumed; and (vii) the originals or certificates of a lender's
title insurance policy issued on the date of the origination of such Mortgage
Loan or, with respect to each Mortgage Loan not covered by a lender's title
insurance policy, an attorney's opinion of title given by an attorney
licensed to practice law in the jurisdiction where the Mortgaged Property is
located; (viii) originals or copies of any UCC financing statements; (ix)
originals or copies of any guaranties related to
S-60
<PAGE>
such Mortgage Loan; (x) originals or copies of insurance policies related to
the Mortgaged Property; (xi) originals or certified copies of any
environmental liabilities agreement; (xii) originals or copies of any escrow
agreements; (xiii) original or certified copies of any prior assignments of
mortgage if the Originator is not the originator of record; (xiv) any
collateral assignments of property management agreements and other servicing
agreements; (xv) any appraisals of the Mortgaged Property; (xvi) a physical
assessment report of the Mortgaged Property; (xvii) an environmental site
assessment of the Mortgaged Property; (xviii) originals or certified copies
of any lease subordination agreements and tenant estoppels; and (xix) any
opinions of borrower's counsel. The Pooling and Servicing Agreement will
require the Depositor to cause each assignment of the Mortgage described in
clause (iii) above to be submitted for recording in the real property records
of the jurisdiction in which the related Mortgaged Property is located. Any
such assignment delivered in blank will be completed to the order of the
Trustee prior to recording. The Pooling and Servicing Agreement will also
require the Depositor to cause the endorsements on the Mortgage Notes
delivered in blank to be completed to the order of the Trustee.
TRUSTEE
LaSalle National Bank, a nationally chartered bank, shall serve as Trustee
under the Pooling and Servicing Agreement pursuant to which the Certificates
are being issued. Except in circumstances such as those involving defaults
(when it might request assistance from other departments in the bank), its
responsibilities as Trustee are carried out by its Asset-Backed Securities
Trust Services Division. Its principal corporate trust office is located at
135 South LaSalle Street, Chicago, Illinois 60603, Attention: Asset-Backed
Trust Services--J.P. Morgan 1997-C5.
THE FISCAL AGENT
ABN AMRO Bank N.V., a Netherlands banking corporation and the corporate
parent of the Trustee, will act as Fiscal Agent for the Trust Fund and will
be obligated to make any P&I Advance required to be but not made by the
Trustee under the Pooling and Servicing Agreement. The Fiscal Agent will be
entitled to various rights, protections and indemnities similar to those
afforded the Trustee.
The Trustee will be responsible for payment of the compensation of the
Fiscal Agent. As of December 31, 1996, the Fiscal Agent reported assets of
approximately $341,000,000,000.
ACCOUNTS
The Sub-Servicer is required to deposit all amounts received with respect
to the Mortgage Loans, net of certain amounts retained by the Sub-Servicer as
additional servicing compensation and certain amounts to be deposited into
escrow accounts, into a separate Collection Account (the "Sub-Servicer
Collection Account") maintained by the Sub-Servicer on behalf of the Trust
Fund. On the third business day preceding each Distribution Date, the
Sub-Servicer shall remit all amounts in the Sub-Servicer Collection Account
to the Master Servicer for deposit into a separate Collection Account (the
"Master Collection Account") maintained by the Master Servicer on behalf of
the Trust Fund. The Master Servicer is required to deposit on the business
day preceding each Distribution Date all amounts received with respect to the
Mortgage Loans into a separate account (the "Certificate Account") maintained
with the Trustee. The Trustee will be entitled to make withdrawals from the
Certificate Account to pay the Trustee fee or to reimburse the Trustee for
expenses not otherwise reimbursed from a Collection Account. Interest or
other income earned on funds in the Sub-Servicer Collection Account or the
Master Collection Account will be paid to the Servicer maintaining such
account as additional servicing compensation. See "Description of the Trust
Funds--Mortgage Loans" and "Description of the Agreements--Distribution
Account and Other Collection Accounts" in the Prospectus.
REPORTS TO CERTIFICATEHOLDERS
On each Distribution Date, based upon information provided by the
Servicers, the Trustee shall furnish to each Certificateholder, the Seller,
the Primary Sellers, the Depositor and each Rating Agency a statement setting
forth certain information with respect to the Mortgage Loans and the
Certificates
S-61
<PAGE>
required pursuant to the Pooling and Servicing Agreement. In addition, within
a reasonable period of time after each calendar year, the Trustee shall
furnish to each person who at any time during such calendar year was the
holder of a Certificate a statement containing certain information with
respect to the Certificates required pursuant to the Pooling and Servicing
Agreement, aggregated for such calendar year or portion thereof during which
such person was a Certificateholder. Unless and until Definitive Certificates
are issued, such statements or reports will be furnished only to Cede & Co.,
as nominee for DTC; provided, however, that the Trustee shall furnish a copy
of any such statement or report to any Beneficial Owner which requests such
copy and provides to the Trustee a certification, in form acceptable to the
Trustee, stating that it is the Beneficial Owner of a Certificate. The
Trustee shall furnish a copy of any such statement or report to any person
who requests it for a nominal charge. Any person may call the Trustee at
(800) 246-5761 in order to inquire as to how to obtain such statement or
report. Such statement or report may be available to Beneficial Owners upon
request to DTC or their respective Participant or Indirect Participants. Any
Asset Strategy Report shall be delivered by the Trustee upon request to any
Beneficial Owner of an Offered Certificate subject to receipt by the Trustee
and the Special Servicer of evidence satisfactory to them that the request is
made by a Beneficial Owner and the receipt by the Trustee of a certificate
acknowledging certain limitations with respect to the use of such statement
or report. See "Description of the Certificates--Reports to
Certificateholders" in the Prospectus. The Directing Certificateholder shall
receive all reports prepared or received by the Master Servicer or the
Special Servicer. In addition, each other Certificateholder (or a Beneficial
Owner, subject to the third preceding sentence) may obtain all such reports
at its expense as described in the Pooling and Servicing Agreement. Certain
information made available in the reports referred to above may be obtained
by calling LaSalle National Bank's ASAP System at (312) 904-2200 and
requesting statement number 277 or by using such other mechanism as the
Trustee may have in place from time to time. In addition, investors and other
interested persons who have obtained approval from the Depositor, which
approval has been furnished to the Trustee, may obtain certain information
relating to the Mortgage Loans via the Trustee's restricted electronic
bulletin board by dialing (714) 282-3990.
VOTING RIGHTS
At all times during the term of this Agreement, 98.0% of all Voting Rights
shall be allocated among the classes of Certificates (other than the Class X,
Class R-I, Class R-II and Class R-III Certificates) in proportion to the
respective Class Balances, 1.00% of all Voting Rights shall be allocated to
the Class X Certificates and 0.33 1/3% of all Voting Rights shall be
allocated to each of the Class R-I, Class R-II and Class R-III Certificates.
Voting Rights allocated to a class of Certificates shall be allocated among
the holders of such class in proportion to the Percentage Interests evidenced
by their respective Certificates. Allocations of Realized Losses and
Collateral Value Adjustments to a Class of Certificates and any other event
which changes such Class Balance will result in a corresponding change to
such Class' Voting Rights.
As described under "Description of the Certificates--Book-Entry
Registration and Definitive Certificates" in the Prospectus, unless and until
Definitive Certificates are issued, except as otherwise expressly provided
herein, Certificate Owners may only exercise their rights as owners of
Certificates indirectly through DTC or their respective Participant or
Indirect Participant.
TERMINATION
The obligations created by the Pooling and Servicing Agreement will
terminate following the earliest of (i) the final payment or other
liquidation of the last Mortgage Loan or REO Property subject thereto, and
(ii) the purchase of all of the assets of the Trust Fund by any holder of a
Class R-I Certificate, the holders of an aggregate Percentage Interest in
excess of 50% of the Most Subordinate Class of Certificates, the Master
Servicer and (to the extent all of the remaining Mortgage Loans are being
serviced by the Special Servicer) the Special Servicer (in that order). The
"Most Subordinate Class of Certificates" at the time of determination shall
be the class of Certificates to which Realized Losses would be allocated at
such time as described under "Description of the Certificates--Subordination"
herein. Written notice of termination of the Pooling and Servicing Agreement
will be given to each Certificateholder, and the final
S-62
<PAGE>
distribution will be made only upon surrender and cancellation of the
Certificates at the office of the Certificate Registrar specified in such
notice of termination.
Any such purchase of all the Mortgage Loans and other assets in the Trust
Fund is required to be made at a price equal to the greater of (1) the
aggregate fair market value of all the Mortgage Loans and REO Properties then
included in the Trust Fund, determined pursuant to the Pooling and Servicing
Agreement, and (2) the aggregate Class Balance of all the Certificates plus
accrued and unpaid interest thereon. Such purchase will effect early
retirement of the then outstanding Certificates, but the right to effect such
termination is subject to the requirements, among other things, that the
aggregate Stated Principal Balance of the Mortgage Loans then in the Trust
Fund is less than (i) 1% of the aggregate principal balance of the Mortgage
Loans as of the Cut-off Date, and (ii) the purchaser provides to the Trustee
an opinion of independent counsel, addressed to the Trustee, to the effect
that the resulting termination will be a "qualified liquidation" under
Section 860F(a)(4) of the Code with respect to REMICs I, II and III.
AUCTION
On each of (i) the Distribution Date occurring in November of each year
from and including November 2017 and (ii) any date after the Distribution
Date occurring in November 2017 on which the Trustee receives an unsolicited
bona fide offer to purchase all (but not less than all) of the Mortgage Loans
(each, an "Auction Valuation Date"), the Trustee will request that four
independent financial advisory or investment banking or investment brokerage
firms nationally recognized in the field of real estate analysis and
reasonably acceptable to the Master Servicer provide the Trustee (at the
expense of the Trust Fund) with an estimated value at which the Mortgage
Loans and all other property acquired in respect of any Mortgage Loan in the
Trust Fund could be sold pursuant to an auction. If the average of the three
highest such estimates received equals or exceeds the aggregate amount of the
Certificate Balances of all Certificates outstanding on the Auction Valuation
Date, plus unpaid interest on the Certificates, the anticipated Auction Fees,
unpaid servicing compensation, unreimbursed Advances (together with interest
thereon at the Advance Rate) and unpaid Trust Fund expenses, the Trustee will
conduct an auction of the Mortgage Loans. The Trustee will, in such case,
appoint an auction agent to solicit offers from prospective purchasers, who
must meet certain requirements described in the Pooling and Servicing
Agreement, to purchase all (but not less than all) of the Mortgage Loans and
such property, for a price not less than an amount equal to the aggregate
amount of the Certificate Balances of all Certificates outstanding as of the
close of business on the closing date (the "Auction Closing Date"), plus
unpaid interest thereon, the Auction Fees, unpaid servicing compensation,
unreimbursed Advances (together with interest thereon at the Advance Rate)
and unpaid Trust Fund expenses (in the aggregate the "Minimum Auction
Price"). The Auction Closing Date shall be no earlier than the Distribution
Date in February 2018. In determining the aggregate Certificate Balances of
all Certificates, all Certificates owned by or on behalf of the Depositor, a
property manager, the Master Servicer, the Special Servicer, the Trustee, the
Fiscal Agent, a borrower or any affiliate thereof will be included. The
Trustee will have no liability for actions of any auction agent appointed
hereunder.
If the Trustee receives no bids that are qualified pursuant to the terms
of the Pooling and Servicing Agreement, the Trust Fund will not be terminated
pursuant to these auction procedures. If the Trustee receives qualified bids,
the Trustee will accept the highest of such bids, notify the Depositor, the
Master Servicer and the Special Servicer of the adoption of a plan of
complete liquidation and will sell the Mortgage Loans and such property to
the successful bidder on or before the Remittance Date immediately preceding
the third Distribution Date following the Auction Valuation Date (or such
later Distribution Date determined by the auction agent appointed in
accordance with the immediately preceding paragraph), but, in either event,
no later than the Distribution Date which immediately precedes the date which
is 90 days following the date of adoption of a plan of complete liquidation
by the Trustee; provided, however, that no such sale shall be consummated
unless the Trustee has received an opinion of independent counsel, obtained
at the expense of the Trust Fund, to the effect that the resulting
termination will be a "qualified liquidation" under Section 860F(a)(4) of the
Code with respect to REMICs I, II and III. Such sale will effect a
termination of the Trust Fund and an early retirement of the then outstanding
Certificates. The Trustee will be entitled to be reimbursed from the
Collection Account
S-63
<PAGE>
for expenses that it or any auction agent incurs in connection with an
auction, including all fees and reasonable expenses of legal counsel and
other professionals ("Auction Fees").
Any auction will be conducted in accordance with auction procedures to be
developed by the auction agent in connection with such auction, provided that
such procedures will include at a minimum provisions substantially to the
effect that: (i) no due diligence of the Master Servicer's, the Special
Servicer's, the Trustee's or the Fiscal Agent's records with respect to the
Mortgage Loans may be conducted by any bidder prior to being notified that it
has submitted the highest bid; (ii) the auction agent is entitled to require
that the highest bidder provide a non-refundable good faith deposit
sufficient to reimburse the Trustee and the auction agent for all expenses in
connection with the evaluation of such bid and in connection with such
highest bidder's due diligence; (iii) each bidder may be required to enter
into a confidentiality agreement with the Master Servicer, the Special
Servicer, the auction agent and the Trustee prior to being permitted to
conduct due diligence; (iv) borrowers on any of the Mortgage Loans will be
prohibited from submitting bids; and (v) in the event that the highest bidder
withdraws, the next highest bidder will be permitted to conduct due diligence
of the Master Servicer's, the Special Servicer's or the Trustee's records
with respect to the Mortgage Loans as if it were the highest bidder.
USE OF PROCEEDS
The net proceeds from the sale of the Offered Certificates will be used by
the Depositor to pay the purchase price of the Mortgage Loans.
CERTAIN FEDERAL INCOME TAX CONSEQUENCES
The following summary of the anticipated material federal income tax
consequences of the purchase, ownership and disposition of Offered
Certificates is based on the advice of Brown & Wood LLP, counsel to the
Depositor. This summary is based on laws, regulations, including the REMIC
regulations promulgated by the Treasury Department (the "REMIC Regulations"),
rulings and decisions now in effect or (with respect to regulations)
proposed, all of which are subject to change either prospectively or
retroactively. This summary does not address the federal income tax
consequences of an investment in Offered Certificates applicable to all
categories of investors, some of which (for example, banks and insurance
companies) may be subject to special rules. Prospective investors should
consult their tax advisors regarding the federal, state, local and any other
tax consequences to them of the purchase, ownership and disposition of
Offered Certificates.
Three separate real estate mortgage investment conduit ("REMIC") elections
will be made with respect to the Trust Fund for federal income tax purposes.
Upon the issuance of the Certificates, Brown & Wood LLP, counsel to the
Depositor, will deliver its opinion generally to the effect that, assuming
compliance with all provisions of the Pooling and Servicing Agreement, for
federal income tax purposes, REMIC I, REMIC II and REMIC III (each as defined
in the Pooling and Servicing Agreement) will each qualify as a REMIC under
the Code.
For federal income tax purposes, the Class R-I Certificates will be the
sole class of "residual interests" in REMIC I, the Class R-II Certificates
will be the sole class of "residual interests" in REMIC II, and the Class
R-III Certificates will be the sole class of "residual interests" in REMIC
III. The Offered Certificates, the Other Certificates (other than the Class
X, Class R-I, Class R-II and Class R-III Certificates) and each component of
the Class X Certificates will be "regular interests" of REMIC III and will be
treated as debt instruments of the REMIC III. See "Certain Federal Income Tax
Consequences--REMICs" in the Prospectus.
The Offered Certificates may be treated as having been issued with
original issue discount for federal income tax reporting purposes. For
purposes of computing the rate of accrual of original issue discount, market
discount and premium, if any, for federal income tax purposes it will be
assumed that there are no prepayments on the Mortgage Loans. No
representation is made that the Mortgage Loans will not prepay at another
rate. See "Certain Federal Income Tax Consequences--REMICs--Taxation of
Owners of REMIC Regular Certificates" and "--Original Issue Discount" in the
Prospectus.
S-64
<PAGE>
Net Prepayment Premiums allocated to the Certificates will be taxable to
the holders of such Certificates on the date the amount of such premiums
becomes fixed.
The Offered Certificates may be treated for federal income tax purposes as
having been issued at a premium. Whether any holder of such a class of
Certificates will be treated as holding a certificate with amortizable bond
premium will depend on such Certificateholder's purchase price and the
distributions remaining to be made on such Certificate at the time of its
acquisition by such Certificateholder. Holders of such class of Certificates
should consult their own tax advisors regarding the possibility of making an
election to amortize such premium. See "Certain Federal Income Tax
Consequences--REMICs--Taxation of Owners of REMIC Regular Certificates" and
"--Premium" in the Prospectus.
The Offered Certificates will be treated as "real estate assets" within
the meaning of Section 856(c)(6)(B) of the Code generally in the same
proportion that the assets of the REMIC underlying such Certificates would be
so treated. In addition, interest (including original issue discount) on the
Offered Certificates will be interest described in Section 856(c)(3)(B) of
the Code to the extent that such Offered Certificates are treated as "real
estate assets" under Section 856(c)(6)(B) of the Code. Moreover, the Offered
Certificates will be "obligation[s] . . . which . . . [are] principally
secured by an interest in real property" within the meaning of Section
860G(a)(3)(C) of the Code. The Offered Certificates will not be considered to
represent an interest in "loans . . . secured by an interest in real property
which is . . . residential real property" within the meaning of Section
7701(a)(19)(C)(v) of the Code except in the proportion that the assets of the
Trust Fund are represented by Mortgage Loans secured by multifamily apartment
buildings. See "Certain Federal Income Tax Consequences--REMICs" in the
Prospectus.
For further information regarding the federal income tax consequences of
investing in the Certificates, see "Certain Federal Income Tax Consequences"
in the Prospectus.
STATE TAX CONSIDERATIONS
In addition to the federal income tax consequences described in "Certain
Federal Income Tax Consequences", potential investors should consider the
state income tax consequences of the acquisition, ownership, and disposition
of the Offered Certificates. State income tax law may differ substantially
from the corresponding federal law, and this discussion does not purport to
describe any aspect of the income tax laws of any state. Therefore, potential
investors should consult their own tax advisors with respect to the various
tax consequences of investments in the Offered Certificates.
ERISA CONSIDERATIONS
A fiduciary of any employee benefit plan or other retirement plans and
arrangements, including individual retirement accounts and annuities, Keogh
plans and collective investment funds and separate accounts in which such
plans, accounts or arrangements are invested, that is subject to the Employee
Retirement Income Security Act of 1974, as amended ("ERISA"), or Section 4975
of the Code should carefully review with its legal advisors whether the
purchase or holding of any Class of Offered Certificates could give rise to a
transaction that is prohibited or is not otherwise permitted either under
ERISA or Section 4975 of the Code.
The U.S. Department of Labor issued an individual exemption, Prohibited
Transaction Exemption 90-23 (the "Exemption"), on May 17, 1990 to J.P. Morgan
Securities Inc., which generally exempts from the application of the
prohibited transaction provisions of Section 406 of ERISA, and the excise
taxes imposed on such prohibited transactions pursuant to Sections 4975(a)
and (b) of the Code and Section 501(i) of ERISA, certain transactions, among
others, relating to the servicing and operation of mortgage pools and the
purchase, sale and holding of mortgage pass-through certificates underwritten
by an Underwriter (as hereinafter defined), provided that certain conditions
set forth in the Exemption are satisfied. For purposes of this Section "ERISA
Considerations," the term "Underwriter" shall include (a) J.P. Morgan
Securities Inc., (b) any person directly or indirectly, through one or more
intermediaries, controlling, controlled by or under common control with J.P.
Morgan Securities Inc. and (c) any member of the underwriting syndicate or
selling group of which a person described in (a) or (b) is a manager or
co-manager with respect to the Class A1, Class A2 and Class A3 Certificates.
S-65
<PAGE>
The Exemption sets forth six general conditions which must be satisfied
for a transaction involving the purchase, sale and holding of such Classes of
Offered Certificates to be eligible for exemptive relief thereunder. First,
the acquisition of such Classes of Offered Certificates by certain employee
benefit plans subject to Section 4975 of the Code (each, a "Plan"), must be
on terms (including the price) that are at least as favorable to the Plan as
they would be in an arm's-length transaction with an unrelated party. Second,
the rights and interests evidenced by such Classes of Offered Certificates
must not be subordinate to the rights and interests evidenced by the other
certificates of the same trust. Third, such Classes of Offered Certificates
at the time of acquisition by the Plan must be rated in one of the three
highest generic rating categories by Standard & Poor's Corporation, Moody's
Investors Service, Inc., Duff & Phelps Credit Rating Co. or Fitch Investors
Service, Inc. Fourth, the Trustee cannot be an affiliate of any member of the
"Restricted Group," which consists of the Underwriters, the Depositor, the
Seller, the Sub-Servicer, the Primary Sellers, the Master Servicer, the
Special Servicer and any Mortgagor with respect to Mortgage Loans
constituting more than 5% of the aggregate unamortized principal balance of
the Mortgage Loans as of the date of initial issuance of such Classes of
Offered Certificates. Fifth, the sum of all payments made to and retained by
the Underwriters must represent not more than reasonable compensation for
underwriting such Classes of Offered Certificates; the sum of all payments
made to and retained by the Depositor pursuant to the assignment of the
Mortgage Loans to the Trust Fund must represent not more than the fair market
value of such obligations; and the sum of all payments made to and retained
by the Master Servicer and the Special Servicer must represent not more than
reasonable compensation for such person's services under the Agreements and
reimbursement of such person's reasonable expenses in connection therewith.
Sixth, the investing Plan must be an accredited investor as defined in Rule
501 (a)(1) of Regulation D of the Securities and Exchange Commission under
the Securities Act of 1933.
Because the Class A1, Class A2 and Class A3 Certificates are not
subordinate to any other class of Certificates, the second general condition
set forth above is satisfied with respect to such Certificates. It is a
condition of the issuance of the Class A1, Class A2 and Class A3 Certificates
that they be rated "AAA" by Fitch and Standard & Poor's and be rated "Aaa" by
Moody's. The Depositor expects that the fourth general condition set forth
above will be satisfied with respect to each of such Classes of Certificates.
A fiduciary of a Plan contemplating purchasing any such Class of Certificate
must make its own determination that the first, third, and fifth general
conditions set forth above will be satisfied with respect to any such Class
of Certificate. Each purchaser purchasing Class A1, Class A2 or Class A3
Certificates with the assets of a Plan shall be deemed to represent and
warrant that it is an "accredited investor" as described in the sixth general
condition set forth above.
The Class B, Class C, Class D and Class E Certificates do not satisfy the
second condition described above because they are subordinated to the Class
A1, Class A2 and Class A3 Certificates, and accordingly, may not be purchased
with the assets of a Plan, and furthermore the Class D and Class E
Certificates are not expected to satisfy the third condition described above.
Before purchasing any such Class of Certificate, a fiduciary of a Plan
should itself confirm (a) that such Certificates constitute "certificates"
for purposes of the Exemption and (b) that the specific and general
conditions of the Exemption and the other requirements set forth in the
Exemption would be satisfied. In addition to making its own determination as
to the availability of the exemptive relief provided in the Exemption, the
Plan fiduciary should consider the availability of any other prohibited
transaction exemptions.
Purchasers using insurance company general account funds to effect such
purchase should consider the availability of Prohibited Transaction Class
Exemption 95-60 (60 Fed. Reg. 35925, July 12, 1995) issued by the U.S.
Department of Labor.
Any Plan fiduciary considering whether to purchase any such Class of
Certificate on behalf of a Plan should consult with its counsel regarding the
applicability of the fiduciary responsibility and prohibited transaction
provisions of ERISA and the Code to such investment. See "ERISA
Considerations" in the Prospectus.
LEGAL INVESTMENT
The Class A1, Class A2, Class A3 and Class B Certificates will be
"mortgage related securities" within the meaning of the Secondary Mortgage
Market Enhancement Act of 1984 ("SMMEA") for so
S-66
<PAGE>
long as they are rated in one of the two highest rating categories by at
least one nationally recognized statistical rating organization. The Class C,
Class D and Class E Certificates will not be "mortgage related securities"
within the meaning of SMMEA.
In addition, institutions whose investment activities are subject to
review by certain regulatory authorities may be or may become subject to
restrictions, which may be retroactively imposed by such regulatory
authorities, on the investment by such institutions in certain forms of
mortgage-backed securities. Furthermore, certain states have enacted
legislation overriding the legal investment provisions of SMMEA.
The Depositor makes no representations as to the proper characterization
of the Offered Certificates for legal investment or other purposes, or as to
the ability of particular investors to purchase the Offered Certificates
under applicable legal investment restrictions. These uncertainties may
adversely affect the liquidity of the Offered Certificates. Accordingly, all
institutions whose investment activities are subject to legal investment laws
and regulations, regulatory capital requirements or review by regulatory
authorities should consult with their own legal advisors in determining
whether and to what extent the Offered Certificates constitute a legal
investment or is subject to investment, capital or other restrictions. See
"Legal Investment" in the Prospectus.
PLAN OF DISTRIBUTION
Subject to the terms and conditions set forth in the Underwriting
Agreement between the Depositor and the Underwriters, the Depositor has
agreed to sell to the Underwriters and each of the Underwriters has severally
and not jointly agreed to purchase from the Depositor upon issuance, the
principal amounts or notional amount of the Offered Certificates set forth
opposite their names below.
<TABLE>
<CAPTION>
PRINCIPAL PRINCIPAL PRINCIPAL PRINCIPAL PRINCIPAL PRINCIPAL PRINCIPAL
AMOUNT OF AMOUNT OF AMOUNT OF AMOUNT OF AMOUNT OF AMOUNT OF AMOUNT OF
CLASS A1 CLASS A2 CLASS A3 CLASS B CLASS C CLASS D CLASS E
UNDERWRITER CERTIFICATES CERTIFICATES CERTIFICATES CERTIFICATES CERTIFICATES CERTIFICATES CERTIFICATES
----------- ------------ ------------ ------------- ------------ -------------- ------------ -------------
<S> <C> <C> <C> <C> <C> <C> <C>
J.P. Morgan
Securities
Inc............. $ $ $ $ $ $ $
Prudential
Securities
Incorporated ..
Smith Barney
Inc. ...........
-------------- -------------- ------------- ------------- ---------------- ---------------- --------------
Total............ $ $ $ $ $ $ $
============== =============== ============== ============== ================ ================ ==============
</TABLE>
The obligations of the Underwriters under the Underwriting Agreement are
subject to certain conditions precedent and the Underwriters will be
obligated to purchase all of the Offered Certificates if any are purchased.
Distribution of the Offered Certificates will be made by the Underwriters
from time to time in negotiated transactions or otherwise at varying prices
to be determined at the time of sale. Proceeds to the Depositor from the
Offered Certificates will be % of the initial aggregate principal balance
thereof. In connection with the purchase and sale of the Offered
Certificates, the Underwriters shall receive an underwriting fee equal to
0.50% of the aggregate Class Balance of the Offered Certificates. J.P. Morgan
Securities Inc., Prudential Securities Incorporated and Smith Barney Inc.
shall receive 38.81%, 38.46% and 22.72%, respectively, of such fee.
The Depositor also has been advised by the Underwriters that they
currently expect to make a market in the Offered Certificates; however, they
have no obligation to do so, any market making may be discontinued at any
time, and there can be no assurance that an active public market for the
Offered Certificates will develop, or if it does develop, that it will
continue.
S-67
<PAGE>
The Depositor has agreed to indemnify the Underwriters against, or make
contributions to the Underwriters with respect to, certain liabilities,
including liabilities under the Securities Act of 1933.
The Seller has agreed to pay the expenses of the Depositor in connection
with the purchase of the Mortgage Loans and the issuance of the Certificates.
The Primary Sellers have agreed to reimburse the Seller for their pro rata
portion of such expenses in the proportion that the Mortgage Loans sold to
the Seller by each Primary Seller bears to all of the Mortgage Loans. Each of
the Underwriters is an affiliate of a Seller or Primary Seller. One of the
Underwriters is also an affiliate of the Depositor.
LEGAL MATTERS
Certain legal matters will be passed upon for the Depositor and the Seller
by Brown & Wood LLP, New York, New York and for the Underwriters by Thacher
Proffitt & Wood.
RATING
It is a condition of the issuance of the Offered Certificates that the
Class A1, Class A2 and Class A3 Certificates be rated "AAA" by Fitch
Investors Service, L.P. ("Fitch") and Standard & Poor's Ratings Services
("Standard & Poor's") and "Aaa" by Moody's Investors Service, Inc.
("Moody's"). It is a condition of the issuance of the Class B Certificates
that they be rated not lower than "AA" by Fitch and Standard & Poor's and not
lower than "Aa2" by Moody's. It is a condition of the issuance of the Class C
Certificates that they be rated not lower than "A" by Fitch and Standard &
Poor's and not lower than "A2" by Moody's. It is a condition of the issuance
of the Class D Certificates that they be rated not lower than "BBB" by
Standard & Poor's and not lower than "Baa2" by Moody's. It is a condition of
the issuance of the Class E Certificates that they be rated not lower than
"BBB-" by Standard & Poor's and not lower than "Baa3" by Moody's.
A rating on mortgage pass-through certificates addresses the likelihood of
the receipt of distributions of principal and interest to which
Certificateholders are entitled, including payment of all principal on the
Certificates by the Rated Final Distribution Date. The ratings on the
Certificates do not represent any assessment of (i) the likelihood or
frequency of principal prepayments on the Mortgage Loans, (ii) the degree to
which such prepayments might differ from those originally anticipated or
(iii) whether and to what extent Prepayment Premiums will be received. Also,
a security rating does not represent any assessment of the yield to maturity
that investors may experience. In general, the ratings thus address credit
risk and not prepayment risk.
There can be no assurance as to whether any rating agency not requested to
rate the Offered Certificates will nonetheless issue a rating and, if so,
what such rating would be. A rating assigned to the Offered Certificates by a
rating agency that has not been requested by the Depositor to do so may be
lower than the rating assigned by Fitch, Moody's or Standard & Poor's
pursuant to the Depositor's request.
The rating of the Offered Certificates should be evaluated independently
from similar ratings on other types of securities. A security rating is not a
recommendation to buy, sell or hold securities and may be subject to
downgrade, qualification or withdrawal at any time by the assigning rating
agency. Each security rating should be evaluated independently of any other
security rating. A security rating does not address the frequency or
likelihood of prepayments (whether voluntary or involuntary) of Mortgage
Loans, or the corresponding effect on the yield to investors.
S-68
<PAGE>
INDEX OF PRINCIPAL TERMS
<TABLE>
<CAPTION>
<S> <C>
Adjusted Available Distribution Amount ............... S-6, S-46
Adjusted Collateral Value ............................ S-51
Allocation Fraction .................................. S-47
Asset Strategy Report ................................ S-58
Auction Closing Date ................................. S-63
Auction Fees ......................................... S-64
Auction Valuation Date ............................... S-10, S-63
Available Distribution Amount ........................ S-46
Balloon Mortgage Loan ................................ S-5
Balloon Payment ...................................... S-5
BCM .................................................. S-39
Beneficial Owner ..................................... S-3, S-43
BGK .................................................. S-40
Carmel ............................................... S-39
Cede ................................................. S-43
CEDEL ................................................ S-3, S-43
CEDEL Participants ................................... S-44
CERCLA ............................................... S-20
Certificate Account .................................. S-61
Certificateholders ................................... S-3
Certificates ......................................... Cover, S-2
Class A Certificates ................................. Cover
Class Balance ........................................ ii, S-48
Class Prepayment Fraction ............................ S-47
Clearance Cooperative ................................ S-44
Code ................................................. S-13
Collateral Value Adjustment .......................... S-51
Collateral Value Adjustment Capitalization Amount .... S-51
Collateral Value Adjustment Reduction Amount ......... S-6, S-46
CPR .................................................. S-54
Cut-off Date ......................................... Cover
Cut-off Date LTV Ratio ............................... S-31
Defaulted Mortgage Loan .............................. S-56
Definitive Certificate ............................... S-3
Definitive Certificates .............................. S-45
Depositor ............................................ ii
Depositories ......................................... S-43
Determination Date ................................... S-7
Directing Certificateholder .......................... S-58
Diskette ............................................. S-5
Distribution Date .................................... ii, S-3, S-45
DTC .................................................. ii, S-3, S-43
DTC Participants ..................................... S-4, S-43
DTC Registered Certificates .......................... S-3, S-43
Due Date ............................................. S-4
ERISA ................................................ S-13, S-65
ESA .................................................. S-20
Euroclear ............................................ S-3, S-43
Euroclear Operator ................................... S-44
S-69
<PAGE>
Euroclear Participants ............................... S-44
Exemption ............................................ S-65
FIRREA ............................................... S-31
Fitch ................................................ S-14, S-68
Form 8-K ............................................. S-42
Global Securities .................................... B-1
Indirect Participants ................................ S-44
Interest Accrual Amount .............................. S-6, S-46
Interest Distribution Amount ......................... S-6, S-46
LaSalle .............................................. S-2
Loan Sale Agreement .................................. S-25
Lock-out Date ........................................ S-38
Lock-out Period ...................................... S-38
Loss Mortgage Loan ................................... S-51
Master Collection Account ............................ S-61
Master Servicer ...................................... ii
Master Servicing Fee ................................. S-59
Maturity Date LTV Ratio .............................. S-31
MGT .................................................. S-2
Midland .............................................. S-56
Minimum Auction Price ................................ S-11, S-63
Monitoring Certificateholders ........................ S-58
Monthly Payments ..................................... S-4
Moody's .............................................. ii, S-14, S-68
Mortgage ............................................. S-25
Mortgage Loan File ................................... S-60
Mortgage Loans ....................................... ii, S-4
Mortgage Note ........................................ S-25
Mortgage Pool ........................................ ii, S-4
Mortgaged Properties ................................. S-4
Mortgaged Property ................................... S-25
Mortgagor ............................................ S-5
Most Subordinate Class of Certificates ............... S-62
Net Operating Income ................................. S-32
Net Prepayment Premium ............................... S-47
NOI .................................................. S-32
Notional Amount ...................................... S-46
Offered Certificates ................................. Cover, S-5
Operating Statements ................................. S-32
Originators .......................................... S-25
Other Certificates ................................... S-9, S-49
PAR .................................................. S-41
Participants ......................................... S-4, S-44
Pass-Through Rate .................................... ii, S-46
Percentage Interest .................................. S-46
P&I Advance .......................................... S-52
P&I Advances ......................................... S-8
Plan ................................................. S-66
Pooling and Servicing Agreement ...................... S-5, S-60
Prepayment ........................................... S-53
Prepayment Interest Excess ........................... S-47
S-70
<PAGE>
Prepayment Interest Shortfall ........................ S-47
Prepayment Premium ................................... S-5, S-38
Primary Sellers ...................................... ii, S-2
Principal Distribution Amount ........................ S-7, S-48
Priority of Distributions ............................ S-7, S-10, S-48
Property Protection Expenses ......................... S-52
Prudential ........................................... ii, S-2
Realized Loss ........................................ S-51
Record Date .......................................... S-3
REMIC ................................................ ii, S-13, S-64
REMIC Regulations .................................... S-64
Remittance Period .................................... S-7
Remittance Rate ...................................... S-50
REO Account .......................................... S-43
REO Property ......................................... S-43
Replacement Special Servicer ......................... S-59
Required Appraisal Date .............................. S-50
Restricted Group ..................................... S-66
Risk Factors ......................................... S-16
San Jacinto .......................................... S-39
Seller ............................................... ii, S-2
Servicers ............................................ ii, S-8, S-56
Servicing Fee ........................................ S-59
Servicing Fee Rate ................................... S-59
Servicing Standard ................................... S-56, S-57
Servicing Transfer Event ............................. S-56
Smith Barney ......................................... ii, S-2
SMMEA ................................................ S-15, S-66
Southmark ............................................ S-39
Special Servicer ..................................... ii
Specially Serviced Mortgage Loan ..................... S-13, S-57
Standard & Poor's .................................... ii, S-14, S-68
Stated Principal Balance ............................. S-51
Sub-Servicer Collection Account ...................... S-61
Terms and Conditions ................................. S-44
Trust Fund ........................................... ii
Underwriter .......................................... S-65
Underwriters ......................................... Cover
Underwritten Cash Flow ............................... S-32
Underwritten Cash Flow Debt Service Coverage Ratio ... S-32
Underwritten NOI ..................................... S-32
UW DSCR .............................................. S-32
UW NOI ............................................... S-32
Voting Rights ........................................ S-24
</TABLE>
S-71
<PAGE>
<TABLE>
<CAPTION>
LOAN PROPERTY
NUMBER PROPERTY NAME PROPERTY ADDRESS PROPERTY CITY STATE ZIP CODE
- ------ ----------------------------------- ------------------------------------- ---------------------- --------- --------
<S> <C> <C> <C> <C> <C>
1 The Spectrum at Reston Town Center Reston Parkway Reston VA 20194
2 79 Madison Avenue 79 Madison Avenue New York NY 10016
3 Capital Office Park VI 6406 Ivy Lane Greenbelt MD 20770
4 I-90 Preston Industrial Park 8110-8180 304th Ave. S.E. Preston WA 98050
5 Los Colobos Shopping Center Los Colobos Avenue Carolina PR 00625
6 Old Salem Village Apartments 3306 Culmore Court Falls Church VA 22041
7 Southgate Square 24-690 Southpark Boulevard Colonial Heights VA 23834
8 Hoboken Portfolio Various Hoboken NJ 07030
9 Miramar Metroplex-Phase II 7380-7480 Miramar Road and 7630 San Diego CA 92126
Carroll Road
10 The Rotunda 711 West 40th Street Baltimore MD 21211
11 Starks Office Building 455 South Fourth Avenue Louisville KY 40202
12 The Exchange 116-126 North Maryland Avenue & Glendale CA 91206
134-210 East Wil
13 Crosstown Plaza Shopping Center WC N. Military Trail & Community West Palm Beach FL 33401
Drive
14 Club Pacifica RSD 12191 Cuyamaca College Drive Rancho San Diego CA 92020
15 Terra Nova Shopping Center 300 -386 East H Street Chula Vista CA 91910
16 Point Richmond Technology Center 1001 & 1003 West Cutting Blvd. Point Richmond CA 94804
17 Palm Springs Hilton 400 E. Tahquitz Canyon Way Palm Springs CA 92262
18 Palomar Oaks Technology Park 6349 & 6359 Paseo DelLago & 1939, Carlsbad CA 92009
1945, 1949 & 1
19 Mesa Verde Apartments 14-19 90th Street Jackson Heights NY 11372
20 Hilton Hotel and Resort 17120 Gulf Boulevard North Reddington Beach FL 33708
21 Bay View Mobile Home Community 5100 Coe Ave. Seaside CA 93955
22 Rego Park Nursing Home 111-26 Corona Ave. Flushing NY 11368
23 Brentwood Plaza Shopping Ctr. 1595-1659 Route 23 South Wayne NJ 07470
24 Cary Village Square Maynard Rd. and Cary Towne Blvd. Cary NC 27511
25 BrandsMart, USA 4320 NW 167th St. Miami FL 33054
26 Salina Meadows Office Park 220 Salina Meadows & 301 Plainfield Salina NY 13212
27 Cress Creek Square Shopping Center 790 Royal St. George Drive Naperville IL 60532
28 Miramar Metroplex -Phase III 7310 Miramar Rd. San Diego CA 92121
29 Fountain Village Apartments 135 South Kolb Tucson AZ 85710
30 Best Buy 21601 Victory Boulevard Canoga Park CA 91303
31 Park Vista at Morningside Health 2525 & 2527 N. Brea Boulevard Fullerton CA 92635
Care Ctr
32 Sunset Lake Apartments 1610 Sunset Avenue Waukegan IL 60087
33 American Financial Center No. 5 2400 Louisiana Blvd. NE Albuquerque NM 87110
34 Springs at North Mesa 262 East Brown Road Mesa AZ 85301
35 Hawthorne Suites Hotel 10 Westminster Way Road Lincolnshire IL 60069
36 Aspen Place Apartments 2700 Indian Creek Blvd. Oklahoma City OK 73120
37 Professional Hospital Supply Zevo Drive and Diaz Road Temecula CA 92590
Building
38 Holiday Gardens Apartments 2502 Independence Lane Madison WI 53704
39 Clark Industrial Park 10-25 Walker Way Colonie NY 12205
40 Broadway-Webster Medical Plaza, 3300 Webster Street Oakland CA 94609
Ltd.,L.P.
41 Riverpark Apartments 7803 South Wheeling Avenue Tulsa OK 74136
42 Liberty Commons Nursing Home 390 Orleans Road North Chatham MA 02650
43 Autumn Breeze Apartments 1679 South Highway 121 Lewisville TX 75067
44 Riverview Mall 2350 Miracle Mile Road Bullhead City AZ 86442
45 Westminster Tower Apartments 112th Street South & Park Avenue Tacoma WA 98444
46 Gateway Square Shopping Center 4801-4899 Hopyard Road Pleasanton CA 94588
47 West Oaks Village Shopping Center 14017 Westheimer Road Houston TX 77077
48 In The Pines Apartments 205 S.E. 16th Avenue Gainesville FL 32601
49 Woodlands of Arlington 2800 Lynnwood Drive Arlington TX 76013
50 The Tiffany Buildings 393 & 401 Fifth Avenue New York NY 10016
51 The Willows Apartments 3511 Roma Lane Middleton WI 53562
52 Quality Inn -Holland Tunnel 180 12th Street Jersey City NJ 07302
53 Pillsbury Manor, North, South & 1530 Williston Rd. & 20 Harbor Rd. South Burlington VT 05403
Gazebo
54 Brookstone Apartments 1401 North Lamb Boulevard Las Vegas NV 89110
55 I-10 Gessner Place Shopping Center 1003-1037 N Gessner Houston TX 77055
</TABLE>
<PAGE>
(RESTUBBED TABLE CONTINUED FROM ABOVE)
<TABLE>
<CAPTION>
LOAN LARGEST YEAR YEAR # OF UNITS/ OCCUPANCY OCCUPANCY
NUMBER PROPERTY TYPE LARGEST TENANT SQ FT BUILT RENOVATED SQ FT PERCENTAGE AS OF DATE
- ------ -------------------- -------------------------- -------- --------- ---------- ------------- ------------ -----------
<S> <C> <C> <C> <C> <C> <C> <C> <C>
1 Retail Anchored Best Buy Co., Inc. 44,960 1996 202,178 95.90 03/31/97
2 Office F. Schumacher 70,865 1925 1986 245,156 95.42 05/06/97
3 Office Digital Equipment Corp. 166,316 1991 166,316 100.00 03/01/97
4 Office/Industrial Ride, Inc. 93,393 1990 290,956 100.00 04/01/97
5 Retail Anchored Pueblo International, Inc. 56,372 1994 160,282 97.10 03/20/97
6 Multifamily -- 1948 1992 448 93.50 05/01/97
7 Retail Anchored K-Mart Corporation 104,230 1991 1996 273,696 100.00 04/03/97
8 Multifamily -- 1900 1997 202 98.03 07/09/97
9 Retail Unanchored Treasures 21,300 1991 225,937 96.99 03/31/97
10 Office/Retail Giant Food 35,152 1920 1996 214,853 97.62 05/19/97
11 Office/Retail Rodes 19,488 1913 1988 344,577 91.12 04/30/97
12 Office/Retail Mann's Theatre 53,908 1991 93,333 98.69 05/07/97
13 Retail Anchored Publix 56,510 1987 143,134 98.00 03/31/97
14 Multifamily -- 1987 240 95.83 02/26/97
15 Retail Anchored* Shoe Pavillion 8,550 1987 87,058 82.28 05/30/97
16 Office Pixar 72,106 1965/1991 1990 116,336 68.00 06/12/97
17 Hotel -- 1981 1995 260 67.50 12/31/96
18 Office/Industrial Unifet 39,514 1989 170,357 88.87 01/29/97
19 Multifamily -- 1925 1994 329 99.70 12/27/96
20 Hotel -- 1986 125 79.08 12/31/96
21 Mobile Home Park -- 1985 223 98.21 06/17/97
22 Nursing Home -- 1971 1993 200 98.00 06/01/97
23 Retail Unanchored Pay Half 17,564 1989 107,156 94.90 05/16/97
24 Office/Retail Imperial Theaters 30,050 1975/1985 1996 247,905 99.52 02/11/97
25 Single Tenant Retail Brandsmart USA 188,336 1996 188,336 100.00 06/20/97
26 Office Niagara Mohawk Power Corp. 98,911 1985/1986 143,897 100.00 03/01/97
27 Retail Anchored Office Max 25,362 1987 145,375 92.00 03/26/97
28 Office/Retail Kelsey Jenny College 26,994 1992 116,830 85.39 03/31/97
29 Multifamily -- 1972 1994 410 94.60 05/15/97
30 Single Tenant Retail Best Buy 38,000 1995 58,000 100.00 01/31/97
31 Nursing Home -- 1992 153 94.77 07/01/97
32 Multifamily -- 1969 1995 414 93.20 04/01/97
33 Office SBS Engineering 15,741 1985 105,320 84.18 05/27/97
34 Congregate Care -- 1986 166 98.19 01/20/97
35 Hotel -- 1988 1994 125 78.80 12/31/96
36 Multifamily -- 1971 1996 358 85.20 04/01/97
37 Warehouse -- 1997 263,434 100.00 04/01/97
38 Multifamily -- 1974 301 93.02 03/20/97
39 Industrial Albany Ladder 20,000 1989 201,779 100.00 03/31/97
40 Office Webster Ortho Med 7,332 1976 95,256 84.50 03/31/97
41 Multifamily -- 1980 1995 400 97.00 04/22/97
42 Nursing Home -- 1985 1995 132 97.70 03/31/97
43 Multifamily -- 1983 240 92.08 01/22/97
44 Retail Anchored Osco Drug 31,472 1989 123,262 86.66 04/30/97
45 Multifamily -- 1996 139 87.77 08/04/97
46 Retail Unanchored SH Boom 10,230 1990 87,918 82.00 04/21/97
47 Retail Anchored Baby Super Store 40,000 1985 113,629 88.90 01/15/97
48 Multifamily -- 1972 242 95.00 06/05/97
49 Multifamily -- 1978 264 95.08 01/24/97
50 Office MTI/The Image Group 60,000 1905 1996 151,524 90.00 07/29/97
51 Multifamily -- 1967 288 94.79 03/20/97
52 Hotel -- 1965 1993 150 69.00 12/31/96
53 Congregate Care -- 1988 1995 127 98.40 04/01/97
54 Multifamily -- 1988/1990 192 97.92 07/15/97
55 Retail Anchored The Kroger Co. 32,526 1979 105,358 95.64 11/11/96
</TABLE>
- ------------
(1) Reserves may include letters of credit.
(2) Key: LO=Lock-out Period, 0%=No Prepayment Premium, YM1=greater of 1% or
Yield Maintenance, YM2=greater of 2% or Yield Maintenance, YM3=greater
of 3% or Yield Maintenance, YM5=greater of 5% or Yield Maintenance,
YM8=greater of 1% or Yield Maintenance based on a discount rate equal
to 50 basis points over the U.S. Treasury rate, YM9=greater of 0% or
Yield Maintenance. For example, "LO-45, YM1-12, 3%-12, 2%-12, 1%-12,
0%-3" means that as of the Cut-Off date, a Mortgage Loan has a 45-month
Lock-out Period followed by a 12 month period where Prepayment Premium
is calculated based on Yield Maintenance, followed by three 12 month
periods where the Prepayment Premium is 3%, 2%, 1%, respectively, of
amount prepaid followed by a 3 month period where there is no
Prepayment Premium.
<PAGE>
<TABLE>
<CAPTION>
LOAN PROPERTY
NUMBER PROPERTY NAME PROPERTY ADDRESS PROPERTY CITY STATE ZIP CODE
- ------ ------------------------------------------ --------------------------------------- --------------- --------- --------
<S> <C> <C> <C> <C> <C>
56 The McCallum Glen Apartments 7740 McCallum Blvd. Dallas TX 75252
57 Carriage Park Shopping Center 535 -650 N. Carriage Pkwy. Wichita KS 67208
58 2400 Stevens Center 2400 Stevens Blvd Richland WA 99352
59 DuPont Building 6200 Hillcrest Drive Valley View OH 44125
60 Home Base 1050 Old Alturas Road Redding CA 96003
61 Timbercreek Apartments 6816 South 137th Plaza Omaha NE 68137
62 Creekwood Apartments 2600 Camp Creek Parkway College Park GA 30337
63 Heritage Park Apartments 3045 N. Alton Indianapolis IN 46222
64 Belmont Warehousing Complex 217 S. Belmont Avenue Indianapolis IN 46222
65 The Lodges Apartments 8307 Meadow Road Dallas TX 75231
66 The LAM Research Corporation 4540 Cushing Prwy Fremont CA 94538
67 Silvergate San Marcos Retirement Residence 1550 Security Place San Marcos CA 92069
68 Hillside Shopping Center 7253 E. Silver Spring Blvd Ocala FL 34474
69 Beechwood Manor 24600 Greater Mack St. Clair Shores MI 48080
70 Villa Pacifica Apartments 18400 Lemon Drive Yorba Linda CA 92886
71 Sunrise Heights Apartments 5405 Century Avenue Middleton WI 53562
72 Chestnut Ridge Plaza 102 Chestnut Ridge Road Montvale NJ 07645
73 Best Western 2261 East Irlo Bronson Highway Kissimmee FL 34744
74 Mallow Mall Shopping Center 1050 Mall Road Covington VA 24426
75 Stillwater Marketplace Shopping Center 1980 -2080 Market Drive Stillwater MN 55082
76 500 Maryland Avenue 500 Maryland Avenue Fort Washington PA 19034
77 The Palms of Lake Worth 4905 Lantana Road Lake Worth FL 33463
78 Chase Terrace Apartments 21450 Chase Street Canoga Park CA 91304
79 Stanley Station Shopping Ctr. U.S. 69 & 151st Street Overland Park KS 66211
80 Elden Plaza 150 Elden Streeet Herndon VA 22070
81 Palisade Nursing Center 6819 JFK Memorial Blvd. East Guttenberg NJ 07093
82 Miramar Metroplex -Phase I 8909, 8949, 8969 Kenamar Drive San Diego CA 92121
83 Days Inn -East 11639 East Colonial Drive Orlando FL 32826
84 Bally's Scandinavian Health Club 501 Village Boulevard West Palm Beach FL 33401
85 Honey Creek Village Shopping Center Highway 20 & Honey Creek Road Conyers GA 30208
86 Cedars of Liberty 200 West Ruth Ewing Road Liberty MO 64068
87 Raintree Village Apartments 8 Raintree Circle Brockton MA 02402
88 Willow Springs Apartments 3240 S.W. Doyle Place Aloha OR 97007
89 Sullivan's Lumber Yard NE Corner of Oracle & Pastime Rd. Tucson AZ 85705
90 The Sunset in Green Valley Shopping Center 4451 East Sunset Road Henderson NV 89014
91 Creekwood Apartments 301 North 70th Terrace Kansas City KS 66112
92 Harvey Oaks Plaza 14410-141632 West Center Road Omaha NE 68144
93 Federal East Plaza Shopping Center 12008 I-10 East Houston TX 77029
94 Villa Santini Plaza 7205 Estero Blvd. Fort Myers FL 33931
95 Montecito Apartments 4341 N. 24th St. Phoenix AZ 85016
96 The Willo-Wick Gardens 6880 West Fairfield Drive Pensacola FL 32506
97 JumboSports 7848 County Line Rd. Littleton CO 80124
98 Clopper II Research & Development 2 & 8 Metropolitan Court Gaithersburg MD 20878
99 Leffingwell Manor 11410 Santa Gertrudes Avenue Whittier CA 90604
100 JumboSports 7500 South Priest Drive Tempe AZ 85283
</TABLE>
<PAGE>
(RESTUBBED TABLE CONTINUED FROM ABOVE)
<TABLE>
<CAPTION>
LOAN LARGEST YEAR YEAR # OF UNITS/ OCCUPANCY OCCUPANCY
NUMBER PROPERTY TYPE LARGEST TENANT SQ FT BUILT RENOVATED SQ FT PERCENTAGE AS OF DATE
- ------ -------------------- ------------------------------ -------- --------- ---------- ------------- ------------ -----------
<S> <C> <C> <C> <C> <C> <C> <C> <C>
56 Multifamily -- 1986 1996 275 97.09 02/24/97
57 Retail Unanchored Pennypower Shopping News 16,192 1984 125,241 90.76 06/01/97
58 Office Battelle 93,351 1967 1994 101,574 100.00 01/01/97
59 Office/Industrial DuPont Tribon Composites, Inc. 79,004 1996 79,004 100.00 05/06/97
60 Retail Anchored HomeBase 103,904 1991 103,904 100.00 12/31/96
61 Multifamily -- 1974 1995 180 100.00 02/20/97
62 Multifamily -- 1972 1995 300 88.00 06/18/97
63 Multifamily -- 1970 1995 344 87.50 07/01/97
64 Industrial Dogloo, Inc./Indy, Inc. 125,000 1906/1947 1996 440,681 97.00 05/01/97
65 Multifamily -- 1977 1996 288 93.75 12/15/96
66 Industrial Loan Research 58,752 1992 58,752 100.00 10/01/96
67 Congregate Care -- 1985 90 93.33 08/27/96
68 Retail Anchored * Consolidated 25,272 1966 1992 89,985 90.50 03/31/97
69 Congregate Care -- 1952 1985 98 96.00 03/31/97
70 Multifamily -- 1988 85 98.82 03/24/97
71 Multifamily -- 1969 192 93.23 03/20/97
72 Office Geotek Communications, Inc. 49,671 1980 1996 49,671 100.00 07/21/97
73 Hotel -- 1974/1984 1993 282 81.42 12/31/96
74 Retail Anchored K-Mart Corporation 95,944 1971 1996 175,391 100.00 05/08/97
75 Retail Unanchored Pet Food Warehouse 13,000 1996 43,520 100.00 01/21/97
76 Warehouse -- 1961 1996 151,875 100.00 09/01/96
77 Nursing Home -- 1988 107 89.00 03/21/97
78 Multifamily -- 1978 102 92.20 05/19/97
79 Retail Unanchored The Fleming Companies 15,000 1980 1996 72,417 98.16 07/01/97
80 Retail Unanchored Outback/Stone Joint Venture 6,000 1990 58,972 76.43 03/31/97
81 Congregate Care -- 1971 1993 108 96.02 12/31/96
82 Industrial S & S Holdings 17,741 1991 89,988 98.67 03/31/97
83 Hotel -- 1986 1994 100 77.99 12/31/96
84 Retail Anchored Bally's Health & Tennis Corp. 36,680 1987 41,732 100.00 05/12/97
85 Retail Anchored P.W. Southern, Inc., Bruno's 42,256 1987 75,856 96.70 04/15/96
86 Nursing Home -- 1962 1996 159 87.40 02/01/97
87 Multifamily -- 1973 103 96.15 04/18/97
88 Multifamily -- 1997 120 98.33 03/07/97
89 Retail Anchored Office Max 21,600 1986/1990 1996 80,728 98.00 07/16/97
90 Retail Unanchored Renata's 14,621 1989 39,121 100.00 01/16/97
91 Multifamily -- 1973 1993 230 96.09 03/31/97
92 Retail Anchored* Romeo's 5,600 1982 61,500 90.57 08/07/97
93 Retail Unanchored Boot Town Outlet 21,612 1979 105,588 84.11 11/11/96
94 Retail Unanchored Eckerd Drugs 7,275 1971/1976 62,025 100.00 03/31/97
95 Multifamily -- 1969/1979 149 85.91 06/20/97
96 Multifamily -- 1974 152 96.05 04/09/97
97 Single Tenant Retail JumboSports Inc. 60,305 1993 60,305 100.00 11/22/96
98 Industrial Century Martial Art Supply 19,918 1988 78,955 95.00 06/13/97
99 Multifamily -- 1977 89 96.63 06/01/97
100 Single Tenant Retail JumboSports Inc. 54,133 1994 54,133 100.00 11/01/96
</TABLE>
- ------------
(1) Reserves may include letters of credit.
(2) Key: LO=Lock-out Period, 0%=No Prepayment Premium, YM1=greater of 1% or
Yield Maintenance, YM2=greater of 2% or Yield Maintenance, YM3=greater
of 3% or Yield Maintenance, YM5=greater of 5% or Yield Maintenance,
YM8=greater of 1% or Yield Maintenance based on a discount rate equal
to 50 basis points over the U.S. Treasury rate, YM9=greater of 0% or
Yield Maintenance. For example, "LO-45, YM1-12, 3%-12, 2%-12, 1%-12,
0%-3" means that as of the Cut-Off date, a Mortgage Loan has a 45-month
Lock-out Period followed by a 12 month period where Prepayment Premium
is calculated based on Yield Maintenance, followed by three 12 month
periods where the Prepayment Premium is 3%, 2%, 1%, respectively, of
amount prepaid followed by a 3 month period where there is no
Prepayment Premium.
<PAGE>
ANNEX A
CERTAIN CHARACTERISTICS OF THE 100 MORTGAGE LOANS WITH THE HIGHEST PRINCIPAL
BALANCES AS OF THE CUT-OFF DATE
<TABLE>
<CAPTION>
NET
APPRAISED APPRAISAL ORIGINAL ORIGINAL CUT OFF MORTGAGE MORTGAGE ANNUAL DEBT REMAINING REMAINING
VALUE DATE LTV BALANCE BALANCE INTEREST RATE INTEREST RATE SERVICE TERM AM TERM
- ---------- --------- -------- ---------- ---------- ------------- ------------- ----------- --------- ---------
<S> <C> <C> <C> <C> <C> <C> <C> <C> <C>
37,800,000 12/01/96 72.49 27,400,000 27,238,845 8.3500 8.2855 2,558,452 233 317
27,900,000 03/18/97 69.64 19,430,000 19,374,593 8.6600 8.5455 1,902,674 141 297
24,300,000 04/10/97 66.26 16,100,000 16,071,543 8.6700 8.6055 1,508,880 117 357
22,000,000 11/25/96 72.06 15,853,000 15,784,607 8.5200 8.4055 1,465,447 113 353
20,000,000 10/01/95 73.71 14,742,581 14,500,863 8.6900 8.6255 1,452,774 100 280
18,500,000 05/13/97 76.76 14,200,000 14,164,385 8.3000 8.2355 1,320,081 81 321
19,900,000 04/18/97 71.26 14,180,000 14,153,623 8.7700 8.6555 1,401,272 238 298
17,600,000 07/09/97 78.98 13,900,000 13,900,000 8.0770 8.0125 1,232,885 180 360
18,500,000 04/30/97 74.59 13,800,000 13,759,336 8.4600 8.3455 1,328,995 57 297
22,600,000 04/08/97 59.73 13,500,000 13,470,486 9.0600 8.9955 1,340,269 81 321
21,500,000 01/01/97 62.56 13,450,000 13,411,266 8.6000 8.4855 1,310,531 57 297
18,000,000 04/09/97 73.33 13,200,000 13,163,034 8.7700 8.6555 1,304,428 117 297
16,000,000 12/01/96 75.00 12,000,000 11,936,911 8.2200 8.1555 1,078,788 172 352
14,960,000 04/02/97 77.54 11,600,000 11,578,638 8.4700 8.3555 1,067,369 81 357
15,000,000 02/24/97 74.00 11,100,000 11,060,410 9.0700 8.9555 1,124,201 140 296
17,000,000 10/14/96 64.71 11,000,000 10,954,995 8.7800 8.7155 1,041,274 113 353
17,110,000 10/20/96 63.41 10,850,000 10,772,445 9.1500 9.0855 1,106,039 172 292
14,400,000 01/08/97 71.53 10,300,000 10,252,204 8.8500 8.7355 1,024,580 139 295
12,900,000 11/20/96 77.52 10,000,000 9,954,728 9.0000 8.9355 1,007,036 115 295
15,500,000 11/02/96 64.52 10,000,000 9,911,441 9.0900 9.0255 1,038,357 112 268
15,000,000 06/12/97 65.00 9,750,000 9,690,070 8.7100 8.6455 1,207,505 166 166
15,800,000 01/20/97 60.13 9,500,000 9,472,196 9.2100 9.1455 1,041,135 238 238
16,100,000 04/30/97 59.01 9,500,000 9,471,915 8.4400 8.3755 913,354 117 297
13,800,000 10/15/96 68.12 9,400,000 9,357,584 9.0200 8.9055 948,159 115 295
14,500,000 06/20/97 64.14 9,300,000 9,282,586 8.7300 8.6655 915,996 178 298
14,600,000 02/28/97 61.64 9,000,000 8,969,103 9.3000 9.2355 928,621 116 296
11,175,000 12/23/96 75.17 8,400,000 8,363,981 8.5500 8.4855 778,639 113 353
10,800,000 04/30/97 75.00 8,100,000 8,076,520 8.5600 8.4455 786,615 57 297
12,050,000 10/27/95 68.05 8,200,000 8,002,577 7.8750 7.8105 751,337 99 279
11,300,000 01/17/97 70.80 8,000,000 7,970,508 8.8700 8.7555 797,100 140 296
13,750,000 11/25/96 58.18 8,000,000 7,934,872 8.3500 8.2855 763,338 172 292
15,000,000 12/06/95 53.33 8,000,000 7,810,028 7.6250 7.5605 717,255 100 280
11,250,000 11/06/96 69.78 7,850,000 7,787,621 8.5000 8.3855 758,524 76 292
10,500,000 12/19/96 73.81 7,750,000 7,705,609 8.7000 8.5855 761,437 114 294
11,200,000 01/01/97 67.86 7,600,000 7,577,483 9.7200 9.6555 828,064 117 273
9,500,000 04/02/97 78.95 7,500,000 7,482,078 8.6200 8.5055 699,691 116 356
11,750,000 04/05/97 63.83 7,500,000 7,436,586 8.3600 8.2455 878,895 177 177
10,650,000 11/11/96 67.77 7,217,000 7,187,412 8.7700 8.7055 682,551 113 353
9,700,000 01/22/97 73.99 7,177,000 7,144,293 8.9600 8.8955 720,392 115 295
12,200,000 08/01/96 59.02 7,200,000 7,137,459 8.7000 8.6355 707,399 111 291
9,500,000 04/23/97 73.68 7,000,000 6,987,056 8.4500 8.3355 642,913 117 357
11,960,000 12/05/96 54.35 6,500,000 6,469,837 8.8500 8.7855 646,580 115 295
8,700,000 11/29/96 73.56 6,400,000 6,373,854 8.0100 7.8955 564,067 114 354
8,600,000 04/22/97 73.26 6,300,000 6,281,345 8.4300 8.3155 605,190 57 297
8,000,000 05/01/97 77.50 6,200,000 6,200,000 7.8700 7.7555 539,193 120 360
12,240,000 04/09/97 49.84 6,100,000 6,086,934 9.1500 9.0855 596,901 116 356
8,640,000 12/06/96 70.60 6,100,000 6,072,656 9.0600 8.9455 617,302 115 295
8,300,000 02/29/96 72.29 6,000,000 5,904,179 8.6500 8.5855 587,060 104 284
7,230,000 11/27/96 79.53 5,750,000 5,727,528 8.2300 8.1155 517,404 114 354
13,000,000 02/07/97 43.85 5,700,000 5,689,760 8.9800 8.9155 573,074 118 298
9,200,000 11/12/96 60.87 5,600,000 5,577,042 8.7700 8.7055 529,623 113 353
8,000,000 01/01/97 70.00 5,600,000 5,572,457 9.8000 9.7355 613,832 115 271
8,976,000 04/02/96 62.39 5,600,000 5,553,894 8.2800 8.2155 531,186 172 292
8,200,000 05/06/97 67.07 5,500,000 5,493,778 8.8500 8.7855 523,943 178 358
7,850,000 12/02/96 70.06 5,500,000 5,457,413 8.6600 8.5455 538,585 112 292
</TABLE>
<PAGE>
(RESTUBBED TABLE CONTINUED FROM ABOVE)
<TABLE>
<CAPTION>
95
MATURITY BALLOON MAT DATE NOI
ORIG DATE DATE BALANCE LTV PREPAYMENT PROVISIONS (2) 95 NOI MONTHS
-------- ------- --------- ------- ------------------------------------------------ -------- -----
<C> <C> <C> <C> <C> <C> <C>
01/17/97 02/01/17 13,527,200 35.79 LO-77, YM8-143, 0%-13 -- --
05/15/97 06/01/09 14,814,781 53.10 YM1-117, 1%-12, 0%-12 4,180,417 12
05/13/97 06/01/07 14,311,195 58.89 LO-45, YM1-65, 0%-7 2,555,678 12
01/30/97 02/01/07 14,051,559 63.87 YM5-41, YM2-48, 1%-12, 0%-12 1,150,538 12
05/03/96 01/01/06 12,156,187 60.78 LO-93, 0%-7 -- --
05/30/97 06/01/04 12,863,174 69.53 LO-33, YM1-41, 0%-7 1,754,161 12
06/18/97 07/01/17 5,655,699 28.42 YM3-178, 2%-12, 1%-12, 0%-36 1,378,950 12
08/12/97 09/01/12 10,700,980 60.80 LO-60, YM1-114, 0%-6 (3) --
05/10/97 06/01/02 12,799,083 69.18 YM1-51, 0%-6 1,495,365 12
05/30/97 06/01/04 12,360,611 54.69 LO-33, YM1-41, 0%-7 2,074,783 12
05/14/97 06/01/02 12,493,201 58.11 YM3-51, 0%-6 2,095,837 12
05/13/97 06/01/07 10,863,392 60.35 YM3-57, YM2-48, 0%-12 1,231,568 12
12/31/96 01/01/12 9,283,293 58.02 LO-76, YM1-89, 0%-7 1,374,644 12
05/14/97 06/01/04 10,793,116 72.15 YM1-75, 0%-6 1,239,966 12
04/22/97 05/01/09 8,565,720 57.10 YM2-56, YM1-72, 0%-12 1,714,242 12
01/31/97 02/01/07 9,797,914 57.63 LO-41, YM1-59, 0%-13 1,343,511 12
12/31/96 01/01/12 7,229,634 42.25 LO-76, YM1-89, 0%-7 2,181,676 12
03/10/97 04/01/09 7,897,751 54.85 YM2-115, 1%-12, 0%-12 1,198,688 12
03/31/97 04/01/07 8,273,923 64.14 LO-43, YM1-65, 0%-7 1,593,729 12
12/05/96 01/01/07 7,903,323 50.99 YM1-106, 0%-6 1,618,224 12
06/26/97 07/01/11 -- -- LO-46, YM1-83, 0%-37 1,624,225 12
06/27/97 07/01/17 -- -- LO-70, 7%-12, 6%-12, 5%-12, 4%-12, 3%-12, 995,294 12
2%-12, 1%-59, 0%-37
05/23/97 06/01/07 7,756,914 48.18 LO-45, YM1-66, 0%-6 920,972 12
03/28/97 04/01/07 7,781,054 56.38 YM5-91, 5%-12, 0%-12 1,257,513 12
06/30/97 07/01/12 6,095,954 42.04 LO-117, YM1-36, 0%-25 -- 12
04/30/97 05/01/07 7,497,175 51.35 LO-44, YM1-59, 0%-13 1,896,648 12
01/31/97 02/01/07 7,449,751 66.66 LO-41, YM1-65, 0%-7 -- 12
05/10/97 06/01/02 7,520,582 69.64 YM1-51, 0%-6 701,347 12
11/22/95 12/01/05 6,601,449 54.78 LO-26, YM1-66, 0%-7 1,165,387 12
04/11/97 05/01/09 6,137,774 54.32 YM5-116, 5%-12, 0%-12 -- --
12/31/96 01/01/12 5,163,906 37.56 LO-76, YM1-89, 0%-7 1,564,836 12
12/29/95 01/01/06 6,398,605 42.66 LO-27, YM1-66, 0%-7 1,113,314 12
12/05/96 01/01/04 6,981,037 62.05 YM1-64, 0%-12 1,010,076 12
02/03/97 03/01/07 6,367,606 60.64 YM5-90, 5%-12, 0%-12 745,418 12
05/02/97 06/01/07 6,099,076 54.46 YM1-111, 0%-6 1,288,043 12
04/25/97 05/01/07 6,660,423 70.11 YM5-92, 5%-12, 0%-12 -- --
05/14/97 06/01/12 -- -- YM1-105, 0%-72 -- --
01/29/97 02/01/07 6,427,131 60.35 YM1-107, 0%-6 1,025,014 12
03/13/97 04/01/07 5,932,735 61.16 YM1-109, 0%-6 927,215 12
11/13/96 12/01/06 5,915,711 48.49 LO-39, YM1-65, 0%-7 1,179,848 12
05/29/97 06/01/07 6,196,193 65.22 YM1-93, 3%-12, 0%-12 828,131 12
03/12/97 04/01/07 5,359,424 44.81 LO-43, YM1-65, 0%-7 1,059,508 12
01/31/97 03/01/07 5,615,537 64.55 YM5-54, YM9-48, 0%-12 742,869 12
05/16/97 06/01/02 5,841,161 67.92 YM3-51, 0%-6 1,041,896 9
08/06/97 09/01/07 5,424,256 67.80 YM5-60, YM2-48, 0%-12 -- --
04/30/97 05/01/07 5,469,762 44.69 LO-44, YM1-65, 0%-7 772,117 12
03/12/97 04/01/07 5,054,025 58.50 YM5-91, 1%-12, 0%-12 368,441 12
04/24/96 05/01/06 4,923,913 59.32 LO-31, YM1-66, 0%-7 882,527 12
02/12/97 03/01/07 5,067,756 70.09 YM5-54, YM9-48, 0%-12 691,636 12
06/11/97 07/01/07 4,713,970 36.26 YM1-113, 0%-5 891,463 12
01/29/97 02/01/07 4,987,105 54.21 YM1-107, 0%-6 889,438 12
03/17/97 04/01/07 4,502,509 56.28 LO-7, YM1-102, 0%-6 688,112 12
12/18/96 01/01/12 3,604,328 40.16 LO-75, YM1-90, 0%-7 783,893 12
06/18/97 07/01/12 4,342,903 52.96 LO-82, YM1-89, 0%-7 789,456 12
12/30/96 01/01/07 4,514,659 57.51 YM5-88, 1%-12, 0%-12 792,691 12
</TABLE>
- ------------
(3) The Mortgaged Property consists of 14 non-contiguous properties which
were acquired over 1995 and 1996. The aggregate NOI for the 14
properties for the first 6 months of 1997 was $1,967,995.
(4) All or a portion of this reserve may be applied to pay down the
principal balance of the Mortgage Loan (without a Prepayment Premium)
on 11/01/97 if the net operating income as of 10/01/97 does not meet
required levels.
(5) Borrower must pay monthly 1/12 of the actual annual amount of
replacement costs as set forth in the historical operating statement.
* Anchor tenant is on a contiguous pad that is not part of the Mortgaged
Property.
<PAGE>
ANNEX A
CERTAIN CHARACTERISTICS OF THE 100 MORTGAGE LOANS WITH THE HIGHEST PRINCIPAL
BALANCES AS OF THE CUT-OFF DATE
<TABLE>
<CAPTION>
NET
APPRAISED APPRAISAL ORIGINAL ORIGINAL CUT OFF MORTGAGE MORTGAGE ANNUAL DEBT REMAINING REMAINING
VALUE DATE LTV BALANCE BALANCE INTEREST RATE INTEREST RATE SERVICE TERM AM TERM
- ---------- --------- -------- --------- --------- ------------- ------------- ----------- --------- ---------
<S> <C> <C> <C> <C> <C> <C> <C> <C> <C>
7,200,000 06/26/96 72.57 5,225,000 5,185,501 8.5000 8.3855 482,109 108 348
7,060,000 06/04/97 70.82 5,000,000 4,995,367 8.7700 8.6555 494,102 59 299
10,900,000 12/03/96 45.87 5,000,000 4,954,630 9.0700 9.0055 542,540 234 234
6,150,000 05/06/97 79.67 4,900,000 4,891,603 8.8200 8.7055 465,523 213 357
7,800,000 03/04/97 62.82 4,900,000 4,886,685 8.6900 8.6255 585,594 179 179
7,390,000 10/31/95 67.66 5,000,000 4,883,519 7.7500 7.6355 453,197 100 280
6,650,000 05/21/96 69.92 4,650,000 4,618,000 9.3750 9.3105 464,116 107 347
6,900,000 09/01/95 68.12 4,700,000 4,588,997 8.0000 7.9355 435,304 99 279
6,600,000 02/24/97 69.70 4,600,000 4,587,329 8.8700 8.8055 458,332 117 297
6,300,000 03/14/96 73.81 4,650,000 4,586,361 9.1875 9.1230 475,457 105 285
6,940,000 10/11/96 65.16 4,522,000 4,481,036 8.4400 8.3255 434,757 111 291
6,445,000 07/16/96 69.43 4,475,000 4,448,519 8.5000 8.3855 432,407 54 294
5,300,000 03/20/97 79.25 4,200,000 4,184,208 8.7500 8.6855 414,360 116 296
6,250,000 11/21/96 67.20 4,200,000 4,171,831 8.7000 8.6355 412,650 113 293
5,450,000 05/15/97 75.00 4,087,500 4,075,748 8.6100 8.4955 398,606 141 297
5,850,000 11/12/96 68.89 4,030,000 4,013,478 8.7700 8.7055 381,139 113 353
6,300,000 01/01/97 63.10 3,975,000 3,962,107 9.6400 9.5755 421,405 116 296
6,100,000 09/11/96 65.00 3,965,000 3,938,284 9.9500 9.8855 457,582 115 235
5,100,000 01/08/97 75.00 3,825,000 3,814,815 9.0750 9.0105 387,551 117 297
5,200,000 01/29/97 73.08 3,800,000 3,778,762 8.8500 8.7355 378,000 138 294
5,000,000 11/16/96 75.00 3,750,000 3,724,726 8.6700 8.5555 367,522 125 293
5,200,000 01/20/97 71.63 3,725,000 3,715,398 9.2700 9.2055 383,420 81 297
5,000,000 01/07/97 74.00 3,700,000 3,695,524 8.5250 8.3855 342,185 118 358
4,900,000 12/02/96 75.00 3,675,000 3,671,262 9.3600 9.2955 366,321 118 358
5,900,000 11/04/96 61.86 3,650,000 3,622,192 8.9800 8.9155 393,517 175 235
4,680,000 02/25/97 76.92 3,600,000 3,593,980 9.4100 9.3455 374,738 118 298
4,900,000 04/30/97 73.47 3,600,000 3,589,129 8.3100 8.1955 342,344 57 297
5,300,000 01/01/97 67.92 3,600,000 3,586,253 9.9700 9.9055 399,650 116 272
6,000,000 09/25/96 60.00 3,600,000 3,555,785 9.0100 8.9455 388,959 76 232
5,125,000 10/21/96 69.27 3,550,000 3,521,099 8.3500 8.2855 338,731 136 292
4,700,000 01/23/97 74.89 3,520,000 3,514,025 9.3200 9.2555 363,778 118 298
4,700,000 03/24/97 74.47 3,500,000 3,496,524 8.3500 8.2855 333,960 119 299
4,550,000 04/10/97 76.92 3,500,000 3,494,051 8.8600 8.7455 333,719 213 357
4,500,000 03/01/97 77.78 3,500,000 3,493,500 8.7800 8.7155 346,152 178 298
5,450,000 03/24/97 64.22 3,500,000 3,490,948 9.2500 9.1355 359,680 117 297
4,300,000 01/07/97 78.66 3,382,236 3,372,404 8.7700 8.7055 319,877 115 355
5,150,000 06/07/97 65.05 3,350,000 3,350,000 8.1100 8.0455 313,205 120 300
4,550,000 12/05/96 73.63 3,350,000 3,324,060 8.6600 8.5455 328,047 112 292
5,800,000 10/10/96 57.33 3,325,000 3,306,689 8.9400 8.8755 333,201 114 294
4,480,000 06/04/97 73.66 3,300,000 3,294,667 8.4700 8.4055 311,397 82 322
4,900,000 03/12/97 67.35 3,300,000 3,288,346 9.1300 9.0155 335,854 116 296
5,600,000 10/16/96 58.86 3,296,000 3,268,688 8.9900 8.8755 331,648 135 291
5,400,000 12/17/96 60.19 3,250,000 3,223,484 8.4300 8.3655 336,725 235 235
4,050,000 05/06/97 79.38 3,215,000 3,212,258 8.1500 8.0855 294,929 118 323
4,300,000 10/19/96 75.05 3,227,000 3,200,260 8.9900 8.8755 324,705 135 291
</TABLE>
<PAGE>
(RESTUBBED TABLE CONTINUED FROM ABOVE)
<TABLE>
<CAPTION>
95
MATURITY BALLOON MAT DATE NOI
ORIG DATE DATE BALANCE LTV PREPAYMENT PROVISIONS (2) 95 NOI MONTHS
-------- ------- -------- ------- -------------------------------------------- ------ -----
<C> <C> <C> <C> <C> <C> <C>
08/09/96 09/01/06 4,629,483 64.30 LO-36, YM1-66, 0%-6 338,460 5
07/14/97 08/01/02 4,652,625 65.90 YM3-53, 0%-6 622,252 12
02/26/97 03/01/17 -- -- LO-78, YM1-149, 0%-7 984,587 12
05/14/97 06/01/15 3,439,398 55.93 YM1-201, 0%-12 -- --
07/14/97 08/01/12 -- -- LO-95, YM1-78, 0%-6 656,399 12
12/15/95 01/01/06 4,012,261 54.29 LO-28, YM1-66, 0%-6 654,765 12
07/08/96 08/01/06 4,185,826 62.94 LO-34, YM1-66, 0%-7 611,495 12
11/02/95 12/01/05 3,795,876 55.01 LO-2, YM1-90, 0%-7 256,136 5
05/02/97 06/01/07 3,794,590 57.49 LO-57, YM1-53, 0%-7 64,891 12
05/29/96 06/01/06 3,863,803 61.33 LO-32, YM1-66, 0%-7 594,525 12
11/22/96 12/01/06 3,692,291 53.20 YM2-99, 0%-12 659,100 12
02/12/97 03/01/02 4,152,218 64.43 YM5-48, 0%-6 445,648 12
04/23/97 05/01/07 3,454,908 65.19 LO-44, YM1-65, 0%-7 315,051 12
01/11/97 02/01/07 3,450,831 55.21 LO-50, YM1-56, 0%-7 768,238 12
05/14/97 06/01/09 3,111,928 57.10 YM1-129, 0%-12 485,526 12
01/29/97 02/01/07 3,588,934 61.35 YM1-107, 0%-6 569,875 12
04/15/97 05/01/07 3,335,940 52.95 YM9-109, 0%-7 -- --
03/26/97 04/01/07 2,891,536 47.40 YM1-109, 0%-6 621,726 12
05/08/97 06/01/07 3,170,206 62.16 YM1-111 ,0% -6 396,417 12
02/27/97 03/01/09 2,913,733 56.03 YM5-114, 0%-24 -- --
01/30/97 02/01/08 2,974,234 59.48 YM2-101, 2%-12, 0%-12 192,766 12
05/12/97 06/01/04 3,351,414 64.45 LO-33, YM1-41, 0%-7 347,137 12
06/11/97 07/01/07 3,279,869 65.60 LO-47, YM1-65, 0%-6 369,923 12
06/01/97 07/01/07 3,307,307 67.50 YM1-112, 0%-6 400,787 12
03/13/97 04/01/12 1,580,491 26.79 LO-79, YM1-89, 0%-7 441,117 12
06/10/97 07/01/07 3,006,173 64.23 YM1-112, 0%-6 677,735 12
05/10/97 06/01/02 3,333,432 68.03 YM1-51, 0%-6 430,922 12
04/03/97 05/01/07 2,905,917 54.83 LO-8, YM1-102, 0%-6 598,365 12
12/13/96 01/01/04 2,973,002 49.55 YM1-69, 0%-7 806,306 12
12/26/96 01/01/09 2,681,434 52.32 LO-40, YM1-89, 0%-7 561,911 12
06/16/97 07/01/07 2,933,531 62.42 YM1-112, 0%-6 384,148 12
07/17/97 08/01/07 2,851,536 60.67 LO-47, YM1-66, 0%-6 461,297 12
05/12/97 06/01/15 2,460,707 54.08 YM5-141, 5%-12, 4%-12, 3%-12, 2%-12, 1%-12, -- --
0%-12
06/20/97 07/01/12 2,298,879 51.09 LO-82, YM1-89, 0%-7 406,279 12
05/07/97 06/01/07 2,912,319 53.44 YM5-93, 5%-12, 0%-12 579,523 12
03/27/97 04/01/07 3,012,065 70.05 YM1-109, 0%-6 404,269 12
08/20/97 09/01/07 2,713,105 52.68 LO-48, YM1-65, 0%-7 439,486 12
12/30/96 01/01/07 2,749,838 60.44 YM5-88, 1%-12, 0%-12 482,942 12
02/24/97 03/01/07 2,747,282 47.37 YM1-108, 0%-6 489,483 12
06/27/97 07/01/04 2,996,766 66.89 LO-34, YM1-41, 0%-7 339,947 12
04/29/97 05/01/07 2,738,498 55.89 YM3-32, YM2-12, YM1-60, 0%-12 274,377 7
11/22/96 12/01/08 2,537,616 45.31 YM5-111, 5%-12, 0%-12 -- --
03/05/97 04/01/17 -- -- LO-79, YM1-149, 0%-7 450,539 12
07/29/97 07/31/07 2,715,239 67.04 LO-47, YM1-65, 0%-6 656,978 12
11/22/96 12/01/08 2,484,492 57.78 YM5-111, 5%-12, 0%-12 -- --
</TABLE>
- ------------
(3) The Mortgaged Property consists of 14 non-contiguous properties which
were acquired over 1995 and 1996. The aggregate NOI for the 14
properties for the first 6 months of 1997 was $1,967,995.
(4) All or a portion of this reserve may be applied to pay down the
principal balance of the Mortgage Loan (without a Prepayment Premium)
on 11/01/97 if the net operating income as of 10/01/97 does not meet
required levels.
(5) Borrower must pay monthly 1/12 of the actual annual amount of
replacement costs as set forth in the historical operating statement.
* Anchor tenant is on a contiguous pad that is not part of the Mortgaged
Property.
<PAGE>
<TABLE>
<CAPTION>
96 NOI AS
96 NOI 96 NOI MONTHS OF DATE UW NOI UW CASH FLOW UW DSCR
- --------- ------------- --------- --------- ------------ -------
<S> <C> <C> <C> <C> <C>
2,333,737 12 12/31/96 3,417,087 3,286,276 1.28
4,832,649 12 12/31/96 2,793,775 2,455,913 1.29
2,548,363 12 12/31/96 2,393,248 2,197,826 1.46
1,672,774 12 12/31/96 2,001,426 1,873,119 1.28
1,885,776 12 12/31/96 2,147,665 2,029,193 1.40
1,638,851 12 12/31/96 1,761,911 1,649,911 1.25
1,622,516 12 12/31/96 1,876,168 1,804,589 1.29
(3) -- -- 1,596,472 1,540,726 1.25
1,541,396 12 12/31/96 1,851,187 1,690,749 1.27
1,932,816 12 12/31/96 1,956,083 1,784,732 1.33
2,198,721 12 12/31/96 2,045,666 1,702,444 1.30
1,264,720 12 12/31/96 1,758,991 1,707,802 1.31
1,347,643 12 12/31/96 1,443,275 1,362,202 1.26
1,255,626 12 12/31/96 1,348,436 1,312,436 1.23
1,651,962 12 12/31/96 1,602,459 1,508,810 1.34
1,323,610 12 12/31/96 1,397,726 1,249,889 1.20
2,358,928 12 12/31/96 2,043,235 1,665,175 1.51
972,157 12 12/31/96 1,534,989 1,346,259 1.31
1,606,618 12 12/31/96 1,339,534 1,258,534 1.25
1,686,081 12 12/31/96 1,804,261 1,539,574 1.48
1,775,719 12 12/31/96 1,616,900 1,552,675 1.29
1,352,884 12 12/31/96 1,830,503 1,780,503 1.71
984,890 12 12/31/96 1,320,740 1,224,823 1.34
1,297,421 12 12/31/96 1,413,892 1,234,345 1.30
-- 12 12/31/96 1,185,446 1,144,336 1.25
2,125,042 12 12/31/96 1,441,321 1,419,193 1.53
1,102,150 12 12/31/96 1,169,715 1,061,799 1.36
718,787 12 12/31/96 1,149,653 1,003,232 1.28
1,141,928 12 12/31/96 1,093,487 1,004,139 1.34
-- -- -- 1,019,994 1,001,310 1.26
1,434,761 12 12/31/96 1,358,512 1,325,347 1.74
1,223,677 12 12/31/96 1,252,659 1,153,196 1.61
985,042 12 12/31/96 1,151,077 980,210 1.29
898,164 12 12/31/96 1,071,125 1,037,925 1.36
1,346,541 12 12/31/96 1,369,375 1,221,335 1.47
626,322 9 12/31/96 952,051 871,501 1.25
-- -- -- 1,184,462 1,129,373 1.28
1,042,676 12 12/31/96 1,042,713 956,025 1.40
943,597 11 11/30/96 1,007,724 909,939 1.26
1,263,889 12 12/31/96 1,241,543 1,080,089 1.53
875,010 12 12/31/96 936,763 837,251 1.30
1,514,938 12 12/31/96 1,447,908 1,412,575 2.18
803,788 12 12/31/96 799,784 746,264 1.32
757,402 12 12/31/96 860,233 769,273 1.27
-- -- -- 709,534 688,684 1.28
841,774 12 12/31/96 902,069 824,363 1.38
644,607 12 12/31/96 833,042 788,512 1.28
883,599 12 12/31/96 926,345 862,876 1.47
722,636 12 12/31/96 736,573 682,981 1.32
1,081,058 12 3/31/97 1,095,077 906,092 1.58
910,084 12 12/31/96 883,549 808,957 1.53
1,003,796 12 12/31/96 954,659 816,003 1.33
799,507 12 12/31/96 846,637 811,712 1.53
764,781 12 12/31/96 788,757 745,557 1.42
760,293 12 12/31/96 787,916 719,195 1.34
</TABLE>
<PAGE>
(RESTUBBED TABLE CONTINUED FROM ABOVE)
<TABLE>
<CAPTION>
UPFRONT RESERVES (1) ONGOING MONTHLY RESERVES
- ---------------------------------------------------------------- ----------------------------------
REPAIR & ECONOMIC
REMEDIATION TI/LC P&I ENVIRONMENTAL RESERVE TOTAL REPLACEMENT TAXES INSURANCE TI/LC SOURCE
- ----------- --------- ------- ------------- ---------- --------- ----------- ----- --------- ------ ------
<C> <C> <C> <C> <C> <C> <C> <C> <C> <C> <C>
1,317,129 1,350,000 -- -- -- 2,667,129 1,778 1/12 1/12 1,500 JPM
-- -- -- -- -- -- -- 1/12 1/12 70,000 MCF
-- -- -- -- -- -- 1,386 N/A N/A 29,167 JPM
-- -- -- -- -- -- -- 1/12 N/A -- MCF
-- 25,000 -- -- -- 25,000 2,029 1/12 1/12 -- SB
14,688 -- -- 194,250 -- 208,938 9,069 1/12 1/12 -- JPM
-- -- -- -- -- -- -- 1/12 1/12 -- MCF
171,250 -- -- -- -- 171,250 4,640 1/12 1/12 -- SB
16,000 260,850 -- -- -- 276,850 -- 1/12 1/12 -- MCF
-- -- -- -- -- -- 3,476 1/12 1/12 10,000 JPM
-- -- -- -- -- -- -- 1/12 1/12 -- MCF
1,850,000 -- -- -- 200,000 2,050,000 -- 1/12 1/12 -- MCF
-- -- -- -- -- -- -- 1/12 1/12 833 JPM
-- -- -- -- -- -- -- 1/12 1/12 -- MCF
-- -- -- -- -- -- -- 1/12 1/12 -- MCF
-- -- -- -- -- -- 2,230 1/12 1/12 10,000 JPM
23,750 -- -- -- -- 23,750 -- 1/12 1/12 -- JPM
-- -- -- 36,338 500,000 536,338 -- 1/12 1/12 -- MCF
63,100 -- -- 10,600 -- 73,700 -- 1/12 1/12 -- JPM
128,450 -- -- -- -- 128,450 20,877 1/12 1/12 -- SB
-- -- -- -- -- -- 5,352 1/12 1/12 -- JPM
-- -- -- 13,400 -- 13,400 4,167 1/12 1/12 -- JPM
-- -- -- -- -- -- 1,339 1/12 1/12 -- SB
1,077,000 -- -- -- 420,000 1,497,000 -- 1/12 1/12 -- MCF
-- -- -- -- -- -- 2,350 1/12 1/12 -- JPM
8,125 -- -- -- -- 8,125 1,848 1/12 1/12 21,667 JPM
337,938 200,088 800,000 -- -- 1,338,026 3,750 1/12 1/12 6,250 JPM
-- 262,500 -- -- -- 262,500 -- 1/12 1/12 -- MCF
9,688 -- -- -- -- 9,688 7,688 1/12 1/12 -- JPM
-- -- -- -- -- -- -- N/A N/A -- MCF
-- -- -- -- -- -- 2,869 1/12 1/12 -- JPM
111,875 -- -- -- -- 111,875 8,625 1/12 1/12 -- JPM
-- -- -- -- 428,000 428,000 -- 1/12 1/12 -- MCF
-- -- -- -- -- -- -- 1/12 N/A -- MCF
10,063 -- -- -- -- 10,063 -- 1/12 1/12 -- SB
42,188 -- -- -- -- 42,188 -- 1/12 1/12 -- MCF
-- -- -- -- -- -- -- 1/12 1/12 -- MCF
13,375 -- -- -- -- 13,375 7,200 1/12 1/12 -- SB
13,750 42,500 -- -- -- 56,250 3,195 1/12 1/12 -- SB
175,975 -- -- 171,250 -- 347,225 3,925 1/12 1/12 9,167 JPM
-- -- -- -- -- -- -- 1/12 1/12 -- MCF
35,646 -- -- -- -- 35,646 -- 1/12 1/12 -- JPM
-- -- -- 450 -- 450 -- 1/12 N/A -- MCF
-- 100,000 -- -- -- 100,000 -- 1/12 1/12 -- MCF
-- -- -- -- 700,000 700,000 -- 1/12 1/12 -- MCF
-- -- -- -- -- -- 1,472 N/A N/A -- JPM
-- 800,000 -- -- -- 800,000 -- 1/12 1/12 -- MCF
7,813 -- -- -- -- 7,813 5,289 1/12 1/12 -- JPM
22,000 -- -- 450 -- 22,450 -- 1/12 N/A -- MCF
304,000 13,912 -- -- -- 317,912 1,837 1/12 1/12 -- SB
91,875 -- -- -- -- 91,875 6,217 1/12 1/12 -- SB
256,875 -- -- 16,010 350,000(4) 622,885 11,555 1/12 1/12 -- SB
44,106 -- -- -- -- 44,106 -- 1/12 1/12 -- JPM
15,000 -- -- -- -- 15,000 3,600 1/12 1/12 -- JPM
13,688 250,000 -- -- -- 263,688 -- 1/12 1/12 -- MCF
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
96 NOI AS
96 NOI 96 NOI MONTHS OF DATE UW NOI UW CASH FLOW UW DSCR
- ------- ------------- --------- --------- ------------ -------
<S> <C> <C> <C> <C> <C>
810,801 12 12/31/96 757,408 688,658 1.43
677,283 12 12/31/96 721,562 619,781 1.25
702,304 12 12/31/96 821,224 735,685 1.36
- -- -- -- 542,861 534,961 1.15
704,493 12 12/31/96 708,953 690,665 1.18
712,169 12 12/15/96 706,234 665,734 1.47
665,683 12 12/31/96 637,009 560,459 1.21
487,408 12 12/31/96 694,328 599,728 1.38
350,770 12 12/31/96 838,107 693,340 1.51
629,510 12 12/31/96 651,867 586,821 1.23
502,236 9 09/30/96 608,921 586,200 1.35
612,542 12 12/31/96 633,410 615,059 1.42
388,042 12 12/31/96 537,772 480,441 1.16
734,054 12 12/31/96 669,509 648,848 1.57
540,451 12 12/31/96 519,683 500,303 1.26
581,288 12 12/31/96 590,504 544,616 1.43
- -- -- -- 633,751 576,628 1.37
743,147 12 12/31/96 1,139,141 936,180 2.05
536,833 12 12/31/96 535,408 499,104 1.29
- -- -- -- 527,154 494,883 1.31
- -- -- -- 491,261 476,210 1.30
493,067 12 12/31/96 530,586 516,546 1.35
458,100 12 12/31/96 463,827 437,205 1.28
449,031 12 12/31/96 519,235 456,684 1.25
610,222 12 12/31/96 615,420 562,849 1.43
363,154 12 12/31/96 606,351 579,351 1.55
440,053 12 12/31/96 481,007 438,795 1.28
804,002 12 12/31/96 660,842 588,071 1.47
739,514 12 12/31/96 674,199 636,708 1.64
534,759 12 12/31/96 501,864 451,950 1.33
397,983 12 12/31/96 584,297 534,530 1.47
436,773 12 12/31/96 466,161 439,490 1.32
- -- -- -- 427,153 409,153 1.23
461,314 12 12/31/96 535,715 473,372 1.37
662,959 12 12/31/96 506,766 467,970 1.30
441,971 12 12/31/96 462,520 405,710 1.27
498,103 12 12/31/96 494,896 437,366 1.40
477,368 12 12/31/96 511,575 437,287 1.33
516,271 12 12/31/96 493,395 453,145 1.36
430,473 12 12/31/96 391,576 358,051 1.15
469,970 12 12/31/96 485,101 441,325 1.31
- -- -- -- 511,296 495,412 1.49
529,262 12 12/31/96 566,704 498,441 1.48
650,309 12 12/31/96 430,325 408,075 1.38
- -- -- -- 500,350 483,912 1.49
</TABLE>
<PAGE>
(RESTUBBED TABLE CONTINUED FROM ABOVE)
<TABLE>
<CAPTION>
UPFRONT RESERVES (1) ONGOING MONTHLY RESERVES
------------------------------------------------------------------ ---------------------------------
REPAIR & ECONOMIC
REMEDIATION TI/LC P&I ENVIRONMENTAL RESERVE FUND TOTAL REPLACEMENT TAXES INSURANCE TI/LC SOURCE
----------- ------- --------- ------------- ------------ --------- ----------- ----- --------- ----- ------
<C> <C> <C> <C> <C> <C> <C> <C> <C> <C> <C>
-- -- -- -- -- -- 5,729 1/12 1/12 -- MCF
30,938 -- -- -- -- 30,938 -- 1/12 1/12 -- MCF
-- -- 50,000 -- -- 50,000 1,270 1/12 1/12 8,235 JPM
-- -- -- -- -- -- -- N/A N/A -- MCF
19,536 104,000 -- -- -- 123,536 1,300 1/12 1/12 -- SB
-- -- -- -- -- -- 3,375 1/12 1/12 -- MCF
-- -- -- -- -- -- 6,875 1/12 1/12 -- JPM
109,765 -- -- -- -- 109,765 -- 1/12 1/12 -- JPM
279,350 -- 1,362,150 -- -- 1,641,500 (5) 1/12 1/12 6,714 JPM
34,688 -- -- -- -- 34,688 5,448 1/12 1/12 -- JPM
-- -- -- -- -- -- -- N/A N/A -- MCF
-- -- -- -- -- -- -- 1/12 1/12 -- MCF
7,875 2,683 -- -- -- 10,558 (5) 1/12 1/12 2,683 JPM
-- -- -- -- -- -- -- 1/12 1/12 -- JPM
-- -- -- -- -- -- -- 1/12 1/12 -- MCF
102,500 -- -- -- -- 102,500 3,834 1/12 1/12 -- SB
63,975 -- -- -- -- 63,975 621 1/12 1/12 4,139 SB
230,269 -- -- -- -- 230,269 -- 1/12 1/12 -- SB
21,148 50,000 -- -- -- 71,148 2,195 1/12 1/12 833 SB
-- -- -- -- -- -- -- N/A N/A -- MCF
-- -- -- -- -- -- -- N/A N/A -- MCF
4,375 -- -- -- -- 4,375 (5) 1/12 1/12 -- JPM
101,875 -- -- -- -- 101,875 2,219 1/12 1/12 -- SB
104,750 -- -- -- -- 104,750 2,833 1/12 1/12 2,379 SB
17,125 -- -- -- -- 17,125 1,278 1/12 1/12 833 JPM
6,690 -- -- -- -- 6,690 2,250 1/12 1/12 -- SB
-- -- -- -- -- -- -- 1/12 1/12 -- MCF
2,688 -- -- -- -- 2,688 6,059 1/12 1/12 -- SB
19,530 -- -- -- -- 19,530 1,145 1/12 1/12 2,034 JPM
44,063 -- -- -- -- 44,063 949 1/12 1/12 2,811 JPM
28,150 -- -- -- -- 28,150 5,373 1/12 1/12 -- SB
84,375 -- -- -- -- 84,375 2,223 1/12 1/12 -- SB
-- -- -- -- -- -- -- N/A 1/12 -- MCF
-- -- -- -- -- -- 1,008 1/12 1/12 1,250 JPM
-- -- -- 7,500 -- 7,500 -- 1/12 1/12 -- MCF
73,062 -- -- -- -- 73,062 4,791 1/12 1/12 -- SB
9,867 -- -- -- -- 9,867 1,025 1/12 1/12 -- SB
18,238 -- -- -- -- 18,238 -- 1/12 1/12 -- MCF
4,662 -- -- -- -- 4,662 777 1/12 1/12 2,500 SB
1,875 -- -- -- -- 1,875 3,415 1/12 1/12 -- JPM
-- -- -- -- -- -- -- 1/12 1/12 -- MCF
-- -- -- -- -- -- -- N/A N/A -- MCF
2,875 -- -- -- -- 2,875 1,431 1/12 N/A 833 JPM
58,158 -- -- -- -- 58,158 1,854 1/12 1/12 -- SB
-- -- -- -- -- -- -- N/A N/A -- MCF
</TABLE>
<PAGE>
ANNEX B
GLOBAL CLEARANCE, SETTLEMENT AND TAX DOCUMENTATION PROCEDURES
Except in certain limited circumstances, the globally offered J.P. Morgan
Commercial Mortgage Finance Corp. Mortgage Pass-Through Certificates, Series
1997-C5 (the "Global Securities") will be available only in book-entry form.
Investors in the Global Securities may hold such Global Securities through
any of DTC, CEDEL or Euroclear. The Global Securities will be tradeable as
home market instruments in both the European and U.S. domestic markets.
Initial settlement and all secondary trades will settle in same day funds.
Capitalized terms used but not defined in this Annex B have the meanings
assigned to them in the Prospectus Supplement and the Prospectus.
Secondary market trading between investors holding Global Securities
through CEDEL and Euroclear will be conducted in the ordinary way in
accordance with their normal rules and operating procedures and in accordance
with conventional eurobond practice (i.e., seven calendar day settlement).
Secondary market trading between investors holding Global Securities
through DTC will be conducted according to the rules and procedures
applicable to U.S. corporate debt obligations.
Secondary cross-market trading between CEDEL or Euroclear and DTC
Participants holding Certificates will be effected on a
delivery-against-payment basis through the respective Depositaries of CEDEL
and Euroclear (in such capacity) and as DTC Participants.
Non-U.S. holders (as described below) of Global Securities will be subject
to U.S. withholding taxes unless such holders meet certain requirements and
deliver appropriate U.S. tax documents to the securities clearing
organizations or their participants.
INITIAL SETTLEMENT
All Global Securities will be held in book-entry form by DTC in the name
of Cede & Co. as nominee of DTC. Investors' interests in the Global
Securities will be represented through financial institutions acting on their
behalf as direct and indirect Participants in DTC. As a result, CEDEL and
Euroclear will hold positions on behalf of their participants through their
respective Depositaries, which in turn will hold such positions in accounts
as DTC Participants.
Investors electing to hold their Global Securities through DTC will follow
the settlement practices applicable to similar issues of pass-through
certificates. Investors' securities custody accounts will be credited with
their holdings against payment in same-day funds on the settlement date.
Investors electing to hold their Global Securities through CEDEL or
Euroclear accounts will follow the settlement procedures applicable to
conventional eurobonds, except that there will be no temporary global
security and no "lock-up" or restricted period. Global Securities will be
credited to the securities custody accounts on the settlement date against
payments in same-day funds.
SECONDARY MARKET TRADING
Since the purchaser determines the place of delivery, it is important to
establish at the time of the trade where both the purchaser's and seller's
accounts are located to ensure that settlement can be made on the desired
value date.
Trading between DTC Participants. Secondary market trading between DTC
Participants will be settled using the procedures applicable to similar
issues of pass-through certificates in same-day funds.
Trading between CEDEL and/or Euroclear Participants. Secondary market
trading between CEDEL Participants or Euroclear Participants will be settled
using the procedures applicable to conventional eurobonds in same-day funds.
Trading between DTC seller and CEDEL or Euroclear purchaser. When Global
Securities are to be transferred from the account of a DTC Participant to the
account of a CEDEL Participant or a Euroclear Participant, the purchaser will
send instructions to CEDEL or Euroclear through a CEDEL Participant
B-1
<PAGE>
or Euroclear Participant at least one business day prior to settlement. CEDEL
or Euroclear will instruct the respective Depositary, as the case may be, to
receive the Global Securities against payment. Payment will include interest
accrued on the Global Securities from and including the last coupon payment
date to and excluding the settlement date. Payment will then be made by the
respective Depositary to the DTC Participant's account against delivery of
the Global Securities. After settlement has been completed, the Global
Securities will be credited to the respective clearing system and by the
clearing system, in accordance with its usual procedures, to the CEDEL
Participant's or Euroclear Participant's account. The Global Securities
credit will appear the next day (European time) and the cash debit will be
back-valued to, and the interest on the Global Securities will accrue from,
the value date (which would be the preceding day when settlement occurred in
New York). If settlement is not completed on the intended value date (i.e.,
the trade fails), the CEDEL or Euroclear cash debit will be valued instead as
of the actual settlement date.
CEDEL Participants and Euroclear Participants will need to make available
to the respective clearing systems the funds necessary to process same-day
funds settlement. The most direct means of doing so is to pre-position funds
for settlement, either from cash on hand or existing lines of credit, as they
would for any settlement occurring within CEDEL or Euroclear. Under this
approach, they may take on credit exposure to CEDEL or Euroclear until the
Global Securities are credited to their accounts one day later.
As an alternative, if CEDEL or Euroclear has extended a line of credit to
them, CEDEL Participants or Euroclear Participants can elect not to
pre-position funds and allow that credit line to be drawn upon the finance
settlement. Under this procedure, CEDEL Participants or Euroclear
Participants purchasing Global Securities would incur overdraft charges for
one day, assuming they cleared the overdraft when the Global Securities were
credited to their accounts. However, interest on the Global Securities would
accrue from the value date. Therefore, in many cases the investment income on
the Global Securities earned during that one day period may substantially
reduce or offset the amount of such overdraft charges, although this result
will depend on each CEDEL Participant's or Euroclear Participant's particular
cost of funds.
Since the settlement is taking place during New York business hours, DTC
Participants can employ their usual procedures for sending Global Securities
to the respective Depositary for the benefit of CEDEL Participants or
Euroclear Participants. The sale proceeds will be available to the DTC seller
on the settlement date. Thus, to the DTC Participant a cross-market
transaction will settle no differently than a trade between two DTC
Participants.
Trading between CEDEL or Euroclear seller and DTC purchaser. Due to time
zone differences in their favor, CEDEL Participants and Euroclear
Participants may employ their customary procedures for transactions in which
Global Securities are to be transferred by the respective clearing system,
through the respective Depositary, to a DTC Participant. The seller will send
instructions to CEDEL or Euroclear through a CEDEL Participant or Euroclear
Participant at least one business day prior to settlement. In these cases,
CEDEL or Euroclear will instruct the respective Depositary, as appropriate,
to deliver the bonds to the DTC Participant's account against payment.
Payment will include interest accrued on the Global Securities from and
including the last coupon payment date to and excluding the settlement date.
The payment will then be reflected in the account of the CEDEL Participant or
Euroclear Participant the following day, and receipt of the cash proceeds in
the CEDEL Participant's or Euroclear Participant's account would be
back-valued to the value date (which would be the preceding day, when
settlement occurred in New York). Should the CEDEL Participant or Euroclear
Participant have a line of credit with its respective clearing system and
elect to be in debit in anticipation of receipt of the sale proceeds in its
account, the back-valuation will extinguish any overdraft charges incurred
over that one-day period. If settlement is not completed on the intended
value date (i.e., the trade fails), receipt of the cash proceeds in the CEDEL
Participant's or Euroclear Participant's account would instead be valued as
of the actual settlement date. Finally, day traders that use CEDEL or
Euroclear and that purchase Global Securities from DTC Participants for
delivery to CEDEL Participants or Euroclear Participants should note that
these trades would automatically fail on the sale side unless affirmative
action were taken. At least three techniques should be readily available to
eliminate this potential problem:
B-2
<PAGE>
(a) borrowing through CEDEL or Euroclear for one day (until the purchase
side of the day trade is reflected in their CEDEL or Euroclear accounts)
in accordance with the clearing system's customary procedures;
(b) borrowing the Global Securities in the U.S. from a DTC Participant no
later than one day prior to settlement, which would give the Global
Securities sufficient time to be reflected in their CEDEL or Euroclear
account in order to settle the sale side of the trade; or
(c) staggering the value dates for the buy and sell sides of the trade so
that the value date for the purchase from the DTC Participant is at least
one day prior to the value date for the sale to the CEDEL Participant or
Euroclear Participant.
CERTAIN U.S. FEDERAL INCOME TAX DOCUMENTATION REQUIREMENTS
A Beneficial Owner of Global Securities holding securities through CEDEL
or Euroclear (or through DTC if the holder has an address outside the U.S.)
will be subject to the 30% U S. withholding tax that generally applies to
payments of interest (including original issue discount) on registered debt
issued by U.S. Persons, unless (i) each clearing system, bank or other
financial institution that holds customers' securities in the ordinary course
of its trade or business in the chain of intermediaries between such
Beneficial Owner and the U.S. entity required to withhold tax complies with
applicable certification requirements and (ii) such beneficial owner takes
one of the following steps to obtain an exemption or reduced tax rate:
Exemption for non-U.S. Persons (Form W-8). Beneficial Owners of
Certificates that are non-U.S. Persons can obtain a complete exemption
from the withholding tax by filing a signed Form W-8 (Certificate of
Foreign Status). If the information shown on Form W-8 changes, a new Form
W-8 must be filed within 30 days of such change.
Exemption for non-U.S. Persons with effectively connected income (Form
4224). A non-U.S. Person, including a non-U.S. corporation or bank with a
U.S. branch, for which the interest income is effectively connected with
its conduct of a trade or business in the United States can obtain an
exemption from the withholding tax by filing Form 4224 (Exemption from
Withholding of Tax on Income Effectively Connected with the Conduct of a
Trade or Business in the United States).
Exemption or reduced rate for non-U.S. Persons resident in treaty
countries (Form 1001). Non-U.S. Persons that are Beneficial Owners
residing in a country that has a tax treaty with the United States can
obtain an exemption or reduced tax rate (depending on the treaty terms) by
filing Form 1001 (Ownership, Exemption or Reduced Rate Certificate). If
the treaty provides only for a reduced rate, withholding tax will be
imposed at that rate unless the filer alternatively files Form W-8. Form
1001 may be filed by the Beneficial Owner or his agent.
Exemption for U.S. Persons (Form W-9). U.S. Persons can obtain a complete
exemption from the withholding tax by filing Form W-9 (Payer's Request for
Taxpayer Identification Number and Certification).
U.S. Federal Income Tax Reporting Procedure. The Beneficial Owner of a
Global Security or, in the case of a Form 1001 or a Form 4224 filer, his
agent, files by submitting the appropriate form to the person through whom
it holds (the clearing agency, in the case of persons holding directly on
the books of the clearing agency). Form W-8 and Form 1001 are effective
for three calendar years and Form 4224 is effective for one calendar year.
The term "U.S. Person" means (i) a citizen or resident of the United
States, (ii) a corporation or partnership organized in or under the laws of
the United States or any political subdivision thereof or (iii) an estate the
income of which is includable in gross income for United States tax purposes,
regardless of its source or a trust if a court within the United States is
able to exercise primary supervision of the administration of the trust and
one or more United States fiduciaries have the authority to control all
substantial decisions of the trust. This summary does not deal with all
aspects of U.S. Federal income tax withholding that may be relevant to
foreign holders of the Global Securities. Investors are advised to consult
their own tax advisors for specific tax advice concerning their holding and
disposing of the Global Securities.
B-3
<PAGE>
PROSPECTUS
Mortgage Pass-Through Certificates
(Issuable in Series)
J.P. MORGAN COMMERCIAL MORTGAGE FINANCE CORP.
DEPOSITOR
The Certificates offered hereby and by Supplements to this Prospectus (the
"Offered Certificates") will be offered from time to time in one or more
series (each, a "Series"). Each Series of Certificates will represent in the
aggregate the entire beneficial ownership interest in a trust fund (with
respect to any Series, the "Trust Fund") consisting of one or more segregated
pools of various types of multifamily or commercial mortgage loans (the
"Mortgage Loans"), mortgage participations, mortgage pass-through
certificates or other mortgage-backed securities evidencing interests in or
secured by multifamily or commercial mortgage loans (collectively, the
"CMBS") or a combination of Mortgage Loans and/or CMBS (with respect to any
Series, collectively, the "Mortgage Assets"). If so specified in the related
Prospectus Supplement, some or all of the Mortgage Loans will include
assignments of the leases of the related Mortgaged Properties (as defined
herein) and/or assignments of the rental payments due from the lessees under
such leases (each type of assignment, a "Lease Assignment"). A significant or
the sole source of payments on certain Commercial Loans (as defined herein)
and, therefore, of distributions on certain Series of Certificates, will be
such rent payments. If so specified in the related Prospectus Supplement, the
Trust Fund for a Series of Certificates may include letters of credit,
insurance policies, guarantees, reserve funds or other types of credit
support, or any combination thereof (with respect to any Series,
collectively, "Credit Support"), and currency or interest rate exchange
agreements and other financial assets, or any combination thereof (with
respect to any Series, collectively, "Cash Flow Agreements"). See
"Description of the Trust Funds," "Description of the Certificates" and
"Description of Credit Support."
Each Series of Certificates will consist of one or more classes of
Certificates that may (i) provide for the accrual of interest thereon based
on fixed, variable or floating rates; (ii) be senior or subordinate to one or
more other classes of Certificates in respect of certain distributions on the
Certificates; (iii) be entitled to principal distributions, with
disproportionately low, nominal or no interest distributions; (iv) be
entitled to interest distributions, with disproportionately low, nominal or
no principal distributions; (v) provide for distributions of accrued interest
thereon commencing only following the occurrence of certain events, such as
the retirement of one or more other classes of Certificates of such Series;
(vi) provide for distributions of principal sequentially, based on specified
payment schedules or other methodologies; and/or (vii) provide for
distributions based on a combination of two or more components thereof with
one or more of the characteristics described in this paragraph, to the extent
of available funds, in each case as described in the related Prospectus
Supplement. Any such classes may include classes of Offered Certificates. See
"Description of the Certificates."
(Continued on next page)
THESE SECURITIES HAVE NOT BEEN APPROVED OR DISAPPROVED BY THE SECURITIES AND
EXCHANGE COMMISSION OR ANY STATE SECURITIES COMMISSION, NOR HAS THE
SECURITIES AND EXCHANGE COMMISSION OR ANY STATE SECURITIES COMMISSION PASSED
UPON THE ACCURACY OR ADEQUACY OF THIS PROSPECTUS OR THE RELATED PROSPECTUS
SUPPLEMENT. ANY REPRESENTATION TO THE CONTRARY IS A CRIMINAL OFFENSE.
PROSPECTIVE INVESTORS SHOULD REVIEW THE INFORMATION APPEARING UNDER THE
CAPTION "RISK FACTORS" HEREIN AND SUCH INFORMATION AS MAY BE SET FORTH UNDER
THE CAPTION "RISK FACTORS" IN THE RELATED PROSPECTUS SUPPLEMENT BEFORE
PURCHASING ANY OFFERED CERTIFICATE.
Prior to issuance there will have been no market for the Certificates of any
Series and there can be no assurance that a secondary market for any Offered
Certificates will develop or that, if it does develop, it will continue. This
Prospectus may not be used to consummate sales of the Offered Certificates of
any Series unless accompanied by the Prospectus Supplement for such Series.
Offers of the Offered Certificates may be made through one or more different
methods, including offerings through underwriters as more fully described
under "Method of Distribution" herein and in the related Prospectus
Supplement.
SEPTEMBER 8, 1997
<PAGE>
(continued from the preceding page)
Principal and interest with respect to Certificates will be distributable
monthly, quarterly, semi-annually or at such other intervals and on the dates
specified in the related Prospectus Supplement. Distributions on the
Certificates of any Series will be made only from the assets of the related
Trust Fund.
The Certificates of each Series will not represent an obligation of or
interest in the Depositor, any Master Servicer, any Primary Servicer, any
Special Servicer or any of their respective affiliates, except to the limited
extent described herein and in the related Prospectus Supplement. Neither the
Certificates nor any assets in the related Trust Fund will be guaranteed or
insured by any governmental agency or instrumentality or by any other person,
unless otherwise provided in the related Prospectus Supplement. The Assets in
each Trust Fund will be held in trust for the benefit of the holders of the
related Series of Certificates pursuant to a Pooling and Servicing Agreement
and one or more Servicing Agreements, or a Trust Agreement, as more fully
described herein.
The yield on each class of Certificates of a Series will be affected by,
among other things, the rate of payment of principal (including prepayments,
repurchase and defaults) on the Mortgage Assets in the related Trust Fund and
the timing of receipt of such payments as described under the caption "Yield
Considerations" herein and in the related Prospectus Supplement. A Trust Fund
may be subject to early termination under the circumstances described herein
and in the related Prospectus Supplement.
If so provided in the related Prospectus Supplement, one or more elections
may be made to treat the related Trust Fund or a designated portion thereof
as a "real estate mortgage investment conduit" for federal income tax
purposes. See also "Certain Federal Income Tax Consequences" herein.
TABLE OF CONTENTS
<TABLE>
<CAPTION>
PAGE
--------
<S> <C>
Prospectus Supplement......................................... 3
Available Information......................................... 3
Incorporation of Certain Information by Reference ............ 5
Summary of Prospectus......................................... 6
Risk Factors.................................................. 14
Description of the Trust Funds................................ 22
Use of Proceeds............................................... 28
Yield Considerations.......................................... 28
The Depositor................................................. 31
Description of the Certificates............................... 32
Description of the Agreements................................. 39
Description of Credit Support................................. 55
Certain Legal Aspects of the Mortgage Loans and the Leases ... 57
Certain Federal Income Tax Consequences....................... 72
State Tax Considerations...................................... 97
ERISA Considerations.......................................... 97
Legal Investment.............................................. 99
Plan of Distribution.......................................... 100
Legal Matters ................................................ 101
Financial Information......................................... 101
Rating........................................................ 101
Index of Principal Terms...................................... 102
</TABLE>
Until 90 days after the date of each Prospectus Supplement, all dealers
effecting transactions in the Offered Certificates covered by such Prospectus
Supplement, whether or not participating in the distribution thereof, may be
required to deliver such Prospectus Supplement and this Prospectus. This is
in addition to the obligation of dealers to deliver a Prospectus and
Prospectus Supplement when acting as underwriters and with respect to their
unsold allotments or subscriptions.
2
<PAGE>
No person has been authorized to give any information or to make any
representations other than those contained in this Prospectus and any
Prospectus Supplement with respect hereto and, if given or made, such
information or representations must not be relied upon. This Prospectus and
any Prospectus Supplement with respect hereto do not constitute an offer to
sell or a solicitation of an offer to buy any securities other shall the
Offered Certificates or an offer of the Offered Certificates to any person in
any state or other jurisdiction in which such offer would be unlawful. The
delivery of this Prospectus at any time does not imply that information
herein is correct as of any time subsequent to its date; however, if any
material change occurs while this Prospectus is required by law to be
delivered, this Prospectus will be amended or supplemented accordingly.
PROSPECTUS SUPPLEMENT
As more particularly described herein, the Prospectus Supplement relating
to the Offered Certificates of each Series will, among other things, set
forth with respect to such Certificates, as appropriate: (i) a description of
the class or classes of Certificates, the payment provisions with respect to
each such class and the Pass-Through Rate or method of determining the
Pass-Through Rate with respect to each such class; (ii) the aggregate
principal amount and distribution dates relating to such Series and, if
applicable, the initial and final scheduled distribution dates for each
class; (iii) information as to the assets comprising the Trust Fund,
including the general characteristics of the assets included therein,
including the Mortgage Assets and any Credit Support and Cash Flow Agreements
(with respect to the Certificates of any Series, the "Trust Assets"); (iv)
the circumstances, if any, under which the Trust Fund may be subject to early
termination; (v) additional information with respect to the method of
distribution of such Certificates; (vi) whether one or more REMIC elections
will be made and designation of the regular interests and residual interests;
(vii) the aggregate original percentage ownership interest in the Trust Fund
to be evidenced by each class of Certificates; (viii) information as to any
Master Servicer, any Primary Servicer, any Special Servicer (or provision for
the appointment thereof) and the Trustee, as applicable; (ix) information as
to the nature and extent of subordination with respect to any class of
Certificates that is subordinate in right of payment to any other class; and
(x) whether such Certificates will be initially issued in definitive or
book-entry form.
AVAILABLE INFORMATION
The Depositor has filed with the Securities and Exchange Commission (the
"Commission") a Registration Statement (of which this Prospectus forms a
part) under the Securities Act of 1933, as amended, with respect to the
Offered Certificates. This Prospectus and the Prospectus Supplement relating
to each Series of Certificates contain summaries of the material terms of the
documents referred to herein and therein, but do not contain all of the
information set forth in the Registration Statement pursuant to the rules and
regulations of the Commission. For further information, reference is made to
such Registration Statement and the exhibits thereto. Such Registration
Statement and exhibits can be inspected and copied at prescribed rates at the
public reference facilities maintained by the Commission at its Public
Reference Section, 450 Fifth Street, N.W, Washington, D.C. 20549, and at its
Regional Offices located as follows: Chicago Regional Office, Citicorp
Center, 500 West Madison Street, Chicago, Illinois 60661; and New York
Regional Office, Seven World Trade Center, New York, New York 10048. The
Commission maintains a Web site at http://www.sec.gov containing reports,
proxy and information statements and other information regarding registrants,
including J.P. Morgan Commercial Mortgage Finance Corp., that file
electronically with the Commission.
To the extent described in the related Prospectus Supplement, some or all
of the Mortgage Loans may be secured by an assignment of the lessors' (i.e.,
the related Mortgagors') rights in one or more leases (each, a "Lease") on
the related Mortgaged Property. Unless otherwise specified in the related
Prospectus Supplement, no Series of Certificates will represent interests in
or obligations of any lessee (each, a "Lessee") under a Lease. If indicated,
however, in the Prospectus Supplement for a given Series, a significant or
the sole source of payments on the Mortgage Loans in such Series, and,
therefore, of distributions on such Certificates, will be rental payments due
from the Lessees under the Leases. Under such circumstances, prospective
investors in the related Series of Certificates may wish to consider
3
<PAGE>
publicly available information, if any, concerning the Lessees. Reference
should be made to the related Prospectus Supplement for information
concerning the Lessees and whether any such Lessees are subject to the
periodic reporting requirements of the Securities Exchange Act of 1934, as
amended.
A Master Servicer or the Trustee will be required to mail to holders of
Definitive Certificates (as defined herein) of each Series periodic unaudited
reports concerning the related Trust Fund. Unless and until Definitive
Certificates are issued, or unless otherwise provided in the related
Prospectus Supplement, such reports will be sent on behalf of the related
Trust Fund to Cede & Co. ("Cede"), as nominee of The Depository Trust Company
("DTC") and registered holder of the Offered Certificates, pursuant to the
applicable Agreement. Such reports may be available to Beneficial Owners (as
defined herein) in the Certificates upon request to their respective DTC
Participants or Indirect Participants (as defined herein). See "Description
of the Certificates--Reports to Certificateholders" and "Description of the
Agreements--Evidence as to Compliance."
The Depositor will file or cause to be filed with the Commission such
periodic reports with respect to each Trust Fund as are required under the
Securities Exchange Act of 1934, as amended (the "Exchange Act"), and the
rules and regulations of the Commission thereunder. The Depositor intends to
make a written request to the staff of the Commission that the staff either
(i) issue an order pursuant to Section 12(h) of the Exchange Act exempting
the Depositor from certain reporting requirements under the Exchange Act with
respect to each Trust Fund or (ii) state that the staff will not recommend
that the Commission take enforcement action if the Depositor fulfills its
reporting obligations as described in its written request. If such request is
granted, the Depositor will file or cause to be filed with the Commission as
to each Trust Fund the periodic unaudited reports to holders of the Offered
Certificates referenced in the preceding paragraph; however, because of the
nature of the Trust Funds, it is unlikely that any significant additional
information will be filed. In addition, because of the limited number of
Certificateholders expected for each series, the Depositor anticipates that a
significant portion of such reporting requirements will be permanently
suspended following the first fiscal year for the related Trust Fund.
4
<PAGE>
INCORPORATION OF CERTAIN INFORMATION BY REFERENCE
There are incorporated herein by reference all documents and reports filed
or caused to be filed by the Depositor with respect to a Trust Fund pursuant
to Section 13(a), 13(c), 14 or 15(d) of the Exchange Act, prior to the
termination of an offering of Offered Certificates evidencing interests
therein. The Depositor will provide or cause to be provided without charge to
each person to whom this Prospectus is delivered in connection with the
offering of one or more classes of Offered Certificates, a copy of any or all
documents or reports incorporated herein by reference, in each case to the
extent such documents or reports relate to one or more of such classes of
such Offered Certificates, other than the exhibits to such documents (unless
such exhibits are specifically incorporated by reference in such documents).
Requests to the Depositor should be directed in writing to J.P. Morgan
Commercial Mortgage Finance Corp., c/o J.P. Morgan Securities Inc., 60 Wall
Street, New York, New York 10260-0060, Attention: Secretary. The Depositor
has determined that its financial statements are not material to the offering
of any Offered Certificates.
5
<PAGE>
SUMMARY OF PROSPECTUS
The following summary of certain pertinent information is qualified in its
entirety by reference to the more detailed information appearing elsewhere in
this Prospectus and by reference to the information with respect to each
Series of Certificates contained in the Prospectus Supplement to be prepared
and delivered in connection with the offering of such "Series." An Index of
Principal Definitions is included at the end of this Prospectus.
Title of Certificates ......... Mortgage Pass-Through Certificates, issuable
in Series (the "Certificates").
Depositor ..................... J.P. Morgan Commercial Mortgage Finance
Corp., an indirect wholly-owned subsidiary
of J.P. Morgan & Co. Incorporated. See "The
Depositor."
Master Servicer ............... The master servicer (the "Master Servicer"),
if any, for each Series of Certificates,
which may be an affiliate of the Depositor,
will be named in the related Prospectus
Supplement. See "Description of the
Agreements--Collection and Other Servicing
Procedures."
Special Servicer .............. The special servicer (the "Special
Servicer"), if any, for each Series of
Certificates, which may be an affiliate of
the Depositor, will be named, or the
circumstances in accordance with which a
Special Servicer will be appointed will be
described, in the related Prospectus
Supplement. See "Description of the
Agreements--Special Servicers."
Primary Servicer .............. The primary servicer (the "Primary
Servicer"), if any, for each Series of
Certificates, which may be an affiliate of
the Depositor, will be named in the related
Prospectus Supplement. See "Description of
the Agreements--Collection and Other
Servicing Procedures."
Trustee ....................... The trustee (the "Trustee") for each Series
of Certificates will be named in the related
Prospectus Supplement. See "Description of
the Agreements--The Trustee."
The Trust Assets .............. Each Series of Certificates will represent
in the aggregate the entire beneficial
ownership interest in a Trust Fund
consisting primarily of:
(a) Mortgage Assets ......... The Mortgage Assets with respect to each
Series of Certificates will consist of a
pool of multifamily and/or commercial
mortgage loans (collectively, the "Mortgage
Loans") and mortgage participations,
mortgage pass-through certificates or other
mortgage-backed securities evidencing
interests in or secured by Mortgage Loans
(collectively, the "CMBS") or a combination
of Mortgage Loans and CMBS. The Mortgage
Loans will not be guaranteed or insured by
the Depositor or any of its affiliates or,
unless otherwise provided in the Prospectus
Supplement, by any governmental agency or
instrumentality or other
6
<PAGE>
person. The CMBS may be guaranteed or
insured by an affiliate of the Depositor,
the Federal Home Loan Mortgage Corporation,
the Federal National Mortgage Association,
the Government National Mortgage
Association, or any other person specified
in the related Prospectus Supplement. As
more specifically described herein, the
Mortgage Loans will be secured by first or
junior liens on, or security interests in,
properties consisting of (i) residential
properties consisting of five or more rental
or cooperatively owned dwelling units (the
"Multifamily Properties") or (ii) office
buildings, retail centers, hotels or motels,
nursing homes, congregate care facilities,
industrial properties, mini-warehouse
facilities or self-storage facilities,
mobile home parks, mixed use or other types
of commercial properties (the "Commercial
Properties"). The term "Mortgaged
Properties" shall refer to Multifamily
Properties or Commercial Properties, or
both.
To the extent described in the related
Prospectus Supplement, some or all of the
Mortgage Loans may also be secured by an
assignment of one or more leases (each, a
"Lease") of one or more lessees (each, a
"Lessee") of all or a portion of the related
Mortgaged Properties. Unless otherwise
specified in the related Prospectus
Supplement, a significant or the sole source
of payments on certain Commercial Loans (as
defined herein) will be the rental payments
due under the related Leases. In certain
circumstances, with respect to Commercial
Properties, the material terms and
conditions of the related Leases may be set
forth in the related Prospectus Supplement.
See "Description of the Trust
Funds--Mortgage Loans--Leases" and "Risk
Factors--Limited Assets" herein.
The Mortgaged Properties may be located in
or outside the United States. All Mortgage
Loans will have original terms to maturity
of not more than 40 years. All Mortgage
Loans will have been originated by persons
other than the Depositor, and all Mortgage
Assets will have been purchased, either
directly or indirectly, by the Depositor on
or before the date of initial issuance of
the related Series of Certificates. The
related Prospectus Supplement will indicate
if any such persons are affiliates of the
Depositor.
Each Mortgage Loan may provide for no
accrual of interest or for accrual of
interest thereon at an interest rate (a
"Mortgage Interest Rate") that is fixed over
its term or that adjusts from time to time,
or is partially fixed and partially floating
or that may be converted from a floating to
a fixed Mortgage Interest Rate, or from a
fixed to a floating Mortgage Interest Rate,
from time to time at the Mortgagor's
election, in each case as described in the
related Prospectus Supplement. The floating
Mortgage Interest Rates on the Mortgage
Loans in a Trust Fund may be based on one or
more indices. Each Mortgage Loan may provide
for scheduled payments to maturity, payments
that adjust from time to time to accommodate
changes in the
7
<PAGE>
Mortgage Interest Rate or to reflect the
occurrence of certain events, and may
provide for negative amortization or
accelerated amortization, in each case as
described in the related Prospectus
Supplement. Each Mortgage Loan may be fully
amortizing or require a balloon payment due
on its stated maturity date, in each case as
described in the related Prospectus
Supplement. Each Mortgage Loan may contain
prohibitions on prepayment or require
payment of a premium or a yield maintenance
penalty in connection with a prepayment, in
each case as described in the related
Prospectus Supplement. The Mortgage Loans
may provide for payments of principal,
interest or both, on due dates that occur
monthly, quarterly, semi-annually or at such
other interval as is specified in the
related Prospectus Supplement. See
"Description of the Trust Funds--Assets."
(b) Collection Accounts ..... Each Trust Fund will include one or more
accounts established and maintained on
behalf of the Certificateholders into which
the person or persons designated in the
related Prospectus Supplement will, to the
extent described herein and in such
Prospectus Supplement, deposit all payments
and collections received or advanced with
respect to the Mortgage Assets and other
assets in the Trust Fund. Such an account
may be maintained as an interest bearing or
a non-interest bearing account, and funds
held therein may be held as cash or invested
in certain short-term, investment grade
obligations, in each case as described in
the related Prospectus Supplement. See
"Description of the Agreements--Distribution
Account and Other Collection Accounts."
(c) Credit Support .......... If so provided in the related Prospectus
Supplement, partial or full protection
against certain defaults and losses on the
Mortgage Assets in the related Trust Fund
may be provided to one or more classes of
Certificates of the related Series in the
form of subordination of one or more other
classes of Certificates of such Series,
which other classes may include one or more
classes of Offered Certificates, or by one
or more other types of credit support, such
as a letter of credit, insurance policy,
guarantee, reserve fund or another type of
credit support, or a combination thereof
(any such coverage with respect to the
Certificates of any Series, "Credit
Support"). The amount and types of coverage,
the identification of the entity providing
the coverage (if applicable) and related
information with respect to each type of
Credit Support, if any, will be described in
the Prospectus Supplement for a Series of
Certificates. The Prospectus Supplement for
any Series of Certificates evidencing an
interest in a Trust Fund that includes CMBS
will describe any similar forms of credit
support that are provided by or with respect
to, or are included as part of the trust
fund evidenced by or providing security for,
such CMBS. See "Risk Factors--Credit Support
Limitations" and "Description of Credit
Support."
8
<PAGE>
(d) Cash Flow Agreements .... If so provided in the related Prospectus
Supplement, the Trust Fund may include
guaranteed investment contracts pursuant to
which moneys held in the funds and accounts
established for the related Series will be
invested at a specified rate. The Trust Fund
may also include certain other agreements,
such as interest rate exchange agreements,
interest rate cap or floor agreements,
currency exchange agreements or similar
agreements provided to reduce the effects of
interest rate or currency exchange rate
fluctuations on the Mortgage Assets of one
or more classes of Certificates. The
principal terms of any such guaranteed
investment contract or other agreement (any
such agreement, a "Cash Flow Agreement"),
including, without limitation, provisions
relating to the timing, manner and amount of
payments thereunder and provisions relating
to the termination thereof, will be
described in the Prospectus Supplement for
the related Series. In addition, the related
Prospectus Supplement will provide certain
information with respect to the obligor
under any such Cash Flow Agreement. The
Prospectus Supplement for any Series of
Certificates evidencing an interest in a
Trust Fund that includes CMBS will describe
any cash flow agreements that are included
as part of the trust fund evidenced by or
providing security for such CMBS. See
"Description of the Trust Funds--Cash Flow
Agreements."
Description of Certificates ... Each Series of Certificates evidencing an
interest in a Trust Fund that includes
Mortgage Loans as part of its assets will be
issued pursuant to a pooling and servicing
agreement, and each Series of Certificates
evidencing an interest in a Trust Fund that
does not include Mortgage Loans will be
issued pursuant to a trust agreement. The
Mortgage Loans shall be serviced pursuant to
a pooling and servicing agreement and a
servicing agreement. Pooling and servicing
agreements, servicing agreements and trust
agreements are referred to herein as the
"Agreements." Each Series of Certificates
will include one or more classes. Each
Series of Certificates (including any class
or classes of Certificates of such Series
not offered hereby) will represent in the
aggregate the entire beneficial ownership
interest in the Trust Fund. Each class of
Certificates (other than certain Stripped
Interest Certificates, as defined below)
will have a stated principal amount (a
"Certificate Balance") and (other than
certain Stripped Principal Certificates, as
defined below), will accrue interest thereon
based on a fixed, variable or floating
interest rate (a "Pass-Through Rate"). The
related Prospectus Supplement will specify
the Certificate Balance, if any, and the
Pass-Through Rate, if any, for each class of
Certificates or, in the case of a variable
or floating Pass-Through Rate, the method
for determining the Pass-Through Rate.
Distributions on Certificates . Each Series of Certificates will consist of
one or more classes of Certificates that may
(i) provide for the accrual of interest
thereon based on fixed, variable or floating
rates; (ii) be senior (collectively, "Senior
Certificates") or subordinate (collectively,
9
<PAGE>
"Subordinate Certificates") to one or more
other classes of Certificates in respect of
certain distributions on the Certificates;
(iii) be entitled to principal
distributions, with disproportionately low,
nominal or no interest distributions
(collectively, "Stripped Principal
Certificates"); (iv) be entitled to interest
distributions, with disproportionately low,
nominal or no principal distributions
(collectively, "Stripped Interest
Certificates"); (v) provide for
distributions of accrued interest thereon
commencing only following the occurrence of
certain events, such as the retirement of
one or more other classes of Certificates of
such Series (collectively, "Accrual
Certificates"); (vi) provide for
distributions of principal sequentially,
based on specified payment schedules or
other methodologies; and/or (vii) provide
for distributions based on a combination of
two or more components thereof with one or
more of the characteristics described in
this paragraph, including a Stripped
Principal Certificate component and a
Stripped Interest Certificate component, to
the extent of available funds, in each case
as described in the related Prospectus
Supplement. Any such classes may include
classes of Offered Certificates. With
respect to Certificates with two or more
components, references herein to Certificate
Balance, notional amount and Pass-Through
Rate refer to the principal balance, if any,
notional amount, if any, and the
Pass-Through Rate, if any, for any such
component.
The Certificates will not be guaranteed or
insured by the Depositor or any of its
affiliates, by any governmental agency or
instrumentality or by any other person,
unless otherwise provided in the related
Prospectus Supplement. See "Risk
Factors--Limited Assets" and "Description of
the Certificates."
(a) Interest ................ Interest on each class of Offered
Certificates (other than Stripped Principal
Certificates and certain classes of Stripped
Interest Certificates) of each Series will
accrue at the applicable Pass-Through Rate
on the outstanding Certificate Balance
thereof and will be distributed to
Certificateholders as provided in the
related Prospectus Supplement (each of the
specified dates on which distributions are
to be made, a "Distribution Date").
Distributions with respect to interest on
Stripped Interest Certificates may be made
on each Distribution Date on the basis of a
notional amount as described in the related
Prospectus Supplement. Distributions of
interest with respect to one or more classes
of Certificates may be reduced to the extent
of certain delinquencies, losses, prepayment
interest shortfalls, and other contingencies
described herein and in the related
Prospectus Supplement. Stripped Principal
Certificates with no stated Pass-Through
Rate will not accrue interest. See "Risk
Factors--Prepayments and Effect on Average
Life of Certificates and Yields," "Yield
Considerations" and "Description of the
Certificates--Distributions of Interest on
the Certificates."
(b) Principal ............... The Certificates of each Series initially
will have an aggregate Certificate Balance
no greater than the outstanding principal
10
<PAGE>
balance of the Mortgage Assets as of, unless
the related Prospectus Supplement provides
otherwise, the close of business on the
first day of the month of formation of the
related Trust Fund (the "Cut-off Date"),
after application of scheduled payments due
on or before such date, whether or not
received. The Certificate Balance of a
Certificate outstanding from time to time
represents the maximum amount that the
holder thereof is then entitled to receive
in respect of principal from future cash
flow on the assets in the related Trust
Fund. Unless otherwise provided in the
related Prospectus Supplement, distributions
of principal will be made on each
Distribution Date to the class or classes of
Certificates entitled thereto until the
Certificate Balances of such Certificates
have been reduced to zero. Unless otherwise
specified in the related Prospectus
Supplement, distributions of principal of
any class of Certificates will be made on a
pro rata basis among all of the Certificates
of such class or by random selection, as
described in the related Prospectus
Supplement or otherwise established by the
related Trustee. Stripped Interest
Certificates with no Certificate Balance
will not receive distributions in respect of
principal. See "Description of the
Certificates--Distributions of Principal of
the Certificates."
Advances ...................... Unless otherwise provided in the related
Prospectus Supplement, the Primary Servicer,
the Special Servicer or the Master Servicer
(each, a "Servicer") will be obligated as
part of its servicing responsibilities to
make certain advances with respect to
delinquent scheduled payments on the Whole
Loans in such Trust Fund which it deems
recoverable. Any such advances will be made
under and subject to any determinations or
conditions set forth in the related
Prospectus Supplement. Neither the Depositor
nor any of its affiliates will have any
responsibility to make such advances.
Advances made by a Master Servicer are
reimbursable generally from subsequent
recoveries in respect of such Whole Loans
and otherwise to the extent described herein
and in the related Prospectus Supplement. If
and to the extent provided in the Prospectus
Supplement for any "Series," each Servicer
will be entitled to receive interest on its
outstanding advances, payable from amounts
in the related Trust Fund. The Prospectus
Supplement for any Series of Certificates
evidencing an interest in a Trust Fund that
includes CMBS will describe any
corresponding advancing obligation of any
person in connection with such CMBS. See
"Description of the Certificates--Advances
in Respect of Delinquencies."
Termination ................... If so specified in the related Prospectus
Supplement, a Series of Certificates may be
subject to optional early termination
through the repurchase of the Mortgage
Assets in the related Trust Fund by the
party specified therein, under the
circumstances and in the manner set forth
therein. If so provided in the related
Prospectus Supplement, upon the reduction of
the Certificate Balance of a specified class
or classes of Certificates by a
11
<PAGE>
specified percentage or amount or on and
after a date specified in such Prospectus
Supplement, the party specified therein will
solicit bids for the purchase of all of the
Mortgage Assets of the Trust Fund, or of a
sufficient portion of such Mortgage Assets
to retire such class or classes, or purchase
such Mortgage Assets at a price set forth in
the related Prospectus Supplement. In
addition, if so provided in the related
Prospectus Supplement, certain classes of
Certificates may be purchased subject to
similar conditions. See "Description of the
Certificates--Termination."
Registration of Certificates .. If so provided in the related Prospectus
Supplement, one or more classes of the
Offered Certificates will initially be
represented by one or more Certificates
registered in the name of Cede & Co., as the
nominee of DTC. No person acquiring an
interest in Offered Certificates so
registered will be entitled to receive a
definitive certificate representing such
person's interest except in the event that
definitive certificates are issued under the
limited circumstances described herein. See
"Risk Factors--Book-Entry Registration" and
"Description of the Certificates--Book-Entry
Registration and Definitive Certificates."
Tax Status of the Certificates
............................... The Certificates of each Series will
constitute either (i) "regular interests"
("REMIC Regular Certificates") or "residual
interests" ("REMIC Residual Certificates")
in a Trust Fund treated as a real estate
mortgage investment conduit ("REMIC") under
Sections 860A through 860G of the Code, or
(ii) interests ("Grantor Trust
Certificates") in a Trust Fund treated as a
grantor trust under applicable provisions of
the Code.
(a) REMIC ................... REMIC Regular Certificates generally will be
treated as debt obligations of the
applicable REMIC for federal income tax
purposes. Certain REMIC Regular Certificates
may be issued with original issue discount
for federal income tax purposes. See
"Certain Federal Income Tax Consequences" in
the Prospectus Supplement.
The Offered Certificates will be treated as
(i) "loans" within the meaning of the assets
described in section 7701(a)(19)(C) of the
Internal Revenue Code of 1986, as amended
(the "Code") and (ii) "real estate assets"
within the meaning of section 856(c)(5)(A)
of the Code, in each case to the extent
described herein and in the related
Prospectus Supplement. See "Certain Federal
Income Tax Consequences" herein and in the
Prospectus.
(b) Grantor Trust ........... If no election is made to treat the Trust
Fund relating to a Series of Certificates as
a REMIC, the Trust Fund will be classified
as a grantor trust and not as an association
taxable as a corporation for federal income
tax purposes, and therefore holders of
Certificates will be treated as the owners
of undivided pro rata
12
<PAGE>
interest in the Mortgage Pool or pool of
securities and any other assets held by the
Trust Fund.
Investors are advised to consult their tax
advisors and to review "Certain Federal
Income Tax Consequences" herein and in the
related Prospectus Supplement.
ERISA Considerations .......... A fiduciary of an employee benefit plan or
certain other retirement plans and
arrangements, including individual
retirement accounts, annuities and Keogh
plans, that are subject to the Employee
Retirement Income Security Act of 1974, as
amended ("ERISA"), or Section 4975 of the
Code and investment managers of a collective
investment fund or separate account in which
such plans, accounts, annuities or
arrangements are invested, should carefully
review with their legal advisors whether the
purchase or holding of Offered Certificates
could give rise to a transaction that is
prohibited or is not otherwise permissible
either under ERISA or Section 4975 of the
Code. See "ERISA Considerations" herein and
in the related Prospectus Supplement.
Certain classes of Certificates may not be
transferred unless the Trustee and the
Depositor are furnished with a letter of
representations or an opinion of counsel to
the effect that such transfer will not
result in a violation of the prohibited
transaction provisions of ERISA and the Code
and will not subject the Trustee, the
Depositor or the Master Servicer to
additional obligations. See "Description of
the Certificates--General" and "ERISA
Considerations."
Legal Investment .............. The related Prospectus Supplement will
specify whether the Offered Certificates
will constitute "mortgage related
securities" for purposes of the Secondary
Mortgage Market Enhancement Act of 1984.
Investors whose investment authority is
subject to legal restrictions should consult
their own legal advisors to determine
whether and to what extent the Offered
Certificates constitute legal investments
for them. See "Legal Investment" herein and
in the related Prospectus Supplement.
Rating ........................ At the date of issuance, as to each Series,
each class of Offered Certificates will be
rated not lower than investment grade by one
or more nationally recognized statistical
rating agencies (each, a "Rating Agency").
See "Rating" herein and in the related
Prospectus Supplement.
A security rating is not a recommendation to
buy, sell or hold securities and may be
subject to revision or withdrawal at any
time by the assigning rating organization.
13
<PAGE>
RISK FACTORS
Investors should consider, in connection with the purchase of Offered
Certificates, among other things, the following factors and certain other
factors as may be set forth in "Risk Factors" in the related Prospectus
Supplement.
LIMITED LIQUIDITY
There can be no assurance that a secondary market for the Certificates of
any Series will develop or, if it does develop, that it will provide holders
with liquidity of investment or will continue while Certificates of such
Series remain outstanding. Any such secondary market may provide less
liquidity to investors than any comparable market for securities evidencing
interests in single family mortgage loans. The market value of Certificates
will fluctuate with changes in prevailing rates of interest. Consequently,
sale of Certificates by a holder in any secondary market that may develop may
be at a discount from 100% of their original principal balance or from their
purchase price. Furthermore, secondary market purchasers may look only
hereto, to the related Prospectus Supplement and to the reports to
Certificateholders delivered pursuant to the related Agreement as described
herein under the heading "Description of the Certificates--Reports to
Certificateholders," "--Book-Entry Registration and Definitive Certificates"
and "Description of the Agreements--Evidence as to Compliance" for
information concerning the Certificates. Except to the extent described
herein and in the related Prospectus Supplement, Certificateholders will have
no redemption rights and the Certificates are subject to early retirement
only under certain specified circumstances described herein and in the
related Prospectus Supplement. See "Description of the
Certificates--Termination."
LIMITED ASSETS
The Certificates will not represent an interest in or obligation of the
Depositor, any Servicer, or any of their affiliates. The only obligations
with respect to the Certificates or the Mortgage Assets will be the
obligations (if any) of the Depositor (or, if otherwise provided in the
related Prospectus Supplement, the person identified therein as the person
making certain representations and warranties with respect to the Mortgage
Loans, as applicable, the "Warranting Party") pursuant to certain limited
representations and warranties made with respect to the Mortgage Loans. Since
certain representations and warranties with respect to the Mortgage Assets
may have been made and/or assigned in connection with transfers of such
Mortgage Assets prior to the Closing Date, the rights of the Trustee and the
Certificateholders with respect to such representations or warranties will be
limited to their rights as an assignee thereof. Unless otherwise specified in
the related Prospectus Supplement, none of the Depositor, any Servicer or any
affiliate thereof will have any obligation with respect to representations or
warranties made by any other entity. Unless otherwise specified in the
related Prospectus Supplement, neither the Certificates nor the underlying
Mortgage Assets will be guaranteed or insured by any governmental agency or
instrumentality, or by the Depositor, any Servicer or any of their
affiliates. Proceeds of the assets included in the related Trust Fund for
each Series of Certificates (including the Mortgage Assets and any form of
credit enhancement) will be the sole source of payments on the Certificates,
and there will be no recourse to the Depositor or any other entity in the
event that such proceeds are insufficient or otherwise unavailable to make
all payments provided for under the Certificates.
Unless otherwise specified in the related Prospectus Supplement, a Series
of Certificates will not have any claim against or security interest in the
Trust Funds for any other Series. If the related Trust Fund is insufficient
to make payments on such Certificates, no other assets will be available for
payment of the deficiency. Additionally, certain amounts remaining in certain
funds or accounts, including the Distribution Account, the Trust Master
Collection Account, Trust Primary Collection Account and Trust REO Account
and any accounts maintained as Credit Support, may be withdrawn under certain
conditions, as described in the related Prospectus Supplement. In the event
of such withdrawal, such amounts will not be available for future payment of
principal of or interest on the Certificates. If so provided in the
Prospectus Supplement for a Series of Certificates consisting of one or more
classes of Subordinate Certificates, on any Distribution Date in respect of
which losses or shortfalls in collections on the Trust Assets have been
incurred, the amount of such losses or shortfalls will be borne first by one
or more
14
<PAGE>
classes of the Subordinate Certificates, and, thereafter, by the remaining
classes of Certificates in the priority and manner and subject to the
limitations specified in such Prospectus Supplement.
PREPAYMENTS AND EFFECT ON AVERAGE LIFE OF CERTIFICATES AND YIELDS
Prepayments (including those caused by defaults) on the Mortgage Assets in
any Trust Fund generally will result in a faster rate of principal payments
on one or more classes of the related Certificates than if payments on such
Mortgage Assets were made as scheduled. Thus, the prepayment experience on
the Mortgage Assets may affect the average life of each class of related
Certificates. The rate of principal payments on pools of mortgage loans
varies between pools and from time to time is influenced by a variety of
economic, demographic, geographic, social, tax, legal and other factors.
There can be no assurance as to the rate of prepayment on the Mortgage Assets
in any Trust Fund or that the rate of payments will conform to any model
described herein or in any Prospectus Supplement. If prevailing interest
rates fall significantly below the applicable mortgage interest rates,
principal prepayments are likely to be higher than if prevailing rates remain
at or above the rates borne by the Mortgage Loans underlying or comprising
the Mortgage Assets in any Trust Fund. As a result, the actual maturity of
any class of Certificates could occur significantly earlier than expected. A
Series of Certificates may include one or more classes of Certificates with
priorities of payment and, as a result, yields on other classes of
Certificates, including classes of Offered Certificates, of such Series may
be more sensitive to prepayments on Mortgage Assets. A Series of Certificates
may include one or more classes offered at a significant premium or discount.
Yields on such classes of Certificates will be sensitive, and in some cases
extremely sensitive, to prepayments on Mortgage Assets and, where the amount
of interest payable with respect to a class is disproportionately high, as
compared to the amount of principal, as with certain classes of Stripped
Interest Certificates, a holder might, in some prepayment scenarios, fail to
recoup its original investment. A Series of Certificates may include one or
more classes of Certificates, including classes of Offered Certificates, that
provide for distribution of principal thereof from amounts attributable to
interest accrued but not currently distributable on one or more classes of
Accrual Certificates and, as a result, yields on such Certificates will be
sensitive to (a) the provisions of such Accrual Certificates relating to the
timing of distributions of interest thereon and (b) if such Accrual
Certificates accrue interest at a variable or floating Pass-Through Rate,
changes in such rate. See "Yield Considerations" herein and, if applicable,
in the related Prospectus Supplement.
LIMITED NATURE OF RATINGS
Any rating assigned by a Rating Agency to a class of Certificates will
reflect such Rating Agency's assessment solely of the likelihood that holders
of Certificates of such class will receive payments to which such
Certificateholders are entitled under the related Agreement. Such rating will
not constitute an assessment of the likelihood that principal prepayments
(including those caused by defaults) on the related Mortgage Assets will be
made, the degree to which the rate of such prepayments might differ from that
originally anticipated or the likelihood of early optional termination of the
Series of Certificates. Such rating will not address the possibility that
prepayment at higher or lower rates than anticipated by an investor may cause
such investor to experience a lower than anticipated yield or that an
investor purchasing a Certificate at a significant premium might fail to
recoup its initial investment under certain prepayment scenarios. Each
Prospectus Supplement will identify any payment to which holders of Offered
Certificates of the related Series are entitled that is not covered by the
applicable rating.
The amount, type and nature of credit support, if any, established with
respect to a Series of Certificates will be determined on the basis of
criteria established by each Rating Agency rating classes of such "Series."
Such criteria are sometimes based upon an actuarial analysis of the behavior
of mortgage loans in a larger group. Such analysis is often the basis upon
which each Rating Agency determines the amount of credit support required
with respect to each such class. There can be no assurance that the
historical data supporting any such actuarial analysis will accurately
reflect future experience nor any assurance that the data derived from a
large pool of mortgage loans accurately predicts the delinquency, foreclosure
or loss experience of any particular pool of Mortgage Assets. No assurance
can be given that values of any Mortgaged Properties have remained or will
remain at their levels on the respective dates
15
<PAGE>
of origination of the related Mortgage Loans. Moreover, there is no assurance
that appreciation of real estate values generally will limit loss experiences
on the Mortgaged Properties. If the commercial or multifamily residential
real estate markets should experience an overall decline in property values
such that the outstanding principal balances of the Mortgage Loans underlying
or comprising the Mortgage Assets in a particular Trust Fund and any
secondary financing on the related Mortgaged Properties become equal to or
greater than the value of the Mortgaged Properties, the rates of
delinquencies, foreclosures and losses could be higher than those now
generally experienced by institutional lenders. In addition, adverse economic
conditions (which may or may not affect real property values) may affect the
timely payment by Mortgagors of scheduled payments of principal and interest
on the Mortgage Loans and, accordingly, the rates of delinquencies,
foreclosures and losses with respect to any Trust Fund. To the extent that
such losses are not covered by the Credit Support, if any, described in the
related Prospectus Supplement, such losses will be borne, at least in part,
by the holders of one or more classes of the Certificates of the related
Series. See "Description of Credit Support" and "Rating."
RISKS ASSOCIATED WITH MORTGAGE LOANS AND MORTGAGED PROPERTIES
Mortgage loans made with respect to multifamily or commercial property may
entail risks of delinquency and foreclosure, and risks of loss in the event
thereof, that are greater than similar risks associated with single family
property. See "Description of the Trust Funds--Assets." The ability of a
Mortgagor to repay a loan secured by an income-producing property typically
is dependent primarily upon the successful operation of such property rather
than any independent income or assets of the Mortgagor; thus, the value of an
income-producing property is directly related to the net operating income
derived from such property. In contrast, the ability of a Mortgagor to repay
a single family loan typically is dependent primarily upon the Mortgagor's
household income, rather than the capacity of the property to produce income;
thus, other than in geographical areas where employment is dependent upon a
particular employer or an industry, the Mortgagor's income tends not to
reflect directly the value of such property. A decline in the net operating
income of an income-producing property will likely affect both the
performance of the related loan as well as the liquidation value of such
property, whereas a decline in the income of a Mortgagor on a single family
property will likely affect the performance of the related loan but may not
affect the liquidation value of such property. Moreover, a decline in the
value of a Mortgaged Property will increase the risk of loss particularly
with respect to any related junior Mortgage Loan. See "--Junior Mortgage
Loans."
The performance of a mortgage loan secured by an income-producing property
leased by the Mortgagor to tenants as well as the liquidation value of such
property may be dependent upon the business operated by such tenants in
connection with such property, the creditworthiness of such tenants or both;
the risks associated with such loans may be offset by the number of tenants
or, if applicable, a diversity of types of business operated by such tenants.
It is anticipated that a substantial portion of the Mortgage Loans
included in any Trust Fund will be nonrecourse loans or loans for which
recourse may be restricted or unenforceable, as to which, in the event of
Mortgagor default, recourse may be had only against the specific property and
such other assets, if any, as have been pledged to secure the related
Mortgage Loan. With respect to those Mortgage Loans that provide for recourse
against the Mortgagor and its assets generally, there can be no assurance
that such recourse will ensure a recovery in respect of a defaulted Mortgage
Loan greater than the liquidation value of the related Mortgaged Property.
Further, the concentration of default, foreclosure and loss risks in
individual Mortgagors or Mortgage Loans in a particular Trust Fund or the
related Mortgaged Properties will generally be greater than for pools of
single family loans both because the Mortgage Assets in a Trust Fund will
generally consist of a smaller number of loans than would a single family
pool of comparable aggregate unpaid principal balance and because of the
higher principal balance of individual Mortgage Loans. Mortgage Assets in a
Trust Fund may consist of only a single or limited number of Mortgage Loans
and/or relate to Leases to only a single Lessee or a limited number of
Lessees.
16
<PAGE>
If applicable, certain legal aspects of the Mortgage Loans for a Series of
Certificates may be described in the related Prospectus Supplement. See also
"Certain Legal Aspects of the Mortgage Loans and the Leases" herein.
RISKS ASSOCIATED WITH COMMERCIAL LOANS AND LEASES
If so described in the related Prospectus Supplement, each Mortgagor under
a Commercial Loan may be an entity created by the owner or purchaser of the
related Commercial Property solely to own or purchase such property, in part
to isolate the property from the debts and liabilities of such owner or
purchaser. Unless otherwise specified, each such Commercial Loan will
represent a nonrecourse obligation of the related Mortgagor secured by the
lien of the related Mortgage and the related Lease Assignments. Whether or
not such loans are recourse or nonrecourse obligations, it is not expected
that the Mortgagors will have any significant assets other than the
Commercial Properties and the related Leases, which will be pledged to the
Trustee under the related Agreement. Therefore, the payment of amounts due on
any such Commercial Loans, and, consequently, the payment of principal of and
interest on the related Certificates, will depend primarily or solely on
rental payments by the Lessees. Such rental payments will, in turn, depend on
continued occupancy by, and/or the creditworthiness of, such Lessees, which
in either case may be adversely affected by a general economic downturn or an
adverse change in their financial condition. Moreover, to the extent a
Commercial Property was designed for the needs of a specific type of tenant
(e.g., a nursing home, hotel or motel), the value of such property in the
event of a default by the Lessee or the early termination of such Lease may
be adversely affected because of difficulty in re-leasing the property to a
suitable substitute lessee or, if re-leasing to such a substitute is not
possible, because of the cost of altering the property for another more
marketable use. As a result, without the benefit of the Lessee's continued
support of the Commercial Property, and absent significant amortization of
the Commercial Loan, if such loan is foreclosed on and the Commercial
Property liquidated following a lease default, the net proceeds might be
insufficient to cover the outstanding principal and interest owing on such
loan, thereby increasing the risk that holders of the Certificates will
suffer some loss.
BALLOON PAYMENTS
Certain of the Mortgage Loans (the "Balloon Mortgage Loans") as of the
Cut-off Date may not be fully amortizing over their terms to maturity and,
thus, will require substantial principal payments (i.e., balloon payments) at
their stated maturity. Mortgage Loans with balloon payments involve a greater
degree of risk because the ability of a Mortgagor to make a balloon payment
typically will depend upon its ability either to timely refinance the loan or
to timely sell the related Mortgaged Property. The ability of a Mortgagor to
accomplish either of these goals will be affected by a number of factors,
including the level of available mortgage interest rates at the time of sale
or refinancing, the Mortgagor's equity in the related Mortgaged Property, the
financial condition and operating history of the Mortgagor and the related
Mortgaged Property, tax laws, rent control laws (with respect to certain
Multifamily Properties and mobile home parks), reimbursement rates (with
respect to certain nursing homes), renewability of operating licenses,
prevailing general economic conditions and the availability of credit for
commercial or multifamily real properties, as the case may be, generally.
JUNIOR MORTGAGE LOANS
To the extent specified in the related Prospectus Supplement, certain of
the Mortgage Loans may be secured primarily by junior mortgages. In the case
of liquidation, Mortgage Loans secured by junior mortgages are entitled to
satisfaction from proceeds that remain from the sale of the related Mortgaged
Property after the mortgage loans senior to such Mortgage Loans have been
satisfied. If there are not sufficient funds to satisfy such junior Mortgage
Loans and senior mortgage loans, such Mortgage Loan would suffer a loss and,
accordingly, one or more classes of Certificates would bear such loss.
Therefore, any risks of deficiencies associated with first Mortgage Loans
will be greater with respect to junior Mortgage Loans. See "--Risks
Associated with Mortgage Loans and Mortgaged Properties."
17
<PAGE>
OBLIGOR DEFAULT
If so specified in the related Prospectus Supplement, in order to maximize
recoveries on defaulted Whole Loans, a Master Servicer or a Special Servicer
will be permitted (within prescribed parameters) to extend and modify Whole
Loans that are in default or as to which a payment default is imminent,
including in particular with respect to balloon payments. In addition, a
Master Servicer or a Special Servicer may receive a workout fee based on
receipts from or proceeds of such Whole Loans. While any such entity
generally will be required to determine that any such extension or
modification is reasonably likely to produce a greater recovery on a present
value basis than liquidation, there can be no assurance that such flexibility
with respect to extensions or modifications or payment of a workout fee will
increase the present value of receipts from or proceeds of Whole Loans that
are in default or as to which a payment default is imminent. Additionally, if
so specified in the related Prospectus Supplement, certain of the Mortgage
Loans included in the Mortgage Pool for a Series may have been subject to
workouts or similar arrangements following periods of delinquency and
default.
MORTGAGOR TYPE
Mortgage Loans made to partnerships, corporations or other entities may
entail risks of loss from delinquency and foreclosure that are greater than
those of Mortgage Loans made to individuals. The Mortgagor's sophistication
and form of organization may increase the likelihood of protracted litigation
or bankruptcy in default situations.
CREDIT SUPPORT LIMITATIONS
The Prospectus Supplement for a Series of Certificates will describe any
Credit Support in the related Trust Fund, which may include letters of
credit, insurance policies, guarantees, reserve funds or other types of
credit support, or combinations thereof. Use of Credit Support will be
subject to the conditions and limitations described herein and in the related
Prospectus Supplement. Moreover, such Credit Support may not cover all
potential losses or risks; for example, Credit Support may or may not cover
fraud or negligence by a mortgage loan originator or other parties.
A Series of Certificates may include one or more classes of Subordinate
Certificates (which may include Offered Certificates), if so provided in the
related Prospectus Supplement. Although subordination is intended to reduce
the risk to holders of Senior Certificates of delinquent distributions or
ultimate losses, the amount of subordination will be limited and may decline
under certain circumstances. In addition, if principal payments on one or
more classes of Certificates of a Series are made in a specified order of
priority, any limits with respect to the aggregate amount of claims under any
related Credit Support may be exhausted before the principal of the lower
priority classes of Certificates of such Series has been repaid. As a result,
the impact of significant losses and shortfalls on the Trust Assets may fall
primarily upon those classes of Certificates having a lower priority of
payment. Moreover, if a form of Credit Support covers more than one Series of
Certificates (each, a "Covered Trust"), holders of Certificates evidencing an
interest in a Covered Trust will be subject to the risk that such Credit
Support will be exhausted by the claims of other Covered Trusts.
The amount of any applicable Credit Support supporting one or more classes
of Offered Certificates, including the subordination of one or more classes
of Certificates, will be determined on the basis of criteria established by
each Rating Agency rating such classes of Certificates based on an assumed
level of defaults, delinquencies, other losses or other factors. There can,
however, be no assurance that the loss experience on the related Mortgage
Assets will not exceed such assumed levels. See "--Limited Nature of
Ratings," "Description of the Certificates" and "Description of Credit
Support."
Regardless of the form of credit enhancement provided, the amount of
coverage will be limited in amount and in most cases will be subject to
periodic reduction in accordance with a schedule or formula. The Master
Servicer will generally be permitted to reduce, terminate or substitute all
or a portion of the credit enhancement for any Series of Certificates, if the
applicable Rating Agency indicates that the then-current rating thereof will
not be adversely affected. The rating of any Series of Certificates by any
applicable Rating Agency may be lowered following the initial issuance
thereof as a result of the
18
<PAGE>
downgrading of the obligations of any applicable credit support provider, or
as a result of losses on the related Mortgage Assets substantially in excess
of the levels contemplated by such Rating Agency at the time of its initial
rating analysis. None of the Depositor, the Master Servicer or any of their
affiliates will have any obligation to replace or supplement any credit
enhancement, or to take any other action to maintain any rating of any Series
of Certificates.
ENFORCEABILITY
Mortgages may contain a due-on-sale clause, which permits the lender to
accelerate the maturity of the Mortgage Loan if the Mortgagor sells,
transfers or conveys the related Mortgaged Property or its interest in the
Mortgaged Property. Mortgages may also include a debt-acceleration clause,
which permits the lender to accelerate the debt upon a monetary or
non-monetary default of the Mortgagor. Such clauses are generally enforceable
subject to certain exceptions. The courts of all states will enforce clauses
providing for acceleration in the event of a material payment default. The
equity courts of any state, however, may refuse the foreclosure of a mortgage
or deed of trust when an acceleration of the indebtedness would be
inequitable or unjust or the circumstances would render the acceleration
unconscionable.
If so specified in the related Prospectus Supplement, the Mortgage Loans
will be secured by an assignment of leases and rents pursuant to which the
Mortgagor typically assigns its right, title and interest as landlord under
the leases on the related Mortgaged Property and the income derived therefrom
to the lender as further security for the related Mortgage Loan, while
retaining a license to collect rents for so long as there is no default. In
the event the Mortgagor defaults, the license terminates and the lender is
entitled to collect rents. Such assignments are typically not perfected as
security interests prior to actual possession of the cash flows. Some state
laws may require that the lender take possession of the Mortgaged Property
and obtain a judicial appointment of a receiver before becoming entitled to
collect the rents. In addition, if bankruptcy or similar proceedings are
commenced by or in respect of the Mortgagor, the lender's ability to collect
the rents may be adversely affected. See "Certain Legal Aspects of the
Mortgage Loans and the Leases--Leases and Rents."
ENVIRONMENTAL RISKS
Real property pledged as security for a mortgage loan may be subject to
certain environmental risks. Under the laws of certain states, contamination
of a property may give rise to a lien on the property to assure the costs of
cleanup. In several states, such a lien has priority over the lien of an
existing mortgage against such property. In addition, under the laws of some
states and under the federal Comprehensive Environmental Response,
Compensation and Liability Act of 1980 ("CERCLA") a lender may be liable, as
an "owner" or "operator," for costs of addressing releases or threatened
releases of hazardous substances that require remedy at a property, if agents
or employees of the lender have become sufficiently involved in the
operations of the Mortgagor, regardless of whether or not the environmental
damage or threat was caused by a prior owner. A lender also risks such
liability on foreclosure of the mortgage. Each Pooling and Servicing
Agreement will provide that no Servicer, acting on behalf of the Trust Fund,
may acquire title to a Mortgaged Property securing a Mortgage Loan or take
over its operation unless such Servicer has previously determined, based upon
a report prepared by a person who regularly conducts environmental audits,
that: (i) the Mortgaged Property is in compliance with applicable
environmental laws or, if not, that taking such actions as are necessary to
bring the Mortgaged Property in compliance therewith is likely to produce a
greater recovery on a percent value basis, after taking into account any
risks associated therewith, than not taking such actions and (ii) there are
no circumstances present at the Mortgaged Property relating to the use,
management or disposal of any Hazardous Materials (as defined herein) for
which investigation, testing, monitoring, containment, cleanup or remediation
could be required under any federal, state or local law or regulation, or
that, if any Hazardous Materials are present for which such action would be
required, taking such actions with respect to the affected Mortgaged Property
is reasonably likely to produce a greater recovery on a percent value basis,
19
<PAGE>
after taking into account any risks associated therewith, than not taking
such actions. Any additional restrictions on acquiring title to a Mortgaged
Property may be set forth in the related Prospectus Supplement. See "Certain
Legal Aspects of the Mortgage Loans and the Leases--Environmental
Legislation."
DELINQUENT AND NON-PERFORMING MORTGAGE LOANS
If so provided in the related Prospectus Supplement, the Trust Fund for a
particular series of Certificates may include Mortgage Loans that are past
due or are non-performing. Unless otherwise described in the related
Prospectus Supplement, the servicing of such Mortgage Loans as to which a
specified number of payments are delinquent will be performed by the Special
Servicer; however, the same entity may act as both Master Servicer and
Special Servicer. Credit Support provided with respect to a particular series
of Certificates may not cover all losses related to such delinquent or
nonperforming Mortgage Loans, and investors should consider the risk that the
inclusion of such Mortgage Loans in the Trust Fund may adversely affect the
rate of defaults and prepayments on the Mortgage Assets in such Trust Fund
and the yield on the Certificates of such series.
RISKS ASSOCIATED WITH MORTGAGED PROPERTIES NOT LOCATED IN THE UNITED STATES
If so provided in the related Prospectus Supplement, the Trust Fund for a
particular Series of Certificates may include Mortgage Loans secured by
Mortgaged Properties not located in the United States. The related Prospectus
Supplement will set forth certain material risks associated with such
Mortgage Loans which are different and additional to those associated with
similar properties in the United States including restrictions on enforcement
of the rights of the holder of the related Mortgage Notes, currency exchange
rate fluctuations, currency exchange controls and general trends or
conditions in the related real estate market.
ERISA CONSIDERATIONS
Generally, ERISA applies to investments made by employee benefit plans and
transactions involving the assets of such plans. Due to the complexity of
regulations which govern such plans, prospective investors that are subject
to ERISA are urged to consult their own counsel regarding consequences under
ERISA of acquisition, ownership and disposition of the Offered Certificates
of any Series.
CERTAIN FEDERAL TAX CONSIDERATIONS REGARDING REMIC RESIDUAL CERTIFICATES
Holders of REMIC Residual Certificates will be required to report on their
federal income tax returns as ordinary income their pro rata share of the
taxable income of the REMIC, regardless of the amount or timing of their
receipt of cash payments, as described in "Certain Federal Income Tax
Consequences--REMICs." Accordingly, under certain circumstances, holders of
Offered Certificates that constitute REMIC Residual Certificates may have
taxable income and tax liabilities arising from such investment during a
taxable year in excess of the cash received during such period. Individual
holders of REMIC Residual Certificates may be limited in their ability to
deduct servicing fees and other expenses of the REMIC. In addition, REMIC
Residual Certificates are subject to certain restrictions on transfer.
Because of the special tax treatment of REMIC Residual Certificates, the
taxable income arising in a given year on a REMIC Residual Certificate will
not be equal to the taxable income associated with investment in a corporate
bond or stripped instrument having similar cash flow characteristics and
pre-tax yield. Therefore, the after-tax yield on the REMIC Residual
Certificate may be significantly less than that of a corporate bond or
stripped instrument having similar cash flow characteristics. Additionally,
prospective purchasers of a REMIC Residual Certificate should be aware that
recently finalized regulations provide that REMIC residual interests cannot
be marked to market. See "Certain Federal Income Tax Consequences--REMICs."
CONTROL
Under certain circumstances, the consent or approval of the holders of a
specified percentage of the aggregate Certificate Balance of all outstanding
Certificates of a Series or a similar means of allocating
20
<PAGE>
decision-making under the related Agreement ("Voting Rights") will be
required to direct, and will be sufficient to bind all Certificateholders of
such Series to, certain actions, including directing the Special Servicer or
the Master Servicer with respect to actions to be taken with respect to
certain Mortgage Loans and REO Properties and amending the related Agreement
in certain circumstances. See "Description of the Agreements--Events of
Default," "--Rights Upon Event of Default," "--Amendment" and "--List of
Certificateholders."
BOOK-ENTRY REGISTRATION
If so provided in the Prospectus Supplement, one or more classes of the
Certificates will be initially represented by one or more certificates
registered in the name of Cede, the nominee for DTC, and will not be
registered in the names of the Beneficial Owners or their nominees. Because
of this, unless and until Definitive Certificates are issued, Beneficial
Owners will not be recognized by the Trustee as "Certificateholders" (as that
term is to be used in the related Agreement). Hence, until such time,
Beneficial Owners will be able to exercise the rights of Certificateholders
only indirectly through DTC and its participating organizations. See
"Description of the Certificates--Book-Entry Registration and Definitive
Certificates."
21
<PAGE>
DESCRIPTION OF THE TRUST FUNDS
ASSETS
The primary assets of each Trust Fund will include (i) one or more
multifamily and/or commercial mortgage loans (the "Mortgage Loans"), (ii)
mortgage participations, pass-through certificates or other mortgage-backed
securities evidencing interests in or secured by one or more Mortgage Loans
or other similar participations, certificates or securities (collectively,
the "CMBS"), or (iii) a combination of Mortgage Loans and CMBS. As used
herein, "Mortgage Loans" refers to both whole Mortgage Loans and Mortgage
Loans underlying CMBS. Mortgage Loans that secure, or interests in which are
evidenced by, CMBS are herein sometimes referred to as "Underlying Mortgage
Loans." Mortgage Loans that are not Underlying Mortgage Loans are sometimes
referred to as "Whole Loans." Any mortgage participations, pass-through
certificates or other asset-backed certificates in which an CMBS evidences an
interest or which secure an CMBS are sometimes referred to herein also as
CMBS or as "Underlying CMBS." Mortgage Loans and CMBS are sometimes referred
to herein as "Mortgage Assets." No CMBS originally issued in a private
placement will be included as an asset of a Trust Fund until the holding
period provided for under Rule 144(k) promulgated under the Securities Act of
1933, as amended, has expired or such CMBS has been registered under the
Securities Act of 1933, as amended. The Mortgage Assets will not be
guaranteed or insured by J.P. Morgan Commercial Mortgage Finance Corp. (the
"Depositor") or any of its affiliates or, unless otherwise provided in the
Prospectus Supplement, by any governmental agency or instrumentality or by
any other person. Each Mortgage Asset will be selected by the Depositor for
inclusion in a Trust Fund from among those purchased, either directly or
indirectly, from a prior holder thereof (an "Asset Sellers"), which may be an
affiliate of the Depositor and, with respect to Mortgage Assets, which prior
holder may or may not be the originator of such Mortgage Loan or the issuer
of such CMBS.
Unless otherwise specified in the related Prospectus Supplement, the
Certificates will be entitled to payment only from the assets of the related
Trust Fund and will not be entitled to payments in respect of the assets of
any other trust fund established by the Depositor. If specified in the
related Prospectus Supplement, the assets of a Trust Fund will consist of
certificates representing beneficial ownership interests in another trust
fund that contains the Mortgage Assets.
MORTGAGE LOANS
General
The Mortgage Loans will be secured by liens on, or security interests in,
Mortgaged Properties consisting of (i) residential properties consisting of
five or more rental or cooperatively owned dwelling units in high-rise,
mid-rise or garden apartment buildings ("Multifamily Properties" and the
related loans, "Multifamily Loans") or (ii) office buildings, retail centers,
hotels or motels, nursing homes, congregate care facilities, industrial
properties, mini-warehouse facilities or self-storage facilities, mobile home
parks, mixed use or other types of commercial properties ("Commercial
Properties" and the related loans, "Commercial Loans") located, unless
otherwise specified in the related Prospectus Supplement, in any one of the
fifty states, the District of Columbia or the Commonwealth of Puerto Rico. To
the extent specified in the related Prospectus Supplement, the Mortgage Loans
will be secured by first mortgages or deeds of trust or other similar
security instruments creating a first lien on Mortgaged Property. Multifamily
Property may include mixed commercial and residential structures and may
include apartment buildings owned by private cooperative housing corporations
("Cooperatives"). The Mortgaged Properties may include leasehold interests in
properties, the title to which is held by third party lessors. The Prospectus
Supplement will specify whether the term of any such leasehold exceeds the
term of the mortgage note by at least ten years. Each Mortgage Loan will have
been originated by a person (the "Originator") other than the Depositor. The
related Prospectus Supplement will indicate if any Originator is an affiliate
of the Depositor. The Mortgage Loans will be evidenced by promissory notes
(the "Mortgage Notes") secured by mortgages or deeds of trust (the
"Mortgages") creating a lien on the Mortgaged Properties. Mortgage Loans will
generally also be secured by an assignment of leases and rents and/or
operating or other cash flow guarantees relating to the Mortgage Loan.
22
<PAGE>
Leases
To the extent specified in the related Prospectus Supplement, the
Commercial Properties may be leased to Lessees that respectively occupy all
or a portion of such properties. Pursuant to a Lease Assignment, the related
Mortgagor may assign its rights, title and interest as lessor under each
Lease and the income derived therefrom to the related mortgagee, while
retaining a license to collect the rents for so long as there is no default.
If the Mortgagor defaults, the license terminates and the mortgagee or its
agent is entitled to collect the rents from the related Lessee or Lessees for
application to the monetary obligations of the Mortgagor. State law may limit
or restrict the enforcement of the Lease Assignments by a mortgagee until it
takes possession of the related Mortgaged Property and/or a receiver is
appointed. See "Certain Legal Aspects of the Mortgage Loans and the
Leases--Leases and Rents." Alternatively, to the extent specified in the
related Prospectus Supplement, the Mortgagor and the mortgagee may agree that
payments under Leases are to be made directly to a Servicer.
To the extent described in the related Prospectus Supplement, the Leases
may require the Lessees to pay rent that is sufficient in the aggregate to
cover all scheduled payments of principal and interest on the related
Mortgage Loans and, in certain cases, their pro rata share of the operating
expenses, insurance premiums and real estate taxes associated with the
Mortgaged Properties. Certain of the Leases may require the Mortgagor to bear
costs associated with structural repairs and/or the maintenance of the
exterior or other portions of the Mortgaged Property or provide for certain
limits on the aggregate amount of operating expenses, insurance premiums,
taxes and other expenses that the Lessees are required to pay. If so
specified in the related Prospectus Supplement, under certain circumstances
the Lessees may be permitted to set off their rental obligations against the
obligations of the Mortgagors under the Leases. In those cases where payments
under the Leases (net of any operating expenses payable by the Mortgagors)
are insufficient to pay all of the scheduled principal and interest on the
related Mortgage Loans, the Mortgagors must rely on other income or sources
(including security deposits) generated by the related Mortgaged Property to
make payments on the related Mortgage Loan. To the extent specified in the
related Prospectus Supplement, some Commercial Properties may be leased
entirely to one Lessee. In such cases, absent the availability of other
funds, the Mortgagor must rely entirely on rent paid by such Lessee in order
for the Mortgagor to pay all of the scheduled principal and interest on the
related Commercial Loan. To the extent specified in the related Prospectus
Supplement, certain of the Leases may expire prior to the stated maturity of
the related Mortgage Loan. In such cases, upon expiration of the Leases the
Mortgagors will have to look to alternative sources of income, including rent
payment by any new Lessees or proceeds from the sale or refinancing of the
Mortgaged Property, to cover the payments of principal and interest due on
such Mortgage Loans unless the Lease is renewed. As specified in the related
Prospectus Supplement, certain of the Leases may provide that upon the
occurrence of a casualty affecting a Mortgaged Property, the Lessee will have
the right to terminate its Lease, unless the Mortgagor, as lessor, is able to
cause the Mortgaged Property to be restored within a specified period of
time. Certain Leases may provide that it is the lessor's responsibility,
while other Leases provide that it is the Lessee's responsibility, to restore
the Mortgaged Property after a casualty to its original condition. Certain
Leases may provide a right of termination to the related Lessee if a taking
of a material or specified percentage of the leased space in the Mortgaged
Property occurs, or if the ingress or egress to the leased space has been
materially impaired.
Default and Loss Considerations with Respect to the Mortgage Loans
Mortgage loans secured by commercial and multifamily properties are
markedly different from owner-occupied single family mortgage loans. The
repayment of loans secured by commercial or multifamily properties is
typically dependent upon the successful operation of such property rather
than upon the liquidation value of the real estate. Unless otherwise
specified in the Prospectus Supplement, the Mortgage Loans will be
non-recourse loans, which means that, absent special facts, the mortgagee may
look only to the Net Operating Income from the property for repayment of the
mortgage debt, and not to any other of the Mortgagor's assets, in the event
of the Mortgagor's default. Lenders typically look to the Debt Service
Coverage Ratio of a loan secured by income-producing property as an important
measure of the risk of default on such a loan. The "Debt Service Coverage
Ratio" of a Mortgage Loan at any given time is the ratio of the Net Operating
Income for a twelve-month period to the annualized
23
<PAGE>
scheduled payments on the Mortgage Loan. "Net Operating Income" means, for
any given period, unless otherwise specified in the related Prospectus
Supplement, the total operating revenues derived from a Mortgaged Property
during such period, minus the total operating expenses incurred in respect of
such Mortgaged Property during such period other than (i) non-cash items such
as depreciation and amortization, (ii) capital expenditures and (iii) debt
service on loans secured by the Mortgaged Property. The Net Operating Income
of a Mortgaged Property will fluctuate over time and may be sufficient or
insufficient to cover debt service on the related Mortgage Loan at any given
time.
As the primary component of Net Operating Income, rental income (as well
as maintenance payments from tenant-stockholders of a Cooperative) is subject
to the vagaries of the applicable real estate market and/or business climate.
Properties typically leased, occupied or used on a short-term basis, such as
health care-related facilities, hotels and motels, and mini-warehouse and
self-storage facilities, tend to be affected more rapidly by changes in
market or business conditions than do properties leased, occupied or used for
longer periods, such as (typically) retail centers, office buildings and
industrial properties. Commercial Loans may be secured by owner-occupied
Mortgaged Properties or Mortgaged Properties leased to a single tenant.
Accordingly, a decline in the financial condition of the Mortgagor or single
tenant, as applicable, may have a disproportionately greater effect on the
Net Operating Income from such Mortgaged Properties than would be the case
with respect to Mortgaged Properties with multiple tenants.
Changes in the expense components of Net Operating Income due to the
general economic climate or economic conditions in a locality or industry
segment, such as increases in interest rates, real estate and personal
property tax rates and other operating expenses, including energy costs;
changes in governmental rules, regulations and fiscal policies, including
environmental legislation; and acts of God may also affect the risk of
default on the related Mortgage Loan. As may be further described in the
related Prospectus Supplement, in some cases leases of Mortgaged Properties
may provide that the Lessee rather than the Mortgagor, is responsible for
payment of some or all of these expenses; however, because leases are subject
to default risks as well when a tenant's income is insufficient to cover its
rent and operating expenses, the existence of such "net of expense"
provisions will only temper, not eliminate, the impact of expense increases
on the performance of the related Mortgage Loan. See "--Leases" above.
While the duration of leases and the existence of any "net of expense"
provisions are often viewed as the primary considerations in evaluating the
credit risk of mortgage loans secured by certain income-producing properties,
such risk may be affected equally or to a greater extent by changes in
government regulation of the operator of the property. Examples of the latter
include mortgage loans secured by health care-related facilities, the income
from which and the operating expenses of which are subject to state and/or
federal regulations, such as Medicare and Medicaid, and multifamily
properties and mobile home parks, which may be subject to state or local rent
control regulation and, in certain cases, restrictions on changes in use of
the property. Low-and moderate-income housing in particular may be subject to
legal limitations and regulations but, because of such regulations, may also
be less sensitive to fluctuations in market rents generally.
The Debt Service Coverage Ratio should not be relied upon as the sole
measure of the risk of default of any loan, however, since other factors may
outweigh a high Debt Service Coverage Ratio. With respect to a Balloon
Mortgage Loan, for example, the risk of default as a result of the
unavailability of a source of funds to finance the related balloon payment at
maturity on terms comparable to or better than those of such Balloon Mortgage
Loans could be significant even though the related Debt Service Coverage
Ratio is high.
The liquidation value of any Mortgaged Property may be adversely affected
by risks generally incident to interests in real property, including declines
in rental or occupancy rates. Lenders generally use the Loan-to-Value Ratio
of a mortgage loan as a measure of risk of loss if a property must be
liquidated upon a default by the Mortgagor.
Appraised values of income-producing properties may be based on the market
comparison method (recent resale value of comparable properties at the date
of the appraisal), the cost replacement method (the cost of replacing the
property at such date), the income capitalization method (a projection of
value
24
<PAGE>
based upon the property's projected net cash flow), or upon a selection from
or interpolation of the values derived from such methods. Each of these
appraisal methods presents analytical challenges. It is often difficult to
find truly comparable properties that have recently been sold; the
replacement cost of a property may have little to do with its current market
value; and income capitalization is inherently based on inexact projections
of income and expense and the selection of an appropriate capitalization
rate. Where more than one of these appraisal methods are used and create
significantly different results, or where a high Loan-to-Value Ratio
accompanies a high Debt Service Coverage Ratio (or vice versa), the analysis
of default and loss risks is even more difficult.
While the Depositor believes that the foregoing considerations are
important factors that generally distinguish the Multifamily and Commercial
Loans from single family mortgage loans and provide insight to the risks
associated with income-producing real estate, there is no assurance that such
factors will in fact have been considered by the Originators of the
Multifamily and Commercial Loans, or that, for any of such Mortgage Loans,
they are complete or relevant. See "Risk Factors--Risks Associated with
Mortgage Loans and Mortgaged Properties," "--Balloon Payments," "--Junior
Mortgage Loans," "--Obligor Default" and "--Mortgagor Type."
Loan-to-Value Ratio
The "Loan-to-Value Ratio" of a Mortgage Loan at any given time is the
ratio (expressed as a percentage) of the then outstanding principal balance
of the Mortgage Loan to the Value of the related Mortgaged Property. The
"Value" of a Mortgaged Property, other than with respect to Refinance Loans,
is generally the lesser of (a) the appraised value determined in an appraisal
obtained by the originator at origination of such loan and (b) the sales
price for such property. "Refinance Loans" are loans made to refinance
existing loans. Unless otherwise set forth in the related Prospectus
Supplement, the Value of the Mortgaged Property securing a Refinance Loan is
the appraised value thereof determined in an appraisal obtained at the time
of origination of the Refinance Loan. The Value of a Mortgaged Property as of
the date of initial issuance of the related Series of Certificates may be
less than the value at origination and will fluctuate from time to time based
upon changes in economic conditions and the real estate market.
Mortgage Loan Information in Prospectus Supplements
Each Prospectus Supplement will contain information, as of the date of
such Prospectus Supplement and to the extent then applicable and specifically
known to the Depositor, with respect to the Mortgage Loans, including (i) the
aggregate outstanding principal balance and the largest, smallest and average
outstanding principal balance of the Mortgage Loans as of the applicable
Cut-off Date, (ii) the type of property securing the Mortgage Loans (e.g.,
Multifamily Property or Commercial Property and the type of property in each
such category), (iii) the weighted average (by principal balance) of the
original and remaining terms to maturity of the Mortgage Loans, (iv) the
earliest and latest origination date and maturity date of the Mortgage Loans,
(v) the weighted average (by principal balance) of the Loan-to-Value Ratios
at origination of the Mortgage Loans, (vi) the Mortgage Interest Rates or
range of Mortgage Interest Rates and the weighted average Mortgage Interest
Rate borne by the Mortgage Loans, (vii) the state or states in which most of
the Mortgaged Properties are located, (viii) information with respect to the
prepayment provisions, if any, of the Mortgage Loans, (ix) the weighted
average Retained Interest, if any, (x) with respect to Mortgage Loans with
floating Mortgage Interest Rates ("ARM Loans"), the index, the frequency of
the adjustment dates, the highest, lowest and weighted average note margin
and pass-through margin, and the maximum Mortgage Interest Rate or monthly
payment variation at the time of any adjustment thereof and over the life of
the ARM Loan and the frequency of such monthly payment adjustments, (xi) the
Debt Service Coverage Ratio either at origination or as of a more recent date
(or both) and (xii) information regarding the payment characteristics of the
Mortgage Loans, including without limitation balloon payment and other
amortization provisions. The related Prospectus Supplement will also contain
certain information available to the Depositor with respect to the provisions
of leases and the nature of tenants of the Mortgaged Properties and other
information referred to in a general manner under "--Mortgage Loans--Default
and Loss Considerations with Respect to the Mortgage Loans" above. If
specific information respecting the Mortgage Loans is not known to the
25
<PAGE>
Depositor at the time Certificates are initially offered, more general
information of the nature described above will be provided in the Prospectus
Supplement, and specific information will be set forth in a report which will
be available to purchasers of the related Certificates at or before the
initial issuance thereof and will be filed as part of a Current Report on
Form 8-K with the Securities and Exchange Commission within fifteen days
after such initial issuance.
Payment Provisions of the Mortgage Loans
Unless otherwise specified in the related Prospectus Supplement, all of
the Mortgage Loans will (i) have original terms to maturity of not more than
40 years and (ii) provide for payments of principal, interest or both, on due
dates that occur monthly, quarterly or semi-annually or at such other
interval as is specified in the related Prospectus Supplement. Each Mortgage
Loan may provide for no accrual of interest or for accrual of interest
thereon at an interest rate (a "Mortgage Interest Rate") that is fixed over
its term or that adjusts from time to time, or that is partially fixed and
partially floating, or that may be converted from a floating to a fixed
Mortgage Interest Rate, or from a fixed to a floating Mortgage Interest Rate,
from time to time pursuant to an election or as otherwise specified on the
related Mortgage Note, in each case as described in the related Prospectus
Supplement. Each Mortgage Loan may provide for scheduled payments to maturity
or payments that adjust from time to time to accommodate changes in the
Mortgage Interest Rate or to reflect the occurrence of certain events, and
may provide for negative amortization or accelerated amortization, in each
case as described in the related Prospectus Supplement. Each Mortgage Loan
may be fully amortizing or require a balloon payment due on its stated
maturity date, in each case as described in the related Prospectus
Supplement. Each Mortgage Loan may contain prohibitions on prepayment (a
"Lock-out Period" and the date of expiration thereof, a "Lock-out Date") or
require payment of a premium or a yield maintenance penalty (a "Prepayment
Premium") in connection with a prepayment, in each case as described in the
related Prospectus Supplement. In the event that holders of any class or
classes of Offered Certificates will be entitled to all or a portion of any
Prepayment Premiums collected in respect of Mortgage Loans, the related
Prospectus Supplement will specify the method or methods by which any such
amounts will be allocated. A Mortgage Loan may also contain provisions
entitling the mortgagee to a share of profits realized from the operation or
disposition of the Mortgaged Property ("Equity Participations"), as described
in the related Prospectus Supplement. In the event that holders of any class
or classes of Offered Certificates will be entitled to all or a portion of an
Equity Participation, the related Prospectus Supplement will specify the
terms and provisions of the Equity Participation and the method or methods by
which distributions in respect thereof will be allocated among such
Certificates.
CMBS
Any CMBS will have been issued pursuant to a participation and servicing
agreement, a pooling and servicing agreement, a trust agreement, an indenture
or similar agreement (a "CMBS Agreement"). A seller (the "CMBS Issuer")
and/or servicer (the "CMBS Servicer") of the underlying Mortgage Loans (or
Underlying CMBS) will have entered into the CMBS Agreement with a trustee or
a custodian under the CMBS Agreement (the "CMBS Trustee"), if any, or with
the original purchaser of the interest in the underlying Mortgage Loans or
CMBS evidenced by the CMBS.
Distributions of any principal or interest, as applicable, will be made on
CMBS on the dates specified in the related Prospectus Supplement. The CMBS
may be issued in one or more classes with characteristics similar to the
classes of Certificates described in this Prospectus. Any principal or
interest distributions will be made on the CMBS by the CMBS Trustee or the
CMBS Servicer. The CMBS Issuer or the CMBS Servicer or another person
specified in the related Prospectus Supplement may have the right or
obligation to repurchase or substitute assets underlying the CMBS after a
certain date or under other circumstances specified in the related Prospectus
Supplement.
Enhancement in the form of reserve funds, subordination or other forms of
credit support similar to that described for the Certificates under
"Description of Credit Support" may be provided with respect to the CMBS. The
type, characteristics and amount of such credit support, if any, will be a
function of certain characteristics of the Mortgage Loans or Underlying CMBS
evidenced by or securing such CMBS
26
<PAGE>
and other factors and generally will have been established for the CMBS on
the basis of requirements of either any Rating Agency that may have assigned
a rating to the CMBS or the initial purchasers of the CMBS.
The Prospectus Supplement for a Series of Certificates evidencing
interests in Mortgage Assets that include CMBS will specify, to the extent
available, (i) the aggregate approximate initial and outstanding principal
amount or notional amount, as applicable, and type of the CMBS to be included
in the Trust Fund, (ii) the original and remaining term to stated maturity of
the CMBS, if applicable, (iii) whether such CMBS is entitled only to interest
payments, only to principal payments or to both, (iv) the pass-through or
bond rate of the CMBS or formula for determining such rates, if any, (v) the
applicable payment provisions for the CMBS, including, but not limited to,
any priorities, payment schedules and subordination features, (vi) the CMBS
Issuer, CMBS Servicer and CMBS Trustee, as applicable, (vii) certain
characteristics of the credit support, if any, such as subordination, reserve
funds, insurance policies, letters of credit or guarantees relating to the
related Underlying Mortgage Loans, the Underlying CMBS or directly to such
CMBS, (viii) the terms on which the related Underlying Mortgage Loans or
Underlying CMBS for such CMBS or the CMBS may, or are required to, be
purchased prior to their maturity, (ix) the terms on which Mortgage Loans or
Underlying CMBS may be substituted for those originally underlying the CMBS,
(x) the servicing fees payable under the CMBS Agreement, (xi) to the extent
available to the Depositor, the type of information in respect of the
Underlying Mortgage Loans described under "--Mortgage Loans--Mortgage Loan
Information in Prospectus Supplements" above, and the type of information in
respect of the Underlying CMBS described in this paragraph, (xii) the
characteristics of any cash flow agreements that are included as part of the
trust fund evidenced or secured by the CMBS and (xiii) whether the CMBS is in
certificated form, book-entry form or held through a depository such as The
Depository Trust Company or the Participants Trust Company.
ACCOUNTS
Each Trust Fund will include one or more accounts established and
maintained on behalf of the Certificateholders into which the person or
persons designated in the related Prospectus Supplement will, to the extent
described herein and in such Prospectus Supplement deposit all payments and
collections received or advanced with respect to the Mortgage Assets and
other assets in the Trust Fund. Such an account may be maintained as an
interest bearing or a non-interest bearing account, and funds held therein
may be held as cash or invested in certain short-term, investment grade
obligations, in each case as described in the related Prospectus Supplement.
See "Description of the Agreement--Distribution Account and Other Collection
Accounts."
CREDIT SUPPORT
If so provided in the related Prospectus Supplement, partial or full
protection against certain defaults and losses on the Trust Assets in the
related Trust Fund may be provided to one or more classes of Certificates in
the related Series in the form of subordination of one or more other classes
of Certificates in such Series or by one or more other types of credit
support, such as a letter of credit, insurance policy, guarantee, reserve
fund or another type of credit support, or a combination thereof (any such
coverage with respect to the Certificates of any Series, "Credit Support").
The amount and types of coverage, the identification of the entity providing
the coverage (if applicable) and related information with respect to each
type of Credit Support, if any, will be described in the Prospectus
Supplement for a Series of Certificates. See "Risk Factors--Credit Support
Limitations" and "Description of Credit Support."
CASH FLOW AGREEMENTS
If so provided in the related Prospectus Supplement, the Trust Fund may
include guaranteed investment contracts pursuant to which moneys held in the
funds and accounts established for the related Series will be invested at a
specified rate. The Trust Fund may also include certain other agreements,
such as interest rate exchange agreements, interest rate cap or floor
agreements, currency exchange agreements or similar agreements provided to
reduce the effects of interest rate or currency exchange rate fluctuations on
the Mortgage Assets or on one or more classes of Certificates. The principal
terms of any
27
<PAGE>
such guaranteed investment contract or other agreement (any such agreement, a
"Cash Flow Agreement"), including, without limitation, provisions relating to
the timing, manner and amount of payments thereunder and provisions relating
to the termination thereof, will be described in the Prospectus Supplement
for the related Series. In addition, the related Prospectus Supplement will
provide certain information with respect to the obligor under any such Cash
Flow Agreement.
USE OF PROCEEDS
The net proceeds to be received from the sale of the Certificates will be
applied by the Depositor to the purchase of Trust Assets and to pay for
certain expenses incurred in connection with such purchase of Trust Assets
and sale of Certificates. The Depositor expects to sell the Certificates from
time to time, but the timing and amount of offerings of Certificates will
depend on a number of factors, including the volume of Mortgage Assets
acquired by the Depositor, prevailing interest rates, availability of funds
and general market conditions.
YIELD CONSIDERATIONS
GENERAL
The yield on any Offered Certificate will depend on the price paid by the
Certificateholder, the Pass-Through Rate of the Certificate, the receipt and
timing of receipt of distributions on the Certificate and the weighted
average life of the Mortgage Assets in the related Trust Fund (which may be
affected by prepayments, defaults, liquidations or repurchases). See "Risk
Factors."
PASS-THROUGH RATE
Certificates of any class within a Series may have fixed, variable or
floating Pass-Through Rates, which may or may not be based upon the interest
rates borne by the Mortgage Assets in the related Trust Fund. The Prospectus
Supplement with respect to any Series of Certificates will specify the
Pass-Through Rate for each class of such Certificates or, in the case of a
variable or floating Pass-Through Rate, the method of determining the
Pass-Through Rate; the effect, if any, of the prepayment of any Mortgage
Asset on the Pass-Through Rate of one or more classes of Certificates; and
whether the distributions of interest on the Certificates of any class will
be dependent, in whole or in part, on the performance of any obligor under a
Cash Flow Agreement.
The effective yield to maturity to each holder of Certificates entitled to
payments of interest will be below that otherwise produced by the applicable
Pass-Through Rate and purchase price of such Certificate because, while
interest may accrue on each Mortgage Asset during a certain period, the
distribution of such interest will be made on a day which may be several
days, weeks or months following the period of accrual.
TIMING OF PAYMENT OF INTEREST
Each payment of interest on the Certificates (or addition to the
Certificate Balance of a class of Accrual Certificates) on a Distribution
Date will include interest accrued during the Interest Accrual Period for
such Distribution Date. As indicated above under "--The Pass-Through Rate,"
if the Interest Accrual Period ends on a date other than a Distribution Date
for the related Series, the yield realized by the holders of such
Certificates may be lower than the yield that would result if the Interest
Accrual Period ended on such Distribution Date. In addition, if so specified
in the related Prospectus Supplement, interest accrued for an Interest
Accrual Period for one or more classes of Certificates may be calculated on
the assumption that distributions of principal (and additions to the
Certificate Balance of Accrual Certificates) and allocations of losses on the
Mortgage Assets may be made on the first day of the Interest Accrual Period
for a Distribution Date and not on such Distribution Date. Such method would
produce a lower effective yield than if interest were calculated on the basis
of the actual principal amount outstanding during an Interest Accrual Period.
The Interest Accrual Period for any class of Offered Certificates will be
described in the related Prospectus Supplement.
28
<PAGE>
PAYMENTS OF PRINCIPAL; PREPAYMENTS
The yield to maturity on the Certificates will be affected by the rate of
principal payments on the Mortgage Assets (including principal prepayments on
Mortgage Loans resulting from voluntary prepayments by the Mortgagors,
insurance proceeds, condemnations and involuntary liquidations). Such
payments may be directly dependent upon the payments on Leases underlying
such Mortgage Loans. The rate at which principal prepayments occur on the
Mortgage Loans will be affected by a variety of factors, including, without
limitation, the terms of the Mortgage Loans, the level of prevailing interest
rates, the availability of mortgage credit and economic, demographic,
geographic, tax, legal and other factors. In general, however, if prevailing
interest rates fall significantly below the Mortgage Interest Rates on the
Mortgage Loans comprising or underlying the Mortgage Assets in a particular
Trust Fund, such Mortgage Loans are likely to be the subject of higher
principal prepayments than if prevailing rates remain at or above the rates
borne by such Mortgage Loans. In this regard, it should be noted that certain
Mortgage Assets may consist of Mortgage Loans with different Mortgage
Interest Rates and the stated pass-through or pay-through interest rate of
certain CMBS may be a number of percentage points higher or lower than
certain of the underlying Mortgage Loans. The rate of principal payments on
some or all of the classes of Certificates of a Series will correspond to the
rate of principal payments on the Mortgage Assets in the related Trust Fund
and is likely to be affected by the existence of Lock-out Periods and
Prepayment Premium provisions of the Mortgage Loans underlying or comprising
such Mortgage Assets, and by the extent to which the servicer of any such
Mortgage Loan is able to enforce such provisions. Mortgage Loans with a
Lock-out Period or a Prepayment Premium provision, to the extent enforceable,
generally would be expected to experience a lower rate of principal
prepayments than otherwise identical Mortgage Loans without such provisions,
with shorter Lock-out Periods or with lower Prepayment Premiums.
If the purchaser of a Certificate offered at a discount calculates its
anticipated yield to maturity based on an assumed rate of distributions of
principal that is faster than that actually experienced on the Mortgage
Assets, the actual yield to maturity will be lower than that so calculated.
Conversely, if the purchaser of a Certificate offered at a premium calculates
its anticipated yield to maturity based on an assumed rate of distributions
of principal that is slower than that actually experienced on the Mortgage
Assets, the actual yield to maturity will be lower than that so calculated.
In either case, if so provided in the Prospectus Supplement for a Series of
Certificates, the effect on yield on one or more classes of the Certificates
of such Series of prepayments of the Mortgage Assets in the related Trust
Fund may be mitigated or exacerbated by any provisions for sequential or
selective distribution of principal to such classes.
When a full prepayment is made on a Mortgage Loan, the Mortgagor is
charged interest on the principal amount of the Mortgage Loan so prepaid for
the number of days in the month actually elapsed up to the date of the
prepayment. Unless otherwise specified in the related Prospectus Supplement,
the effect of prepayments in full will be to reduce the amount of interest
paid in the following month to holders of Certificates entitled to payments
of interest because interest on the principal amount of any Mortgage Loan so
prepaid will be paid only to the date of prepayment rather than for a full
month. Unless otherwise specified in the related Prospectus Supplement, a
partial prepayment of principal is applied so as to reduce the outstanding
principal balance of the related Mortgage Loan as of the Due Date in the
month in which such partial prepayment is received. As a result, unless
otherwise specified in the related Prospectus Supplement, the effect of a
partial prepayment on a Mortgage Loan will be to reduce the amount of
interest passed through to holders of Certificates in the month following the
receipt of such partial prepayment by an amount equal to one month's interest
at the applicable Pass-Through Rate on the prepaid amount.
The timing of changes in the rate of principal payments on the Mortgage
Assets may significantly affect an investor's actual yield to maturity, even
if the average rate of distributions of principal is consistent with an
investor's expectation. In general, the earlier a principal payment is
received on the Mortgage Assets and distributed on a Certificate, the greater
the effect on such investor's yield to maturity. The effect on an investor's
yield of principal payments occurring at a rate higher (or lower) than the
rate anticipated by the investor during a given period may not be offset by a
subsequent like decrease (or increase) in the rate of principal payments.
29
<PAGE>
PREPAYMENTS--MATURITY AND WEIGHTED AVERAGE LIFE
The rates at which principal payments are received on the Mortgage Assets
included in or comprising a Trust Fund and the rate at which payments are
made from any Credit Support or Cash Flow Agreement for the related Series of
Certificates may affect the ultimate maturity and the weighted average life
of each class of such "Series." Prepayments on the Mortgage Loans comprising
or underlying the Mortgage Assets in a particular Trust Fund will generally
accelerate the rate at which principal is paid on some or all of the classes
of the Certificates of the related "Series."
If so provided in the Prospectus Supplement for a Series of Certificates,
one or more classes of Certificates may have a final scheduled Distribution
Date, which is the date on or prior to which the Certificate Balance thereof
is scheduled to be reduced to zero, calculated on the basis of the
assumptions applicable to such Series set forth therein.
Weighted average life refers to the average amount of time that will
elapse from the date of issue of a security until each dollar of principal of
such security will be repaid to the investor. The weighted average life of a
class of Certificates of a Series will be influenced by the rate at which
principal on the Mortgage Loans comprising or underlying the Mortgage Assets
is paid to such class, which may be in the form of scheduled amortization or
prepayments (for this purpose, the term "prepayment" includes prepayments, in
whole or in part, and liquidations due to default).
In addition, the weighted average life of the Certificates may be affected
by the varying maturities of the Mortgage Loans comprising or underlying the
CMBS. If any Mortgage Loans comprising or underlying the Mortgage Assets in a
particular Trust Fund have actual terms to maturity of less than those
assumed in calculating final scheduled Distribution Dates for the classes of
Certificates of the related Series, one or more classes of such Certificates
may be fully paid prior to their respective final scheduled Distribution
Dates, even in the absence of prepayments. Accordingly, the prepayment
experience of the Mortgage Assets will, to some extent, be a function of the
mix of Mortgage Interest Rates and maturities of the Mortgage Loans
comprising or underlying such Mortgage Assets. See "Description of the Trust
Funds."
Prepayments on loans are also commonly measured relative to a prepayment
standard or model, such as the Constant Prepayment Rate ("CPR") prepayment
model. CPR represents a constant assumed rate of prepayment each month
relative to the then outstanding principal balance of a pool of loans for the
life of such loans.
Neither CPR nor any other prepayment model or assumption purports to be a
historical description of prepayment experience or a prediction of the
anticipated rate of prepayment of any pool of loans, including the Mortgage
Loans underlying or comprising the Mortgage Assets. Moreover, CPR was
developed based upon historical prepayment experience for single family
loans. Thus, it is likely that prepayment of any Mortgage Loans comprising or
underlying the Mortgage Assets for any Series will not conform to any
particular level of CPR.
The Depositor is not aware of any meaningful publicly available prepayment
statistics for multifamily or commercial mortgage loans.
The Prospectus Supplement with respect to each Series of Certificates will
contain tables, if applicable, setting forth the projected weighted average
life of each class of Offered Certificates of such Series and the percentage
of the initial Certificate Balance of each such class that would be
outstanding on specified Distribution Dates based on the assumptions stated
in such Prospectus Supplement, including assumptions that prepayments on the
Mortgage Loans comprising or underlying the related Mortgage Assets are made
at rates corresponding to various percentages of CPR or at such other rates
specified in such Prospectus Supplement. Such tables and assumptions are
intended to illustrate the sensitivity of weighted average life of the
Certificates to various prepayment rates and will not be intended to predict
or to provide information that will enable investors to predict the actual
weighted average life of the Certificates. It is unlikely that prepayment of
any Mortgage Loans comprising or underlying the Mortgage Assets for any
Series will conform to any particular level of CPR or any other rate
specified in the related Prospectus Supplement.
30
<PAGE>
OTHER FACTORS AFFECTING WEIGHTED AVERAGE LIFE
Type of Mortgage Asset
A number of Mortgage Loans may have balloon payments due at maturity, and
because the ability of a Mortgagor to make a balloon payment typically will
depend upon its ability either to refinance the loan or to sell the related
Mortgaged Property, there is a risk that a number of Mortgage Loans having
balloon payments may default at maturity, or that the servicer may extend the
maturity of such a Mortgage Loan in connection with a workout. In the case of
defaults, recovery of proceeds may be delayed by, among other things,
bankruptcy of the Mortgagor or adverse conditions in the market where the
property is located. In order to minimize losses on defaulted Mortgage Loans,
the servicer may, to the extent and under the circumstances set forth in the
related Prospectus Supplement be permitted to modify Mortgage Loans that are
in default or as to which a payment default is imminent. Any defaulted
balloon payment or modification that extends the maturity of a Mortgage Loan
will tend to extend the weighted average life of the Certificates, thereby
lengthening the period of time elapsed from the date of issuance of a
Certificate until it is retired.
Foreclosures and Payment Plans
The number of foreclosures and the principal amount of the Mortgage Loans
comprising or underlying the Mortgage Assets that are foreclosed in relation
to the number and principal amount of Mortgage Loans that are repaid in
accordance with their terms will affect the weighted average life of the
Mortgage Loans comprising or underlying the Mortgage Assets and that of the
related Series of Certificates. Servicing decisions made with respect to the
Mortgage Loans, including the use of payment plans prior to a demand for
acceleration and the restructuring of Mortgage Loans in bankruptcy
proceedings, may also have an effect upon the payment patterns of particular
Mortgage Loans and thus the weighted average life of the Certificates.
Due-on-Sale and Due-on-Encumbrance Clauses
Acceleration of mortgage payments as a result of certain transfers of or
the creation of encumbrances upon underlying Mortgaged Property is another
factor affecting prepayment rates that may not be reflected in the prepayment
standards or models used in the relevant Prospectus Supplement. A number of
the Mortgage Loans comprising or underlying the Mortgage Assets may include
"due-on-sale" clauses or "due-on-encumbrance" clauses that allow the holder
of the Mortgage Loans to demand payment in full of the remaining principal
balance of the Mortgage Loans upon sale or certain other transfers of or the
creation of encumbrances upon the related Mortgaged Property. With respect to
any Whole Loans, unless otherwise provided in the related Prospectus
Supplement, the Master Servicer, on behalf of the Trust Fund, will be
required to exercise (or waive its right to exercise) any such right that the
Trustee may have as mortgagee to accelerate payment of the Whole Loan in a
manner consistent with the Servicing Standard. See "Certain Legal Aspects of
the Mortgage Loans and the Leases--Due-on-Sale and Due-on-Encumbrance" and
"Description of the Agreements--Due-on-Sale and Due-on-Encumbrance
Provisions."
Single Mortgage Loan or Single Mortgagor
The Mortgage Assets in a particular Trust Fund may consist of a single
Mortgage Loan or obligations of a single Mortgagor or related Mortgagors as
specified in the related Prospectus Supplement. Assumptions used with respect
to the prepayment standards or models based upon analysis of the behavior of
mortgage loans in a larger group will not necessarily be relevant in
determining prepayment experience on a single Mortgage Loan or with respect
to a single Mortgagor.
THE DEPOSITOR
J.P. Morgan Commercial Mortgage Finance Corp., the Depositor, is an
indirect wholly-owned subsidiary of J.P. Morgan & Co. Incorporated and was
incorporated in the State of Delaware on September 19, 1994. The principal
executive offices of the Depositor are located at 60 Wall Street, New York,
New York 10260-0060. Its telephone number is (212) 648-3636.
The Depositor does not have, nor is it expected in the future to have, any
significant assets.
31
<PAGE>
DESCRIPTION OF THE CERTIFICATES
GENERAL
The Certificates of each Series (including any class of Certificates not
offered hereby) will represent the entire beneficial ownership interest in
the Trust Fund created pursuant to the related Agreement. Each Series of
Certificates will consist of one or more classes of Certificates that may (i)
provide for the accrual of interest thereon based on fixed, variable or
floating rates; (ii) be senior (collectively, "Senior Certificates") or
subordinate (collectively, "Subordinate Certificates") to one or more other
classes of Certificates in respect of certain distributions on the
Certificates; (iii) be entitled to principal distributions, with
disproportionately low, nominal or no interest distributions (collectively,
"Stripped Principal Certificates"); (iv) be entitled to interest
distributions, with disproportionately low, nominal or no principal
distributions (collectively, "Stripped Interest Certificates"); (v) provide
for distributions of accrued interest thereon commencing only following the
occurrence of certain events, such as the retirement of one or more other
classes of Certificates of such Series (collectively, "Accrual
Certificates"); (vi) provide for payments of principal sequentially, based on
specified payment schedules, from only a portion of the Trust Assets in such
Trust Fund or based on specified calculations, to the extent of available
funds, in each case as described in the related Prospectus Supplement; and/or
(vii) provide for distributions based on a combination of two or more
components thereof with one or more of the characteristics described in this
paragraph including a Stripped Principal Certificate component and a Stripped
Interest Certificate component. Any such classes may include classes of
Offered Certificates.
Each class of Offered Certificates of a Series will be issued in minimum
denominations corresponding to the Certificate Balances or, in case of
Stripped Interest Certificates, notional amounts or percentage interests
specified in the related Prospectus Supplement. The transfer of any Offered
Certificates may be registered and such Certificates may be exchanged without
the payment of any service charge payable in connection with such
registration of transfer or exchange, but the Depositor or the Trustee or any
agent thereof may require payment of a sum sufficient to cover any tax or
other governmental charge. One or more classes of Certificates of a Series
may be issued in definitive form ("Definitive Certificates") or in book-entry
form ("Book-Entry Certificates"), as provided in the related Prospectus
Supplement. See "Risk Factors--Book-Entry Registration" and "Description of
the Certificates--Book-Entry Registration and Definitive Certificates."
Definitive Certificates will be exchangeable for other Certificates of the
same class and Series of a like aggregate Certificate Balance, notional
amount or percentage interest but of different authorized denominations. See
"Risk Factors Limited Liquidity" and "Limited Assets."
DISTRIBUTIONS
Distributions on the Certificates of each Series will be made by or on
behalf of the Trustee on each Distribution Date as specified in the related
Prospectus Supplement from the Available Distribution Amount for such Series
and such Distribution Date. Except as otherwise specified in the related
Prospectus Supplement, distributions (other than the final distribution) will
be made to the persons in whose names the Certificates are registered at the
close of business on the last business day of the month preceding the month
in which the Distribution Date occurs (the "Record Date"), and the amount of
each distribution will be determined as of the close of business on the date
specified in the related Prospectus Supplement (the "Determination Date").
All distributions with respect to each class of Certificates on each
Distribution Date will be allocated pro rata among the outstanding
Certificates in such class or by random selection, as described in the
related Prospectus Supplement or otherwise established by the related
Trustee. Payments will be made either by wire transfer in immediately
available funds to the account of a Certificateholder at a bank or other
entity having appropriate facilities therefor, if such Certificateholder has
so notified the Trustee or other person required to make such payments no
later than the date specified in the related Prospectus Supplement (and, if
so provided in the related Prospectus Supplement, holds Certificates in the
requisite amount specified therein), or by check mailed to the address of the
person entitled thereto as it appears on the Certificate Register; provided,
however, that the final distribution in retirement of the Certificates
(whether Definitive Certificates or Book-Entry Certificates) will be made
only upon presentation and surrender of the Certificates at the location
specified in the notice to Certificateholders of such final distribution.
32
<PAGE>
AVAILABLE DISTRIBUTION AMOUNT
All distributions on the Certificates of each Series on each Distribution
Date will be made from the Available Distribution Amount described below, in
accordance with the terms described in the related Prospectus Supplement.
Unless provided otherwise in the related Prospectus Supplement, the
"Available Distribution Amount" for each Distribution Date equals the sum of
the following amounts:
(i) the total amount of all cash on deposit in the related Distribution
Account as of the corresponding Determination Date, including Servicer
advances, net of any scheduled payments due and payable after such
Distribution Date;
(ii) interest or investment income on amounts on deposit in the
Distribution Account, including any net amounts paid under any Cash Flow
Agreements; and
(iii) to the extent not on deposit in the related Distribution Account as
of the corresponding Determination Date, any amounts collected under, from
or in respect of any Credit Support with respect to such Distribution
Date.
As described below, the entire Available Distribution Amount will be
distributed among the related Certificates (including any Certificates not
offered hereby) on each Distribution Date, and accordingly will be released
from the Trust Fund and will not be available for any future distributions.
DISTRIBUTIONS OF INTEREST ON THE CERTIFICATES
Each class of Certificates (other than classes of Stripped Principal
Certificates that have no Pass-Through Rate) may have a different
Pass-Through Rate, which will be a fixed, variable or floating rate at which
interest will accrue on such class or a component thereof (the "Pass-Through
Rate"). The related Prospectus Supplement will specify the Pass-Through Rate
for each class or component or, in the case of a variable or floating
Pass-Through Rate, the method for determining the Pass-Through Rate. Unless
otherwise specified in the related Prospectus Supplement, interest on the
Certificates will be calculated on the basis of a 360-day year consisting of
twelve 30-day months.
Distributions of interest in respect of the Certificates of any class will
be made on each Distribution Date (other than any class of Accrual
Certificates, which will be entitled to distributions of accrued interest
commencing only on the Distribution Date, or under the circumstances,
specified in the related Prospectus Supplement, and any class of Stripped
Principal Certificates that are not entitled to any distributions of
interest) based on the Accrued Certificate Interest for such class and such
Distribution Date, subject to the sufficiency of the portion of the Available
Distribution Amount allocable to such class on such Distribution Date. Prior
to the time interest is distributable on any class of Accrual Certificates,
the amount of Accrued Certificate Interest otherwise distributable on such
class will be added to the Certificate Balance thereof on each Distribution
Date. With respect to each class of Certificates and each Distribution Date
(other than certain classes of Stripped Interest Certificates), "Accrued
Certificate Interest" will be equal to interest accrued for a specified
period on the outstanding Certificate Balance thereof immediately prior to
the Distribution Date, at the applicable Pass-Through Rate, reduced as
described below. Unless otherwise provided in the Prospectus Supplement,
Accrued Certificate Interest on Stripped Interest Certificates will be equal
to interest accrued for a specified period on the outstanding notional amount
thereof immediately prior to each Distribution Date, at the applicable
Pass-Through Rate, reduced as described below. The method of determining the
notional amount for any class of Stripped Interest Certificates will be
described in the related Prospectus Supplement. Reference to notional amount
is solely for convenience in certain calculations and does not represent the
right to receive any distributions of principal. Unless otherwise provided in
the related Prospectus Supplement, the Accrued Certificate Interest on a
Series of Certificates will be reduced in the event of prepayment interest
shortfalls, which are shortfalls in collections of interest for a full
accrual period resulting from prepayments prior to the due date in such
accrual period on the Mortgage Loans comprising or underlying the Mortgage
Assets in the Trust Fund for such Series. The particular manner in which such
shortfalls are to be allocated among some or all of the classes of
Certificates of that Series will be specified in the related Prospectus
Supplement.
33
<PAGE>
The related Prospectus Supplement will also describe the extent to which
the amount of Accrued Certificate Interest that is otherwise distributable on
(or, in the case of Accrual Certificates, that may otherwise be added to the
Certificate Balance of) a class of Offered Certificates may be reduced as a
result of any other contingencies, including delinquencies, losses and
deferred interest on or in respect of the Mortgage Loans comprising or
underlying the Mortgage Assets in the related Trust Fund. Unless otherwise
provided in the related Prospectus Supplement, any reduction in the amount of
Accrued Certificate Interest otherwise distributable on a class of
Certificates by reason of the allocation to such class of a portion of any
deferred interest on the Mortgage Loans comprising or underlying the Mortgage
Assets in the related Trust Fund will result in a corresponding increase in
the Certificate Balance of such class. See "Risk Factors--Prepayments and
Effect on Average Life of Certificates and Yields" and "Yield
Considerations."
DISTRIBUTIONS OF PRINCIPAL OF THE CERTIFICATES
The Certificates of each Series, other than certain classes of Stripped
Interest Certificates, will have a "Certificate Balance" which, at any time,
will equal the then maximum amount that the holder will be entitled to
receive in respect of principal out of the future cash flow on the Mortgage
Assets and other assets included in the related Trust Fund. The outstanding
Certificate Balance of a Certificate will be reduced to the extent of
distributions of principal thereon from time to time and, if and to the
extent so provided in the related Prospectus Supplement, by the amount of
losses incurred in respect of the related Mortgage Assets, may be increased
in respect of deferred interest on the related Mortgage Loans to the extent
provided in the related Prospectus Supplement and, in the case of Accrual
Certificates prior to the Distribution Date on which distributions of
interest are required to commence, will be increased by any related Accrued
Certificate Interest. Unless otherwise provided in the related Prospectus
Supplement, the initial aggregate Certificate Balance of all classes of
Certificates of a Series will not be greater than the outstanding aggregate
principal balance of the related Mortgage Assets as of the applicable Cut-off
Date. The initial aggregate Certificate Balance of a Series and each class
thereof will be specified in the related Prospectus Supplement. Unless
otherwise provided in the related Prospectus Supplement, distributions of
principal will be made on each Distribution Date to the class or classes of
Certificates entitled thereto in accordance with the provisions described in
such Prospectus Supplement until the Certificate Balance of such class has
been reduced to zero. Stripped Interest Certificates with no Certificate
Balance are not entitled to any distributions of principal.
COMPONENTS
To the extent specified in the related Prospectus Supplement, distribution
on a class of Certificates may be based on a combination of two or more
different components as described under "--General" above. To such extent,
the descriptions set forth under "--Distributions of Interests on the
Certificates" and "--Distributions of Principal of the Certificates" above
also relate to components of such a class of Certificates. In such case,
reference in such sections to Certificate Balance and Pass-Through Rate refer
to the principal balance, if any, of any such component and the Pass-Through
Rate, if any, on any such component, respectively.
DISTRIBUTIONS ON THE CERTIFICATES OF PREPAYMENT PREMIUMS OR IN RESPECT OF
EQUITY PARTICIPATIONS
If so provided in the related Prospectus Supplement, Prepayment Premiums
or payments in respect of Equity Participations that are collected on the
Mortgage Assets in the related Trust Fund will be distributed on each
Distribution Date to the class or classes of Certificates entitled thereto in
accordance with the provisions described in such Prospectus Supplement.
ALLOCATION OF LOSSES AND SHORTFALLS
If so provided in the Prospectus Supplement for a Series of Certificates
consisting of one or more classes of Subordinate Certificates, on any
Distribution Date in respect of which losses or shortfalls in collections on
the Mortgage Assets have been incurred, the amount of such losses or
shortfalls will be borne first by a class of Subordinate Certificates in the
priority and manner and subject to the limitations specified in such
Prospectus Supplement. See "Description of Credit Support" for a description
of the types of protection that may be included in shortfalls on Mortgage
Assets comprising such Trust Fund.
34
<PAGE>
ADVANCES IN RESPECT OF DELINQUENCIES
With respect to any Series of Certificates evidencing an interest in a
Trust Fund, unless otherwise provided in the related Prospectus Supplement, a
Servicer or another entity described therein will be required as part of its
servicing responsibilities to advance on or before each Distribution Date its
own funds or funds held in the Distribution Account that are not included in
the Available Distribution Amount for such Distribution Date, in an amount
equal to the aggregate of payments of principal (other than any balloon
payments) and interest (net of related servicing fees and Retained Interest)
that were due on the Whole Loans in such Trust Fund and were delinquent on
the related Determination Date, subject to such Servicer's (or another
entity's) good faith determination that such advances will be reimbursable
from Related Proceeds (as defined below). In the case of a Series of
Certificates that includes one or more classes of Subordinate Certificates
and if so provided in the related Prospectus Supplement, each Servicer's (or
another entity's) advance obligation may be limited only to the portion of
such delinquencies necessary to make the required distributions on one or
more classes of Senior Certificates and/or may be subject to such Servicer's
(or another entity's) good faith determination that such advances will be
reimbursable not only from Related Proceeds but also from collections on
other Trust Assets otherwise distributable on one or more classes of such
Subordinate Certificates. See "Description of Credit Support."
Advances are intended to maintain a regular flow of scheduled interest and
principal payments to holders of the class or classes of Certificates
entitled thereto, rather than to guarantee or insure against losses. Unless
otherwise provided in the related Prospectus Supplement, advances of a
Servicer's (or another entity's) funds will be reimbursable only out of
related recoveries on the Mortgage Loans (including amounts received under
any form of Credit Support) respecting which such advances were made (as to
any Mortgage Loan, "Related Proceeds") and, if so provided in the Prospectus
Supplement, out of any amounts otherwise distributable on one or more classes
of Subordinate Certificates of such Series; provided, however, that any such
advance will be reimbursable from any amounts in the Distribution Account
prior to any distributions being made on the Certificates to the extent that
a Servicer (or such other entity) shall determine in good faith that such
advance (a "Nonrecoverable Advance") is not ultimately recoverable from
Related Proceeds or, if applicable, from collections on other Trust Assets
otherwise distributable on such Subordinate Certificates. If advances have
been made by a Servicer from excess funds in the Distribution Account, such
Servicer is required to replace such funds in the Distribution Account on any
future Distribution Date to the extent that funds in the Distribution Account
on such Distribution Date are less than payments required to be made to
Certificateholders on such date. If so specified in the related Prospectus
Supplement, the obligations of a Servicer (or another entity) to make
advances may be secured by a cash advance reserve fund, a surety bond, a
letter of credit or another form of limited guaranty. If applicable,
information regarding the characteristics of, and the identity of any obligor
on, any such surety bond, will be set forth in the related Prospectus
Supplement.
If and to the extent so provided in the related Prospectus Supplement, a
Servicer (or another entity) will be entitled to receive interest at the rate
specified therein on its outstanding advances and will be entitled to pay
itself such interest periodically from general collections on the Trust
Assets prior to any payment to Certificateholders or as otherwise provided in
the related Agreement and described in such Prospectus Supplement.
The Prospectus Supplement for any Series of Certificates evidencing an
interest in a Trust Fund that includes CMBS will describe any corresponding
advancing obligation of any person in connection with such CMBS.
REPORTS TO CERTIFICATEHOLDERS
Unless otherwise provided in the Prospectus Supplement, with each
distribution to holders of any class of Certificates of a Series, the Master
Servicer or the Trustee, as provided in the related Prospectus Supplement,
will forward or cause to be forwarded to each such holder, to the Depositor
and to such other parties as may be specified in the related Agreement, a
statement setting forth, in each case to the extent applicable and available:
35
<PAGE>
(i) the amount of such distribution to holders of Certificates of such
class applied to reduce the Certificate Balance thereof;
(ii) the amount of such distribution to holders of Certificates of such
class allocable to Accrued Certificate Interest;
(iii) the amount of such distribution allocable to (a) Prepayment
Premiums and (b) payments on account of Equity Participations;
(iv) the amount of related servicing compensation received by each
Servicer and such other customary information as any such Master Servicer
or the Trustee deems necessary or desirable, or that a Certificateholder
reasonably requests, to enable Certificateholders to prepare their tax
returns;
(v) the aggregate amount of advances included in such distribution, and
the aggregate amount of any unreimbursed advances at the close of business
on such Distribution Date;
(vi) the aggregate principal balance of the Mortgage Assets at the close
of business on such Distribution Date;
(vii) the number and aggregate principal balance of Whole Loans in
respect of which (a) one scheduled payment is delinquent, (b) two
scheduled payments are delinquent, (c) three or more scheduled payments
are delinquent and (d) foreclosure proceedings have been commenced;
(viii) with respect to each Whole Loan that is delinquent two or more
months, (a) the loan number thereof, (b) the unpaid balance thereof, (c)
whether the delinquency is in respect of any balloon payment, (d) the
aggregate amount of unreimbursed servicing expenses and unreimbursed
advances in respect thereof, (e) if applicable, the aggregate amount of
any interest accrued and payable on related servicing expenses and related
advances assuming such Mortgage Loan is subsequently liquidated through
foreclosure, (f) whether a notice of acceleration has been sent to the
Mortgagor and, if so, the date of such notice, (g) whether foreclosure
proceedings have been commenced and, if so, the date so commenced and (h)
if such Mortgage Loan is more than three months delinquent and foreclosure
has not been commenced, the reason therefor;
(ix) with respect to any Whole Loan liquidated during the related Due
Period (other than by payment in full), (a) the loan number thereof, (b)
the manner in which it was liquidated and (c) the aggregate amount of
liquidation proceeds received;
(x) with respect to any Whole Loan liquidated during the related Due
Period, (a) the portion of such liquidation proceeds payable or
reimbursable to each Servicer (or any other entity) in respect of such
Mortgage Loan and (b) the amount of any loss to Certificateholders;
(xi) with respect to each REO Property relating to a Whole Loan and
included in the Trust Fund as of the end of the related Due Period, (a)
the loan number of the related Mortgage Loan and (b) the date of
acquisition;
(xii) with respect to each REO Property relating to a Whole Loan and
included in the Trust Fund as of the end of the related Due Period, (a)
the book value, (b) the principal balance of the related Mortgage Loan
immediately following such Distribution Date (calculated as if such
Mortgage Loan were still outstanding taking into account certain limited
modifications to the terms thereof specified in the Agreement), (c) the
aggregate amount of unreimbursed servicing expenses and unreimbursed
advances in respect thereof and (d) if applicable, the aggregate amount of
interest accrued and payable on related servicing expenses and related
advances;
(xiii) with respect to any such REO Property sold during the related Due
Period (a) the loan number of the related Mortgage Loan, (b) the aggregate
amount of sale proceeds, (c) the portion of such sales proceeds payable or
reimbursable to each Servicer in respect of such REO Property or the
related Mortgage Loan and (d) the amount of any loss to Certificateholders
in respect of the related Mortgage Loan;
(xiv) the aggregate Certificate Balance or notional amount, as the case
may be, of each class of Certificates (including any class of Certificates
not offered hereby) at the close of business on such
36
<PAGE>
Distribution Date, separately identifying any reduction in such
Certificate Balance due to the allocation of any loss and increase in the
Certificate Balance of a class of Accrual Certificates in the event that
Accrued Certificate Interest has been added to such balance;
(xv) the aggregate amount of principal prepayments made during the
related Due Period;
(xvi) the aggregate Accrued Certificate Interest and unpaid Accrued
Certificate Interest, if any, on each class of Certificates at the close
of business on such Distribution Date;
(xvii) in the case of Certificates with a variable Pass-Through Rate, the
Pass-Through Rate applicable to such Distribution Date, and, if available,
the immediately succeeding Distribution Date, as calculated in accordance
with the method specified in the related Prospectus Supplement;
(xviii) in the case of Certificates with a floating Pass-Through Rate,
for statements to be distributed in any month in which an adjustment date
occurs, the floating Pass-Through Rate applicable to such Distribution
Date and the immediately succeeding Distribution Date as calculated in
accordance with the method specified in the related Prospectus Supplement;
(xix) as to any Series which includes Credit Support, the amount of
coverage of each instrument of Credit Support included therein as of the
close of business on such Distribution Date; and
(xx) the aggregate amount of payments by the Mortgagors of (a) default
interest, (b) late charges and (c) assumption and modification fees
collected during the related Due Period.
In the case of information furnished pursuant to subclauses (i)-(iv)
above, the amounts shall be expressed as a dollar amount per minimum
denomination of Certificates or for such other specified portion thereof In
addition, in the case of information furnished pursuant to subclauses (i),
(ii), (xiv), (xvi) and (xvii) above, such amounts shall also be provided with
respect to each component, if any, of a class of Certificates. The Master
Servicer or the Trustee, as specified in the related Prospectus Supplement,
will forward or cause to be forwarded to each holder, to the Depositor and to
such other parties as may be specified in the Agreement, a copy of any
statements or reports received by the Master Servicer or the Trustee, as
applicable, with respect to any CMBS. The Prospectus Supplement for each
Series of Offered Certificates will describe any additional information to be
included in reports to the holders of such Certificates.
Within a reasonable period of time after the end of each calendar year,
the Master Servicer or the Trustee, as provided in the related Prospectus
Supplement, shall furnish to each person who at any time during the calendar
year was a holder of a Certificate a statement containing the information set
forth in subclauses (i)-(iv) above, aggregated for such calendar year or the
applicable portion thereof during which such person was a Certificateholder.
Such obligation of the Master Servicer or the Trustee shall be deemed to have
been satisfied to the extent that substantially comparable information shall
be provided by the Master Servicer or the Trustee pursuant to any
requirements of the Code as are from time to time in force.
Unless and until Definitive Certificates are issued, or unless otherwise
provided in the related Prospectus Supplement, such statements or reports
will be forwarded by the Master Servicer or the Trustee to Cede. Such
statements or reports may be available to Beneficial Owners upon request to
DTC or their respective Participant or Indirect Participant. In addition, the
Trustee shall furnish a copy of any such statement or report to any
Beneficial Owner which requests such copy and certifies to the Trustee or the
Master Servicer, as applicable, that it is the Beneficial Owner of a
Certificate. See "Description of the Certificates--Book-Entry Registration
and Definitive Certificates."
TERMINATION
The obligations created by the Agreements for each Series of Certificates
will terminate upon the payment to Certificateholders of that Series of all
amounts held in the Distribution Account or by any Servicer, if any, or the
Trustee and required to be paid to them pursuant to such Agreements following
the earlier of (i) the final payment or other liquidation of the last
Mortgage Asset subject thereto or the disposition of all property acquired
upon foreclosure of any Whole Loan subject thereto and (ii) the purchase of
all of the assets of the Trust Fund by the party entitled to effect such
termination, under the
37
<PAGE>
circumstances and in the manner set forth in the related Prospectus
Supplement. In no event, however, will the trust created by the Agreements
continue beyond the date specified in the related Prospectus Supplement.
Written notice of termination of the Agreements will be given to each
Certificateholder, and the final distribution will be made only upon
presentation and surrender of the Certificates at the location to be
specified in the notice of termination.
If so specified in the related Prospectus Supplement, a Series of
Certificates may be subject to optional early termination through the
repurchase of the assets in the related Trust Fund by the party specified
therein, under the circumstances and in the manner set forth therein. If so
provided in the related Prospectus Supplement, upon the reduction of the
Certificate Balance of a specified class or classes of Certificates by a
specified percentage or amount, the party specified therein will solicit bids
for the purchase of all assets of the Trust Fund, or of a sufficient portion
of such assets to retire such class or classes or purchase such class or
classes at a price set forth in the related Prospectus Supplement, in each
case, under the circumstances and in the manner set forth therein.
BOOK-ENTRY REGISTRATION AND DEFINITIVE CERTIFICATES
If so provided in the related Prospectus Supplement, one or more classes
of the Offered Certificates of any Series will be issued as Book-Entry
Certificates, and each such class will be represented by one or more single
Certificates registered in the name of a nominee for the depository, The
Depository Trust Company ("DTC").
DTC is a limited-purpose trust company organized under the laws of the
State of New York, a member of the Federal Reserve System, a "clearing
corporation" within the meaning of the Uniform Commercial Code ("UCC") and a
"clearing agency" registered pursuant to the provisions of Section 17A of the
Securities Exchange Act of 1934, as amended. DTC was created to hold
securities for its participating organizations ("Participants") and
facilitate the clearance and settlement of securities transactions between
Participants through electronic book-entry changes in their accounts, thereby
eliminating the need for physical movement of certificates. Participants
include J.P. Morgan Securities Inc., securities brokers and dealers, banks,
trust companies and clearing corporations and may include certain other
organizations. Indirect access to the DTC system also is available to others
such as banks, brokers, dealers and trust companies that clear through or
maintain a custodial relationship with a Participant, either directly or
indirectly ("Indirect Participants").
Unless otherwise provided in the related Prospectus Supplement, investors
that are not Participants or Indirect Participants but desire to purchase,
sell or otherwise transfer ownership of, or other interests in Book-Entry
Certificates may do so only through Participants and Indirect Participants.
In addition, such investors ("Beneficial Owners") will receive all
distributions on the Book-Entry Certificates through DTC and its
Participants. Under a book-entry format, Beneficial Owners will receive
payments after the related Distribution Date because, while payments are
required to be forwarded to Cede & Co., as nominee for DTC ("Cede"), on each
such date DTC will forward such payments to its Participants which thereafter
will be required to forward them to Indirect Participants or Beneficial
Owners. Unless otherwise provided in the related Prospectus Supplement, the
only "Certificateholder" (as such term is used in the Agreement) will be
Cede, as nominee of DTC, and the Beneficial Owners will not be recognized by
the Trustee as Certificateholders under the Agreements. Beneficial Owners
will be permitted to exercise the rights of Certificateholders under the
related Agreements only indirectly through the Participants who in turn will
exercise their rights through DTC. Under the rules, regulations and
procedures creating and affecting DTC and its operations, DTC is required to
make book-entry transfers among Participants on whose behalf it acts with
respect to the Book-Entry Certificates and is required to receive and
transmit distributions of principal of and interest on the Book-Entry
Certificates. Participants and Indirect Participants with which Beneficial
Owners have accounts with respect to the Book-Entry Certificates similarly
are required to make book-entry transfers and receive and transmit such
payments on behalf of their respective Beneficial Owners.
Because DTC can act only on behalf of Participants, who in turn act on
behalf of Indirect Participants and certain banks, the ability of a
Beneficial Owner to pledge its interest in the Book-Entry Certificates to
persons or entities that do not participate in the DTC system, or otherwise
take actions in respect of its interest in the Book-Entry Certificates, may
be limited due to the lack of a physical certificate evidencing such
interest.
38
<PAGE>
DTC has advised the Depositor that it will take any action permitted to be
taken by a Certificateholder under an Agreement only at the direction of one
or more Participants to whose account with DTC interests in the Book-Entry
Certificates are credited. Under DTC's procedures, DTC will take actions
permitted to be taken by Holders of any class of Book-Entry Certificates
under the Pooling and Servicing Agreement only at the direction of one or
more Participants to whose account the Book-Entry Certificates are credited
and whose aggregate holdings represent no less than any minimum amount of
Voting Rights required therefor. Therefore, Beneficial Owners will only be
able to exercise their Voting Rights to the extent permitted, and subject to
the procedures established, by their Participant and/or Indirect Participant,
as applicable. DTC may take conflicting actions with respect to any action of
Certificateholders of any Class to the extent that Participants authorize
such actions. None of the Servicers, the Depositor, the Trustee or any of
their respective affiliates will have any liability for any aspect of the
records relating to or payments made on account of beneficial ownership
interests in the Book-Entry Certificates, or for maintaining, supervising or
reviewing any records relating to such beneficial ownership interests.
Unless otherwise specified in the related Prospectus Supplement,
Certificates initially issued in book-entry form will be issued in fully
registered, certificated form to Beneficial Owners or their nominees
("Definitive Certificates"), rather than to DTC or its nominee only if (i)
the Depositor advises the Trustee in writing that DTC is no longer willing or
able to properly discharge its responsibilities as depository with respect to
the Certificates and the Depositor is unable to locate a qualified successor
or (ii) the Depositor, at its option, elects to terminate the book-entry
system through DTC.
Upon the occurrence of either of the events described in the immediately
preceding paragraph, DTC is required to notify all Participants of the
availability through DTC of Definitive Certificates for the Beneficial
Owners. Upon surrender by DTC of the certificate or certificates representing
the Book-Entry Certificates, together with instructions for reregistration,
the Trustee will issue (or cause to be issued) to the Beneficial Owners
identified in such instructions the Definitive Certificates to which they are
entitled, and thereafter the Trustee will recognize the holders of such
Definitive Certificates as Certificateholders under the Agreement.
DESCRIPTION OF THE AGREEMENTS
The Certificates of each Series evidencing interests in a Trust Fund
including Whole Loans will be issued pursuant to a Pooling and Servicing
Agreement among the Depositor, a Master Servicer, if specified in the related
Prospectus Supplement, a Special Servicer and the Trustee. The Certificates
of each Series evidencing interests in a Trust Fund not including Whole Loans
will be issued pursuant to a Trust Agreement between the Depositor and a
Trustee. The Master Servicer, any Special Servicer and the Trustee with
respect to any Series of Certificates will be named in the related Prospectus
Supplement. In lieu of appointing a Master Servicer, a servicer may be
appointed pursuant to the Pooling and Servicing Agreement for any Trust Fund.
The Mortgage Loans shall be serviced pursuant to the terms of the Pooling and
Servicing Agreement and, unless otherwise specified in the Prospectus
Supplement, a Servicing Agreement among the Depositor (or an affiliate
thereof), a Master Servicer, a Special Servicer and a Primary Servicer. A
manager or administrator may be appointed pursuant to the Trust Agreement for
any Trust Fund to administer such Trust Fund. The provisions of each
Agreement will vary depending upon the nature of the Certificates to be
issued thereunder and the nature of the related Trust Fund. A form of a
Pooling and Servicing Agreement and a form of Servicing Agreement has been
filed as an exhibit to the Registration Statement of which this Prospectus is
a part. Any Trust Agreement will generally conform to the form of Pooling and
Servicing Agreement filed herewith, but will not contain provisions with
respect to the servicing and maintenance of Whole Loans. The following
summaries describe certain provisions that may appear in each Agreement. The
Prospectus Supplement for a Series of Certificates will describe any
provision of the Agreements relating to such Series that materially differs
from the description thereof contained in this Prospectus. The summaries do
not purport to be complete and are subject to, and are qualified in their
entirety by reference to, all of the provisions of the Agreements for each
Trust Fund and the description of such provisions in the related Prospectus
Supplement. As used herein with respect to any Series, the term "Certificate"
refers to all of the Certificates of that Series, whether or not offered
hereby and by the related Prospectus Supplement,
39
<PAGE>
unless the context otherwise requires. The Depositor will provide a copy of
the Agreements (without exhibits) relating to any Series of Certificates
without charge upon written request of a holder of a Certificate of such
Series addressed to the Trustee specified in the related Prospectus
Supplement.
Unless otherwise specified in the related Prospectus Supplement, the
Mortgage Loans included in each Trust Fund were being serviced prior to the
issuance of the related Series of Certificates pursuant to the terms of a
Servicing Agreement by the Master Servicer, the Special Servicer and/or a
Primary Servicer. Unless otherwise specified in the related Prospectus
Supplement, following the issuance of the related Series of Certificates,
such Mortgage Loans will continue to be serviced pursuant to such Servicing
Agreement, together with the related Pooling and Servicing Agreement.
Pursuant to the terms of each Servicing Agreement, a Primary Servicer or a
Special Servicer will service the Mortgage Loans directly and a Master
Servicer may monitor the activities of each Primary Servicer and Special
Servicer. The Depositor shall assign its rights under each Servicing
Agreement to the Trustee for the benefit of the Certificateholders.
ASSIGNMENT OF ASSETS; REPURCHASES
At the time of issuance of any Series of Certificates, the Depositor will
assign (or cause to be assigned) to the designated Trustee the Trust Assets
to be included in the related Trust Fund, together with all principal and
interest to be received on or with respect to such Trust Assets after the
Cut-off Date, other than principal and interest due on or before the Cut-off
Date and other than any Retained Interest. The Trustee will, concurrently
with such assignment, deliver the Certificates to the Depositor in exchange
for the Trust Assets and the other assets comprising the Trust Fund for such
Series. Each Mortgage Asset will be identified in a schedule appearing as an
exhibit to the related Agreement. Unless otherwise provided in the related
Prospectus Supplement, such schedule will include detailed information (i) in
respect of each Whole Loan included in the related Trust Fund, including
without limitation, the address of the related Mortgaged Property and type of
such property, the Mortgage Interest Rate and, if applicable, the applicable
index, margin, adjustment date and any rate cap information, the original and
remaining term to maturity, the original and outstanding principal balance
and balloon payment, if any, the Value, Loan-to-Value Ratio and the Debt
Service Coverage Ratio as of the date indicated and payment and prepayment
provisions, if applicable, and (ii) in respect of each CMBS included in the
related Trust Fund, including without limitation, the CMBS Issuer, CMBS
Servicer and CMBS Trustee, the pass-through or bond rate or formula for
determining such rate, the issue date and original and remaining term to
maturity, if applicable, the original and outstanding principal amount and
payment provisions, if applicable.
With respect to each Whole Loan, the Depositor will deliver or cause to be
delivered to the Trustee (or to the custodian hereinafter referred to)
certain loan documents, which unless otherwise specified in the related
Prospectus Supplement will include the original Mortgage Note endorsed,
without recourse, in blank or to the order of the Trustee, the original
Mortgage (or a certified copy thereof) with evidence of recording indicated
thereon and an assignment of the Mortgage to the Trustee in recordable form.
Notwithstanding the foregoing, a Trust Fund may include Mortgage Loans where
the original Mortgage Note is not delivered to the Trustee if the Company
delivers to the Trustee or the custodian a copy or a duplicate original of
the Mortgage Note, together with an affidavit certifying that the original
thereof has been lost or destroyed. With respect to such Mortgage Loans, the
Trustee (or its nominee) may not be able to enforce the Mortgage Note against
the related borrower. Unless otherwise provided in the related Prospectus
Supplement, the related Agreements will require that the Depositor or another
party specified therein promptly cause each such assignment of Mortgage to be
recorded in the appropriate public office for real property records, except
in states where, in the opinion of counsel acceptable to the Trustee, such
recording is not required to protect the Trustee's interest in the related
Whole Loan against the claim of any subsequent transferee or any successor to
or creditor of the Depositor, the Master Servicer, the relevant Asset Sellers
or any other prior holder of the Whole Loan.
The Trustee (or a custodian) will review such Whole Loan documents within
a specified period of days after receipt thereof, and the Trustee (or a
custodian) will hold such documents in trust for the benefit of the
Certificateholders. Unless otherwise specified in the related Prospectus
Supplement, if any
40
<PAGE>
such document is found to be missing or defective in any material respect,
the Trustee (or such custodian) shall immediately notify the Depositor. If
the Depositor cannot cure the omission or defect within a specified number of
days after receipt of such notice, then unless otherwise specified in the
related Prospectus Supplement, the Depositor will be obligated, within a
specified number of days of receipt of such notice, to repurchase the related
Whole Loan from the Trustee at the Purchase Price or substitute for such
Mortgage Loan. Unless otherwise specified in the related Prospectus
Supplement, this repurchase or substitution obligation constitutes the sole
remedy available to the Certificateholders or the Trustee for omission of, or
a material defect in, a constituent document. To the extent specified in the
related Prospectus Supplement, in lieu of curing any omission or defect in
the Mortgage Asset or repurchasing or substituting for such Mortgage Asset,
the Depositor may agree to cover any losses suffered by the Trust Fund as a
result of such breach or defect.
If so provided in the related Prospectus Supplement, the Depositor will,
as to some or all of the Mortgage Loans, assign or cause to be assigned to
the Trustee the related Lease Assignments. In certain cases, the Trustee, or
Primary Servicer, as applicable, may collect all moneys under the related
Leases and distribute amounts, if any, required under the Lease for the
payment of maintenance, insurance and taxes, to the extent specified in the
related Lease agreement. The Trustee, or if so specified in the Prospectus
Supplement, the Master Servicer, as agent for the Trustee, may hold the Lease
in trust for the benefit of the Certificateholders.
With respect to each CMBS in certificated form, the Depositor will deliver
or cause to be delivered to the Trustee (or the custodian) the original
certificate or other definitive evidence of such CMBS together with bond
power or other instruments, certifications or documents required to transfer
fully such CMBS to the Trustee for the benefit of the Certificateholders.
With respect to each CMBS in uncertificated or book-entry form or held
through a "clearing corporation" within the meaning of the UCC the Depositor
and the Trustee will cause such CMBS to be registered directly or on the
books of such clearing corporation or of a financial intermediary in the name
of the Trustee for the benefit of the Certificateholders. Unless otherwise
provided in the related Prospectus Supplement, the related Agreement will
require that either the Depositor or the Trustee promptly cause any CMBS in
certificated form not registered in the name of the Trustee to be
re-registered, with the applicable persons, in the name of the Trustee.
REPRESENTATIONS AND WARRANTIES; REPURCHASES
Unless otherwise provided in the related Prospectus Supplement the
Depositor will, with respect to each Whole Loan, make or assign
representations and warranties, as of a specified date (the person making
such representations and warranties, the "Warranting Party") covering, by way
of example, the following types of matters: (i) the accuracy of the
information set forth for such Whole Loan on the schedule of Mortgage Assets
appearing as an exhibit to the related Agreement; (ii) the existence of title
insurance insuring the lien priority of the Whole Loan; (iii) the authority
of the Warranting Party to sell the Whole Loan; (iv) the payment status of
the Whole Loan and the status of payments of taxes, assessments and other
charges affecting the related Mortgaged Property; (v) the existence of
customary provisions in the related Mortgage Note and Mortgage to permit
realization against the Mortgaged Property of the benefit of the security of
the Mortgage; and (vi) the existence of hazard and extended perils insurance
coverage on the Mortgaged Property.
Any Warranting Party, if other than the Depositor, shall be an Asset
Sellers or an affiliate thereof or such other person acceptable to the
Depositor and shall be identified in the related Prospectus Supplement.
Representations and warranties made in respect of a Whole Loan may have
been made as of a date prior to the applicable Cut-off Date. A substantial
period of time may have elapsed between such date and the date of initial
issuance of the related Series of Certificates evidencing an interest in such
Whole Loan.
Unless otherwise specified in the related Prospectus Supplement, in the
event of a breach of any such representation or warranty, the Warranting
Party will be obligated to reimburse the Trust Fund for losses
41
<PAGE>
caused by any such breach or either cure such breach or repurchase or replace
the affected Whole Loan as described below. Since the representations and
warranties may not address events that may occur following the date as of
which they were made, the Warranting Party will have a reimbursement, cure,
repurchase or substitution obligation in connection with a breach of such a
representation and warranty only if the relevant event that causes such
breach occurs prior to such date. Such party would have no such obligations
if the relevant event that causes such breach occurs after such date.
Unless otherwise provided in the related Prospectus Supplement, the
Agreements will provide that the Master Servicer and/or Trustee will be
required to notify promptly the relevant Warranting Party of any breach of
any representation or warranty made by it in respect of a Whole Loan that
materially and adversely affects the value of such Whole Loan or the
interests therein of the Certificateholders. If such Warranting Party cannot
cure such breach within a specified period following the date on which such
party was notified of such breach, then such Warranting Party will be
obligated to repurchase such Whole Loan from the Trustee within a specified
period from the date on which the Warranting Party was notified of such
breach, at the Purchase Price therefor.
As to any Whole Loan, unless otherwise specified in the related Prospectus
Supplement, the "Purchase Price" is equal to the sum of the unpaid principal
balance thereof, plus unpaid accrued interest thereon at the Mortgage
Interest Rate from the date as to which interest was last paid to the due
date in the Due Period in which the relevant purchase is to occur, plus
certain servicing expenses that are reimbursable to each Servicer. If so
provided in the Prospectus Supplement for a Series, a Warranting Party,
rather than repurchase a Whole Loan as to which a breach has occurred, will
have the option, within a specified period after initial issuance of such
Series of Certificates, to cause the removal of such Whole Loan from the
Trust Fund and substitute in its place one or more other Whole Loans, in
accordance with the standards described in the related Prospectus Supplement.
If so provided in the Prospectus Supplement for a Series, a Warranting Party,
rather than repurchase or substitute a Whole Loan as to which a breach has
occurred, will have the option to reimburse the Trust Fund or the
Certificateholders for any losses caused by such breach. Unless otherwise
specified in the related Prospectus Supplement, this reimbursement,
repurchase or substitution obligation will constitute the sole remedy
available to holders of Certificates or the Trustee for a breach of
representation by a Warranting Party.
Neither the Depositor (except to the extent that it is the Warranting
Party) nor any Servicer will be obligated to purchase or substitute for a
Whole Loan if a Warranting Party defaults on its obligation to do so, and no
assurance can be given that Warranting Parties will carry out such
obligations with respect to Whole Loans.
Unless otherwise provided in the related Prospectus Supplement the
Warranting Party will, with respect to a Trust Fund that includes CMBS, make
or assign certain representations or warranties, as of a specified date, with
respect to such CMBS, covering (i) the accuracy of the information set forth
therefor on the schedule of Mortgage Assets appearing as an exhibit to the
related Agreement and (ii) the authority of the Warranting Party to sell such
Mortgage Assets. The related Prospectus Supplement will describe the remedies
for a breach thereof.
Each Servicer will make certain representations and warranties regarding
its authority to enter into, and its ability to perform its obligations
under, the related Agreement. A breach of any such representation in a
Pooling and Servicing Agreement of a Master Servicer or Special Servicer
which materially and adversely affects the interests of the
Certificateholders and which continues unremedied for thirty days after the
giving of written notice of such breach to such Servicer by the Trustee or
the Depositor, or to such Servicer, the Depositor and the Trustee by the
holders of Certificates evidencing not less than 25% of the Voting Rights
(unless otherwise specified in the related Prospectus Supplement), will
constitute an Event of Default under such Pooling and Servicing Agreement. A
breach of any such representation in a Servicing Agreement of a Servicer
which continues unremedied for thirty days after giving notice of such breach
to such Servicer will constitute an Event of Default under such Servicing
Agreement. See "Events of Default" and "Rights Upon Event of Default."
42
<PAGE>
ACCOUNTS
General
Each Servicer and/or the Trustee will, as to each Trust Fund, establish
and maintain or cause to be established and maintained one or more separate
accounts for the collection of payments on the related Mortgage Assets
(collectively, the "Accounts"), which must be either (i) an account or
accounts the deposits in which are insured by the Bank Insurance Fund or the
Savings Association Insurance Fund of the Federal Deposit Insurance
Corporation ("FDIC") (to the limits established by the FDIC) and the
uninsured deposits in which are otherwise secured such that the
Certificateholders have a claim with respect to the funds on Account or a
perfected first priority security interest against any collateral securing
such funds that is superior to the claims of any other depositors or general
creditors of the institution with which such Account is maintained or (ii)
otherwise maintained with a bank or trust company, and in a manner,
satisfactory to the Rating Agency or Agencies rating any class of
Certificates of such Series. The collateral eligible to secure amounts in an
Account is limited to United States government securities and other
investment grade obligations specified in the Agreement ("Permitted
Investments"). An Account may be maintained as an interest bearing or a
non-interest bearing account and the funds held therein may be invested
pending each succeeding Distribution Date in certain short-term Permitted
Investments. Unless otherwise provided in the related Prospectus Supplement,
any interest or other income earned on funds in an Account will be paid to a
Servicer or its designee as additional servicing compensation. An Account may
be maintained with an institution that is an affiliate of a Servicer provided
that such institution meets the standards imposed by the Rating Agency or
Agencies. If permitted by the Rating Agency or Agencies and so specified in
the related Prospectus Supplement, an Account may contain funds relating to
more than one Series of mortgage pass-through certificates and may contain
other funds respecting payments on mortgage loans belonging to a Servicer or
serviced or master serviced by it on behalf of others.
Deposits
Unless otherwise provided in the related Prospectus Supplement, the
Primary Servicer will deposit or cause to be deposited in an Account on a
daily basis, unless otherwise provided in the related Agreement, the
following payments and collections received, or advances made, by the Primary
Servicer:
(i) all payments on account of principal, including principal
prepayments, on the Mortgage Assets;
(ii) all payments on account of interest on the Mortgage Assets,
including any default interest collected, in each case net of any portion
thereof retained by a Servicer as its servicing compensation;
(iii) all proceeds of the hazard, business interruption and general
liability insurance policies to be maintained in respect of each Mortgaged
Property securing a Whole Loan in the Trust Fund (to the extent such
proceeds are not applied to the restoration of the property or released to
the Mortgagor in accordance with the normal servicing procedures of a
Servicer, subject to the terms and conditions of the related Mortgage and
Mortgage Note) and all proceeds of rental interruption policies, if any,
insuring against losses arising from the failure of Lessees under a Lease
to make timely rental payments because of certain casualty events
(collectively, "Insurance Proceeds") and all other amounts received and
retained in connection with the liquidation of defaulted Mortgage Loans in
the Trust Fund, by foreclosure, condemnation or otherwise ("Liquidation
Proceeds"), together with the net proceeds on a monthly basis with respect
to any Mortgaged Properties acquired for the benefit of Certificateholders
by foreclosure or by deed in lieu of foreclosure or otherwise;
(iv) any advances made as described under "Description of the
Certificates--Advances in Respect of Delinquencies";
(v) any amounts representing Prepayment Premiums;
(vi) any amounts received from a Special Servicer;
but excluding any REO Proceeds and penalties or modification fees which may
be retained by the Primary Servicer. REO Proceeds shall be maintained in an
Account by the Special Servicer.
43
<PAGE>
Once a month the Primary Servicer and the Special Servicer remit funds on
deposit in the Account each maintains together with any P&I Advances to the
Master Servicer for deposit in an Account maintained by the Master Servicer.
Withdrawals
A Servicer may, from time to time, unless otherwise provided in the
related Agreement and described in the related Prospectus Supplement, make
withdrawals from an Account for each Trust Fund for any of the following
purposes:
(i) to reimburse a Servicer for unreimbursed amounts advanced as
described under "Description of the Certificates--Advances in Respect of
Delinquencies," such reimbursement to be made out of amounts received
which were identified and applied by such Servicer as late collections of
interest on and principal of the particular Whole Loans with respect to
which the advances were made;
(ii) to reimburse a Servicer for unpaid servicing fees earned and certain
unreimbursed servicing expenses incurred with respect to Whole Loans and
properties acquired in respect thereof, such reimbursement to be made out
of amounts that represent Liquidation Proceeds and Insurance Proceeds
collected on the particular Whole Loans and properties, and net income
collected on the particular properties, with respect to which such fees
were earned or such expenses were incurred;
(iii) to reimburse a Servicer for any advances described in clause (i)
above and any servicing expenses described in clause (ii) above which, in
the Master Servicer's good faith judgment, will not be recoverable from
the amounts described in clauses (i) and (ii), respectively, such
reimbursement to be made from amounts collected on other Trust Assets or,
if and to the extent so provided by the related Agreement and described in
the related Prospectus Supplement, just from that portion of amounts
collected on other Trust Assets that is otherwise distributable on one or
more classes of Subordinate Certificates, if any, remain outstanding, and
otherwise any outstanding class of Certificates, of the related Series;
(iv) if and to the extent described in the related Prospectus Supplement,
to pay a Servicer interest accrued on the advances described in clause (i)
above and the servicing expenses described in clause (ii) above while such
remain outstanding and unreimbursed;
(v) unless otherwise provided in the related Prospectus Supplement, to
pay a Servicer, as additional servicing compensation, interest and
investment income earned in respect of amounts held in the Account; and
(vi) to make any other withdrawals permitted by the related Agreement and
described in the related Prospectus Supplement.
If and to the extent specified in the Prospectus Supplement amounts may be
withdrawn from any Account to cover additional costs, expenses or liabilities
associated with: the preparation of environmental site assessments with
respect to, and for containment, clean-up or remediation of hazardous wastes
and materials, the proper operation, management and maintenance of any
Mortgaged Property acquired for the benefit of Certificateholders by
foreclosure or by deed in lieu of foreclosure or otherwise, such payments to
be made out of income received on such property; if one or more elections
have been made to treat the Trust Fund or designated portions thereof as a
REMIC, any federal, state or local taxes imposed on the Trust Fund or its
assets or transactions, as and to the extent described under "Certain Federal
Income Tax Consequences--REMICS--Prohibited Transactions Tax and Other
Taxes"; retaining an independent appraiser or other expert in real estate
matters to determine a fair sale price for a defaulted Whole Loan or a
property acquired in respect thereof in connection with the liquidation of
such Whole Loan or property; and obtaining various opinions of counsel
pursuant to the related Agreement for the benefit of Certificateholders.
Distribution Account
Unless otherwise specified in the related Prospectus Supplement, the
Trustee will, as to each Trust Fund, establish and maintain, or cause to be
established and maintained, one or more separate Accounts
44
<PAGE>
for the collection of payments from the Master Servicer immediately preceding
each Distribution Date (the "Distribution Account"). The Trustee will also
deposit or cause to be deposited in a Distribution Account the following
amounts:
(i) any amounts paid under any instrument or drawn from any fund that
constitutes Credit Support for the related Series of Certificates as
described under "Description of Credit Support";
(ii) any amounts paid under any Cash Flow Agreement, as described under
"Description of the Trust Funds--Cash Flow Agreements";
(iii) all proceeds of any Trust Asset or, with respect to a Whole Loan,
property acquired in respect thereof purchased by the Depositor, any Asset
Sellers or any other specified person, and all proceeds of any Mortgage
Asset purchased as described under "Description of the
Certificates--Termination" (also, "Liquidation Proceeds");
(iv) any other amounts required to be deposited in the Distribution
Account as provided in the related Agreement and described in the related
Prospectus Supplement.
The Trustee may, from time to time, unless otherwise provided in the
related Agreements and described in the related Prospectus Supplement, make a
withdrawal from a Distribution Account to make distributions to the
Certificateholders on each Distribution Date.
Other Collection Accounts
Notwithstanding the foregoing, if so specified in the related Prospectus
Supplement, the Agreement for any Series of Certificates may provide for the
establishment and maintenance of a separate collection account into which the
Master Servicer or any related Primary Servicer or Special Servicer will
deposit on a daily basis the amounts described under "--Deposits" above for
one or more Series of Certificates. Any amounts on deposit in any such
collection account will be withdrawn therefrom and deposited into the
appropriate Distribution Account by a time specified in the related
Prospectus Supplement. To the extent specified in the related Prospectus
Supplement, any amounts which could be withdrawn from the Distribution
Account as described under "--Withdrawals" above, may also be withdrawn from
any such collection account. The Prospectus Supplement will set forth any
restrictions with respect to any such collection account, including
investment restrictions and any restrictions with respect to financial
institutions with which any such collection account may be maintained.
COLLECTION AND OTHER SERVICING PROCEDURES
Primary Servicer
The Primary Servicer is required under each Servicing Agreement to make
reasonable efforts to collect all scheduled payments under the Mortgage Loans
and will follow or cause to be followed such collection procedures as it
would follow with respect to mortgage loans that are comparable to the
Mortgage Loans and held for its own account, provided such procedures are
consistent with (i) the terms of the related Servicing Agreement, (ii)
applicable law and (iii) the general servicing standard specified in the
related Prospectus Supplement or, if no such standard is so specified, its
normal servicing practices (in either case, the "Servicing Standard").
Each Primary Servicer will also be required to perform other customary
functions of a servicer of comparable loans, including maintaining (or
causing the Mortgagor or Lessee on each Mortgage or Lease to maintain)
hazard, business interruption and general liability insurance policies (and,
if applicable, rental interruption policies) as described herein and in any
related Prospectus Supplement, and filing and settling claims thereunder;
maintaining escrow or impoundment accounts of Mortgagors for payment of
taxes, insurance and other items required to be paid by any Mortgagor
pursuant to the Mortgage Loan; processing assumptions or substitutions in
those cases where the Primary Servicer has determined not to enforce any
applicable due-on-sale clause; attempting to cure delinquencies; supervising
foreclosures; inspecting and managing Mortgaged Properties under certain
circumstances; and maintaining accounting records relating to the Mortgage
Loans.
45
<PAGE>
Master Servicer
The Master Servicer shall monitor the actions of the Primary Servicer and
the Special Servicer to confirm compliance with the Agreements.
Unless otherwise specified in the related Prospectus Supplement, a Master
Servicer, as servicer of the Mortgage Loans, on behalf of itself, the Trustee
and the Certificateholders, will present claims to the obligor under each
instrument of Credit Support, and will take such reasonable steps as are
necessary to receive payment or to permit recovery thereunder with respect to
defaulted Mortgage Loans. See "Description of Credit Support."
If a Master Servicer or its designee recovers payments under any
instrument of Credit Support with respect to any defaulted Mortgage Loan, the
Master Servicer will be entitled to withdraw or cause to be withdrawn from
the Distribution Account out of such proceeds, prior to distribution thereof
to Certificateholders, amounts representing its normal servicing compensation
on such Mortgage Loan, unreimbursed servicing expenses incurred with respect
to the Mortgage Loan and any unreimbursed advances of delinquent payments
made with respect to the Mortgage Loan. See "Hazard Insurance Policies" and
"Description of Credit Support."
Special Servicer
A Mortgagor's failure to make required payments may reflect inadequate
income or the diversion of that income from the service of payments due under
the Mortgage Loan, and may call into question such Mortgagor's ability to
make timely payment of taxes and to pay for necessary maintenance of the
related Mortgaged Property. Unless otherwise provided in the related
Prospectus Supplement, upon the occurrence of any of the following events
(each a "Servicing Transfer Event") with respect to a Mortgage Loan,
servicing for such Mortgage Loan (thereafter, a "Specially Serviced Mortgage
Loan") will be transferred from the Primary Servicer to the Special Servicer:
(a) such Mortgage Loan becomes a defaulted Mortgage Loan,
(b) the occurrence of certain events indicating the possible insolvency
of the Mortgagor,
(c) the receipt by the Primary Servicer of a notice of foreclosure of any
other lien on the related Mortgaged Property,
(d) the Master Servicer or the Primary Servicer determines that a payment
default is imminent,
(e) with respect to a Balloon Mortgage Loan, no assurances have been
given as to the ability of the Mortgagor to make the final payment
thereon, or
(f) the occurrence of certain other events constituting defaults under
the terms of such Mortgage Loan.
The Special Servicer is required to monitor any Mortgage Loan which is in
default, contact the Mortgagor concerning the default, evaluate whether the
causes of the default can be cured over a reasonable period without
significant impairment of the value of the Mortgaged Property, initiate
corrective action in cooperation with the Mortgagor if cure is likely,
inspect the Mortgaged Property and take such other actions as are consistent
with the Servicing Standard. A significant period of time may elapse before
the Special Servicer is able to assess the success of such corrective action
or the need for additional initiatives.
The time within which the Special Servicer makes the initial determination
of appropriate action evaluates the success of corrective action, develops
additional initiatives, institutes foreclosure proceedings and actually
forecloses (or takes a deed to a Mortgaged Property in lieu of foreclosure)
on behalf of the Certificateholders, may vary considerably depending on the
particular Mortgage Loan, the Mortgaged Property, the Mortgagor, the presence
of an acceptable party to assume the Mortgage Loan and the laws of the
jurisdiction in which the Mortgaged Property is located. Under federal
bankruptcy law, the Special Servicer in certain cases may not be permitted to
accelerate a Mortgage Loan or to foreclose on a Mortgaged Property for a
considerable period of time. See "Certain Legal Aspects of the Mortgage Loans
and the Leases."
46
<PAGE>
Any Agreement relating to a Trust Fund that includes Mortgage Loans may
grant to the Master Servicer and/or the holder or holders of certain classes
of Certificates a right of first refusal to purchase from the Trust Fund at a
predetermined purchase price any such Mortgage Loan as to which a specified
number of scheduled payments thereunder are delinquent. Any such right
granted to the holder of an Offered Certificate will be described in the
related Prospectus Supplement. The related Prospectus Supplement will also
describe any such right granted to any person if the predetermined purchase
price is less than the Purchase Price described under "Representations and
Warranties; Repurchases."
The Special Servicer may agree to modify, waive or amend any term of any
Specially Serviced Mortgage Loan in a manner consistent with the Servicing
Standard so long as the modification, waiver or amendment will not (i) affect
the amount or timing of any scheduled payments of principal or interest on
the Mortgage Loan or (ii) in its judgment, materially impair the security for
the Mortgage Loan or reduce the likelihood of timely payment of amounts due
thereon. The Special Servicer also may agree to any modification, waiver or
amendment that would so affect or impair the payments on, or the security
for, a Mortgage Loan if, unless otherwise provided in the related Prospectus
Supplement, (i) in its judgment, a material default on the Mortgage Loan has
occurred or a payment default is imminent and (ii) in its judgment, such
modification, waiver or amendment is reasonably likely to produce a greater
recovery with respect to the Mortgage Loan on a present value basis than
would liquidation. The Special Servicer is required to notify the Trustee in
the event of any modification, waiver or amendment of any Mortgage Loan.
The Special Servicer, on behalf of the Trustee, may at any time institute
foreclosure proceedings, exercise any power of sale contained in any
mortgage, obtain a deed in lieu of foreclosure, or otherwise acquire title to
a Mortgaged Property securing a Mortgage Loan by operation of law or
otherwise, if such action is consistent with the Servicing Standard and a
default on such Mortgage Loan has occurred or, in the Special Servicer's
judgment, is imminent. Unless otherwise specified in the related Prospectus
Supplement, the Special Servicer may not acquire title to any related
Mortgaged Property or take any other action that would cause the Trustee, for
the benefit of Certificateholders, or any other specified person to be
considered to hold title to, to be a "mortgagee-in-possession" of, or to be
an "owner" or an "operator" of such Mortgaged Property within the meaning of
certain federal environmental laws, unless the Special Servicer has
previously determined, based on a report prepared by a person who regularly
conducts environmental audits (which report will be an expense of the Trust
Fund), that:
(i) the Mortgaged Property is in compliance with applicable environmental
laws; or if not, that taking such actions as are necessary to bring the
Mortgaged Property in compliance therewith is reasonably likely to produce
a greater recovery on a present value basis, after taking into account any
risks associated therewith, than not taking such actions; and
(ii) and there are no circumstances present at the Mortgaged Property
relating to the use, management or disposal of any hazardous substances,
hazardous materials, wastes, or petroleum-based materials for which
investigation, testing, monitoring, containment, clean-up or remediation
could be required under any federal, state or local law or regulation or
that, if any such materials are present, taking such action with respect
to the affected Mortgaged Property is reasonably likely to produce a
greater recovery on a present value basis, after taking into account any
risks associated therewith, than not taking such actions.
Unless otherwise provided in the related Prospectus Supplement, if title
to any Mortgaged Property is acquired by a Trust Fund as to which a REMIC
election has been made, the Special Servicer, on behalf of the Trust Fund,
will be required to sell the Mortgaged Property within two years of
acquisition, unless (i) the Internal Revenue Service grants an extension of
time to sell such property or (ii) the Trustee receives an opinion of
independent counsel to the effect that the holding of the property by the
Trust Fund subsequent to two years after its acquisition will not result in
the imposition of a tax on the Trust Fund or cause the Trust Fund to fail to
qualify as a REMIC under the Code at any time that any Certificate is
outstanding. Subject to the foregoing, the Special Servicer will be required
to (i) solicit bids for any Mortgaged Property so acquired in such a manner
as will be reasonably likely to realize a fair price for such property and
(ii) accept the first (and, if multiple bids are contemporaneously received,
the highest) cash bid received from any person that constitutes a fair price.
47
<PAGE>
If the Trust Fund acquires title to any Mortgaged Property, the Special
Servicer, on behalf of the Trust Fund, may retain an independent contractor
to manage and operate such property. The retention of an independent
contractor, however, will not relieve the Special Servicer of any of its
obligations with respect to the management and operation of such Mortgaged
Property. Unless otherwise specified in the related Prospectus Supplement,
any such property acquired by the Trust Fund will be managed in a manner
consistent with the management and operation of similar property by a prudent
lending institution.
The limitations imposed by the related Agreement and the REMIC provisions
of the Code (if a REMIC election has been made with respect to the related
Trust Fund) on the operations and ownership of any Mortgaged Property
acquired on behalf of the Trust Fund may result in the recovery of an amount
less than the amount that would otherwise be recovered. See "Certain Legal
Aspects of the Mortgage Loans and the Leases--Foreclosure."
If recovery on a defaulted Mortgage Loan under any related instrument of
Credit Support is not available, the Special Servicer nevertheless will be
obligated to follow or cause to be followed such normal practices and
procedures as it deems necessary or advisable to realize upon the defaulted
Mortgage Loan. If the proceeds of any liquidation of the property securing
the defaulted Mortgage Loan are less than the outstanding principal balance
of the defaulted Mortgage Loan plus interest accrued thereon at the Mortgage
Interest Rate plus the aggregate amount of expenses incurred by the Special
Servicer in connection with such proceedings and which are reimbursable under
the Agreement, the Trust Fund will realize a loss in the amount of such
difference. The Special Servicer will be entitled to withdraw or cause to be
withdrawn from a related Account out of the Liquidation Proceeds recovered on
any defaulted Mortgage Loan, prior to the distribution of such Liquidation
Proceeds to Certificateholders, amounts representing its normal servicing
compensation on the Mortgage Loan, unreimbursed servicing expenses incurred
with respect to the Mortgage Loan and any unreimbursed advances of delinquent
payments made with respect to the Mortgage Loan.
If any property securing a defaulted Mortgage Loan is damaged and
proceeds, if any, from the related hazard insurance policy are insufficient
to restore the damaged property to a condition sufficient to permit recovery
under the related instrument of Credit Support, if any, the Special Servicer
is not required to expend its own funds to restore the damaged property
unless it determines (i) that such restoration will increase the proceeds to
Certificateholders on liquidation of the Mortgage Loan after reimbursement of
the Master Servicer for its expenses and (ii) that such expenses will be
recoverable by it from related Insurance Proceeds or Liquidation Proceeds.
HAZARD INSURANCE POLICIES
Unless otherwise specified in the related Prospectus Supplement, each
Agreement for a Trust Fund that includes Whole Loans will require the Primary
Servicer to cause the Mortgagor on each Whole Loan to maintain a hazard
insurance policy providing for such coverage as is required under the related
Mortgage. Unless otherwise specified in the related Prospectus Supplement,
such coverage will be in general in an amount equal to the amount necessary
to fully compensate for any damage or loss to the improvements on the
Mortgaged Property on a replacement cost basis, but not less than the amount
necessary to avoid the application of any co-insurance clause contained in
the hazard insurance policy. The ability of the Primary Servicer to assure
that hazard insurance proceeds are appropriately applied may be dependent
upon its being named as an additional insured under any hazard insurance
policy and under any other insurance policy referred to below, or upon the
extent to which information in this regard is furnished by Mortgagors. All
amounts collected by the Primary Servicer under any such policy (except for
amounts to be applied to the restoration or repair of the Mortgaged Property
or released to the Mortgagor in accordance with the Primary Servicer's normal
servicing procedures, subject to the terms and conditions of the related
Mortgage and Mortgage Note) will be deposited in a related Account.
In general, the standard form of fire and extended coverage policy covers
physical damage to or destruction of the improvements of the property by
fire, lightning, explosion, smoke, windstorm and hail, and riot, strike and
civil commotion, subject to the conditions and exclusions specified in each
policy. Although the policies relating to the Whole Loans will be
underwritten by different insurers under different state laws in accordance
with different applicable state forms, and therefore will not contain
48
<PAGE>
identical terms and conditions, the basic terms thereof are dictated by
respective state laws, and most such policies typically do not cover any
physical damage resulting from war, revolution, governmental actions, floods
and other water-related causes, earth movement (including earthquakes,
landslides and mudflows), wet or dry rot, vermin, domestic animals and
certain other kinds of uninsured risks.
The hazard insurance policies covering the Mortgaged Properties securing
the Whole Loans will typically contain a co-insurance clause that in effect
requires the insured at all times to carry insurance of a specified
percentage (generally 80% to 90%) of the full replacement value of the
improvements on the property in order to recover the full amount of any
partial loss. If the insured's coverage falls below this specified
percentage, such clause generally provides that the insurer's liability in
the event of partial loss does not exceed the lesser of (i) the replacement
cost of the improvements less physical depreciation and (ii) such proportion
of the loss as the amount of insurance carried bears to the specified
percentage of the full replacement cost of such improvements.
The Agreements for a Trust Fund that includes Whole Loans will require the
Primary Servicer to cause the Mortgagor on each Whole Loan, or, in certain
cases, the related Lessee, to maintain all such other insurance coverage with
respect to the related Mortgaged Property as is consistent with the terms of
the related Mortgage, which insurance may typically include flood insurance
(if the related Mortgaged Property was located at the time of origination in
a federally designated flood area).
In addition, to the extent required by the related Mortgage, the Primary
Servicer may require the Mortgagor or related Lessee to maintain other forms
of insurance including, but not limited to, loss of rent endorsements,
business interruption insurance and comprehensive public liability insurance.
Any cost incurred by the Master Servicer in maintaining any such insurance
policy will be added to the amount owing under the Mortgage Loan where the
terms of the Mortgage Loan so permit; provided, however, that the addition of
such cost will not be taken into account for purposes of calculating the
distribution to be made to Certificateholders. Such costs may be recovered by
a Servicer from a related Account, with interest thereon, as provided by the
Agreements.
RENTAL INTERRUPTION INSURANCE POLICY
If so specified in the related Prospectus Supplement, the Primary Servicer
or the Mortgagors will maintain rental interruption insurance policies in
full force and effect with respect to some or all of the Leases. Although the
terms of such policies vary to some degree, a rental interruption insurance
policy typically provides that, to the extent that a Lessee fails to make
timely rental payments under the related Lease due to a casualty event, such
losses will be reimbursed to the insured. If so specified in the related
Prospectus Supplement, the Primary Servicer will be required to pay from its
servicing compensation the premiums on the rental interruption policy on a
timely basis. If so specified in the Prospectus Supplement, if such rental
interruption policy is canceled or terminated for any reason (other than the
exhaustion of total policy coverage), the Primary Servicer will exercise its
best reasonable efforts to obtain from another insurer a replacement policy
comparable to the rental interruption policy with a total coverage that is
equal to the then existing coverage of the terminated rental interruption
policy; provided that if the cost of any such replacement policy is greater
than the cost of the terminated rental interruption policy, the amount of
coverage under the replacement policy will, unless otherwise specified in the
related Prospectus Supplement, be reduced to a level such that the applicable
premium does not exceed, by a percentage that may be set forth in the related
Prospectus Supplement, the cost of the rental interruption policy that was
replaced. Any amounts collected by the Primary Servicer under the rental
interruption policy in the nature of insurance proceeds will be deposited in
a related Account.
FIDELITY BONDS AND ERRORS AND OMISSIONS INSURANCE
Unless otherwise specified in the related Prospectus Supplement, the
Agreements will require that the Servicers obtain and maintain in effect a
fidelity bond or similar form of insurance coverage (which may provide
blanket coverage) or any combination thereof insuring against loss occasioned
by fraud, theft
49
<PAGE>
or other intentional misconduct of the officers, employees and agents of such
Servicer. The related Agreements will allow a Servicer to self-insure against
loss occasioned by the errors and omissions of the officers, employees and
agents of the Master Servicer or the Special Servicer so long as certain
criteria set forth in the Agreements are met.
DUE-ON-SALE AND DUE-ON-ENCUMBRANCE PROVISIONS
Certain of the Whole Loans may contain clauses requiring the consent of
the mortgagee to any sale or other transfer of the related Mortgaged
Property, or due-on-sale clauses entitling the mortgagee to accelerate
payment of the Whole Loan upon any sale or other transfer of the related
Mortgaged Property. Certain of the Whole Loans may contain clauses requiring
the consent of the mortgagee to the creation of any other lien or encumbrance
on the Mortgaged Property or due-on-encumbrance clauses entitling the
mortgagee to accelerate payment of the Whole Loan upon the creation of any
other lien or encumbrance upon the Mortgaged Property. Unless otherwise
provided in the related Prospectus Supplement, the Primary Servicer, on
behalf of the Trust Fund, will exercise any right the Trustee may have as
mortgagee to accelerate payment of any such Whole Loan or to withhold its
consent to any transfer or further encumbrance. Unless otherwise specified in
the related Prospectus Supplement, any fee collected by or on behalf of the
Primary Servicer for entering into an assumption agreement will be retained
by or on behalf of the Primary Servicer as additional servicing compensation.
See "Certain Legal Aspects of the Mortgage Loans and the Leases--Due-on-Sale
and Due-on-Encumbrance."
RETAINED INTEREST; SERVICING COMPENSATION AND PAYMENT OF EXPENSES
The Prospectus Supplement for a Series of Certificates will specify
whether there will be any Retained Interest in the Mortgage Assets, and, if
so, the initial owner thereof. If so, the Retained Interest will be
established on a loan-by-loan basis and will be specified on an exhibit to
the related Agreement. A "Retained Interest" in a Mortgage Asset represents a
specified portion of the interest payable thereon. The Retained Interest will
be deducted from Mortgagor payments as received and will not be part of the
related Trust Fund.
Unless otherwise specified in the related Prospectus Supplement, each
Servicer's primary servicing compensation with respect to a Series of
Certificates will come from the periodic payment to it of a portion of the
interest payment on each Mortgage Asset. Since any Retained Interest and a
Servicer's primary compensation are percentages of the principal balance of
each Mortgage Asset, such amounts will decrease in accordance with the
amortization of the Mortgage Assets. The Prospectus Supplement with respect
to a Series of Certificates evidencing interests in a Trust Fund that
includes Whole Loans may provide that, as additional compensation, a Servicer
may retain all or a portion of assumption fees, modification fees, late
payment charges or Prepayment Premiums collected from Mortgagors and any
interest or other income which may be earned on funds held in a related
Account.
The Master Servicer may, to the extent provided in the related Prospectus
Supplement, pay from its servicing compensation certain expenses incurred in
connection with its servicing and managing of the Mortgage Assets, including,
without limitation, payment of the fees and disbursements of the Trustee and
independent accountants, payment of expenses incurred in connection with
distributions and reports to Certificateholders, and payment of any other
expenses described in the related Prospectus Supplement. Certain other
expenses, including certain expenses relating to defaults and liquidations on
the Whole Loans and, to the extent so provided in the related Prospectus
Supplement, interest thereon at the rate specified therein, and the fees of
any Special Servicer, may be borne by the Trust Fund.
EVIDENCE AS TO COMPLIANCE
Each Servicing Agreement will provide that on or before a specified date
in each year, beginning on a date specified therein, a firm of independent
public accountants will furnish a statement to the Trustee to the effect
that, on the basis of the examination by such firm conducted substantially in
compliance with either the Uniform Single Attestation Program for Mortgage
Bankers, the servicing by or on behalf of each Servicer was conducted in
compliance with the terms of such agreements except for any exceptions the
Uniform Single Attestation Program for Mortgage Bankers requires it to
report.
50
<PAGE>
Each Servicing Agreement will also provide for delivery to the Trustee, on
or before a specified date in each year, of an annual statement signed by an
officer of each Servicer to the effect that such Servicer has fulfilled its
obligations under the Agreement throughout the preceding calendar year or
other specified twelve-month period.
Unless otherwise provided in the related Prospectus Supplement, copies of
such annual accountants' statement and such statements of officers will be
obtainable by Certificateholders and Beneficial Owners without charge upon
written request to the Master Servicer at the address set forth in the
related Prospectus Supplement; provided that such Beneficial Owner shall have
certified to the Master Servicer that it is the Beneficial Owner of a
Certificate.
CERTAIN MATTERS REGARDING EACH SERVICER AND THE DEPOSITOR
The Master Servicer, the Primary Servicer and the Special Servicer, or a
servicer for substantially all the Whole Loans under each Agreement will be
named in the related Prospectus Supplement. Each entity serving as Servicer
(or as such servicer) may be an affiliate of the Depositor and may have other
normal business relationships with the Depositor or the Depositor's
affiliates. Reference herein to a Servicer shall be deemed to be to the
servicer of substantially all of the Whole Loans, if applicable.
Unless otherwise specified in the related Prospectus Supplement, the
related Agreement will provide that any Servicer may resign from its
obligations and duties thereunder only with the consent of the Trustee, which
may not be unreasonably withheld or upon a determination that its duties
under the Agreement are no longer permissible under applicable law. No such
resignation will become effective until a successor servicer has assumed such
Servicer's obligations and duties under the related Servicing Agreement. If a
Primary Servicer resigns, the Master Servicer shall assume the obligations
thereof.
Unless otherwise specified in the related Prospectus Supplement, each
Servicing Agreement will further provide that none of the Servicers, or any
officer, employee, or agent thereof will be under any liability to the
related Trust Fund or Certificateholders for any action taken, or for
refraining from the taking of any action in accordance with the Servicing
standards set forth in the Servicing Agreement, in good faith pursuant to the
related Servicing Agreement; provided, however, that no Servicer nor any such
person will be protected against any breach of a representation or warranty
made in such Agreement, or against any liability specifically imposed
thereby, or against any liability which would otherwise be imposed by reason
of willful misfeasance, bad faith or negligence in the performance of duties
thereunder or by reason of reckless disregard of obligations and duties
thereunder. Unless otherwise specified in the related Prospectus Supplement,
the Depositor shall be liable only to the extent of its obligations
specifically imposed upon and undertaken by the Depositor. Unless otherwise
specified in the related Prospectus Supplement, each Servicing Agreement will
further provide that each Servicer will be entitled to indemnification by the
related Trust Fund against any loss, liability or expense incurred in
connection with any legal action relating to the related Servicing Agreement
or the Mortgage Loans; provided, however, that such indemnification will not
extend to any loss, liability or expense incurred by reason of misfeasance,
bad faith or negligence in the performance of obligations or duties
thereunder, or by reason of reckless disregard of such obligations or duties.
In addition, each Servicing Agreement will provide that no Servicer will be
under any obligation to appear in, prosecute or defend any legal action which
is not incidental to its responsibilities under the Servicing Agreement and
which in its opinion may involve it in any expense or liability. Any Servicer
may, however, with the consent of the Trustee undertake any such action which
it may deem necessary or desirable with respect to the Agreement and the
rights and duties of the parties thereto and the interests of the
Certificateholders thereunder. In such event, the legal expenses and costs of
such action and any liability resulting therefrom will be expenses, costs and
liabilities of the Certificateholders, and the Servicer will be entitled to
be reimbursed therefor.
Any person into which a Servicer or the Depositor may be merged or
consolidated, or any person resulting from any merger or consolidation to
which a Servicer or the Depositor is a party, or any person succeeding to the
business of a Servicer or the Depositor will be the successor of such
Servicer or the Depositor, as applicable, under the related Agreements.
51
<PAGE>
EVENTS OF DEFAULT
Unless otherwise provided in the related Prospectus Supplement for a Trust
Fund that includes Whole Loans, Events of Default with respect to a Servicer
under the related Agreements will include (i) any failure by such Servicer to
distribute or cause to be distributed to the Trustee, another Servicer or the
Certificateholders, any required payment within one Business Day of the date
due; (ii) any failure by such Servicer to timely deliver a report that
continues unremedied for two days after receipt of notice of such failure has
been given to such Servicer by the Trustee or another Servicer; (iii) any
failure by such Servicer duly to observe or perform in any material respect
any of its other covenants or obligations under the Agreement which continues
unremedied for thirty days after written notice of such failure has been
given to such Servicer; (iv) any breach of a representation or warranty made
by such Servicer under the Agreement which materially and adversely affects
the interests of Certificateholders and which continues unremedied for thirty
days after written notice of such breach has been given to such Servicer; (v)
certain events of insolvency, readjustment of debt, marshalling of assets and
liabilities or similar proceedings and certain actions by or on behalf of
such Servicer indicating its insolvency or inability to pay its obligations;
and (vi) any failure by such Servicer to maintain a required license to do
business or service the Mortgage Loans pursuant to the related Agreements.
Material variations to the foregoing Events of Default (other than to shorten
cure periods or eliminate notice requirements) will be specified in the
related Prospectus Supplement. Unless otherwise specified in the related
Prospectus Supplement, the Trustee shall, not later than the later of 60 Days
after the occurrence of any event which constitutes or, with notice or lapse
of time or both, would constitute an Event of Default and five days after
certain officers of the Trustee become aware of the occurrence of such an
event, transmit by mail to the Depositor and all Certificateholders of the
applicable Series notice of such occurrence, unless such default shall have
been cured or waived.
RIGHTS UPON EVENT OF DEFAULT
So long as an Event of Default under an Agreement remains unremedied, the
Depositor or the Trustee may, and at the direction of holders of Certificates
evidencing not less than 25% of the Voting Rights, the Trustee shall,
terminate all of the rights and obligations of the related Servicer under the
Agreement and in and to the Mortgage Loans (other than as a Certificateholder
or as the owner of any Retained Interest), whereupon the Master Servicer (or
if such Servicer is the Master Servicer, the Trustee) will succeed to all of
the responsibilities, duties and liabilities of such Servicer under the
Agreements (except that if the Trustee is prohibited by law from obligating
itself to make advances regarding delinquent mortgage loans, or if the
related Prospectus Supplement so specifies, then the Trustee will not be
obligated to make such advances) and will be entitled to similar compensation
arrangements. Unless otherwise specified in the related Prospectus
Supplement, in the event that the Trustee is unwilling or unable so to act,
it may or, at the written request of the holders of Certificates entitled to
at least 25% of the Voting Rights, it shall appoint, or petition a court of
competent jurisdiction for the appointment of, a loan servicing institution
acceptable to the Rating Agency with a net worth at the time of such
appointment of at least $15,000,000 to act as successor to the Master
Servicer under the Agreement. Pending such appointment, the Trustee is
obligated to act in such capacity. The Trustee and any such successor may
agree upon the servicing compensation to be paid, which in no event may be
greater than the compensation payable to the Master Servicer under the
Agreement.
Unless otherwise described in the related Prospectus Supplement, the
holders of Certificates representing at least 66 2/3% of the Voting Rights
allocated to the respective classes of Certificates affected by any Event of
Default will be entitled to waive such Event of Default; provided, however,
that an Event of Default involving a failure to distribute a required payment
to Certificateholders described in clause (i) under "Events of Default" may
be waived only by all of the Certificateholders. Upon any such waiver of an
Event of Default, such Event of Default shall cease to exist and shall be
deemed to have been remedied for every purpose under the Agreement.
No Certificateholder will have the right under any Agreement to institute
any proceeding with respect thereto unless such holder previously has given
to the Trustee written notice of default and unless the holders of
Certificates evidencing not less than 25% of the Voting Rights have made
written request
52
<PAGE>
upon the Trustee to institute such proceeding in its own name as Trustee
thereunder and have offered to the Trustee reasonable indemnity, and the
Trustee for sixty days has neglected or refused to institute any such
proceeding. The Trustee, however, is under no obligation to exercise any of
the trusts or powers vested in it by any Agreement or to make any
investigation of matters arising thereunder or to institute, conduct or
defend any litigation thereunder or in relation thereto at the request, order
or direction of any of the holders of Certificates covered by such Agreement,
unless such Certificateholders have offered to the Trustee reasonable
security or indemnity against the costs, expenses and liabilities which may
be incurred therein or thereby.
As described under "Description of the Certificates--Book-Entry
Registration and Definitive Certificates," unless and until Definitive
Certificates are issued, Beneficial Owners may only exercise their rights as
owners of Certificates indirectly through DTC, or their respective
Participants and Indirect Participants.
AMENDMENT
Each Agreement may be amended by the parties thereto, without the consent
of any of the holders of Certificates covered by the Agreement, (i) to cure
any ambiguity, (ii) to correct, modify or supplement any provision therein
which may be inconsistent with any other provision therein, (iii) to make any
other provisions with respect to matters or questions arising under the
Agreement which are not inconsistent with the provisions thereof, or (iv) to
comply with any requirements imposed by the Code; provided that such
amendment (other than an amendment for the purpose specified in clause (iv)
above) will not (as evidenced by an opinion of counsel to such effect)
adversely affect in any material respect the interests of any holder of
Certificates covered by the Agreement. Unless otherwise specified in the
related Prospectus Supplement, each Agreement may also be amended by the
Depositor, the Master Servicer, if any, and the Trustee, with the consent of
the holders of Certificates affected thereby evidencing not less than 51% of
the Voting Rights, for any purpose; provided, however, that unless otherwise
specified in the related Prospectus Supplement, no such amendment may (i)
reduce in any manner the amount of or delay the timing of, payments received
or advanced on Mortgage Loans which are required to be distributed on any
Certificate without the consent of the holder of such Certificate, (ii)
adversely affect in any material respect the interests of the holders of any
class of Certificates in a manner other than as described in (i), without the
consent of the holders of all Certificates of such class or (iii) modify the
provisions of such Agreement described in this paragraph without the consent
of the holders of all Certificates covered by such Agreement then
outstanding. However, with respect to any Series of Certificates as to which
a REMIC election is to be made, the Trustee will not consent to any amendment
of the Agreement unless it shall first have received an opinion of counsel to
the effect that such amendment will not result in the imposition of a tax on
the related Trust Fund or cause the related Trust Fund to fail to qualify as
a REMIC at any time that the related Certificates are outstanding.
THE TRUSTEE
The Trustee under each Agreement will be named in the related Prospectus
Supplement. The commercial bank, national banking association, banking
corporation or trust company serving as Trustee may have a banking
relationship with the Depositor and its affiliates and with any Master
Servicer and its affiliates.
DUTIES OF THE TRUSTEE
The Trustee will make no representations as to the validity or sufficiency
of any Agreement, the Certificates or any Trust Asset or related document and
is not accountable for the use or application by or on behalf of any Servicer
of any funds paid to such Servicer or its designee in respect of the
Certificates or the Trust Assets, or deposited into or withdrawn from any
Account or any other account by or on behalf of any Servicer. If no Event of
Default has occurred and is continuing, the Trustee is required to perform
only those duties specifically required under the related Agreements.
However, upon receipt of the various certificates, reports or other
instruments required to be furnished to it, the Trustee is required to
examine such documents and to determine whether they conform to the
requirements of the Agreements.
53
<PAGE>
CERTAIN MATTERS REGARDING THE TRUSTEE
Unless otherwise specified in the related Prospectus Supplement, the
Trustee and any director, officer, employee or agent of the Trustee shall be
entitled to indemnification out of the Distribution Account for any loss,
liability or expense (including costs and expenses of litigation, and of
investigation, counsel fees, damages, judgments and amounts paid in
settlement) incurred in connection with the Trustee's (i) enforcing its
rights and remedies and protecting the interests, and enforcing the rights
and remedies, of the Certificateholders during the continuance of an Event of
Default, (ii) defending or prosecuting any legal action in respect of the
related Agreement or Series of Certificates, (iii) being the mortgagee of
record with respect to the Mortgage Loans in a Trust Fund and the owner of
record with respect to any Mortgaged Property acquired in respect thereof for
the benefit of Certificateholders, or (iv) acting or refraining from acting
in good faith at the direction of the holders of the related Series of
Certificates entitled to not less than 25% (or such higher percentage as is
specified in the related Agreement with respect to any particular matter) of
the Voting Rights for such Series; provided, however, that such
indemnification will not extend to any loss, liability or expense that
constitutes a specific liability of the Trustee pursuant to the related
Agreement, or to any loss, liability or expense incurred by reason of willful
misfeasance, bad faith or negligence on the part of the Trustee in the
performance of its obligations and duties thereunder, or by reason of its
reckless disregard of such obligations or duties, or as may arise from a
breach of any representation, warranty or covenant of the Trustee made
therein.
RESIGNATION AND REMOVAL OF THE TRUSTEE
The Trustee may at any time resign from its obligations and duties under
an Agreement by giving written notice thereof to the Depositor, the Master
Servicer, if any, and all Certificateholders. Upon receiving such notice of
resignation, the Depositor is required promptly to appoint a successor
trustee acceptable to the Master Servicer, if any. If no successor trustee
shall have been so appointed and have accepted appointment within 30 days
after the giving of such notice of resignation, the resigning Trustee may
petition any court of competent jurisdiction for the appointment of a
successor trustee.
If at any time the Trustee shall cease to be eligible to continue as such
under the related Agreements, or if at any time the Trustee shall become
incapable of acting, or shall be adjudged bankrupt or insolvent, or a
receiver of the Trustee or of its property shall be appointed, or any public
officer shall take charge or control of the Trustee or of its property or
affairs for the purpose of rehabilitation, conservation or liquidation, then
the Depositor may remove the Trustee and appoint a successor trustee
acceptable to the Master Servicer, if any. Holders of the Certificates of any
Series entitled to at least 51% of the Voting Rights for such Series may at
any time remove the Trustee without cause and appoint a successor trustee.
Any resignation or removal of the Trustee and appointment of a successor
trustee shall not become effective until acceptance of appointment by the
successor trustee.
54
<PAGE>
DESCRIPTION OF CREDIT SUPPORT
GENERAL
For any Series of Certificates, Credit Support may be provided with
respect to one or more classes thereof or the related Mortgage Assets. Credit
Support may be in the form of the subordination of one or more classes of
Certificates, letters of credit, insurance policies, guarantees, the
establishment of one or more reserve funds or another method of Credit
Support described in the related Prospectus Supplement, or any combination of
the foregoing. If so provided in the related Prospectus Supplement, any form
of Credit Support may be structured so as to be drawn upon by more than one
Series to the extent described therein.
Unless otherwise provided in the related Prospectus Supplement for a
Series of Certificates, the Credit Support will not provide protection
against all risks of loss and will not guarantee repayment of the entire
Certificate Balance of the Certificates and interest thereon. If losses or
shortfalls occur that exceed the amount covered by Credit Support or that are
not covered by Credit Support, Certificateholders will bear their allocable
share of deficiencies. Moreover, if a form of Credit Support covers more than
one Series of Certificates (each, a "Covered Trust"), holders of Certificates
evidencing interests in any of such Covered Trusts will be subject to the
risk that such Credit Support will be exhausted by the claims of other
Covered Trusts prior to such Covered Trust receiving any of its intended
share of such coverage.
If Credit Support is provided with respect to one or more classes of
Certificates of a Series, or the related Mortgage Assets, the related
Prospectus Supplement will include a description of (a) the nature and amount
of coverage under such Credit Support, (b) any conditions to payment
thereunder not otherwise described herein, (c) the conditions (if any) under
which the amount of coverage under such Credit Support may be reduced and
under which such Credit Support may be terminated or replaced and (d) the
material provisions relating to such Credit Support. Additionally, the
related Prospectus Supplement will set forth certain information with respect
to the obligor under any instrument of Credit Support, including (i) a brief
description of its principal business activities, (ii) its principal place of
business, place of incorporation and the jurisdiction under which it is
chartered or licensed to do business, (iii) if applicable, the identity of
regulatory agencies that exercise primary jurisdiction over the conduct of
its business and (iv) its total assets, and its stockholders' or
policyholders' surplus, if applicable, as of the date specified in the
Prospectus Supplement. See "Risk Factors--Credit Support Limitations."
SUBORDINATE CERTIFICATES
If so specified in the related Prospectus Supplement, one or more classes
of Certificates of a Series may be Subordinate Certificates. To the extent
specified in the related Prospectus Supplement, the rights of the holders of
Subordinate Certificates to receive distributions of principal and interest
from the Distribution Account on any Distribution Date will be subordinated
to such rights of the holders of Senior Certificates. If so provided in the
related Prospectus Supplement, the subordination of a class may apply only in
the event of (or may be limited to) certain types of losses or shortfalls.
The related Prospectus Supplement will set forth information concerning the
amount of subordination of a class or classes of Subordinate Certificates in
a Series, the circumstances in which such subordination will be applicable
and the manner, if any, in which the amount of subordination will be
effected.
CROSS-SUPPORT PROVISIONS
If the Mortgage Assets for a Series are divided into separate groups, each
supporting a separate class or classes of Certificates of a Series, credit
support may be provided by cross-support provisions requiring that
distributions be made on Senior Certificates evidencing interests in one
group of Mortgage Assets prior to distributions on Subordinate Certificates
evidencing interests in a different group of Mortgage Assets within the Trust
Fund. The Prospectus Supplement for a Series that includes a cross-support
provision will describe the manner and conditions for applying such
provisions.
INSURANCE OR GUARANTEES WITH RESPECT TO THE WHOLE LOANS
If so provided in the Prospectus Supplement for a Series of Certificates,
the Whole Loans in the related Trust Fund will be covered for various default
risks by insurance policies or guarantees. A copy
55
<PAGE>
of any such material instrument for a Series will be filed with the
Commission as an exhibit to a Current Report on Form 8-K to be filed within
15 days of issuance of the Certificates of the related Series.
LETTER OF CREDIT
If so provided in the Prospectus Supplement for a Series of Certificates,
deficiencies in amounts otherwise payable on such Certificates or certain
classes thereof will be covered by one or more letters of credit, issued by a
bank or financial institution specified in such Prospectus Supplement (the
"L/C Bank"). Under a letter of credit, the L/C Bank will be obligated to
honor draws thereunder in an aggregate fixed dollar amount, net of
unreimbursed payments thereunder, generally equal to a percentage specified
in the related Prospectus Supplement of the aggregate principal balance of
the Mortgage Assets on the related Cut-off Date or of the initial aggregate
Certificate Balance of one or more classes of Certificates. If so specified
in the related Prospectus Supplement, the letter of credit may permit draws
in the event of only certain types of losses and shortfalls. The amount
available under the letter of credit will, in all cases, be reduced to the
extent of the unreimbursed payments thereunder and may otherwise be reduced
as described in the related Prospectus Supplement. The obligations of the L/C
Bank under the letter of credit for each Series of Certificates will expire
at the earlier of the date specified in the related Prospectus Supplement or
the termination of the Trust Fund. A copy of any such letter of credit for a
Series will be filed with the Commission as an exhibit to a Current Report on
Form 8-K to be filed within 15 days of issuance of the Certificates of the
related Series.
INSURANCE POLICIES AND SURETY BONDS
If so provided in the Prospectus Supplement for a Series of Certificates,
deficiencies in amounts otherwise payable on such Certificates or certain
classes thereof will be covered by insurance policies and/or surety bonds
provided by one or more insurance companies or sureties. Such instruments may
cover, with respect to one or more classes of Certificates of the related
Series, timely distributions of interest and/or full distributions of
principal on the basis of a schedule of principal distributions set forth in
or determined in the manner specified in the related Prospectus Supplement. A
copy of any such instrument for a Series will be filed with the Commission as
an exhibit to a Current Report on Form 8-K to be filed with the Commission
within 15 days of issuance of the Certificates of the related Series.
RESERVE FUNDS
If so provided in the Prospectus Supplement for a Series of Certificates,
deficiencies in amounts otherwise payable on such Certificates or certain
classes thereof will be covered by one or more reserve funds in which cash, a
letter of credit, Permitted Investments, a demand note or a combination
thereof will be deposited, in the amounts so specified in such Prospectus
Supplement. The reserve funds for a Series may also be funded over time by
depositing therein a specified amount of the distributions received on the
related Trust Assets as specified in the related Prospectus Supplement.
Amounts on deposit in any reserve fund for a Series, together with the
reinvestment income thereon, if any, will be applied for the purposes, in the
manner, and to the extent specified in the related Prospectus Supplement. A
reserve fund may be provided to increase the likelihood of timely
distributions of principal of and interest on the Certificates. If so
specified in the related Prospectus Supplement, reserve funds may be
established to provide limited protection against only certain types of
losses and shortfalls. Following each Distribution Date amounts in a reserve
fund in excess of any amount required to be maintained therein may be
released from the reserve fund under the conditions and to the extent
specified in the related Prospectus Supplement and will not be available for
further application to the Certificates.
Moneys deposited in any Reserve Funds will be invested in Permitted
Investments, except as otherwise specified in the related Prospectus
Supplement. Unless otherwise specified in the related Prospectus Supplement,
any reinvestment income or other gain from such investments will be credited
to the related Reserve Fund for such Series, and any loss resulting from such
investments will be charged to such Reserve Fund. However, such income may be
payable to any related Master Servicer or another service provider as
additional compensation. The Reserve Fund, if any, for a Series will not be a
part of the Trust Fund unless otherwise specified in the related Prospectus
Supplement.
56
<PAGE>
Additional information concerning any Reserve Fund will be set forth in
the related Prospectus Supplement, including the initial balance of such
Reserve Fund, the balance required to be maintained in the Reserve Fund, the
manner in which such required balance will decrease over time, the manner of
funding such Reserve Fund, the purposes for which funds in the Reserve Fund
may be applied to make distributions to Certificateholders and use of
investment earnings from the Reserve Fund, if any.
CREDIT SUPPORT WITH RESPECT TO CMBS
If so provided in the Prospectus Supplement for a Series of Certificates,
the CMBS in the related Trust Fund and/or the Mortgage Loans underlying such
CMBS may be covered by one or more of the types of Credit Support described
herein. The related Prospectus Supplement will specify as to each such form
of Credit Support the information indicated above with respect thereto, to
the extent such information is material and available.
CERTAIN LEGAL ASPECTS OF THE MORTGAGE LOANS AND THE LEASES
The following discussion contains general summaries of certain legal
aspects of loans secured by commercial and multifamily residential properties
that are general in nature. Because such legal aspects are governed by
applicable state law (which laws may differ substantially), the summaries do
not purport to be complete nor to reflect the laws of any particular state,
nor to encompass the laws of all states in which the security for the
Mortgage Loans is situated. The summaries are qualified in their entirety by
reference to the applicable federal and state laws governing the Mortgage
Loans. See "Description of the Trust Funds--Assets."
GENERAL
All of the Mortgage Loans are loans evidenced by a note or bond and
secured by instruments granting a security interest in real property which
may be mortgages, deeds of trust, security deeds or deeds to secure debt,
depending upon the prevailing practice and law in the state in which the
Mortgaged Property is located. Mortgages, deeds of trust and deeds to secure
debt are herein collectively referred to as "mortgages." Any of the foregoing
types of mortgages will create a lien upon, or grant a title interest in, the
subject property, the priority of which will depend on the terms of the
particular security instrument, as well as separate, recorded, contractual
arrangements with others holding interests in the mortgaged property, the
knowledge of the parties to such instrument as well as the order of
recordation of the instrument in the appropriate public recording office.
However, recording does not generally establish priority over governmental
claims for real estate taxes and assessments and other charges imposed under
governmental police powers.
TYPES OF MORTGAGE INSTRUMENTS
A mortgage either creates a lien against or constitutes a conveyance of
real property between two parties--a Mortgagor (the borrower and usually the
owner of the subject property) and a mortgagee (the lender). In contrast, a
deed of trust is a three-party instrument, among a trustor (the equivalent of
a Mortgagor), a trustee to whom the mortgaged property is conveyed, and a
beneficiary (the lender) for whose benefit the conveyance is made. As used in
this Prospectus, unless the context otherwise requires, "Mortgagor" includes
the trustor under a deed of trust and a grantor under a security deed or a
deed to secure debt. Under a deed of trust, the Mortgagor grants the
property, irrevocably until the debt is paid, in trust, generally with a
power of sale as security for the indebtedness evidenced by the related note.
A deed to secure debt typically has two parties. By executing a deed to
secure debt, the grantor conveys title to, as opposed to merely creating a
lien upon, the subject property to the grantee until such time as the
underlying debt is repaid, generally with a power of sale as security for the
indebtedness evidenced by the related mortgage note. In case the Mortgagor
under a mortgage is a land trust, there would be an additional party because
legal title to the property is held by a land trustee under a land trust
agreement for the benefit of the Mortgagor. At origination of a mortgage loan
involving a land trust, the Mortgagor executes a separate undertaking to make
payments on the mortgage note. The mortgagee's authority under a mortgage,
the trustee's authority under a deed of trust and the grantee's authority
under a deed
57
<PAGE>
to secure debt are governed by the express provisions of the mortgage, the
law of the state in which the real property is located, certain federal laws
(including, without limitation, the Soldiers' and Sailors' Civil Relief Act
of 1940) and, in some cases, in deed of trust transactions, the directions of
the beneficiary.
INTEREST IN REAL PROPERTY
The real property covered by a mortgage, deed of trust, security deed or
deed to secure debt is most often the fee estate in land and improvements.
However, such an instrument may encumber other interests in real property
such as a tenant's interest in a lease of land or improvements, or both, and
the leasehold estate created by such lease. An instrument covering an
interest in real property other than the fee estate requires special
provisions in the instrument creating such interest or in the mortgage, deed
of trust, security deed or deed to secure debt, to protect the mortgagee
against termination of such interest before the mortgage, deed of trust,
security deed or deed to secure debt is paid. The Sellers will make certain
representations and warranties in the Agreement with respect to the Mortgage
Loans which are secured by an interest in a leasehold estate. Such
representation and warranties will be set forth in the Prospectus Supplement
if applicable.
LEASES AND RENTS
Mortgages that encumber income-producing property often contain an
assignment of rents and leases, pursuant to which the Mortgagor assigns its
right, title and interest as landlord under each lease and the income derived
therefrom to the lender, while the Mortgagor retains a revocable license to
collect the rents for so long as there is no default. Under such assignments,
the Mortgagor typically assigns its right, title and interest as lessor under
each lease and the income derived therefrom to the mortgagee, while retaining
a license to collect the rents for so long as there is no default under the
mortgage loan documentation. The manner of perfecting the mortgagee's
interest in rents may depend on whether the Mortgagor's assignment was
absolute or one granted as security for the loan. Failure to properly perfect
the mortgagee's interest in rents may result in the loss of substantial pool
of funds, which could otherwise serve as a source of repayment for such loan.
If the Mortgagor defaults, the license terminates and the lender is entitled
to collect the rents. Local law may require that the lender take possession
of the property and/or obtain a court-appointed receiver before becoming
entitled to collect the rents. In most states, hotel and motel room rates are
considered accounts receivable under the UCC; generally these rates are
either assigned by the Mortgagor, which remains entitled to collect such
rates absent a default, or pledged by the Mortgagor, as security for the
loan. In general, the lender must file financing statements in order to
perfect its security interest in the rates and must file continuation
statements, generally every five years, to maintain perfection of such
security interest. Even if the lender's security interest in room rates is
perfected under the UCC, the lender will generally be required to commence a
foreclosure or otherwise take possession of the property in order to collect
the room rates after a default.
Even after a foreclosure, the potential rent payments from the property
may be less than the periodic payments that had been due under the mortgage.
For instance, the net income that would otherwise be generated from the
property may be less than the amount that would have been needed to service
the mortgage debt if the leases on the property are at below-market rents, or
as the result of excessive maintenance, repair or other obligations which a
lender succeeds to as landlord.
Lenders that actually take possession of the property, however, may incur
potentially substantial risks attendant to being a mortgagee in possession.
Such risks include liability for environmental clean-up costs and other risks
inherent in property ownership. See "Environmental Legislation" below.
PERSONALTY
Certain types of Mortgaged Properties, such as hotels, motels and
industrial plants, are likely to derive a significant part of their value
from personal property which does not constitute "fixtures" under applicable
state real property law and, hence, would not be subject to the lien of a
mortgage. Such property is generally pledged or assigned as security to the
lender under the UCC. In order to perfect its security interest therein, the
lender generally must file UCC financing statements and, to maintain
perfection of such security interest, file continuation statements generally
every five years.
58
<PAGE>
COOPERATIVE LOANS
If specified in the Prospectus Supplement relating to a Series of Offered
Certificate, the Mortgage Loans may also consist of cooperative apartment
loans ("Cooperative Loans") secured by security interests in shares issued by
cooperative housing corporation (a "Cooperative") and in the related
proprietary leases or occupancy agreements granting exclusive rights to
occupy specific dwelling units in the cooperatives' buildings. The security
agreement will create a lien upon, or grant a title interest in, the property
which it covers, the priority of which will depend on the terms of the
particular security agreement as well as the order of recordation of the
agreement in the appropriate recording office. Such a lien or title interest
is not prior to the lien for real estate taxes and assessments and other
charges imposed under governmental police powers.
Each cooperative owns in fee or has a leasehold interest in all the real
property and owns in fee or leases the building and all separate dwelling
units therein. The cooperative is directly responsible for property
management and, in most cases, payment of real estate taxes, other
governmental impositions and hazard and liability insurance. If there is a
blanket mortgage or mortgages on the cooperative apartment building or
underlying land, as is generally the case, or an underlying lease of the
land, as is the case in some instances, the cooperative, as property
Mortgagor, or lessee, as the case may be, is also responsible for meeting
these mortgage or rental obligations. A blanket mortgage is ordinarily
incurred by the cooperative in connection with either the construction or
purchase of the cooperative's apartment building or obtaining of capital by
the cooperative. The interest of the occupant under proprietary leases or
occupancy agreements as to which that cooperative is the landlord are
generally subordinate to the interest of the holder of a blanket mortgage and
to the interest of the holder of a land lease. If the cooperative is unable
to meet the payment obligations (i) arising under a blanket mortgage, the
mortgagee holding a blanket mortgage could foreclose on that mortgage and
terminate all subordinate proprietary leases and occupancy agreements or (ii)
arising under its land lease, the holder of the landlord's interest under the
land lease could terminate it and all subordinate proprietary leases and
occupancy agreements. Also, a blanket mortgage on a cooperative may provide
financing in the form of a mortgage that does not fully amortize, with a
significant portion of principal being due in one final payment at maturity.
The inability of the cooperative to refinance a mortgage and its consequent
inability to make such final payment could lead to foreclosure by the
mortgagee. Similarly, a land lease has an expiration date and the inability
of the cooperative to extend its term or, in the alternative, to purchase the
land could lead to termination of the cooperative's interest in the property
and termination of all proprietary leases and occupancy agreements. In either
event, a foreclosure by the holder of a blanket mortgage or the termination
of the underlying lease could eliminate or significantly diminish the value
of any collateral held by whomever financed the purchase by an individual
tenant stockholder of cooperative shares or, in the case of the Mortgage
Loans, the collateral securing the Cooperative Loans.
The cooperative is owned by tenant-stockholders who, through ownership of
stock or shares in the corporation, receive proprietary lease or occupancy
agreements which confer exclusive rights to occupy specific units. Generally,
a tenant-stockholder of a cooperative must make a monthly payment to the
cooperative representing such tenant-stockholder's pro rata share of the
cooperative's payments for its blanket mortgage, real property taxes,
maintenance expenses and other capital or ordinary expenses. An ownership
interest in a cooperative and accompanying occupancy rights are financed
through a cooperative share loan evidenced by a promissory note and secured
by an assignment of and a security interest in the occupancy agreement or
proprietary lease and a security interest in the related cooperative shares.
The lender generally takes possession of the share certificate and a
counterpart of the proprietary lease or occupancy agreement and a financing
statement covering the proprietary lease or occupancy agreement and the
cooperative shares is filed in the appropriate state and local offices to
perfect the lender's interest in its collateral. Subject to the limitations
discussed below, upon default of the tenant-stockholder, the lender may sue
for judgment on the promissory note, dispose of the collateral at a public or
private sale or otherwise proceed against the collateral or
tenant-stockholder as an individual as provided in the security agreement
covering the assignment of the proprietary lease or occupancy agreement and
the pledge of cooperative shares. See "Foreclosure--Cooperative Loans" below.
59
<PAGE>
FORECLOSURE
General
Foreclosure is a legal procedure that allows the mortgagee to recover its
mortgage debt by enforcing its rights and available legal remedies under the
mortgage. If the Mortgagor defaults in payment or performance of its
obligations under the note or mortgage, the mortgagee has the right to
institute foreclosure proceedings to sell the mortgaged property at public
auction to satisfy the indebtedness.
Foreclosure procedures with respect to the enforcement of a mortgage vary
from state to state. Two primary methods of foreclosing a mortgage are
judicial foreclosure and non-judicial foreclosure pursuant to a power of sale
granted in the mortgage instrument. There are several other foreclosure
procedures available in some states that are either infrequently used or
available only in certain limited circumstances, such as strict foreclosure.
Judicial Foreclosure
A judicial foreclosure proceeding is conducted in a court having
jurisdiction over the mortgaged property. Generally, the action is initiated
by the service of legal pleadings upon all parties having a subordinate
interest of record in the real property and all parties in possession of the
property, under leases or otherwise, whose interests are subordinate to the
mortgage. Delays in completion of the foreclosure may occasionally result
from difficulties in locating defendants. When the lender's right to
foreclose is contested, the legal proceedings can be time-consuming. Upon
successful completion of a judicial foreclosure proceeding, the court
generally issues a judgment of foreclosure and appoints a referee or other
officer to conduct a public sale of the mortgaged property, the proceeds of
which are used to satisfy the judgment. Such sales are made in accordance
with procedures that vary from state to state.
Equitable Limitations on Enforceability of Certain Provisions
United States courts have traditionally imposed general equitable
principles to limit the remedies available to a mortgagee in connection with
foreclosure. These equitable principles are generally designed to relieve the
Mortgagor from the legal effect of mortgage defaults, to the extent that such
effect is perceived as harsh or unfair. Relying on such principles, a court
may alter the specific terms of a loan to the extent it considers necessary
to prevent or remedy an injustice, undue oppression or overreaching, or may
require the lender to undertake affirmative and expensive actions to
determine the cause of the Mortgagor's default and the likelihood that the
Mortgagor will be able to reinstate the loan. In some cases, courts have
substituted their judgment for the lender's and have required that lenders
reinstate loans or recast payment schedules in order to accommodate
Mortgagors who are suffering from a temporary financial disability. In other
cases, courts have limited the right of the lender to foreclose if the
default under the mortgage is not monetary, e.g., the Mortgagor failed to
maintain the mortgaged property adequately or the Mortgagor executed a junior
mortgage on the mortgaged property. The exercise by the court of its equity
powers will depend on the individual circumstances of each case presented to
it. Finally, some courts have been faced with the issue of whether federal or
state constitutional provisions reflecting due process concerns for adequate
notice require that a Mortgagor receive notice in addition to
statutorily-prescribed minimum notice. For the most part, these cases have
upheld the reasonableness of the notice provisions or have found that a
public sale under a mortgage providing for a power of sale does not involve
sufficient state action to afford constitutional protections to the
Mortgagor.
A foreclosure action is subject to most of the delays and expenses of
other lawsuits if defenses are raised or counterclaims are interposed, and
sometimes require several years to complete. Moreover, as discussed below, a
non-collusive, regularly conducted foreclosure sale may be challenged as a
fraudulent conveyance, regardless of the parties' intent, if a court
determines that the sale was for less than fair consideration and such sale
occurred while the Mortgagor was insolvent (or the Mortgagor was rendered
insolvent as a result of such sale) and within one year (or within the state
statute of limitations if the trustee in bankruptcy elects to proceed under
state fraudulent conveyance law) of the filing of bankruptcy.
60
<PAGE>
Non-Judicial Foreclosure/Power of Sale
Foreclosure of a deed of trust is generally accomplished by a non-judicial
trustee's sale pursuant to the power of sale granted in the deed of trust. A
power of sale is typically granted in a deed of trust. It may also be
contained in any other type of mortgage instrument. A power of sale allows a
non-judicial public sale to be conducted generally following a request from
the beneficiary/lender to the trustee to sell the property upon any default
by the Mortgagor under the terms of the mortgage note or the mortgage
instrument and after notice of sale is given in accordance with the terms of
the mortgage instrument, as well as applicable state law. In some states,
prior to such sale, the trustee under a deed of trust must record a notice of
default and notice of sale and send a copy to the Mortgagor and to any other
party who has recorded a request for a copy of a notice of default and notice
of sale. In addition in some states the trustee must provide notice to any
other party having an interest of record in the real property, including
junior lienholders. A notice of sale must be posted in a public place and, in
most states, published for a specified period of time in one or more
newspapers. The Mortgagor or junior lienholder may then have the right,
during a reinstatement period required in some states, to cure the default by
paying the entire actual amount in arrears (without acceleration) plus the
expenses incurred in enforcing the obligation. In other states, the Mortgagor
or the junior lienholder is not provided a period to reinstate the loan, but
has only the right to pay off the entire debt to prevent the foreclosure
sale. Generally, the procedure for public sale, the parties entitled to
notice, the method of giving notice and the applicable time periods are
governed by state law and vary among the states. Foreclosure of a deed to
secure debt is also generally accomplished by a non-judicial sale similar to
that required by a deed of trust, except that the lender or its agent, rather
than a trustee, is typically empowered to perform the sale in accordance with
the terms of the deed to secure debt and applicable law.
Public Sale
A third party may be unwilling to purchase a mortgaged property at a
public sale because of the difficulty in determining the value of such
property at the time of sale, due to, among other things, redemption rights
which may exist and the possibility of physical deterioration of the property
during the foreclosure proceedings. For these reasons, it is common for the
lender to purchase the mortgaged property for an amount equal to or less than
the underlying debt and accrued and unpaid interest plus the expenses of
foreclosure. Generally, state law controls the amount of foreclosure costs
and expenses which may be recovered by a lender. Thereafter, subject to the
Mortgagor's right in some states to remain in possession during a redemption
period, if applicable, the lender will become the owner of the property and
have both the benefits and burdens of ownership of the mortgaged property.
For example, the lender will have the obligation to pay debt service on any
senior mortgages, to pay taxes, obtain casualty insurance and to make such
repairs at its own expense as are necessary to render the property suitable
for sale. Frequently, the lender employs a third party management company to
manage and operate the property. The costs of operating and maintaining a
commercial or multifamily residential property may be significant and may be
greater than the income derived from that property. The costs of management
and operation of those mortgaged properties which are hotels, motels,
restaurants, nursing or convalescent homes or hospitals may be particularly
significant because of the expertise, knowledge and, with respect to nursing
or convalescent homes or hospitals, regulatory compliance, required to run
such operations and the effect which foreclosure and a change in ownership
may have on the public's and the industry's (including franchisors')
perception of the quality of such operations. The lender will commonly obtain
the services of a real estate broker and pay the broker's commission in
connection with the sale of the property. Depending upon market conditions,
the ultimate proceeds of the sale of the property may not equal the lender's
investment in the property. Moreover, a lender commonly incurs substantial
legal fees and court costs in acquiring a mortgaged property through
contested foreclosure and/or bankruptcy proceedings. Furthermore, a few
states require that any environmental contamination at certain types of
properties be cleaned up before a property may be resold. In addition, a
lender may be responsible under federal or state law for the cost of cleaning
up a mortgaged property that is environmentally contaminated. See
"Environmental Legislation." Generally state law controls the amount of
foreclosure expenses and costs, including attorneys' fees, that may be
recovered by a lender.
61
<PAGE>
A junior mortgagee may not foreclose on the property securing the junior
mortgage unless it forecloses subject to senior mortgages and any other prior
liens, in which case it may be obliged to make payments on the senior
mortgages to avoid their foreclosure. In addition, in the event that the
foreclosure of a junior mortgage triggers the enforcement of a "due-on-sale"
clause contained in a senior mortgage, the junior mortgagee may be required
to pay the full amount of the senior mortgage to avoid its foreclosure.
Accordingly, with respect to those Mortgage Loans which are junior mortgage
loans, if the lender purchases the property the lender's title will be
subject to all senior mortgages, prior liens and certain governmental liens.
The proceeds received by the referee or trustee from the sale are applied
first to the costs, fees and expenses of sale and then in satisfaction of the
indebtedness secured by the mortgage under which the sale was conducted. Any
proceeds remaining after satisfaction of senior mortgage debt are generally
payable to the holders of junior mortgages and other liens and claims in
order of their priority, whether or not the Mortgagor is in default. Any
additional proceeds are generally payable to the Mortgagor. The payment of
the proceeds to the holders of junior mortgages may occur in the foreclosure
action of the senior mortgage or a subsequent ancillary proceeding or may
require the institution of separate legal proceedings by such holders.
In connection with a Series of Certificates for which an election is made
to qualify the Trust Fund, or a portion thereof, as a REMIC, the REMIC
Provisions and the Agreement may require the Master Servicer to hire an
independent contractor to operate any foreclosed property relating to Whole
Loans.
Rights of Redemption
The purposes of a foreclosure action are to enable the mortgagee to
realize upon its security and to bar the Mortgagor, and all persons who have
an interest in the property which is subordinate to the mortgage being
foreclosed, from exercise of their "equity of redemption." The doctrine of
equity of redemption provides that, until the property covered by a mortgage
has been sold in accordance with a properly conducted foreclosure and
foreclosure sale, those having an interest which is subordinate to that of
the foreclosing mortgagee have an equity of redemption and may redeem the
property by paying the entire debt with interest. In addition, in some
states, when a foreclosure action has been commenced, the redeeming party
must pay certain costs of such action. Those having an equity of redemption
must generally be made parties and joined in the foreclosure proceeding in
order for their equity of redemption to be cut off and terminated.
The equity of redemption is a common-law (non-statutory) right which
exists prior to completion of the foreclosure, is not waivable by the
Mortgagor, must be exercised prior to foreclosure sale and should be
distinguished from the post-sale statutory rights of redemption. In some
states, after sale pursuant to a deed of trust or foreclosure of a mortgage,
the Mortgagor and foreclosed junior lienors are given a statutory period in
which to redeem the property from the foreclosure sale. In some states,
statutory redemption may occur only upon payment of the foreclosure sale
price. In other states, redemption may be authorized if the former Mortgagor
pays only a portion of the sums due. The effect of a statutory right of
redemption is to diminish the ability of the lender to sell the foreclosed
property. The exercise of a right of redemption would defeat the title of any
purchaser from a foreclosure sale or sale under a deed of trust.
Consequently, the practical effect of the redemption right is to force the
lender to maintain the property and pay the expenses of ownership until the
redemption period has expired. In some states, a post-sale statutory right of
redemption may exist following a judicial foreclosure, but not following a
trustee's sale under a deed of trust.
Under the REMIC Provisions currently in effect, property acquired by
foreclosure generally must not be held for more than two years. Unless
otherwise provided in the related Prospectus Supplement, with respect to a
Series of Certificates for which an election is made to qualify the Trust
Fund or a part thereof as a REMIC, the Agreement will permit foreclosed
property to be held for more than two years if the Internal Revenue Service
grants an extension of time within which to sell such property or independent
counsel renders an opinion to the effect that holding such property for such
additional period is permissible under the REMIC Provisions.
62
<PAGE>
Anti-Deficiency Legislation
Some or all of the Mortgage Loans may be nonrecourse loans, as to which
recourse may be had only against the specific property securing the related
Mortgage Loan and a personal money judgment may not be obtained against the
Mortgagor. Even if a mortgage loan by its terms provides for recourse to the
Mortgagor, some states impose prohibitions or limitations on such recourse.
For example, statutes in some states limit the right of the lender to obtain
a deficiency judgment against the Mortgagor following foreclosure or sale
under a deed of trust. A deficiency judgment would be a personal judgment
against the former Mortgagor equal to the difference between the net amount
realized upon the public sale of the real property and the amount due to the
lender.
Some states require the lender to exhaust the security afforded under a
mortgage by foreclosure in an attempt to satisfy the full debt before
bringing a personal action against the Mortgagor. In certain other states,
the lender has the option of bringing a personal action against the Mortgagor
on the debt without first exhausting such security; however, in some of these
states, the lender, following judgment on such personal action, may be deemed
to have elected a remedy and may be precluded from exercising remedies with
respect to the security. In some cases, a lender will be precluded from
exercising any additional rights under the note or mortgage if it has taken
any prior enforcement action. Consequently, the practical effect of the
election requirement, in those states permitting such election, is that
lenders will usually proceed against the security first rather than bringing
a personal action against the Mortgagor. Finally, other statutory provisions
limit any deficiency judgment against the former Mortgagor following a
judicial sale to the excess of the outstanding debt over the fair market
value of the property at the time of the public sale. The purpose of these
statutes is generally to prevent a lender from obtaining a large deficiency
judgment against the former Mortgagor as a result of low or no bids at the
judicial sale.
Leasehold Risks
Mortgage Loans may be secured by a mortgage on a ground lease. Leasehold
mortgages are subject to certain risks not associated with mortgage loans
secured by the fee estate of the Mortgagor. The most significant of these
risks is that the ground lease creating the leasehold estate could terminate,
leaving the leasehold mortgagee without its security. The ground lease may
terminate if, among other reasons, the ground lessee breaches or defaults in
its obligations under the ground lease or there is a bankruptcy of the ground
lessee or the ground lessor. This risk may be minimized if the ground lease
contains certain provisions protective of the mortgagee, but the ground
leases that secure Mortgage Loans may not contain some of these protective
provisions, and mortgages may not contain the other protections discussed in
the next paragraph. Protective ground lease provisions include the right of
the leasehold mortgagee to receive notices from the ground lessor of any
defaults by the Mortgagor; the right to cure such defaults, with adequate
cure periods; if a default is not susceptible of cure by the leasehold
mortgagee, the right to acquire the leasehold estate through foreclosure or
otherwise; the ability of the ground lease to be assigned to and by the
leasehold mortgagee or purchaser at a foreclosure sale and for the
concomitant release of the ground lessee's liabilities thereunder; and the
right of the leasehold mortgagee to enter into a new ground lease with the
ground lessor on the same terms and conditions as the old ground lease in the
event of a termination thereof.
In addition to the foregoing protections, a leasehold mortgagee may
require that the ground lease or leasehold mortgage prohibit the ground
lessee from treating the ground lease as terminated in the event of the
ground lessor's bankruptcy and rejection of the ground lease by the trustee
for the debtor-ground lessor. As further protection, a leasehold mortgage may
provide for the assignment of the debtor-ground lessee's right to reject a
lease pursuant to Section 365 of the Bankruptcy Reform Act of 1978, as
amended (Title 11 of the United States Code) (the "Bankruptcy Code"),
although the enforceability of such clause has not been established. Without
the protections described above, a leasehold mortgagee may lose the
collateral securing its leasehold mortgage. In addition, terms and conditions
of a leasehold mortgage are subject to the terms and conditions of the ground
lease. Although certain rights given to a ground lessee can be limited by the
terms of a leasehold mortgage, the rights of a ground lessee or a leasehold
mortgagee with respect to, among other things, insurance, casualty and
condemnation will be governed by the provisions of the ground lease.
63
<PAGE>
Cooperative Loans
The cooperative shares owned by the tenant-stockholder and pledged to the
lender are, in almost all cases, subject to restrictions on transfer as set
forth in the Cooperative's Certificate of Incorporation and By-laws, as well
as the proprietary lease or occupancy agreement, and may be cancelled by the
cooperative for failure by the tenant-stockholder to pay rent or other
obligations or charges owed by such tenant-stockholder, including mechanics'
liens against the cooperative apartment building incurred by such
tenant-stockholder. The proprietary lease or occupancy agreement generally
permits the Cooperative to terminate such lease or agreement in the an
obligor fails to make payments or defaults in the performance of covenants
required thereunder. Typically, the lender and the Cooperative enter into a
recognition agreement which establishes the rights and obligations of both
parties in the event of a default by the tenant-stockholder under the
proprietary lease or occupancy agreement will usually constitute a default
under the security agreement between the lender and the tenant-stockholder.
The recognition agreement generally provides that, in the event that the
tenant-stockholder has defaulted under the proprietary lease or occupancy
agreement is terminated, the Cooperative will recognize the lender's lien
against proceeds from the sale of the Cooperative apartment, subject,
however, to the Cooperative's right to sums due under such proprietary lease
or occupancy agreement. The total amount owed to the Cooperative by the
tenant-stockholder, which the lender generally cannot restrict and does not
monitor, could reduce the value of the collateral below the outstanding
principal balance of the Cooperative Loan and accrued and unpaid interest
thereon.
Recognition agreements also provide that in the event of a foreclosure on
a Cooperative Loan, the lender must obtain the approval or consent of the
Cooperative as required by the proprietary lease before transferring the
Cooperative shares or assigning the proprietary lease. Generally, the lender
is not limited in any rights it may have to dispossess the
tenant-stockholders.
In some states, foreclosure on the Cooperative shares is accomplished by a
sale in accordance with the provisions of Article 9 of the UCC and the
security agreement relating to those shares. Article 9 of the UCC requires
that a sale be conducted in a "commercially reasonable" manner. Whether a
foreclosure sale has been conducted in a "commercially reasonable" manner
will depend on the facts in each case. In determining commercial
reasonableness, a court will look to the notice given the debtor and the
method, manner, time, place and terms of the foreclosure. Generally, a sale
conducted according to the usual practice of banks selling similar collateral
will be considered reasonably conducted.
Article 9 of the UCC provides that the proceeds of the sale will be
applied first to pay the costs and expenses of the sale and then to satisfy
the indebtedness secured by the lender's security interest. The recognition
agreement, however, generally provides that the lender's right to
reimbursement is subject to the right of the Cooperatives to receive sums due
under the proprietary lease or occupancy agreement. If there are proceeds
remaining, the lender must account to the tenant-stockholder for the surplus.
Conversely, if a portion of the indebtedness remains unpaid, the
tenant-stockholder is generally responsible for the deficiency.
In the case of foreclosure on a building which was converted from a rental
building to a building owned by a Cooperative under a non-eviction plan, some
states require that a purchaser at a foreclosure sale take the property
subject to rent control and rent stabilization laws which apply to certain
tenants who elected to remain in the building was so converted.
BANKRUPTCY LAWS
The Bankruptcy Code and related state laws may interfere with or affect
the ability of a lender to realize upon collateral and/or to enforce a
deficiency judgment. For example, under the Bankruptcy Code, virtually all
actions (including foreclosure actions and deficiency judgment proceedings)
are automatically stayed upon the filing of the bankruptcy petition, and,
usually, no interest or principal payments are made during the course of the
bankruptcy case. The delay and the consequences thereof caused by such
automatic stay can be significant. Also, under the Bankruptcy Code, the
filing of a petition in bankruptcy by or on behalf of a junior lienor may
stay the senior lender from taking action to foreclose out such junior lien.
64
<PAGE>
Under the Bankruptcy Code, provided certain substantive and procedural
safeguards for the lender are met, the amount and terms of a mortgage secured
by property of the debtor may be modified under certain circumstances. In
many jurisdictions, the outstanding amount of the loan secured by the real
property may be reduced to the then-current value of the property (with a
corresponding partial reduction of the amount of lender's security interest)
pursuant to a confirmed plan or lien avoidance proceeding, thus leaving the
lender a general unsecured creditor for the difference between such value and
the outstanding balance of the loan. Other modifications may include the
reduction in the amount of each scheduled payment, which reduction may result
from a reduction in the rate of interest and/or the alteration of the
repayment schedule (with or without affecting the unpaid principal balance of
the loan), and/or an extension (or reduction) of the final maturity date.
Some courts with federal bankruptcy jurisdiction have approved plans, based
on the particular facts of the reorganization case, that effected the curing
of a mortgage loan default by paying arrearages over a number of years. Also,
under federal bankruptcy law, a bankruptcy court may permit a debtor through
its rehabilitative plan to de-accelerate a secured loan and to reinstate the
loan even though the lender accelerated the mortgage loan and final judgment
of foreclosure had been entered in state court (provided no sale of the
property had yet occurred) prior to the filing of the debtor's petition. This
may be done even if the full amount due under the original loan is never
repaid.
Federal bankruptcy law provides generally that rights and obligation under
an unexpired lease of the debtor/lessee may not be terminated or modified at
any time after the commencement of a case under the Bankruptcy Code solely on
the basis of a provision in the lease to such effect or because of certain
other similar events. This prohibition on so-called "ipso facto clauses"
could limit the ability of the Trustee for a Series of Certificates to
exercise certain contractual remedies with respect to the Leases. In
addition, Section 362 of the Bankruptcy Code operates as an automatic stay
of, among other things, any act to obtain possession of property from a
debtor's estate, which may delay a Trustee's exercise of such remedies for a
related Series of Certificates in the event that a related Lessee or a
related Mortgagor becomes the subject of a proceeding under the Bankruptcy
Code. For example, a mortgagee would be stayed from enforcing a Lease
Assignment by a Mortgagor related to a Mortgaged Property if the related
Mortgagor was in a bankruptcy proceeding. The legal proceedings necessary to
resolve the issues could be time-consuming and might result in significant
delays in the receipt of the assigned rents. Similarly, the filing of a
petition in bankruptcy by or on behalf of a Lessee of a Mortgaged Property
would result in a stay against the commencement or continuation of any state
court proceeding for past due rent, for accelerated rent, for damages or for
a summary eviction order with respect to a default under the Lease that
occurred prior to the filing of the Lessee's petition. Rents and other
proceeds of a Mortgage Loan may also escape an assignment thereof if the
assignment is not fully perfected under state law prior to commencement of
the bankruptcy proceeding. See "--Leases and Rents" above.
In addition, the Bankruptcy Code generally provides that a trustee or
debtor-in-possession may, subject to approval of the court, (a) assume the
lease and retain it or assign it to a third party or (b) reject the lease. If
the lease is assumed, the trustee in bankruptcy on behalf of the lessee, or
the lessee as debtor-in-possession, or the assignee, if applicable, must cure
any defaults under the lease, compensate the lessor for its losses and
provide the lessor with "adequate assurance" of future performance. Such
remedies may be insufficient, however, as the lessor may be forced to
continue under the lease with a lessee that is a poor credit risk or an
unfamiliar tenant if the lease was assigned, and any assurances provided to
the lessor may, in fact, be inadequate. If the lease is rejected, such
rejection generally constitutes a breach of the executory contract or
unexpired lease immediately before the date of filing the petition. As a
consequence, the other party or parties to such lease, such as the Mortgagor,
as lessor under a Lease, would have only an unsecured claim against the
debtor for damages resulting from such breach, which could adversely affect
the security for the related Mortgage Loan. In addition, pursuant to Section
502(b)(6) of the Bankruptcy Code, a lessor's damages for lease rejection in
respect of future rent installments are limited to the rent reserved by the
lease, without acceleration, for the greater of one year or 15%, not to
exceed three years, of the remaining term of the lease.
If a trustee in bankruptcy on behalf of a lessor, or a lessor as
debtor-in-possession, rejects an unexpired lease of real property, the lessee
may treat such lease as terminated by such rejection or, in the
65
<PAGE>
alternative, the lessee may remain in possession of the leasehold for the
balance of such term and for any renewal or extension of such term that is
enforceable by the lessee under applicable nonbankruptcy law. The Bankruptcy
Code provides that if a lessee elects to remain in possession after such a
rejection of a lease, the lessee may offset against rents reserved under the
lease for the balance of the term after the date of rejection of the lease,
and any such renewal or extension thereof, any damages occurring after such
date caused by the nonperformance of any obligation of the lessor under the
lease after such date. To the extent provided in the related Prospectus
Supplement, the Lessee will agree under certain Leases to pay all amounts
owing thereunder the Master Servicer without offset. To the extent that such
a contractual obligation remains enforceable against the Lessee, the Lessee
would not be able to avail itself of the rights of offset generally afforded
to lessees of real property under the Bankruptcy Code.
In a bankruptcy or similar proceeding of a Mortgagor, action may be taken
seeking the recovery, as a preferential transfer or on other grounds, of any
payments made by the Mortgagor, or made directly by the related Lessee, under
the related Mortgage Loan to the Trust Fund. Payments on long-term debt may
be protected from recovery as preferences if they are payments in the
ordinary course of business made on debts incurred in the ordinary course of
business. Whether any particular payment would be protected depends upon the
facts specific to a particular transaction.
A trustee in bankruptcy, in some cases, may be entitled to collect its
costs and expenses in preserving or selling the mortgaged property ahead of
payment to the lender. In certain circumstances, a debtor in bankruptcy may
have the power to grant liens senior to the lien of a mortgage, and analogous
state statutes and general principles of equity may also provide a Mortgagor
with means to halt a foreclosure proceeding or sale and to force a
restructuring of a mortgage loan on terms a lender would not otherwise
accept. Moreover, the laws of certain states also give priority to certain
tax liens over the lien of a mortgage or deed of trust. Under the Bankruptcy
Code, if the court finds that actions of the mortgagee have been
unreasonable, the lien of the related mortgage may be subordinated to the
claims of unsecured creditors.
To the extent described in the related Prospectus Supplement, certain of
the Mortgagors may be partnerships. The laws governing limited partnerships
in certain states provide that the commencement of a case under the
Bankruptcy Code with respect to a general partner will cause a person to
cease to be a general partner of the limited partnership, unless otherwise
provided in writing in the limited partnership agreement. This provision may
be construed as an "ipso facto" clause and, in the event of the general
partner's bankruptcy, may not be enforceable. To the extent described in the
related Prospectus Supplement, certain limited partnership agreements of the
Mortgagors may provide that the commencement of a case under the Bankruptcy
Code with respect to the related general partner constitutes an event of
withdrawal (assuming the enforceability of the clause is not challenged in
bankruptcy proceedings or, if challenged, is upheld) that might trigger the
dissolution of the limited partnership, the winding up of its affairs and the
distribution of its assets, unless (i) at the time there was at least one
other general partner and the written provisions of the limited partnership
permit the business of the limited partnership to be carried on by the
remaining general partner and that general partner does so or (ii) the
written provisions of the limited partnership agreement permit the limited
partner to agree within a specified time frame (often 60 days) after such
withdrawal to continue the business of the limited partnership and to the
appointment of one or more general partners and the limited partners do so.
In addition, the laws governing general partnerships in certain states
provide that the commencement of a case under the Bankruptcy Code or state
bankruptcy laws with respect to a general partner of such partnerships
triggers the dissolution of such partnership, the winding up of its affairs
and the distribution of its assets. Such state laws, however, may not be
enforceable or effective in a bankruptcy case. The dissolution of a
Mortgagor, the winding up of its affairs and the distribution of its assets
could result in an acceleration of its payment obligation under a related
Mortgage Loan, which may reduce the yield on the related Series of
Certificates in the same manner as a principal prepayment.
In addition, the bankruptcy of the general partner of a Mortgagor that is
a partnership may provide the opportunity for a trustee in bankruptcy for
such general partner, such general partner as a debtor-in-possession, or a
creditor of such general partner to obtain an order from a court
consolidating the assets and liabilities of the general partner with those of
the Mortgagor pursuant to the doctrines of
66
<PAGE>
substantive consolidation or piercing the corporate veil. In such a case, the
respective Mortgaged Property, for example, would become property of the
estate of such bankrupt general partner. Not only would the Mortgaged
Property be available to satisfy the claims of creditors of such general
partner, but an automatic stay would apply to any attempt by the Trustee to
exercise remedies with respect to such Mortgaged Property. However, such an
occurrence should not affect the Trustee's status as a secured creditor with
respect to the Mortgagor or its security interest in the Mortgaged Property.
ENVIRONMENTAL LEGISLATION
Real property pledged as security to a lender may be subject to unforeseen
environmental liabilities. Of particular concern may be those Mortgaged
Properties which are, or have been, the site of manufacturing, industrial or
disposal activity. Such environmental liabilities may give rise to (i) a
diminution in value of property securing any Mortgage Loan, (ii) limitation
on the ability to foreclose against such property or (iii) in certain
circumstances as more fully described below, liability for clean up costs or
other remedial actions, which liability could exceed the value of the
principal balance of the related Mortgage Loan or of such Mortgaged Property.
Under the laws of many states, contamination on a property may give rise
to a lien on the property for cleanup costs. In several states, such a lien
has priority over all existing liens (a "superlien") including those of
existing mortgages; in these states, the lien of a mortgage contemplated by
this transaction may lose its priority to such a superlien.
Under the federal Comprehensive Environmental Response, Compensation and
Liability Act of 1980, as amended ("CERCLA"), a lender may be liable either
to the government or to private parties for cleanup costs on a property
securing a loan, even if the lender does not cause or contribute to the
contamination. CERCLA imposes strict, as well as joint and several, liability
on several classes of potentially responsible parties, including current
owners and operators of the property, regardless of whether they caused or
contributed to the contamination. Many states have laws similar to CERCLA.
Lenders may be held liable under CERCLA as owners or operators. Excluded
from CERCLA's definition of "owner or operator," however, is a person "who
without participating in the management of the facility, holds indicia of
ownership primarily to protect his security interest." This exemption for
holders of a security interest such as a secured lender applies only in
circumstances where the lender acts to protect its security interest in the
contaminated facility or property. Thus, if a lender's activities encroach on
the actual management of such facility or property, the lender faces
potential liability as an "owner or operator" under CERCLA. Similarly, when a
lender forecloses and takes title to a contaminated facility or property
(whether it holds the facility or property as an investment or leases it to a
third party), the lender may incur potential CERCLA liability.
Whether actions taken by a lender would constitute such participation in
the management of a facility or property, so that the lender loses the
protection of this "second creditor exclusion," has been a matter of judicial
interpretation of the statutory language, and court decisions have
historically been inconsistent. In 1990, the United States Court of Appeals
for the Eleventh Circuit suggested, in United States v. Fleet Factors Corp.,
that the mere capacity of the lender to influence a borrower's decisions
regarding disposal of hazardous substances was sufficient participation in
the management of the borrower's business to deny the protection of the
secured creditor exclusion to the lender, regardless of whether the lender
actually exercised such influence. Other judicial decisions did not interpret
the secured creditor exclusion as narrowly as did the Eleventh Circuit.
This ambiguity appears to have been resolved by the enactment of the Asset
Conservation, Lender Liability and Deposit Insurance Protection Act of 1996
(the "Asset Conservation Act"), which took effect on September 30, 1996. The
Asset Conservation Act provides that in order to be deemed to have
participated in the management of a secured property, a lender must actually
participate in the operational affairs of the property or of the borrower.
The Asset Conservation Act also provides that participation in the management
of the property does not include "merely having the capacity to influence, or
unexercised right to control" operations. Rather, a lender will lose the
protection of the secured creditor exclusion only if it exercises
decision-making control over the borrower's environmental
67
<PAGE>
compliance and hazardous substance handling and disposal practices, or
assumes day-to-day management of all operational functions of the secured
property.
The secured-creditor exemption does not protect a lender from liability
under CERCLA in cases where the lender arranges for disposal of hazardous
substances or for transportation of hazardous substances. The definition of
"hazardous substances" under CERCLA specifically excludes petroleum products,
and the secured-creditor exemption does not govern liability for cleanup
costs under federal laws other than CERCLA, in particular Subtitle I of the
federal Resource Conservation and Recovery Act ("RCRA"), which regulates
underground petroleum (other than heating oil) storage tanks. However, the
EPA has adopted a lender liability rule for underground storage tanks under
Subtitle I of RCRA. Under such rule, a holder of a security interest in an
underground storage tank or real property containing an underground storage
tank is not considered an operator of the underground storage tank as long as
petroleum is not added to, stored in or dispensed from the tank. It should be
noted, however, that liability for cleanup of petroleum contamination may be
governed by state law, which may not provide for any specific protections for
secured creditors.
If a lender is or becomes liable, it may bring an action for contribution
against the owner or operator who created the environmental hazard, but that
person or entity may be bankrupt or otherwise judgment proof. It is possible
that cleanup costs could become a liability of the Trust Fund and occasion a
loss to Certificateholders in certain circumstances described above if such
remedial costs were incurred.
The related Agreement will provide that the Special Servicer, acting on
behalf of the Trustee, may not acquire title to a Mortgaged Property or take
over its operation unless the Special Servicer has previously determined,
based on a report prepared by a person who regularly conducts environmental
assessments, that: (i) such Mortgaged Property is in compliance with
applicable environmental laws, or, if not, that taking such actions as are
necessary to bring the Mortgaged Property in compliance therewith is likely
to produce a greater recovery on a present value basis, after taking into
account any risks associated therewith, than not taking such actions and (ii)
there are no circumstances present at the Mortgaged Property relating to the
use, management or disposal of any Hazardous Materials for which
investigation, testing, monitoring, containment, clean-up or remediation
could be required under any federal, state or local law or regulation. This
requirement effectively precludes enforcement of the security for the related
Mortgage Note until a satisfactory environmental inquiry is undertaken, or
that, if any Hazardous Materials are present for which such action could be
required, taking such actions with respect to the affected Mortgaged Property
is reasonably likely to produce a greater recovery on a present value basis,
after taking into account any risks associated therewith, than not taking
such actions, reducing the likelihood that a given Trust Fund will become
liable for any condition or circumstance that may give rise to any
environmental claim (an "Environmental Hazard Condition") affecting a
Mortgaged Property, but making it more difficult to realize on the security
for the Mortgage Loan. However, there can be no assurance that any
environmental assessment obtained by the Special Servicer will detect all
possible Environmental Hazard Conditions, that any estimate of the costs of
effecting compliance at any Mortgaged Property and the recovery thereon will
be correct, or that the other requirements of the Agreement, even if fully
observed by the Master Servicer or Special Servicer, as the case may be, will
in fact insulate a given Trust Fund from liability for Environmental Hazard
Conditions. Any additional restrictions on acquiring titles to a Mortgaged
Property may be set forth in the related Prospectus Supplement.
Unless otherwise specified in the related Prospectus Supplement, the
Depositor generally will not have determined whether environmental
assessments have been conducted with respect to the Mortgaged Properties
relating to the Mortgage Loans included in the Mortgage Pool for a Series,
and it is likely that any environmental assessments which would have been
conducted with respect to any of the Mortgaged Properties would have been
conducted at the time of the origination of the related Mortgage Loans and
not thereafter. If specified in the related Prospectus Supplement, a
Warranting Party will represent and warrant that based on an environmental
audit commissioned by Warranting Party, as of the date of the origination of
a Mortgage Loan, the related Mortgaged Property is not affected by a
Disqualifying Condition (as defined below). No such person will however, be
responsible for any Disqualifying Condition which may arise on a Mortgaged
Property after the date of origination of the related Mortgage
68
<PAGE>
Loan, whether due to actions of the Mortgagor, the Master Servicer, the
Primary Servicer, the Special Servicer or any other person. It may not always
be possible to determine whether a Disqualifying Condition arose prior or
subsequent to the date of the origination of the related Mortgage Loan.
A "Disqualifying Condition" is defined generally as a condition which
would reasonably be expected to (1) constitute or result in a violation of
applicable environmental laws, (2) require any expenditure material in
relation to the principal balance of the related Mortgage Loan to achieve or
maintain compliance in all material respects with any applicable
environmental laws, or (3) require substantial cleanup, remedial action or
other extraordinary response under any applicable environmental laws in
excess of a specified escrowed amount.
"Hazardous Materials" are generally defined under several federal and
state statutes, and include dangerous toxic or hazardous pollutants,
chemicals, wastes or substances, including, without limitation, those so
identified pursuant to CERCLA, and specifically including, asbestos and
asbestos containing materials, polychlorinated biphenyls, radon gas,
petroleum and petroleum products and urea formaldehyde.
DUE-ON-SALE AND DUE-ON-ENCUMBRANCE
Certain of the Mortgage Loans may contain due-on-sale and
due-on-encumbrance clauses. These clauses generally provide that the lender
may accelerate the maturity of the loan if the Mortgagor sells or otherwise
transfers or encumbers the mortgaged property. Certain of these clauses may
provide that, upon an attempted breach thereof by the Mortgagor of an
otherwise non-recourse loan, the Mortgagor becomes personally liable for the
mortgage debt. The enforceability of due-on-sale clauses has been the subject
of legislation or litigation in many states and, in some cases, the
enforceability of these clauses was limited or denied. However, with respect
to certain loans the Garn-St Germain Depository Institutions Act of 1982
preempts state constitutional, statutory and case law that prohibits the
enforcement of due-on-sale clauses and permits lenders to enforce these
clauses in accordance with their terms subject to certain limited exceptions.
Unless otherwise provided in the related Prospectus Supplement, a Master
Servicer, on behalf of the Trust Fund, will determine whether to exercise any
right the Trustee may have as mortgagee to accelerate payment of any such
Mortgage Loan or to withhold its consent to any transfer or further
encumbrance in a manner consistent with the Servicing Standard.
In addition, under federal bankruptcy laws, due-on-sale clauses may not be
enforceable in bankruptcy proceedings and may, under certain circumstances,
be eliminated in any modified mortgage resulting from such bankruptcy
proceeding.
SUBORDINATE FINANCING
Where the Mortgagor encumbers mortgaged property with one or more junior
liens, the senior lender is subjected to additional risk. First, the
Mortgagor may have difficulty servicing and repaying multiple loans. In
addition, if the junior loan permits recourse to the Mortgagor (as junior
loans often do) and the senior loan does not, a Mortgagor may be more likely
to repay sums due on the junior loan than those on the senior loan. Second,
acts of the senior lender that prejudice the junior lender or impair the
junior lender's security may create a superior equity in favor of the junior
lender. For example, if the Mortgagor and the senior lender agree to an
increase in the principal amount of or the interest rate payable on the
senior loan, the senior lender may lose its priority to the extent any
existing junior lender is harmed or the Mortgagor is additionally burdened.
Third, if the Mortgagor defaults on the senior loan and/or any junior loan or
loans, the existence of junior loans and actions taken by junior lenders can
impair the security available to the senior lender and can interfere with or
delay the taking of action by the senior lender. Moreover, the bankruptcy of
a junior lender may operate to stay foreclosure or similar proceedings by the
senior lender.
DEFAULT INTEREST, PREPAYMENT CHARGES AND PREPAYMENTS
Forms of notes and mortgages used by lenders may contain provisions
obligating the Mortgagor to pay a late charge or additional interest if
payments are not timely made, and in some circumstances may
69
<PAGE>
provide for prepayment fees or yield maintenance penalties if the obligation
is paid prior to maturity or prohibit such prepayment for a specified period.
In certain states, there are or may be specific limitations upon the late
charges which a lender may collect from a Mortgagor for delinquent payments.
Certain states also limit the amounts that a lender may collect from a
Mortgagor as an additional charge if the loan is prepaid. The enforceability,
under the laws of a number of states of provisions providing for prepayment
fees or penalties upon, or prohibition of, an involuntary prepayment is
unclear, and no assurance can be given that, at the time a Prepayment Premium
is required to be made on a Mortgage Loan in connection with an involuntary
prepayment, the obligation to make such payment, or the provisions of any
such prohibition, will be enforceable under applicable state law. The absence
of a restraint on prepayment, particularly with respect to Mortgage Loans
having higher Mortgage Interest Rates, may increase the likelihood of
refinancing or other early retirements of the Mortgage Loans.
ACCELERATION ON DEFAULT
Unless otherwise specified in the related Prospectus Supplement, some of
the Mortgage Loans included in the Mortgage Pool for a Series will include a
"debt-acceleration" clause, which permits the lender to accelerate the full
debt upon a monetary or nonmonetary default of the Mortgagor. The courts of
all states will enforce clauses providing for acceleration in the event of a
material payment default after giving effect to any appropriate notices. The
equity courts of the state, however, may refuse to foreclose a mortgage or
deed of trust when an acceleration of the indebtedness would be inequitable
or unjust or the circumstances would render the acceleration unconscionable.
Furthermore, in some states, the Mortgagor may avoid foreclosure and
reinstate an accelerated loan by paying only the defaulted amounts and the
costs and attorneys' fees incurred by the lender in collecting such defaulted
payments.
APPLICABILITY OF USURY LAWS
Title V of the Depository Institutions Deregulation and Monetary Control
Act of 1980, enacted in March 1980 ("Title V"), provides that state usury
limitations shall not apply to certain types of residential (including
multifamily but not other commercial) first mortgage loans originated by
certain lenders after March 31, 1980. A similar federal statute was in effect
with respect to mortgage loans made during the first three months of 1980.
The statute authorized any state to reimpose interest rate limits by
adopting, before April 1, 1983, a law or constitutional provision that
expressly rejects application of the federal law. In addition, even where
Title V is not so rejected, any state is authorized by the law to adopt a
provision limiting discount points or other charges on mortgage loans covered
by Title V. Certain states have taken action to reimpose interest rate limits
and/or to limit discount points or other charges.
The Depositor has been advised by counsel that a court interpreting Title
V would hold that residential first mortgage loans that are originated on or
after January 1, 1980 are subject to federal preemption. Therefore, in a
state that has not taken the requisite action to reject application of Title
V or to adopt a provision limiting discount points or other charges prior to
origination of such mortgage loans, any such limitation under such state's
usury law would not apply to such mortgage loans.
In any state in which application of Title V has been expressly rejected
or a provision limiting discount points or other charges is adopted, no
Mortgage Loan originated after the date of such state action will be eligible
for inclusion in a Trust Fund unless (i) such Mortgage Loan provides for such
interest rate, discount points and charges as are permitted in such state or
(ii) such Mortgage Loan provides that the terms thereof shall be construed in
accordance with the laws of another state under which such interest rate,
discount points and charges would not be usurious and the Mortgagor's counsel
has rendered an opinion that such choice of law provision would be given
effect.
Statutes differ in their provisions as to the consequences of a usurious
loan. One group of statutes requires the lender to forfeit the interest due
above the applicable limit or impose a specified penalty. Under this
statutory scheme, the borrower may cancel the recorded mortgage or deed of
trust upon paying its debt with lawful interest, and the lender may
foreclose, but only for the debt plus lawful interest. A second group of
statutes is more severe. A violation of this type of usury law results in the
invalidation of the transaction, thereby permitting the borrower to cancel
the recorded mortgage or deed of trust without any payment or prohibiting the
lender from foreclosing.
70
<PAGE>
CERTAIN LAWS AND REGULATIONS; TYPES OF MORTGAGED PROPERTIES
The Mortgaged Properties will be subject to compliance with various
federal, state and local statutes and regulations. Failure to comply
(together with an inability to remedy any such failure) could result in
material diminution in the value of a Mortgage Property which could, together
with the possibility of limited alternative uses for a particular Mortgaged
Property (e.g., a nursing or convalescent home or hospital), result in a
failure to realize the full principal amount of the related Mortgage Loan.
Mortgages on Mortgaged Properties which are owned by the Mortgagor under a
condominium form of ownership are subject to the declaration, by-laws and
other rules and regulations of the condominium association. Mortgaged
Properties which are hotels or motels may present additional risk in that
hotels and motels are typically operated pursuant to franchise, management
and operating agreements which may be terminable by the operator, and the
transferability of the hotel's operating, liquor and other licenses to the
entity acquiring the hotel either through purchases or foreclosure is subject
to the vagaries of local law requirements. In addition, Mortgaged Properties
which are multifamily residential properties may be subject to rent control
laws, which could impact the future cash flows of such properties.
AMERICANS WITH DISABILITIES ACT
Under Title III of the Americans with Disabilities Act of 1990 and rules
promulgated thereunder (collectively, the "ADA"), in order to protect
individuals with disabilities, public accommodations (such as hotels,
restaurants, shopping centers, hospitals, schools and social service center
establishments) must remove architectural and communication barriers which
are structural in nature from existing places of public accommodation to the
extent "readily achievable." In addition, under the ADA, alterations to a
place of public accommodation or a commercial facility are to be made so
that, to the maximum extent feasible, such altered portions are readily
accessible to and usable by disabled individuals. The "readily achievable"
standard takes into account, among other factors, the financial resources of
the affected site, owner, landlord or other applicable person. In addition to
imposing a possible financial burden on the Mortgagor in its capacity as
owner or landlord, the ADA may also impose such requirements on a foreclosing
lender who succeeds to the interest of the Mortgagor as owner of landlord.
Furthermore, since the "readily achievable" standard may vary depending on
the financial condition of the owner or landlord, a foreclosing lender who is
financially more capable than the Mortgagor of complying with the
requirements of the ADA may be subject to more stringent requirements than
those to which the Mortgagor is subject.
SOLDIERS' AND SAILORS' CIVIL RELIEF ACT OF 1940
Under the terms of the Soldiers' and Sailors' Civil Relief Act of 1940, as
amended (the "Relief Act"), a Mortgagor who enters military service after the
origination of such Mortgagor's Mortgage Loan (including a Mortgagor who was
in reserve status and is called to active duty after origination of the
Mortgage Loan), may not be charged interest (including fees and charges)
above an annual rate of 6% during the period of such Mortgagor's active duty
status, unless a court orders otherwise upon application of the lender. The
Relief Act applies to Mortgagors who are members of the Army, Navy, Air
Force, Marines, National Guard, Reserves, Coast Guard and officers of the
U.S. Public Health Service assigned to duty with the military. Because the
Relief Act applies to Mortgagors who enter military service (including
reservists who are called to active duty) after origination of the related
Mortgage Loan, no information can be provided as to the number of loans that
may be affected by the Relief Act. Application of the Relief Act would
adversely affect, for an indeterminate period of time, the ability of any
servicer to collect full amounts of interest on certain of the Mortgage
Loans. Any shortfalls in interest collections resulting from the application
of the Relief Act would result in a reduction of the amounts distributable to
the holders of the related Series of Certificates, and would not be covered
by advances or, unless otherwise specified in the related Prospectus
Supplement, any form of Credit Support provided in connection with such
Certificates. In addition, the Relief Act imposes limitations that would
impair the ability of the servicer to foreclose on an affected Mortgage Loan
during the Mortgagor's period of active duty status, and, under certain
circumstances, during an additional three month period thereafter. Thus, in
the event that such a Mortgage Loan goes into default, there may be delays
and losses occasioned thereby.
71
<PAGE>
FORFEITURES IN DRUG AND RICO PROCEEDINGS
Federal law provides that property owned by persons convicted of
drug-related crimes or of criminal violations of the Racketeer Influenced and
Corrupt Organizations ("RICO") statute can be seized by the government if the
property was used in, or purchased with the proceeds of, such crimes. Under
procedures contained in the Comprehensive Crime Control Act of 1984 (the
"Crime Control Act"), the government may seize the property even before
conviction. The government must publish notice of the forfeiture proceeding
and may give notice to all parties "known to have an alleged interest in the
property," including the holders of mortgage loans.
A lender may avoid forfeiture of its interest in the property if it
establishes that: (i) its mortgage was executed and recorded before
commission of the crime upon which the forfeiture is based, or (ii) the
lender was, at the time of execution of the mortgage, "reasonably without
cause to believe" that the property was used in, or purchased with the
proceeds of, illegal drug or RICO activities.
CERTAIN FEDERAL INCOME TAX CONSEQUENCES
The following summary of the anticipated material federal income tax
consequences of the purchase, ownership and disposition of Offered
Certificates is based on the advice of Brown & Wood LLP, counsel to the
Depositor. This summary is based on laws, regulations, including the REMIC
regulations promulgated by the Treasury Department (the "REMIC Regulations"),
rulings and decisions now in effect or (with respect to regulations)
proposed, all of which are subject to change either prospectively or
retroactively. Brown & Wood LLP will deliver an opinion to the Depositor that
the information set forth under this caption, "Certain Federal Income Tax
Consequences," to the extent that it constitutes matters of law or legal
conclusions, is correct in all material respects. This summary does not
address the federal income tax consequences of an investment in Certificates
applicable to all categories of investors, some of which (for example, banks
and insurance companies) may be subject to special rules. Prospective
investors should consult their tax advisors regarding the federal, state,
local and any other tax consequences to them of the purchase, ownership and
disposition of Certificates.
GENERAL
The federal income tax consequences to Certificateholders will vary
depending on whether an election is made to treat the Trust Fund relating to
a particular Series of Certificates as a REMIC under the Code. The Prospectus
Supplement for each Series of Certificates will specify whether a REMIC
election will be made.
GRANTOR TRUST FUNDS
If a REMIC election is not made, Brown & Wood LLP will deliver its opinion
that the Trust Fund will not be classified as an association taxable as a
corporation and that each such Trust Fund will be classified as a grantor
trust under subpart E, Part I of subchapter J of the Code. In this case,
owners of Certificates will be treated for federal income tax purposes as
owners of a portion of the Trust Fund's assets as described below.
A. SINGLE CLASS OF GRANTOR TRUST CERTIFICATES
Characterization. The Trust Fund may be created with one class of Grantor
Trust Certificates. In this case, each Grantor Trust Certificateholder will
be treated as the owner of a pro rata undivided interest in the interest and
principal portions of the Trust Fund represented by the Grantor Trust
Certificates and will be considered the equitable owner of a pro rata
undivided interest in each of the Mortgage Assets in the Pool. Any amounts
received by a Grantor Trust Certificateholder in lieu of amounts due with
respect to any Mortgage Asset because of a default or delinquency in payment
will be treated for federal income tax purposes as having the same character
as the payments they replace.
Each Grantor Trust Certificateholder will be required to report on its
federal income tax return in accordance with such Grantor Trust
Certificateholder's method of accounting its pro rata share of the
72
<PAGE>
entire income from the Mortgage Loans in the Trust Fund represented by
Grantor Trust Certificates, including interest, original issue discount
("OID"), if any, prepayment fees, assumption fees, any gain recognized upon
an assumption and late payment charges received by the Master Servicer. Under
Code Sections 162 or 212 each Grantor Trust Certificateholder will be
entitled to deduct its pro rata share of servicing fees, prepayment fees,
assumption fees, any loss recognized upon an assumption and late payment
charges retained by the Master Servicer, provided that such amounts are
reasonable compensation for services rendered to the Trust Fund. Grantor
Trust Certificateholders that are individuals, estates or trusts will be
entitled to deduct their share of expenses as itemized deductions only to the
extent such expenses plus all other Code Section 212 expenses exceed two
percent of its adjusted gross income. In addition, the amount of itemized
deductions otherwise allowable for the taxable year for an individual whose
adjusted gross income exceeds the applicable amount (which amount will be
adjusted for inflation) will be reduced by the lesser of (i) 3% of the excess
of adjusted gross income over the applicable amount or (ii) 80% of the amount
of itemized deductions otherwise allowable for such taxable year. A Grantor
Trust Certificateholder using the cash method of accounting must take into
account its pro rata share of income and deductions as and when collected by
or paid to the Master Servicer. A Grantor Trust Certificateholder using an
accrual method of accounting must take into account its pro rata share of
income and deductions as they become due or are paid to the Master Servicer,
whichever is earlier. If the servicing fees paid to the Master Servicer are
deemed to exceed reasonable servicing compensation, the amount of such excess
could be considered as an ownership interest retained by the Master Servicer
(or any person to whom the Master Servicer assigned for value all or a
portion of the servicing fees) in a portion of the interest payments on the
Mortgage Assets. The Mortgage Assets would then be subject to the "coupon
stripping" rules of the Code discussed below.
Unless otherwise specified in the related Prospectus Supplement, as to
each Series of Certificates Brown & Wood LLP will have advised the Depositor
that:
(i) a Grantor Trust Certificate owned by a "domestic building and loan
association" within the meaning of Code Section 7701(a)(19) representing
principal and interest payments on Mortgage Assets will be considered to
represent "loans . . . secured by an interest in real property which is .
. . residential property" within the meaning of Code Section
7701(a)(19)(C)(v), to the extent that the Mortgage Assets represented by
that Grantor Trust Certificate are of a type described in such Code
section;
(ii) a Grantor Trust Certificate owned by a real estate investment trust
representing an interest in Mortgage Assets will be considered to
represent "real estate assets" within the meaning of Code Section
856(c)(5)(A), and interest income on the Mortgage Assets will be
considered "interest on obligations secured by mortgages on real property"
within the meaning of Code Section 856(c)(3)(B), to the extent that the
Mortgage Assets represented by that Grantor Trust Certificate are of a
type described in such Code section; and
(iii) a Grantor Trust Certificate owned by a REMIC will represent
"obligation[s] . . . which [are] principally secured by an interest in
real property" within the meaning of Code Section 860G(a)(3).
The Small Business Job Protection Act of 1996, as part of the repeal of
the bad debt reserve method for thrift institutions, repealed the application
of Code Section 593(d) to any taxable year beginning after December 31, 1995.
Stripped Bonds and Coupons. Certain Trust Funds may consist of Government
Securities which constitute "stripped bonds" or "stripped coupons" as those
terms are defined in Section 1286 of the Code, and, as a result, such assets
would be subject to the stripped bond provisions of the Code.
Under these rules, such Government Securities are treated as having
original issue discount based on the purchase price and the stated redemption
price at maturity of each Security. As such, Grantor Trust Certificateholders
would be required to include in income their pro rata share of the original
issue discount on each Government Security recognized in any given year on an
economic accrual basis even if the Grantor Trust Certificateholder is a cash
method taxpayer. Accordingly, the sum of the income includible to the Grantor
Trust Certificateholder in any taxable year may exceed amounts actually
received during such year.
73
<PAGE>
Premium. The price paid for a Grantor Trust Certificate by a holder will
be allocated to such holder's undivided interest in each Mortgage Asset based
on each Mortgage Asset's relative fair market value, so that such holder's
undivided interest in each Mortgage Asset will have its own tax basis. A
Grantor Trust Certificateholder that acquires an interest in Mortgage Assets
at a premium may elect to amortize such premium under a constant interest
method, provided that the underlying mortgage loans with respect to such
Mortgage Assets were originated after September 27, 1985. Premium allocable
to mortgage loans originated on or before September 27, 1985 should be
allocated among the principal payments on such mortgage loans and allowed as
an ordinary deduction as principal payments are made. Amortizable bond
premium will be treated as an offset to interest income on such Grantor Trust
Certificate. The basis for such Grantor Trust Certificate will be reduced to
the extent that amortizable premium is applied to offset interest payments.
It is not clear whether a reasonable prepayment assumption should be used in
computing amortization of premium allowable under Code Section 171. A
Certificateholder that makes this election for a Certificate that is acquired
at a premium will be deemed to have made an election to amortize bond premium
with respect to all debt instruments having amortizable bond premium that
such Certificateholder acquires during the year of the election or
thereafter.
If a premium is not subject to amortization using a reasonable prepayment
assumption, the holder of a Grantor Trust Certificate acquired at a premium
should recognize a loss if a Mortgage Loan (or an underlying mortgage loan
with respect to a Mortgage Asset) prepays in full, equal to the difference
between the portion of the prepaid principal amount of such Mortgage Loan (or
underlying mortgage loan) that is allocable to the Certificate and the
portion of the adjusted basis of the Certificate that is allocable to such
Mortgage Loan (or underlying mortgage loan). If a reasonable prepayment
assumption is used to amortize such premium, it appears that such a loss
would be available, if at all, only if prepayments have occurred at a rate
faster than the reasonable assumed prepayment rate. It is not clear whether
any other adjustments would be required to reflect differences between an
assumed prepayment rate and the actual rate of prepayments.
On June 27, 1996 the IRS issued proposed regulations (the "Amortizable
Bond Premium Regulations") dealing with amortizable bond premium. These
regulations specifically do not apply to prepayable debt instruments subject
to Code Section 1272(a)(6) such as the Securities. Absent further guidance
from the IRS, the Trustee intends to account for amortizable bond premium in
the manner described above. Prospective purchasers of the Securities should
consult their tax advisors regarding the possible application of the
Amortizable Bond Premium Regulations.
Original Issue Discount. The Internal Revenue Service (the "IRS") has
stated in published rulings that, in circumstances similar to those described
herein, the special rules of the Code relating to original issue discount
("OID") (currently Code Sections 1271 through 1273 and 1275) and Treasury
regulations issued on January 27, 1994, under such Sections (the "OID
Regulations"), will be applicable to a Grantor Trust Certificateholder's
interest in those Mortgage Assets meeting the conditions necessary for these
sections to apply. Rules regarding periodic inclusion of OID income are
applicable to mortgages of corporations originated after May 27, 1969,
mortgages of noncorporate Mortgagors (other than individuals) originated
after July 1, 1982, and mortgages of individuals originated after March 2,
1984. Such OID could arise by the financing of points or other charges by the
originator of the mortgages in an amount greater than a statutory de minimis
exception to the extent that the points are not currently deductible under
applicable Code provisions or are not for services provided by the lender.
OID generally must be reported as ordinary gross income as it accrues under a
constant interest method. See "--Multiple Classes of Grantor Trust
Certificates--Accrual of Original Issue Discount" below.
Market Discount. A Grantor Trust Certificateholder that acquires an
undivided interest in Mortgage Assets may be subject to the market discount
rules of Code Sections 1276 through 1278 to the extent an undivided interest
in a Mortgage Asset is considered to have been purchased at a "market
discount." Generally, the amount of market discount is equal to the excess of
the portion of the principal amount of such Mortgage Asset allocable to such
holder's undivided interest over such holder's tax basis in such interest.
Market discount with respect to a Grantor Trust Certificate will be
considered to be zero if the amount allocable to the Grantor Trust
Certificate is less than 0.25% of the Grantor Trust Certificate's
74
<PAGE>
stated redemption price at maturity multiplied by the weighted average
maturity remaining after the date of purchase. Treasury regulations
implementing the market discount rules have not yet been issued; therefore,
investors should consult their own tax advisors regarding the application of
these rules and the advisability of making any of the elections allowed under
Code Sections 1276 through 1278.
The Code provides that any principal payment (whether a scheduled payment
or a prepayment) or any gain on disposition of a market discount bond
acquired by the taxpayer after October 22, 1986 shall be treated as ordinary
income to the extent that it does not exceed the accrued market discount at
the time of such payment. The amount of accrued market discount for purposes
of determining the tax treatment of subsequent principal payments or
dispositions of the market discount bond is to be reduced by the amount so
treated as ordinary income.
The Code also grants the Treasury Department authority to issue
regulations providing for the computation of accrued market discount on debt
instruments, the principal of which is payable in more than one installment.
While the Treasury Department has not yet issued regulations, rules described
in the relevant legislative history will apply. Under those rules, the holder
of a market discount bond may elect to accrue market discount either on the
basis of a constant interest rate or according to one of the following
methods. If a Grantor Trust Certificate is issued with OID, the amount of
market discount that accrues during any accrual period would be equal to the
product of (i) the total remaining market discount and (ii) a fraction, the
numerator of which is the OID accruing during the period and the denominator
of which is the total remaining OID at the beginning of the accrual period.
For Grantor Trust Certificates issued without OID, the amount of market
discount that accrues during a period is equal to the product of (i) the
total remaining market discount and (ii) a fraction, the numerator of which
is the amount of stated interest paid during the accrual period and the
denominator of which is the total amount of stated interest remaining to be
paid at the beginning of the accrual period. For purposes of calculating
market discount under any of the above methods in the case of instruments
(such as the Grantor Trust Certificates) that provide for payments that may
be accelerated by reason of prepayments of other obligations securing such
instruments, the same prepayment assumption applicable to calculating the
accrual of OID will apply. Because the regulations described above have not
been issued, it is impossible to predict what effect those regulations might
have on the tax treatment of a Grantor Trust Certificate purchased at a
discount or premium in the secondary market.
A holder who acquired a Grantor Trust Certificate at a market discount
also may be required to defer a portion of its interest deductions for the
taxable year attributable to any indebtedness incurred or continued to
purchase or carry such Grantor Trust Certificate purchased with market
discount. For these purposes, the de minimis rule referred above applies. Any
such deferred interest expense would not exceed the market discount that
accrues during such taxable year and is, in general, allowed as a deduction
not later than the year in which such market discount is includible in
income. If such holder elects to include market discount in income currently
as it accrues on all market discount instruments acquired by such holder in
that taxable year or thereafter, the interest deferral rule described above
will not apply.
Election to Treat All Interest as OID. The OID Regulations permit a
Certificateholder to elect to accrue all interest, discount (including de
minimis market or original issue discount) and premium in income as interest,
based on a constant yield method for Certificates acquired on or after April
4, 1994. If such an election were to be made with respect to a Grantor Trust
Certificate with market discount, the Certificateholder would be deemed to
have made an election to include in income currently market discount with
respect to all other debt instruments having market discount that such
Certificateholder acquires during the year of the election or thereafter.
Similarly, a Certificateholder that makes this election for a Certificate
that is acquired at a premium will be deemed to have made an election to
amortize bond premium with respect to all debt instruments having amortizable
bond premium that such Certificateholder owns or acquires. See "--Regular
Certificates--Premium" herein. The election to accrue interest, discount and
premium on a constant yield method with respect to a Certificate is
irrevocable.
75
<PAGE>
B. MULTIPLE CLASSES OF GRANTOR TRUST CERTIFICATES
1. Stripped Bonds and Stripped Coupons
Pursuant to Code Section 1286, the separation of ownership of the right to
receive some or all of the interest payments on an obligation from ownership
of the right to receive some or all of the principal payments results in the
creation of "stripped bonds" with respect to principal payments and "stripped
coupons" with respect to interest payments. For purposes of Code Sections
1271 through 1288, Code Section 1286 treats a stripped bond or a stripped
coupon as an obligation issued on the date that such stripped interest is
created. If a Trust Fund is created with two classes of Grantor Trust
Certificates, one class of Grantor Trust Certificates may represent the right
to principal and interest, or principal only, on all or a portion of the
Mortgage Assets (the "Stripped Bond Certificates"), while the second class of
Grantor Trust Certificates may represent the right to some or all of the
interest on such portion (the "Stripped Coupon Certificates").
Servicing fees in excess of reasonable servicing fees ("excess servicing")
will be treated under the stripped bond rules. If the excess servicing fee is
less than 100 basis points (i.e., 1% interest on the Mortgage Asset principal
balance) or the Certificates are initially sold with a de minimis discount
(assuming no prepayment assumption is required), any non de minimis discount
arising from a subsequent transfer of the Certificates should be treated as
market discount. The IRS appears to require that reasonable servicing fees be
calculated on a Mortgage Asset by Mortgage Asset basis, which could result in
some Mortgage Assets being treated as having more than 100 basis points of
interest stripped off. See "--Non-REMIC Certificates" and "Multiple Classes
of Grantor Trust Certificates--Stripped Bonds and Stripped Coupons" herein.
Although not entirely clear, a Stripped Bond Certificate generally should
be treated as an interest in Mortgage Assets issued on the day such
Certificate is purchased for purposes of calculating any OID. Generally, if
the discount on a Mortgage Asset is larger than a de minimis amount (as
calculated for purposes of the OID rules) a purchaser of such a Certificate
will be required to accrue the discount under the OID rules of the Code. See
"--Non-REMIC Certificates" and "--Single Class of Grantor Trust
Certificates--Original Issue Discount" herein. However, a purchaser of a
Stripped Bond Certificate will be required to account for any discount on the
Mortgage Assets as market discount rather than OID if either (i) the amount
of OID with respect to the Mortgage Assets is treated as zero under the OID
de minimis rule when the Certificate was stripped or (ii) no more than 100
basis points (including any amount of servicing fees in excess of reasonable
servicing fees) is stripped off of the Trust Fund's Mortgage Assets. Pursuant
to Revenue Procedure 91-49, issued on August 8, 1991, purchasers of Stripped
Bond Certificates using an inconsistent method of accounting must change
their method of accounting and request the consent of the IRS to the change
in their accounting method on a statement attached to their first timely tax
return filed after August 8, 1991.
The precise tax treatment of Stripped Coupon Certificates is substantially
uncertain. The Code could be read literally to require that OID computations
be made for each payment from each Mortgage Asset. However, based on the
recent IRS guidance, it appears that all payments from a Mortgage Asset
underlying a Stripped Coupon Certificate should be treated as a single
installment obligation subject to the OID rules of the Code, in which case,
all payments from such Mortgage Asset would be included in the Mortgage
Asset's stated redemption price at maturity for purposes of calculating
income on such certificate under the OID rules of the Code.
It is unclear under what circumstances, if any, the prepayment of Mortgage
Assets will give rise to a loss to the holder of a Stripped Bond Certificate
purchased at a premium or a Stripped Coupon Certificate. If such Certificate
is treated as a single instrument (rather than an interest in discrete
mortgage loans) and the effect of prepayments is taken into account in
computing yield with respect to such Grantor Trust Certificate, it appears
that no loss will be available as a result of any particular prepayment
unless prepayments occur at a rate faster than the assumed prepayment rate.
However, if such Certificate is treated as an interest in discrete Mortgage
Assets, or if no prepayment assumption is used, then when a Mortgage Asset is
prepaid, the holder of such Certificate should be able to recognize a loss
equal to the portion of the adjusted issue price of such Certificate that is
allocable to such Mortgage Asset.
76
<PAGE>
Holders of Stripped Bond Certificates and Stripped Coupon Certificates are
urged to consult with their own tax advisors regarding the proper treatment
of these Certificates for federal income tax purposes.
Treatment of Certain Owners. Several Code sections provide beneficial
treatment to certain taxpayers that invest in Mortgage Assets of the type
that make up the Trust Fund. With respect to these Code sections, no specific
legal authority exists regarding whether the character of the Grantor Trust
Certificates, for federal income tax purposes, will be the same as that of
the underlying Mortgage Assets. While Code Section 1286 treats a stripped
obligation as a separate obligation for purposes of the Code provisions
addressing OID, it is not clear whether such characterization would apply
with regard to these other Code sections. Although the issue is not free from
doubt, based on policy considerations, each class of Grantor Trust
Certificates, unless otherwise specified in the related Prospectus
Supplement, should be considered to represent "real estate assets" within the
meaning of Code Section 856(c)(6)(B) and "loans . . . secured by, an interest
in real property which is . . . residential real property" within the meaning
of Code Section 7701(a)(19)(C)(v), and interest income attributable to
Grantor Trust Certificates should be considered to represent "interest on
obligations secured by mortgages on real property" within the meaning of Code
Section 856(c)(3)(B), provided that in each case the underlying Mortgage
Assets and interest on such Mortgage Assets qualify for such treatment.
Prospective purchasers to which such characterization of an investment in
Certificates is material should consult their own tax advisors regarding the
characterization of the Grantor Trust Certificates and the income therefrom.
Grantor Trust Certificates will be "obligation[s] . . . which [are]
principally secured, directly or indirectly, by an interest in real property"
within the meaning of Code Section 860G(a)(3).
2. Grantor Trust Certificates Representing Interests in Loans Other Than
ARM Loans
The original issue discount rules of Code Sections 1271 through 1275 will
be applicable to a Certificateholder's interest in those Mortgage Assets as
to which the conditions for the application of those sections are met. Rules
regarding periodic inclusion of original issue discount in income are
applicable to mortgages of corporations originated after May 27, 1969,
mortgages of noncorporate Mortgagors (other than individuals) originated
after July 1, 1982, and mortgages of individuals originated after March 2,
1984. Under the OID Regulations, such original issue discount could arise by
the charging of points by the originator of the mortgage in an amount greater
than the statutory de minimis exception, including a payment of points that
is currently deductible by the borrower under applicable Code provisions, or
under certain circumstances, by the presence of "teaser" rates on the
Mortgage Assets. OID on each Grantor Trust Certificate must be included in
the owner's ordinary income for federal income tax purposes as it accrues, in
accordance with a constant interest method that takes into account the
compounding of interest, in advance of receipt of the cash attributable to
such income. The amount of OID required to be included in an owner's income
in any taxable year with respect to a Grantor Trust Certificate representing
an interest in Mortgage Assets other than Mortgage Assets with interest rates
that adjust periodically ("ARM Loans") likely will be computed as described
below under "--Accrual of Original Issue Discount." The following discussion
is based in part on the OID Regulations and in part on the provisions of the
Tax Reform Act of 1986 (the "1986 Act"). The OID Regulations generally are
effective for debt instruments issued on or after April 4, 1994, but may be
relied upon as authority with respect to debt instruments, such as the
Grantor Trust Certificates, issued after December 21, 1992. Alternatively,
proposed Treasury regulations issued December 21, 1992 may be treated as
authority for debt instruments issued after December 21, 1992 and prior to
April 4, 1994, and proposed Treasury regulations issued in 1986 and 1991 may
be treated as authority for instruments issued before December 21, 1992. In
applying these dates, the issue date of the Mortgage Assets should be used,
or, in the case of Stripped Bond Certificates or Stripped Coupon
Certificates, the date such Certificates are acquired. The holder of a
Certificate should be aware, however, that neither the proposed OID
Regulations nor the OID Regulations adequately address certain issues
relevant to prepayable securities.
Under the Code, the Mortgage Assets underlying the Grantor Trust
Certificate will be treated as having been issued on the date they were
originated with an amount of OID equal to the excess of such Mortgage Asset's
stated redemption price at maturity over its issue price. The issue price of
a Mortgage Asset is generally the amount lent to the mortgagee, which may be
adjusted to take into account certain
77
<PAGE>
loan origination fees. The stated redemption price at maturity of a Mortgage
Asset is the sum of all payments to be made on such Mortgage Asset other than
payments that are treated as qualified stated interest payments. The accrual
of this OID, as described below under "--Accrual of Original Issue Discount,"
will, unless otherwise specified in the related Prospectus Supplement,
utilize the original yield to maturity of the Grantor Trust Certificate
calculated based on a reasonable assumed prepayment rate for the mortgage
loans underlying the Grantor Trust Certificates (the "Prepayment
Assumption"), and will take into account events that occur during the
calculation period. The Prepayment Assumption will be determined in the
manner prescribed by regulations that have not yet been issued. The
legislative history of the 1986 Act (the "Legislative History") provides,
however, that the regulations will require that the Prepayment Assumption be
the prepayment assumption that is used in determining the offering price of
such Certificate. No representation is made that any Certificate will prepay
at the Prepayment Assumption or at any other rate. The prepayment assumption
contained in the Code literally only applies to debt instruments
collateralized by other debt instruments that are subject to prepayment
rather than direct ownership interests in such debt instruments, such as the
Certificates represent. However, no other legal authority provides guidance
with regard to the proper method for accruing OID on obligations that are
subject to prepayment, and, until further guidance is issued, the Master
Servicer intends to calculate and report OID under the method described
below.
Accrual of Original Issue Discount. Generally, the owner of a Grantor
Trust Certificate must include in gross income the sum of the "daily
portions," as defined below, of the OID on such Grantor Trust Certificate for
each day on which it owns such Certificate, including the date of purchase
but excluding the date of disposition. In the case of an original owner, the
daily portions of OID with respect to each component generally will be
determined as set forth under the OID Regulations. A calculation will be made
by the Master Servicer or such other entity specified in the related
Prospectus Supplement of the portion of OID that accrues during each
successive monthly accrual period (or shorter period from the date of
original issue) that ends on the day in the calendar year corresponding to
each of the Distribution Dates on the Grantor Trust Certificates (or the day
prior to each such date). This will be done, in the case of each full month
accrual period, by (i) adding (a) the present value at the end of the accrual
period (determined by using as a discount factor the original yield to
maturity of the respective component under the Prepayment Assumption) of all
remaining payments to be received under the Prepayment Assumption on the
respective component and (b) any payments included in the state redemption
price at maturity received during such accrual period, and (ii) subtracting
from that total the "adjusted issue price" of the respective component at the
beginning of such accrual period. The adjusted issue price of a Grantor Trust
Certificate at the beginning of the first accrual period is its issue price;
the adjusted issue price of a Grantor Trust Certificate at the beginning of a
subsequent accrual period is the adjusted issue price at the beginning of the
immediately preceding accrual period plus the amount of OID allocable to that
accrual period reduced by the amount of any payment other than a payment of
qualified stated interest made at the end of or during that accrual period.
The OID accruing during such accrual period will then be divided by the
number of days in the period to determine the daily portion of OID for each
day in the period. With respect to an initial accrual period shorter than a
full monthly accrual period, the daily portions of OID must be determined
according to an appropriate allocation under any reasonable method.
Original issue discount generally must be reported as ordinary gross
income as it accrues under a constant interest method that takes into account
the compounding of interest as it accrues rather than when received. However,
the amount of original issue discount includible in the income of a holder of
an obligation is reduced when the obligation is acquired after its initial
issuance at a price greater than the sum of the original issue price and the
previously accrued original issue discount, less prior payments of principal.
Accordingly, if such Mortgage Assets acquired by a Certificateholder are
purchased at a price equal to the then unpaid principal amount of such
Mortgage Asset, no original issue discount attributable to the difference
between the issue price and the original principal amount of such Mortgage
Asset (i.e., points) will be includible by such holder. Other original issue
discount on the Mortgage Assets (e.g., that arising from a "teaser" rate)
would still need to be accrued.
3. Grantor Trust Certificates Representing Interests in ARM Loans
The OID Regulations do not address the treatment of instruments, such as
the Grantor Trust Certificates, which represent interests in ARM Loans.
Additionally, the IRS has not issued guidance
78
<PAGE>
under the Code's coupon stripping rules with respect to such instruments. In
the absence of any authority, the Master Servicer will report OID on Grantor
Trust Certificates attributable to ARM Loans ("Stripped ARM Obligations") to
holders in a manner it believes is consistent with the rules described above
under the heading "--Grantor Trust Certificates Representing Interests in
Loans Other Than ARM Loans" and with the OID Regulations. In general,
application of these rules may require inclusion of income on a Stripped ARM
Obligation in advance of the receipt of cash attributable to such income.
Further, the addition of interest deferred by reason of negative amortization
("Deferred Interest") to the principal balance of an ARM Loan may require the
inclusion of such amount in the income of the Grantor Trust Certificateholder
when such amount accrues. Furthermore, the addition of Deferred Interest to
the Grantor Trust Certificate's principal balance will result in additional
income (including possibly OID income) to the Grantor Trust Certificateholder
over the remaining life of such Grantor Trust Certificates.
Because the treatment of Stripped ARM Obligations is uncertain, investors
are urged to consult their tax advisors regarding how income will be
includible with respect to such Certificates.
C. SALE OR EXCHANGE OF A GRANTOR TRUST CERTIFICATE
Sale or exchange of a Grantor Trust Certificate prior to its maturity will
result in gain or loss equal to the difference, if any, between the amount
received and the owner's adjusted basis in the Grantor Trust Certificate.
Such adjusted basis generally will equal the seller's purchase price for the
Grantor Trust Certificate, increased by the OID included in the seller's
gross income with respect to the Grantor Trust Certificate, and reduced by
principal payments on the Grantor Trust Certificate previously received by
the seller. Such gain or loss will be capital gain or loss to an owner for
which a Grantor Trust Certificate is a "capital asset" within the meaning of
Code Section 1221, and will be long-term or short-term depending on whether
the Grantor Trust Certificate has been owned for the long-term capital gain
holding period (generally more than one year). The Taxpayer Relief Act of
1997 reduces the maximum rates on long-term capital gains recognized on
capital assets held by individual taxpayers for more than eighteen months as
of the date of disposition (and would further reduce the maximum rates on
such gains in the year 2001 and thereafter for certain individual taxpayers
who meet specified conditions). Prospective investors should consult their
own tax advisors concerning these tax law changes.
Grantor Trust Certificates will be "evidences of indebtedness" within the
meaning of Code Section 582(c)(1), so that gain or loss recognized from the
sale of a Grantor Trust Certificate by a bank or a thrift institution to
which such section applies will be treated as ordinary income or loss.
D. NON-U.S. PERSONS
Generally, to the extent that a Grantor Trust Certificate evidences
ownership in underlying Mortgage Assets that were issued on or before July
18, 1984, interest or OID paid by the person required to withhold tax under
Code Section 1441 or 1442 to (i) an owner that is not a U.S. Person (as
defined below) or (ii) a Grantor Trust Certificateholder holding on behalf of
an owner that is not a U.S. Person will be subject to federal income tax,
collected by withholding, at a rate of 30% or such lower rate as may be
provided for interest by an applicable tax treaty. Accrued OID recognized by
the owner on the sale or exchange of such a Grantor Trust Certificate also
will be subject to federal income tax at the same rate. Generally, such
payments would not be subject to withholding to the extent that a Grantor
Trust Certificate evidences ownership in Mortgage Assets issued after July
18, 1984, by natural persons if such Grantor Trust Certificateholder complies
with certain identification requirements (including delivery of a statement,
signed by the Grantor Trust Certificateholder under penalties of perjury,
certifying that such Grantor Trust Certificateholder is not a U.S. Person and
providing the name and address of such Grantor Trust Certificateholder).
Additional restrictions apply to Mortgage Assets of where the Mortgagor is
not a natural person in order to qualify for the exemption from withholding.
The term "U.S. Person" means a citizen or resident of the United States, a
corporation, partnership or other entity created or organized in or under the
laws of the United States or any political subdivision thereof (other than a
partnership that is not treated as a United States person under any
applicable Treasury regulations), an estate whose income is subject to U.S.
federal income tax regardless of its source
79
<PAGE>
of income, or a trust if a court within the United States is able to exercise
primary supervision of the administration of the trust and one or more United
States persons have the authority to control all substantial decisions of the
trust. Notwithstanding the preceding sentence, to the extent provided in
Treasury regulations, certain trusts in existence on August 20, 1996, and
treated as United States persons prior to such date, that elect to continue
to be treated as United States persons also will be a U.S. Holder.
E. INFORMATION REPORTING AND BACKUP WITHHOLDING
The Master Servicer will furnish or make available, within a reasonable
time after the end of each calendar year, to each person who was a
Certificateholder at any time during such year, such information as may be
deemed necessary or desirable to assist Certificateholders in preparing their
federal income tax returns, or to enable holders to make such information
available to beneficial owners or financial intermediaries that hold such
Certificates as nominees on behalf of beneficial owners. If a holder,
beneficial owner, financial intermediary or other recipient of a payment on
behalf of a beneficial owner fails to supply a certified taxpayer
identification number or if the Secretary of the Treasury determines that
such person has not reported all interest and dividend income required to be
shown on its federal income tax return, 31% backup withholding may be
required with respect to any payments. Any amounts deducted and withheld from
a distribution to a recipient would be allowed as a credit against such
recipient's federal income tax liability.
REMICS
The Trust Fund relating to a Series of Certificates may elect to be
treated as a REMIC. Qualification as a REMIC requires ongoing compliance with
certain conditions. Although a REMIC is not generally subject to federal
income tax (see, however "--Taxation of Owners of REMIC Residual
Certificates" and "--Prohibited Transactions" below), if a Trust Fund with
respect to which a REMIC election is made fails to comply with one or more of
the ongoing requirements of the Code for REMIC status during any taxable
year, including the implementation of restrictions on the purchase and
transfer of the residual interests in a REMIC as described below under
"Taxation of Owners of REMIC Residual Certificates," the Code provides that a
Trust Fund will not be treated as a REMIC for such year and thereafter. In
that event, such entity may be taxable as a separate corporation, and the
related Certificates (the "REMIC Certificates") may not be accorded the
status or given the tax treatment described below. While the Code authorizes
the Treasury Department to issue regulations providing relief in the event of
an inadvertent termination of the status of a trust fund as a REMIC, no such
regulations have been issued. Any such relief, moreover, may be accompanied
by sanctions, such as the imposition of a corporate tax on all or a portion
of the REMIC's income for the period in which the requirements for such
status are not satisfied. With respect to each Trust Fund that elects REMIC
status, Brown & Wood LLP will deliver its opinion generally to the effect
that, under then existing law and assuming compliance with all provisions of
the related Pooling and Servicing Agreement, such Trust Fund will qualify as
a REMIC, and the related Certificates will be considered to be regular
interests ("REMIC Regular Certificates") or a sale class of residual
interests ("REMIC Residual Certificates") in the REMIC. The related
Prospectus Supplement for each Series of Certificates will indicate whether
the Trust Fund will make a REMIC election and whether a class of Certificates
will be treated as a regular or residual interest in the REMIC.
A "qualified mortgage" for REMIC purposes is any obligation (including
certificates of participation in such an obligation) that is principally
secured by an interest in real property and that is transferred to the REMIC
within a prescribed time period in exchange for regular or residual interests
in the REMIC.
In general, with respect to each Series of Certificates for which a REMIC
election is made, (i) Certificates held by a thrift institution taxed as a
"domestic building and loan association" will constitute assets described in
Code Section 7701(a)(19)(C); (ii) Certificates held by a real estate
investment trust will constitute "real estate assets" within the meaning of
Code Section 856(c)(6)(B); and (iii) interest on Certificates held by a real
estate investment trust will be considered "interest on obligations secured
by mortgages on real property" within the meaning of Code Section
856(c)(3)(B). If less than 95% of the
80
<PAGE>
REMIC's assets are assets qualifying under any of the foregoing Code
sections, the Certificates will be qualifying assets only to the extent that
the REMIC's assets are qualifying assets. In addition, payments on Mortgage
Assets held pending distribution on the REMIC Certificates will be considered
to be real estate assets for purposes of Code Section 856(c).
Tiered REMIC Structures. For certain Series of Certificates, two separate
elections may be made to treat designated portions of the related Trust Fund
as REMICs (respectively, the "Subsidiary REMIC" and the "Master REMIC") for
federal income tax purposes. Upon the issuance of any such Series of
Certificates, Brown & Wood LLP, counsel to the Depositor, will deliver its
opinion generally to the effect that, assuming compliance with all provisions
of the related Agreement, the Master REMIC as well as any Subsidiary REMIC
will each qualify as a REMIC, and the REMIC Certificates issued by the Master
REMIC and the Subsidiary REMIC, respectively, will be considered to evidence
ownership of REMIC Regular Certificates or REMIC Residual Certificates in the
related REMIC within the meaning of the REMIC provisions.
Only REMIC Certificates, other than the residual interest in the
Subsidiary REMIC, issued by the Master REMIC will be offered hereunder. The
Subsidiary REMIC and the Master REMIC will be treated as one REMIC solely for
purposes of determining whether the REMIC Certificates will be (i) "real
estate assets" within the meaning of Section 856(c)(6)(B) of the Code; (ii)
"loans secured by an interest in real property" under Section 7701(a)(19)(C)
of the Code; and (iii) whether the income on such Certificates is interest
described in Section 856(c)(3)(B) of the Code.
The Small Business Job Protection Act of 1996, as part of the repeal of
the bad debt reserve method for thrift institutions, repealed the application
of Code Section 593(d) to any taxable year beginning after December 31, 1995.
A. TAXATION OF OWNERS OF REMIC REGULAR CERTIFICATES
General. Except as otherwise stated in this discussion, REMIC Regular
Certificates will be treated for federal income tax purposes as debt
instruments issued by the REMIC and not as ownership interests in the REMIC
or its assets. Moreover, holders of REMIC Regular Certificates that otherwise
report income under a cash method of accounting will be required to report
income with respect to REMIC Regular Certificates under an accrual method.
Original Issue Discount and Premium. The REMIC Regular Certificates may be
issued with OID. Generally, such OID, if any, will equal the difference
between the "stated redemption price at maturity" of a REMIC Regular
Certificate and its "issue price." Holders of any class of Certificates
issued with OID will be required to include such OID in gross income for
federal income tax purposes as it accrues, in accordance with a constant
interest method based on the compounding of interest as it accrues rather
than in accordance with receipt of the interest payments. The following
discussion is based in part on the OID Regulations and in part on the
provisions of the 1986 Act. Holders of REMIC Regular Certificates (the "REMIC
Regular Certificateholders") should be aware, however, that the OID
Regulations do not adequately address certain issues relevant to prepayable
securities, such as the REMIC Regular Certificates.
Rules governing OID are set forth in Code Sections 1271 through 1273 and
1275. These rules require that the amount and rate of accrual of OID be
calculated based on the Prepayment Assumption and the anticipated
reinvestment rate, if any, relating to the REMIC Regular Certificates and
prescribe a method for adjusting the amount and rate of accrual of such
discount where the actual prepayment rate differs from the Prepayment
Assumption. Under the Code, the Prepayment Assumption must be determined in
the manner prescribed by regulations, which regulations have not yet been
issued. The Legislative History provides, however, that Congress intended the
regulations to require that the Prepayment Assumption be the prepayment
assumption that is used in determining the initial offering price of such
REMIC Regular Certificates. The Prospectus Supplement for each Series of
REMIC Regular Certificates will specify the Prepayment Assumption to be used
for the purpose of determining the amount and rate of accrual of OID. No
representation is made that the REMIC Regular Certificates will prepay at the
Prepayment Assumption or at any other rate.
81
<PAGE>
In general, each REMIC Regular Certificate will be treated as a single
installment obligation issued with an amount of OID equal to the excess of
its "stated redemption price at maturity" over its "issue price." The issue
price of a REMIC Regular Certificate is the first price at which a
substantial amount of REMIC Regular Certificates of that class are first sold
to the public (excluding bond houses, brokers, underwriters or wholesalers).
If less than a substantial amount of a particular class of REMIC Regular
Certificates is sold for cash on or prior to the date of their initial
issuance (the "Closing Date"), the issue price for such class will be treated
as the fair market value of such class on the Closing Date. The issue price
of a REMIC Regular Certificate also includes the amount paid by an initial
Certificateholder for accrued interest that relates to a period prior to the
issue date of the REMIC Regular Certificate. The stated redemption price at
maturity of a REMIC Regular Certificate includes the original principal
amount of the REMIC Regular Certificate, but generally will not include
distributions of interest if such distributions constitute "qualified stated
interest." Qualified stated interest generally means interest payable at a
single fixed rate or qualified variable rate (as described below) provided
that such interest payments are unconditionally payable at intervals of one
year or less during the entire term of the REMIC Regular Certificate.
Interest is payable at a single fixed rate only if the rate appropriately
takes into account the length of the interval between payments. Distributions
of interest on REMIC Regular Certificates with respect to which Deferred
Interest will accrue will not constitute qualified stated interest payments,
and the stated redemption price at maturity of such REMIC Regular
Certificates includes all distributions of interest as well as principal
thereon.
Where the interval between the issue date and the first Distribution Date
on a REMIC Regular Certificate is longer than the interval between subsequent
Distribution Dates, the greater of any original issue discount (disregarding
the rate in the first period) and any interest foregone during the first
period is treated as the amount by which the stated redemption price at
maturity of the Certificate exceeds its issue price for purposes of the de
minimis rule described below. The OID Regulations suggest that all interest
on a long first period REMIC Regular Certificate that is issued with non-de
minimis OID, as determined under the foregoing rule, will be treated as OID.
Where the interval between the issue date and the first Distribution Date on
a REMIC Regular Certificate is shorter than the interval between subsequent
Distribution Dates, interest due on the first Distribution Date in excess of
the amount that accrued during the first period would be added to the
Certificates stated redemption price at maturity. REMIC Regular
Certificateholders should consult their own tax advisors to determine the
issue price and stated redemption price at maturity of a REMIC Regular
Certificate.
Under the de minimis rule, OID on a REMIC Regular Certificate will be
considered to be zero if such OID is less than 0.25% of the stated redemption
price at maturity of the REMIC Regular Certificate multiplied by the weighted
average maturity of the REMIC Regular Certificate. For this purpose, the
weighted average maturity of the REMIC Regular Certificate is computed as the
sum of the amounts determined by multiplying the number of full years (i.e.,
rounding down partial years) from the issue date until each distribution in
reduction of stated redemption price at maturity is scheduled to be made by a
fraction, the numerator of which is the amount of each distribution included
in the stated redemption price at maturity of the REMIC Regular Certificate
and the denominator of which is the stated redemption price at maturity of
the REMIC Regular Certificate. Although currently unclear, it appears that
the schedule of such distributions should be determined in accordance with
the Prepayment Assumption. The Prepayment Assumption with respect to a Series
of REMIC Regular Certificates will be set forth in the related Prospectus
Supplement. Holders generally must report de minimis OID pro rata as
principal payments are received, and such income will be capital gain if the
REMIC Regular Certificate is held as a capital asset. However, accrual method
holders may elect to accrue all de minimis OID as well as market discount
under a constant interest method.
The Prospectus Supplement with respect to a Trust Fund may provide for
certain REMIC Regular Certificates to be issued at prices significantly
exceeding their principal amounts or based on notional principal balances
(the "Super-Premium Certificates"). The income tax treatment of such REMIC
Regular Certificates is not entirely certain. For information reporting
purposes, the Trust Fund intends to take the position that the stated
redemption price at maturity of such REMIC Regular Certificates is the sum of
all payments to be made on such REMIC Regular Certificates determined under
the Prepayment
82
<PAGE>
Assumption, with the result that such REMIC Regular Certificates would be
issued with OID. The calculation of income in this manner could result in
negative original issue discount (which delays future accruals of OID rather
than being immediately deductible) when prepayments on the Mortgage Assets
exceed those estimated under the Prepayment Assumption. If the Super Premium
Certificates were treated as contingent payment obligations, it is unclear
how holders of those Certificates would report income or recover their basis.
In the alternative, the IRS could assert that the stated redemption price at
maturity of such REMIC Regular Certificates should be limited to their
principal amount (subject to the discussion below under "--Accrued Interest
Certificates"), so that such REMIC Regular Certificates would be considered
for federal income tax purposes to be issued at a premium. If such a position
were to prevail, the rules described below under "--Taxation of Owners of
REMIC Regular Certificates--Premium" would apply. It is unclear when a loss
may be claimed for any unrecovered basis for a Super-Premium Certificate. It
is possible that a holder of a Super-Premium Certificate may only claim a
loss when its remaining basis exceeds the maximum amount of future payments,
assuming no further prepayments or when the final payment is received with
respect to such Super-Premium Certificate.
The Internal Revenue Service (the "IRS") recently issued final regulations
(the "Contingent Regulations") governing the calculation of OID on
instruments having contingent interest payments. The Contingent Regulations
specifically do not apply for the purposes of calculating OID on debt
instruments subject to Code Section 1272(a)(6), such as the REMIC Regular
Certificates. Additionally, the OID Regulations do not contain provisions
specifically interpreting Code Section 1272(a)(6). Until the Treasury issues
guidance to the contrary, the Trustee intends to base its computation on Code
Section 1272(a)(6) and the OID Regulations as described in this Prospectus.
However, because no regulatory guidance currently exists under Code Section
1272(a)(6), there can be no assurance that such methodology represents the
correct manner of calculating OID.
Under the REMIC Regulations, if the issue price of a REMIC Regular
Certificate (other than REMIC Regular Certificate based on a notional amount)
does not exceed 125% of its actual principal amount, the interest rate is not
considered disproportionately high. Accordingly, such REMIC Regular
Certificate generally should not be treated as a Super-Premium Certificate
and the rules described below under "--REMIC Regular Certificates--Premium"
should apply. However, it is possible that holders of REMIC Regular
Certificates issued at a premium, even if the premium is less than 25% of
such Certificate's actual principal balance, will be required to amortize the
premium under an original issue discount method or contingent interest method
even though no election under Code Section 171 is made to amortize such
premium.
Generally, a REMIC Regular Certificateholder must include in gross income
the "daily portions," as determined below, of the OID that accrues on a REMIC
Regular Certificate for each day a Certificateholder holds the REMIC Regular
Certificate, including the purchase date but excluding the disposition date.
In the case of an original holder of a REMIC Regular Certificate, a
calculation will be made of the portion of the OID that accrues during each
successive period (an "accrual period") that ends on the day in the calendar
year corresponding to a Distribution Date (or if Distribution Dates are on
the first day or first business day of the immediately preceding month,
interest may be treated as payable on the last day of the immediately
preceding month) and begins on the day after the end of the immediately
preceding accrual period (or on the issue date in the case of the first
accrual period). This will be done, in the case of each full accrual period,
by (i) adding (a) the present value at the end of the accrual period
(determined by using as a discount factor the original yield to maturity of
the REMIC Regular Certificates as calculated under the Prepayment Assumption)
of all remaining payments to be received on the REMIC Regular Certificates
under the Prepayment Assumption and (b) any payments included in the stated
redemption price at maturity received during such accrual period, and (ii)
subtracting from that total the adjusted issue price of the REMIC Regular
Certificates at the beginning of such accrual period. The adjusted issue
price of a REMIC Regular Certificate at the beginning of the first accrual
period is its issue price; the adjusted issue price of a REMIC Regular
Certificate at the beginning of a subsequent accrual period is the adjusted
issue price at the beginning of the immediately preceding accrual period plus
the amount of OID allocable to that accrual period and reduced by the amount
of any payment other than a payment of qualified stated interest made at the
end of or during that accrual period. The OID
83
<PAGE>
accrued during an accrual period will then be divided by the number of days
in the period to determine the daily portion of OID for each day in the
accrual period. The calculation of OID under the method described above will
cause the accrual of OID to either increase or decrease (but never below
zero) in a given accrual period to reflect the fact that prepayments are
occurring faster or slower than under the Prepayment Assumption. With respect
to an initial accrual period shorter than a full accrual period, the daily
portions of OID may be determined according to an appropriate allocation
under any reasonable method.
A subsequent purchaser of a REMIC Regular Certificate issued with OID who
purchases the REMIC Regular Certificate at a cost less than the remaining
stated redemption price at maturity will also be required to include in gross
income the sum of the daily portions of OID on that REMIC Regular
Certificate. In computing the daily portions of OID for such a purchaser (as
well as an initial purchaser that purchases at a price higher than the
adjusted issue price but less than the stated redemption price at maturity),
however, the daily portion is reduced by the amount that would be the daily
portion for such day (computed in accordance with the rules set forth above)
multiplied by a fraction, the numerator of which is the amount, if any, by
which the price paid by such holder for that REMIC Regular Certificate
exceeds the following amount: (a) the sum of the issue price plus the
aggregate amount of OID that would have been includible in the gross income
of an original REMIC Regular Certificateholder (who purchased the REMIC
Regular Certificate at its issue price), less (b) any prior payments included
in the stated redemption price at maturity, and the denominator of which is
the sum of the daily portions for that REMIC Regular Certificate for all days
beginning on the date after the purchase date and ending on the maturity date
computed under the Prepayment Assumption. A holder who pays an acquisition
premium instead may elect to accrue OID by treating the purchase as a
purchase at original issue.
Variable Rate REMIC Regular Certificates. REMIC Regular Certificates may
provide for interest based on a variable rate. Interest based on a variable
rate will constitute qualified stated interest and not contingent interest
if, generally, (i) such interest is unconditionally payable at least
annually, (ii) the issue price of the debt instrument does not exceed the
total noncontingent principal payments and (iii) interest is based on a
"qualified floating rate," an "objective rate," a combination of a single
fixed rate and one or more "qualified floating rates," one "qualified inverse
floating rate," or a combination of "qualified floating rates" that do not
operate in a manner that significantly accelerates or defers interest
payments on such REMIC Regular Certificate.
The amount of OID with respect to a REMIC Regular Certificate bearing a
variable rate of interest will accrue in the manner described above under
"--Original Issue Discount and Premium" by assuming generally that the index
used for the variable rate will remain fixed throughout the term of the
Certificate. Appropriate adjustments are made for the actual variable rate.
Although unclear at present, the Depositor intends to treat interest on a
REMIC Regular Certificate that is a weighted average of the net interest
rates on Mortgage Loans as qualified stated interest.
In such case, the weighted average rate used to compute the initial
pass-through rate on the REMIC Regular Certificates will be deemed to be the
index in effect through the life of the REMIC Regular Certificates. It is
possible, however, that the IRS may treat some or all of the interest on
REMIC Regular Certificates with a weighted average rate as taxable under the
rules relating to obligations providing for contingent payments. Such
treatment may effect the timing of income accruals on such REMIC Regular
Certificates.
Election to Treat All Interest as OID. The OID Regulations permit a
Certificateholder to elect to accrue all interest, discount (including de
minimis market or original issue discount) and premium in income as interest,
based on a constant yield method. If such an election were to be made with
respect to a REMIC Regular Certificate with market discount, the
Certificateholder would be deemed to have made an election to include in
income currently market discount with respect to all other debt instruments
having market discount that such Certificateholder acquires during the year
of the election or thereafter. Similarly, a Certificateholder that makes this
election for a Certificate that is acquired at a premium will be deemed to
have made an election to amortize bond premium with respect to all debt
instruments having amortizable bond premium that such Certificateholder owns
or acquires. See "--REMIC Regular Certificates--Premium" herein. The election
to accrue interest, discount and premium on a constant yield method with
respect to a Certificate is irrevocable.
84
<PAGE>
Market Discount. A purchaser of a REMIC Regular Certificate may also be
subject to the market discount provisions of Code Sections 1276 through 1278.
Under these provisions and the OID Regulations, "market discount" equals the
excess, if any, of (i) the REMIC Regular Certificate's stated principal
amount or, in the case of a REMIC Regular Certificate with OID, the adjusted
issue price (determined for this purpose as if the purchaser had purchased
such REMIC Regular Certificate from an original holder) over (ii) the price
for such REMIC Regular Certificate paid by the purchaser. A Certificateholder
that purchases a REMIC Regular Certificate at a market discount will
recognize income upon receipt of each distribution representing amounts
included in such certificate's stated redemption price at maturity. In
particular, under Section 1276 of the Code such a holder generally will be
required to allocate each such distribution first to accrued market discount
not previously included in income, and to recognize ordinary income to that
extent. A Certificateholder may elect to include market discount in income
currently as it accrues rather than including it on a deferred basis in
accordance with the foregoing. If made, such election will apply to all
market discount bonds acquired by such Certificateholder on or after the
first day of the first taxable year to which such election applies.
Market discount with respect to a REMIC Regular Certificate will be
considered to be zero if the amount allocable to the REMIC Regular
Certificate is less than 0.25% of such REMIC Regular Certificate's stated
redemption price at maturity multiplied by such REMIC Regular Certificate's
weighted average maturity remaining after the date of purchase. If market
discount on a REMIC Regular Certificate is considered to be zero under this
rule, the actual amount of market discount must be allocated to the remaining
principal payments on the REMIC Regular Certificate, and gain equal to such
allocated amount will be recognized when the corresponding principal payment
is made. Treasury regulations implementing the market discount rules have not
yet been issued; therefore, investors should consult their own tax advisors
regarding the application of these rules and the advisability of making any
of the elections allowed under Code Sections 1276 through 1278.
The Code provides that any principal payment (whether a scheduled payment
or a prepayment) or any gain on disposition of a market discount bond
acquired by the taxpayer after October 22, 1986, shall be treated as ordinary
income to the extent that it does not exceed the accrued market discount at
the time of such payment. The amount of accrued market discount for purposes
of determining the tax treatment of subsequent principal payments or
dispositions of the market discount bond is to be reduced by the amount so
treated as ordinary income.
The Code also grants authority to the Treasury Department to issue
regulations providing for the computation of accrued market discount on debt
instruments, the principal of which is payable in more than one installment.
Until such time as regulations are issued by the Treasury, rules described in
the Legislative History will apply. Under those rules, the holder of a market
discount bond may elect to accrue market discount either on the basis of a
constant interest method rate or according to one of the following methods.
For REMIC Regular Certificates issued with OID, the amount of market discount
that accrues during a period is equal to the product of (i) the total
remaining market discount and (ii) a fraction, the numerator of which is the
OID accruing during the period and the denominator of which is the total
remaining OID at the beginning of the period. For REMIC Regular Certificates
issued without OID, the amount of market discount that accrues during a
period is equal to the product of (a) the total remaining market discount and
(b) a fraction, the numerator of which is the amount of stated interest paid
during the accrual period and the denominator of which is the total amount of
stated interest remaining to be paid at the beginning of the period. For
purposes of calculating market discount under any of the above methods in the
case of instruments (such as the REMIC Regular Certificates) that provide for
payments that may be accelerated by reason of prepayments of other
obligations securing such instruments, the same Prepayment Assumption
applicable to calculating the accrual of OID will apply.
A holder who acquired a REMIC Regular Certificate at a market discount
also may be required to defer a portion of its interest deductions for the
taxable year attributable to any indebtedness incurred or continued to
purchase or carry such Certificate purchased with market discount. For these
purposes, the de minimis rule referred to above applies. Any such deferred
interest expense would not exceed the market discount that accrues during
such taxable year and is, in general, allowed as a deduction not later
85
<PAGE>
than the year in which such market discount is includible in income. If such
holder elects to include market discount in income currently as it accrues on
all market discount instruments acquired by such holder in that taxable year
or thereafter, the interest deferral rule described above will not apply.
Premium. A purchaser of a REMIC Regular Certificate that purchases the
REMIC Regular Certificate at a cost (not including accrued qualified stated
interest) greater than its remaining stated redemption price at maturity will
be considered to have purchased the REMIC Regular Certificate at a premium
and may elect to amortize such premium under a constant yield method. A
Certificateholder that makes this election for a Certificate that is acquired
at a premium will be deemed to have made an election to amortize bond premium
with respect to all debt instruments having amortizable bond premium that
such Certificateholder acquires during the year of the election or
thereafter. It is not clear whether the Prepayment Assumption would be taken
into account in determining the life of the REMIC Regular Certificate for
this purpose. However, the Legislative History states that the same rules
that apply to accrual of market discount (which rules require use of a
Prepayment Assumption in accruing market discount with respect to REMIC
Regular Certificates without regard to whether such Certificates have OID)
will also apply in amortizing bond premium under Code Section 171. The Code
provides that amortizable bond premium will be allocated among the interest
payments on such REMIC Regular Certificates and will be applied as an offset
against such interest payment.
On June 27, 1996 the IRS issued proposed regulations (the "Amortizable
Bond Premium Regulations") dealing with amortizable bond premium. These
regulations specifically do not apply to prepayable debt instruments subject
to Code Section 1272(a)(6) such as the Securities. Absent further guidance
from the IRS, the Trustee intends to account for amortizable bond premium in
the manner described above. Prospective purchasers of the Securities should
consult their tax advisors regarding the possible application of the
Amortizable Bond Premium Regulations.
Deferred Interest. Certain classes of REMIC Regular Certificates may
provide for the accrual of Deferred Interest with respect to one or more ARM
Loans. Any Deferred Interest that accrues with respect to a class of REMIC
Regular Certificates will constitute income to the holders of such
Certificates prior to the time distributions of cash with respect to such
Deferred Interest are made. It is unclear, under the OID Regulations, whether
any of the interest on such Certificates will constitute qualified stated
interest or whether all or a portion of the interest payable on such
Certificates must be included in the stated redemption price at maturity of
the Certificates and accounted for as OID (which could accelerate such
inclusion). Interest on REMIC Regular Certificates must in any event be
accounted for under an accrual method by the holders of such Certificates
and, therefore, applying the latter analysis may result only in a slight
difference in the timing of the inclusion in income of interest on such REMIC
Regular Certificates.
Effects of Defaults and Delinquencies. Certain Series of Certificates may
contain one or more classes of Subordinated Certificates, and in the event
there are defaults or delinquencies on the Mortgage Assets, amounts that
would otherwise be distributed on the Subordinated Certificates may instead
be distributed on the Senior Certificates. Subordinated Certificateholders
nevertheless will be required to report income with respect to such
Certificates under an accrual method without giving effect to delays and
reductions in distributions on such Subordinated Certificates attributable to
defaults and delinquencies on the Mortgage Assets, except to the extent that
it can be established that such amounts are uncollectible. As a result, the
amount of income reported by a Subordinated Certificateholder in any period
could significantly exceed the amount of cash distributed to such holder in
that period. The holder will eventually be allowed a loss (or will be allowed
to report a lesser amount of income) to the extent that the aggregate amount
of distributions on the Subordinated Certificate is reduced as a result of
defaults and delinquencies on the Mortgage Assets. Timing and
characterization of such losses is discussed in "--REMIC Regular
Certificates--Treatment of Realized Losses" below.
Sale, Exchange or Redemption. If a REMIC Regular Certificate is sold,
exchanged, redeemed or retired, the seller will recognize gain or loss equal
to the difference between the amount realized on the sale, exchange,
redemption, or retirement and the seller's adjusted basis in the REMIC
Regular Certificate. Such adjusted basis generally will equal the cost of the
REMIC Regular Certificate to the
86
<PAGE>
seller, increased by any OID and market discount included in the seller's
gross income with respect to the REMIC Regular Certificate, and reduced (but
not below zero) by payments included in the stated redemption price at
maturity previously received by the seller and by any amortized premium.
Similarly, a holder who receives a payment that is part of the stated
redemption price at maturity of a REMIC Regular Certificate will recognize
gain equal to the excess, if any, of the amount of the payment over the
holder's adjusted basis in the REMIC Regular Certificate. A REMIC Regular
Certificateholder who receives a final payment that is less than the holder's
adjusted basis in the REMIC Regular Certificate will generally recognize a
loss. Except as provided in the following paragraph and as provided under
"--Market Discount" above, any such gain or loss will be capital gain or
loss, provided that the REMIC Regular Certificate is held as a "capital
asset" (generally, property held for investment) within the meaning of Code
Section 1221.
Gain from the sale or other disposition of a REMIC Regular Certificate
that might otherwise be capital gain will be treated as ordinary income to
the extent that such gain does not exceed the excess, if any, of (i) the
amount that would have been includible in such holder's income with respect
to the REMIC Regular Certificate had income accrued thereon at a rate equal
to 110% of the AFR as defined in Code Section 1274(d) determined as of the
date of purchase of such REMIC Regular Certificate, over (ii) the amount
actually includible in such holder's income.
The Certificates will be "evidences of indebtedness" within the meaning of
Code Section 582(c)(1), so that gain or loss recognized from the sale of a
REMIC Regular Certificate by a bank or a thrift institution to which such
Section applies will be ordinary income or loss.
The REMIC Regular Certificate information reports will include a statement
of the adjusted issue price of the REMIC Regular Certificate at the beginning
of each accrual period. In addition, the reports will include information
necessary to compute the accrual of any market discount that may arise upon
secondary trading of REMIC Regular Certificates. Because exact computation of
the accrual of market discount on a constant yield method would require
information relating to the holder's purchase price which the REMIC may not
have, it appears that the information reports will only require information
pertaining to the appropriate proportionate method of accruing market
discount.
Accrued Interest Certificates. Certain of the REMIC Regular Certificates
("Payment Lag Certificates") may provide for payments of interest based on a
period that corresponds to the interval between Distribution Dates but that
ends prior to each such Distribution Date. The period between the Closing
Date for Payment Lag Certificates and their first Distribution Date may or
may not exceed such interval. Purchasers of Payment Lag Certificates for
which the period between the Closing Date and the first Distribution Date
does not exceed such interval could pay upon purchase of the REMIC Regular
Certificates accrued interest in excess of the accrued interest that would be
paid if the interest paid on the Distribution Date were interest accrued from
Distribution Date to Distribution Date. If a portion of the initial purchase
price of a REMIC Regular Certificate is allocable to interest that has
accrued prior to the issue date ("pre-issuance accrued interest") and the
REMIC Regular Certificate provides for a payment of stated interest on the
first payment date (and the first payment date is within one year of the
issue date) that equals or exceeds the amount of the pre-issuance accrued
interest, then the REMIC Regular Certificates' issue price may be computed by
subtracting from the issue price the amount of pre-issuance accrued interest,
rather than as an amount payable on the REMIC Regular Certificate. However,
it is unclear under this method how the OID Regulations treat interest on
Payment Lag Certificates. Therefore, in the case of a Payment Lag
Certificate, the Trust Fund intends to include accrued interest in the issue
price and report interest payments made on the first Distribution Date as
interest to the extent such payments represent interest for the number of
days that the Certificateholder has held such Payment Lag Certificate during
the first accrual period.
Investors should consult their own tax advisors concerning the treatment
for federal income tax purposes of Payment Lag Certificates.
Non-Interest Expenses of the REMIC. Under temporary Treasury regulations,
if the REMIC is considered to be a "single-class REMIC," a portion of the
REMIC's servicing, administrative and other non-interest expenses will be
allocated as a separate item to those REMIC Regular Certificateholders that
87
<PAGE>
are "pass-through interest holders." Certificateholders that are pass-through
interest holders should consult their own tax advisors about the impact of
these rules on an investment in the REMIC Regular Certificates. See
"Pass-Through of Non-Interest Expenses of the REMIC" under "--Taxation of
Owners of REMIC Residual Certificates" below.
Treatment of Realized Losses. Although not entirely clear, it appears that
holders of REMIC Regular Certificates that are corporations should in general
be allowed to deduct as an ordinary loss any loss sustained during the
taxable year on account of any such Certificates becoming wholly or partially
worthless, and that, in general, holders of Certificates that are not
corporations should be allowed to deduct as a short-term capital loss any
loss sustained during the taxable year on account of any such Certificates
becoming wholly worthless. Although the matter is not entirely clear,
non-corporate holders of Certificates may be allowed a bad debt deduction at
such time that the principal balance of any such Certificate is reduced to
reflect realized losses resulting from any liquidated Mortgage Assets. The
Internal Revenue Service, however, could take the position that non-corporate
holders will be allowed a bad debt deduction to reflect realized losses only
after all Mortgage Assets remaining in the related Trust Fund have been
liquidated or the Certificates of the related Series have been otherwise
retired. Potential investors and holders of the Certificates are urged to
consult their own tax advisors regarding the appropriate timing, amount and
character of any loss sustained with respect to such Certificates, including
any loss resulting from the failure to recover previously accrued interest or
discount income. Special loss rules are applicable to banks and thrift
institutions, including rules regarding reserves for bad debts. Such
taxpayers are advised to consult their tax advisors regarding the treatment
of losses on Certificates.
Non-U.S. Persons. Generally, payments of interest (including any payment
with respect to accrued OID) on the REMIC Regular Certificates to a REMIC
Regular Certificateholder who is not a U.S. Person and is not engaged in a
trade or business within the United States will not be subject to federal
withholding tax if (i) such REMIC Regular Certificateholder does not actually
or constructively own 10 percent or more of the combined voting power of all
classes of equity in the Issuer; (ii) such REMIC Regular Certificateholder is
not a controlled foreign corporation (within the meaning of Code Section 957)
related to the Issuer; and (iii) such REMIC Regular Certificateholder
complies with certain identification requirements (including delivery of a
statement, signed by the REMIC Regular Certificateholder under penalties of
perjury, certifying that such REMIC Regular Certificateholder is a foreign
person and providing the name and address of such REMIC Regular
Certificateholder). If a REMIC Regular Certificateholder is not exempt from
withholding, distributions of interest to such holder, including
distributions in respect of accrued OID, may be subject to a 30% withholding
tax, subject to reduction under any applicable tax treaty.
Further, a REMIC Regular Certificate will not be included in the estate of
a non-resident alien individual and will not be subject to United States
estate taxes. However, Certificateholders who are non-resident alien
individuals should consult their tax advisors concerning this question.
REMIC Regular Certificateholders who are not U.S. Persons and persons
related to such holders should not acquire any REMIC Residual Certificates,
and holders of REMIC Residual Certificates (the "REMIC Residual
Certificateholder") and persons related to REMIC Residual Certificateholders
should not acquire any REMIC Regular Certificates without consulting their
tax advisors as to the possible adverse tax consequences of doing so.
Information Reporting and Backup Withholding. The Master Servicer will
furnish or make available, within a reasonable time after the end of each
calendar year, to each person who was a REMIC Regular Certificateholder at
any time during such year, such information as may be deemed necessary or
desirable to assist REMIC Regular Certificateholders in preparing their
federal income tax returns, or to enable holders to make such information
available to beneficial owners or financial intermediaries that hold such
REMIC Regular Certificates on behalf of beneficial owners. If a holder,
beneficial owner, financial intermediary or other recipient of a payment on
behalf of a beneficial owner fails to supply a certified taxpayer
identification number or if the Secretary of the Treasury determines that
such person has not reported all interest and dividend income required to be
shown on its federal income tax return, 31% backup withholding may be
required with respect to any payments. Any amounts deducted and withheld from
a distribution to a recipient would be allowed as a credit against such
recipient's federal income tax liability.
88
<PAGE>
B. TAXATION OF OWNERS OF REMIC RESIDUAL CERTIFICATES
Allocation of the Income of the REMIC to the REMIC Residual
Certificates. The REMIC will not be subject to federal income tax except with
respect to income from prohibited transactions and certain other
transactions. See "--Prohibited Transactions and Other Taxes" below. Instead,
each original holder of a REMIC Residual Certificate will report on its
federal income tax return, as ordinary income, its share of the taxable
income of the REMIC for each day during the taxable year on which such holder
owns any REMIC Residual Certificates. The taxable income of the REMIC for
each day will be determined by allocating the taxable income of the REMIC for
each calendar quarter ratably to each day in the quarter. Such a holder's
share of the taxable income of the REMIC for each day will be based on the
portion of the outstanding REMIC Residual Certificates that such holder owns
on that day. The taxable income of the REMIC will be determined under an
accrual method and will be taxable to the holders of REMIC Residual
Certificates without regard to the timing or amounts of cash distributions by
the REMIC. Ordinary income derived from REMIC Residual Certificates will be
"portfolio income" for purposes of the taxation of taxpayers subject to the
limitations on the deductibility of "passive losses." As residual interests,
the REMIC Residual Certificates will be subject to tax rules, described
below, that differ from those that would apply if the REMIC Residual
Certificates were treated for federal income tax purposes as direct ownership
interests in the Certificates or as debt instruments issued by the REMIC.
A REMIC Residual Certificateholder may be required to include taxable
income from the REMIC Residual Certificate in excess of the cash distributed.
For example, a structure where principal distributions are made serially on
regular interests (that is, a fast-pay, slow-pay structure) may generate such
a mismatching of income and cash distributions (that is, "phantom income").
This mismatching may be caused by the use of certain required tax accounting
methods by the REMIC, variations in the prepayment rate of the underlying
Mortgage Assets and certain other factors. Depending upon the structure of a
particular transaction, the aforementioned factors may significantly reduce
the after-tax yield of a REMIC Residual Certificate to a REMIC Residual
Certificateholder. Investors should consult their own tax advisors concerning
the federal income tax treatment of a REMIC Residual Certificate and the
impact of such tax treatment on the after-tax yield of a REMIC Residual
Certificate.
A subsequent REMIC Residual Certificateholder also will report on its
federal income tax return amounts representing a daily share of the taxable
income of the REMIC for each day that such REMIC Residual Certificateholder
owns such REMIC Residual Certificate. Those daily amounts generally would
equal the amounts that would have been reported for the same days by an
original REMIC Residual Certificateholder, as described above. The
Legislative History indicates that certain adjustments may be appropriate to
reduce (or increase) the income of a subsequent holder of a REMIC Residual
Certificate that purchased such REMIC Residual Certificate at a price greater
than (or less than) the adjusted basis such REMIC Residual Certificate would
have in the hands of an original REMIC Residual Certificateholder. See
"--Sale or Exchange of REMIC Residual Certificates" below. It is not clear,
however, whether such adjustments will in fact be permitted or required and,
if so, how they would be made. The REMIC Regulations do not provide for any
such adjustments.
Taxable Income of the REMIC Attributable to Residual Interests. The
taxable income of the REMIC will reflect a netting of (i) the income from the
Mortgage Assets and the REMIC's other assets and (ii) the deductions allowed
to the REMIC for interest and OID on the REMIC Regular Certificates and,
except as described above under "--Taxation of Owners of REMIC Regular
Certificates--Non-Interest Expenses of the REMIC," other expenses. REMIC
taxable income is generally determined in the same manner as the taxable
income of an individual using the accrual method of accounting, except that
(i) the limitations on deductibility of investment interest expense and
expenses for the production of income do not apply, (ii) all bad loans will
be deductible as business bad debts, and (iii) the limitation on the
deductibility of interest and expenses related to tax-exempt income will
apply. The REMIC's gross income includes interest, original issue discount
income, and market discount income, if any, on the Mortgage Loans, reduced by
amortization of any premium on the Mortgage Loans, plus income on
reinvestment of cash flows and reserve assets, plus any cancellation of
indebtedness income upon allocation of realized losses to the REMIC Regular
Certificates. Note that the timing of cancellation of indebtedness income
recognized by REMIC Residual Certificateholders resulting from defaults and
delinquencies on Mortgage
89
<PAGE>
Assets may differ from the time of the actual loss on the Mortgage Asset. The
REMIC's deductions include interest and original issue discount expense on
the REMIC Regular Certificates, servicing fees on the Mortgage Loans, other
administrative expenses of the REMIC and realized losses on the Mortgage
Loans. The requirement that REMIC Residual Certificateholders report their
pro rata share of taxable income or net loss of the REMIC will continue until
there are no Certificates of any class of the related Series outstanding.
For purposes of determining its taxable income, the REMIC will have an
initial aggregate tax basis in its assets equal to the sum of the issue
prices of the REMIC Regular Certificates and the REMIC Residual Certificates
(or, if a class of Certificates is not sold initially, its fair market
value). Such aggregate basis will be allocated among the Mortgage Assets and
other assets of the REMIC in proportion to their respective fair market
value. A Mortgage Asset will be deemed to have been acquired with discount or
premium to the extent that the REMIC's basis therein is less than or greater
than its principal balance, respectively. Any such discount (whether market
discount or OID) will be includible in the income of the REMIC as it accrues,
in advance of receipt of the cash attributable to such income, under a method
similar to the method described above for accruing OID on the REMIC Regular
Certificates. The REMIC expects to elect under Code Section 171 to amortize
any premium on the Mortgage Assets. Premium on any Mortgage Asset to which
such election applies would be amortized under a constant yield method. It is
not clear whether the yield of a Mortgage Asset would be calculated for this
purpose based on scheduled payments or taking account of the Prepayment
Assumption. Additionally, such an election would not apply to the yield with
respect to any underlying mortgage loan originated on or before September 27,
1985. Instead, premium with respect to such a mortgage loan would be
allocated among the principal payments thereon and would be deductible by the
REMIC as those payments become due.
The REMIC will be allowed a deduction for interest and OID on the REMIC
Regular Certificates. The amount and method of accrual of OID will be
calculated for this purpose in the same manner as described above with
respect to REMIC Regular Certificates except that the 0.25% per annum de
minimis rule and adjustments for subsequent holders described therein will
not apply.
A REMIC Residual Certificateholder will not be permitted to amortize the
cost of the REMIC Residual Certificate as an offset to its share of the
REMIC's taxable income. However, REMIC taxable income will not include cash
received by the REMIC that represents a recovery of the REMIC's basis in its
assets, and, as described above, the issue price of the REMIC Residual
Certificates will be added to the issue price of the REMIC Regular
Certificates in determining the REMIC's initial basis in its assets. See
"--Sale or Exchange of REMIC Residual Certificates" below. For a discussion
of possible adjustments to income of a subsequent holder of a REMIC Residual
Certificate to reflect any difference between the actual cost of such REMIC
Residual Certificate to such holder and the adjusted basis such REMIC
Residual Certificate would have in the hands of an original REMIC Residual
Certificateholder, see "--Allocation of the Income of the REMIC to the REMIC
Residual Certificates" above.
Net Losses of the REMIC. The REMIC will have a net loss for any calendar
quarter in which its deductions exceed its gross income. Such net loss would
be allocated among the REMIC Residual Certificateholders in the same manner
as the REMIC's taxable income. The net loss allocable to any REMIC Residual
Certificate will not be deductible by the holder to the extent that such net
loss exceeds such holder's adjusted basis in such REMIC Residual Certificate.
Any net loss that is not currently deductible by reason of this limitation
may only be used by such REMIC Residual Certificateholder to offset its share
of the REMIC's taxable income in future periods (but not otherwise). The
ability of REMIC Residual Certificateholders that are individuals or closely
held corporations to deduct net losses may be subject to additional
limitations under the Code.
Mark to Market Rules. Prospective purchasers of a REMIC Residual
Certificate should be aware that the IRS recently finalized regulations (the
"Mark-to-Market Regulations") which provide that a REMIC Residual Certificate
acquired after January 3, 1995 cannot be marked-to-market.
Pass-Through of Non-Interest Expenses of the REMIC. As a general rule, all
of the fees and expenses of a REMIC will be taken into account by holders of
the REMIC Residual Certificates. In the case of a single class REMIC,
however, the expenses and a matching amount of additional income will be
90
<PAGE>
allocated, under temporary Treasury regulations, among the REMIC Regular
Certificateholders and the REMIC Residual Certificateholders on a daily basis
in proportion to the relative amounts of income accruing to each
Certificateholder on that day. In general terms, a single class REMIC is one
that either (i) would qualify, under existing Treasury regulations, as a
grantor trust if it were not a REMIC (treating all interests as ownership
interests, even if they would be classified as debt for federal income tax
purposes) or (ii) is similar to such a trust and is structured with the
principal purpose of avoiding the single class REMIC rules. Unless otherwise
stated in the applicable Prospectus Supplement, the expenses of the REMIC
will be allocated to holders of the related REMIC Residual Certificates in
their entirety and not to holders of the related REMIC Regular Certificates.
In the case of individuals (or trusts, estates or other persons that
compute their income in the same manner as individuals) who own an interest
in a REMIC Regular Certificate or a REMIC Residual Certificate directly or
through a pass-through interest holder that is required to pass miscellaneous
itemized deductions through to its owners or beneficiaries (e.g., a
partnership, an S corporation or a grantor trust), such expenses will be
deductible under Code Section 67 only to the extent that such expenses, plus
other "miscellaneous itemized deductions" of the individual, exceed 2% of
such individual's adjusted gross income. In addition, Code Section 68
provides that the amount of itemized deductions otherwise allowable for an
individual whose adjusted gross income exceeds a certain amount (the
"Applicable Amount") will be reduced by the lesser of (i) 3% of the excess of
the individual's adjusted gross income over the Applicable Amount or (ii) 80%
of the amount of itemized deductions otherwise allowable for the taxable
year. The amount of additional taxable income recognized by REMIC Residual
Certificateholders who are subject to the limitations of either Code Section
67 or Code Section 68 may be substantial. Further, holders (other than
corporations) subject to the alternative minimum tax may not deduct
miscellaneous itemized deductions in determining such holders' alternative
minimum taxable income. The REMIC is required to report to each pass-through
interest holder and to the IRS such holder's allocable share, if any, of the
REMIC's non-interest expenses. The term "pass-through interest holder"
generally refers to individuals, entities taxed as individuals and certain
pass-through entities, but does not include real estate investment trusts.
REMIC Residual Certificateholders that are pass-through interest holders
should consult their own tax advisors about the impact of these rules on an
investment in the REMIC Residual Certificates.
Excess Inclusions. A portion of the income on a REMIC Residual Certificate
(referred to in the Code as an "excess inclusion") for any calendar quarter
will be subject to federal income tax in all events. Thus, for example, an
excess inclusion (i) may not be offset by any unrelated losses, deductions or
loss carryovers of a REMIC Residual Certificateholder; (ii) will be treated
as "unrelated business taxable income" within the meaning of Code Section 512
if the REMIC Residual Certificateholder is a pension fund or any other
organization that is subject to tax only on its unrelated business taxable
income (see "--Tax-Exempt Investors" below); and (iii) is not eligible for
any reduction in the rate of withholding tax in the case of a REMIC Residual
Certificateholder that is a foreign investor. See "--Non-U.S. Persons" below.
With respect to any REMIC Residual Certificateholder, the excess
inclusions for any calendar quarter is the excess, if any, of (i) the income
of such REMIC Residual Certificateholder for that calendar quarter from its
REMIC Residual Certificate over (ii) the sum of the "daily accruals" (as
defined below) for all days during the calendar quarter on which the REMIC
Residual Certificateholder holds such REMIC Residual Certificate. For this
purpose, the daily accruals with respect to a REMIC Residual Certificate are
determined by allocating to each day in the calendar quarter its ratable
portion of the product of the "adjusted issue price" (as defined below) of
the REMIC Residual Certificate at the beginning of the calendar quarter and
120 percent of the "Federal long-term rate" in effect at the time the REMIC
Residual Certificate is issued. For this purpose, the "adjusted issue price"
of a REMIC Residual Certificate at the beginning of any calendar quarter
equals the issue price of the REMIC Residual Certificate, increased by the
amount of daily accruals for all prior quarters, and decreased (but not below
zero) by the aggregate amount of payments made on the REMIC Residual
Certificate before the beginning of such quarter. The "federal long-term
rate" is an average of current yields on Treasury securities with a remaining
term of greater than nine years, computed and published monthly by the IRS.
91
<PAGE>
In the case of any REMIC Residual Certificates held by a real estate
investment trust, the aggregate excess inclusions with respect to such REMIC
Residual Certificates, reduced (but not below zero) by the real estate
investment trust taxable income (within the meaning of Code Section
857(b)(2), excluding any net capital gain), will be allocated among the
shareholders of such trust in proportion to the dividends received by such
shareholders from such trust, and any amount so allocated will be treated as
an excess inclusion with respect to a REMIC Residual Certificate as if held
directly by such shareholder. Regulated investment companies, common trust
funds and certain cooperatives are subject to similar rules.
The Small Business Job Protection Act of 1996 has eliminated the special
rule permitting Section 593 institutions ("thrift institutions") to use net
operating losses and other allowable deductions to offset their excess
inclusion income from REMIC residual certificates that have "significant
value" within the meaning of the REMIC Regulations, effective for taxable
years beginning after December 31, 1995, except with respect to residual
certificates continuously held by a thrift institution since November 1,
1995.
In addition, the Small Business Job Protection Act of 1996 provides three
rules for determining the effect on excess inclusions on the alternative
minimum taxable income of a residual holder. First, alternative minimum
taxable income for such residual holder is determined without regard to the
special rule that taxable income cannot be less than excess inclusions.
Second, a residual holder's alternative minimum taxable income for a tax year
cannot be less than excess inclusions for the year. Third, the amount of any
alternative minimum tax net operating loss deductions must be computed
without regard to any excess inclusions. These rules are effective for tax
years beginning after December 31, 1986, unless a residual holder elects to
have such rules apply only to tax years beginning after August 20, 1996.
Payments. Any distribution made on a REMIC Residual Certificate to a REMIC
Residual Certificateholder will be treated as a non-taxable return of capital
to the extent it does not exceed the REMIC Residual Certificateholder's
adjusted basis in such REMIC Residual Certificate. To the extent a
distribution exceeds such adjusted basis, it will be treated as gain from the
sale of the REMIC Residual Certificate.
Sale or Exchange of REMIC Residual Certificates. If a REMIC Residual
Certificate is sold or exchanged, the seller will generally recognize gain or
loss equal to the difference between the amount realized on the sale or
exchange and its adjusted basis in the REMIC Residual Certificate (except
that the recognition of loss may be limited under the "wash sale" rules
described below). A holder's adjusted basis in a REMIC Residual Certificate
generally equals the cost of such REMIC Residual Certificate to such REMIC
Residual Certificateholder, increased by the taxable income of the REMIC that
was included in the income of such REMIC Residual Certificateholder with
respect to such REMIC Residual Certificate, and decreased (but not below
zero) by the net losses that have been allowed as deductions to such REMIC
Residual Certificateholder with respect to such REMIC Residual Certificate
and by the distributions received thereon by such REMIC Residual
Certificateholder. In general, any such gain or loss will be capital gain or
loss provided the REMIC Residual Certificate is held as a capital asset.
However, REMIC Residual Certificates will be "evidences of indebtedness"
within the meaning of Code Section 582(c)(1), so that gain or loss recognized
from sale of a REMIC Residual Certificate by a bank or thrift institution to
which such Section applies would be ordinary income or loss.
Except as provided in Treasury regulations yet to be issued, if the seller
of a REMIC Residual Certificate reacquires such REMIC Residual Certificate,
or acquires any other REMIC Residual Certificate, any residual interest in
another REMIC or similar interest in a "taxable mortgage pool" (as defined in
Code Section 7701(i)) during the period beginning six months before, and
ending six months after, the date of such sale, such sale will be subject to
the "wash sale" rules of Code Section 1091. In that event, any loss realized
by the REMIC Residual Certificateholder on the sale will not be deductible,
but, instead, will increase such REMIC Residual Certificateholder's adjusted
basis in the newly acquired asset.
PROHIBITED TRANSACTIONS AND OTHER TAXES
The Code imposes a tax on REMICs equal to 100% of the net income derived
from "prohibited transactions" (the "Prohibited Transactions Tax"). In
general, subject to certain specified exceptions, a prohibited transaction
means the disposition of a Mortgage Asset, the receipt of income from a
source
92
<PAGE>
other than a Mortgage Asset or certain other permitted investments, the
receipt of compensation for services, or gain from the disposition of an
asset purchased with the payments on the Mortgage Assets for temporary
investment pending distribution on the Certificates. It is not anticipated
that the Trust Fund for any Series of Certificates will engage in any
prohibited transactions in which it would recognize a material amount of net
income.
In addition, certain contributions to a Trust Fund as to which an election
has been made to treat such Trust Fund as a REMIC made after the day on which
such Trust Fund issues all of its interests could result in the imposition of
a tax on the Trust Fund equal to 100% of the value of the contributed
property (the "Contributions Tax"). No Trust Fund for any Series of
Certificates will accept contributions that would subject it to such tax.
In addition, a Trust Fund as to which an election has been made to treat
such Trust Fund as a REMIC may also be subject to federal income tax at the
highest corporate rate on "net income from foreclosure property," determined
by reference to the rules applicable to real estate investment trusts. "Net
income from foreclosure property" generally means income from foreclosure
property other than qualifying income for a real estate investment trust.
Where any Prohibited Transactions Tax, Contributions Tax, tax on net
income from foreclosure property or state or local income or franchise tax
that may be imposed on a REMIC relating to any Series of Certificates arises
out of or results from (i) a breach of the related Master Servicer's,
Trustee's or Sellers' obligations, as the case may be, under the related
Agreement for such Series, such tax will be borne by such Master Servicer,
Trustee or Sellers, as the case may be, out of its own funds or (ii) the
Sellers' obligation to repurchase a Mortgage Loan, such tax will be borne by
the Sellers. In the event that such Master Servicer, Trustee or Sellers, as
the case may be, fails to pay or is not required to pay any such tax as
provided above, such tax will be payable out of the Trust Fund for such
Series and will result in a reduction in amounts available to be distributed
to the Certificateholders of such Series.
LIQUIDATION AND TERMINATION
If the REMIC adopts a plan of complete liquidation, within the meaning of
Code Section 860F(a)(4)(A)(i), which may be accomplished by designating in
the REMIC's final tax return a date on which such adoption is deemed to
occur, and sells all of its assets (other than cash) within a 90-day period
beginning on such date, the REMIC will not be subject to any Prohibited
Transaction Tax, provided that the REMIC credits or distributes in
liquidation all of the sale proceeds plus its cash (other than the amounts
retained to meet claims) to holders of Regular and REMIC Residual
Certificates within the 90-day period.
The REMIC will terminate shortly following the retirement of the REMIC
Regular Certificates. If a REMIC Residual Certificateholder's adjusted basis
in the REMIC Residual Certificate exceeds the amount of cash distributed to
such REMIC Residual Certificateholder in final liquidation of its interest,
then it would appear that the REMIC Residual Certificateholder would be
entitled to a loss equal to the amount of such excess. It is unclear whether
such a loss, if allowed, will be a capital loss or an ordinary loss.
ADMINISTRATIVE MATTERS
Solely for the purpose of the administrative provisions of the Code, the
REMIC generally will be treated as a partnership and the REMIC Residual
Certificateholders will be treated as the partners. Certain information will
be furnished quarterly to each REMIC Residual Certificateholder who held a
REMIC Residual Certificate on any day in the previous calendar quarter.
Each REMIC Residual Certificateholder is required to treat items on its
return consistently with their treatment on the REMIC's return, unless the
REMIC Residual Certificateholder either files a statement identifying the
inconsistency or establishes that the inconsistency resulted from incorrect
information received from the REMIC. The IRS may assert a deficiency
resulting from a failure to comply with the consistency requirement without
instituting an administrative proceeding at the REMIC level.
93
<PAGE>
The REMIC does not intend to register as a tax shelter pursuant to Code
Section 6111 because it is not anticipated that the REMIC will have a net
loss for any of the first five taxable years of its existence. Any person
that holds a REMIC Residual Certificate as a nominee for another person may
be required to furnish the REMIC, in a manner to be provided in Treasury
regulations, with the name and address of such person and other information.
TAX-EXEMPT INVESTORS
Any REMIC Residual Certificateholder that is a pension fund or other
entity that is subject to federal income taxation only on its "unrelated
business taxable income" within the meaning of Code Section 512 will be
subject to such tax on that portion of the distributions received on a REMIC
Residual Certificate that is considered an excess inclusion. See "--Taxation
of Owners of REMIC Residual Certificates--Excess Inclusions" above.
RESIDUAL CERTIFICATE PAYMENTS NON-U.S. PERSONS
Amounts paid to REMIC Residual Certificateholders who are not U.S. Persons
(see "--Taxation of Owners of REMIC Regular Certificates--Non-U.S. Persons"
above) are treated as interest for purposes of the 30% (or lower treaty rate)
United States withholding tax. Amounts distributed to holders of REMIC
Residual Certificates should qualify as "portfolio interest," subject to the
conditions described in "--Taxation of Owners of REMIC Regular Certificates"
above, but only to the extent that the underlying mortgage loans were
originated after July 18, 1984. Furthermore, the rate of withholding on any
income on a REMIC Residual Certificate that is excess inclusion income will
not be subject to reduction under any applicable tax treaties. See
"--Taxation of Owners of REMIC Residual Certificates--Excess Inclusions"
above. If the portfolio interest exemption is unavailable, such amount will
be subject to United States withholding tax when paid or otherwise
distributed (or when the REMIC Residual Certificate is disposed of) under
rules similar to those for withholding upon disposition of debt instruments
that have OID. The Code, however, grants the Treasury Department authority to
issue regulations requiring that those amounts be taken into account earlier
than otherwise provided where necessary to prevent avoidance of tax (for
example, where the REMIC Residual Certificates do not have significant
value). See "--Taxation of Owners of REMIC Residual Certificates--Excess
Inclusions" above. If the amounts paid to REMIC Residual Certificateholders
that are not U.S. persons are effectively connected with their conduct of a
trade or business within the United States, the 30% (or lower treaty rate)
withholding will not apply. Instead, the amounts paid to such non-U.S. Person
will be subject to U.S. federal income taxation at regular graduated rates.
For special restrictions on the transfer of REMIC Residual Certificates, see
"--Tax-Related Restrictions on Transfers of REMIC Residual Certificates"
below.
REMIC Regular Certificateholders and persons related to such holders
should not acquire any REMIC Residual Certificates, and REMIC Residual
Certificateholders and persons related to REMIC Residual Certificateholders
should not acquire any REMIC Regular Certificates, without consulting their
tax advisors as to the possible adverse tax consequences of such acquisition.
TAX-RELATED RESTRICTIONS ON TRANSFERS OF REMIC RESIDUAL CERTIFICATES
Disqualified Organizations. An entity may not qualify as a REMIC unless
there are reasonable arrangements designed to ensure that residual interests
in such entity are not held by "disqualified organizations" (as defined
below). Further, a tax is imposed on the transfer of a residual interest in a
REMIC to a "disqualified organization." The amount of the tax equals the
product of (A) an amount (as determined under the REMIC Regulations) equal to
the present value of the total anticipated "excess inclusions" with respect
to such interest for periods after the transfer and (B) the highest marginal
federal income tax rate applicable to corporations. The tax is imposed on the
transferor unless the transfer is through an agent (including a broker or
other middleman) for a disqualified organization, in which event the tax is
imposed on the agent. The person otherwise liable for the tax shall be
relieved of liability for the tax if the transferee furnished to such person
an affidavit that the transferee is not a disqualified organization and, at
the time of the transfer, such person does not have actual knowledge that the
affidavit
94
<PAGE>
is false. A "disqualified organization" means (A) the United States, any
State, possession or political subdivision thereof, any foreign government,
any international organization or any agency or instrumentality of any of the
foregoing (provided that such term does not include an instrumentality if all
its activities are subject to tax and, except for FHLMC, a majority of its
board of directors is not selected by any such governmental agency), (B) any
organization (other than certain farmers' cooperatives) generally exempt from
federal income taxes unless such organization is subject to the tax on
"unrelated business taxable income" and (C) a rural electric or telephone
cooperative.
A tax is imposed on a "pass-through entity" (as defined below) holding a
residual interest in a REMIC if at any time during the taxable year of the
pass-through entity a disqualified organization is the record holder of an
interest in such entity. The amount of the tax is equal to the product of (A)
the amount of excess inclusions for the taxable year allocable to the
interest held by the disqualified organization and (B) the highest marginal
federal income tax rate applicable to corporations. The pass-through entity
otherwise liable for the tax, for any period during which the disqualified
organization is the record holder of an interest in such entity, will be
relieved of liability for the tax if such record holder furnishes to such
entity an affidavit that such record holder is not a disqualified
organization and, for such period, the pass-through entity does not have
actual knowledge that the affidavit is false. For this purpose, a
"pass-through entity" means (i) a regulated investment company, real estate
investment trust or common trust fund, (ii) a partnership, trust or estate
and (iii) certain cooperatives. Except as may be provided in Treasury
regulations not yet issued, any person holding an interest in a pass-through
entity as a nominee for another will, with respect to such interest, be
treated as a pass-through entity. The tax on pass-through entities is
generally effective for periods after March 31, 1988, except that in the case
of regulated investment companies, real estate investment trusts, common
trust funds and publicly-traded partnerships the tax shall apply only to
taxable years of such entities beginning after December 31, 1988.
In order to comply with these rules, the Agreement will provide that no
record or beneficial ownership interest in a REMIC Residual Certificate may
be purchased, transferred or sold, directly or indirectly, without the
express written consent of the Master Servicer. The Master Servicer will
grant such consent to a proposed transfer only if it receives the following:
(i) an affidavit from the proposed transferee to the effect that it is not a
disqualified organization and is not acquiring the REMIC Residual Certificate
as a nominee or agent for a disqualified organization and (ii) a covenant by
the proposed transferee to the effect that the proposed transferee agrees to
be bound by and to abide by the transfer restrictions applicable to the REMIC
Residual Certificate.
Noneconomic REMIC Residual Certificates. The REMIC Regulations disregard,
for federal income tax purposes, any transfer of a Noneconomic REMIC Residual
Certificate to a "U.S. Person," as defined above, unless no significant
purpose of the transfer is to enable the transferor to impede the assessment
or collection of tax. A Noneconomic REMIC Residual Certificate is any REMIC
Residual Certificate (including a REMIC Residual Certificate with a positive
value at issuance) unless, at the time of transfer, taking into account the
Prepayment Assumption and any required or permitted clean up calls or
required liquidation provided for in the REMIC's organizational documents,
(i) the present value of the expected future distributions on the REMIC
Residual Certificate at least equals the product of the present value of the
anticipated excess inclusions and the highest corporate income tax rate in
effect for the year in which the transfer occurs and (ii) the transferor
reasonably expects that the transferee will receive distributions from the
REMIC at or after the time at which taxes accrue on the anticipated excess
inclusions in an amount sufficient to satisfy the accrued taxes. A
significant purpose to impede the assessment or collection of tax exists if
the transferor, at the time of the transfer, either knew or should have known
that the transferee would be unwilling or unable to pay taxes due on its
share of the taxable income of the REMIC. A transferor is presumed not to
have such knowledge if (i) the transferor conducted a reasonable
investigation of the transferee and (ii) the transferee acknowledges to the
transferor that the residual interest may generate tax liabilities in excess
of the cash flow and the transferee represents that it intends to pay such
taxes associated with the residual interest as they become due. If a transfer
of a Noneconomic REMIC Residual Certificate is disregarded, the transferor
would continue to be treated as the owner of the REMIC Residual Certificate
and would continue to be subject to tax on its allocable portion of the net
income of the REMIC.
95
<PAGE>
Foreign Investors. The REMIC Regulations provide that the transfer of a
REMIC Residual Certificate that has a "tax avoidance potential" to a "foreign
person" will be disregarded for federal income tax purposes. This rule
appears to apply to a transferee who is not a U.S. Person unless such
transferee's income in respect of the REMIC Residual Certificate is
effectively connected with the conduct of a United States trade or business.
A REMIC Residual Certificate is deemed to have a tax avoidance potential
unless, at the time of transfer, the transferor reasonably expects that the
REMIC will distribute to the transferee amounts that will equal at least 30
percent of each excess inclusion, and that such amounts will be distributed
at or after the time the excess inclusion accrues and not later than the end
of the calendar year following the year of accrual. If the non-U.S. Person
transfers the REMIC Residual Certificate to a U.S. Person, the transfer will
be disregarded, and the foreign transferor will continue to be treated as the
owner, if the transfer has the effect of allowing the transferor to avoid tax
on accrued excess inclusions. The provisions in the REMIC Regulations
regarding transfers of REMIC Residual Certificates that have tax avoidance
potential to foreign persons are effective for all transfers after June 30,
1992. The Agreement will provide that no record of beneficial ownership
interest in a REMIC Residual Certificate may be transferred, directly or
indirectly, to a non-U.S. Person unless such person provides the Trustee with
a duly completed I.R.S. Form 4224 and the Trustee consents to such transfer
in writing.
Any attempted transfer or pledge in violation of the transfer restrictions
shall be absolutely null and void and shall vest no rights in any purported
transferee. Investors in REMIC Residual Certificates are advised to consult
their own tax advisors with respect to transfers of the REMIC Residual
Certificates and, in addition, pass-through entities are advised to consult
their own tax advisors with respect to any tax which may be imposed on a
pass-through entity.
96
<PAGE>
STATE TAX CONSIDERATIONS
In addition to the federal income tax consequences described in "Certain
Federal Income Tax Consequences," potential investors should consider the
state income tax consequences of the acquisition, ownership, and disposition
of the Offered Certificates. State income tax law may differ substantially
from the corresponding federal law, and this discussion does not purport to
describe any aspect of the income tax laws of any state. Therefore, potential
investors should consult their own tax advisors with respect to the various
tax consequences of investments in the Offered Certificates.
ERISA CONSIDERATIONS
GENERAL
The Employee Retirement Income Security Act of 1974, as amended ("ERISA"),
imposes certain restrictions on employee benefit plans subject to ERISA
("Plans") and on persons who are parties in interest or disqualified persons
("parties in interest") with respect to such Plans. Certain employee benefit
plans, such as governmental plans and church plans (if no election has been
made under Section 410(d) of the Code), are not subject to the restrictions
of ERISA, and assets of such plans may be invested in the Certificates
without regard to the ERISA considerations described below, subject to other
applicable federal and state law. However, any such governmental or church
plan which is qualified under Section 401(a) of the Code and exempt from
taxation under Section 501(a) of the Code is subject to the prohibited
transaction rules set forth in Section 503 of the Code.
Investments by Plans are subject to ERISA's general fiduciary
requirements, including the requirement of investment prudence and
diversification and the requirement that a Plan's investments be made in
accordance with the documents governing the Plan.
PROHIBITED TRANSACTIONS
General
Section 406 of ERISA prohibits parties in interest with respect to a Plan
from engaging in certain transactions involving a Plan and its assets unless
a statutory or administrative exemption applies to the transaction. Section
4975 of the Code imposes certain excise taxes (or, in some cases, a civil
penalty may be assessed pursuant to Section 502(i) of ERISA) on parties in
interest which engage in nonexempt prohibited transactions.
The United States Department of Labor ("Labor") has issued a final
regulation (29 C.F.R. Section 2510.3-101) containing rules for determining
what constitutes the assets of a Plan. This regulation provides that, as a
general rule, the underlying assets and properties of corporations,
partnerships, trusts and certain other entities in which a Plan makes an
"equity investment" will be deemed for purposes of ERISA to be assets of the
Plan unless certain exceptions apply.
Under the terms of the regulation, the Trust may be deemed to hold plan
assets by reason of a Plan's investment in a Certificate; such plan assets
would include an undivided interest in the Mortgage Loans and any other
assets held by the Trust. In such an event, the Depositor, the Servicers, the
Trustee and other persons, in providing services with respect to the assets
of the Trust, may be parties in interest, subject to the fiduciary
responsibility provisions of Title I of ERISA, including the prohibited
transaction provisions of Section 406 of ERISA (and of Section 4975 of the
Code), with respect to transactions involving such assets unless such
transactions are subject to a statutory or administrative exemption.
The regulations contain a de minimis safe-harbor rule that exempts any
entity from plan assets status as long as the aggregate equity investment in
such entity by Plans is not significant. For this purpose, equity
participation in the entity will be significant if immediately after any
acquisition of any equity interest in the entity, "benefit plan investors" in
the aggregate, own at least 25% of the value of any class of equity interest.
"Benefit plan investors" are defined as Plans as well as employee benefit
plans not subject to ERISA (e.g., governmental plans). The 25% limitation
must be met with respect to each class of certificates, regardless of the
portion of total equity value represented by such class, on an ongoing basis.
97
<PAGE>
Availability of Underwriter's Exemption for Certificates
Labor has granted to J.P. Morgan Securities Inc. Prohibited Transaction
Exemption 90-23 (the "Exemption"), which exempts from the application of the
prohibited transaction rules transactions relating to: (1) the acquisition,
sale and holding by Plans of certain certificates representing an undivided
interest in certain asset-backed pass-through trusts, with respect to which
J.P. Morgan Securities Inc. or any of its affiliates is the sole underwriter
or the manager or co-manager of the underwriting syndicate; and (2) the
servicing, operation and management of such asset-backed pass-through trusts,
provided that the general conditions and certain other conditions set forth
in the Exemption are satisfied.
General Conditions of the Exemption. Section II of the Exemption sets
forth the following general conditions which must be satisfied before a
transaction involving the acquisition, sale and holding of the Certificates
or a transaction in connection with the servicing, operation and management
of the Trust Fund may be eligible for exemptive relief thereunder:
(1) The acquisition of the Certificates by a Plan is on terms (including
the price for such Certificates) that are at least as favorable to the
investing Plan as they would be in an arm's-length transaction with an
unrelated party;
(2) The rights and interests evidenced by the Certificates acquired by
the Plan are not subordinated to the rights and interests evidenced by
other certificates of the Trust Fund;
(3) The Certificates acquired by the Plan have received a rating at the
time of such acquisition that is in one of the three highest rating
categories from any of Duff & Phelps Inc., Fitch Investors Service, Inc.,
Moody's Investors Service, Inc. and Standard & Poor's Ratings Group;
(4) The Trustee is not an affiliate of the Underwriters, the Depositor,
the Servicers, any borrower whose obligations under one or more Mortgage
Loans constitute more than 5% of the aggregate unamortized principal
balance of the assets in the Trust, or any of their respective affiliates
(the "Restricted Group");
(5) The sum of all payments made to and retained by the Underwriters in
connection with the distribution of the Certificates represents not more
than reasonable compensation for underwriting such Certificates; the sum
of all payments made to and retained by the Depositor pursuant to the sale
of the Mortgage Loans to the Trust represents not more than the fair
market value of such Mortgage Loans; the sum of all payments made to and
retained by the Servicers represent not more than reasonable compensation
for the Servicers' services under the Agreements and reimbursement of the
Servicer's reasonable expenses in connection therewith; and
(6) The Plan investing in the Certificates is an "accredited investor" as
defined in Rule 501(a)(1) of Regulation D of the Securities and Exchange
Commission under the Securities Act of 1933 as amended.
Before purchasing a Certificate, a fiduciary of a Plan should itself
confirm (a) that the Certificates constitute "certificates" for purposes of
the Exemption and (b) that the specific and general conditions set forth in
the Exemption and the other requirements set forth in the Exemption would be
satisfied.
REVIEW BY PLAN FIDUCIARIES
Any Plan fiduciary considering whether to purchase any Certificates on
behalf of a Plan should consult with its counsel regarding the applicability
of the fiduciary responsibility and prohibited transaction provisions of
ERISA and the Code to such investment. Among other things, before purchasing
any Certificates, a fiduciary of a Plan subject to the fiduciary
responsibility provisions of ERISA or an employee benefit plan subject to the
prohibited transaction provisions of the Code should make its own
determination as to the availability of the exemptive relief provided in the
Exemption, and also consider the availability of any other prohibited
transaction exemptions. The Prospectus Supplement with respect to a Series of
Certificates may contain additional information regarding the application of
the Exemption, PTCE 83-1, or any other exemption, with respect to the
Certificates offered thereby.
98
<PAGE>
LEGAL INVESTMENT
The Prospectus Supplement for each Series of Offered Certificates will
identify those classes of Offered Certificates, if any, which constitute
"mortgage related securities" for purposes of the Secondary Mortgage Market
Enhancement Act of 1984 ("SMMEA"). Such classes will constitute "mortgage
related securities" for so long as they are rated in one of the two highest
rating categories by at least one nationally recognized statistical rating
organization (the "SMMEA Certificates"). As "mortgage related securities,"
the SMMEA Certificates will constitute legal investments for persons, trusts,
corporations, partnerships, associations, business trusts and business
entities (including, but not limited to, state chartered savings banks,
commercial banks, savings and loan associations and insurance companies, as
well as trustees and state government employee retirement systems) created
pursuant to or existing under the laws of the United States or of any state
(including the District of Columbia and Puerto Rico) whose authorized
investments are subject to state regulation to the same extent that, under
applicable law, obligations issued by or guaranteed as to principal and
interest by the United States or any agency or instrumentality thereof
constitute legal investments for such entities. Alaska, Arkansas, Colorado,
Connecticut, Delaware, Florida, Georgia, Illinois, Kansas, Maryland,
Michigan, Missouri, Nebraska, New Hampshire, New York, North Carolina, Ohio,
South Dakota, Utah, Virginia and West Virginia enacted legislation, on or
before the October 4, 1991 cutoff established by SMMEA for such enactments,
limiting to varying extents the ability of certain entities (in particular,
insurance companies) to invest in mortgage related securities, in most cases
by requiring the affected investors to rely solely upon existing state law,
and not SMMEA. Accordingly, the investors affected by such legislation will
be authorized to invest in SMMEA Certificates only to the extent provided in
such legislation. Accordingly, investors whose investment authority is
subject to legal restrictions should consult their own legal advisors to
determine whether and to what extent the Offered Certificates constitute
legal investments for them.
SMMEA also amended the legal investment authority of federally chartered
depository institutions as follows: federal savings and loan associations and
federal savings banks may invest in, sell or otherwise deal with "mortgage
related securities" without limitation as to the percentage of their assets
represented thereby, federal credit unions may invest in such securities, and
national banks may purchase such securities for their own account without
regard to the limitations generally applicable to investment securities set
forth in 12 U.S.C. 24 (Seventh), subject in each case to such regulations as
the applicable federal regulatory authority may prescribe.
Institutions where investment activities are subject to legal investment
laws or regulations or review by certain regulatory authorities may be
subject to restrictions on investment in certain classes of Offered
Certificates. Any financial institution which is subject to the jurisdiction
of the Comptroller of the Currency, the Board of Governors of the Federal
Reserve System, the Federal Deposit Insurance Corporation ("FDIC"), the
Office of Thrift Supervision ("OTS"), the National Credit Union
Administration ("NCUA") or other federal or state agencies with similar
authority should review any applicable rules, guidelines and regulations
prior to purchasing any Offered Certificate. The Federal Financial
Institutions Examination Council, for example, has issued a Supervisory
Policy Statement on Securities Activities effective February 10, 1992 (the
"Policy Statement"). The Policy Statement has been adopted by the Comptroller
of the Currency, the Federal Reserve Board, the FDIC, the OTS and the NCUA
(with certain modifications), with respect to the depository institutions
that they regulate. The Policy Statement prohibits depository institutions
from investing in certain "high-risk mortgage securities" (including
securities such as certain classes of Offered Certificates), except under
limited circumstances, and sets forth certain investment practices deemed to
be unsuitable for regulated institutions. The NCUA issued final regulations
effective December 2, 1991 that restrict and in some instances prohibit the
investment by federal credit unions in certain types of mortgage related
securities.
In September 1993 the National Association of Insurance Commissioners
released a draft model investment law (the "Model Law") which sets forth
model investment guidelines for the insurance industry. Institutions subject
to insurance regulatory authorities may be subject to restrictions on
investment similar to those set forth in the Model Law and other
restrictions.
If specified in the related Prospectus Supplement, other classes of
Offered Certificates offered pursuant to this Prospectus will not constitute
"mortgage related securities" under SMMEA. The
99
<PAGE>
appropriate characterization of this Offered Certificate under various legal
investment restrictions, and thus the ability of investors subject to these
restrictions to purchase such Offered Certificates, may be subject to
significant interpretive uncertainties.
Notwithstanding SMMEA, there may be other restrictions on the ability of
certain investors, including depository institutions, either to purchase any
Offered Certificates or to purchase Offered Certificates representing more
than a special percentage of the investors' assets.
Except as to the status of SMMEA Certificates identified in the Prospectus
Supplement for a Series as "mortgage related securities" under SMMEA, the
Depositor will make no representations as to the proper characterization of
the Certificates for legal investment or financial institution regulatory
purposes, or as to the ability of particular investors to purchase any
Offered Certificates under applicable legal investment restrictions. The
uncertainties described above (and any unfavorable future determinations
concerning legal investment or financial institution regulatory
characteristics of the Certificates) may adversely affect the liquidity of
the Certificates.
The foregoing does not take into consideration the applicability of
statutes, rules, regulations, orders, guidelines or agreements generally
governing investments made by a particular investor, including, but not
limited to, "prudent investor" provisions, percentage-of-assets limits and
provisions which may restrict or prohibit investment in securities which are
not "interest bearing" or "income paying."
There may be other restrictions on the ability of certain investors,
including depository institutions, either to purchase Offered Certificates or
to purchase Offered Certificates representing more than a specified
percentage of the investor's assets. Investors should consult their own legal
advisors in determining whether and to what extent the Offered Certificates
constitute legal investments for such investors.
PLAN OF DISTRIBUTION
The Offered Certificates offered hereby and by the Supplements to this
Prospectus will be offered in series. The distribution of the Certificates
may be effected from time to time in one or more transactions, including
negotiated transactions, at a fixed public offering price or at varying
prices to be determined at the time of sale or at the time of commitment
therefor. If so specified in the related Prospectus Supplement, the Offered
Certificates will be distributed in a firm commitment underwriting, subject
to the terms and conditions of the underwriting agreement, by J.P. Morgan
Securities Inc. ("JPMSI") acting as underwriter with other underwriters, if
any, named therein. In such event, the Prospectus Supplement may also specify
that the underwriters will not be obligated to pay for any Offered
Certificates agreed to be purchased by purchasers pursuant to purchase
agreements acceptable to the Depositor. In connection with the sale of
Offered Certificates, underwriters may receive compensation from the
Depositor or from purchasers of Offered Certificates in the form of
discounts, concessions or commissions. The Prospectus Supplement will
describe any such compensation paid by the Depositor.
Alternatively, the Prospectus Supplement may specify that Offered
Certificates will be distributed by JPMSI acting as agent or in some cases as
principal with respect to Offered Certificates that it has previously
purchased or agreed to purchase. If JPMSI acts as agent in the sale of
Offered Certificates, JPMSI will receive a selling commission with respect to
such Offered Certificates, depending on market conditions, expressed as a
percentage of the aggregate Certificate Balance or notional amount of such
Offered Certificates as of the Cut-off Date. The exact percentage for each
Series of Certificates will be disclosed in the related Prospectus
Supplement. To the extent that JPMSI elects to purchase Offered Certificates
as principal, JPMSI may realize losses or profits based upon the difference
between its purchase price and the sales price. The Prospectus Supplement
with respect to any Series offered other than through underwriters will
contain information regarding the nature of such offering and any agreements
to be entered into between the Depositor and purchasers of Offered
Certificates of such Series.
The Depositor will indemnify JPMSI and any underwriters against certain
civil liabilities, including liabilities under the Securities Act of 1933, or
will contribute to payments JPMSI and any underwriters may be required to
make in respect thereof.
100
<PAGE>
In the ordinary course of business, JPMSI and the Depositor may engage in
various securities and financing transactions, including repurchase
agreements to provide interim financing of the Depositor's mortgage loans
pending the sale of such mortgage loans or interests therein, including the
Certificates.
Offered Certificates will be sold primarily to institutional investors.
Purchasers of Offered Certificates, including dealers, may, depending on the
facts and circumstances of such purchases, be deemed to be "underwriters"
within the meaning of the Securities Act of 1933 in connection with reoffers
and sales by them of Offered Certificates. Certificateholders should consult
with their legal advisors in this regard prior to any such reoffer or sale.
As to each Series of Certificates, only those classes rated in an
investment grade rating category by any Rating Agency will be offered hereby.
Any non-investment grade class may be initially retained by the Depositor,
and may be sold by the Depositor at any time in private transactions.
LEGAL MATTERS
Certain legal matters in connection with the Certificates, including
certain federal income tax consequences, will be passed upon for the
Depositor by Brown & Wood LLP, New York, New York.
FINANCIAL INFORMATION
A new Trust Fund will be formed with respect to each Series of
Certificates and no Trust Fund will engage in any business activities or have
any assets or obligations prior to the issuance of the related Series of
Certificates. Accordingly, no financial statements with respect to any Trust
Fund will he included in this Prospectus or in the related Prospectus
Supplement.
RATING
It is a condition to the issuance of any class of Offered Certificates
that they shall have been rated not lower than investment grade, that is, in
one of the four highest rating categories, by a Rating Agency.
Ratings on mortgage pass-through certificates address the likelihood of
receipt by certificateholders of all distributions on the underlying mortgage
loans. These ratings address the structural, legal and issuer-related aspects
associated with such certificates, the nature of the underlying mortgage
loans and the credit quality of the guarantor, if any. Ratings on mortgage
pass-through certificates do not represent any assessment of the likelihood
of principal prepayments by Mortgagors or of the degree by which such
prepayments might differ from those originally anticipated. As a result,
certificateholders might suffer a lower than anticipated yield, and, in
addition, holders of stripped interest certificates in extreme cases might
fail to recoup their initial investments.
A security rating is not a recommendation to buy, sell or hold securities
and may be subject to revision or withdrawal at any time by the assigning
rating organization. Each security rating should be evaluated independently
of any other security rating.
101
<PAGE>
INDEX OF PRINCIPAL TERMS
<TABLE>
<CAPTION>
<S> <C>
1986 Act 77
Accounts 43
Accrual Certificates 10, 32
accrual period 83
Accrued Certificate Interest 33
ADA 71
Agreements 9
Amortizable Bond Premium Regulations 74, 86
Applicable Amount 91
ARM Loans 25, 77
Asset Conservation Act 67
Asset Sellers 22
Available Distribution Amount 33
Balloon Mortgage Loans 17
Bankruptcy Code 63
Beneficial Owners 38
Book-Entry Certificates 32
Cash Flow Agreement 9, 28
Cash Flow Agreements 1
Cede 4, 38
CERCLA 19, 67
Certificate 39
Certificate Balance 9, 34
Certificateholder 38
Certificateholders 21
Certificates 6
Closing Date 82
1, 6,
CMBS 22
CMBS Agreement 26
CMBS Issuer 26
CMBS Servicer 26
CMBS Trustee 26
Code 12
Commercial Loans 22
Commercial Properties 7, 22
Commission 3
Contingent Regulations 83
Contributions Tax 93
Cooperative 59
Cooperative Loans 59
Cooperatives 22
Covered Trust 18, 55
CPR 30
1, 8,
Credit Support 27
Crime Control Act 72
Cut-off Date 11
daily portions 83
Debt Service Coverage Ratio 23
Deferred Interest 79
Definitive Certificates 32, 39
Depositor 22
Determination Date 32
Disqualifying Condition 69
102
<PAGE>
Distribution Account 45
Distribution Date 10
DTC 4, 38
Environmental Hazard Condition 68
Equity Participations 26
ERISA 13, 97
excess servicing 76
Exchange Act 4
Exemption 98
FDIC 43, 99
Grantor Trust Certificates 12
Hazardous Materials 69
Indirect Participants 38
Insurance Proceeds 43
IRS 74, 83
JPMSI 100
Labor 97
L/C Bank 56
Lease 3, 7
Lease Assignment 1
Legislative History 78
Lessee 3, 7
Liquidation Proceeds 43, 45
Loan-to-Value Ratio 25
Lock-out Date 26
Lock-out Period 26
Mark-to-Market Regulations 90
Master REMIC 81
Master Servicer 6
Model Law 99
Mortgage Assets 1, 22
Mortgage Interest Rate 7, 26
1, 6,
Mortgage Loans 22
Mortgage Notes 22
Mortgaged Properties 7
Mortgages 22
Mortgagor 57
Multifamily Loans 22
Multifamily Properties 7, 22
NCUA 99
Net Operating Income 24
Nonrecoverable Advance 35
Offered Certificates 1
OID 73, 74
OID Regulations 74
Originator 22
OTS 99
Participants 38
parties in interest 97
Pass-Through Rate 9, 33
Payment Lag Certificates 87
Permitted Investments 43
Plans 97
Policy Statement 99
pre-issuance accrued interest 87
103
<PAGE>
Prepayment Assumption 78
Prepayment Premium 26
Primary Servicer 6
Prohibited Transactions Tax 92
Purchase Price 42
qualified mortgage 80
Rating Agency 13
RCRA 68
Record Date 32
Refinance Loans 25
Related Proceeds 35
Relief Act 71
REMIC 12
REMIC Certificates 80
REMIC Regular Certificateholders 81
REMIC Regular Certificates 12, 80
REMIC Regulations 72
REMIC Residual Certificateholder 88
REMIC Residual Certificates 12, 80
Restricted Group 98
Retained Interest 50
RICO 72
Senior Certificates 9, 32
1, 15,
Series 30
Servicer 11
Servicing Standard 45
Servicing Transfer Event 46
SMMEA 99
SMMEA Certificates 99
Special Servicer 6
Specially Serviced Mortgage Loan 46
Stripped ARM Obligations 79
Stripped Bond Certificates 76
Stripped Coupon Certificates 76
Stripped Interest Certificates 10, 32
Stripped Principal Certificates 10, 32
Subordinate Certificates 10, 32
Subsidiary REMIC 81
Super-Premium Certificates 82
Title V 70
Trust Assets 3
Trust Fund 1
Trustee 6
UCC 38
Underlying CMBS 22
Underlying Mortgage Loans 22
U.S. Person 79
Value 25
Voting Rights 21
Warranting Party 14, 41
Whole Loans 22
</TABLE>
104
<PAGE>
Mortgage Loan Schedule
Dated September 8, 1997
J.P. Morgan & Co., Prudential Securities Inc., Smith Barney Inc.
J.P. Morgan Commercial Mortgage Finance Corp.
Mortgage
Pass-Through Certificates
Series 1997-C5
1997C5.xlw (Microsoft Excel)
1997C5.wk4 (Lotus)
The attached diskette contains two spreadsheet files (the "Spreadsheet
Files") that can be put on a user-specified hard drive or network drive.
These two files are "JPM97C5.XLW" and "JPM97C5.WK4". The file "JPM97C5.XLW"
is a Microsoft Excel(1), Version 4.0 spreadsheet, and the file "JPM97C5.WK4"
is a Lotus 123(1), Version 4.01 spreadsheet. Each file provides, in
electronic format, certain statistical information that appears under the
caption "Description of the Mortgage Pool--Certain Characteristics of the
Mortgage Loans" in the Prospectus Supplement and in Annex A to the Prospectus
Supplement. Defined terms used in the Spreadsheet Files but not otherwise
defined therein shall have the respective meanings assigned to them in the
Prospectus Supplement. All the information contained in the Spreadsheet Files
are subject to the same limitations and qualifications contained in this
Prospectus Supplement. Prospective investors are strongly urged to read the
Prospectus Supplement in its entirety prior to accessing the Spreadsheet
Files.
- ------------
(1) Microsoft Excel and Lotus 123 are registered trademarks of Microsoft
Corporation and Lotus Development Corporation, respectively.
<PAGE>
Disclaimer
Additional information is available upon request. Information herein is believed
to be reliable but neither the Depositor nor the Underwriters warrant its
completeness or accuracy. These materials are subject to change from time to
time without notice. Past performance is not indicative of future results. Any
description of the Mortgage Loans contained herein supersedes any previous
collateral information and will be superseded by the final prospectus relating
to the Offered Certificates. These materials are not intended as an offer or
solicitation with respect to the purchase or sale of any security, and have
been provided to you for informational purposes only and may not be relied
upon by you in evaluating the merits of investing in the Offered Certificates
without the accompanying prospectus. Any investment decision with respect to
the securities should be made by you based solely upon the information
contained in the final prospectus relating to the securities. No assurance or
representation can be made as to the actual rate or timing of principal
payments or prepayments on any of the mortgage loans or the peformance
characteristics of the Offered Certificates. This information was prepared in
reliance on information regarding the mortgage loans furnished by the seller
of the mortgage loans.
By accepting and using this information, you hereby agree to the following
terms and conditions. These materials are provided for information purposes
only and any use for other purposes is disclaimed. The information contained
herein is provided "as is" and all expressed or implied warranties and
representations of any kind with regard to the information are hereby
disclaimed, including, but not limited to, warranties of merchantability or
fitness for a particular purpose or warranties as to any results to be obtained
from any use of the information or any information derived from the information.
The information is intended solely for your internal use and may not be
distributed in any form to any third party without the accompanying prospectus.
Neither the Depositor nor the Underwriters guarantees the timeliness, accuracy
or completeness of the information. In no event shall the Depositor or any of
the Underwriters be liable for any use by any party of, any decision made or
action taken by any party in reliance upon, or for any inaccuracies, errors in,
or omissions of, the information. Neither the Depositor nor the Underwriters
shall be liable (in contract, tort or otherwise) for any ordinary, direct,
indirect, consequential, incidental, special, punitive or exemplary damages
in connection with your use of the information contained herein, even if any
such person has been apprised of such use or the likelihood of such damages
occurring.
<PAGE>
<TABLE>
<CAPTION>
LOAN
NUMBER FOOTNOTES LOAN ID PROPERTY NAME PROPERTY ADDRESS PROPERTY CITY
<S> <C> <C> <C> <C> <C>
1 396 The Spectrum at Reston Town Center Reston Parkway Reston
2 940905571 79 Madison Avenue 79 Madison Avenue New York
3 432 Capital Office Park VI 6406 Ivy Lane Greenbelt
4 940905686 I-90 Preston Industrial Park 8110-8180 304th Ave. S.E. Preston
5 229999 Los Colobos Shopping Center Los Colobos Avenue Carolina
6 438 Old Salem Village Apartments 3306 Culmore Court Falls Church
7 940906238 Southgate Square 24-690 Southpark Boulevard Colonial Heights
8 (3) 7200000 Hoboken Portfolio Various Hoboken
9 940906983 Miramar Metroplex-Phase II 7380-7480 Miramar Road and 7630 San Diego
Carroll Road
10 435 The Rotunda 711 West 40th Street Baltimore
11 940906397 Starks Office Building 455 South Fourth Avenue Louisville
12 940906022 The Exchange 116-126 North Maryland Avenue & Glendale
134-210 East Wil
13 391 Crosstown Plaza Shopping Center WC N. Military Trail & Community Drive West Palm Beach
14 940906142 Club Pacifica RSD 12191 Cuyamaca College Drive Rancho San Diego
15 * 940905392 Terra Nova Shopping Center 300 - 386 East H Street Chula Vista
16 401 Point Richmond Technology Center 1001 & 1003 West Cutting Blvd. Point Richmond
17 392 Palm Springs Hilton 400 E. Tahquitz Canyon Way Palm Springs
18 940905088 Palomar Oaks Technology Park 6349 & 6359 Paseo Del Lago & 1939, Carlsbad
1945, 1949 & 1
19 422 Mesa Verde Apartments 14-19 90th Street Jackson Heights
20 759901 Hilton Hotel and Resort 17120 Gulf Boulevard North Reddington Beach
21 452 Bay View Mobile Home Community 5100 Coe Ave. Seaside
22 455 Rego Park Nursing Home 111-26 Corona Ave. Flushing
23 4520907 Brentwood Plaza Shopping Ctr. 1595-1659 Route 23 South Wayne
24 940905472 Cary Village Square Maynard Rd. and Cary Towne Blvd. Cary
25 457 BrandsMart, USA 4320 NW 167th St. Miami
26 428 Salina Meadows Office Park 220 Salina Meadows & 301 Plainfield Salina
27 400 Cress Creek Square Shopping Center 790 Royal St. George Drive Naperville
28 940906984 Miramar Metroplex - Phase III 7310 Miramar Rd. San Diego
29 151 Fountain Village Apartments 135 South Kolb Tucson
30 940906107 Best Buy 21601 Victory Boulevard Canoga Park
31 394 Park Vista at Morningside Health 2525 & 2527 N. Brea Boulevard Fullerton
Care Ctr
32 202 Sunset Lake Apartments 1610 Sunset Avenue Waukegan
33 940904179 American Financial Center No. 5 2400 Louisiana Blvd. NE Albuquerque
34 940906134 Springs at North Mesa 262 East Brown Road Mesa
35 4150303 Hawthorne Suites Hotel 10 Westminster Way Road Lincolnshire
36 940906719 Aspen Place Apartments 2700 Indian Creek Blvd. Oklahoma City
37 940906472 Professional Hospital Supply Zevo Drive and Diaz Road Temecula
Building
38 1610303 Holiday Gardens Apartments 2502 Independence Lane Madison
39 2640101 Clark Industrial Park 10-25 Walker Way Colonie
40 372 Broadway-Webster Medical Plaza, 3300 Webster Street Oakland
Ltd.,L.P.
41 940906196 Riverpark Apartments 7803 South Wheeling Avenue Tulsa
42 413 Liberty Commons Nursing Home 390 Orleans Road North Chatham
43 940904934 Autumn Breeze Apartments 1679 South Highway 121 Lewisville
44 940906603 Riverview Mall 2350 Miracle Mile Road Bullhead City
45 940906639 Westminster Tower Apartments 112th Street South & Park Avenue Tacoma
46 427 Gateway Square Shopping Center 4801-4899 Hopyard Road Pleasanton
47 940905991 West Oaks Village Shopping Center 14017 Westheimer Road Houston
48 283 In The Pines Apartments 205 S.E. 16th Avenue Gainesville
49 940904936 Woodlands of Arlington 2800 Lynnwood Drive Arlington
50 4930404 The Tiffany Buildings 393 & 401 Fifth Avenue New York
51 1910303 The Willows Apartments 3511 Roma Lane Middleton
52 (4) 2750303 Quality Inn - Holland Tunnel 180 12th Street Jersey City
53 382 Pillsbury Manor, North, South & 1530 Williston Rd. & 20 Harbor Rd. South Burlington
Gazebo
54 445 Brookstone Apartments 1401 North Lamb Boulevard Las Vegas
55 940905349 I-10 Gessner Place Shopping Center 1003- 1037 N Gessner Houston
56 940906494 The McCallum Glen Apartments 7740 McCallum Blvd. Dallas
57 940907030 Carriage Park Shopping Center 535 - 650 N. Carriage Pkwy. Wichita
58 406 2400 Stevens Center 2400 Stevens Blvd Richland
59 940906575 DuPont Building 6200 Hillcrest Drive Valley View
60 6220607 Home Base 1050 Old Alturas Road Redding
61 940906496 Timbercreek Apartments 6816 South 137th Plaza Omaha
62 315 Creekwood Apartments 2600 Camp Creek Parkway College Park
63 143 Heritage Park Apartments 3045 N. Alton Indianapolis
64 (5) 430 Belmont Warehousing Complex 217 S. Belmont Avenue Indianapolis
65 301 The Lodges Apartments 8307 Meadow Road Dallas
66 940905635 The LAM Research Corporation 4540 Cushing Pkwy Fremont
67 940903938 Silvergate San Marcos Retirement 1550 Security Place San Marcos
Residence
68 (5), * 425 Hillside Shopping Center 7253 E. Silver Spring Blvd Ocala
69 395 Beechwood Manor 24600 Greater Mack St. Clair Shores
70 940906168 Villa Pacifica Apartments 18400 Lemon Drive Yorba Linda
71 1810303 Sunrise Heights Apartments 5405 Century Avenue Middleton
72 3830905 Chestnut Ridge Plaza 102 Chestnut Ridge Road Montvale
73 3050303 Best Western 2261 East Irlo Bronson Highway Kissimmee
74 4420807 Mallow Mall Shopping Center 1050 Mall Road Covington
75 940905711 Stillwater Marketplace Shopping 1980 - 2080 Market Drive Stillwater
Center
76 940905721 500 Maryland Avenue 500 Maryland Avenue Fort Washington
77 (5) 433 The Palms of Lake Worth 4905 Lantana Road Lake Worth
78 5310909 Chase Terrace Apartments 21450 Chase Street Canoga Park
79 5020303 Stanley Station Shopping Ctr. U.S. 69 & 151st Street Overland Park
80 416 Elden Plaza 150 Elden Street Herndon
81 5480707 Palisade Nursing Center 6819 JFK Memorial Blvd. East Guttenberg
82 940906982 Miramar Metroplex - Phase I 8909, 8949, 8969 Kenamar Drive San Diego
83 3650303 Days Inn - East 11639 East Colonial Drive Orlando
84 380 Bally's Scandinavian Health Club 501 Village Boulevard West Palm Beach
85 390 Honey Creek Village Shopping Highway 20 & Honey Creek Road Conyers
Center
86 5780107 Cedars of Liberty 200 West Ruth Ewing Road Liberty
87 6310707 Raintree Village Apartments 8 Raintree Circle Brockton
88 940906614 Willow Springs Apartments 3240 S.W. Doyle Place Aloha
89 448 Sullivan's Lumber Yard NE Corner of Oracle & Pastime Rd. Tucson
90 940905567 The Sunset in Green Valley 4451 East Sunset Road Henderson
Shopping Center
91 3310505 Creekwood Apartments 301 North 70th Terrace Kansas City
92 * 6920000 Harvey Oaks Plaza 14410-141632 West Center Road Omaha
93 940905888 Federal East Plaza Shopping 12008 I-10 East Houston
Center
94 2420801 Villa Santini Plaza 7205 Estero Blvd. Fort Myers
95 453 Montecito Apartments 4341 N. 24th St. Phoenix
96 940906208 The Willo-Wick Gardens 6880 West Fairfield Drive Pensacola
97 940905405 JumboSports 7848 County Line Rd. Littleton
98 409 Clopper II Research & Development 2 & 8 Metropolitan Court Gaithersburg
99 6510907 Leffingwell Manor 11410 Santa Gertrudes Avenue Whittier
100 940905403 JumboSports 7500 South Priest Drive Tempe
101 (6) 6650909 Holiday Inn Express 5455 Winward Parkway West Alpharetta
102 (7) 460 Best Western Midway Hotel 780 Packer Dr. Ashwaubenon
103 (5) 442 Eastern Parkway Apartments 276-336 Eastern Parkway Irvington
104 940905534 Arlington Farms Apartments 1800 Primrose Waco
105 429 Midtown Promenade, Phase II 931 Monroe Drive, NE Atlanta
106 397 Roseville Professional Center 2233 N. Hamline Avenue Roseville
107 410 Shady Grove Industrial Park - 8501, 8517, 8705 Grovemont Circle Gaithersburg
Bldgs. A,B, & D
108 (8) 399 Holiday Inn Express - Mesa, AZ 5750 East Main Street Mesa
109 419 Cisco Systems Building 225 Baypoint Parkway San Jose
110 381 Bally's Scandinavian Health Club 21069 Military Trail Boca Raton
111 389 Airport Plaza 1755 East Plumb Lane Reno
112 1139901 Harrington Place 1700 Alma Drive Plano
113 7740109 Orange Commons Industrial 50 South Center Street Orange
114 451 Summerset at International 5900 Cass Del Rey Circle Orlando
Crossing
115 (5) 377 Independence Tower Building 4801 E. Independence Blvd. Charlotte
116 379 21021 Vanowen Street 21021 Vanowen Street Canoga Park
117 317 Woodbridge Court Apartments 7050 Pecos Street Westminster
118 940907003 Sacramento Center Phase II 8790 - 8796 Sacramento Drive Alexandria
119 940904915 The Oaks Apartments 305 Hobbs Road League City
120 529901 Temple Terrace Shopping Center 8805-8825 N. 56th Street Temple Terrace
121 940905667 Plaza Del Lago 3400 - 3480 Del Lago Boulevard Escondido
122 446 Huntington Park Apartments 1027 21st Avenue NE Hickory
123 940906938 Southlake Tech Center #7 11227 Lakeview Lenexa
124 940905920 Northbridge Plaza 5700-5800 Frantz Road Dublin
125 5210909 Villa La Paloma Apartments 7722 Reseda Boulevard Reseda
126 423 Holiday Inn-Las Cruces 201 E. University Avenue Las Cruces
127 384 Appletree Townhome Apartments 2328 Cambellton Road SW Atlanta
128 (9) 3730901 Newberry Building 19 -27 Congress Street Portsmouth
129 450 Best Western - Cedar Point US 6 Highway, 1530 Cleveland Rd. Sandusky
130 * 682909 Empire Park Shopping Center 108th and "Q" Street Omaha
131 444 The Corporate Apartments 2805 N.E. Expressway Access RD. Atlanta
132 2050303 Knights Inn 7475 W. Irlo Bronson Memorial Kissimmee
133 393 Portec Building 3200 Como Avenue Minneapolis
134 2520404 123 - 127 Lafayette Street 123 Lafayette Street New York
135 940906562 Security Shopping Center Northwest Corner of Main Street Colorado Springs
and Security Bou
136 940904937 Cedar Creek Townhomes 5650 Bellaire Drive Benbrook
137 1710303 Nakoma Heights Apartments 4929 Chalet Gardens Road Madison
138 940903161 Hills Plaza 2400- 2412 Seneca Street Buffalo
139 3550303 Days Inn Monroeville 2727 Mosside Boulevard Monroeville
140 940906536 JumboSports 6635 Northeast Loop 820 North Richland Hills
141 2310303 Alhambra Apartments 101 Alhambra Place Madison
142 408 Arriba En Blanco Apartments 5200 Blanco Road San Antonio
143 940905875 Matley Plaza 961 Matley Lane Reno
144 3150101 Holiday Inn 3499 Street Road Bensalem
145 1220404 Town Line Center 664-666 Main Avenue Norwalk
146 940907100 Cloverly Village Center 15410-40 New Hampshire Avenue Cloverly
147 940905895 77 Moonachie Avenue 77 Moonachie Avenue Moonachie
148 383 Villa Cascade Nursing Home 350 S. Eighth Street Lebanon
149 * 940906860 9021 Snowden Square Drive 9021 Snowden Square Drive Columbia
150 4820907 Glendale Retail Center 130 - 144 North Central Avenue Glendale
151 439 Westgate Shopping Center 2250 Highland Avenue Enterprise
152 940905992 Rancho Temecula Center 27713 - 27725 Jefferson Ave. Temecula
153 940906541 JumboSports 11100 North Central Expressway Dallas
154 (7) 374 Comfort Suites Hotel 1558 N. Main St. Altavista
155 940906516 Battenkill Plaza Route 7A Manchester
156 940906842 Valencia - Y Shopping Center 2510-2540 Main Street Los Lunas
157 (5) 431 Ranch Auto Center 9550 N. 90th Street Scottsdale
158 940905683 International Common Market 771 Bell Rd. Nashville
159 378 Prince Georgetown Apartments 6201-6399 67th Court Riverdale
160 133 Sunrise Village Shopping Center 5420-5500 St. Barnabas Road Oxon Hill
161 940902128 2316 Surf Avenue 2316 Surf Avenue Brooklyn
162 436 John Hanson Business Center 339 Busch's Frontage Road Annapolis
163 1510303 The Villas at Countryside 3771 Tampa Road Oldsmar
164 310101 Park Clayton Apartments 6605-25 Clayton Avenue St. Louis
165 4720907 Atlantic Plaza Shopping Center 271 - 289 S. Atlantic Blvd. E. Los Angeles
166 449 Oakland Palm Apartments 4051-81 North Dixie Highway Oakland Park
167 (5) 434 A&F Service Center 3275-3309 Chamblee Dunwoody Rd Chamblee
168 850101 Quality Inn and Suites 701 North Marine Blvd. Jacksonville
169 466 Emerson Ave. Revco 7915-7935 Emerson Ave. Indianapolis
170 412 Canyon Pass Apartments 7020 Grand Canyon Drive Austin
171 420 Dixieline Lumber 3607 Avacado Blvd La Mesa
172 7510000 Whitehall Apartments 2008 - 2103 Tynewood Drive Clarksville
173 940907002 Sacramento Center Phase I 8790 - 8796 Sacramento Drive Alexandria
174 441 Poore Brothers NWC of El Sol & La Cometa Dr. Goodyear
175 5810107 Whitney Estates 89 - 33 Whitney Avenue Elmhurst
176 2110101 Stoneybrook of Raytown 9805 East 61st Street Raytown
177 371 Waldorf Manor 1211-1217-1219 Ocean Front Walk Los Angeles
178 2210701 165 - 167 First Avenue 165 - 167 First Avenue New York
179 5120303 Trailridge Shopping Center 75th at Neiman Road Shawnee
180 385 Shopper's Village 2434 Catasauqua Road Bethlehem
181 940906734 Willowcrest Apartments 2600 Nonesuch Road Abilene
182 940906538 JumboSports 5000 North 27th Street Lincoln
183 940905786 Northgate Shopping Center SWC of 7th St. & 11th St. NW Rochester
184 940904705 President's Square Shopping 8725 Marbach Road San Antonio
Center
185 940905666 Colonial Arms Apartments 966 Silas Deane Highway Wethersfield
186 4329905 Santa Fe Professional Plaza 9755 North 90th Street Scottsdale
187 940905746 Devonshire Apartments 902 - 953 Gribbin Lane Toledo
188 940904794 Lakes at 610 Service Center 2525 West Bellfort Avenue Houston
189 7150000 Days Inn Lewisville 1401 South Stemmons Freeway Lewisville
190 940906542 JumboSports 9350 Hickman Road Clive
191 7350107 Days Inn - Orangeburg 3691 St. Matthews Road Orangeburg
192 (7) 461 Best Western Midway Hotel 3033 W. College Ave. Grand Chute
193 426 Plummer Street 19900 Plummer Street Chatsworth
194 376 Artist Loft Building 900 East First Street Los Angeles
195 405 Best Western-Town House 730 N. Santa Fe Pueblo
196 4260404 Brookside Mobile Estates 3121 Highway 35 Hazlet
197 4650107 Quality Inn - Colony 309 Page Street Williamsburg
198 447 Medlock Place Office Park 5380 & 5390 Peachtree Ind. Blvd. Norcross
199 443 Franklin Commons AutoCare 4211 S. Carothers Road Franklin
Center
200 5510303 Angleton Manor Apartments 2100 Buchta Road Angleton
201 910701 Ryan Manor/Bradford Arms Apts. 2450 Hartel Ave. Philadelphia
202 1430701 80 University Place 80 University Place New York
203 110901 The Concord Apartments 2200 Wirt Road Houston
204 410701 Everett Court Apartments 6500 Large Street Philadelphia
205 650505 Ramada Limited Hotel 5625 Major Boulevard Orlando
206 467 Lafayette Rd. Revco 2927 Lafayette Rd. Indianapolis
207 940906735 The Baywood Square Apartments 1700 Baywood Drive Bay City
208 940906200 Northport Village 14275 Tamiami Trail (US 41) North Port
209 2840303 3939 South Karlov Avenue 3939 South Karlov Avenue Chicago
210 414 Harundale Professional Bldg 791-795 Aquahart Road Glen Burnie
211 387 Utah Central Self Storage 6380 S. 350 West / 7210 S. Murray / West Jordan
Redwood St
212 469 Sherman Dr. Revco 3808 E. Washington St. Indianapolis
213 5640404 320 West Commercial 320 West Commercial Avenue Moonachie
214 402 Pompano West Properties 4300 North Powerline Road Pompano Beach
215 7050000 Van Horn Holiday Inn Express 1905 Southwest Frontage Road Van Horn
216 940905284 Fleming Foods Warehouse 60 Industrial Parkway Cheektowaga
217 940906535 JumboSports 3814 Ambassador Caffery Parkway Lafayette
218 418 InnerSpace Mini Storage 2950 N. 73rd Street Scottsdale
219 398 Sesqui Station 9600 Two Notch Road Columbia
220 1340505 74 Green Pond Road 74 Green Pond Road Rockaway
221 386 Liberty Park 12th Street & Liberty Street Allentown
222 3430505 Horizon Building 1820 Midpark Lane Knoxville
223 940905777 Willow Walk Apartments 3808 N Ann Arvor Ave Oklahoma City
224 940906038 Broadway Shopping Center 500 - 508 W. Broadway Glendale
225 1039901 Highland Park West 4300 MacArthur Avenue Highland Park
226 940905805 Cedar Hills Apartments 4625 Tinker Diagonal Del City
227 6110303 Seronala Pines Apartments 3406 SW 31st Street Gainesville
228 940906534 JumboSports 8551 Rivers Ave North Charleston
229 940906533 JumboSports 7207 S. Interstate 35 Service Rd. Oklahoma City
230 (5) 424 Econo Lodge 3013 North Highway, 123 Bypass Seguin
231 940905068 411 East 118th Street 411 E. 118 Street New York
232 940905108 Temecula Plaza 41915-41925 Motor Car Parkway Temecula
233 940906869 Boulevard Plaza Shopping 2800-2828 El Cajon Blvd. San Diego
Center
234 940906546 JumboSports 6959 East 21st Street Wichita
235 940906237 5450 Riggins Court 5450 Riggins Court Reno
236 459 Sun Plaza 3501 N. Federal Highway Boca Raton
237 411 Shady Grove Industrial 8571 Grovemont Circle Gaithersburg
Park-Building C
238 285 Quail Oaks Apartments 12721 Quail Drive Balch Springs
239 3210404 Jefferson Triad Apartments 210-212 Jefferson Street Hoboken
240 940905076 The Business Park of Santa 5290 McNutt Road Santa Teresa
Teresa
241 415 Gainsford Center 7951 Gainsford Court Bristow
242 940905092 Savannah Professional Building 1250-1260 Morena Blvd. San Diego
243 940905866 8255-8265 Broadway 8255 -8265 Broadway Elmhurst, Queens
244 * 6020107 The Shoppes at Knightdale 7110 U.S. Highway 64 East Knightdale
245 940906530 JumboSports 6301 S. University Little Rock
246 940906531 JumboSports 2323 Lakeland Drive Flowood
247 940906817 Autumn Park Apartments 16602 N. 25th Street Phoenix
248 4030404 4 Taft Road 4 Taft Road Totowa
249 440 Bally's Health & Fitness - 28270 US Highway 19, North Clearwater
Clearwater
250 940904449 Crittenden Manor Apartments 801-23 Vernon Road Philadelphia
251 940905579 United Plaza Shopping Center 6121 Hillcroft Houston
252 468 Pendleton Revco 6336 Oaklandon Rd. Indianapolis
253 940906182 Casa Adobe Apartments 3617 Marion Drive Colorado Springs
254 (10) 940901190 Neighborhood Self Storage - 6075 S Highland Dr. Salt Lake City
Highland Dr
255 940906873 1040 East Herndon Office 1040 East Herndon Avenue Fresno
Building
256 5950107 Econo Lodge 2400 Stadium Road Lynchburg
257 421 Tidewater Crane & Rigging Co. 500 Newtown Road Virginia Beach
258 940905431 Alpine Village M H P 2959 Alpine Boulevard Bay City
259 940906621 Coastal Auto Service Center 1050 - 1098 East Thompson Blvd. Ventura
260 940905509 8300-8320 Central Park Drive 8300-8320 Central Park Drive Waco
261 940906181 Gallery Apartments 3950 Gallery Road Colorado Springs
262 940904257 770 Riverview Boulevard 770 Riverview Boulevard Tonawanda
263 940906223 North Bluff Shopping Center 6801 IH-35 Austin
264 940907111 The Stratford Apartments 1300 Nashville Parkway Gallatin
265 940905575 The Kiesub Center 3185 South Highland Drive Las Vegas
266 940905508 Hearth and Home Building 10305 Guilford Road Jessup
267 940905109 Broadmoor Place 28120 Front Street Temecula
268 940904963 The Professional Building 1831 Chestnut Street Philadelphia
269 940906794 Hearth and Home 11850 Canon Boulevard Newport News
</TABLE>
[TABLE RESTUBBED FROM ABOVE]
<TABLE>
<CAPTION>
LOAN PROPERTY
NUMBER STATE ZIP CODE PROPERTY TYPE LARGEST TENANT LARGEST SQFT YEAR BUILT
<C> <C> <C> <C> <C> <C> <C>
1 VA 20194 Retail Anchored Best Buy Co., Inc. 44,960 1996
2 NY 10016 Office F. Schumacher 70,865 1925
3 MD 20770 Office Digital Equipment Corp. 166,316 1991
4 WA 98050 Office/Industrial Ride, Inc. 93,393 1990
5 PR 00625 Retail Anchored Pueblo International, Inc. 56,372 1994
6 VA 22041 Multifamily - 1948
7 VA 23834 Retail Anchored K-Mart Corporation 104,230 1991
8 NJ 07030 Multifamily - 1900
9 CA 92126 Retail Unanchored Treasures 21,300 1991
10 MD 21211 Office/Retail Giant Food 35,152 1920
11 KY 40202 Office/Retail Rodes 19,488 1913
12 CA 91206 Office/Retail Mann's Theatre 53,908 1991
13 FL 33401 Retail Anchored Publix 56,510 1987
14 CA 92020 Multifamily - 1987
15 CA 91910 Retail Anchored Shoe Pavillion 8,550 1987
16 CA 94804 Office Pixar 72,106 1965/1991
17 CA 92262 Hotel - 1981
18 CA 92009 Office/Industrial Unifet 39,514 1989
19 NY 11372 Multifamily - 1925
20 FL 33708 Hotel - 1986
21 CA 93955 Mobile Home Park - 1985
22 NY 11368 Nursing Home - 1971
23 NJ 07470 Retail Unanchored Pay Half 17,564 1989
24 NC 27511 Office/Retail Imperial Theaters 30,050 1975/1985
25 FL 33054 Single Tenant Brandsmart USA, single tenant 188,336 1996
Retail
26 NY 13212 Office Niagara Mohawk Power Corp. 98,911 1985/1986
27 IL 60532 Retail Anchored Office Max 25,362 1987
28 CA 92121 Office/Retail Kelsey Jenny College 26,994 1992
29 AZ 85710 Multifamily - 1972
30 CA 91303 Single Tenant Best Buy 58,000 1995
Retail
31 CA 92635 Nursing Home - 1992
32 IL 60087 Multifamily - 1969
33 NM 87110 Office SBS Engineering 15,741 1985
34 AZ 85301 Congregate Care - 1986
35 IL 60069 Hotel - 1988
36 OK 73120 Multifamily - 1971
37 CA 92590 Warehouse - 1997
38 WI 53704 Multifamily - 1974
39 NY 12205 Industrial Albany Ladder 20,000 1984/1989
40 CA 94609 Office Webster Ortho Med 7,332 1976
41 OK 74136 Multifamily - 1980
42 MA 02650 Nursing Home - 1985
43 TX 75067 Multifamily - 1983
44 AZ 86442 Retail Anchored Osco Drug 31,472 1989
45 WA 98444 Multifamily - 1996
46 CA 94588 Retail Unanchored SH Boom 10,230 1990
47 TX 77077 Retail Anchored Baby Super Store 40,000 1985
48 FL 32601 Multifamily - 1972
49 TX 76013 Multifamily - 1978
50 NY 10016 Office MTI/The Image Group 60,000 1905
51 WI 53562 Multifamily - 1967
52 NJ 07302 Hotel - 1965
53 VT 05403 Congregate Care - 1988
54 NV 89110 Multifamily - 1988/1990
55 TX 77055 Retail Anchored The Kroger Co. 32,526 1979
56 TX 75252 Multifamily - 1986
57 KS 67208 Retail Unanchored Pennypower Shopping News 16,192 1984
58 WA 99352 Office Battelle 93,351 1967
59 OH 44125 Office/Industrial DuPont Tribon Composites, Inc. 79,004 1996
60 CA 96003 Single Tenant HomeBase 103,904 1991
Retail
61 NE 68137 Multifamily - 1974
62 GA 30337 Multifamily - 1972
63 IN 46222 Multifamily - 1970
64 IN 46222 Industrial Dogloo, Inc./Indy, Inc. 125,000 1906/1947
65 TX 75231 Multifamily - 1977
66 CA 94538 Industrial Lam Research 58,752 1992
67 CA 92069 Congregate Care - 1985
68 FL 34474 Retail Anchored Consolidated 25,272 1966
69 MI 48080 Congregate Care - 1952
70 CA 92886 Multifamily - 1988
71 WI 53562 Multifamily - 1969
72 NJ 07645 Office Geotek Communications, Inc. 49,671 1980
73 FL 34744 Hotel - 1974/1984
74 VA 24426 Retail Anchored K-Mart Corporation 95,944 1971
75 MN 55082 Retail Unanchored Pet Food Warehouse 13,000 1996
76 PA 19034 Warehouse - 1961
77 FL 33463 Congregate Care - 1988
78 CA 91304 Multifamily - 1978
79 KS 66211 Retail Unanchored The Fleming Companies 15,000 1980
80 VA 22070 Retail Unanchored Outback/Stone Joint Venture 6,000 1990
81 NJ 07093 Nursing Home - 1971
82 CA 92121 Industrial S & S Holdings 17,741 1991
83 FL 32826 Hotel - 1986
84 FL 33401 Retail Anchored Bally's Health & Tennis Corp. 36,680 1987
85 GA 30208 Retail Anchored P.W. Southern, Inc., Bruno's 42,256 1987
86 MO 64068 Congregate Care - 1962
87 MA 02402 Multifamily - 1973
88 OR 97007 Multifamily - 1997
89 AZ 85705 Retail Anchored Office Max 21,600 1986/1990
90 NV 89014 Retail Unanchored Renata's 14,621 1989
91 KS 66112 Multifamily - 1973
92 NE 68144 Retail Anchored Romeo's 5,600 1982
93 TX 77029 Retail Unanchored Boot Town Outlet 21,612 1979
94 FL 33931 Retail Unanchored Eckerd Drugs 7,275 1971/1976
95 AZ 85016 Multifamily - 1969/1979
96 FL 32506 Multifamily - 1974
97 CO 80124 Single Tenant JumboSports, Inc. 60,305 1993
Retail
98 MD 20878 Industrial Century Martial Art Supply 19,918 1988
99 CA 90604 Multifamily - 1977
100 AZ 85283 Single Tenant JumboSports, Inc. 54,133 1994
Retail
101 GA 30201 Hotel - 1996
102 WI 54304 Hotel - 1968
103 NJ 07103 Multifamily - 1961
104 TX 76706 Multifamily - 1970
105 GA 30308 Retail Anchored United Artists Theatre 23,400 1986
106 MN 55133 Office Dr. Albjerg/Dr. Gadient 2,415 1970
107 MD 20877 Industrial US Army 42,000 1974/1976
108 AZ 85205 Hotel - 1961/1976
109 CA 95110 Industrial Cinco Systems Inc. 36,700 1985
110 FL 33432 Single Tenant Bally's Health & Tennis Corp. 32,314 1983
Retail
111 NV 89509 Office FBI Headquarters Space Mgt. 3,931 1976
112 TX 75075 Office Credentials Services Int'l Inc 15,452 1983
113 NJ 07050 Industrial Kahle Eng. 13,000 1982
114 FL 32809 Multifamily - 1973
115 NC 28212 Office CCS Charlotte 10,804 1972
116 CA 91303 Multifamily - 1988
117 CO 80221 Multifamily - 1968
118 VA 22309 Retail Unanchored Upscale 6,400 1987
119 TX 77573 Multifamily - 1987
120 FL 33619 Retail Anchored Kash N' Karry 45,798 1969
121 CA 92029 Retail Unanchored Tony's Spunky Steer 5,000 1996
122 NC 28601 Multifamily - 1972
123 KS 66219 Office Transamerica Home Loan 35,990 1997
124 OH 43017 Retail Anchored Revco 8,644 1988
125 CA 91335 Multifamily - 1978
126 NM 88011 Hotel - 1971
127 GA 30311 Multifamily - 1968
128 NH 03801 Office Bottom Line Technologies, Inc. 32,000 1920's & 1950's
129 OH 44870 Hotel - 1949,53,72
130 NE 68137 Retail Anchored The Screening Room 3,568 1981
131 GA 30345 Multifamily - 1968
132 FL 34746 Hotel - 1984
133 MN 55440 Industrial Owens Corning 56,000 1926
134 NY 10013 Office/Retail First Custom Corp 3,750 1920
135 CO 80911 Retail Anchored Shannon's True Value 12,078 1957
136 TX 76109 Multifamily - 1985
137 WI 53711 Multifamily - 1965
138 NY 14220 Retail Anchored Hills Stores Company 101,749 1968
139 PA 15146 Hotel - 1985
140 TX 76180 Single Tenant JumboSports, Inc. 61,669 1993
Retail
141 WI 53713 Multifamily - 1971
142 TX 78216 Multifamily - 1974
143 NV 89502 Office/Industrial Kennecott Exploration 15,920 1991
144 PA 19020 Hotel - 1972
145 CT 06851 Retail Unanchored Neil Roberts, Inc. 5,850 1989
146 MD 20904 Retail Unanchored Studio IV Interiors, Inc. 4,500 1986
147 NJ 07074 Industrial Applied Graphics Tech 77,444 1967
148 OR 97355 Nursing Home - 1974
149 MD 21046 Retail Anchored Cellco Partnership 6,000 1996
150 CA 91203 Retail Unanchored Envision 23,000 1957
151 AL 35205 Retail Anchored Sawyer Foods 28,400 1966
152 CA 92390 Office/Retail Sizzler 6,125 1982
153 TX 75243 Single Tenant JumboSports, Inc. 50,431 1993
Retail
154 VA 24517 Hotel - 1991
155 VT 05255 Retail Unanchored Donna Karan 5,000 1985
156 NM 87058 Retail Unanchored Family Bargain Center 12,500 1985
157 AZ 85258 Retail Unanchored Ranch Auto Body 7,200 1984
158 TN 37013 Retail Unanchored Cloth World 9,960 1986
159 MD 20737 Multifamily - 1963
160 MD 20744 Retail Unanchored Eastern Manufacturing 17,500 1990
161 NY 11224 Congregate Care - 1976
162 MD 21401 Office General Services Admin 10,838 1987
163 FL 34677 Multifamily - 1983
164 MO 63139 Multifamily - 1967
165 CA 90022 Retail Unanchored JC Video Store 4,800 1988
166 FL 33334 Multifamily - 1973-74
167 GA 30341 Retail Unanchored SE Oriental Market 12,230 1983
168 NC 28540 Hotel - 1968
169 IN 46266 Single Tenant Revco 10,722 1996
Retail
170 TX 78752 Multifamily - 1972
171 CA 91941 Single Tenant Dixieline Lumber Co. 39,900 1979
Retail
172 TN NA Multifamily - 1995
173 VA 22309 Retail Unanchored Harvest Church of Mt. Vernon 5,775 1987
174 AZ 85338 Industrial Poore Brothers 60,033 1997
175 NY 11373 Multifamily - 1992
176 MO 64133 Multifamily - 1974
177 CA 90291 Multifamily - 1913/1988
178 NY 10003 Multifamily - Early 1900's
179 KS 66203 Retail Unanchored Pet Food Savemart 27,104 1974
180 PA 18017 Retail Anchored CVS 9,488 1968
181 TX 79604 Multifamily - 1976
182 NE 68588 Single Tenant JumboSports, Inc. 43,862 1995
Retail
183 MN 55901 Retail Unanchored Rochester Fitness 24,000 1960
184 TX 78239 Retail Unanchored Dallas Health Clubs, Inc. 23,125 1985
185 CT 06109 Multifamily - 1970
186 AZ 85258 Office Family Care Mountain View 6,093 1985
187 OH 41612 Multifamily - 1968
188 TX 77054 Industrial America's Favorite Chicken Co. 9,070 1984
189 TX 75067 Hotel - 1985
190 IA 50309 Single Tenant JumboSports, Inc. 51,881 1994
Retail
191 SC 29115 Hotel - 1985
192 WI 54914 Hotel - 1971
193 CA 91313 Office US Sales Corporation 21,736 1983
194 CA 90012 Multifamily - 1895
195 CO 81003 Hotel - 1962
196 NJ 07730 Mobile Home Park - 1960
197 VA 23185 Hotel - 1956
198 GA 30071 Office C.E.M Inc. 9,472 1985
199 TN 37064 Retail Unanchored Unibody Collission Ctr 10,350 1990
200 TX 77515 Multifamily - 1982
201 PA 19152 Multifamily - 1950 & 1962
202 NY 10003 Office/Retail Lemon Grass On University Corp. 2,500 1898
203 TX 77055 Multifamily - 1972
204 PA 19149 Multifamily - 1960
205 FL 32819 Hotel - 1994
206 IN 46222 Single Tenant Revco 12,608 1997
Retail
207 TX 77414 Multifamily - 1977
208 FL 34287 Retail Anchored Winn-Dixie Store 40,340 1979
209 IL 60632 Industrial WESCO, Inc. (single tenant) 78,100 1960
210 MD 21061 Office AACO Dept. of Health 10,324 1963
211 UT 84084 Storage - 1986
212 IN 46227 Single Tenant Revco 12,608 1996
Retail
213 NJ 07074 Industrial Shipman Ward Typewriter Co. 36,301 1971
214 FL 33073 Industrial Media Printing (beg. 4/1/97) 77,985 1976
215 TX 79855 Hotel - 1996
216 NY 14227 Warehouse SM Flicklinger, Co. Inc. 121,675 1968
217 LA 70503 Single Tenant JumboSports, Inc. 40,582 1994
Retail
218 AZ 85251 Storage - 1986
219 SC 29223 Office US America-Marine Corp 6,322 1991
220 NJ 07866 Industrial Polyfill Additives Technology 60,324 1968
221 PA 18101 Retail Anchored CVS 8,600 1991
222 TN 37921 Industrial Systems Corp. 14,985 1996
223 OK 73122 Multifamily - 1968
224 CA 91204 Retail Unanchored Party World 5,400 1964
225 TX 75209 Office Oak Lawn Community Services 21,656 1981
226 OK 73115 Multifamily - 1972
227 FL 32608 Multifamily - 1976
228 SC 29406 Single Tenant JumboSports, Inc. 40,545 1992
Retail
229 OK 73149 Single Tenant JumboSports, Inc. 40,490 1993
Retail
230 TX 78155 Hotel - 1984
231 NY 10029 Multifamily - 1900
232 CA 92390 Retail Unanchored Health Zone 6,449 1990
233 CA 92104 Retail Unanchored Kragen 5,390 1986
234 KS 67205 Single Tenant JumboSports, Inc. 51,683 1994
Retail
235 NV 86502 Office/Industrial Comstock Bank 7,130 1988
236 FL 33431 Retail Unanchored Pro Golf of Boca Raton, Inc. 4,550 1974
237 MD 20877 Industrial Life Technologies, Inc. 21,000 1979
238 TX 75180 Multifamily - 1978
239 NJ 07030 Multifamily - 1990
240 NM 88008 Office/Industrial University of Phoenix 9,660 1986
241 VA 20136 Industrial VA Dept. of Transportation 25,857 1990
242 CA 92110 Office County of San Diego 16,000 1963
243 NY 11373 Retail Unanchored Bank 4,182 1940
244 NC 27545 Retail Unanchored Maurice Incorporated 5,200 1996
245 AR 72209 Single Tenant JumboSports, Inc. 40,258 1990
Retail
246 MS 39208 Single Tenant JumboSports, Inc. 40,259 1993
Retail
247 AZ 85032 Multifamily - 1988
248 NJ 07512 Industrial Altwell, Inc 47,388 1967
249 FL 34618 Single Tenant Bally's 29,000 1981
250 PA 19119 Multifamily - 1960
251 TX 77081 Retail Unanchored WIC Office 4,790 1983
252 IN 46236 Single Tenant Revco 10,722 1996
253 CO 80909 Multifamily - 1973
254 UT 84121 Warehouse - 1985 & 1983
255 CA 93720 Office Workman Brothers 10,918 1985
256 VA 24501 Hotel - 1972
257 VA 23462 Industrial Tidewater Crane 43,330 1971
258 MI 48706 Mobile Home Park - 1971
259 CA 93001 Retail Unanchored Jiffy Lube 4,970 1952
260 TX 76710 Office/Industrial PMSI 50,367 1979
261 CO 80909 Multifamily - 1970
262 NY 14217 Warehouse Trumbull Industries 37,630 1973
263 TX 78744 Retail Unanchored Chief Auto Parts 2,500 1981
264 TN 37066 Multifamily - 1986
265 NV 89109 Warehouse Kiesub Corporation 7,560 1971
266 MD 20794 Warehouse Hearth & Home 58,877 1984
267 CA 92390 Retail Unanchored Nick's Burgers 2,860 1990
268 PA 19103 Office Kennerly 2,790 1896
269 VA 23320 Warehouse Hearth & Home Distributors, Inc. 20,292 1986
</TABLE>
[TABLE RESTUBBED FROM ABOVE]
<TABLE>
<CAPTION>
LOAN YEAR # OF UNITS/ OCCUPANCY OCCUPANCY AS ORIGINAL
NUMBER RENOVATED SQ FT PERCENTAGE OF DATE APPRAISED VALUE APPRAISAL DATE LTV
<S> <C> <C> <C> <C> <C> <C> <C>
1 202,178 95.90 3/31/1997 37,800,000 12/1/1996 72.49
2 1986 245,156 95.42 5/6/1997 27,900,000 3/18/1997 69.64
3 166,316 100.00 3/1/1997 24,300,000 4/10/1997 66.26
4 290,956 100.00 4/1/1997 22,000,000 11/25/1996 72.06
5 160,282 97.10 3/20/1997 20,000,000 10/1/1995 73.71
6 1992 448 93.50 5/1/1997 18,500,000 5/13/1997 76.76
7 1996 273,696 100.00 4/3/1997 19,900,000 4/18/1997 71.26
8 1997 202 98.03 7/9/1997 17,600,000 7/9/1997 78.98
9 225,937 96.99 3/31/1997 18,500,000 4/30/1997 74.59
10 1996 214,853 97.62 5/19/1997 22,600,000 4/8/1997 59.73
11 1988 344,577 91.12 4/30/1997 21,500,000 1/1/1997 62.56
12 93,333 98.69 5/7/1997 18,000,000 4/9/1997 73.33
13 143,134 98.00 3/31/1997 16,000,000 12/1/1996 75.00
14 240 95.83 2/26/1997 14,960,000 4/2/1997 77.54
15 87,058 82.28 5/30/1997 15,000,000 2/24/1997 74.00
16 1990 116,336 68.00 6/12/1997 17,000,000 10/14/1996 64.71
17 1995 260 67.50 12/31/1996 17,110,000 10/20/1996 63.41
18 170,357 88.87 1/29/1997 14,400,000 1/8/1997 71.53
19 1994 329 99.70 12/27/1996 12,900,000 11/20/1996 77.52
20 125 79.08 12/31/1996 15,500,000 11/2/1996 64.52
21 223 98.21 6/17/1997 15,000,000 6/12/1997 65.00
22 1993 200 98.00 6/1/1997 15,800,000 1/20/1997 60.13
23 107,156 94.90 5/16/1997 16,100,000 4/30/1997 59.01
24 1996 247,905 99.52 2/11/1997 13,800,000 10/15/1996 68.12
25 188,336 100.00 6/20/1997 14,500,000 6/20/1997 64.14
26 143,897 100.00 3/1/1997 14,600,000 2/28/1997 61.64
27 145,375 92.00 3/26/1997 11,175,000 12/23/1996 75.17
28 116,830 85.39 3/31/1997 10,800,000 4/30/1997 75.00
29 1994 410 94.60 5/15/1997 12,050,000 10/27/1995 68.05
30 58,000 100.00 1/31/1997 11,300,000 1/17/1997 70.80
31 153 94.77 7/1/1997 13,750,000 11/25/1996 58.18
32 1995 414 93.20 4/1/1997 15,000,000 12/6/1995 53.33
33 105,320 84.18 5/27/1997 11,250,000 11/6/1996 69.78
34 166 98.19 1/20/1997 10,500,000 12/19/1996 73.81
35 1994 125 78.80 12/31/1996 11,200,000 1/1/1997 67.86
36 1996 358 85.20 4/1/1997 9,500,000 4/2/1997 78.95
37 263,434 100.00 4/1/1997 11,750,000 4/5/1997 63.83
38 301 93.02 3/20/1997 10,650,000 11/11/1996 67.77
39 201,554 100.00 3/31/1997 9,700,000 1/22/1997 73.99
40 95,256 84.50 3/31/1997 12,200,000 8/1/1996 59.02
41 1995 400 97.00 4/22/1997 9,500,000 4/23/1997 73.68
42 1995 132 97.70 3/31/1997 11,960,000 12/5/1996 54.35
43 240 92.08 1/22/1997 8,700,000 11/29/1996 73.56
44 123,262 86.66 4/30/1997 8,600,000 4/22/1997 73.26
45 139 87.77 8/4/1997 8,000,000 5/1/1997 77.50
46 87,918 82.00 4/21/1997 12,240,000 4/9/1997 49.84
47 113,629 88.90 1/15/1997 8,640,000 12/6/1996 70.60
48 242 95.00 6/5/1997 8,300,000 2/29/1996 72.29
49 264 95.08 1/24/1997 7,230,000 11/27/1996 79.53
50 1996 151,524 90.00 7/29/1997 13,000,000 2/7/1997 43.85
51 288 94.79 3/20/1997 9,200,000 11/12/1996 60.87
52 1993 150 69.00 12/31/1996 8,000,000 1/1/1997 70.00
53 1995 127 98.40 4/1/1997 8,976,000 4/2/1996 62.39
54 192 97.92 7/15/1997 8,200,000 5/6/1997 67.07
55 105,358 95.64 11/11/1996 7,850,000 12/2/1996 70.06
56 1996 275 97.09 2/24/1997 7,200,000 6/26/1996 72.57
57 125,241 90.76 6/1/1997 7,060,000 6/4/1997 70.82
58 1994 101,574 100.00 1/1/1997 10,900,000 12/3/1996 45.87
59 79,004 100.00 5/6/1997 6,150,000 5/6/1997 79.67
60 103,904 100.00 12/31/1996 7,800,000 3/4/1997 62.82
61 1995 180 100.00 2/20/1997 7,390,000 10/31/1995 67.66
62 1995 300 88.00 6/18/1997 6,650,000 5/21/1996 69.92
63 1995 344 87.50 7/1/1997 6,900,000 9/1/1995 68.12
64 1996 440,681 97.00 5/1/1997 6,600,000 2/24/1997 69.70
65 1996 288 93.75 12/15/1996 6,300,000 3/14/1996 73.81
66 58,752 100.00 10/1/1996 6,940,000 10/11/1996 65.16
67 90 93.33 8/27/1996 6,445,000 7/16/1996 69.43
68 1992 89,985 90.50 3/31/1997 5,300,000 3/20/1997 79.25
69 1985 98 96.00 3/31/1997 6,250,000 11/21/1996 67.20
70 85 98.82 3/24/1997 5,450,000 5/15/1997 75.00
71 192 93.23 3/20/1997 5,850,000 11/12/1996 68.89
72 1996 49,671 100.00 7/21/1997 6,300,000 1/1/1997 63.10
73 1993 282 81.42 12/31/1996 6,100,000 9/11/1996 65.00
74 1996 175,391 100.00 5/8/1997 5,100,000 1/8/1997 75.00
75 43,520 100.00 1/21/1997 5,200,000 1/29/1997 73.08
76 1996 151,875 100.00 9/1/1996 5,000,000 11/16/1996 75.00
77 107 89.00 3/21/1997 5,200,000 1/20/1997 71.63
78 102 92.20 5/19/1997 5,000,000 1/7/1997 74.00
79 1996 72,417 98.16 7/1/1997 4,900,000 12/2/1996 75.00
80 58,972 76.43 3/31/1997 5,900,000 11/4/1996 61.86
81 1993 108 96.02 12/31/1996 4,680,000 2/25/1997 76.92
82 89,988 98.67 3/31/1997 4,900,000 4/30/1997 73.47
83 1994 100 77.99 12/31/1996 5,300,000 1/1/1997 67.92
84 41,732 100.00 5/12/1997 6,000,000 9/25/1996 60.00
85 75,856 96.70 4/15/1996 5,125,000 10/21/1996 69.27
86 1996 159 87.40 2/1/1997 4,700,000 1/23/1997 74.89
87 103 96.15 4/18/1997 4,700,000 3/24/1997 74.47
88 120 98.33 3/7/1997 4,550,000 4/10/1997 76.92
89 1996 80,728 98.00 7/16/1997 4,500,000 3/1/1997 77.78
90 39,121 100.00 1/16/1997 5,450,000 3/24/1997 64.22
91 1993 230 96.09 3/31/1997 4,300,000 1/7/1997 78.66
92 61,500 90.57 8/7/1997 5,150,000 6/7/1997 65.05
93 105,588 84.11 11/11/1996 4,550,000 12/5/1996 73.63
94 62,025 100.00 3/31/1997 5,800,000 10/10/1996 57.33
95 149 85.91 6/20/1997 4,480,000 6/4/1997 73.66
96 152 96.05 4/9/1997 4,900,000 3/12/1997 67.35
97 60,305 100.00 11/22/1996 5,600,000 10/16/1996 58.86
98 78,955 95.00 6/13/1997 5,400,000 12/17/1996 60.19
99 89 96.63 6/1/1997 4,050,000 5/6/1997 79.38
100 54,133 100.00 11/1/1996 4,300,000 10/19/1996 75.05
101 65 68.70 4/21/1997 4,300,000 6/19/1997 74.42
102 1973 145 62.94 12/31/1996 5,900,000 6/1/1997 54.24
103 1995 235 97.45 4/7/1997 4,000,000 2/12/1997 80.00
104 1996 168 89.29 3/27/1997 4,550,000 3/7/1997 70.33
105 44,900 99.00 3/31/1997 4,450,000 2/20/1997 71.91
106 1989 53,507 98.50 7/20/1997 5,000,000 11/1/1996 63.50
107 75,000 100.00 2/19/1997 6,400,000 12/17/1996 49.53
108 1995 118 96.00 12/31/1996 5,365,000 9/26/1996 58.71
109 1996 36,700 100.00 1/22/1997 4,800,000 1/28/1997 64.58
110 35,956 100.00 5/12/1997 5,400,000 9/25/1996 57.87
111 65,720 99.77 3/1/1997 5,670,000 2/2/1996 54.67
112 86,718 97.24 3/31/1997 6,900,000 9/5/1996 43.91
113 138,605 91.72 7/16/1997 7,000,000 7/30/1997 42.86
114 1996 261 96.55 5/31/1997 6,400,000 5/19/1997 46.88
115 1994 107,236 97.28 9/3/1997 4,300,000 9/30/1996 69.77
116 81 98.77 7/16/1997 3,925,000 8/27/1996 76.05
117 1995 194 99.48 5/13/1997 4,150,000 6/4/1996 72.29
118 46,785 96.58 6/23/1997 4,500,000 6/5/1997 65.62
119 108 93.52 3/27/1997 3,800,000 2/21/1997 77.63
120 1994 86,688 70.70 5/13/1997 4,600,000 12/6/1995 64.13
121 25,591 99.99 6/20/1997 5,300,000 3/21/1997 54.72
122 1995 120 95.83 5/1/1997 4,175,000 5/13/1997 69.46
123 35,990 100.00 6/17/1997 3,900,000 6/17/1997 74.36
124 46,447 98.50 5/9/1997 4,200,000 3/5/1997 67.86
125 141 91.49 5/19/1997 4,400,000 1/7/1997 63.64
126 1994 114 67.86 12/31/1996 4,200,000 12/18/1996 66.67
127 1992 210 95.71 3/25/1997 4,400,000 10/25/1996 63.64
128 1995 50,807 100.00 11/15/1996 3,900,000 9/9/1996 70.26
129 1987 106 30.00 9/30/1996 4,600,000 3/25/1997 60.87
130 1989 51,990 88.00 8/7/1997 3,800,000 6/7/1997 69.74
131 1995 82 85.37 5/15/1997 3,800,000 5/22/1997 69.74
132 1995 121 82.81 12/31/1996 4,100,000 9/11/1996 65.00
133 1995 120,517 100.00 6/30/1997 4,290,000 11/20/1996 61.77
134 1989 16,120 100.00 11/21/1996 3,800,000 10/1/1996 69.08
135 1987 85,855 83.47 3/31/1997 4,131,000 3/14/1997 62.94
136 88 92.05 2/25/1997 3,375,000 5/5/1997 76.15
137 144 98.61 3/19/1997 3,400,000 11/12/1996 75.00
138 1992 152,140 83.28 2/12/1997 5,500,000 11/5/1996 47.27
139 1996 106 70.89 12/31/1996 3,400,000 11/1/1996 75.00
140 61,669 100.00 3/17/1997 5,540,000 3/17/1997 45.13
141 96 97.92 3/20/1997 3,650,000 11/12/1996 68.49
142 1994 160 96.25 3/31/1997 3,300,000 10/25/1996 75.76
143 45,323 100.00 11/14/1996 4,175,000 12/10/1996 59.88
144 117 57.90 12/31/1996 3,610,000 2/18/1997 68.98
145 45,357 88.10 11/19/1996 3,900,000 11/11/1996 63.85
146 24,092 94.27 8/20/1997 3,550,000 1/3/1997 69.01
147 1992 77,444 100.00 4/1/1997 3,500,000 4/1/1997 69.29
148 1993 117 100.00 3/5/1997 3,500,000 8/23/1996 70.00
149 15,048 100.00 5/31/1997 3,250,000 6/5/1997 73.85
150 1995 34,547 100.00 3/31/1997 3,870,000 1/15/1997 62.02
151 132,452 82.00 5/6/1997 3,450,000 2/11/1997 69.57
152 69,754 93.41 2/28/1997 3,350,000 3/5/1997 71.64
153 50,431 100.00 3/3/1997 4,525,000 3/3/1997 53.04
154 65 60.85 1/2/1997 3,500,000 1/1/1997 68.57
155 16,770 98.10 4/30/1997 4,040,000 4/3/1997 58.17
156 48,748 100.00 5/23/1997 3,250,000 5/1/1997 71.54
157 34,324 100.00 3/1/1997 4,400,000 4/1/1997 52.27
158 61,085 100.00 10/30/1996 3,100,000 11/8/1996 74.19
159 94 94.68 3/31/1997 3,100,000 7/19/1996 74.19
160 73,902 98.00 6/30/1997 4,900,000 8/28/1995 53.57
161 200 92.50 4/10/1997 3,350,000 3/13/1997 65.67
162 30,582 100.00 6/1/1997 4,000,000 5/1/1997 53.75
163 123 96.75 3/1/1997 3,800,000 12/6/1996 56.58
164 104 96.15 12/25/1996 2,980,000 5/30/1996 71.31
165 22,410 100.00 7/21/1997 3,950,000 3/12/1997 53.16
166 1993 126 92.86 5/31/1997 2,700,000 4/24/1997 77.78
167 1992 57,500 100.00 4/1/1997 2,900,000 3/20/1997 72.41
168 1996 113 65.80 3/31/1997 3,600,000 8/8/1996 58.69
169 19,922 100.00 6/18/1997 2,840,000 6/4/1997 72.54
170 1992 123 95.92 7/1/1997 2,800,000 2/19/1997 73.57
171 1987 39,900 100.00 3/12/1997 3,050,000 3/3/1997 67.21
172 68 98.50 4/30/1997 2,830,000 6/19/1997 71.02
173 37,682 95.75 6/23/1997 3,300,000 6/5/1997 60.61
174 60,033 100.00 5/29/1997 3,100,000 6/7/1997 64.52
175 42 98.09 3/5/1997 2,670,000 3/3/1997 74.91
176 1995 120 92.50 6/25/1997 2,720,000 12/5/1996 73.53
177 1989 46 95.65 3/31/1997 3,800,000 8/1/1996 52.63
178 1992 17 100.00 6/1/1997 3,000,000 10/9/1996 65.67
179 102,077 89.78 7/31/1997 2,600,000 12/5/1996 74.23
180 36,464 100.00 6/23/1997 2,775,000 1/24/1996 69.37
181 200 88.00 6/10/1997 3,600,000 4/29/1997 52.78
182 43,862 100.00 2/20/1997 3,440,000 2/20/1997 55.23
183 91,623 97.39 2/1/1997 2,730,000 1/1/1997 69.89
184 46,554 95.35 3/19/1997 2,600,000 3/5/1997 73.08
185 69 95.65 2/25/1997 2,425,000 12/10/1996 77.53
186 25,294 93.00 7/24/1997 2,470,000 12/30/1996 74.90
187 1994 87 97.70 2/5/1997 2,500,000 12/26/1996 74.00
188 66,240 91.38 12/9/1996 3,100,000 10/18/1996 59.68
189 104 58.83 12/31/1996 2,600,000 6/5/1997 70.38
190 51,881 100.00 2/20/1997 3,000,000 2/20/1997 60.67
191 75 69.86 4/30/1997 3,000,000 5/8/1997 60.00
192 1995 105 72.50 12/31/1996 3,500,000 6/1/1997 51.43
193 1996 43,472 100.00 3/17/1997 2,575,000 2/4/1997 69.90
194 1986 45 88.89 3/1/1997 2,630,000 10/10/1996 68.44
195 1996 88 41.00 3/31/1997 2,630,000 10/31/1996 68.44
196 90 100.00 12/30/1996 2,900,000 12/2/1996 60.31
197 1995 59 60.59 12/31/1996 2,500,000 3/11/1997 70.00
198 37,249 99.06 5/1/1997 2,425,000 5/16/1997 71.34
199 37,404 100.00 4/30/1997 2,400,000 4/22/1997 70.83
200 128 89.84 6/10/1997 2,175,000 4/8/1997 78.16
201 110 100.00 6/1/1997 2,375,000 11/4/1996 71.58
202 1996 12,500 100.00 12/1/1996 2,500,000 10/30/1996 68.00
203 1992 138 92.03 4/30/1997 2,400,000 4/3/1995 70.50
204 1981 104 99.04 5/1/1997 2,250,000 7/16/1996 74.44
205 56 77.00 3/31/1997 2,500,000 6/25/1996 66.00
206 12,608 100.00 6/18/1997 2,050,000 6/16/1997 79.02
207 1993 230 88.70 6/10/1997 2,200,000 4/22/1997 72.73
208 63,940 100.00 1/1/1997 2,450,000 4/9/1997 65.31
209 1986 78,100 100.00 5/22/1997 2,850,000 1/17/1997 56.14
210 45,859 95.50 3/31/1997 2,700,000 1/29/1997 59.26
211 884 92.65 3/31/1997 3,400,000 6/6/1996 47.06
212 12,608 100.00 6/18/1997 2,000,000 6/16/1997 79.00
213 1974 50,315 100.00 5/28/1997 2,600,000 5/28/1997 60.58
214 1987 77,985 100.00 5/28/1997 2,650,000 11/7/1996 59.43
215 45 80.30 6/30/1997 2,100,000 7/23/1997 72.86
216 121,675 100.00 11/15/1996 2,350,000 11/15/1996 64.89
217 40,582 100.00 2/19/1997 3,620,000 2/19/1997 41.44
218 1995 551 80.00 6/30/1997 2,980,000 12/16/1996 50.34
219 40,254 95.00 7/15/1997 2,600,000 12/16/1996 57.69
220 1996 60,324 100.00 12/1/1996 2,000,000 7/3/1996 75.00
221 28,875 93.80 6/23/1997 2,070,000 11/11/1996 72.46
222 30,105 100.00 5/8/1997 2,000,000 10/21/1996 72.50
223 120 100.00 12/31/1996 2,030,000 12/16/1996 71.53
224 1987 12,200 100.00 4/14/1997 2,050,000 3/10/1997 70.24
225 49,027 100.00 3/31/1997 3,100,000 9/5/1996 46.29
226 124 95.16 6/30/1997 2,275,000 4/14/1997 61.54
227 76 94.74 5/1/1997 1,800,000 5/6/1997 77.78
228 40,545 100.00 2/26/1997 2,550,000 2/26/1997 54.90
229 40,490 100.00 3/5/1997 2,400,000 3/5/1997 58.33
230 1992 60 63.00 12/31/1996 2,150,000 10/8/1996 65.12
231 1995 41 97.56 3/12/1997 2,310,000 1/14/1997 60.61
232 20,910 100.00 11/26/1997 1,840,000 12/6/1996 75.00
233 12,558 100.00 6/1/1997 1,900,000 5/16/1997 71.05
234 51,683 100.00 3/11/1997 3,000,000 3/11/1997 45.00
235 30,974 99.97 3/12/1997 2,220,000 2/6/1997 60.81
236 1994 21,140 100.00 5/1/1997 1,900,000 5/31/1997 69.74
237 41,590 100.00 2/19/1997 2,700,000 12/17/1996 49.26
238 1995 131 96.95 5/14/1997 2,000,000 2/13/1996 65.00
239 15 100.00 3/31/1997 1,800,000 8/21/1996 70.83
240 27,420 100.00 7/8/1997 2,000,000 9/26/1996 63.80
241 32,759 100.00 3/31/1997 1,875,000 11/12/1996 66.67
242 1987 29,945 91.70 12/11/1996 1,788,000 10/11/1996 68.79
243 1993 10,373 72.99 4/17/1997 1,700,000 3/4/1997 71.76
244 21,986 100.00 3/20/1997 1,900,000 5/30/1997 63.16
245 40,258 100.00 3/4/1997 2,715,000 3/4/1997 44.20
246 40,259 100.00 2/21/1997 2,000,000 2/21/1997 60.00
247 62 85.48 4/30/1997 2,200,000 4/10/1997 54.55
248 1992 47,088 100.00 5/1/1997 1,900,000 3/5/1997 63.16
249 29,000 100.00 5/6/1997 3,100,000 4/21/1997 38.71
250 66 93.94 1/27/1997 1,450,000 9/25/1996 82.76
251 40,532 100.00 1/31/1997 3,000,000 1/7/1997 40.00
252 10,722 100.00 6/18/1997 1,500,000 6/16/1997 78.67
253 1995 60 98.33 3/6/1997 1,564,000 4/10/1997 74.87
254 453 85.65 8/1/1996 2,025,000 10/5/1995 54.91
255 20,256 90.50 4/25/1997 1,600,000 4/9/1997 68.75
256 1994 48 71.00 12/31/1996 1,650,000 3/26/1997 65.15
257 1994 43,330 100.00 3/11/1997 2,120,000 10/16/1996 49.53
258 140 100.00 2/1/1997 2,100,000 2/20/1997 50.00
259 1991 21,330 100.00 3/31/1997 1,450,000 4/20/1997 71.12
260 62,876 100.00 1/28/1997 1,900,000 1/6/1997 53.95
261 58 91.38 2/14/1997 1,345,000 4/10/1997 74.72
262 72,000 98.61 11/6/1996 1,370,000 10/10/1996 67.15
263 16,260 99.94 2/13/1997 1,400,000 4/2/1997 64.57
264 60 96.67 6/4/1997 1,350,000 5/2/1997 62.96
265 24,650 100.00 5/1/1997 1,200,000 3/24/1997 66.67
266 58,877 100.00 2/13/1997 1,950,000 2/13/1997 41.03
267 12,387 92.28 11/26/1996 1,080,000 12/6/1996 73.61
268 1988 28,074 85.10 8/27/1996 1,100,000 11/1/1996 72.73
269 20,292 100.00 2/13/1997 875,000 2/13/1997 57.14
</TABLE>
[TABLE RESTUBBED FROM ABOVE]
<TABLE>
<CAPTION>
NET
LOAN ORIGINAL CUT OFF MORTGAGE MORTGAGE ANNUAL DEBT REMAINING REMAINING AM
NUMBER BALANCE BALANCE INTEREST RATE INTEREST RATE SERVICE TERM TERM ORIG DATE
<S> <C> <C> <C> <C> <C> <C> <C> <C>
1 27,400,000 27,238,845 8.3500 8.2855 2,558,452 233 317 1/17/1997
2 19,430,000 19,374,593 8.6600 8.5455 1,902,674 141 297 5/15/1997
3 16,100,000 16,071,543 8.6700 8.6055 1,508,880 117 357 5/13/1997
4 15,853,000 15,784,607 8.5200 8.4055 1,465,447 113 353 1/30/1997
5 14,742,581 14,500,863 8.6900 8.6255 1,452,774 100 280 5/3/1996
6 14,200,000 14,164,385 8.3000 8.2355 1,320,081 81 321 5/30/1997
7 14,180,000 14,153,623 8.7700 8.6555 1,401,272 238 298 6/18/1997
8 13,900,000 13,900,000 8.0770 8.0125 1,232,885 180 360 8/12/1997
9 13,800,000 13,759,336 8.4600 8.3455 1,328,995 57 297 5/10/1997
10 13,500,000 13,470,486 9.0600 8.9955 1,340,269 81 321 5/30/1997
11 13,450,000 13,411,266 8.6000 8.4855 1,310,531 57 297 5/14/1997
12 13,200,000 13,163,034 8.7700 8.6555 1,304,428 117 297 5/13/1997
13 12,000,000 11,936,911 8.2200 8.1555 1,078,788 172 352 12/31/1996
14 11,600,000 11,578,638 8.4700 8.3555 1,067,369 81 357 5/14/1997
15 11,100,000 11,060,410 9.0700 8.9555 1,124,201 140 296 4/22/1997
16 11,000,000 10,954,995 8.7800 8.7155 1,041,274 113 353 1/31/1997
17 10,850,000 10,772,445 9.1500 9.0855 1,106,039 172 292 12/31/1996
18 10,300,000 10,252,204 8.8500 8.7355 1,024,580 139 295 3/10/1997
19 10,000,000 9,954,728 9.0000 8.9355 1,007,036 115 295 3/31/1997
20 10,000,000 9,911,441 9.0900 9.0255 1,038,357 112 268 12/5/1996
21 9,750,000 9,690,070 8.7100 8.6455 1,207,505 166 166 6/26/1997
22 9,500,000 9,472,196 9.2100 9.1455 1,041,135 238 238 6/27/1997
23 9,500,000 9,471,915 8.4400 8.3755 913,354 117 297 5/23/1997
24 9,400,000 9,357,584 9.0200 8.9055 948,159 115 295 3/28/1997
25 9,300,000 9,282,586 8.7300 8.6655 915,996 178 298 6/30/1997
26 9,000,000 8,969,103 9.3000 9.2355 928,621 116 296 4/30/1997
27 8,400,000 8,363,981 8.5500 8.4855 778,639 113 353 1/31/1997
28 8,100,000 8,076,520 8.5600 8.4455 786,615 57 297 5/10/1997
29 8,200,000 8,002,577 7.8750 7.8105 751,337 99 279 11/22/1995
30 8,000,000 7,970,508 8.8700 8.7555 797,100 140 296 4/11/1997
31 8,000,000 7,934,872 8.3500 8.2855 763,338 172 292 12/31/1996
32 8,000,000 7,810,028 7.6250 7.5605 717,255 100 280 12/29/1995
33 7,850,000 7,787,621 8.5000 8.3855 758,524 76 292 12/5/1996
34 7,750,000 7,705,609 8.7000 8.5855 761,437 114 294 2/3/1997
35 7,600,000 7,577,483 9.7200 9.6555 828,064 117 273 5/2/1997
36 7,500,000 7,482,078 8.6200 8.5055 699,691 116 356 4/25/1997
37 7,500,000 7,436,586 8.3600 8.2455 878,895 177 177 5/14/1997
38 7,217,000 7,187,412 8.7700 8.7055 682,551 113 353 1/29/1997
39 7,177,000 7,144,293 8.9600 8.8955 720,392 115 295 3/13/1997
40 7,200,000 7,137,459 8.7000 8.6355 707,399 111 291 11/13/1996
41 7,000,000 6,987,056 8.4500 8.3355 642,913 117 357 5/29/1997
42 6,500,000 6,469,837 8.8500 8.7855 646,580 115 295 3/12/1997
43 6,400,000 6,373,854 8.0100 7.8955 564,067 114 354 1/31/1997
44 6,300,000 6,281,345 8.4300 8.3155 605,190 57 297 5/16/1997
45 6,200,000 6,200,000 7.8700 7.7555 539,193 120 360 8/6/1997
46 6,100,000 6,086,934 9.1500 9.0855 596,901 116 356 4/30/1997
47 6,100,000 6,072,656 9.0600 8.9455 617,302 115 295 3/12/1997
48 6,000,000 5,904,179 8.6500 8.5855 587,060 104 284 4/24/1996
49 5,750,000 5,727,528 8.2300 8.1155 517,404 114 354 2/12/1997
50 5,700,000 5,689,760 8.9800 8.9155 573,074 118 298 6/11/1997
51 5,600,000 5,577,042 8.7700 8.7055 529,623 113 353 1/29/1997
52 5,600,000 5,572,457 9.8000 9.7355 613,832 115 271 3/17/1997
53 5,600,000 5,553,894 8.2800 8.2155 531,186 172 292 12/18/1996
54 5,500,000 5,493,778 8.8500 8.7855 523,943 178 358 6/18/1997
55 5,500,000 5,457,413 8.6600 8.5455 538,585 112 292 12/30/1996
56 5,225,000 5,185,501 8.5000 8.3855 482,109 108 348 8/9/1996
57 5,000,000 4,995,367 8.7700 8.6555 494,102 59 299 7/14/1997
58 5,000,000 4,954,630 9.0700 9.0055 542,540 234 234 2/26/1997
59 4,900,000 4,891,603 8.8200 8.7055 465,523 213 357 5/14/1997
60 4,900,000 4,886,685 8.6900 8.6255 585,594 179 179 7/14/1997
61 5,000,000 4,883,519 7.7500 7.6355 453,197 100 280 12/15/1995
62 4,650,000 4,618,000 9.3750 9.3105 464,116 107 347 7/8/1996
63 4,700,000 4,588,997 8.0000 7.9355 435,304 99 279 11/2/1995
64 4,600,000 4,587,329 8.8700 8.8055 458,332 117 297 5/2/1997
65 4,650,000 4,586,361 9.1875 9.1230 475,457 105 285 5/29/1996
66 4,522,000 4,481,036 8.4400 8.3255 434,757 111 291 11/22/1996
67 4,475,000 4,448,519 8.5000 8.3855 432,407 54 294 2/12/1997
68 4,200,000 4,184,208 8.7500 8.6855 414,360 116 296 4/23/1997
69 4,200,000 4,171,831 8.7000 8.6355 412,650 113 293 1/11/1997
70 4,087,500 4,075,748 8.6100 8.4955 398,606 141 297 5/14/1997
71 4,030,000 4,013,478 8.7700 8.7055 381,139 113 353 1/29/1997
72 3,975,000 3,962,107 9.6400 9.5755 421,405 116 296 4/15/1997
73 3,965,000 3,938,284 9.9500 9.8855 457,582 115 235 3/26/1997
74 3,825,000 3,814,815 9.0750 9.0105 387,551 117 297 5/8/1997
75 3,800,000 3,778,762 8.8500 8.7355 378,000 138 294 2/27/1997
76 3,750,000 3,724,726 8.6700 8.5555 367,522 125 293 1/30/1997
77 3,725,000 3,715,398 9.2700 9.2055 383,420 81 297 5/12/1997
78 3,700,000 3,695,524 8.5250 8.3855 342,185 118 358 6/11/1997
79 3,675,000 3,671,262 9.3600 9.2955 366,321 118 358 6/12/1997
80 3,650,000 3,622,192 8.9800 8.9155 393,517 175 235 3/13/1997
81 3,600,000 3,593,980 9.4100 9.3455 374,738 118 298 6/10/1997
82 3,600,000 3,589,129 8.3100 8.1955 342,344 57 297 5/10/1997
83 3,600,000 3,586,253 9.9700 9.9055 399,650 116 272 4/3/1997
84 3,600,000 3,555,785 9.0100 8.9455 388,959 76 232 12/13/1996
85 3,550,000 3,521,099 8.3500 8.2855 338,731 136 292 12/26/1996
86 3,520,000 3,514,025 9.3200 9.2555 363,778 118 298 6/16/1997
87 3,500,000 3,496,524 8.3500 8.2855 333,960 119 299 7/17/1997
88 3,500,000 3,494,051 8.8600 8.7455 333,719 213 357 5/12/1997
89 3,500,000 3,493,500 8.7800 8.7155 346,152 178 298 6/20/1997
90 3,500,000 3,490,948 9.2500 9.1355 359,680 117 297 5/7/1997
91 3,382,236 3,372,404 8.7700 8.7055 319,877 115 355 3/27/1997
92 3,350,000 3,350,000 8.1100 8.0455 313,205 120 300 8/20/1997
93 3,350,000 3,324,060 8.6600 8.5455 328,047 112 292 12/30/1996
94 3,325,000 3,306,689 8.9400 8.8755 333,201 114 294 2/24/1997
95 3,300,000 3,294,667 8.4700 8.4055 311,397 82 322 6/27/1997
96 3,300,000 3,288,346 9.1300 9.0155 335,854 116 296 4/29/1997
97 3,296,000 3,268,688 8.9900 8.8755 331,648 135 291 11/22/1996
98 3,250,000 3,223,484 8.4300 8.3655 336,725 235 235 3/5/1997
99 3,215,000 3,212,258 8.1500 8.0855 294,929 118 323 7/29/1997
100 3,227,000 3,200,260 8.9900 8.8755 324,705 135 291 11/22/1996
101 3,200,000 3,200,000 8.6700 8.6055 321,526 120 276 8/21/1997
102 3,200,000 3,194,047 8.7700 8.7055 316,225 178 298 6/30/1997
103 3,200,000 3,193,908 8.6300 8.5655 312,579 118 298 6/6/1997
104 3,200,000 3,192,447 8.6800 8.5655 300,175 80 356 4/18/1997
105 3,200,000 3,180,472 8.9400 8.8755 344,014 176 236 4/30/1997
106 3,175,000 3,155,860 9.3500 9.2855 328,914 113 293 1/24/1997
107 3,170,000 3,144,137 8.4300 8.3655 328,437 235 235 4/1/1997
108 3,150,000 3,117,881 9.4000 9.3355 349,881 233 233 1/30/1997
109 3,100,000 3,086,218 9.1100 9.0455 314,988 115 295 3/24/1997
110 3,125,000 3,085,656 8.8100 8.7455 332,829 76 232 12/13/1996
111 3,100,000 3,073,110 8.5600 8.4955 304,699 112 280 12/19/1996
112 3,030,000 3,007,803 9.0000 8.9355 305,132 76 292 12/23/1996
113 3,000,000 3,000,000 8.6300 8.5655 293,042 120 300 8/15/1997
114 3,000,000 2,990,239 8.3700 8.3055 309,461 238 238 6/25/1997
115 3,000,000 2,973,941 8.7000 8.6355 294,750 111 291 11/27/1996
116 2,985,000 2,969,370 8.2400 8.1755 268,852 52 352 12/2/1996
117 3,000,000 2,964,333 9.1250 9.0605 305,198 107 287 7/12/1996
118 2,953,000 2,949,380 8.4600 8.3455 271,468 118 358 6/26/1997
119 2,950,000 2,941,711 8.7500 8.6355 291,039 81 297 4/30/1997
120 2,950,000 2,921,003 9.2200 9.1555 302,427 108 289 9/19/1996
121 2,900,000 2,897,560 9.3500 9.2355 300,426 143 299 7/2/1997
122 2,900,000 2,896,510 8.5500 8.4855 268,816 118 358 6/18/1997
123 2,900,000 2,895,287 8.3500 8.2355 298,707 119 239 7/1/1997
124 2,850,000 2,844,880 8.9800 8.8655 286,537 118 298 6/9/1997
125 2,800,000 2,796,613 8.5250 8.3855 258,951 118 358 6/11/1997
126 2,800,000 2,784,775 9.8500 9.7855 320,915 80 236 4/14/1997
127 2,800,000 2,776,272 8.1000 8.0355 261,560 76 292 12/23/1996
128 2,740,000 2,731,143 9.6600 9.5955 290,937 116 296 4/3/1997
129 2,800,000 2,728,684 9.2500 9.1855 327,343 202 192 6/26/1997
130 2,650,000 2,650,000 8.1100 8.0455 247,759 120 300 8/20/1997
131 2,650,000 2,645,255 9.0000 8.9355 266,864 118 298 6/13/1997
132 2,665,000 2,639,065 9.7700 9.7055 303,757 113 233 1/31/1997
133 2,650,000 2,629,613 8.7000 8.6355 260,362 112 292 12/31/1996
134 2,625,000 2,611,467 9.3400 9.2755 271,719 114 294 2/27/1997
135 2,600,000 2,588,293 9.0400 8.9255 281,518 81 237 5/15/1997
136 2,570,000 2,565,296 8.5000 8.3855 237,133 117 357 5/15/1997
137 2,550,000 2,539,546 8.7700 8.7055 241,168 113 353 1/29/1997
138 2,600,000 2,537,526 8.8100 8.6955 351,735 138 138 2/21/1997
139 2,550,000 2,536,727 10.1900 10.1255 299,159 116 236 4/3/1997
140 2,500,000 2,493,249 8.9900 8.8755 251,554 141 297 5/8/1997
141 2,500,000 2,491,247 8.7700 8.7055 236,439 114 354 2/14/1997
142 2,500,000 2,487,227 8.2600 8.1955 236,736 175 295 3/6/1997
143 2,500,000 2,476,972 8.9500 8.8355 268,954 174 234 2/19/1997
144 2,490,000 2,472,898 9.8000 9.7355 284,400 115 235 3/26/1997
145 2,490,000 2,471,818 9.0200 8.9555 251,161 76 292 12/18/1996
146 2,450,000 2,450,000 8.6700 8.5555 240,114 120 300 8/12/1997
147 2,425,000 2,420,519 8.8100 8.6955 240,431 142 298 6/12/1997
148 2,450,000 2,418,810 8.7200 8.6555 259,248 112 232 12/19/1996
149 2,400,000 2,396,211 8.6000 8.4855 229,052 118 322 6/26/1997
150 2,400,000 2,395,616 8.8800 8.8155 239,326 117 298 5/30/1997
151 2,400,000 2,395,476 8.6900 8.6255 235,604 82 298 6/2/1997
152 2,400,000 2,393,936 9.3900 9.2755 249,426 81 297 5/5/1997
153 2,400,000 2,393,519 8.9900 8.8755 241,491 141 297 5/8/1997
154 2,400,000 2,369,647 9.7500 9.6855 273,173 111 231 11/21/1996
155 2,350,000 2,345,693 8.8600 8.7455 233,956 118 298 6/16/1997
156 2,325,000 2,317,023 8.8000 8.6855 252,288 178 226 6/13/1997
157 2,300,000 2,289,565 8.9800 8.9155 247,969 176 237 4/30/1997
158 2,300,000 2,285,384 9.0300 8.9155 232,185 113 293 1/31/1997
159 2,300,000 2,281,124 8.3000 8.2355 218,535 112 292 12/9/1996
160 2,625,000 2,243,498 8.3750 8.3105 220,221 62 276 10/19/1995
161 2,200,000 2,178,227 9.8600 9.7455 281,439 176 176 4/17/1997
162 2,150,000 2,144,318 9.1200 9.0555 218,637 117 297 5/30/1997
163 2,150,000 2,125,841 8.6200 8.5555 225,862 233 233 1/3/1997
164 2,125,000 2,110,804 9.1100 9.0455 207,200 108 348 8/12/1996
165 2,100,000 2,096,164 8.8800 8.8155 209,411 117 298 5/30/1997
166 2,100,000 2,096,151 8.8600 8.7955 209,067 118 298 6/23/1997
167 2,100,000 2,094,614 9.3000 9.2355 216,678 176 297 5/20/1997
168 2,112,894 2,092,157 9.4900 9.4255 268,178 172 171 6/19/1997
169 2,060,000 2,055,330 8.7800 8.7155 208,786 178 274 6/30/1997
170 2,060,000 2,043,828 8.7400 8.6755 218,296 175 235 3/12/1997
171 2,050,000 2,040,612 8.9300 8.8655 205,264 115 295 3/28/1997
172 2,010,000 2,010,000 8.8400 8.7755 199,778 300 300 8/13/1997
173 2,000,000 1,997,548 8.4600 8.3455 183,859 118 358 6/26/1997
174 2,000,000 1,996,437 9.0300 8.9655 201,900 178 298 6/3/1997
175 2,000,000 1,996,401 8.9700 8.9055 200,914 298 298 6/30/1997
176 2,000,000 1,992,853 8.6700 8.6055 187,438 114 354 2/5/1997
177 2,000,000 1,981,171 8.2000 8.1355 188,427 111 291 11/5/1996
178 1,970,000 1,958,624 8.6500 8.5855 192,751 114 294 2/13/1997
179 1,930,000 1,926,685 9.2500 9.1855 198,338 118 298 6/12/1997
180 1,925,000 1,910,167 8.6900 8.6255 188,974 112 292 12/23/1996
181 1,900,000 1,898,153 8.4800 8.3655 183,285 119 299 7/2/1997
182 1,900,000 1,894,869 8.9900 8.8755 191,181 141 297 5/8/1997
183 1,908,000 1,893,949 9.2500 9.1355 209,697 139 235 3/25/1997
184 1,900,000 1,892,003 9.4400 9.3255 198,253 139 295 3/31/1997
185 1,880,000 1,865,296 8.7700 8.6555 199,653 115 235 3/13/1997
186 1,850,000 1,845,094 9.1000 9.0355 187,824 81 297 5/1/1997
187 1,850,000 1,841,245 8.7300 8.6155 182,214 115 295 3/11/1997
188 1,850,000 1,835,768 8.7000 8.5855 181,762 112 292 12/24/1996
189 1,830,000 1,830,000 9.2600 9.1955 188,213 120 300 8/13/1997
190 1,820,000 1,815,085 8.9900 8.8755 183,131 141 297 5/8/1997
191 1,800,000 1,797,403 9.2900 9.2255 198,388 239 239 7/23/1997
192 1,800,000 1,796,652 8.7700 8.7055 177,877 178 298 6/30/1997
193 1,800,000 1,793,441 8.9400 8.8755 180,380 80 296 4/30/1997
194 1,800,000 1,784,938 8.9300 8.8655 180,232 171 291 11/19/1996
195 1,800,000 1,784,131 9.3000 9.2355 198,528 114 234 2/27/1997
196 1,749,000 1,744,370 9.1100 9.0455 177,720 117 297 5/2/1997
197 1,750,000 1,742,911 9.8700 9.8055 200,849 237 237 5/29/1997
198 1,730,000 1,726,663 8.5500 8.4855 167,865 118 298 6/19/1997
199 1,700,000 1,697,186 9.4700 9.4055 177,809 118 298 6/13/1997
200 1,700,000 1,696,528 8.2000 8.1355 160,163 118 298 6/18/1997
201 1,700,000 1,687,154 8.8100 8.7455 168,550 112 292 12/10/1996
202 1,700,000 1,687,133 8.8000 8.7355 168,411 112 292 12/30/1996
203 1,692,000 1,665,147 8.7000 8.6355 159,007 59 335 7/14/1995
204 1,675,000 1,658,455 9.1900 9.1255 171,301 109 289 9/5/1996
205 1,650,000 1,624,921 9.9500 9.8855 190,419 109 229 9/19/1996
206 1,620,000 1,614,603 8.1800 8.1155 164,788 238 238 6/30/1997
207 1,600,000 1,598,445 8.4800 8.3655 154,345 119 299 7/2/1997
208 1,600,000 1,595,743 9.0800 8.9655 162,179 141 297 5/22/1997
209 1,600,000 1,593,038 9.2400 9.1755 164,293 79 295 3/14/1997
210 1,600,000 1,592,453 8.7500 8.6855 157,852 115 295 3/13/1997
211 1,600,000 1,587,791 8.7500 8.6855 157,851 76 292 12/23/1996
212 1,580,000 1,574,736 8.1800 8.1155 160,720 238 238 6/30/1997
213 1,575,000 1,572,384 9.4500 9.3855 164,472 118 298 6/26/1997
214 1,575,000 1,560,311 8.8500 8.7855 168,229 114 234 2/5/1997
215 1,530,000 1,530,000 9.0500 8.9855 154,706 180 300 8/13/1997
216 1,525,000 1,513,938 9.3700 9.2555 169,029 115 235 3/26/1997
217 1,500,000 1,495,949 8.9900 8.8755 150,932 141 297 5/8/1997
218 1,500,000 1,493,209 9.0000 8.9355 151,056 115 295 3/20/1997
219 1,500,000 1,489,741 8.5800 8.5155 145,913 113 293 1/28/1997
220 1,500,000 1,488,957 8.9700 8.9055 150,686 76 292 12/27/1996
221 1,500,000 1,488,442 8.6900 8.6255 147,253 112 292 12/23/1996
222 1,450,000 1,443,795 9.3400 9.2755 150,093 115 295 3/18/1997
223 1,452,000 1,442,466 8.8300 8.7155 144,199 113 293 1/30/1997
224 1,440,000 1,436,307 9.3000 9.1855 148,579 141 297 5/1/1997
225 1,435,000 1,424,487 9.0000 8.9355 144,510 76 292 12/23/1996
226 1,400,000 1,398,623 8.4100 8.2955 134,261 119 299 7/17/1997
227 1,400,000 1,397,366 8.7000 8.6355 137,550 118 298 6/27/1997
228 1,400,000 1,396,219 8.9900 8.8755 140,870 141 297 5/8/1997
229 1,400,000 1,396,219 8.9900 8.8755 140,870 141 297 5/8/1997
230 1,400,000 1,392,571 10.0400 9.9755 162,569 176 236 4/22/1997
231 1,400,000 1,385,468 9.3300 9.2155 173,711 176 176 4/7/1997
232 1,380,000 1,375,418 9.5000 9.3855 144,684 116 296 4/15/1997
233 1,350,000 1,347,400 8.5600 8.4455 131,102 118 298 6/27/1997
234 1,350,000 1,346,354 8.9900 8.8755 135,839 141 297 5/8/1997
235 1,350,000 1,345,303 9.2200 9.1055 138,399 80 296 4/3/1997
236 1,325,000 1,322,423 8.5000 8.4355 128,031 118 298 6/27/1997
237 1,330,000 1,319,149 8.4300 8.3655 137,798 235 235 3/5/1997
238 1,300,000 1,279,970 8.8750 8.8105 129,582 104 284 4/25/1996
239 1,275,000 1,271,651 9.2600 9.1955 125,980 115 355 3/27/1997
240 1,276,000 1,270,457 9.2500 9.1355 131,129 115 295 3/7/1997
241 1,250,000 1,240,477 8.9800 8.9155 134,766 175 235 3/13/1997
242 1,230,000 1,220,960 8.9800 8.8655 123,663 112 292 12/12/1996
243 1,220,000 1,216,797 9.1600 9.0455 124,466 141 297 5/12/1997
244 1,200,000 1,198,711 9.1000 9.0355 116,903 118 358 6/26/1997
245 1,200,000 1,196,759 8.9900 8.8755 120,746 141 297 5/8/1997
246 1,200,000 1,196,759 8.9900 8.8755 120,746 141 297 5/8/1997
247 1,200,000 1,196,550 8.6100 8.4955 117,022 117 297 5/21/1997
248 1,200,000 1,196,153 9.7100 9.6455 127,921 116 296 5/1/1997
249 1,200,000 1,193,588 8.9200 8.8555 145,370 178 178 5/30/1997
250 1,200,000 1,191,123 9.0100 8.8955 125,544 174 258 2/4/1997
251 1,200,000 1,184,577 9.4800 9.3655 150,195 175 175 3/13/1997
252 1,180,000 1,176,069 8.1800 8.1155 120,031 238 238 6/30/1997
253 1,171,000 1,164,248 9.3900 9.2755 129,975 116 236 4/29/1997
254 1,112,000 1,099,233 9.5500 9.4355 124,820 112 232 12/18/1996
255 1,100,000 1,097,059 9.0500 8.9355 111,226 117 297 5/15/1997
256 1,075,000 1,072,018 9.6300 9.5655 121,342 238 238 6/30/1997
257 1,050,000 1,044,261 9.8100 9.7455 120,011 116 236 4/4/1997
258 1,050,000 1,043,799 9.2000 9.0855 114,991 116 236 4/15/1997
259 1,031,250 1,030,405 9.5100 9.3955 108,206 143 299 7/1/1997
260 1,025,000 1,019,636 9.2500 9.1355 105,335 114 294 2/14/1997
261 1,005,000 999,206 9.3900 9.2755 111,550 116 236 4/29/1997
262 920,000 917,660 9.3500 9.2355 95,307 117 297 5/16/1997
263 904,000 900,056 9.2900 9.1755 99,635 141 237 5/15/1997
264 850,000 845,607 9.2900 9.1755 105,222 178 178 6/24/1997
265 800,000 798,840 9.2500 9.1355 87,923 143 239 6/30/1997
266 800,000 797,767 9.5800 9.4655 89,987 118 238 6/6/1997
267 795,000 792,360 9.5000 9.3855 83,351 116 296 4/15/1997
268 800,000 790,629 9.3900 9.2755 88,796 112 232 12/13/1996
269 500,000 498,604 9.5800 9.4655 56,242 118 238 6/10/1997
</TABLE>
[TABLE RESTUBBED FROM ABOVE]
<TABLE>
<CAPTION>
LOAN MATURITY BALLOON MAT DATE
NUMBER DATE BALANCE LTV PREPAYMENT PROVISIONS (2) 95 NOI
<S> <C> <C> <C> <C> <C>
1 2/1/2017 13,527,200 35.79 LO-77 ,YM8 - 143 ,0% - 13 , , , , , , -
2 6/1/2009 14,814,781 53.10 YM1-117 ,1% - 12 ,0% - 12 , , , , , , 4,180,417
3 6/1/2007 14,311,195 58.89 LO-45 ,YM1 - 65 ,0% - 7 , , , , , , 2,555,678
4 2/1/2007 14,051,559 63.87 YM5-41 ,YM2 - 48 ,1% - 12 ,0% - 12 , , , , , 1,150,538
5 1/1/2006 12,156,187 60.78 LO-93 ,0% - 7 , , , , , , , -
6 6/1/2004 12,863,174 69.53 LO-33 ,YM1 - 41 ,0% - 7 , , , , , , 1,754,161
7 7/1/2017 5,655,699 28.42 YM3-178 ,2% - 12 ,1% - 12 ,0% - 36 , , , , , 1,378,950
8 9/1/2012 10,700,980 60.80 LO-60 ,YM1 - 114 ,0% - 6 , , , , , , -
9 6/1/2002 12,799,083 69.18 YM1-51 ,0% - 6 , , , , , , , 1,495,365
10 6/1/2004 12,360,611 54.69 LO-33 ,YM1 - 41 ,0% - 7 , , , , , , 2,074,783
11 6/1/2002 12,493,201 58.11 YM3-51 ,0% - 6 , , , , , , , 2,095,837
12 6/1/2007 10,863,392 60.35 YM3-57 ,YM2 - 48 ,0% - 12 , , , , , , 1,231,568
13 1/1/2012 9,283,293 58.02 LO-76 ,YM1 - 89 ,0% - 7 , , , , , , 1,374,644
14 6/1/2004 10,793,116 72.15 YM1-75 ,0% - 6 , , , , , , , 1,239,966
15 5/1/2009 8,565,720 57.10 YM2-56 ,YM1 - 72 ,0% - 12 , , , , , , 1,714,242
16 2/1/2007 9,797,914 57.63 LO-41 ,YM1 - 59 ,0% - 13 , , , , , , 1,343,511
17 1/1/2012 7,229,634 42.25 LO-76 ,YM1 - 89 ,0% - 7 , , , , , , 2,181,676
18 4/1/2009 7,897,751 54.85 YM2-115 ,1% - 12 ,0% - 12 , , , , , , 1,198,688
19 4/1/2007 8,273,923 64.14 LO-43 ,YM1 - 65 ,0% - 7 , , , , , , 1,593,729
20 1/1/2007 7,903,323 50.99 YM1-106 ,0% - 6 , , , , , , , 1,618,224
21 7/1/2011 - - LO-46 ,YM1 - 83 ,0% - 37 , , , , , , 1,624,225
22 7/1/2017 - - LO-70 ,7% - 12 ,6% - 12 ,5% - 12 ,4% - 12 ,3% - 12 ,2% - 995,294
12 ,1% - 59 ,0% - 37
23 6/1/2007 7,756,914 48.18 LO-45 ,YM1 - 66 ,0% - 6 , , , , , , 920,972
24 4/1/2007 7,781,054 56.38 YM5-91 ,5% - 12 ,0% - 12 , , , , , , 1,257,513
25 7/1/2012 6,095,954 42.04 LO-117 ,YM1 - 36 ,0% - 25 , , , , , , -
26 5/1/2007 7,497,175 51.35 LO-44 ,YM1 - 59 ,0% - 13 , , , , , , 1,896,648
27 2/1/2007 7,449,751 66.66 LO-41 ,YM1 - 65 ,0% - 7 , , , , , , -
28 6/1/2002 7,520,582 69.64 YM1-51 ,0% - 6 , , , , , , , 701,347
29 12/1/2005 6,601,449 54.78 LO-26 ,YM1 - 66 ,0% - 7 , , , , , , 1,165,387
30 5/1/2009 6,137,774 54.32 YM5-116 ,5% - 12 ,0% - 12 , , , , , , -
31 1/1/2012 5,163,906 37.56 LO-76 ,YM1 - 89 ,0% - 7 , , , , , , 1,564,836
32 1/1/2006 6,398,605 42.66 LO-27 ,YM1 - 66 ,0% - 7 , , , , , , 1,113,314
33 1/1/2004 6,981,037 62.05 YM1-64 ,0% - 12 , , , , , , , 1,010,076
34 3/1/2007 6,367,606 60.64 YM5-90 ,5% - 12 ,0% - 12 , , , , , , 745,418
35 6/1/2007 6,099,076 54.46 YM1-111 ,0% - 6 , , , , , , , 1,288,043
36 5/1/2007 6,660,423 70.11 YM5-92 ,5% - 12 ,0% - 12 , , , , , , -
37 6/1/2012 - - YM1-105 ,0% - 72 , , , , , , , -
38 2/1/2007 6,427,131 60.35 YM1-107 ,0% - 6 , , , , , , , 1,025,014
39 4/1/2007 5,932,735 61.16 YM1-109 ,0% - 6 , , , , , , , 927,215
40 12/1/2006 5,915,711 48.49 LO-39 ,YM1 - 65 ,0% - 7 , , , , , , 1,179,848
41 6/1/2007 6,196,193 65.22 YM1-93 ,3% - 12 ,0% - 12 , , , , , , 828,131
42 4/1/2007 5,359,424 44.81 LO-43 ,YM1 - 65 ,0% - 7 , , , , , , 1,059,508
43 3/1/2007 5,615,537 64.55 YM5-54 ,YM9 - 48 ,0% - 12 , , , , , , 742,869
44 6/1/2002 5,841,161 67.92 YM3-51 ,0% - 6 , , , , , , , 1,041,896
45 9/1/2007 5,424,256 67.80 YM5-60 ,YM2 - 48 ,0% - 12 , , , , , , -
46 5/1/2007 5,469,762 44.69 LO-44 ,YM1 - 65 ,0% - 7 , , , , , , 772,117
47 4/1/2007 5,054,025 58.50 YM5-91 ,1% - 12 ,0% - 12 , , , , , , 368,441
48 5/1/2006 4,923,913 59.32 LO-31 ,YM1 - 66 ,0% - 7 , , , , , , 882,527
49 3/1/2007 5,067,756 70.09 YM5-54 ,YM9 - 48 ,0% - 12 , , , , , , 691,636
50 7/1/2007 4,713,970 36.26 YM1-113 ,0% - 5 , , , , , , , 891,463
51 2/1/2007 4,987,105 54.21 YM1-107 ,0% - 6 , , , , , , , 889,438
52 4/1/2007 4,502,509 56.28 LO-7 ,YM1 - 102 ,0% - 6 , , , , , , 688,112
53 1/1/2012 3,604,328 40.16 LO-75 ,YM1 - 90 ,0% - 7 , , , , , , 783,893
54 7/1/2012 4,342,903 52.96 LO-82 ,YM1 - 89 ,0% - 7 , , , , , , 789,456
55 1/1/2007 4,514,659 57.51 YM5-88 ,1% - 12 ,0% - 12 , , , , , , 792,691
56 9/1/2006 4,629,483 64.30 LO-36 ,YM1 - 66 ,0% - 6 , , , , , , 338,460
57 8/1/2002 4,652,625 65.90 YM3-53 ,0% - 6 , , , , , , , 622,252
58 3/1/2017 - - LO-78 ,YM1 - 149 ,0% - 7 , , , , , , 984,587
59 6/1/2015 3,439,398 55.93 YM1-201 ,0% - 12 , , , , , , , -
60 8/1/2012 - - LO-95 ,YM1 - 78 ,0% - 6 , , , , , , 656,399
61 1/1/2006 4,012,261 54.29 LO-28 ,YM1 - 66 ,0% - 6 , , , , , , 654,765
62 8/1/2006 4,185,826 62.94 LO-34 ,YM1 - 66 ,0% - 7 , , , , , , 611,495
63 12/1/2005 3,795,876 55.01 LO-2 ,YM1 - 90 ,0% - 7 , , , , , , 256,136
64 6/1/2007 3,794,590 57.49 LO-57 ,YM1 - 53 ,0% - 7 , , , , , , 64,891
65 6/1/2006 3,863,803 61.33 LO-32 ,YM1 - 66 ,0% - 7 , , , , , , 594,525
66 12/1/2006 3,692,291 53.20 YM2-99 ,0% - 12 , , , , , , , 659,100
67 3/1/2002 4,152,218 64.43 YM5-48 ,0% - 6 , , , , , , , 445,648
68 5/1/2007 3,454,908 65.19 LO-44 ,YM1 - 65 ,0% - 7 , , , , , , 315,051
69 2/1/2007 3,450,831 55.21 LO-50 ,YM1 - 56 ,0% - 7 , , , , , , 768,238
70 6/1/2009 3,111,928 57.10 YM1-129 ,0% - 12 , , , , , , , 485,526
71 2/1/2007 3,588,934 61.35 YM1-107 ,0% - 6 , , , , , , , 569,875
72 5/1/2007 3,335,940 52.95 YM9-109 ,0% - 7 , , , , , , , -
73 4/1/2007 2,891,536 47.40 YM1-109 ,0% - 6 , , , , , , , 621,726
74 6/1/2007 3,170,206 62.16 YM1-111 ,0% - 6 , , , , , , , 396,417
75 3/1/2009 2,913,733 56.03 YM5-114 ,0% - 24 , , , , , , , -
76 2/1/2008 2,974,234 59.48 YM2-101 ,2% - 12 ,0% - 12 , , , , , , 192,766
77 6/1/2004 3,351,414 64.45 LO-33 ,YM1 - 41 ,0% - 7 , , , , , , 347,137
78 7/1/2007 3,279,869 65.60 LO-47 ,YM1 - 65 ,0% - 6 , , , , , , 369,923
79 7/1/2007 3,307,307 67.50 YM1-112 ,0% - 6 , , , , , , , 400,787
80 4/1/2012 1,580,491 26.79 LO-79 ,YM1 - 89 ,0% - 7 , , , , , , 441,117
81 7/1/2007 3,006,173 64.23 YM1-112 ,0% - 6 , , , , , , , 677,735
82 6/1/2002 3,333,432 68.03 YM1-51 ,0% - 6 , , , , , , , 430,922
83 5/1/2007 2,905,917 54.83 LO-8 ,YM1 - 102 ,0% - 6 , , , , , , 598,365
84 1/1/2004 2,973,002 49.55 YM1-69 ,0% - 7 , , , , , , , 806,306
85 1/1/2009 2,681,434 52.32 LO-40 ,YM1 - 89 ,0% - 7 , , , , , , 561,911
86 7/1/2007 2,933,531 62.42 YM1-112 ,0% - 6 , , , , , , , 384,148
87 8/1/2007 2,851,536 60.67 LO-47 ,YM1 - 66 ,0% - 6 , , , , , , 461,297
88 6/1/2015 2,460,707 54.08 YM5-141 ,5% - 12 ,4% - 12 ,3% - 12 ,2% - 12 ,1% - -
12 ,0% - 12 , ,
89 7/1/2012 2,298,879 51.09 LO-82 ,YM1 - 89 ,0% - 7 , , , , , , 406,279
90 6/1/2007 2,912,319 53.44 YM5-93 ,5% - 12 ,0% - 12 , , , , , , 579,523
91 4/1/2007 3,012,065 70.05 YM1-109 ,0% - 6 , , , , , , , 404,269
92 9/1/2007 2,713,105 52.68 LO-48 ,YM1 - 65 ,0% - 7 , , , , , , 439,486
93 1/1/2007 2,749,838 60.44 YM5-88 ,1% - 12 ,0% - 12 , , , , , , 482,942
94 3/1/2007 2,747,282 47.37 YM1-108 ,0% - 6 , , , , , , , 489,483
95 7/1/2004 2,996,766 66.89 LO-34 ,YM1 - 41 ,0% - 7 , , , , , , 339,947
96 5/1/2007 2,738,498 55.89 YM3-32 ,YM2 - 12 ,YM1 - 60 ,0% - 12 , , , , , 274,377
97 12/1/2008 2,537,616 45.31 YM5-111 ,5% - 12 ,0% - 12 , , , , , , -
98 4/1/2017 - - LO-79 ,YM1 - 149 ,0% - 7 , , , , , , 450,539
99 7/31/2007 2,715,239 67.04 LO-47 ,YM1 - 65 ,0% - 6 , , , , , , 656,978
100 12/1/2008 2,484,492 57.78 YM5-111 ,5% - 12 ,0% - 12 , , , , , , -
101 9/1/2007 2,502,169 58.19 LO-48 ,YM1 - 66 ,0% - 6 , , , , , , -
102 7/1/2012 2,100,867 35.61 LO-46 ,YM1 - 95 ,0% - 37 , , , , , , 790,964
103 7/1/2007 2,624,836 65.62 LO-46 ,YM1 - 65 ,0% - 7 , , , , , , 128,537
104 5/1/2004 2,985,143 65.61 YM5-56 ,5% - 12 ,1% - 6 ,0% - 6 , , , , , -
105 5/1/2012 1,382,967 31.08 LO-80 ,YM1 - 83 ,0% - 13 , , , , , , 459,917
106 2/1/2007 2,647,772 52.96 LO-40 ,1% - 66 ,0% - 7 , , , , , , 487,497
107 4/1/2017 - - LO-79 ,YM1 - 149 ,0% - 7 , , , , , , 470,353
108 2/1/2017 - - LO-77 ,YM1 - 149 ,0% - 7 , , , , , , 562,176
109 4/1/2007 2,571,362 53.57 LO-43 ,YM1 - 65 ,0% - 7 , , , , , , 269,149
110 1/1/2004 2,570,969 47.61 YM1-69 ,0% - 7 , , , , , , , 763,269
111 1/1/2007 2,481,153 43.76 LO-40 ,YM1 - 65 ,0% - 7 , , , , , , 518,971
112 1/1/2004 2,715,339 39.35 YM1-70 ,0% - 6 , , , , , , , 258,425
113 9/1/2007 2,460,783 35.15 YM1-114 ,0% - 6 , , , , , , , 570,901
114 7/1/2017 - - LO-82 ,YM1 - 95 ,0% - 61 , , , , , , 647,894
115 12/1/2006 2,464,880 57.32 LO-39 ,YM1 - 65 ,0% - 7 , , , , , , 623,367
116 1/1/2002 2,843,976 72.46 LO-15 ,YM1 - 30 ,0% - 7 , , , , , , 348,916
117 8/1/2006 2,489,261 59.98 LO-34 ,YM1 - 66 ,0% - 7 , , , , , , 445,755
118 7/1/2007 2,614,414 58.10 YM5-94 ,5% - 12 ,0% - 12 , , , , , , 219,995
119 6/1/2004 2,633,672 69.31 YM5-57 ,5% - 12 ,1% - 6 ,0% - 6 , , , , , 337,274
120 9/30/2006 2,459,328 53.46 YM9-73 ,3% - 12 ,2% - 12 ,1% - 5 ,0% - 6 , , , , 517,838
121 8/1/2009 2,255,725 42.56 YM5-119 ,5% - 12 ,0% - 12 , , , , , , -
122 7/1/2007 2,571,938 61.60 LO-46 ,YM1 - 65 ,0% - 7 , , , , , , 394,671
123 8/1/2007 2,020,721 51.81 YM5-59 ,1.5% - 48 ,0% - 12 , , , , , , -
124 7/1/2007 2,356,985 56.12 YM5-94 ,5% - 12 ,0% - 12 , , , , , , 379,884
125 7/1/2007 2,482,063 56.41 LO-47 ,YM1 - 65 ,0% - 6 , , , , , , 255,935
126 5/1/2004 2,347,878 55.90 LO-44 ,YM1 - 29 ,0% - 7 , , , , , , 680,271
127 1/1/2004 2,474,022 56.23 LO-15 ,YM1 - 54 ,0% - 7 , , , , , , 385,809
128 5/1/2007 2,300,476 58.99 YM1-110 ,0% - 6 , , , , , , , 255,846
129 7/1/2014 - - LO-82 ,YM1 - 113 ,0% - 7 , , , , , , 536,830
130 9/1/2007 2,146,188 56.48 LO-48 ,YM1 - 66 ,0% - 6 , , , , , , 381,314
131 7/1/2007 2,192,590 57.70 LO-46 ,YM1 - 65 ,0% - 7 , , , , , , -
132 2/1/2007 1,934,060 47.17 YM1-107 ,0% - 6 , , , , , , , 493,281
133 1/1/2007 2,177,311 50.75 LO-40 ,YM1 - 65 ,0% - 7 , , , , , , -
134 3/1/2007 2,188,618 57.60 YM1-77 ,3% - 12 ,2% - 12 ,1% - 6 ,0% - 7 , , , , 420,291
135 6/1/2004 2,148,378 52.01 YM5-57 ,5% - 12 ,0% - 7 379,240
136 6/1/2007 2,277,085 67.47 YM5-57 ,5% - 12, 1% - 6, 0% - 6 , , , , 353,447
137 2/1/2007 2,270,914 66.79 YM1-107 ,0% - 6 , , , , , , , 355,283
138 3/1/2009 - - YM5-114 ,5% - 12 ,0% - 12 , , , , , , 653,857
139 5/1/2007 1,871,543 55.05 YM1-109 ,0% - 7 , , , , , , , 442,772
140 6/1/2009 1,924,769 34.74 YM5-117 ,5% - 12 ,0% - 12 , , , , , , -
141 3/1/2007 2,226,386 61.00 YM1-108 ,0% - 6 , , , , , , , 327,209
142 4/1/2012 1,607,745 48.72 LO-79 ,YM1 - 89 ,0% - 7 , , , , , , 432,822
143 3/1/2012 1,080,964 25.89 YM2-162 ,0% - 12 , , , , , , , 449,114
144 4/1/2007 1,808,531 50.10 YM1-109 ,0% - 6 , , , , , , , 402,138
145 1/1/2004 2,232,081 57.23 YM9-69 ,0% - 7 , , , , , , , 168,497
146 9/1/2007 2,011,553 56.66 YM5-96 ,5% - 12 ,0% - 12 , , , , , , 394,014
147 7/1/2009 1,857,236 53.06 YM5-118 ,5% - 12 ,0% - 12 , , , , , , 515,229
148 1/1/2007 1,726,039 49.32 LO-39 ,YM1 - 60 ,0% - 13 , , , , , , 251,496
149 7/1/2007 2,042,863 62.86 YM1-82 ,2% - 12 ,1% - 12 ,0% - 12 , , , , , -
150 6/30/2007 1,985,497 51.30 YM1-111 ,0% - 6 , , , , , , , 183,983
151 7/1/2004 2,140,671 62.05 LO-34 ,YM1 - 41 ,0% - 7 , , , , , , 240,718
152 6/1/2004 2,163,019 64.57 YM5-57 ,1% - 12 ,0% - 12 , , , , , , 159,952
153 6/1/2009 1,847,779 40.83 YM5-117 ,5% - 12 ,0% - 12 , , , , , , -
154 12/1/2006 1,740,794 49.74 LO-39 ,YM1 - 65 ,0% - 7 , , , , , , 355,496
155 7/1/2007 1,938,089 47.97 YM5-94 ,5% - 12 ,0% - 12 , , , , , , 353,464
156 7/1/2012 848,076 26.09 YM9-166 ,0% - 12 , , , , , , , 342,709
157 5/1/2012 1,009,039 22.93 LO-80 ,YM1 - 89 ,0% - 7 , , , , , , 444,709
158 2/1/2007 1,904,311 61.43 YM5-89 ,5% - 12 ,0% - 12 , , , , , , 409,453
159 1/1/2007 1,871,563 60.37 LO-40 ,YM1 - 65 ,0% - 7 , , , , , , 264,304
160 11/1/2002 2,035,398 41.54 LO-1 ,5% - 12 ,4% - 12 ,3% - 12 ,2% - 12 ,1% - -
6 ,0% - 7 , ,
161 5/1/2012 - - YM5-92 ,5% - 12 ,4% - 12 ,3% - 12 ,2% - 12 ,1% - 413,268
12 ,0% - 24 , ,
162 6/1/2007 1,783,768 44.59 LO-45 ,YM1 - 65 ,0% - 7 , , , , , , 361,708
163 2/1/2017 - - YM1-227 ,0% - 6 , , , , , , , 284,806
164 9/1/2006 1,904,108 63.90 YM9-101 ,0% - 7 , , , , , , , 264,671
165 6/30/2007 1,737,310 43.98 YM1-111 ,0% - 6 , , , , , , , -
166 7/1/2007 1,731,910 64.14 LO-46 ,YM1 - 65 ,0% - 7 , , , , , , 230,095
167 5/1/2012 1,414,407 48.77 LO-57 ,YM1 - 112 ,0% - 7 , , , , , , 321,387
168 1/1/2012 - - YM1-166 ,0% - 6 , , , , , , , -
169 7/1/2012 1,196,919 42.15 LO-82 ,YM1 - 59 ,0% - 37 , , , , , , -
170 4/1/2012 881,686 31.49 LO-55 ,YM1 - 113 ,0% - 7 , , , , , , 296,294
171 4/1/2007 1,693,422 55.52 LO-31 ,YM1 - 77 ,0% - 7 , , , , , , -
172 9/1/2022 - - LO-120 ,YM1 - 174 ,0% - 6 , , , , , , -
173 7/1/2007 1,770,684 53.66 YM5-94 ,5% - 12 ,0% - 12 , , , , , , 219,629
174 7/1/2012 1,326,496 42.79 LO-58 ,YM1 - 113 ,0% - 7 , , , , , , -
175 7/1/2022 - - LO-118 ,YM1 - 174 ,0% - 6 , , , , , , 352,694
176 3/1/2007 1,777,788 65.36 YM1-108 ,0% - 6 , , , , , , , 168,072
177 12/1/2006 1,623,417 42.72 LO-38 ,YM1 - 60 ,0% - 13 , , , , , , 462,072
178 3/1/2007 1,616,683 53.89 YM1-108 ,0% - 6 , , , , , , , 233,163
179 7/1/2007 1,605,936 61.77 YM1-112 ,0% - 6 , , , , , , , 320,406
180 1/1/2007 1,581,257 56.98 LO-39 ,YM1 - 60 ,0% - 13 , , , , , , 323,156
181 8/1/2007 1,552,889 43.14 YM5-95 ,5% - 12 ,0% - 12 , , , , , , 402,580
182 6/1/2009 1,462,825 42.52 YM5-117 ,5% - 12 ,0% - 12 , , , , , , -
183 4/1/2009 1,182,306 43.31 YM5-79 ,5% - 12 ,4% - 12 ,3% - 12 ,2% - 12 ,0% - 12 , , , 346,527
184 4/1/2009 1,481,597 56.98 YM3-31 ,2% - 12 ,1% - 60 ,0% - 36 , , , , , 306,506
185 4/1/2007 1,326,412 54.70 YM5-91 ,5% - 12 ,0% - 12 , , , , , , 349,328
186 6/1/2004 1,660,338 67.22 YM1-75 ,0% - 6 , , , , , , , 269,693
187 4/1/2007 1,521,088 60.84 YM5-91 ,5% - 12 ,0% - 12 , , , , , , 259,828
188 1/1/2007 1,520,009 49.03 YM5-88 ,5% - 12 ,0% - 12 , , , , , , 368,572
189 9/1/2007 1,523,067 58.58 LO-48 ,YM1 - 66 ,0% - 6 , , , , , , 281,126
190 6/1/2009 1,401,232 46.71 YM5-117 ,5% - 12 ,0% - 12 , , , , , , -
191 8/1/2017 - - LO-59 ,YM1 - 120 ,YM5 - 12 ,YM4 - 12 ,YM3 - 12 ,YM2 - 345,527
12 ,YM1 - 6 ,0% - 6 ,
192 7/1/2012 1,181,738 33.76 LO-46 ,YM1 - 95 ,0% - 37 , , , , , , 518,006
193 5/1/2004 1,611,626 62.59 LO-44 ,YM1 - 29 ,0% - 7 , , , , , , 415,764
194 12/1/2011 1,189,206 45.22 LO-75 ,YM1 - 89 ,0% - 7 , , , , , , 211,536
195 3/1/2007 1,289,425 49.03 LO-42 ,YM1 - 65 ,0% - 7 , , , , , , 454,530
196 6/1/2007 1,450,655 50.02 YM1-111 ,0% - 6 , , , , , , , 222,782
197 6/1/2017 - - LO-56 ,YM2 - 121 ,2% - 36 ,0% - 24 , , , , , 328,648
198 7/1/2007 1,416,337 58.41 LO-46 ,YM1 - 65 ,0% - 7 , , , , , , 239,922
199 7/1/2007 1,421,450 59.23 LO-46 ,YM1 - 65 ,0% - 7 , , , , , , 206,403
200 7/1/2007 1,379,904 63.44 LO-46 ,YM1 - 66 ,0% - 6 , , , , , , 279,373
201 1/1/2007 1,400,387 58.96 YM1-106 ,0% - 6 , , , , , , , -
202 1/1/2007 1,400,059 56.00 YM1-106 ,0% - 6 , , , , , , , 157,718
203 8/1/2002 1,578,777 65.78 YM9-34 ,2% - 12 ,1% - 6 ,0% - 7 , , , , , 54,636
204 10/1/2006 1,391,878 61.86 YM9 - 103 ,0% - 6 , , , , , , -
205 10/1/2006 1,203,288 48.13 YM9 - 103 ,0% - 6 , , , , , , 337,724
206 7/1/2017 - - LO-82 ,YM1 - 119 ,0% - 37 , , , , , , -
207 8/1/2007 1,307,696 59.44 YM5-95 ,5% - 12 ,0% - 12 , , , , , , 217,223
208 6/1/2009 1,235,053 50.41 YM5-117 ,5% - 12 ,0% - 12 , , , , , , 269,850
209 4/1/2004 1,438,909 50.49 YM1-73 ,0% - 6 , , , , , , , 279,005
210 4/1/2007 1,316,156 48.75 LO-43 ,YM1 - 65 ,0% - 7 , , , , , , 253,509
211 1/1/2004 1,428,432 42.01 LO-16 ,3% - 12 ,2% - 12 ,1% - 29 ,0% - 7 , , , , 401,413
212 7/1/2017 - - LO-82 ,YM1 - 119 ,0% - 37 , , , , , , -
213 7/1/2007 1,316,355 50.63 YM1-112 ,0% - 6 , , , , , , , 232,209
214 3/1/2007 1,113,817 42.03 LO-42 ,YM1 - 65 ,0% - 7 , , , , , , -
215 9/1/2012 1,015,556 48.36 LO-84 ,YM1 - 90 ,0% - 6 , , , , , , -
216 4/1/2007 1,094,579 46.58 YM5-91 ,5% - 12 ,0% - 12 , , , , , , 275,492
217 6/1/2009 1,154,861 31.90 YM5-117 ,5% - 12 ,0% - 12 , , , , , , -
218 4/1/2007 1,241,090 41.65 LO-19 ,0% - 96 , , , , , , , 348,274
219 2/1/2007 1,228,922 47.27 LO-41 ,YM1 - 65 ,0% - 7 , , , , , , 183,775
220 1/1/2004 1,343,625 67.18 YM9-69 ,0% - 7 , , , , , , , 77,567
221 1/1/2007 1,232,148 59.52 LO-39 ,YM1 - 71 ,0%-2 , , , , , , 223,592
222 4/1/2007 1,208,951 60.45 LO-31 ,YM1 - 77 ,0% - 7 , , , , , , -
223 2/1/2007 1,196,655 58.95 YM5-77 ,2% - 12 ,1% - 12 ,0% - 12 , , , , , 197,472
224 6/1/2009 1,118,515 54.56 YM5-117 ,5% - 12 ,0% - 12 , , , , , , 230,916
225 1/1/2004 1,285,978 41.48 YM1-70 ,0% - 6 , , , , , , , 158,115
226 8/1/2007 1,142,290 50.21 YM5-95 ,5% - 12 ,0% - 12 , , , , , , 146,793
227 7/1/2007 1,150,277 63.90 LO-58 ,YM1 - 54 ,0% - 6 , , , , , , 193,147
228 6/1/2009 1,077,871 42.27 YM5-117 ,5% - 12 ,0% - 12 , , , , , , -
229 6/1/2009 1,077,871 44.91 YM5-117 ,5% - 12 ,0% - 12 , , , , , , -
230 5/1/2012 637,025 29.63 LO-80 ,YM1 - 89 ,0% - 7 , , , , , , 361,032
231 5/1/2012 - - YM5-104 ,5% - 12 ,4% - 12 ,3% - 12 ,2% - 12 ,1% - 12 ,0% - 12 , , 184,644
232 5/1/2007 1,154,638 62.75 YM5-92 ,5% - 12 ,0% - 12 , , , , , , 179,258
233 7/1/2007 1,105,499 58.18 YM5-94 ,5% - 12 ,0% - 12 , , , , , , 235,740
234 6/1/2009 1,039,375 34.65 YM5-117 ,5% - 12 ,0% - 12 , , , , , , -
235 5/1/2004 1,213,727 54.67 YM5-56 ,5% - 6 ,0% - 18 , , , , , , 166,020
236 7/1/2007 1,083,460 57.02 LO-46 ,YM1 - 65 ,0% - 7 , , , , , , 234,655
237 4/1/2017 - - LO-79 ,YM1 - 149 ,0% - 7 , , , , , , 257,859
238 5/1/2006 1,072,509 53.63 LO-31 ,YM1 - 66 ,0% - 7 , , , , , , 219,207
239 4/1/2007 1,145,464 63.64 YM1-54 ,5% - 12 ,4% - 12 ,3% - 12 ,2% - 12 ,1% - 6 ,0% - 7 , , 132,246
240 4/1/2007 1,061,748 53.09 YM5-91 ,5% - 12 ,0% - 12 , , , , , , 123,229
241 4/1/2012 541,264 28.87 LO-79 ,YM1 - 89 ,0% - 7 , , , , , , 269,994
242 1/1/2007 1,017,225 56.89 YM5-88 ,5% - 12 ,0% - 12 , , , , , , 277,683
243 6/1/2009 943,885 55.52 YM5-117 ,5% - 12 ,0% - 12 , , , , , , 125,573
244 7/1/2007 1,075,071 56.58 LO-45 ,YM1 - 67 ,0% - 6 , , , , , , -
245 6/1/2009 923,889 34.03 YM5-117 ,5% - 12 ,0% - 12 , , , , , , -
246 6/1/2009 923,889 46.19 YM5-117 ,5% - 12 ,0% - 12 , , , , , , -
247 6/1/2007 983,844 44.72 YM5-93 ,5% - 12 ,0% - 12 , , , , , , 149,492
248 5/1/2007 1,008,584 53.08 LO-45 ,YM1 - 65 ,0% - 6 , , , , , , -
249 7/1/2012 - - LO-82 ,YM1 - 89 ,0% - 7 , , , , , , 346,522
250 3/1/2012 650,051 44.83 YM5-90 ,5% - 12 ,0% - 72 , , , , , , 168,677
251 4/1/2012 - - YM5-103 ,5% - 12 ,4% - 12 ,3% - 12 ,2% - 12 ,1% - 12 ,0% - 12 , , 284,685
252 7/1/2017 - - LO-82 ,YM1 - 149 ,0% - 7 , , , , , , -
253 5/1/2007 840,964 53.77 YM5-92 ,5% - 12 ,0% - 12 , , , , , , -
254 1/1/2007 802,153 39.61 YM5-88 ,5% - 12 ,0% - 12 , , , , , , 176,558
255 6/1/2007 911,174 56.95 YM5-93 ,5% - 12 ,0% - 12 , , , , , , 191,335
256 7/1/2017 - - YM1-177 ,0% - 61 , , , , , , , 203,076
257 5/1/2007 762,841 35.98 LO-44 ,YM1 - 65 ,0% - 7 , , , , , , 206,400
258 5/1/2007 750,043 35.72 YM5-92 ,5% - 12 ,0% - 12 , , , , , , 176,506
259 8/1/2009 805,713 55.57 YM5-119 ,5% - 12 ,0% - 12 , , , , , , 142,842
260 3/1/2007 852,893 44.89 YM5-90 ,5% - 12 ,0% - 12 , , , , , , 185,812
261 5/1/2007 721,749 53.66 YM5-92 ,5% - 12 ,0% - 12 , , , , , , 133,659
262 6/1/2007 767,228 56.00 YM5-93 ,5% - 12 ,0% - 12 , , , , , , (103,860)
263 6/1/2009 560,965 40.07 YM5-117 ,5% - 12 ,0% - 12 , , , , , , 161,160
264 7/1/2012 - - YM5-106 ,5% - 12 ,4% - 12 ,3% - 12 ,2% - 12 ,1% - 12 ,0% - 12 , , 181,813
265 8/1/2009 495,725 41.31 YM5-119 ,5% - 12 ,0% - 12 , , , , , , 152,257
266 7/1/2007 577,566 29.62 YM5-82 ,5% - 12 ,4% - 12 ,0% - 12 , , , , , 122,600
267 5/1/2007 665,172 61.59 YM5-92 ,5% - 12 ,0% - 12 , , , , , , 106,495
268 1/1/2007 574,527 52.23 YM5-88 ,5% - 12 ,0% - 12 , , , , , , 230,198
269 7/1/2007 360,979 41.25 YM5-82 ,5% - 12 ,4% - 12 ,0% - 12 , , , , , 97,700
</TABLE>
[TABLE RESTUBBED FROM ABOVE]
<TABLE>
<CAPTION>
LOAN 95 NOI 96 NOI 96 NOI REPAIR &
NUMBER MONTHS 96 NOI MONTHS AS OF DATE UW NOI UW CASH FLOW UW DSCR REMEDIATION TI/LC
<S> <C> <C> <C> <C> <C> <C> <C> <C> <C>
1 - 2,333,737 12 12/31/1996 3,417,087 3,286,276 1.28 1,317,129 1,350,000
2 12 4,832,649 12 12/31/1996 2,793,775 2,455,913 1.29 - -
3 12 2,548,363 12 12/31/1996 2,393,248 2,197,826 1.46 - -
4 12 1,672,774 12 12/31/1996 2,001,426 1,873,119 1.28 - -
5 - 1,885,776 12 12/31/1996 2,147,665 2,029,193 1.40 - 25,000
6 12 1,638,851 12 12/31/1996 1,761,911 1,649,911 1.25 14,688 -
7 12 1,622,516 12 12/31/1996 1,876,168 1,804,589 1.29 - -
8 - - - 1,596,472 1,540,726 1.25 171,250 -
9 12 1,541,396 12 12/31/1996 1,851,187 1,690,749 1.27 16,000 260,850
10 12 1,932,816 12 12/31/1996 1,956,083 1,784,732 1.33 - -
11 12 2,198,721 12 12/31/1996 2,045,666 1,702,444 1.30 - -
12 12 1,264,720 12 12/31/1996 1,758,991 1,707,802 1.31 1,850,000 -
13 12 1,347,643 12 12/31/1996 1,443,275 1,362,202 1.26 - -
14 12 1,255,626 12 12/31/1996 1,348,436 1,312,436 1.23 - -
15 12 1,651,962 12 12/31/1996 1,602,459 1,508,810 1.34 - -
16 12 1,323,610 12 12/31/1996 1,397,726 1,249,889 1.20 - -
17 12 2,358,928 12 12/31/1996 2,043,235 1,665,175 1.51 23,750 -
18 12 972,157 12 12/31/1996 1,534,989 1,346,259 1.31 - -
19 12 1,606,618 12 12/31/1996 1,339,534 1,258,534 1.25 63,100 -
20 12 1,686,081 12 12/31/1996 1,804,261 1,539,574 1.48 128,450 -
21 12 1,775,719 12 12/31/1996 1,616,900 1,552,675 1.29 - -
22 12 1,352,884 12 12/31/1996 1,830,503 1,780,503 1.71 - -
23 12 984,890 12 12/31/1996 1,320,740 1,224,823 1.34 - -
24 12 1,297,421 12 12/31/1996 1,413,892 1,234,345 1.30 1,077,000 -
25 12 - 12 12/31/1996 1,185,446 1,144,336 1.25 - -
26 12 2,125,042 12 12/31/1996 1,441,321 1,419,193 1.53 8,125 -
27 12 1,102,150 12 12/31/1996 1,169,715 1,061,799 1.36 337,938 200,088
28 12 718,787 12 12/31/1996 1,149,653 1,003,232 1.28 - 262,500
29 12 1,141,928 12 12/31/1996 1,093,487 1,004,139 1.34 9,688 -
30 - - - 1,019,994 1,001,310 1.26 - -
31 12 1,434,761 12 12/31/1996 1,358,512 1,325,347 1.74 - -
32 12 1,223,677 12 12/31/1996 1,252,659 1,153,196 1.61 111,875 -
33 12 985,042 12 12/31/1996 1,151,077 980,210 1.29 - -
34 12 898,164 12 12/31/1996 1,071,125 1,037,925 1.36 - -
35 12 1,346,541 12 12/31/1996 1,369,375 1,221,335 1.47 10,063 -
36 - 626,322 9 12/31/1996 952,051 871,501 1.25 42,188 -
37 - - - 1,184,462 1,129,373 1.28 - -
38 12 1,042,676 12 12/31/1996 1,042,713 956,025 1.40 13,375 -
39 12 943,597 11 11/30/1996 1,007,724 909,939 1.26 13,750 42,500
40 12 1,263,889 12 12/31/1996 1,241,543 1,080,089 1.53 175,975 -
41 12 875,010 12 12/31/1996 936,763 837,251 1.30 - -
42 12 1,514,938 12 12/31/1996 1,447,908 1,412,575 2.18 35,646 -
43 12 803,788 12 12/31/1996 799,784 746,264 1.32 - -
44 9 757,402 12 12/31/1996 860,233 769,273 1.27 - 100,000
45 - - - 709,534 688,684 1.28 - -
46 12 841,774 12 12/31/1996 902,069 824,363 1.38 - -
47 12 644,607 12 12/31/1996 833,042 788,512 1.28 - 800,000
48 12 883,599 12 12/31/1996 926,345 862,876 1.47 7,813 -
49 12 722,636 12 12/31/1996 736,573 682,981 1.32 22,000 -
50 12 1,081,058 12 3/31/1997 1,095,077 906,092 1.58 304,000 13,912
51 12 910,084 12 12/31/1996 883,549 808,957 1.53 91,875 -
52 12 1,003,796 12 12/31/1996 954,659 816,003 1.33 256,875 -
53 12 799,507 12 12/31/1996 846,637 811,712 1.53 44,106 -
54 12 764,781 12 12/31/1996 788,757 745,557 1.42 15,000 -
55 12 760,293 12 12/31/1996 787,916 719,195 1.34 13,688 250,000
56 5 810,801 12 12/31/1996 757,408 688,658 1.43 - -
57 12 677,283 12 12/31/1996 721,562 619,781 1.25 30,938 -
58 12 702,304 12 12/31/1996 821,224 735,685 1.36 - -
59 - - - 542,861 534,961 1.15 - -
60 12 704,493 12 12/31/1996 708,953 690,665 1.18 19,536 104,000
61 12 712,169 12 12/15/1996 706,234 665,734 1.47 - -
62 12 665,683 12 12/31/1996 637,009 560,459 1.21 - -
63 5 487,408 12 12/31/1996 694,328 599,728 1.38 109,765 -
64 12 350,770 12 12/31/1996 838,107 693,340 1.51 279,350 -
65 12 629,510 12 12/31/1996 651,867 586,821 1.23 34,688 -
66 12 502,236 9 9/30/1996 608,921 586,200 1.35 - -
67 12 612,542 12 12/31/1996 633,410 615,059 1.42 - -
68 12 388,042 12 12/31/1996 537,772 480,441 1.16 7,875 2,683
69 12 734,054 12 12/31/1996 669,509 648,848 1.57 - -
70 12 540,451 12 12/31/1996 519,683 500,303 1.26 - -
71 12 581,288 12 12/31/1996 590,504 544,616 1.43 102,500 -
72 - - - 633,751 576,628 1.37 63,975 -
73 12 743,147 12 12/31/1996 1,139,141 936,180 2.05 230,269 -
74 12 536,833 12 12/31/1996 535,408 499,104 1.29 21,148 50,000
75 - - - 527,154 494,883 1.31 - -
76 12 - - 491,261 476,210 1.30 - -
77 12 493,067 12 12/31/1996 530,586 516,546 1.35 4,375 -
78 12 458,100 12 12/31/1996 463,827 437,205 1.28 101,875 -
79 12 449,031 12 12/31/1996 519,235 456,684 1.25 104,750 -
80 12 610,222 12 12/31/1996 615,420 562,849 1.43 17,125 -
81 12 363,154 12 12/31/1996 606,351 579,351 1.55 6,690 -
82 12 440,053 12 12/31/1996 481,007 438,795 1.28 - -
83 12 804,002 12 12/31/1996 660,842 588,071 1.47 2,688 -
84 12 739,514 12 12/31/1996 674,199 636,708 1.64 19,530 -
85 12 534,759 12 12/31/1996 501,864 451,950 1.33 44,063 -
86 12 397,983 12 12/31/1996 584,297 534,530 1.47 28,150 -
87 12 436,773 12 12/31/1996 466,161 439,490 1.32 84,375 -
88 - - - 427,153 409,153 1.23 - -
89 12 461,314 12 12/31/1996 535,715 473,372 1.37 - -
90 12 662,959 12 12/31/1996 506,766 467,970 1.30 - -
91 12 441,971 12 12/31/1996 462,520 405,710 1.27 73,062 -
92 12 498,103 12 12/31/1996 494,896 437,366 1.40 9,867 -
93 12 477,368 12 12/31/1996 511,575 437,287 1.33 18,238 -
94 12 516,271 12 12/31/1996 493,395 453,145 1.36 4,662 -
95 12 430,473 12 12/31/1996 391,576 358,051 1.15 1,875 -
96 7 469,970 12 12/31/1996 485,101 441,325 1.31 - -
97 - - - 511,296 495,412 1.49 - -
98 12 529,262 12 12/31/1996 566,704 498,441 1.48 2,875 -
99 12 650,309 12 12/31/1996 430,325 408,075 1.38 58,158 -
100 - - - 500,350 483,912 1.49 - -
101 - 658,385 12 4/30/1997 572,712 505,480 1.57 - -
102 12 830,510 12 12/31/1996 876,503 723,708 2.29 4,125 -
103 5 485,121 12 12/31/1996 518,383 417,333 1.34 291,704 -
104 - (23,838) 12 12/31/1996 457,832 420,032 1.40 - -
105 12 509,573 12 12/31/1996 516,155 477,817 1.39 90,300 -
106 12 585,970 12 12/31/1996 574,054 506,651 1.54 - 59,377
107 12 418,365 12 12/31/1996 571,166 506,316 1.54 29,471 -
108 12 755,341 12 12/31/1996 664,523 591,862 1.69 120,000 -
109 12 316,924 12 12/31/1996 505,098 478,306 1.52 10,875 -
110 12 656,756 12 12/31/1996 610,607 570,560 1.71 79,000 -
111 12 513,608 12 12/31/1996 523,648 394,730 1.30 - -
112 12 486,487 12 12/31/1996 616,192 496,549 1.63 12,500 -
113 12 543,079 12 12/31/1996 483,695 402,799 1.37 22,500 30,000
114 12 708,174 12 12/31/1996 733,025 638,282 2.06 68,371 -
115 12 515,330 9 641,201 535,219 1.82 - -
116 12 329,362 9 12/31/1996 460,150 425,194 1.58 4,625 -
117 12 516,575 12 12/31/1996 517,102 476,997 1.56 28,825 -
118 12 280,123 12 12/31/1996 431,924 393,639 1.45 - -
119 12 358,371 12 9/30/1996 375,471 353,871 1.22 - -
120 12 432,210 12 12/31/1996 335,571 294,865 0.97 4,500 50,000
121 - 132,167 4 12/31/1996 430,267 397,049 1.32 - -
122 12 340,888 12 12/31/1996 429,782 399,782 1.49 23,985 -
123 - - - 413,539 373,730 1.25 - -
124 12 434,431 12 12/31/1996 417,086 374,295 1.31 - -
125 12 344,328 12 12/31/1996 398,232 362,982 1.40 144,290 -
126 12 615,945 12 12/31/1996 601,009 478,250 1.49 105,050 -
127 12 483,132 12 12/31/1996 463,578 405,828 1.55 15,000 -
128 12 460,404 12 12/31/1996 421,453 386,282 1.33 - -
129 12 479,525 12 12/31/1996 548,109 473,085 1.45 3,388 -
130 12 426,901 12 12/31/1996 389,728 343,310 1.39 14,594 -
131 - 656,416 12 12/31/1996 411,557 376,297 1.41 950 -
132 12 488,148 12 12/31/1996 725,768 648,182 2.13 62,856 -
133 - 414,795 12 12/31/1996 572,090 536,286 2.06 3,813 -
134 12 - - 443,719 415,770 1.53 - 84,000
135 12 382,300 12 12/31/1996 441,735 369,615 1.31 24,938 100,000
136 12 335,191 12 12/31/1996 324,951 304,887 1.29 32,438 -
137 12 375,632 12 12/31/1996 384,054 349,206 1.45 41,975 -
138 12 692,932 12 12/31/1996 590,169 541,674 1.54 - -
139 12 454,793 12 12/31/1996 532,407 463,598 1.55 2,500 -
140 - - - 397,283 381,238 1.52 - -
141 12 327,288 12 12/31/1996 330,853 304,357 1.29 97,125 -
142 12 529,347 12 12/31/1996 454,829 417,704 1.76 - -
143 12 483,780 12 12/31/1996 424,847 354,500 1.32 - -
144 12 450,146 12 12/31/1996 545,087 434,985 1.53 213,512 -
145 12 310,472 12 12/31/1996 329,916 307,233 1.22 21,000 63,000
146 12 393,165 12 12/31/1996 372,707 336,596 1.40 - -
147 12 420,307 12 12/31/1996 350,600 314,783 1.31 - -
148 12 535,065 12 3/31/1997 461,349 432,099 1.67 - -
149 - - - 324,905 313,455 1.37 - -
150 12 410,453 12 12/31/1996 381,601 353,712 1.48 89,204 -
151 12 341,977 12 12/31/1996 403,760 334,034 1.42 334,763 -
152 12 202,075 12 12/31/1996 359,211 312,454 1.25 - -
153 - - - 364,337 353,307 1.46 - -
154 12 388,049 12 12/31/1996 442,150 400,717 1.47 24,000 -
155 12 382,762 12 12/31/1996 334,643 317,062 1.36 - -
156 12 324,958 12 12/31/1996 335,664 305,564 1.21 - -
157 12 383,970 12 12/31/1996 421,483 381,228 1.54 - -
158 12 - - 365,306 305,354 1.32 167,000 -
159 12 272,131 12 12/31/1996 293,562 268,635 1.23 - -
160 - 373,865 12 12/31/1996 399,755 366,123 1.66 8,250 -
161 12 409,895 12 12/31/1996 401,635 381,635 1.36 - -
162 12 337,481 12 12/31/1996 341,860 307,650 1.41 10,700 -
163 12 300,077 12 12/31/1996 312,658 281,908 1.25 1,000 -
164 12 288,558 12 12/31/1996 288,832 261,792 1.26 96,750 -
165 - - - 334,407 305,636 1.46 3,188 -
166 12 276,697 12 12/31/1996 285,486 249,450 1.19 21,000 -
167 12 324,121 12 12/31/1996 339,370 287,968 1.33 28,938 -
168 - 626,686 12 12/31/1996 468,581 401,302 1.50 57,750 -
169 - - - 270,828 263,241 1.26 - -
170 12 299,383 12 12/31/1996 345,728 320,021 1.47 110,550 -
171 - - - 329,379 304,447 1.48 - -
172 - 325,634 12 12/31/1996 276,783 259,783 1.30 4,375 -
173 12 219,968 12 12/31/1996 290,142 261,920 1.42 - -
174 - - - 275,865 250,297 1.24 - -
175 12 370,587 12 12/31/1996 284,527 274,027 1.36 - -
176 12 285,091 12 12/31/1996 261,856 231,856 1.24 26,075 -
177 12 510,064 12 12/31/1996 472,349 457,329 2.43 19,375 -
178 12 268,130 12 12/31/1996 283,381 274,341 1.42 31,000 -
179 12 313,274 12 12/31/1996 344,638 286,733 1.45 483,716 -
180 12 328,171 12 1/31/1997 278,407 245,288 1.30 6,550 -
181 12 397,516 12 12/31/1996 304,235 254,235 1.39 - -
182 - - - 294,977 281,884 1.47 - -
183 12 290,400 12 12/31/1996 323,600 272,638 1.30 - -
184 12 333,486 12 12/31/1996 279,700 250,237 1.26 - -
185 12 245,204 9 9/30/1996 282,801 262,101 1.31 - -
186 12 254,885 12 12/31/1996 281,779 256,061 1.36 - -
187 12 260,676 11 11/30/1996 262,529 240,779 1.32 - -
188 12 343,814 12 12/31/1996 308,737 238,183 1.31 - 100,000
189 12 305,163 12 12/31/1996 311,882 276,865 1.47 3,450 -
190 - - - 326,745 313,395 1.71 - -
191 12 416,412 12 12/31/1996 352,208 305,352 1.54 7,875 -
192 12 451,967 12 12/31/1996 427,103 359,084 2.02 62,958 -
193 12 (65,746) 12 12/31/1996 266,133 237,441 1.32 - -
194 12 256,299 12 12/31/1996 276,728 265,478 1.47 2,500 -
195 12 442,606 12 12/31/1996 395,977 360,862 1.82 66,725 -
196 12 241,998 12 12/31/1996 251,627 237,627 1.34 49,438 -
197 12 372,160 12 12/31/1996 327,769 290,389 1.45 - -
198 11 276,926 12 12/31/1996 282,578 242,340 1.44 20,075 -
199 12 262,605 12 12/31/1996 261,545 235,003 1.32 3,750 15,000
200 12 216,351 12 12/31/1996 232,122 199,989 1.25 13,000 -
201 - - 12 12/31/1996 285,391 254,591 1.51 31,925 -
202 12 211,429 12 12/31/1996 251,231 240,206 1.43 4,350 -
203 12 104,862 12 12/31/1996 201,362 164,930 1.04 103,575 -
204 - 148,963 12 12/31/1996 239,657 218,337 1.27 74,981 -
205 12 173,165 12 12/31/1996 309,785 272,897 1.43 - -
206 - - - 201,400 199,509 1.21 - -
207 12 314,247 12 12/31/1996 301,228 243,478 1.58 - -
208 12 260,049 12 12/31/1996 240,806 214,466 1.32 - -
209 12 285,679 12 12/31/1996 286,324 254,864 1.55 8,000 -
210 12 234,219 12 12/31/1996 294,366 232,283 1.47 3,750 -
211 12 397,012 12 12/31/1996 340,972 316,366 2.00 - -
212 - - - 197,323 195,432 1.22 - -
213 12 300,803 12 12/31/1996 238,887 216,524 1.32 3,813 -
214 - - - 306,044 276,541 1.64 17,375 -
215 - 241,786 12 6/30/1997 239,917 215,962 1.40 - -
216 12 273,284 12 9/30/1996 276,575 238,984 1.41 - -
217 - - - 230,796 217,861 1.44 - -
218 12 295,336 12 12/31/1996 248,837 236,077 1.56 - -
219 12 220,687 12 12/31/1996 265,887 221,495 1.52 - -
220 12 - - 215,780 198,888 1.32 168,750 -
221 12 272,147 12 1/1/1997 244,275 227,055 1.54 9,094 -
222 - - - 209,469 193,353 1.29 - -
223 12 210,888 12 12/31/1996 225,603 195,603 1.36 - -
224 12 252,247 12 12/31/1996 211,797 196,339 1.32 - 37,500
225 12 277,889 12 12/31/1996 306,068 252,032 1.74 - -
226 12 203,246 12 12/31/1996 218,147 187,147 1.39 - -
227 12 195,742 12 12/31/1996 200,756 181,319 1.32 33,900 -
228 - - - 221,955 211,292 1.50 - -
229 - - - 225,768 215,576 1.53 - -
230 12 334,720 12 12/31/1996 325,205 300,568 1.85 20,688 -
231 12 222,166 12 12/31/1996 231,485 221,235 1.27 25,000 -
232 12 168,467 8 8/23/1996 205,798 189,189 1.31 - -
233 12 212,455 12 12/31/1996 189,259 177,716 1.36 - -
234 - - - 221,795 208,762 1.54 - -
235 12 189,997 12 12/31/1996 200,485 175,309 1.27 - 109,000
236 12 223,775 12 12/31/1996 222,602 198,116 1.55 1,875 -
237 12 287,323 12 12/31/1996 287,328 242,245 1.76 11,154 -
238 12 231,562 12 12/31/1996 223,652 186,967 1.44 57,063 -
239 12 180,625 12 12/18/1996 168,553 164,803 1.31 - -
240 12 122,487 12 12/31/1996 210,737 170,499 1.30 - 50,000
241 12 279,658 12 12/31/1996 212,739 191,291 1.42 18,488 -
242 12 277,576 12 12/31/1996 205,586 164,768 1.33 - -
243 12 117,577 12 12/31/1996 171,382 161,551 1.30 - -
244 - - - 174,792 154,925 1.33 5,000 1,000
245 - - - 194,996 184,662 1.53 - -
246 - - - 198,416 186,104 1.54 - -
247 12 170,294 12 12/31/1996 169,769 157,369 1.34 - -
248 - - - 184,414 162,024 1.27 3,865 -
249 12 373,676 12 12/31/1996 253,603 233,941 1.61 - -
250 12 190,069 12 12/31/1996 179,790 163,320 1.30 56,375 -
251 12 322,745 12 12/31/1996 254,550 223,450 1.49 11,250 -
252 - - - 147,106 145,498 1.21 - -
253 - 190,315 12 12/31/1996 179,393 164,393 1.26 15,625 -
254 12 189,842 10 10/31/1996 183,650 174,858 1.40 - -
255 12 200,119 12 12/31/1996 211,991 174,542 1.57 - -
256 12 223,706 12 12/31/1996 203,124 179,130 1.48 - -
257 12 216,083 12 12/31/1996 188,984 168,782 1.41 - -
258 12 158,704 12 12/31/1996 164,720 157,720 1.37 - -
259 12 179,018 12 12/31/1996 167,069 152,451 1.41 - 50,000
260 12 165,674 12 12/31/1996 172,876 136,419 1.30 - -
261 11 151,584 12 12/31/1996 155,181 140,681 1.26 29,625 -
262 12 164,757 12 12/31/1996 149,381 124,122 1.30 - -
263 12 166,131 12 12/31/1996 144,209 129,660 1.30 - 10,000
264 12 182,001 12 12/31/1996 153,321 133,821 1.27 49,500 -
265 12 161,081 12 12/31/1996 130,115 115,473 1.31 - -
266 12 121,592 12 3/31/1996 141,156 121,325 1.35 37,750 -
267 12 112,617 8 8/23/1996 119,519 109,286 1.31 - -
268 12 722,636 12 12/31/1996 157,500 124,727 1.40 - -
269 12 96,837 12 3/31/1996 89,238 81,284 1.45 - -
</TABLE>
[TABLE RESTUBBED FROM ABOVE]
<TABLE>
<CAPTION>
ONGOING RESERVES
LOAN ECONOMIC
NUMBER P&I ENVIRONMENTAL RESERVE TOTAL REPLACEMENT TAXES INSURANCE TI/LC SOURCE
<S> <C> <C> <C> <C> <C> <C> <C> <C> <C>
1 - - - 2,667,129 1,778 1/12 1/12 1,500 JPM
2 - - - - - 1/12 1/12 70,000 MCF
3 - - - - 1,386 N/A N/A 29,167 JPM
4 - - - - - 1/12 N/A - MCF
5 - - - 25,000 2,029 1/12 1/12 - SB
6 - 194,250 - 208,938 9,069 1/12 1/12 - JPM
7 - - - - - 1/12 1/12 - MCF
8 - - - 171,250 4,640 1/12 1/12 - SB
9 - - - 276,850 - 1/12 1/12 - MCF
10 - - - - 3,476 1/12 1/12 10,000 JPM
11 - - - - - 1/12 1/12 - MCF
12 - - 200,000 2,050,000 - 1/12 1/12 - MCF
13 - - - - - 1/12 1/12 833 JPM
14 - - - - - 1/12 1/12 - MCF
15 - - - - - 1/12 1/12 - MCF
16 - - - - 2,230 1/12 1/12 10,000 JPM
17 - - - 23,750 - 1/12 1/12 - JPM
18 - 36,338 500,000 536,338 - 1/12 1/12 - MCF
19 - 10,600 - 73,700 - 1/12 1/12 - JPM
20 - - - 128,450 20,877 1/12 1/12 - SB
21 - - - - 5,352 1/12 1/12 - JPM
22 - 13,400 - 13,400 4,167 1/12 1/12 - JPM
23 - - - - 1,339 1/12 1/12 - SB
24 - - 420,000 1,497,000 - 1/12 1/12 - MCF
25 - - - - 2,350 1/12 1/12 - JPM
26 - - - 8,125 1,848 1/12 1/12 21,667 JPM
27 800,000 - - 1,338,026 3,750 1/12 1/12 6,250 JPM
28 - - - 262,500 - 1/12 1/12 - MCF
29 - - - 9,688 7,688 1/12 1/12 - JPM
30 - - - - - N/A N/A - MCF
31 - - - - 2,869 1/12 1/12 - JPM
32 - - - 111,875 8,625 1/12 1/12 - JPM
33 - - 428,000 428,000 - 1/12 1/12 - MCF
34 - - - - - 1/12 N/A - MCF
35 - - - 10,063 - 1/12 1/12 - SB
36 - - - 42,188 - 1/12 1/12 - MCF
37 - - - - - 1/12 1/12 - MCF
38 - - - 13,375 7,200 1/12 1/12 - SB
39 - - - 56,250 3,195 1/12 1/12 - SB
40 - 171,250 - 347,225 3,925 1/12 1/12 9,167 JPM
41 - - - - - 1/12 1/12 - MCF
42 - - - 35,646 - 1/12 1/12 - JPM
43 - 450 - 450 - 1/12 N/A - MCF
44 - - - 100,000 - 1/12 1/12 - MCF
45 - - 700,000 700,000 - 1/12 1/12 - MCF
46 - - - - 1,472 N/A N/A - JPM
47 - - - 800,000 - 1/12 1/12 - MCF
48 - - - 7,813 5,289 1/12 1/12 - JPM
49 - 450 - 22,450 - 1/12 N/A - MCF
50 - - - 317,912 1,837 1/12 1/12 - SB
51 - - - 91,875 6,217 1/12 1/12 - SB
52 - 16,010 350,000 622,885 11,555 1/12 1/12 - SB
53 - - - 44,106 - 1/12 1/12 - JPM
54 - - - 15,000 3,600 1/12 1/12 - JPM
55 - - - 263,688 - 1/12 1/12 - MCF
56 - - - - 5,729 1/12 1/12 - MCF
57 - - - 30,938 - 1/12 1/12 - MCF
58 50,000 - - 50,000 1,270 1/12 1/12 8,235 JPM
59 - - - - - N/A N/A - MCF
60 - - - 123,536 1,300 1/12 1/12 - SB
61 - - - - 3,375 1/12 1/12 - MCF
62 - - - - 6,875 1/12 1/12 - JPM
63 - - - 109,765 - 1/12 1/12 - JPM
64 1,362,150 - - 1,641,500 - 1/12 1/12 6,714 JPM
65 - - - 34,688 5,448 1/12 1/12 - JPM
66 - - - - - N/A N/A - MCF
67 - - - - - 1/12 1/12 - MCF
68 - - - 10,558 - 1/12 1/12 2,683 JPM
69 - - - - - 1/12 1/12 - JPM
70 - - - - - 1/12 1/12 - MCF
71 - - - 102,500 3,834 1/12 1/12 - SB
72 - - - 63,975 621 1/12 1/12 4,139 SB
73 - - - 230,269 - 1/12 1/12 - SB
74 - - - 71,148 2,195 1/12 1/12 833 SB
75 - - - - - N/A N/A - MCF
76 - - - - - N/A N/A - MCF
77 - - - 4,375 - 1/12 1/12 - JPM
78 - - - 101,875 2,219 1/12 1/12 - SB
79 - - - 104,750 2,833 1/12 1/12 2,379 SB
80 - - - 17,125 1,278 1/12 1/12 833 JPM
81 - - - 6,690 2,250 1/12 1/12 - SB
82 - - - - - 1/12 1/12 - MCF
83 - - - 2,688 6,059 1/12 1/12 - SB
84 - - - 19,530 1,145 1/12 1/12 2,034 JPM
85 - - - 44,063 949 1/12 1/12 2,811 JPM
86 - - - 28,150 5,373 1/12 1/12 - SB
87 - - - 84,375 2,223 1/12 1/12 - SB
88 - - - - - N/A 1/12 - MCF
89 - - - - 1,008 1/12 1/12 1,250 JPM
90 - 7,500 - 7,500 - 1/12 1/12 - MCF
91 - - - 73,062 4,791 1/12 1/12 - SB
92 - - - 9,867 1,025 1/12 1/12 - SB
93 - - - 18,238 - 1/12 1/12 - MCF
94 - - - 4,662 777 1/12 1/12 2,500 SB
95 - - - 1,875 3,415 1/12 1/12 - JPM
96 - - - - - 1/12 1/12 - MCF
97 - - - - - N/A N/A - MCF
98 - - - 2,875 1,431 1/12 N/A 833 JPM
99 - - - 58,158 1,854 1/12 1/12 - SB
100 - - - - - N/A N/A - MCF
101 - - - - - 1/12 1/12 - SB
102 - - - 4,125 - 1/12 1/12 - JPM
103 - - - 291,704 - 1/12 1/12 - JPM
104 - - - - - 1/12 1/12 - MCF
105 - - - 90,300 1,210 1/12 1/12 1,083 JPM
106 40,336 - - 99,713 848 1/12 1/12 4,948 JPM
107 - - - 29,471 1,355 1/12 N/A 2,500 JPM
108 - - - 120,000 - 1/12 1/12 - JPM
109 - - - 10,875 612 1/12 1/12 2,708 JPM
110 - - - 79,000 1,226 1/12 1/12 2,145 JPM
111 - - - - - 1/12 1/12 - JPM
112 - - - 12,500 1,084 1/12 1/12 2,750 SB
113 - - - 52,500 1,733 1/12 1/12 5,000 SB
114 - - - 68,371 453 1/12 1/12 - JPM
115 - - - - - 1/12 1/12 7,045 JPM
116 - - - 4,625 2,864 1/12 1/12 - JPM
117 - - - 28,825 4,042 1/12 1/12 - JPM
118 - - - - - 1/12 1/12 - MCF
119 - - - - - 1/12 1/12 - MCF
120 - - - 54,500 1,084 1/12 1/12 - SB
121 - - - - - 1/12 1/12 - MCF
122 - - - 23,985 2,625 1/12 1/12 - JPM
123 - - - - - 1/12 1/12 - MCF
124 - - - - - 1/12 1/12 - MCF
125 - - - 144,290 2,938 1/12 1/12 - SB
126 - - - 105,050 9,674 1/12 1/12 - JPM
127 - - - 15,000 4,813 1/12 1/12 - JPM
128 - - - - 650 1/12 1/12 - SB
129 - - - 3,388 6,070 1/12 1/12 - JPM
130 - - - 14,594 1,126 1/12 1/12 - SB
131 - - - 950 2,938 1/12 N/A - JPM
132 - - - 62,856 - 1/12 1/12 - SB
133 650,000 3,750 - 657,563 1,004 1/12 1/12 1,900 JPM
134 - - - 84,000 202 1/12 1/12 - SB
135 - - - 124,938 - 1/12 1/12 - MCF
136 - - - 32,438 - 1/12 N/A - MCF
137 - - - 41,975 2,903 1/12 1/12 - SB
138 - 500 - 500 - N/A N/A - MCF
139 - - - 2,500 5,734 1/12 1/12 - SB
140 - - - - - N/A N/A - MCF
141 - - - 97,125 2,208 1/12 1/12 - SB
142 - - - - 3,000 1/12 1/12 - JPM
143 - - - - - 1/12 1/12 - MCF
144 - - - 213,512 9,175 1/12 1/12 - SB
145 - - - 84,000 877 1/12 1/12 1,012 SB
146 - - - - - 1/12 1/12 625 MCF
147 - 14,570 - 14,570 - 1/12 1/12 - MCF
148 - - - - - 1/12 1/12 - JPM
149 - - - - - 1/12 1/12 - MCF
150 - - - 89,204 425 1/12 1/12 2,500 SB
151 - - - 334,763 1,100 1/12 1/12 - JPM
152 - - - - - 1/12 1/12 - MCF
153 - - - - - N/A N/A - MCF
154 - - - 24,000 - 1/12 1/12 - JPM
155 - - - - - 1/12 1/12 - MCF
156 - - - - - 1/12 1/12 - MCF
157 - - - - - 1/12 1/12 - JPM
158 - - - 167,000 - 1/12 1/12 - MCF
159 - - - - 1,938 1/12 1/12 - JPM
160 - - - 8,250 862 1/12 1/12 2,167 JPM
161 - - - - - 1/12 1/12 - MCF
162 - - - 10,700 637 1/12 1/12 2,214 JPM
163 - - - 1,000 2,552 1/12 1/12 - SB
164 - - - 96,750 2,255 1/12 1/12 - SB
165 - - - 3,188 446 1/12 1/12 1,951 SB
166 - - - 21,000 3,006 1/12 1/12 - JPM
167 - 600 - 29,538 - 1/12 1/12 3,417 JPM
168 - - - 57,750 5,607 1/12 1/12 - SB
169 - - - - 250 1/12 1/12 - JPM
170 - 5,000 - 115,550 2,570 1/12 1/12 - JPM
171 - - - - 942 1/12 1/12 1,135 JPM
172 - - - 4,375 1,417 1/12 1/12 - SB
173 - - - - - 1/12 1/12 1,465 MCF
174 - - - - 500 1/12 1/12 - JPM
175 - - - - 875 1/12 1/12 - SB
176 - - - 26,075 2,500 1/12 1/12 - SB
177 - - - 19,375 1,347 1/12 1/12 - JPM
178 - - - 31,000 753 1/12 1/12 - SB
179 - - - 483,716 - 1/12 1/12 - SB
180 - - - 6,550 1,016 1/12 1/12 1,744 JPM
181 - - - - - 1/12 1/12 - MCF
182 - - - - - N/A N/A - MCF
183 - - - - - 1/12 1/12 - MCF
184 - - - - - 1/12 1/12 - MCF
185 - - - - - 1/12 1/12 - MCF
186 - - - - 316 1/12 1/12 - SB
187 - - - - - 1/12 N/A - MCF
188 - 2,614 - 102,614 - 1/12 N/A 5,333 MCF
189 - - - 3,450 2,918 1/12 1/12 - SB
190 - - - - - N/A N/A - MCF
191 - - - 7,875 3,798 1/12 1/12 - SB
192 - - - 62,958 - 1/12 1/12 - JPM
193 18,475 - - 18,475 507 1/12 1/12 1,558 JPM
194 - - - 2,500 938 1/12 1/12 - JPM
195 - - - 66,725 3,829 1/12 1/12 - JPM
196 - - - 49,438 - 1/12 1/12 - SB
197 13,390 - - 13,390 3,738 1/12 1/12 - SB
198 - - - 20,075 621 1/12 1/12 - JPM
199 - - - 18,750 623 1/12 1/12 834 JPM
200 - - - 13,000 2,677 1/12 1/12 - SB
201 - - - 31,925 1,125 1/12 1/12 - SB
202 - - - 4,350 156 1/12 1/12 762 SB
203 - - - 103,575 3,036 1/12 1/12 - SB
204 - - - 74,981 - 1/12 1/12 - SB
205 - - - - 3,074 1/12 1/12 - SB
206 - - - - 158 1/12 1/12 - JPM
207 - - - - - 1/12 1/12 - MCF
208 - 2,000 - 2,000 - 1/12 1/12 - MCF
209 - - - 8,000 640 1/12 1/12 2,000 SB
210 - - - 3,750 830 1/12 1/12 1,667 JPM
211 - - - - 2,050 1/12 1/12 - JPM
212 - - - - 158 1/12 1/12 - JPM
213 - - - 3,813 1,549 1/12 1/12 1,189 SB
214 - 3,000 - 20,375 8,000 1/12 1/12 - JPM
215 - - - - 1,996 1/12 1/12 - SB
216 - - - - - N/A N/A 3,200 MCF
217 - - - - - N/A N/A - MCF
218 - - - - 414 1/12 1/12 - JPM
219 - - - - 671 1/12 1/12 - JPM
220 - - - 168,750 3,254 1/12 1/12 675 SB
221 - - - 9,094 417 1/12 1/12 1,018 JPM
222 - - - - 376 1/12 1/12 967 SB
223 - 500 - 500 - 1/12 1/12 - MCF
224 - - - 37,500 - 1/12 1/12 - MCF
225 - - - - 1,430 1/12 1/12 - SB
226 - - - - - 1/12 1/12 - MCF
227 - - - 33,900 1,620 1/12 1/12 - SB
228 - - - - - N/A N/A - MCF
229 - - - - - N/A N/A - MCF
230 - - - 20,688 - 1/12 1/12 - JPM
231 - - - 25,000 854 1/12 1/12 - MCF
232 - - - - - 1/12 1/12 - MCF
233 - - - - - 1/12 1/12 500 MCF
234 - - - - - N/A N/A - MCF
235 - - - 109,000 - 1/12 1/12 - MCF
236 - - - 1,875 185 1/12 1/12 - JPM
237 - - - 11,154 596 1/12 N/A 1,417 JPM
238 - - - 57,063 2,784 1/12 1/12 - JPM
239 - - - - 313 1/12 1/12 - SB
240 - - - 50,000 - 1/12 1/12 1,000 MCF
241 67,386 - - 85,874 737 1/12 1/12 1,204 JPM
242 - - - - - 1/12 1/12 6,000 MCF
243 - - - - - 1/12 1/12 - MCF
244 - - - 6,000 348 1/12 1/12 - SB
245 - - - - - N/A N/A - MCF
246 - - - - - N/A N/A - MCF
247 - - - - - 1/12 1/12 - MCF
248 - - - 3,865 593 1/12 1/12 - SB
249 - - - - 363 1/12 1/12 - JPM
250 - 1,800 - 58,175 1,375 1/12 1/12 - MCF
251 - - - 11,250 - 1/12 1/12 - MCF
252 - - - - 134 1/12 1/12 - JPM
253 - 17,625 - 33,250 - 1/12 1/12 - MCF
254 - - - - - 1/12 1/12 - MCF
255 - - - - - 1/12 1/12 - MCF
256 - - - - 2,000 1/12 1/12 - SB
257 - - - - 541 1/12 1/12 1,458 JPM
258 - - - - - 1/12 1/12 - MCF
259 - - - 50,000 - 1/12 1/12 - MCF
260 - - - - 2,500 1/12 1/12 - MCF
261 - 2,000 - 31,625 - 1/12 1/12 - MCF
262 - - - - - 1/12 1/12 - MCF
263 - - - 10,000 - 1/12 1/12 1,300 MCF
264 - - - 49,500 - 1/12 1/12 - MCF
265 - - - - - 1/12 1/12 - MCF
266 - - - 37,750 - 1/12 1/12 - MCF
267 - - - - - 1/12 1/12 - MCF
268 - - - - - 1/12 1/12 - MCF
269 - - - - - 1/12 1/12 - MCF
</TABLE>
(1) Reserves may include letters of credit.
(2) Key: LO=Lock-out Period, 0% = No Prepayment Premium, YM1=greater of 1%
or Yield Maintenance, YM2=greater of 2% or Yield Maintenance,
YM3=greater of 3% or Yield Maintenance, YM5=greater of 5% or Yield
Maintenance, YM8=greater of 1% or Yield Maintenance based on a discount
rate equal to 50 basis points over the U.S. Treasury rate, YM9=greater
of 0% or Yield Maintenance. For example, "LO-45, YM1-12, 3%-12, 2%-12,
1%-12, 0%-3" means that as of the Cut-off Date, a Mortgage Loan has a 45
month Lock-out period followed by a 12 month period where Prepayment
Premium is calculated based on Yield Maintenance, followed by three 12
month periods where the Prepayment Premium is 3%, 2%, 1%, respectively,
of amount prepaid followed by a three month period where there is no
Prepayment Premium.
(3) The Mortgaged Property consists of 14 non-contiguous properties which
were acquired over 1995 and 1996. The aggregate NOI for the 14
properties for the first 6 months of 1997 was $1,967,995.
(4) All or a portion of the Upfront Economic Reserve may be applied to
paydown the principal balance of the Mortgage Loan (without a Prepayment
Premium) on 11/01/97 if the net operating income as of 10/01/97 does not
meet required levels.
(5) Borrower must pay Ongoing Monthly Replacement Reserve equal to 1/12 of
the actual annual amount of replacement costs as set forth in the
historical operating statement.
(6) Ongoing Monthly Replacement Reserve is 3% of annual room revenue up to
and including the 24th month. Thereafter, it is 4% of annual room
revenue not to be less than $3,000 per month.
(7) Borrower must pay Ongoing Monthly Replacement Reserve equal to 4% of the
prior month's revenues.
(8) If the balance of the Repair and Remediation Reserves falls below
$60,000, borrower is required to pay a monthly replacement reserve of
$6,053.33.
(9) If any tenant listed on the then current rent roll decides to terminate
its lease or vacate any portion of the space currently leased by such
tenant for any reason, borrower shall deposit with the lender the sum of
$20,000.
(10) The Mortgaged Property consists of 2 non-contiguous properties.
* Anchor tenant is on a contiguous pad that is not part of the Mortgaged
Property.
<PAGE>
<TABLE>
<CAPTION>
LOAN
NUMBER FOOTNOTES LOAN ID PROPERTY NAME PROPERTY ADDRESS PROPERTY CITY
<S> <C> <C> <C> <C> <C>
1 396 The Spectrum at Reston Town Center Reston Parkway Reston
2 940905571 79 Madison Avenue 79 Madison Avenue New York
3 432 Capital Office Park VI 6406 Ivy Lane Greenbelt
4 940905686 I-90 Preston Industrial Park 8110-8180 304th Ave. S.E. Preston
5 229999 Los Colobos Shopping Center Los Colobos Avenue Carolina
6 438 Old Salem Village Apartments 3306 Culmore Court Falls Church
7 940906238 Southgate Square 24-690 Southpark Boulevard Colonial Heights
8 (3) 7200000 Hoboken Portfolio Various Hoboken
9 940906983 Miramar Metroplex-Phase II 7380-7480 Miramar Road and 7630 San Diego
Carroll Road
10 435 The Rotunda 711 West 40th Street Baltimore
11 940906397 Starks Office Building 455 South Fourth Avenue Louisville
12 940906022 The Exchange 116-126 North Maryland Avenue & Glendale
134-210 East Wil
13 391 Crosstown Plaza Shopping Center WC N. MIlitary Trail & Community Drive West Palm Beach
14 940906142 Club Pacifica RSD 12191 Cuyamaca College Drive Rancho San Diego
15 * 940905392 Terra Nova Shopping Center 300 - 386 East H Street Chula Vista
16 401 Point Richmond Technology Center 1001 & 1003 West Cutting Blvd. Point Richmond
17 392 Palm Springs Hilton 400 E. Tahquitz Canyon Way Palm Springs
18 940905088 Palomar Oaks Technology Park 6349 & 6359 Paseo DelLago & 1939, Carlsbad
1945, 1949 & 1
19 422 Mesa Verde Apartments 14-19 90th Street Jackson Heights
20 759901 Hilton Hotel and Resort 17120 Gulf Boulevard North Reddington Beach
21 452 Bay View Mobile Home Community 5100 Coe Ave. Seaside
22 455 Rego Park Nursing Home 111-26 Corona Ave. Flushing
23 4520907 Brentwood Plaza Shopping Ctr. 1595-1659 Route 23 South Wayne
24 940905472 Cary Village Square Maynard Rd. and Cary Towne Blvd. Cary
25 457 BrandsMart, USA 4320 NW 167th St. Miami
26 428 Salina Meadows Office Park 220 Salina Meadows & 301 Plainfield Salina
27 400 Cress Creek Square Shopping Center 790 Royal St. George Drive Naperville
28 940906984 Miramar Metroplex - Phase III 7310 Miramar Rd. San Diego
29 151 Fountain Village Apartments 135 South Kolb Tucson
30 940906107 Best Buy 21601 Victory Boulevard Canoga Park
31 394 Park Vista at Morningside Health 2525 & 2527 N. Brea Boulevard Fullerton
Care Ctr
32 202 Sunset Lake Apartments 1610 Sunset Avenue Waukegan
33 940904179 American Financial Center No. 5 2400 Louisiana Blvd. NE Albuquerque
34 940906134 Springs at North Mesa 262 East Brown Road Mesa
35 4150303 Hawthorne Suites Hotel 10 Westminster Way Road Lincolnshire
36 940906719 Aspen Place Apartments 2700 Indian Creek Blvd. Oklahoma City
37 940906472 Professional Hospital Supply Zevo Drive and Diaz Road Temecula
Building
38 1610303 Holiday Gardens Apartments 2502 Independence Lane Madison
39 2640101 Clark Industrial Park 10-25 Walker Way Colonie
40 372 Broadway-Webster Medical Plaza, 3300 Webster Street Oakland
Ltd.,L.P.
41 940906196 Riverpark Apartments 7803 South Wheeling Avenue Tulsa
42 413 Liberty Commons Nursing Home 390 Orleans Road North Chatham
43 940904934 Autumn Breeze Apartments 1679 South Highway 121 Lewisville
44 940906603 Riverview Mall 2350 Miracle Mile Road Bullhead City
45 940906639 Westminster Tower Apartments 112th Street South & Park Avenue Tacoma
46 427 Gateway Square Shopping Center 4801-4899 Hopyard Road Pleasanton
47 940905991 West Oaks Village Shopping Center 14017 Westheimer Road Houston
48 283 In The Pines Apartments 205 S.E. 16th Avenue Gainesville
49 940904936 Woodlands of Arlington 2800 Lynnwood Drive Arlington
50 4930404 The Tiffany Buildings 393 & 401 Fifth Avenue New York
51 1910303 The Willows Apartments 3511 Roma Lane Middleton
52 (4) 2750303 Quality Inn - Holland Tunnel 180 12th Street Jersey City
53 382 Pillsbury Manor, North, South & 1530 Williston Rd. & 20 Harbor Rd. South Burlington
Gazebo
54 445 Brookstone Apartments 1401 North Lamb Boulevard Las Vegas
55 940905349 I-10 Gessner Place Shopping Center 1003- 1037 N Gessner Houston
56 940906494 The McCallum Glen Apartments 7740 McCallum Blvd. Dallas
57 940907030 Carriage Park Shopping Center 535 - 650 N. Carriage Pkwy. Wichita
58 406 2400 Stevens Center 2400 Stevens Blvd Richland
59 940906575 DuPont Building 6200 Hillcrest Drive Valley View
60 6220607 Home Base 1050 Old Alturas Road Redding
61 940906496 Timbercreek Apartments 6816 South 137th Plaza Omaha
62 315 Creekwood Apartments 2600 Camp Creek Parkway College Park
63 143 Heritage Park Apartments 3045 N. Alton Indianapolis
64 (5) 430 Belmont Warehousing Complex 217 S. Belmont Avenue Indianapolis
65 301 The Lodges Apartments 8307 Meadow Road Dallas
66 940905635 The LAM Research Corporation 4540 Cushing Prwy Fremont
67 940903938 Silvergate San Marcos Retirement 1550 Security Place San Marcos
Residence
68 (5), * 425 Hillside Shopping Center 7253 E. Silver Spring Blvd Ocala
69 395 Beechwood Manor 24600 Greater Mack St. Clair Shores
70 940906168 Villa Pacifica Apartments 18400 Lemon Drive Yorba Linda
71 1810303 Sunrise Heights Apartments 5405 Century Avenue Middleton
72 3830905 Chestnut Ridge Plaza 102 Chestnut Ridge Road Montvale
73 3050303 Best Western 2261 East Irlo Bronson Highway Kissimmee
74 4420807 Mallow Mall Shopping Center 1050 Mall Road Covington
75 940905711 Stillwater Marketplace Shopping 1980 - 2080 Market Drive Stillwater
Center
76 940905721 500 Maryland Avenue 500 Maryland Avenue Fort Washington
77 (5) 433 The Palms of Lake Worth 4905 Lantana Road Lake Worth
78 5310909 Chase Terrace Apartments 21450 Chase Street Canoga Park
79 5020303 Stanley Station Shopping Ctr. U.S. 69 & 151st Street Overland Park
80 416 Elden Plaza 150 Elden Streeet Herndon
81 5480707 Palisade Nursing Center 6819 JFK Memorial Blvd. East Guttenberg
82 940906982 Miramar Metroplex - Phase I 8909, 8949, 8969 Kenamar Drive San Diego
83 3650303 Days Inn - East 11639 East Colonial Drive Orlando
84 380 Bally's Scandinavian Health Club 501 Village Boulevard West Palm Beach
85 390 Honey Creek Village Shopping Highway 20 & Honey Creek Road Conyers
Center
86 5780107 Cedars of Liberty 200 West Ruth Ewing Road Liberty
87 6310707 Raintree Village Apartments 8 Raintree Circle Brockton
88 940906614 Willow Springs Apartments 3240 S.W. Doyle Place Aloha
89 448 Sullivan's Lumber Yard NE Corner of Oracle & Pastime Rd. Tucson
90 940905567 The Sunset in Green Valley 4451 East Sunset Road Henderson
Shopping Center
91 3310505 Creekwood Apartments 301 North 70th Terrace Kansas City
92 * 6920000 Harvey Oaks Plaza 14410-141632 West Center Road Omaha
93 940905888 Federal East Plaza Shopping 12008 I-10 East Houston
Center
94 2420801 Villa Santini Plaza 7205 Estero Blvd. Fort Myers
95 453 Montecito Apartments 4341 N. 24th St. Phoenix
96 940906208 The Willo-Wick Gardens 6880 West Fairfield Drive Pensacola
97 940905405 JumboSports 7848 County Line Rd. Littleton
98 409 Clopper II Research & Development 2 & 8 Metropolitan Court Gaithersburg
99 6510907 Leffingwell Manor 11410 Santa Gertrudes Avenue Whittier
100 940905403 JumboSports 7500 South Priest Drive Tempe
101 (6) 6650909 Holiday Inn Express 5455 Winward Parkway West Alpharetta
102 (7) 460 Best Western Midway Hotel 780 Packer Dr. Ashwaubenon
103 (5) 442 Eastern Parkway Apartments 276-336 Eastern Parkway Irvington
104 940905534 Arlington Farms Apartments 1800 Primrose Waco
105 429 Midtown Promenade, Phase II 931 Monroe Drive, NE Atlanta
106 397 Roseville Professional Center 2233 N. Hamline Avenue Roseville
107 410 Shady Grove Industrial Park - 8501, 8517, 8705 Grovemont Circle Gaithersburg
Bldgs. A,B,&D
108 (8) 399 Holiday Inn Express - Mesa, AZ 5750 East Main Street Mesa
109 419 Cisco Systems Building 225 Baypoint Parkway San Jose
110 381 Bally's Scandinavian Health Club 21069 Military Trail Boca Raton
111 389 Airport Plaza 1755 East Plumb Lane Reno
112 1139901 Harrington Place 1700 Alma Drive Plano
113 7740109 Orange Commons Industrial 50 South Center Street Orange
114 451 Summerset at International 5900 Cass Del Rey Circle Orlando
Crossing
115 (5) 377 Independence Tower Building 4801 E. Independence Blvd. Charlotte
116 379 21021 Vanowen Street 21021 Vanowen Street Canoga Park
117 317 Woodbridge Court Apartments 7050 Pecos Street Westminster
118 940907003 Sacramento Center Phase II 8790 - 8796 Sacramento Drive Alexandria
119 940904915 The Oaks Apartments 305 Hobbs Road League City
120 529901 Temple Terrace Shopping Center 8805-8825 N. 56th Street Temple Terrace
121 940905667 Plaza Del Lago 3400 - 3480 Del Lago Boulevard Escondido
122 446 Huntington Park Apartments 1027 21st Avenue NE Hickory
123 940906938 Southlake Tech Center #7 11227 Lakeview Lenexa
124 940905920 Northbridge Plaza 5700-5800 Frantz Road Dublin
125 5210909 Villa La Paloma Apartments 7722 Reseda Boulevard Reseda
126 423 Holiday Inn-Las Cruces 201 E. University Avenue Las Cruces
127 384 Appletree Townhome Apartments 2328 Cambellton Road SW Atlanta
128 (9) 3730901 Newberry Building 19 -27 Congress Street Portsmouth
129 450 Best Western - Cedar Point US 6 Highway, 1530 Cleveland Rd. Sandusky
130 * 682909 Empire Park Shopping Center 108th and "Q" Street Omaha
131 444 The Corporate Apartments 2805 N.E. Expressway Access RD. Atlanta
132 2050303 Knights Inn 7475 W. Irlo Bronson Memorial Kissimmee
133 393 Portec Building 3200 Como Avenue Minneapolis
134 2520404 123 - 127 Lafayette Street 123 Lafayette Street New York
135 940906562 Security Shopping Center Northwest Corner of Main Street Colorado Springs
and Security Bou
136 940904937 Cedar Creek Townhomes 5650 Bellaire Drive Benbrook
137 1710303 Nakoma Heights Apartments 4929 Chalet Gardens Road Madison
138 940903161 Hills Plaza 2400- 2412 Seneca Street Buffalo
139 3550303 Days Inn Monroeville 2727 Mosside Boulevard Monroeville
140 940906536 JumboSports 6635 Northeast Loop 820 North Richland Hills
141 2310303 Alhambra Apartments 101 Alhambra Place Madison
142 408 Arriba En Blanco Apartments 5200 Blanco Road San Antonio
143 940905875 Matley Plaza 961 Matley Lane Reno
144 3150101 Holiday Inn 3499 Street Road Bensalem
145 1220404 Town Line Center 664-666 Main Avenue Norwalk
146 940907100 Cloverly Village Center 15410-40 New Hampshire Avenue Cloverly
147 940905895 77 Moonachie Avenue 77 Moonachie Avenue Moonachie
148 383 Villa Cascade Nursing Home 350 S. Eighth Street Lebanon
149 * 940906860 9021 Snowden Square Drive 9021 Snowden Square Drive Columbia
150 4820907 Glendale Retail Center 130 - 144 North Central Avenue Glendale
151 439 Westgate Shopping Center 2250 Highland Avenue Enterprise
152 940905992 Rancho Temecula Center 27713 - 27725 Jefferson Ave. Temecula
153 940906541 JumboSports 11100 North Central Expressway Dallas
154 (7) 374 Comfort Suites Hotel 1558 N. Main St. Altavista
155 940906516 Battenkill Plaza Route 7A Manchester
156 940906842 Valencia - Y Shopping Center 2510-2540 Main Street Los Lunas
157 (5) 431 Ranch Auto Center 9550 N. 90th Street Scottsdale
158 940905683 International Common Market 771 Bell Rd. Nashville
159 378 Prince Georgetown Apartments 6201-6399 67th Court Riverdale
160 133 Sunrise Village Shopping Center 5420-5500 St. Barnabas Road Oxon Hill
161 940902128 2316 Surf Avenue 2316 Surf Avenue Brooklyn
162 436 John Hanson Business Center 339 Busch's Frontage Road Annapolis
163 1510303 The Villas at Countryside 3771 Tampa Road Oldsmar
164 310101 Park Clayton Apartments 6605-25 Clayton Avenue St. Louis
165 4720907 Atlantic Plaza Shopping Center 271 - 289 S. Atlantic Blvd. E. Los Angeles
166 449 Oakland Palm Apartments 4051-81 North Dixie Highway Oakland Park
167 (5) 434 A&F Service Center 3275-3309 Chamblee Dunwoody Rd Chamblee
168 850101 Quality Inn and Suites 701 North Marine Blvd. Jacksonville
169 466 Emerson Ave. Revco 7915-7935 Emerson Ave. Indianapolis
170 412 Canyon Pass Apartments 7020 Grand Canyon Drive Austin
171 420 Dixieline Lumber 3607 Avacado Blvd La Mesa
172 7510000 Whitehall Apartments 2008 - 2103 Tynewood Drive Clarksville
173 940907002 Sacramento Center Phase I 8790 - 8796 Sacramento Drive Alexandria
174 441 Poore Brothers NWC of El Sol & La Cometa Dr. Goodyear
175 5810107 Whitney Estates 89 - 33 Whitney Avenue Elmhurst
176 2110101 Stoneybrook of Raytown 9805 East 61st Street Raytown
177 371 Waldorf Manor 1211-1217-1219 Ocean Front Walk Los Angeles
178 2210701 165 - 167 First Avenue 165 - 167 First Avenue New York
179 5120303 Trailridge Shopping Center 75th at Neiman Road Shawnee
180 385 Shopper's Village 2434 Catasauqua Road Bethlehem
181 940906734 Willowcrest Apartments 2600 Nonesuch Road Abilene
182 940906538 JumboSports 5000 North 27th Street Lincoln
183 940905786 Northgate Shopping Center SWC of 7th St. & 11th St. NW Rochester
184 940904705 President's Square Shopping 8725 Marbach Road San Antonio
Center
185 940905666 Colonial Arms Apartments 966 Silas Deane Highway Wethersfield
186 4329905 Santa Fe Professional Plaza 9755 North 90th Street Scottsdale
187 940905746 Devonshire Apartments 902 - 953 Gribbin Lane Toledo
188 940904794 Lakes at 610 Service Center 2525 West Bellfort Avenue Houston
189 7150000 Days Inn Lewisville 1401 South Stemmons Freeway Lewisville
190 940906542 JumboSports 9350 Hickman Road Clive
191 7350107 Days Inn - Orangeburg 3691 St. Matthews Road Orangeburg
192 (7) 461 Best Western Midway Hotel 3033 W. College Ave. Grand Chute
193 426 Plummer Street 19900 Plummer Street Chatsworth
194 376 Artist Loft Building 900 East First Street Los Angeles
195 405 Best Western-Town House 730 N. Santa Fe Pueblo
196 4260404 Brookside Mobile Estates 3121 Highway 35 Hazlet
197 4650107 Quality Inn - Colony 309 Page Street Williamsburg
198 447 Medlock Place Office Park 5380 & 5390 Peachtree Ind. Blvd. Norcross
199 443 Franklin Commons AutoCare 4211 S. Carothers Road Franklin
Center
200 5510303 Angleton Manor Apartments 2100 Buchta Road Angleton
201 910701 Ryan Manor/Bradford Arms Apts. 2450 Hartel Ave. Philadelphia
202 1430701 80 University Place 80 University Place New York
203 110901 The Concord Apartments 2200 Wirt Road Houston
204 410701 Everett Court Apartments 6500 Large Street Philadelphia
205 650505 Ramada Limited Hotel 5625 Major Boulevard Orlando
206 467 Lafayette Rd. Revco 2927 Lafayette Rd. Indianapolis
207 940906735 The Baywood Square Apartments 1700 Baywood Drive Bay City
208 940906200 Northport Village 14275 Tamiami Trail (US 41) North Port
209 2840303 3939 South Karlov Avenue 3939 South Karlov Avenue Chicago
210 414 Harundale Professional Bldg 791-795 Aquahart Road Glen Burnie
211 387 Utah Central Self Storage 6380 S. 350 West / 7210 S. Murray / West Jordan
Redwood St
212 469 Sherman Dr. Revco 3808 E. Washington St. Indianapolis
213 5640404 320 West Commercial 320 West Commercial Avenue Moonachie
214 402 Pompano West Properties 4300 North Powerline Road Pompano Beach
215 7050000 Van Horn Holiday Inn Express 1905 Southwest Frontage Road Van Horn
216 940905284 Fleming Foods Warehouse 60 Industrial Parkway Cheektowaga
217 940906535 JumboSports 3814 Ambassador Caffery Parkway Lafayette
218 418 InnerSpace Mini Storage 2950 N. 73rd Street Scottsdale
219 398 Sesqui Station 9600 Two Notch Road Columbia
220 1340505 74 Green Pond Road 74 Green Pond Road Rockaway
221 386 Liberty Park 12th Street & Liberty Street Allentown
222 3430505 Horizon Building 1820 Midpark Lane Knoxville
223 940905777 Willow Walk Apartments 3808 N Ann Arvor Ave Oklahoma City
224 940906038 Broadway Shopping Center 500 - 508 W. Broadway Glendale
225 1039901 Highland Park West 4300 MacArthur Avenue Highland Park
226 940905805 Cedar Hills Apartments 4625 Tinker Diagonal Del City
227 6110303 Seronala Pines Apartments 3406 SW 31st Street Gainesville
228 940906534 JumboSports 8551 Rivers Ave North Charleston
229 940906533 JumboSports 7207 S. Interstate 35 Service Rd. Oklahoma City
230 (5) 424 Econo Lodge 3013 North Highway, 123 Bypass Seguin
231 940905068 411 East 118th Street 411 E. 118 Street New York
232 940905108 Temecula Plaza 41915-41925 Motor Car Parkway Temecula
233 940906869 Boulevard Plaza Shopping 2800-2828 El Cajon Blvd. San Diego
Center
234 940906546 JumboSports 6959 East 21st Street Wichita
235 940906237 5450 Riggins Court 5450 Riggins Court Reno
236 459 Sun Plaza 3501 N. Federal Highway Boca Raton
237 411 Shady Grove Industrial 8571 Grovemont Circle Gaithersburg
Park-Building C
238 285 Quail Oaks Apartments 12721 Quail Drive Balch Springs
239 3210404 Jefferson Triad Apartments 210-212 Jefferson Street Hoboken
240 940905076 The Business Park of Santa 5290 McNutt Road Santa Teresa
Teresa
241 415 Gainsford Center 7951 Gainsford Court Bristow
242 940905092 Savannah Professional Building 1250-1260 Morena Blvd. San Diego
243 940905866 8255-8265 Broadway 8255 -8265 Broadway Elmhurst, Queens
244 * 6020107 The Shoppes at Knightdale 7110 U.S. Highway 64 East Knightdale
245 940906530 JumboSports 6301 S. University Little Rock
246 940906531 JumboSports 2323 Lakeland Drive Flowood
247 940906817 Autumn Park Apartments 16602 N. 25th Street Phoenix
248 4030404 4 Taft Road 4 Taft Road Totowa
249 440 Bally's Health & Fitness - 28270 US Highway 19, North Clearwater
Clearwater
250 940904449 Crittenden Manor Apartments 801-23 Vernon Road Philadelphia
251 940905579 United Plaza Shopping Center 6121 Hillcroft Houston
252 468 Pendleton Revco 6336 Oaklandon Rd. Indianapolis
253 940906182 Casa Adobe Apartments 3617 Marion Drive Colorado Springs
254 (10) 940901190 Neighborhood Self Storage - 6075 S Highland Dr. Salt Lake City
Highland Dr
255 940906873 1040 East Herndon Office 1040 East Herndon Avenue Fresno
Building
256 5950107 Econo Lodge 2400 Stadium Road Lynchburg
257 421 Tidewater Crane & Rigging Co. 500 Newtown Road Virginia Beach
258 940905431 Alpine Village M H P 2959 Alpine Boulevard Bay City
259 940906621 Coastal Auto Service Center 1050 - 1098 East Thompson Blvd. Ventura
260 940905509 8300-8320 Central Park Drive 8300-8320 Central Park Drive Waco
261 940906181 Gallery Apartments 3950 Gallery Road Colorado Springs
262 940904257 770 Riverview Boulevard 770 Riverview Boulevard Tonawanda
263 940906223 North Bluff Shopping Center 6801 IH-35 Austin
264 940907111 The Stratford Apartments 1300 Nashville Parkway Gallatin
265 940905575 The Kiesub Center 3185 South Highland Drive Las Vegas
266 940905508 Hearth and Home Building 10305 Guilford Road Jessup
267 940905109 Broadmoor Place 28120 Front Street Temecula
268 940904963 The Professional Building 1831 Chestnut Street Philadelphia
269 940906794 Hearth and Home 11850 Canon Boulevard Newport News
</TABLE>
[TABLE RESTUBBED FROM ABOVE]
<TABLE>
<CAPTION>
LOAN PROPERTY
NUMBER STATE ZIP CODE PROPERTY TYPE LARGEST TENANT LARGEST SQFT YEAR BUILT
<C> <C> <C> <C> <C> <C> <C>
1 VA 20194 Retail Anchored Best Buy Co., Inc. 44,960 1996
2 NY 10016 Office F. Schumacher 70,865 1925
3 MD 20770 Office Digital Equipment Corp. 166,316 1991
4 WA 98050 Office/Industrial Ride, Inc. 93,393 1990
5 PR 00625 Retail Anchored Pueblo International, Inc. 56,372 1994
6 VA 22041 Multifamily - 1948
7 VA 23834 Retail Anchored K-Mart Corporation 104,230 1991
8 NJ 07030 Multifamily - 1900
9 CA 92126 Retail Unanchored Treasures 21,300 1991
10 MD 21211 Office/Retail Giant Food 35,152 1920
11 KY 40202 Office/Retail Rodes 19,488 1913
12 CA 91206 Office/Retail Mann's Theatre 53,908 1991
13 FL 33401 Retail Anchored Publix 56,510 1987
14 CA 92020 Multifamily - 1987
15 CA 91910 Retail Anchored Shoe Pavillion 8,550 1987
16 CA 94804 Office Pixar 72,106 1965/1991
17 CA 92262 Hotel - 1981
18 CA 92009 Office/Industrial Unifet 39,514 1989
19 NY 11372 Multifamily - 1925
20 FL 33708 Hotel - 1986
21 CA 93955 Mobile Home Park - 1985
22 NY 11368 Nursing Home - 1971
23 NJ 07470 Retail Unanchored Pay Half 17,564 1989
24 NC 27511 Office/Retail Imperial Theaters 30,050 1975/1985
25 FL 33054 Single Tenant Brandsmart USA, single tenant 188,336 1996
Retail
26 NY 13212 Office Niagara Mohawk Power Corp. 98,911 1985/1986
27 IL 60532 Retail Anchored Office Max 25,362 1987
28 CA 92121 Office/Retail Kelsey Jenny College 26,994 1992
29 AZ 85710 Multifamily - 1972
30 CA 91303 Single Tenant Best Buy 58,000 1995
Retail
31 CA 92635 Nursing Home - 1992
32 IL 60087 Multifamily - 1969
33 NM 87110 Office SBS Engineering 15,741 1985
34 AZ 85301 Congregate Care - 1986
35 IL 60069 Hotel - 1988
36 OK 73120 Multifamily - 1971
37 CA 92590 Warehouse - 1997
38 WI 53704 Multifamily - 1974
39 NY 12205 Industrial Albany Ladder 20,000 1984/1989
40 CA 94609 Office Webster Ortho Med 7,332 1976
41 OK 74136 Multifamily - 1980
42 MA 02650 Nursing Home - 1985
43 TX 75067 Multifamily - 1983
44 AZ 86442 Retail Anchored Osco Drug 31,472 1989
45 WA 98444 Multifamily - 1996
46 CA 94588 Retail Unanchored SH Boom 10,230 1990
47 TX 77077 Retail Anchored Baby Super Store 40,000 1985
48 FL 32601 Multifamily - 1972
49 TX 76013 Multifamily - 1978
50 NY 10016 Office MTI/The Image Group 60,000 1905
51 WI 53562 Multifamily - 1967
52 NJ 07302 Hotel - 1965
53 VT 05403 Congregate Care - 1988
54 NV 89110 Multifamily - 1988/1990
55 TX 77055 Retail Anchored The Kroger Co. 32,526 1979
56 TX 75252 Multifamily - 1986
57 KS 67208 Retail Unanchored Pennypower Shopping News 16,192 1984
58 WA 99352 Office Battelle 93,351 1967
59 OH 44125 Office/Industrial DuPont Tribon Composites, Inc. 79,004 1996
60 CA 96003 Single Tenant HomeBase 103,904 1991
Retail
61 NE 68137 Multifamily - 1974
62 GA 30337 Multifamily - 1972
63 IN 46222 Multifamily - 1970
64 IN 46222 Industrial Dogloo, Inc./Indy, Inc. 125,000 1906/1947
65 TX 75231 Multifamily - 1977
66 CA 94538 Industrial Lam Research 58,752 1992
67 CA 92069 Congregate Care - 1985
68 FL 34474 Retail Anchored Consolidated 25,272 1966
69 MI 48080 Congregate Care - 1952
70 CA 92886 Multifamily - 1988
71 WI 53562 Multifamily - 1969
72 NJ 07645 Office Geotek Communications, Inc. 49,671 1980
73 FL 34744 Hotel - 1974/1984
74 VA 24426 Retail Anchored K-Mart Corporation 95,944 1971
75 MN 55082 Retail Unanchored Pet Food Warehouse 13,000 1996
76 PA 19034 Warehouse - 1961
77 FL 33463 Congregate Care - 1988
78 CA 91304 Multifamily - 1978
79 KS 66211 Retail Unanchored The Fleming Companies 15,000 1980
80 VA 22070 Retail Unanchored Outback/Stone Joint Venture 6,000 1990
81 NJ 07093 Nursing Home - 1971
82 CA 92121 Industrial S & S Holdings 17,741 1991
83 FL 32826 Hotel - 1986
84 FL 33401 Retail Anchored Bally's Health & Tennis Corp. 36,680 1987
85 GA 30208 Retail Anchored P.W. Southern, Inc., Bruno's 42,256 1987
86 MO 64068 Congregate Care - 1962
87 MA 02402 Multifamily - 1973
88 OR 97007 Multifamily - 1997
89 AZ 85705 Retail Anchored Office Max 21,600 1986/1990
90 NV 89014 Retail Unanchored Renata's 14,621 1989
91 KS 66112 Multifamily - 1973
92 NE 68144 Retail Anchored Romeo's 5,600 1982
93 TX 77029 Retail Unanchored Boot Town Outlet 21,612 1979
94 FL 33931 Retail Unanchored Eckerd Drugs 7,275 1971/1976
95 AZ 85016 Multifamily - 1969/1979
96 FL 32506 Multifamily - 1974
97 CO 80124 Single Tenant JumboSports, Inc. 60,305 1993
Retail
98 MD 20878 Industrial Century Martial Art Supply 19,918 1988
99 CA 90604 Multifamily - 1977
100 AZ 85283 Single Tenant JumboSports, Inc. 54,133 1994
Retail
101 GA 30201 Hotel - 1996
102 WI 54304 Hotel - 1968
103 NJ 07103 Multifamily - 1961
104 TX 76706 Multifamily - 1970
105 GA 30308 Retail Anchored United Artists Theatre 23,400 1986
106 MN 55133 Office Dr. Albjerg/Dr. Gadient 2,415 1970
107 MD 20877 Industrial US Army 42,000 1974/1976
108 AZ 85205 Hotel - 1961/1976
109 CA 95110 Industrial Cinco Systems Inc. 36,700 1985
110 FL 33432 Single Tenant Bally's Health & Tennis Corp. 32,314 1983
Retail
111 NV 89509 Office FBI Headquarters Space Mgt. 3,931 1976
112 TX 75075 Office Credentials Services Int'l Inc 15,452 1983
113 NJ 07050 Industrial Kahle Eng. 13,000 1982
114 FL 32809 Multifamily - 1973
115 NC 28212 Office CCS Charlotte 10,804 1972
116 CA 91303 Multifamily - 1988
117 CO 80221 Multifamily - 1968
118 VA 22309 Retail Unanchored Upscale 6,400 1987
119 TX 77573 Multifamily - 1987
120 FL 33619 Retail Anchored Kash N' Karry 45,798 1969
121 CA 92029 Retail Unanchored Tony's Spunky Steer 5,000 1996
122 NC 28601 Multifamily - 1972
123 KS 66219 Office Transamerica Home Loan 35,990 1997
124 OH 43017 Retail Anchored Revco 8,644 1988
125 CA 91335 Multifamily - 1978
126 NM 88011 Hotel - 1971
127 GA 30311 Multifamily - 1968
128 NH 03801 Office Bottom Line Technologies, Inc. 32,000 1920's & 1950's
129 OH 44870 Hotel - 1949,53,72
130 NE 68137 Retail Anchored The Screening Room 3,568 1981
131 GA 30345 Multifamily - 1968
132 FL 34746 Hotel - 1984
133 MN 55440 Industrial Owens Corning 56,000 1926
134 NY 10013 Office/Retail First Custom Corp 3,750 1920
135 CO 80911 Retail Anchored Shannon's True Value 12,078 1957
136 TX 76109 Multifamily - 1985
137 WI 53711 Multifamily - 1965
138 NY 14220 Retail Anchored Hills Stores Company 101,749 1968
139 PA 15146 Hotel - 1985
140 TX 76180 Single Tenant JumboSports, Inc. 61,669 1993
Retail
141 WI 53713 Multifamily - 1971
142 TX 78216 Multifamily - 1974
143 NV 89502 Office/Industrial Kennecott Exploration 15,920 1991
144 PA 19020 Hotel - 1972
145 CT 06851 Retail Unanchored Neil Roberts, Inc. 5,850 1989
146 MD 20904 Retail Unanchored Studio IV Interiors, Inc. 4,500 1986
147 NJ 07074 Industrial Applied Graphics Tech 77,444 1967
148 OR 97355 Nursing Home - 1974
149 MD 21046 Retail Anchored Cellco Partnership 6,000 1996
150 CA 91203 Retail Unanchored Envision 23,000 1957
151 AL 35205 Retail Anchored Sawyer Foods 28,400 1966
152 CA 92390 Office/Retail Sizzler 6,125 1982
153 TX 75243 Single Tenant JumboSports, Inc. 50,431 1993
Retail
154 VA 24517 Hotel - 1991
155 VT 05255 Retail Unanchored Donna Karan 5,000 1985
156 NM 87058 Retail Unanchored Family Bargain Center 12,500 1985
157 AZ 85258 Retail Unanchored Ranch Auto Body 7,200 1984
158 TN 37013 Retail Unanchored Cloth World 9,960 1986
159 MD 20737 Multifamily - 1963
160 MD 20744 Retail Unanchored Eastern Manufacturing 17,500 1990
161 NY 11224 Congregate Care - 1976
162 MD 21401 Office General Services Admin 10,838 1987
163 FL 34677 Multifamily - 1983
164 MO 63139 Multifamily - 1967
165 CA 90022 Retail Unanchored JC Video Store 4,800 1988
166 FL 33334 Multifamily - 1973-74
167 GA 30341 Retail Unanchored SE Oriental Market 12,230 1983
168 NC 28540 Hotel - 1968
169 IN 46266 Single Tenant Revco 10,722 1996
Retail
170 TX 78752 Multifamily - 1972
171 CA 91941 Single Tenant Dixieline Lumber Co. 39,900 1979
Retail
172 TN NA Multifamily - 1995
173 VA 22309 Retail Unanchored Harvest Church of Mt. Vernon 5,775 1987
174 AZ 85338 Industrial Poore Brothers 60,033 1997
175 NY 11373 Multifamily - 1992
176 MO 64133 Multifamily - 1974
177 CA 90291 Multifamily - 1913/1988
178 NY 10003 Multifamily - Early 1900's
179 KS 66203 Retail Unanchored Pet Food Savemart 27,104 1974
180 PA 18017 Retail Anchored CVS 9,488 1968
181 TX 79604 Multifamily - 1976
182 NE 68588 Single Tenant JumboSports, Inc. 43,862 1995
Retail
183 MN 55901 Retail Unanchored Rochester Fitness 24,000 1960
184 TX 78239 Retail Unanchored Dallas Health Clubs, Inc. 23,125 1985
185 CT 06109 Multifamily - 1970
186 AZ 85258 Office Family Care Mountain View 6,093 1985
187 OH 41612 Multifamily - 1968
188 TX 77054 Industrial America's Favorite Chicken Co. 9,070 1984
189 TX 75067 Hotel - 1985
190 IA 50309 Single Tenant JumboSports, Inc. 51,881 1994
Retail
191 SC 29115 Hotel - 1985
192 WI 54914 Hotel - 1971
193 CA 91313 Office US Sales Corporation 21,736 1983
194 CA 90012 Multifamily - 1895
195 CO 81003 Hotel - 1962
196 NJ 07730 Mobile Home Park - 1960
197 VA 23185 Hotel - 1956
198 GA 30071 Office C.E.M Inc. 9,472 1985
199 TN 37064 Retail Unanchored Unibody Collission Ctr 10,350 1990
200 TX 77515 Multifamily - 1982
201 PA 19152 Multifamily - 1950 & 1962
202 NY 10003 Office/Retail Lemon Grass On University Corp. 2,500 1898
203 TX 77055 Multifamily - 1972
204 PA 19149 Multifamily - 1960
205 FL 32819 Hotel - 1994
206 IN 46222 Single Tenant Revco 12,608 1997
Retail
207 TX 77414 Multifamily - 1977
208 FL 34287 Retail Anchored Winn-Dixie Store 40,340 1979
209 IL 60632 Industrial WESCO, Inc. (single tenant) 78,100 1960
210 MD 21061 Office AACO Dept. of Health 10,324 1963
211 UT 84084 Storage - 1986
212 IN 46227 Single Tenant Revco 12,608 1996
Retail
213 NJ 07074 Industrial Shipman Ward Typewriter Co. 36,301 1971
214 FL 33073 Industrial Media Printing (beg. 4/1/97) 77,985 1976
215 TX 79855 Hotel - 1996
216 NY 14227 Warehouse SM Flicklinger, Co. Inc. 121,675 1968
217 LA 70503 Single Tenant JumboSports, Inc. 40,582 1994
Retail
218 AZ 85251 Storage - 1986
219 SC 29223 Office US America-Marine Corp 6,322 1991
220 NJ 07866 Industrial Polyfill Additives Technology 60,324 1968
221 PA 18101 Retail Anchored CVS 8,600 1991
222 TN 37921 Industrial Systems Corp. 14,985 1996
223 OK 73122 Multifamily - 1968
224 CA 91204 Retail Unanchored Party World 5,400 1964
225 TX 75209 Office Oak Lawn Community Services 21,656 1981
226 OK 73115 Multifamily - 1972
227 FL 32608 Multifamily - 1976
228 SC 29406 Single Tenant JumboSports, Inc. 40,545 1992
Retail
229 OK 73149 Single Tenant JumboSports, Inc. 40,490 1993
Retail
230 TX 78155 Hotel - 1984
231 NY 10029 Multifamily - 1900
232 CA 92390 Retail Unanchored Health Zone 6,449 1990
233 CA 92104 Retail Unanchored Kragen 5,390 1986
234 KS 67205 Single Tenant JumboSports, Inc. 51,683 1994
Retail
235 NV 86502 Office/Industrial Comstock Bank 7,130 1988
236 FL 33431 Retail Unanchored Pro Golf of Boca Raton, Inc. 4,550 1974
237 MD 20877 Industrial Life Technologies, Inc. 21,000 1979
238 TX 75180 Multifamily - 1978
239 NJ 07030 Multifamily - 1990
240 NM 88008 Office/Industrial University of Phoenix 9,660 1986
241 VA 20136 Industrial VA Dept. of Transportation 25,857 1990
242 CA 92110 Office County of San Diego 16,000 1963
243 NY 11373 Retail Unanchored Bank 4,182 1940
244 NC 27545 Retail Unanchored Maurice Incorporated 5,200 1996
245 AR 72209 Single Tenant JumboSports, Inc. 40,258 1990
Retail
246 MS 39208 Single Tenant JumboSports, Inc. 40,259 1993
Retail
247 AZ 85032 Multifamily - 1988
248 NJ 07512 Industrial Altwell, Inc 47,388 1967
249 FL 34618 Single Tenant Bally's 29,000 1981
250 PA 19119 Multifamily - 1960
251 TX 77081 Retail Unanchored WIC Office 4,790 1983
252 IN 46236 Single Tenant Revco 10,722 1996
253 CO 80909 Multifamily - 1973
254 UT 84121 Warehouse - 1985 & 1983
255 CA 93720 Office Workman Brothers 10,918 1985
256 VA 24501 Hotel - 1972
257 VA 23462 Industrial Tidewater Crane 43,330 1971
258 MI 48706 Mobile Home Park - 1971
259 CA 93001 Retail Unanchored Jiffy Lube 4,970 1952
260 TX 76710 Office/Industrial PMSI 50,367 1979
261 CO 80909 Multifamily - 1970
262 NY 14217 Warehouse Trumbull Industries 37,630 1973
263 TX 78744 Retail Unanchored Chief Auto Parts 2,500 1981
264 TN 37066 Multifamily - 1986
265 NV 89109 Warehouse Kiesub Corporation 7,560 1971
266 MD 20794 Warehouse Hearth & Home 58,877 1984
267 CA 92390 Retail Unanchored Nick's Burgers 2,860 1990
268 PA 19103 Office Kennerly 2,790 1896
269 VA 23320 Warehouse Hearth & Home Distributors, Inc. 20,292 1986
</TABLE>
[TABLE RESTUBBED FROM ABOVE]
<TABLE>
<CAPTION>
LOAN YEAR # OF UNITS/ OCCUPANCY OCCUPANCY AS ORIGINAL
NUMBER RENOVATED SQ FT PERCENTAGE OF DATE APPRAISED VALUE APPRAISAL DATE LTV
<S> <C> <C> <C> <C> <C> <C> <C>
1 202,178 95.90 3/31/1997 37,800,000 12/1/1996 72.49
2 1986 245,156 95.42 5/6/1997 27,900,000 3/18/1997 69.64
3 166,316 100.00 3/1/1997 24,300,000 4/10/1997 66.26
4 290,956 100.00 4/1/1997 22,000,000 11/25/1996 72.06
5 160,282 97.10 3/20/1997 20,000,000 10/1/1995 73.71
6 1992 448 93.50 5/1/1997 18,500,000 5/13/1997 76.76
7 1996 273,696 100.00 4/3/1997 19,900,000 4/18/1997 71.26
8 1997 202 98.03 7/9/1997 17,600,000 7/9/1997 78.98
9 225,937 96.99 3/31/1997 18,500,000 4/30/1997 74.59
10 1996 214,853 97.62 5/19/1997 22,600,000 4/8/1997 59.73
11 1988 344,577 91.12 4/30/1997 21,500,000 1/1/1997 62.56
12 93,333 98.69 5/7/1997 18,000,000 4/9/1997 73.33
13 143,134 98.00 3/31/1997 16,000,000 12/1/1996 75.00
14 240 95.83 2/26/1997 14,960,000 4/2/1997 77.54
15 87,058 82.28 5/30/1997 15,000,000 2/24/1997 74.00
16 1990 116,336 68.00 6/12/1997 17,000,000 10/14/1996 64.71
17 1995 260 67.50 12/31/1996 17,110,000 10/20/1996 63.41
18 170,357 88.87 1/29/1997 14,400,000 1/8/1997 71.53
19 1994 329 99.70 12/27/1996 12,900,000 11/20/1996 77.52
20 125 79.08 12/31/1996 15,500,000 11/2/1996 64.52
21 223 98.21 6/17/1997 15,000,000 6/12/1997 65.00
22 1993 200 98.00 6/1/1997 15,800,000 1/20/1997 60.13
23 107,156 94.90 5/16/1997 16,100,000 4/30/1997 59.01
24 1996 247,905 99.52 2/11/1997 13,800,000 10/15/1996 68.12
25 188,336 100.00 6/20/1997 14,500,000 6/20/1997 64.14
26 143,897 100.00 3/1/1997 14,600,000 2/28/1997 61.64
27 145,375 92.00 3/26/1997 11,175,000 12/23/1996 75.17
28 116,830 85.39 3/31/1997 10,800,000 4/30/1997 75.00
29 1994 410 94.60 5/15/1997 12,050,000 10/27/1995 68.05
30 58,000 100.00 1/31/1997 11,300,000 1/17/1997 70.80
31 153 94.77 7/1/1997 13,750,000 11/25/1996 58.18
32 1995 414 93.20 4/1/1997 15,000,000 12/6/1995 53.33
33 105,320 84.18 5/27/1997 11,250,000 11/6/1996 69.78
34 166 98.19 1/20/1997 10,500,000 12/19/1996 73.81
35 1994 125 78.80 12/31/1996 11,200,000 1/1/1997 67.86
36 1996 358 85.20 4/1/1997 9,500,000 4/2/1997 78.95
37 263,434 100.00 4/1/1997 11,750,000 4/5/1997 63.83
38 301 93.02 3/20/1997 10,650,000 11/11/1996 67.77
39 201,554 100.00 3/31/1997 9,700,000 1/22/1997 73.99
40 95,256 84.50 3/31/1997 12,200,000 8/1/1996 59.02
41 1995 400 97.00 4/22/1997 9,500,000 4/23/1997 73.68
42 1995 132 97.70 3/31/1997 11,960,000 12/5/1996 54.35
43 240 92.08 1/22/1997 8,700,000 11/29/1996 73.56
44 123,262 86.66 4/30/1997 8,600,000 4/22/1997 73.26
45 139 87.77 8/4/1997 8,000,000 5/1/1997 77.50
46 87,918 82.00 4/21/1997 12,240,000 4/9/1997 49.84
47 113,629 88.90 1/15/1997 8,640,000 12/6/1996 70.60
48 242 95.00 6/5/1997 8,300,000 2/29/1996 72.29
49 264 95.08 1/24/1997 7,230,000 11/27/1996 79.53
50 1996 151,524 90.00 7/29/1997 13,000,000 2/7/1997 43.85
51 288 94.79 3/20/1997 9,200,000 11/12/1996 60.87
52 1993 150 69.00 12/31/1996 8,000,000 1/1/1997 70.00
53 1995 127 98.40 4/1/1997 8,976,000 4/2/1996 62.39
54 192 97.92 7/15/1997 8,200,000 5/6/1997 67.07
55 105,358 95.64 11/11/1996 7,850,000 12/2/1996 70.06
56 1996 275 97.09 2/24/1997 7,200,000 6/26/1996 72.57
57 125,241 90.76 6/1/1997 7,060,000 6/4/1997 70.82
58 1994 101,574 100.00 1/1/1997 10,900,000 12/3/1996 45.87
59 79,004 100.00 5/6/1997 6,150,000 5/6/1997 79.67
60 103,904 100.00 12/31/1996 7,800,000 3/4/1997 62.82
61 1995 180 100.00 2/20/1997 7,390,000 10/31/1995 67.66
62 1995 300 88.00 6/18/1997 6,650,000 5/21/1996 69.92
63 1995 344 87.50 7/1/1997 6,900,000 9/1/1995 68.12
64 1996 440,681 97.00 5/1/1997 6,600,000 2/24/1997 69.70
65 1996 288 93.75 12/15/1996 6,300,000 3/14/1996 73.81
66 58,752 100.00 10/1/1996 6,940,000 10/11/1996 65.16
67 90 93.33 8/27/1996 6,445,000 7/16/1996 69.43
68 1992 89,985 90.50 3/31/1997 5,300,000 3/20/1997 79.25
69 1985 98 96.00 3/31/1997 6,250,000 11/21/1996 67.20
70 85 98.82 3/24/1997 5,450,000 5/15/1997 75.00
71 192 93.23 3/20/1997 5,850,000 11/12/1996 68.89
72 1996 49,671 100.00 7/21/1997 6,300,000 1/1/1997 63.10
73 1993 282 81.42 12/31/1996 6,100,000 9/11/1996 65.00
74 1996 175,391 100.00 5/8/1997 5,100,000 1/8/1997 75.00
75 43,520 100.00 1/21/1997 5,200,000 1/29/1997 73.08
76 1996 151,875 100.00 9/1/1996 5,000,000 11/16/1996 75.00
77 107 89.00 3/21/1997 5,200,000 1/20/1997 71.63
78 102 92.20 5/19/1997 5,000,000 1/7/1997 74.00
79 1996 72,417 98.16 7/1/1997 4,900,000 12/2/1996 75.00
80 58,972 76.43 3/31/1997 5,900,000 11/4/1996 61.86
81 1993 108 96.02 12/31/1996 4,680,000 2/25/1997 76.92
82 89,988 98.67 3/31/1997 4,900,000 4/30/1997 73.47
83 1994 100 77.99 12/31/1996 5,300,000 1/1/1997 67.92
84 41,732 100.00 5/12/1997 6,000,000 9/25/1996 60.00
85 75,856 96.70 4/15/1996 5,125,000 10/21/1996 69.27
86 1996 159 87.40 2/1/1997 4,700,000 1/23/1997 74.89
87 103 96.15 4/18/1997 4,700,000 3/24/1997 74.47
88 120 98.33 3/7/1997 4,550,000 4/10/1997 76.92
89 1996 80,728 98.00 7/16/1997 4,500,000 3/1/1997 77.78
90 39,121 100.00 1/16/1997 5,450,000 3/24/1997 64.22
91 1993 230 96.09 3/31/1997 4,300,000 1/7/1997 78.66
92 61,500 90.57 8/7/1997 5,150,000 6/7/1997 65.05
93 105,588 84.11 11/11/1996 4,550,000 12/5/1996 73.63
94 62,025 100.00 3/31/1997 5,800,000 10/10/1996 57.33
95 149 85.91 6/20/1997 4,480,000 6/4/1997 73.66
96 152 96.05 4/9/1997 4,900,000 3/12/1997 67.35
97 60,305 100.00 11/22/1996 5,600,000 10/16/1996 58.86
98 78,955 95.00 6/13/1997 5,400,000 12/17/1996 60.19
99 89 96.63 6/1/1997 4,050,000 5/6/1997 79.38
100 54,133 100.00 11/1/1996 4,300,000 10/19/1996 75.05
101 65 68.70 4/21/1997 4,300,000 6/19/1997 74.42
102 1973 145 62.94 12/31/1996 5,900,000 6/1/1997 54.24
103 1995 235 97.45 4/7/1997 4,000,000 2/12/1997 80.00
104 1996 168 89.29 3/27/1997 4,550,000 3/7/1997 70.33
105 44,900 99.00 3/31/1997 4,450,000 2/20/1997 71.91
106 1989 53,507 98.50 7/20/1997 5,000,000 11/1/1996 63.50
107 75,000 100.00 2/19/1997 6,400,000 12/17/1996 49.53
108 1995 118 96.00 12/31/1996 5,365,000 9/26/1996 58.71
109 1996 36,700 100.00 1/22/1997 4,800,000 1/28/1997 64.58
110 35,956 100.00 5/12/1997 5,400,000 9/25/1996 57.87
111 65,720 99.77 3/1/1997 5,670,000 2/2/1996 54.67
112 86,718 97.24 3/31/1997 6,900,000 9/5/1996 43.91
113 138,605 91.72 7/16/1997 7,000,000 7/30/1997 42.86
114 1996 261 96.55 5/31/1997 6,400,000 5/19/1997 46.88
115 1994 107,236 97.28 9/3/1997 4,300,000 9/30/1996 69.77
116 81 98.77 7/16/1997 3,925,000 8/27/1996 76.05
117 1995 194 99.48 5/13/1997 4,150,000 6/4/1996 72.29
118 46,785 96.58 6/23/1997 4,500,000 6/5/1997 65.62
119 108 93.52 3/27/1997 3,800,000 2/21/1997 77.63
120 1994 86,688 70.70 5/13/1997 4,600,000 12/6/1995 64.13
121 25,591 99.99 6/20/1997 5,300,000 3/21/1997 54.72
122 1995 120 95.83 5/1/1997 4,175,000 5/13/1997 69.46
123 35,990 100.00 6/17/1997 3,900,000 6/17/1997 74.36
124 46,447 98.50 5/9/1997 4,200,000 3/5/1997 67.86
125 141 91.49 5/19/1997 4,400,000 1/7/1997 63.64
126 1994 114 67.86 12/31/1996 4,200,000 12/18/1996 66.67
127 1992 210 95.71 3/25/1997 4,400,000 10/25/1996 63.64
128 1995 50,807 100.00 11/15/1996 3,900,000 9/9/1996 70.26
129 1987 106 30.00 9/30/1996 4,600,000 3/25/1997 60.87
130 1989 51,990 88.00 8/7/1997 3,800,000 6/7/1997 69.74
131 1995 82 85.37 5/15/1997 3,800,000 5/22/1997 69.74
132 1995 121 82.81 12/31/1996 4,100,000 9/11/1996 65.00
133 1995 120,517 100.00 6/30/1997 4,290,000 11/20/1996 61.77
134 1989 16,120 100.00 11/21/1996 3,800,000 10/1/1996 69.08
135 1987 85,855 83.47 3/31/1997 4,131,000 3/14/1997 62.94
136 88 92.05 2/25/1997 3,375,000 5/5/1997 76.15
137 144 98.61 3/19/1997 3,400,000 11/12/1996 75.00
138 1992 152,140 83.28 2/12/1997 5,500,000 11/5/1996 47.27
139 1996 106 70.89 12/31/1996 3,400,000 11/1/1996 75.00
140 61,669 100.00 3/17/1997 5,540,000 3/17/1997 45.13
141 96 97.92 3/20/1997 3,650,000 11/12/1996 68.49
142 1994 160 96.25 3/31/1997 3,300,000 10/25/1996 75.76
143 45,323 100.00 11/14/1996 4,175,000 12/10/1996 59.88
144 117 57.90 12/31/1996 3,610,000 2/18/1997 68.98
145 45,357 88.10 11/19/1996 3,900,000 11/11/1996 63.85
146 24,092 94.27 8/20/1997 3,550,000 1/3/1997 69.01
147 1992 77,444 100.00 4/1/1997 3,500,000 4/1/1997 69.29
148 1993 117 100.00 3/5/1997 3,500,000 8/23/1996 70.00
149 15,048 100.00 5/31/1997 3,250,000 6/5/1997 73.85
150 1995 34,547 100.00 3/31/1997 3,870,000 1/15/1997 62.02
151 132,452 82.00 5/6/1997 3,450,000 2/11/1997 69.57
152 69,754 93.41 2/28/1997 3,350,000 3/5/1997 71.64
153 50,431 100.00 3/3/1997 4,525,000 3/3/1997 53.04
154 65 60.85 1/2/1997 3,500,000 1/1/1997 68.57
155 16,770 98.10 4/30/1997 4,040,000 4/3/1997 58.17
156 48,748 100.00 5/23/1997 3,250,000 5/1/1997 71.54
157 34,324 100.00 3/1/1997 4,400,000 4/1/1997 52.27
158 61,085 100.00 10/30/1996 3,100,000 11/8/1996 74.19
159 94 94.68 3/31/1997 3,100,000 7/19/1996 74.19
160 73,902 98.00 6/30/1997 4,900,000 8/28/1995 53.57
161 200 92.50 4/10/1997 3,350,000 3/13/1997 65.67
162 30,582 100.00 6/1/1997 4,000,000 5/1/1997 53.75
163 123 96.75 3/1/1997 3,800,000 12/6/1996 56.58
164 104 96.15 12/25/1996 2,980,000 5/30/1996 71.31
165 22,410 100.00 7/21/1997 3,950,000 3/12/1997 53.16
166 1993 126 92.86 5/31/1997 2,700,000 4/24/1997 77.78
167 1992 57,500 100.00 4/1/1997 2,900,000 3/20/1997 72.41
168 1996 113 65.80 3/31/1997 3,600,000 8/8/1996 58.69
169 19,922 100.00 6/18/1997 2,840,000 6/4/1997 72.54
170 1992 123 95.92 7/1/1997 2,800,000 2/19/1997 73.57
171 1987 39,900 100.00 3/12/1997 3,050,000 3/3/1997 67.21
172 68 98.50 4/30/1997 2,830,000 6/19/1997 71.02
173 37,682 95.75 6/23/1997 3,300,000 6/5/1997 60.61
174 60,033 100.00 5/29/1997 3,100,000 6/7/1997 64.52
175 42 98.09 3/5/1997 2,670,000 3/3/1997 74.91
176 1995 120 92.50 6/25/1997 2,720,000 12/5/1996 73.53
177 1989 46 95.65 3/31/1997 3,800,000 8/1/1996 52.63
178 1992 17 100.00 6/1/1997 3,000,000 10/9/1996 65.67
179 102,077 89.78 7/31/1997 2,600,000 12/5/1996 74.23
180 36,464 100.00 6/23/1997 2,775,000 1/24/1996 69.37
181 200 88.00 6/10/1997 3,600,000 4/29/1997 52.78
182 43,862 100.00 2/20/1997 3,440,000 2/20/1997 55.23
183 91,623 97.39 2/1/1997 2,730,000 1/1/1997 69.89
184 46,554 95.35 3/19/1997 2,600,000 3/5/1997 73.08
185 69 95.65 2/25/1997 2,425,000 12/10/1996 77.53
186 25,294 93.00 7/24/1997 2,470,000 12/30/1996 74.90
187 1994 87 97.70 2/5/1997 2,500,000 12/26/1996 74.00
188 66,240 91.38 12/9/1996 3,100,000 10/18/1996 59.68
189 104 58.83 12/31/1996 2,600,000 6/5/1997 70.38
190 51,881 100.00 2/20/1997 3,000,000 2/20/1997 60.67
191 75 69.86 4/30/1997 3,000,000 5/8/1997 60.00
192 1995 105 72.50 12/31/1996 3,500,000 6/1/1997 51.43
193 1996 43,472 100.00 3/17/1997 2,575,000 2/4/1997 69.90
194 1986 45 88.89 3/1/1997 2,630,000 10/10/1996 68.44
195 1996 88 41.00 3/31/1997 2,630,000 10/31/1996 68.44
196 90 100.00 12/30/1996 2,900,000 12/2/1996 60.31
197 1995 59 60.59 12/31/1996 2,500,000 3/11/1997 70.00
198 37,249 99.06 5/1/1997 2,425,000 5/16/1997 71.34
199 37,404 100.00 4/30/1997 2,400,000 4/22/1997 70.83
200 128 89.84 6/10/1997 2,175,000 4/8/1997 78.16
201 110 100.00 6/1/1997 2,375,000 11/4/1996 71.58
202 1996 12,500 100.00 12/1/1996 2,500,000 10/30/1996 68.00
203 1992 138 92.03 4/30/1997 2,400,000 4/3/1995 70.50
204 1981 104 99.04 5/1/1997 2,250,000 7/16/1996 74.44
205 56 77.00 3/31/1997 2,500,000 6/25/1996 66.00
206 12,608 100.00 6/18/1997 2,050,000 6/16/1997 79.02
207 1993 230 88.70 6/10/1997 2,200,000 4/22/1997 72.73
208 63,940 100.00 1/1/1997 2,450,000 4/9/1997 65.31
209 1986 78,100 100.00 5/22/1997 2,850,000 1/17/1997 56.14
210 45,859 95.50 3/31/1997 2,700,000 1/29/1997 59.26
211 884 92.65 3/31/1997 3,400,000 6/6/1996 47.06
212 12,608 100.00 6/18/1997 2,000,000 6/16/1997 79.00
213 1974 50,315 100.00 5/28/1997 2,600,000 5/28/1997 60.58
214 1987 77,985 100.00 5/28/1997 2,650,000 11/7/1996 59.43
215 45 80.30 6/30/1997 2,100,000 7/23/1997 72.86
216 121,675 100.00 11/15/1996 2,350,000 11/15/1996 64.89
217 40,582 100.00 2/19/1997 3,620,000 2/19/1997 41.44
218 1995 551 80.00 6/30/1997 2,980,000 12/16/1996 50.34
219 40,254 95.00 7/15/1997 2,600,000 12/16/1996 57.69
220 1996 60,324 100.00 12/1/1996 2,000,000 7/3/1996 75.00
221 28,875 93.80 6/23/1997 2,070,000 11/11/1996 72.46
222 30,105 100.00 5/8/1997 2,000,000 10/21/1996 72.50
223 120 100.00 12/31/1996 2,030,000 12/16/1996 71.53
224 1987 12,200 100.00 4/14/1997 2,050,000 3/10/1997 70.24
225 49,027 100.00 3/31/1997 3,100,000 9/5/1996 46.29
226 124 95.16 6/30/1997 2,275,000 4/14/1997 61.54
227 76 94.74 5/1/1997 1,800,000 5/6/1997 77.78
228 40,545 100.00 2/26/1997 2,550,000 2/26/1997 54.90
229 40,490 100.00 3/5/1997 2,400,000 3/5/1997 58.33
230 1992 60 63.00 12/31/1996 2,150,000 10/8/1996 65.12
231 1995 41 97.56 3/12/1997 2,310,000 1/14/1997 60.61
232 20,910 100.00 11/26/1997 1,840,000 12/6/1996 75.00
233 12,558 100.00 6/1/1997 1,900,000 5/16/1997 71.05
234 51,683 100.00 3/11/1997 3,000,000 3/11/1997 45.00
235 30,974 99.97 3/12/1997 2,220,000 2/6/1997 60.81
236 1994 21,140 100.00 5/1/1997 1,900,000 5/31/1997 69.74
237 41,590 100.00 2/19/1997 2,700,000 12/17/1996 49.26
238 1995 131 96.95 5/14/1997 2,000,000 2/13/1996 65.00
239 15 100.00 3/31/1997 1,800,000 8/21/1996 70.83
240 27,420 100.00 7/8/1997 2,000,000 9/26/1996 63.80
241 32,759 100.00 3/31/1997 1,875,000 11/12/1996 66.67
242 1987 29,945 91.70 12/11/1996 1,788,000 10/11/1996 68.79
243 1993 10,373 72.99 4/17/1997 1,700,000 3/4/1997 71.76
244 21,986 100.00 3/20/1997 1,900,000 5/30/1997 63.16
245 40,258 100.00 3/4/1997 2,715,000 3/4/1997 44.20
246 40,259 100.00 2/21/1997 2,000,000 2/21/1997 60.00
247 62 85.48 4/30/1997 2,200,000 4/10/1997 54.55
248 1992 47,088 100.00 5/1/1997 1,900,000 3/5/1997 63.16
249 29,000 100.00 5/6/1997 3,100,000 4/21/1997 38.71
250 66 93.94 1/27/1997 1,450,000 9/25/1996 82.76
251 40,532 100.00 1/31/1997 3,000,000 1/7/1997 40.00
252 10,722 100.00 6/18/1997 1,500,000 6/16/1997 78.67
253 1995 60 98.33 3/6/1997 1,564,000 4/10/1997 74.87
254 453 85.65 8/1/1996 2,025,000 10/5/1995 54.91
255 20,256 90.50 4/25/1997 1,600,000 4/9/1997 68.75
256 1994 48 71.00 12/31/1996 1,650,000 3/26/1997 65.15
257 1994 43,330 100.00 3/11/1997 2,120,000 10/16/1996 49.53
258 140 100.00 2/1/1997 2,100,000 2/20/1997 50.00
259 1991 21,330 100.00 3/31/1997 1,450,000 4/20/1997 71.12
260 62,876 100.00 1/28/1997 1,900,000 1/6/1997 53.95
261 58 91.38 2/14/1997 1,345,000 4/10/1997 74.72
262 72,000 98.61 11/6/1996 1,370,000 10/10/1996 67.15
263 16,260 99.94 2/13/1997 1,400,000 4/2/1997 64.57
264 60 96.67 6/4/1997 1,350,000 5/2/1997 62.96
265 24,650 100.00 5/1/1997 1,200,000 3/24/1997 66.67
266 58,877 100.00 2/13/1997 1,950,000 2/13/1997 41.03
267 12,387 92.28 11/26/1996 1,080,000 12/6/1996 73.61
268 1988 28,074 85.10 8/27/1996 1,100,000 11/1/1996 72.73
269 20,292 100.00 2/13/1997 875,000 2/13/1997 57.14
</TABLE>
[TABLE RESTUBBED FROM ABOVE]
<TABLE>
<CAPTION>
NET
LOAN ORIGINAL CUT OFF MORTGAGE MORTGAGE ANNUAL DEBT REMAINING REMAINING AM
NUMBER BALANCE BALANCE INTEREST RATE INTEREST RATE SERVICE TERM TERM ORIG DATE
<S> <C> <C> <C> <C> <C> <C> <C> <C>
1 27,400,000 27,238,845 8.3500 8.2855 2,558,452 233 317 1/17/1997
2 19,430,000 19,374,593 8.6600 8.5455 1,902,674 141 297 5/15/1997
3 16,100,000 16,071,543 8.6700 8.6055 1,508,880 117 357 5/13/1997
4 15,853,000 15,784,607 8.5200 8.4055 1,465,447 113 353 1/30/1997
5 14,742,581 14,500,863 8.6900 8.6255 1,452,774 100 280 5/3/1996
6 14,200,000 14,164,385 8.3000 8.2355 1,320,081 81 321 5/30/1997
7 14,180,000 14,153,623 8.7700 8.6555 1,401,272 238 298 6/18/1997
8 13,900,000 13,900,000 8.0770 8.0125 1,232,885 180 360 8/12/1997
9 13,800,000 13,759,336 8.4600 8.3455 1,328,995 57 297 5/10/1997
10 13,500,000 13,470,486 9.0600 8.9955 1,340,269 81 321 5/30/1997
11 13,450,000 13,411,266 8.6000 8.4855 1,310,531 57 297 5/14/1997
12 13,200,000 13,163,034 8.7700 8.6555 1,304,428 117 297 5/13/1997
13 12,000,000 11,936,911 8.2200 8.1555 1,078,788 172 352 12/31/1996
14 11,600,000 11,578,638 8.4700 8.3555 1,067,369 81 357 5/14/1997
15 11,100,000 11,060,410 9.0700 8.9555 1,124,201 140 296 4/22/1997
16 11,000,000 10,954,995 8.7800 8.7155 1,041,274 113 353 1/31/1997
17 10,850,000 10,772,445 9.1500 9.0855 1,106,039 172 292 12/31/1996
18 10,300,000 10,252,204 8.8500 8.7355 1,024,580 139 295 3/10/1997
19 10,000,000 9,954,728 9.0000 8.9355 1,007,036 115 295 3/31/1997
20 10,000,000 9,911,441 9.0900 9.0255 1,038,357 112 268 12/5/1996
21 9,750,000 9,690,070 8.7100 8.6455 1,207,505 166 166 6/26/1997
22 9,500,000 9,472,196 9.2100 9.1455 1,041,135 238 238 6/27/1997
23 9,500,000 9,471,915 8.4400 8.3755 913,354 117 297 5/23/1997
24 9,400,000 9,357,584 9.0200 8.9055 948,159 115 295 3/28/1997
25 9,300,000 9,282,586 8.7300 8.6655 915,996 178 298 6/30/1997
26 9,000,000 8,969,103 9.3000 9.2355 928,621 116 296 4/30/1997
27 8,400,000 8,363,981 8.5500 8.4855 778,639 113 353 1/31/1997
28 8,100,000 8,076,520 8.5600 8.4455 786,615 57 297 5/10/1997
29 8,200,000 8,002,577 7.8750 7.8105 751,337 99 279 11/22/1995
30 8,000,000 7,970,508 8.8700 8.7555 797,100 140 296 4/11/1997
31 8,000,000 7,934,872 8.3500 8.2855 763,338 172 292 12/31/1996
32 8,000,000 7,810,028 7.6250 7.5605 717,255 100 280 12/29/1995
33 7,850,000 7,787,621 8.5000 8.3855 758,524 76 292 12/5/1996
34 7,750,000 7,705,609 8.7000 8.5855 761,437 114 294 2/3/1997
35 7,600,000 7,577,483 9.7200 9.6555 828,064 117 273 5/2/1997
36 7,500,000 7,482,078 8.6200 8.5055 699,691 116 356 4/25/1997
37 7,500,000 7,436,586 8.3600 8.2455 878,895 177 177 5/14/1997
38 7,217,000 7,187,412 8.7700 8.7055 682,551 113 353 1/29/1997
39 7,177,000 7,144,293 8.9600 8.8955 720,392 115 295 3/13/1997
40 7,200,000 7,137,459 8.7000 8.6355 707,399 111 291 11/13/1996
41 7,000,000 6,987,056 8.4500 8.3355 642,913 117 357 5/29/1997
42 6,500,000 6,469,837 8.8500 8.7855 646,580 115 295 3/12/1997
43 6,400,000 6,373,854 8.0100 7.8955 564,067 114 354 1/31/1997
44 6,300,000 6,281,345 8.4300 8.3155 605,190 57 297 5/16/1997
45 6,200,000 6,200,000 7.8700 7.7555 539,193 120 360 8/6/1997
46 6,100,000 6,086,934 9.1500 9.0855 596,901 116 356 4/30/1997
47 6,100,000 6,072,656 9.0600 8.9455 617,302 115 295 3/12/1997
48 6,000,000 5,904,179 8.6500 8.5855 587,060 104 284 4/24/1996
49 5,750,000 5,727,528 8.2300 8.1155 517,404 114 354 2/12/1997
50 5,700,000 5,689,760 8.9800 8.9155 573,074 118 298 6/11/1997
51 5,600,000 5,577,042 8.7700 8.7055 529,623 113 353 1/29/1997
52 5,600,000 5,572,457 9.8000 9.7355 613,832 115 271 3/17/1997
53 5,600,000 5,553,894 8.2800 8.2155 531,186 172 292 12/18/1996
54 5,500,000 5,493,778 8.8500 8.7855 523,943 178 358 6/18/1997
55 5,500,000 5,457,413 8.6600 8.5455 538,585 112 292 12/30/1996
56 5,225,000 5,185,501 8.5000 8.3855 482,109 108 348 8/9/1996
57 5,000,000 4,995,367 8.7700 8.6555 494,102 59 299 7/14/1997
58 5,000,000 4,954,630 9.0700 9.0055 542,540 234 234 2/26/1997
59 4,900,000 4,891,603 8.8200 8.7055 465,523 213 357 5/14/1997
60 4,900,000 4,886,685 8.6900 8.6255 585,594 179 179 7/14/1997
61 5,000,000 4,883,519 7.7500 7.6355 453,197 100 280 12/15/1995
62 4,650,000 4,618,000 9.3750 9.3105 464,116 107 347 7/8/1996
63 4,700,000 4,588,997 8.0000 7.9355 435,304 99 279 11/2/1995
64 4,600,000 4,587,329 8.8700 8.8055 458,332 117 297 5/2/1997
65 4,650,000 4,586,361 9.1875 9.1230 475,457 105 285 5/29/1996
66 4,522,000 4,481,036 8.4400 8.3255 434,757 111 291 11/22/1996
67 4,475,000 4,448,519 8.5000 8.3855 432,407 54 294 2/12/1997
68 4,200,000 4,184,208 8.7500 8.6855 414,360 116 296 4/23/1997
69 4,200,000 4,171,831 8.7000 8.6355 412,650 113 293 1/11/1997
70 4,087,500 4,075,748 8.6100 8.4955 398,606 141 297 5/14/1997
71 4,030,000 4,013,478 8.7700 8.7055 381,139 113 353 1/29/1997
72 3,975,000 3,962,107 9.6400 9.5755 421,405 116 296 4/15/1997
73 3,965,000 3,938,284 9.9500 9.8855 457,582 115 235 3/26/1997
74 3,825,000 3,814,815 9.0750 9.0105 387,551 117 297 5/8/1997
75 3,800,000 3,778,762 8.8500 8.7355 378,000 138 294 2/27/1997
76 3,750,000 3,724,726 8.6700 8.5555 367,522 125 293 1/30/1997
77 3,725,000 3,715,398 9.2700 9.2055 383,420 81 297 5/12/1997
78 3,700,000 3,695,524 8.5250 8.3855 342,185 118 358 6/11/1997
79 3,675,000 3,671,262 9.3600 9.2955 366,321 118 358 6/12/1997
80 3,650,000 3,622,192 8.9800 8.9155 393,517 175 235 3/13/1997
81 3,600,000 3,593,980 9.4100 9.3455 374,738 118 298 6/10/1997
82 3,600,000 3,589,129 8.3100 8.1955 342,344 57 297 5/10/1997
83 3,600,000 3,586,253 9.9700 9.9055 399,650 116 272 4/3/1997
84 3,600,000 3,555,785 9.0100 8.9455 388,959 76 232 12/13/1996
85 3,550,000 3,521,099 8.3500 8.2855 338,731 136 292 12/26/1996
86 3,520,000 3,514,025 9.3200 9.2555 363,778 118 298 6/16/1997
87 3,500,000 3,496,524 8.3500 8.2855 333,960 119 299 7/17/1997
88 3,500,000 3,494,051 8.8600 8.7455 333,719 213 357 5/12/1997
89 3,500,000 3,493,500 8.7800 8.7155 346,152 178 298 6/20/1997
90 3,500,000 3,490,948 9.2500 9.1355 359,680 117 297 5/7/1997
91 3,382,236 3,372,404 8.7700 8.7055 319,877 115 355 3/27/1997
92 3,350,000 3,350,000 8.1100 8.0455 313,205 120 300 8/20/1997
93 3,350,000 3,324,060 8.6600 8.5455 328,047 112 292 12/30/1996
94 3,325,000 3,306,689 8.9400 8.8755 333,201 114 294 2/24/1997
95 3,300,000 3,294,667 8.4700 8.4055 311,397 82 322 6/27/1997
96 3,300,000 3,288,346 9.1300 9.0155 335,854 116 296 4/29/1997
97 3,296,000 3,268,688 8.9900 8.8755 331,648 135 291 11/22/1996
98 3,250,000 3,223,484 8.4300 8.3655 336,725 235 235 3/5/1997
99 3,215,000 3,212,258 8.1500 8.0855 294,929 118 323 7/29/1997
100 3,227,000 3,200,260 8.9900 8.8755 324,705 135 291 11/22/1996
101 3,200,000 3,200,000 8.6700 8.6055 321,526 120 276 8/21/1997
102 3,200,000 3,194,047 8.7700 8.7055 316,225 178 298 6/30/1997
103 3,200,000 3,193,908 8.6300 8.5655 312,579 118 298 6/6/1997
104 3,200,000 3,192,447 8.6800 8.5655 300,175 80 356 4/18/1997
105 3,200,000 3,180,472 8.9400 8.8755 344,014 176 236 4/30/1997
106 3,175,000 3,155,860 9.3500 9.2855 328,914 113 293 1/24/1997
107 3,170,000 3,144,137 8.4300 8.3655 328,437 235 235 4/1/1997
108 3,150,000 3,117,881 9.4000 9.3355 349,881 233 233 1/30/1997
109 3,100,000 3,086,218 9.1100 9.0455 314,988 115 295 3/24/1997
110 3,125,000 3,085,656 8.8100 8.7455 332,829 76 232 12/13/1996
111 3,100,000 3,073,110 8.5600 8.4955 304,699 112 280 12/19/1996
112 3,030,000 3,007,803 9.0000 8.9355 305,132 76 292 12/23/1996
113 3,000,000 3,000,000 8.6300 8.5655 293,042 120 300 8/15/1997
114 3,000,000 2,990,239 8.3700 8.3055 309,461 238 238 6/25/1997
115 3,000,000 2,973,941 8.7000 8.6355 294,750 111 291 11/27/1996
116 2,985,000 2,969,370 8.2400 8.1755 268,852 52 352 12/2/1996
117 3,000,000 2,964,333 9.1250 9.0605 305,198 107 287 7/12/1996
118 2,953,000 2,949,380 8.4600 8.3455 271,468 118 358 6/26/1997
119 2,950,000 2,941,711 8.7500 8.6355 291,039 81 297 4/30/1997
120 2,950,000 2,921,003 9.2200 9.1555 302,427 108 289 9/19/1996
121 2,900,000 2,897,560 9.3500 9.2355 300,426 143 299 7/2/1997
122 2,900,000 2,896,510 8.5500 8.4855 268,816 118 358 6/18/1997
123 2,900,000 2,895,287 8.3500 8.2355 298,707 119 239 7/1/1997
124 2,850,000 2,844,880 8.9800 8.8655 286,537 118 298 6/9/1997
125 2,800,000 2,796,613 8.5250 8.3855 258,951 118 358 6/11/1997
126 2,800,000 2,784,775 9.8500 9.7855 320,915 80 236 4/14/1997
127 2,800,000 2,776,272 8.1000 8.0355 261,560 76 292 12/23/1996
128 2,740,000 2,731,143 9.6600 9.5955 290,937 116 296 4/3/1997
129 2,800,000 2,728,684 9.2500 9.1855 327,343 202 192 6/26/1997
130 2,650,000 2,650,000 8.1100 8.0455 247,759 120 300 8/20/1997
131 2,650,000 2,645,255 9.0000 8.9355 266,864 118 298 6/13/1997
132 2,665,000 2,639,065 9.7700 9.7055 303,757 113 233 1/31/1997
133 2,650,000 2,629,613 8.7000 8.6355 260,362 112 292 12/31/1996
134 2,625,000 2,611,467 9.3400 9.2755 271,719 114 294 2/27/1997
135 2,600,000 2,588,293 9.0400 8.9255 281,518 81 237 5/15/1997
136 2,570,000 2,565,296 8.5000 8.3855 237,133 117 357 5/15/1997
137 2,550,000 2,539,546 8.7700 8.7055 241,168 113 353 1/29/1997
138 2,600,000 2,537,526 8.8100 8.6955 351,735 138 138 2/21/1997
139 2,550,000 2,536,727 10.1900 10.1255 299,159 116 236 4/3/1997
140 2,500,000 2,493,249 8.9900 8.8755 251,554 141 297 5/8/1997
141 2,500,000 2,491,247 8.7700 8.7055 236,439 114 354 2/14/1997
142 2,500,000 2,487,227 8.2600 8.1955 236,736 175 295 3/6/1997
143 2,500,000 2,476,972 8.9500 8.8355 268,954 174 234 2/19/1997
144 2,490,000 2,472,898 9.8000 9.7355 284,400 115 235 3/26/1997
145 2,490,000 2,471,818 9.0200 8.9555 251,161 76 292 12/18/1996
146 2,450,000 2,450,000 8.6700 8.5555 240,114 120 300 8/12/1997
147 2,425,000 2,420,519 8.8100 8.6955 240,431 142 298 6/12/1997
148 2,450,000 2,418,810 8.7200 8.6555 259,248 112 232 12/19/1996
149 2,400,000 2,396,211 8.6000 8.4855 229,052 118 322 6/26/1997
150 2,400,000 2,395,616 8.8800 8.8155 239,326 117 298 5/30/1997
151 2,400,000 2,395,476 8.6900 8.6255 235,604 82 298 6/2/1997
152 2,400,000 2,393,936 9.3900 9.2755 249,426 81 297 5/5/1997
153 2,400,000 2,393,519 8.9900 8.8755 241,491 141 297 5/8/1997
154 2,400,000 2,369,647 9.7500 9.6855 273,173 111 231 11/21/1996
155 2,350,000 2,345,693 8.8600 8.7455 233,956 118 298 6/16/1997
156 2,325,000 2,317,023 8.8000 8.6855 252,288 178 226 6/13/1997
157 2,300,000 2,289,565 8.9800 8.9155 247,969 176 237 4/30/1997
158 2,300,000 2,285,384 9.0300 8.9155 232,185 113 293 1/31/1997
159 2,300,000 2,281,124 8.3000 8.2355 218,535 112 292 12/9/1996
160 2,625,000 2,243,498 8.3750 8.3105 220,221 62 276 10/19/1995
161 2,200,000 2,178,227 9.8600 9.7455 281,439 176 176 4/17/1997
162 2,150,000 2,144,318 9.1200 9.0555 218,637 117 297 5/30/1997
163 2,150,000 2,125,841 8.6200 8.5555 225,862 233 233 1/3/1997
164 2,125,000 2,110,804 9.1100 9.0455 207,200 108 348 8/12/1996
165 2,100,000 2,096,164 8.8800 8.8155 209,411 117 298 5/30/1997
166 2,100,000 2,096,151 8.8600 8.7955 209,067 118 298 6/23/1997
167 2,100,000 2,094,614 9.3000 9.2355 216,678 176 297 5/20/1997
168 2,112,894 2,092,157 9.4900 9.4255 268,178 172 171 6/19/1997
169 2,060,000 2,055,330 8.7800 8.7155 208,786 178 274 6/30/1997
170 2,060,000 2,043,828 8.7400 8.6755 218,296 175 235 3/12/1997
171 2,050,000 2,040,612 8.9300 8.8655 205,264 115 295 3/28/1997
172 2,010,000 2,010,000 8.8400 8.7755 199,778 300 300 8/13/1997
173 2,000,000 1,997,548 8.4600 8.3455 183,859 118 358 6/26/1997
174 2,000,000 1,996,437 9.0300 8.9655 201,900 178 298 6/3/1997
175 2,000,000 1,996,401 8.9700 8.9055 200,914 298 298 6/30/1997
176 2,000,000 1,992,853 8.6700 8.6055 187,438 114 354 2/5/1997
177 2,000,000 1,981,171 8.2000 8.1355 188,427 111 291 11/5/1996
178 1,970,000 1,958,624 8.6500 8.5855 192,751 114 294 2/13/1997
179 1,930,000 1,926,685 9.2500 9.1855 198,338 118 298 6/12/1997
180 1,925,000 1,910,167 8.6900 8.6255 188,974 112 292 12/23/1996
181 1,900,000 1,898,153 8.4800 8.3655 183,285 119 299 7/2/1997
182 1,900,000 1,894,869 8.9900 8.8755 191,181 141 297 5/8/1997
183 1,908,000 1,893,949 9.2500 9.1355 209,697 139 235 3/25/1997
184 1,900,000 1,892,003 9.4400 9.3255 198,253 139 295 3/31/1997
185 1,880,000 1,865,296 8.7700 8.6555 199,653 115 235 3/13/1997
186 1,850,000 1,845,094 9.1000 9.0355 187,824 81 297 5/1/1997
187 1,850,000 1,841,245 8.7300 8.6155 182,214 115 295 3/11/1997
188 1,850,000 1,835,768 8.7000 8.5855 181,762 112 292 12/24/1996
189 1,830,000 1,830,000 9.2600 9.1955 188,213 120 300 8/13/1997
190 1,820,000 1,815,085 8.9900 8.8755 183,131 141 297 5/8/1997
191 1,800,000 1,797,403 9.2900 9.2255 198,388 239 239 7/23/1997
192 1,800,000 1,796,652 8.7700 8.7055 177,877 178 298 6/30/1997
193 1,800,000 1,793,441 8.9400 8.8755 180,380 80 296 4/30/1997
194 1,800,000 1,784,938 8.9300 8.8655 180,232 171 291 11/19/1996
195 1,800,000 1,784,131 9.3000 9.2355 198,528 114 234 2/27/1997
196 1,749,000 1,744,370 9.1100 9.0455 177,720 117 297 5/2/1997
197 1,750,000 1,742,911 9.8700 9.8055 200,849 237 237 5/29/1997
198 1,730,000 1,726,663 8.5500 8.4855 167,865 118 298 6/19/1997
199 1,700,000 1,697,186 9.4700 9.4055 177,809 118 298 6/13/1997
200 1,700,000 1,696,528 8.2000 8.1355 160,163 118 298 6/18/1997
201 1,700,000 1,687,154 8.8100 8.7455 168,550 112 292 12/10/1996
202 1,700,000 1,687,133 8.8000 8.7355 168,411 112 292 12/30/1996
203 1,692,000 1,665,147 8.7000 8.6355 159,007 59 335 7/14/1995
204 1,675,000 1,658,455 9.1900 9.1255 171,301 109 289 9/5/1996
205 1,650,000 1,624,921 9.9500 9.8855 190,419 109 229 9/19/1996
206 1,620,000 1,614,603 8.1800 8.1155 164,788 238 238 6/30/1997
207 1,600,000 1,598,445 8.4800 8.3655 154,345 119 299 7/2/1997
208 1,600,000 1,595,743 9.0800 8.9655 162,179 141 297 5/22/1997
209 1,600,000 1,593,038 9.2400 9.1755 164,293 79 295 3/14/1997
210 1,600,000 1,592,453 8.7500 8.6855 157,852 115 295 3/13/1997
211 1,600,000 1,587,791 8.7500 8.6855 157,851 76 292 12/23/1996
212 1,580,000 1,574,736 8.1800 8.1155 160,720 238 238 6/30/1997
213 1,575,000 1,572,384 9.4500 9.3855 164,472 118 298 6/26/1997
214 1,575,000 1,560,311 8.8500 8.7855 168,229 114 234 2/5/1997
215 1,530,000 1,530,000 9.0500 8.9855 154,706 180 300 8/13/1997
216 1,525,000 1,513,938 9.3700 9.2555 169,029 115 235 3/26/1997
217 1,500,000 1,495,949 8.9900 8.8755 150,932 141 297 5/8/1997
218 1,500,000 1,493,209 9.0000 8.9355 151,056 115 295 3/20/1997
219 1,500,000 1,489,741 8.5800 8.5155 145,913 113 293 1/28/1997
220 1,500,000 1,488,957 8.9700 8.9055 150,686 76 292 12/27/1996
221 1,500,000 1,488,442 8.6900 8.6255 147,253 112 292 12/23/1996
222 1,450,000 1,443,795 9.3400 9.2755 150,093 115 295 3/18/1997
223 1,452,000 1,442,466 8.8300 8.7155 144,199 113 293 1/30/1997
224 1,440,000 1,436,307 9.3000 9.1855 148,579 141 297 5/1/1997
225 1,435,000 1,424,487 9.0000 8.9355 144,510 76 292 12/23/1996
226 1,400,000 1,398,623 8.4100 8.2955 134,261 119 299 7/17/1997
227 1,400,000 1,397,366 8.7000 8.6355 137,550 118 298 6/27/1997
228 1,400,000 1,396,219 8.9900 8.8755 140,870 141 297 5/8/1997
229 1,400,000 1,396,219 8.9900 8.8755 140,870 141 297 5/8/1997
230 1,400,000 1,392,571 10.0400 9.9755 162,569 176 236 4/22/1997
231 1,400,000 1,385,468 9.3300 9.2155 173,711 176 176 4/7/1997
232 1,380,000 1,375,418 9.5000 9.3855 144,684 116 296 4/15/1997
233 1,350,000 1,347,400 8.5600 8.4455 131,102 118 298 6/27/1997
234 1,350,000 1,346,354 8.9900 8.8755 135,839 141 297 5/8/1997
235 1,350,000 1,345,303 9.2200 9.1055 138,399 80 296 4/3/1997
236 1,325,000 1,322,423 8.5000 8.4355 128,031 118 298 6/27/1997
237 1,330,000 1,319,149 8.4300 8.3655 137,798 235 235 3/5/1997
238 1,300,000 1,279,970 8.8750 8.8105 129,582 104 284 4/25/1996
239 1,275,000 1,271,651 9.2600 9.1955 125,980 115 355 3/27/1997
240 1,276,000 1,270,457 9.2500 9.1355 131,129 115 295 3/7/1997
241 1,250,000 1,240,477 8.9800 8.9155 134,766 175 235 3/13/1997
242 1,230,000 1,220,960 8.9800 8.8655 123,663 112 292 12/12/1996
243 1,220,000 1,216,797 9.1600 9.0455 124,466 141 297 5/12/1997
244 1,200,000 1,198,711 9.1000 9.0355 116,903 118 358 6/26/1997
245 1,200,000 1,196,759 8.9900 8.8755 120,746 141 297 5/8/1997
246 1,200,000 1,196,759 8.9900 8.8755 120,746 141 297 5/8/1997
247 1,200,000 1,196,550 8.6100 8.4955 117,022 117 297 5/21/1997
248 1,200,000 1,196,153 9.7100 9.6455 127,921 116 296 5/1/1997
249 1,200,000 1,193,588 8.9200 8.8555 145,370 178 178 5/30/1997
250 1,200,000 1,191,123 9.0100 8.8955 125,544 174 258 2/4/1997
251 1,200,000 1,184,577 9.4800 9.3655 150,195 175 175 3/13/1997
252 1,180,000 1,176,069 8.1800 8.1155 120,031 238 238 6/30/1997
253 1,171,000 1,164,248 9.3900 9.2755 129,975 116 236 4/29/1997
254 1,112,000 1,099,233 9.5500 9.4355 124,820 112 232 12/18/1996
255 1,100,000 1,097,059 9.0500 8.9355 111,226 117 297 5/15/1997
256 1,075,000 1,072,018 9.6300 9.5655 121,342 238 238 6/30/1997
257 1,050,000 1,044,261 9.8100 9.7455 120,011 116 236 4/4/1997
258 1,050,000 1,043,799 9.2000 9.0855 114,991 116 236 4/15/1997
259 1,031,250 1,030,405 9.5100 9.3955 108,206 143 299 7/1/1997
260 1,025,000 1,019,636 9.2500 9.1355 105,335 114 294 2/14/1997
261 1,005,000 999,206 9.3900 9.2755 111,550 116 236 4/29/1997
262 920,000 917,660 9.3500 9.2355 95,307 117 297 5/16/1997
263 904,000 900,056 9.2900 9.1755 99,635 141 237 5/15/1997
264 850,000 845,607 9.2900 9.1755 105,222 178 178 6/24/1997
265 800,000 798,840 9.2500 9.1355 87,923 143 239 6/30/1997
266 800,000 797,767 9.5800 9.4655 89,987 118 238 6/6/1997
267 795,000 792,360 9.5000 9.3855 83,351 116 296 4/15/1997
268 800,000 790,629 9.3900 9.2755 88,796 112 232 12/13/1996
269 500,000 498,604 9.5800 9.4655 56,242 118 238 6/10/1997
</TABLE>
[TABLE RESTUBBED FROM ABOVE]
<TABLE>
<CAPTION>
LOAN MATURITY BALLOON MAT DATE
NUMBER DATE BALANCE LTV PREPAYMENT PROVISIONS (2) 95 NOI
<S> <C> <C> <C> <C> <C>
1 2/1/2017 13,527,200 35.79 LO-77 ,YM8 - 143 ,0% - 13 , , , , , , -
2 6/1/2009 14,814,781 53.10 YM1-117 ,1% - 12 ,0% - 12 , , , , , , 4,180,417
3 6/1/2007 14,311,195 58.89 LO-45 ,YM1 - 65 ,0% - 7 , , , , , , 2,555,678
4 2/1/2007 14,051,559 63.87 YM5-41 ,YM2 - 48 ,1% - 12 ,0% - 12 , , , , , 1,150,538
5 1/1/2006 12,156,187 60.78 LO-93 ,0% - 7 , , , , , , , -
6 6/1/2004 12,863,174 69.53 LO-33 ,YM1 - 41 ,0% - 7 , , , , , , 1,754,161
7 7/1/2017 5,655,699 28.42 YM3-178 ,2% - 12 ,1% - 12 ,0% - 36 , , , , , 1,378,950
8 9/1/2012 10,700,980 60.80 LO-60 ,YM1 - 114 ,0% - 6 , , , , , , -
9 6/1/2002 12,799,083 69.18 YM1-51 ,0% - 6 , , , , , , , 1,495,365
10 6/1/2004 12,360,611 54.69 LO-33 ,YM1 - 41 ,0% - 7 , , , , , , 2,074,783
11 6/1/2002 12,493,201 58.11 YM3-51 ,0% - 6 , , , , , , , 2,095,837
12 6/1/2007 10,863,392 60.35 YM3-57 ,YM2 - 48 ,0% - 12 , , , , , , 1,231,568
13 1/1/2012 9,283,293 58.02 LO-76 ,YM1 - 89 ,0% - 7 , , , , , , 1,374,644
14 6/1/2004 10,793,116 72.15 YM1-75 ,0% - 6 , , , , , , , 1,239,966
15 5/1/2009 8,565,720 57.10 YM2-56 ,YM1 - 72 ,0% - 12 , , , , , , 1,714,242
16 2/1/2007 9,797,914 57.63 LO-41 ,YM1 - 59 ,0% - 13 , , , , , , 1,343,511
17 1/1/2012 7,229,634 42.25 LO-76 ,YM1 - 89 ,0% - 7 , , , , , , 2,181,676
18 4/1/2009 7,897,751 54.85 YM2-115 ,1% - 12 ,0% - 12 , , , , , , 1,198,688
19 4/1/2007 8,273,923 64.14 LO-43 ,YM1 - 65 ,0% - 7 , , , , , , 1,593,729
20 1/1/2007 7,903,323 50.99 YM1-106 ,0% - 6 , , , , , , , 1,618,224
21 7/1/2011 - - LO-46 ,YM1 - 83 ,0% - 37 , , , , , , 1,624,225
22 7/1/2017 - - LO-70 ,7% - 12 ,6% - 12 ,5% - 12 ,4% - 12 ,3% - 12 ,2% - 995,294
12 ,1% - 59 ,0% - 37
23 6/1/2007 7,756,914 48.18 LO-45 ,YM1 - 66 ,0% - 6 , , , , , , 920,972
24 4/1/2007 7,781,054 56.38 YM5-91 ,5% - 12 ,0% - 12 , , , , , , 1,257,513
25 7/1/2012 6,095,954 42.04 LO-117 ,YM1 - 36 ,0% - 25 , , , , , , -
26 5/1/2007 7,497,175 51.35 LO-44 ,YM1 - 59 ,0% - 13 , , , , , , 1,896,648
27 2/1/2007 7,449,751 66.66 LO-41 ,YM1 - 65 ,0% - 7 , , , , , , -
28 6/1/2002 7,520,582 69.64 YM1-51 ,0% - 6 , , , , , , , 701,347
29 12/1/2005 6,601,449 54.78 LO-26 ,YM1 - 66 ,0% - 7 , , , , , , 1,165,387
30 5/1/2009 6,137,774 54.32 YM5-116 ,5% - 12 ,0% - 12 , , , , , , -
31 1/1/2012 5,163,906 37.56 LO-76 ,YM1 - 89 ,0% - 7 , , , , , , 1,564,836
32 1/1/2006 6,398,605 42.66 LO-27 ,YM1 - 66 ,0% - 7 , , , , , , 1,113,314
33 1/1/2004 6,981,037 62.05 YM1-64 ,0% - 12 , , , , , , , 1,010,076
34 3/1/2007 6,367,606 60.64 YM5-90 ,5% - 12 ,0% - 12 , , , , , , 745,418
35 6/1/2007 6,099,076 54.46 YM1-111 ,0% - 6 , , , , , , , 1,288,043
36 5/1/2007 6,660,423 70.11 YM5-92 ,5% - 12 ,0% - 12 , , , , , , -
37 6/1/2012 - - YM1-105 ,0% - 72 , , , , , , , -
38 2/1/2007 6,427,131 60.35 YM1-107 ,0% - 6 , , , , , , , 1,025,014
39 4/1/2007 5,932,735 61.16 YM1-109 ,0% - 6 , , , , , , , 927,215
40 12/1/2006 5,915,711 48.49 LO-39 ,YM1 - 65 ,0% - 7 , , , , , , 1,179,848
41 6/1/2007 6,196,193 65.22 YM1-93 ,3% - 12 ,0% - 12 , , , , , , 828,131
42 4/1/2007 5,359,424 44.81 LO-43 ,YM1 - 65 ,0% - 7 , , , , , , 1,059,508
43 3/1/2007 5,615,537 64.55 YM5-54 ,YM9 - 48 ,0% - 12 , , , , , , 742,869
44 6/1/2002 5,841,161 67.92 YM3-51 ,0% - 6 , , , , , , , 1,041,896
45 9/1/2007 5,424,256 67.80 YM5-60 ,YM2 - 48 ,0% - 12 , , , , , , -
46 5/1/2007 5,469,762 44.69 LO-44 ,YM1 - 65 ,0% - 7 , , , , , , 772,117
47 4/1/2007 5,054,025 58.50 YM5-91 ,1% - 12 ,0% - 12 , , , , , , 368,441
48 5/1/2006 4,923,913 59.32 LO-31 ,YM1 - 66 ,0% - 7 , , , , , , 882,527
49 3/1/2007 5,067,756 70.09 YM5-54 ,YM9 - 48 ,0% - 12 , , , , , , 691,636
50 7/1/2007 4,713,970 36.26 YM1-113 ,0% - 5 , , , , , , , 891,463
51 2/1/2007 4,987,105 54.21 YM1-107 ,0% - 6 , , , , , , , 889,438
52 4/1/2007 4,502,509 56.28 LO-7 ,YM1 - 102 ,0% - 6 , , , , , , 688,112
53 1/1/2012 3,604,328 40.16 LO-75 ,YM1 - 90 ,0% - 7 , , , , , , 783,893
54 7/1/2012 4,342,903 52.96 LO-82 ,YM1 - 89 ,0% - 7 , , , , , , 789,456
55 1/1/2007 4,514,659 57.51 YM5-88 ,1% - 12 ,0% - 12 , , , , , , 792,691
56 9/1/2006 4,629,483 64.30 LO-36 ,YM1 - 66 ,0% - 6 , , , , , , 338,460
57 8/1/2002 4,652,625 65.90 YM3-53 ,0% - 6 , , , , , , , 622,252
58 3/1/2017 - - LO-78 ,YM1 - 149 ,0% - 7 , , , , , , 984,587
59 6/1/2015 3,439,398 55.93 YM1-201 ,0% - 12 , , , , , , , -
60 8/1/2012 - - LO-95 ,YM1 - 78 ,0% - 6 , , , , , , 656,399
61 1/1/2006 4,012,261 54.29 LO-28 ,YM1 - 66 ,0% - 6 , , , , , , 654,765
62 8/1/2006 4,185,826 62.94 LO-34 ,YM1 - 66 ,0% - 7 , , , , , , 611,495
63 12/1/2005 3,795,876 55.01 LO-2 ,YM1 - 90 ,0% - 7 , , , , , , 256,136
64 6/1/2007 3,794,590 57.49 LO-57 ,YM1 - 53 ,0% - 7 , , , , , , 64,891
65 6/1/2006 3,863,803 61.33 LO-32 ,YM1 - 66 ,0% - 7 , , , , , , 594,525
66 12/1/2006 3,692,291 53.20 YM2-99 ,0% - 12 , , , , , , , 659,100
67 3/1/2002 4,152,218 64.43 YM5-48 ,0% - 6 , , , , , , , 445,648
68 5/1/2007 3,454,908 65.19 LO-44 ,YM1 - 65 ,0% - 7 , , , , , , 315,051
69 2/1/2007 3,450,831 55.21 LO-50 ,YM1 - 56 ,0% - 7 , , , , , , 768,238
70 6/1/2009 3,111,928 57.10 YM1-129 ,0% - 12 , , , , , , , 485,526
71 2/1/2007 3,588,934 61.35 YM1-107 ,0% - 6 , , , , , , , 569,875
72 5/1/2007 3,335,940 52.95 YM9-109 ,0% - 7 , , , , , , , -
73 4/1/2007 2,891,536 47.40 YM1-109 ,0% - 6 , , , , , , , 621,726
74 6/1/2007 3,170,206 62.16 YM1-111 ,0% - 6 , , , , , , , 396,417
75 3/1/2009 2,913,733 56.03 YM5-114 ,0% - 24 , , , , , , , -
76 2/1/2008 2,974,234 59.48 YM2-101 ,2% - 12 ,0% - 12 , , , , , , 192,766
77 6/1/2004 3,351,414 64.45 LO-33 ,YM1 - 41 ,0% - 7 , , , , , , 347,137
78 7/1/2007 3,279,869 65.60 LO-47 ,YM1 - 65 ,0% - 6 , , , , , , 369,923
79 7/1/2007 3,307,307 67.50 YM1-112 ,0% - 6 , , , , , , , 400,787
80 4/1/2012 1,580,491 26.79 LO-79 ,YM1 - 89 ,0% - 7 , , , , , , 441,117
81 7/1/2007 3,006,173 64.23 YM1-112 ,0% - 6 , , , , , , , 677,735
82 6/1/2002 3,333,432 68.03 YM1-51 ,0% - 6 , , , , , , , 430,922
83 5/1/2007 2,905,917 54.83 LO-8 ,YM1 - 102 ,0% - 6 , , , , , , 598,365
84 1/1/2004 2,973,002 49.55 YM1-69 ,0% - 7 , , , , , , , 806,306
85 1/1/2009 2,681,434 52.32 LO-40 ,YM1 - 89 ,0% - 7 , , , , , , 561,911
86 7/1/2007 2,933,531 62.42 YM1-112 ,0% - 6 , , , , , , , 384,148
87 8/1/2007 2,851,536 60.67 LO-47 ,YM1 - 66 ,0% - 6 , , , , , , 461,297
88 6/1/2015 2,460,707 54.08 YM5-141 ,5% - 12 ,4% - 12 ,3% - 12 ,2% - 12 ,1% - -
12 ,0% - 12 , ,
89 7/1/2012 2,298,879 51.09 LO-82 ,YM1 - 89 ,0% - 7 , , , , , , 406,279
90 6/1/2007 2,912,319 53.44 YM5-93 ,5% - 12 ,0% - 12 , , , , , , 579,523
91 4/1/2007 3,012,065 70.05 YM1-109 ,0% - 6 , , , , , , , 404,269
92 9/1/2007 2,713,105 52.68 LO-48 ,YM1 - 65 ,0% - 7 , , , , , , 439,486
93 1/1/2007 2,749,838 60.44 YM5-88 ,1% - 12 ,0% - 12 , , , , , , 482,942
94 3/1/2007 2,747,282 47.37 YM1-108 ,0% - 6 , , , , , , , 489,483
95 7/1/2004 2,996,766 66.89 LO-34 ,YM1 - 41 ,0% - 7 , , , , , , 339,947
96 5/1/2007 2,738,498 55.89 YM3-32 ,YM2 - 12 ,YM1 - 60 ,0% - 12 , , , , , 274,377
97 12/1/2008 2,537,616 45.31 YM5-111 ,5% - 12 ,0% - 12 , , , , , , -
98 4/1/2017 - - LO-79 ,YM1 - 149 ,0% - 7 , , , , , , 450,539
99 7/31/2007 2,715,239 67.04 LO-47 ,YM1 - 65 ,0% - 6 , , , , , , 656,978
100 12/1/2008 2,484,492 57.78 YM5-111 ,5% - 12 ,0% - 12 , , , , , , -
101 9/1/2007 2,502,169 58.19 LO-48 ,YM1 - 66 ,0% - 6 , , , , , , -
102 7/1/2012 2,100,867 35.61 LO-46 ,YM1 - 95 ,0% - 37 , , , , , , 790,964
103 7/1/2007 2,624,836 65.62 LO-46 ,YM1 - 65 ,0% - 7 , , , , , , 128,537
104 5/1/2004 2,985,143 65.61 YM5-56 ,5% - 12 ,1% - 6 ,0% - 6 , , , , , -
105 5/1/2012 1,382,967 31.08 LO-80 ,YM1 - 83 ,0% - 13 , , , , , , 459,917
106 2/1/2007 2,647,772 52.96 LO-40 ,1% - 66 ,0% - 7 , , , , , , 487,497
107 4/1/2017 - - LO-79 ,YM1 - 149 ,0% - 7 , , , , , , 470,353
108 2/1/2017 - - LO-77 ,YM1 - 149 ,0% - 7 , , , , , , 562,176
109 4/1/2007 2,571,362 53.57 LO-43 ,YM1 - 65 ,0% - 7 , , , , , , 269,149
110 1/1/2004 2,570,969 47.61 YM1-69 ,0% - 7 , , , , , , , 763,269
111 1/1/2007 2,481,153 43.76 LO-40 ,YM1 - 65 ,0% - 7 , , , , , , 518,971
112 1/1/2004 2,715,339 39.35 YM1-70 ,0% - 6 , , , , , , , 258,425
113 9/1/2007 2,460,783 35.15 YM1-114 ,0% - 6 , , , , , , , 570,901
114 7/1/2017 - - LO-82 ,YM1 - 95 ,0% - 61 , , , , , , 647,894
115 12/1/2006 2,464,880 57.32 LO-39 ,YM1 - 65 ,0% - 7 , , , , , , 623,367
116 1/1/2002 2,843,976 72.46 LO-15 ,YM1 - 30 ,0% - 7 , , , , , , 348,916
117 8/1/2006 2,489,261 59.98 LO-34 ,YM1 - 66 ,0% - 7 , , , , , , 445,755
118 7/1/2007 2,614,414 58.10 YM5-94 ,5% - 12 ,0% - 12 , , , , , , 219,995
119 6/1/2004 2,633,672 69.31 YM5-57 ,5% - 12 ,1% - 6 ,0% - 6 , , , , , 337,274
120 9/30/2006 2,459,328 53.46 YM9-73 ,3% - 12 ,2% - 12 ,1% - 5 ,0% - 6 , , , , 517,838
121 8/1/2009 2,255,725 42.56 YM5-119 ,5% - 12 ,0% - 12 , , , , , , -
122 7/1/2007 2,571,938 61.60 LO-46 ,YM1 - 65 ,0% - 7 , , , , , , 394,671
123 8/1/2007 2,020,721 51.81 YM5-59 ,1.5% - 48 ,0% - 12 , , , , , , -
124 7/1/2007 2,356,985 56.12 YM5-94 ,5% - 12 ,0% - 12 , , , , , , 379,884
125 7/1/2007 2,482,063 56.41 LO-47 ,YM1 - 65 ,0% - 6 , , , , , , 255,935
126 5/1/2004 2,347,878 55.90 LO-44 ,YM1 - 29 ,0% - 7 , , , , , , 680,271
127 1/1/2004 2,474,022 56.23 LO-15 ,YM1 - 54 ,0% - 7 , , , , , , 385,809
128 5/1/2007 2,300,476 58.99 YM1-110 ,0% - 6 , , , , , , , 255,846
129 7/1/2014 - - LO-82 ,YM1 - 113 ,0% - 7 , , , , , , 536,830
130 9/1/2007 2,146,188 56.48 LO-48 ,YM1 - 66 ,0% - 6 , , , , , , 381,314
131 7/1/2007 2,192,590 57.70 LO-46 ,YM1 - 65 ,0% - 7 , , , , , , -
132 2/1/2007 1,934,060 47.17 YM1-107 ,0% - 6 , , , , , , , 493,281
133 1/1/2007 2,177,311 50.75 LO-40 ,YM1 - 65 ,0% - 7 , , , , , , -
134 3/1/2007 2,188,618 57.60 YM1-77 ,3% - 12 ,2% - 12 ,1% - 6 ,0% - 7 , , , , 420,291
135 6/1/2004 2,148,378 52.01 YM5-57 ,5% - 12 ,0% - 7 379,240
136 6/1/2007 2,277,085 67.47 YM5-57 ,5% - 12, 1% - 6, 0% - 6 , , , , 353,447
137 2/1/2007 2,270,914 66.79 YM1-107 ,0% - 6 , , , , , , , 355,283
138 3/1/2009 - - YM5-114 ,5% - 12 ,0% - 12 , , , , , , 653,857
139 5/1/2007 1,871,543 55.05 YM1-109 ,0% - 7 , , , , , , , 442,772
140 6/1/2009 1,924,769 34.74 YM5-117 ,5% - 12 ,0% - 12 , , , , , , -
141 3/1/2007 2,226,386 61.00 YM1-108 ,0% - 6 , , , , , , , 327,209
142 4/1/2012 1,607,745 48.72 LO-79 ,YM1 - 89 ,0% - 7 , , , , , , 432,822
143 3/1/2012 1,080,964 25.89 YM2-162 ,0% - 12 , , , , , , , 449,114
144 4/1/2007 1,808,531 50.10 YM1-109 ,0% - 6 , , , , , , , 402,138
145 1/1/2004 2,232,081 57.23 YM9-69 ,0% - 7 , , , , , , , 168,497
146 9/1/2007 2,011,553 56.66 YM5-96 ,5% - 12 ,0% - 12 , , , , , , 394,014
147 7/1/2009 1,857,236 53.06 YM5-118 ,5% - 12 ,0% - 12 , , , , , , 515,229
148 1/1/2007 1,726,039 49.32 LO-39 ,YM1 - 60 ,0% - 13 , , , , , , 251,496
149 7/1/2007 2,042,863 62.86 YM1-82 ,2% - 12 ,1% - 12 ,0% - 12 , , , , , -
150 6/30/2007 1,985,497 51.30 YM1-111 ,0% - 6 , , , , , , , 183,983
151 7/1/2004 2,140,671 62.05 LO-34 ,YM1 - 41 ,0% - 7 , , , , , , 240,718
152 6/1/2004 2,163,019 64.57 YM5-57 ,1% - 12 ,0% - 12 , , , , , , 159,952
153 6/1/2009 1,847,779 40.83 YM5-117 ,5% - 12 ,0% - 12 , , , , , , -
154 12/1/2006 1,740,794 49.74 LO-39 ,YM1 - 65 ,0% - 7 , , , , , , 355,496
155 7/1/2007 1,938,089 47.97 YM5-94 ,5% - 12 ,0% - 12 , , , , , , 353,464
156 7/1/2012 848,076 26.09 YM9-166 ,0% - 12 , , , , , , , 342,709
157 5/1/2012 1,009,039 22.93 LO-80 ,YM1 - 89 ,0% - 7 , , , , , , 444,709
158 2/1/2007 1,904,311 61.43 YM5-89 ,5% - 12 ,0% - 12 , , , , , , 409,453
159 1/1/2007 1,871,563 60.37 LO-40 ,YM1 - 65 ,0% - 7 , , , , , , 264,304
160 11/1/2002 2,035,398 41.54 LO-1 ,5% - 12 ,4% - 12 ,3% - 12 ,2% - 12 ,1% - -
6 ,0% - 7 , ,
161 5/1/2012 - - YM5-92 ,5% - 12 ,4% - 12 ,3% - 12 ,2% - 12 ,1% - 413,268
12 ,0% - 24 , ,
162 6/1/2007 1,783,768 44.59 LO-45 ,YM1 - 65 ,0% - 7 , , , , , , 361,708
163 2/1/2017 - - YM1-227 ,0% - 6 , , , , , , , 284,806
164 9/1/2006 1,904,108 63.90 YM9-101 ,0% - 7 , , , , , , , 264,671
165 6/30/2007 1,737,310 43.98 YM1-111 ,0% - 6 , , , , , , , -
166 7/1/2007 1,731,910 64.14 LO-46 ,YM1 - 65 ,0% - 7 , , , , , , 230,095
167 5/1/2012 1,414,407 48.77 LO-57 ,YM1 - 112 ,0% - 7 , , , , , , 321,387
168 1/1/2012 - - YM1-166 ,0% - 6 , , , , , , , -
169 7/1/2012 1,196,919 42.15 LO-82 ,YM1 - 59 ,0% - 37 , , , , , , -
170 4/1/2012 881,686 31.49 LO-55 ,YM1 - 113 ,0% - 7 , , , , , , 296,294
171 4/1/2007 1,693,422 55.52 LO-31 ,YM1 - 77 ,0% - 7 , , , , , , -
172 9/1/2022 - - LO-120 ,YM1 - 174 ,0% - 6 , , , , , , -
173 7/1/2007 1,770,684 53.66 YM5-94 ,5% - 12 ,0% - 12 , , , , , , 219,629
174 7/1/2012 1,326,496 42.79 LO-58 ,YM1 - 113 ,0% - 7 , , , , , , -
175 7/1/2022 - - LO-118 ,YM1 - 174 ,0% - 6 , , , , , , 352,694
176 3/1/2007 1,777,788 65.36 YM1-108 ,0% - 6 , , , , , , , 168,072
177 12/1/2006 1,623,417 42.72 LO-38 ,YM1 - 60 ,0% - 13 , , , , , , 462,072
178 3/1/2007 1,616,683 53.89 YM1-108 ,0% - 6 , , , , , , , 233,163
179 7/1/2007 1,605,936 61.77 YM1-112 ,0% - 6 , , , , , , , 320,406
180 1/1/2007 1,581,257 56.98 LO-39 ,YM1 - 60 ,0% - 13 , , , , , , 323,156
181 8/1/2007 1,552,889 43.14 YM5-95 ,5% - 12 ,0% - 12 , , , , , , 402,580
182 6/1/2009 1,462,825 42.52 YM5-117 ,5% - 12 ,0% - 12 , , , , , , -
183 4/1/2009 1,182,306 43.31 YM5-79 ,5% - 12 ,4% - 12 ,3% - 12 ,2% - 12 ,0% - 12 , , , 346,527
184 4/1/2009 1,481,597 56.98 YM3-31 ,2% - 12 ,1% - 60 ,0% - 36 , , , , , 306,506
185 4/1/2007 1,326,412 54.70 YM5-91 ,5% - 12 ,0% - 12 , , , , , , 349,328
186 6/1/2004 1,660,338 67.22 YM1-75 ,0% - 6 , , , , , , , 269,693
187 4/1/2007 1,521,088 60.84 YM5-91 ,5% - 12 ,0% - 12 , , , , , , 259,828
188 1/1/2007 1,520,009 49.03 YM5-88 ,5% - 12 ,0% - 12 , , , , , , 368,572
189 9/1/2007 1,523,067 58.58 LO-48 ,YM1 - 66 ,0% - 6 , , , , , , 281,126
190 6/1/2009 1,401,232 46.71 YM5-117 ,5% - 12 ,0% - 12 , , , , , , -
191 8/1/2017 - - LO-59 ,YM1 - 120 ,YM5 - 12 ,YM4 - 12 ,YM3 - 12 ,YM2 - 345,527
12 ,YM1 - 6 ,0% - 6 ,
192 7/1/2012 1,181,738 33.76 LO-46 ,YM1 - 95 ,0% - 37 , , , , , , 518,006
193 5/1/2004 1,611,626 62.59 LO-44 ,YM1 - 29 ,0% - 7 , , , , , , 415,764
194 12/1/2011 1,189,206 45.22 LO-75 ,YM1 - 89 ,0% - 7 , , , , , , 211,536
195 3/1/2007 1,289,425 49.03 LO-42 ,YM1 - 65 ,0% - 7 , , , , , , 454,530
196 6/1/2007 1,450,655 50.02 YM1-111 ,0% - 6 , , , , , , , 222,782
197 6/1/2017 - - LO-56 ,YM2 - 121 ,2% - 36 ,0% - 24 , , , , , 328,648
198 7/1/2007 1,416,337 58.41 LO-46 ,YM1 - 65 ,0% - 7 , , , , , , 239,922
199 7/1/2007 1,421,450 59.23 LO-46 ,YM1 - 65 ,0% - 7 , , , , , , 206,403
200 7/1/2007 1,379,904 63.44 LO-46 ,YM1 - 66 ,0% - 6 , , , , , , 279,373
201 1/1/2007 1,400,387 58.96 YM1-106 ,0% - 6 , , , , , , , -
202 1/1/2007 1,400,059 56.00 YM1-106 ,0% - 6 , , , , , , , 157,718
203 8/1/2002 1,578,777 65.78 YM9-34 ,2% - 12 ,1% - 6 ,0% - 7 , , , , , 54,636
204 10/1/2006 1,391,878 61.86 YM9 - 103 ,0% - 6 , , , , , , -
205 10/1/2006 1,203,288 48.13 YM9 - 103 ,0% - 6 , , , , , , 337,724
206 7/1/2017 - - LO-82 ,YM1 - 119 ,0% - 37 , , , , , , -
207 8/1/2007 1,307,696 59.44 YM5-95 ,5% - 12 ,0% - 12 , , , , , , 217,223
208 6/1/2009 1,235,053 50.41 YM5-117 ,5% - 12 ,0% - 12 , , , , , , 269,850
209 4/1/2004 1,438,909 50.49 YM1-73 ,0% - 6 , , , , , , , 279,005
210 4/1/2007 1,316,156 48.75 LO-43 ,YM1 - 65 ,0% - 7 , , , , , , 253,509
211 1/1/2004 1,428,432 42.01 LO-16 ,3% - 12 ,2% - 12 ,1% - 29 ,0% - 7 , , , , 401,413
212 7/1/2017 - - LO-82 ,YM1 - 119 ,0% - 37 , , , , , , -
213 7/1/2007 1,316,355 50.63 YM1-112 ,0% - 6 , , , , , , , 232,209
214 3/1/2007 1,113,817 42.03 LO-42 ,YM1 - 65 ,0% - 7 , , , , , , -
215 9/1/2012 1,015,556 48.36 LO-84 ,YM1 - 90 ,0% - 6 , , , , , , -
216 4/1/2007 1,094,579 46.58 YM5-91 ,5% - 12 ,0% - 12 , , , , , , 275,492
217 6/1/2009 1,154,861 31.90 YM5-117 ,5% - 12 ,0% - 12 , , , , , , -
218 4/1/2007 1,241,090 41.65 LO-19 ,0% - 96 , , , , , , , 348,274
219 2/1/2007 1,228,922 47.27 LO-41 ,YM1 - 65 ,0% - 7 , , , , , , 183,775
220 1/1/2004 1,343,625 67.18 YM9-69 ,0% - 7 , , , , , , , 77,567
221 1/1/2007 1,232,148 59.52 LO-39 ,YM1 - 71 ,0%-2 , , , , , , 223,592
222 4/1/2007 1,208,951 60.45 LO-31 ,YM1 - 77 ,0% - 7 , , , , , , -
223 2/1/2007 1,196,655 58.95 YM5-77 ,2% - 12 ,1% - 12 ,0% - 12 , , , , , 197,472
224 6/1/2009 1,118,515 54.56 YM5-117 ,5% - 12 ,0% - 12 , , , , , , 230,916
225 1/1/2004 1,285,978 41.48 YM1-70 ,0% - 6 , , , , , , , 158,115
226 8/1/2007 1,142,290 50.21 YM5-95 ,5% - 12 ,0% - 12 , , , , , , 146,793
227 7/1/2007 1,150,277 63.90 LO-58 ,YM1 - 54 ,0% - 6 , , , , , , 193,147
228 6/1/2009 1,077,871 42.27 YM5-117 ,5% - 12 ,0% - 12 , , , , , , -
229 6/1/2009 1,077,871 44.91 YM5-117 ,5% - 12 ,0% - 12 , , , , , , -
230 5/1/2012 637,025 29.63 LO-80 ,YM1 - 89 ,0% - 7 , , , , , , 361,032
231 5/1/2012 - - YM5-104 ,5% - 12 ,4% - 12 ,3% - 12 ,2% - 12 ,1% - 12 ,0% - 12 , , 184,644
232 5/1/2007 1,154,638 62.75 YM5-92 ,5% - 12 ,0% - 12 , , , , , , 179,258
233 7/1/2007 1,105,499 58.18 YM5-94 ,5% - 12 ,0% - 12 , , , , , , 235,740
234 6/1/2009 1,039,375 34.65 YM5-117 ,5% - 12 ,0% - 12 , , , , , , -
235 5/1/2004 1,213,727 54.67 YM5-56 ,5% - 6 ,0% - 18 , , , , , , 166,020
236 7/1/2007 1,083,460 57.02 LO-46 ,YM1 - 65 ,0% - 7 , , , , , , 234,655
237 4/1/2017 - - LO-79 ,YM1 - 149 ,0% - 7 , , , , , , 257,859
238 5/1/2006 1,072,509 53.63 LO-31 ,YM1 - 66 ,0% - 7 , , , , , , 219,207
239 4/1/2007 1,145,464 63.64 YM1-54 ,5% - 12 ,4% - 12 ,3% - 12 ,2% - 12 ,1% - 6 ,0% - 7 , , 132,246
240 4/1/2007 1,061,748 53.09 YM5-91 ,5% - 12 ,0% - 12 , , , , , , 123,229
241 4/1/2012 541,264 28.87 LO-79 ,YM1 - 89 ,0% - 7 , , , , , , 269,994
242 1/1/2007 1,017,225 56.89 YM5-88 ,5% - 12 ,0% - 12 , , , , , , 277,683
243 6/1/2009 943,885 55.52 YM5-117 ,5% - 12 ,0% - 12 , , , , , , 125,573
244 7/1/2007 1,075,071 56.58 LO-45 ,YM1 - 67 ,0% - 6 , , , , , , -
245 6/1/2009 923,889 34.03 YM5-117 ,5% - 12 ,0% - 12 , , , , , , -
246 6/1/2009 923,889 46.19 YM5-117 ,5% - 12 ,0% - 12 , , , , , , -
247 6/1/2007 983,844 44.72 YM5-93 ,5% - 12 ,0% - 12 , , , , , , 149,492
248 5/1/2007 1,008,584 53.08 LO-45 ,YM1 - 65 ,0% - 6 , , , , , , -
249 7/1/2012 - - LO-82 ,YM1 - 89 ,0% - 7 , , , , , , 346,522
250 3/1/2012 650,051 44.83 YM5-90 ,5% - 12 ,0% - 72 , , , , , , 168,677
251 4/1/2012 - - YM5-103 ,5% - 12 ,4% - 12 ,3% - 12 ,2% - 12 ,1% - 12 ,0% - 12 , , 284,685
252 7/1/2017 - - LO-82 ,YM1 - 149 ,0% - 7 , , , , , , -
253 5/1/2007 840,964 53.77 YM5-92 ,5% - 12 ,0% - 12 , , , , , , -
254 1/1/2007 802,153 39.61 YM5-88 ,5% - 12 ,0% - 12 , , , , , , 176,558
255 6/1/2007 911,174 56.95 YM5-93 ,5% - 12 ,0% - 12 , , , , , , 191,335
256 7/1/2017 - - YM1-177 ,0% - 61 , , , , , , , 203,076
257 5/1/2007 762,841 35.98 LO-44 ,YM1 - 65 ,0% - 7 , , , , , , 206,400
258 5/1/2007 750,043 35.72 YM5-92 ,5% - 12 ,0% - 12 , , , , , , 176,506
259 8/1/2009 805,713 55.57 YM5-119 ,5% - 12 ,0% - 12 , , , , , , 142,842
260 3/1/2007 852,893 44.89 YM5-90 ,5% - 12 ,0% - 12 , , , , , , 185,812
261 5/1/2007 721,749 53.66 YM5-92 ,5% - 12 ,0% - 12 , , , , , , 133,659
262 6/1/2007 767,228 56.00 YM5-93 ,5% - 12 ,0% - 12 , , , , , , (103,860)
263 6/1/2009 560,965 40.07 YM5-117 ,5% - 12 ,0% - 12 , , , , , , 161,160
264 7/1/2012 - - YM5-106 ,5% - 12 ,4% - 12 ,3% - 12 ,2% - 12 ,1% - 12 ,0% - 12 , , 181,813
265 8/1/2009 495,725 41.31 YM5-119 ,5% - 12 ,0% - 12 , , , , , , 152,257
266 7/1/2007 577,566 29.62 YM5-82 ,5% - 12 ,4% - 12 ,0% - 12 , , , , , 122,600
267 5/1/2007 665,172 61.59 YM5-92 ,5% - 12 ,0% - 12 , , , , , , 106,495
268 1/1/2007 574,527 52.23 YM5-88 ,5% - 12 ,0% - 12 , , , , , , 230,198
269 7/1/2007 360,979 41.25 YM5-82 ,5% - 12 ,4% - 12 ,0% - 12 , , , , , 97,700
</TABLE>
[TABLE RESTUBBED FROM ABOVE]
<TABLE>
<CAPTION>
LOAN 95 NOI 96 NOI 96 NOI REPAIR &
NUMBER MONTHS 96 NOI MONTHS AS OF DATE UW NOI UW CASH FLOW UW DSCR REMEDIATION TI/LC
<S> <C> <C> <C> <C> <C> <C> <C> <C> <C>
1 - 2,333,737 12 12/31/1996 3,417,087 3,286,276 1.28 1,317,129 1,350,000
2 12 4,832,649 12 12/31/1996 2,793,775 2,455,913 1.29 - -
3 12 2,548,363 12 12/31/1996 2,393,248 2,197,826 1.46 - -
4 12 1,672,774 12 12/31/1996 2,001,426 1,873,119 1.28 - -
5 - 1,885,776 12 12/31/1996 2,147,665 2,029,193 1.40 - 25,000
6 12 1,638,851 12 12/31/1996 1,761,911 1,649,911 1.25 14,688 -
7 12 1,622,516 12 12/31/1996 1,876,168 1,804,589 1.29 - -
8 - - - 1,596,472 1,540,726 1.25 171,250 -
9 12 1,541,396 12 12/31/1996 1,851,187 1,690,749 1.27 16,000 260,850
10 12 1,932,816 12 12/31/1996 1,956,083 1,784,732 1.33 - -
11 12 2,198,721 12 12/31/1996 2,045,666 1,702,444 1.30 - -
12 12 1,264,720 12 12/31/1996 1,758,991 1,707,802 1.31 1,850,000 -
13 12 1,347,643 12 12/31/1996 1,443,275 1,362,202 1.26 - -
14 12 1,255,626 12 12/31/1996 1,348,436 1,312,436 1.23 - -
15 12 1,651,962 12 12/31/1996 1,602,459 1,508,810 1.34 - -
16 12 1,323,610 12 12/31/1996 1,397,726 1,249,889 1.20 - -
17 12 2,358,928 12 12/31/1996 2,043,235 1,665,175 1.51 23,750 -
18 12 972,157 12 12/31/1996 1,534,989 1,346,259 1.31 - -
19 12 1,606,618 12 12/31/1996 1,339,534 1,258,534 1.25 63,100 -
20 12 1,686,081 12 12/31/1996 1,804,261 1,539,574 1.48 128,450 -
21 12 1,775,719 12 12/31/1996 1,616,900 1,552,675 1.29 - -
22 12 1,352,884 12 12/31/1996 1,830,503 1,780,503 1.71 - -
23 12 984,890 12 12/31/1996 1,320,740 1,224,823 1.34 - -
24 12 1,297,421 12 12/31/1996 1,413,892 1,234,345 1.30 1,077,000 -
25 12 - 12 12/31/1996 1,185,446 1,144,336 1.25 - -
26 12 2,125,042 12 12/31/1996 1,441,321 1,419,193 1.53 8,125 -
27 12 1,102,150 12 12/31/1996 1,169,715 1,061,799 1.36 337,938 200,088
28 12 718,787 12 12/31/1996 1,149,653 1,003,232 1.28 - 262,500
29 12 1,141,928 12 12/31/1996 1,093,487 1,004,139 1.34 9,688 -
30 - - - 1,019,994 1,001,310 1.26 - -
31 12 1,434,761 12 12/31/1996 1,358,512 1,325,347 1.74 - -
32 12 1,223,677 12 12/31/1996 1,252,659 1,153,196 1.61 111,875 -
33 12 985,042 12 12/31/1996 1,151,077 980,210 1.29 - -
34 12 898,164 12 12/31/1996 1,071,125 1,037,925 1.36 - -
35 12 1,346,541 12 12/31/1996 1,369,375 1,221,335 1.47 10,063 -
36 - 626,322 9 12/31/1996 952,051 871,501 1.25 42,188 -
37 - - - 1,184,462 1,129,373 1.28 - -
38 12 1,042,676 12 12/31/1996 1,042,713 956,025 1.40 13,375 -
39 12 943,597 11 11/30/1996 1,007,724 909,939 1.26 13,750 42,500
40 12 1,263,889 12 12/31/1996 1,241,543 1,080,089 1.53 175,975 -
41 12 875,010 12 12/31/1996 936,763 837,251 1.30 - -
42 12 1,514,938 12 12/31/1996 1,447,908 1,412,575 2.18 35,646 -
43 12 803,788 12 12/31/1996 799,784 746,264 1.32 - -
44 9 757,402 12 12/31/1996 860,233 769,273 1.27 - 100,000
45 - - - 709,534 688,684 1.28 - -
46 12 841,774 12 12/31/1996 902,069 824,363 1.38 - -
47 12 644,607 12 12/31/1996 833,042 788,512 1.28 - 800,000
48 12 883,599 12 12/31/1996 926,345 862,876 1.47 7,813 -
49 12 722,636 12 12/31/1996 736,573 682,981 1.32 22,000 -
50 12 1,081,058 12 3/31/1997 1,095,077 906,092 1.58 304,000 13,912
51 12 910,084 12 12/31/1996 883,549 808,957 1.53 91,875 -
52 12 1,003,796 12 12/31/1996 954,659 816,003 1.33 256,875 -
53 12 799,507 12 12/31/1996 846,637 811,712 1.53 44,106 -
54 12 764,781 12 12/31/1996 788,757 745,557 1.42 15,000 -
55 12 760,293 12 12/31/1996 787,916 719,195 1.34 13,688 250,000
56 5 810,801 12 12/31/1996 757,408 688,658 1.43 - -
57 12 677,283 12 12/31/1996 721,562 619,781 1.25 30,938 -
58 12 702,304 12 12/31/1996 821,224 735,685 1.36 - -
59 - - - 542,861 534,961 1.15 - -
60 12 704,493 12 12/31/1996 708,953 690,665 1.18 19,536 104,000
61 12 712,169 12 12/15/1996 706,234 665,734 1.47 - -
62 12 665,683 12 12/31/1996 637,009 560,459 1.21 - -
63 5 487,408 12 12/31/1996 694,328 599,728 1.38 109,765 -
64 12 350,770 12 12/31/1996 838,107 693,340 1.51 279,350 -
65 12 629,510 12 12/31/1996 651,867 586,821 1.23 34,688 -
66 12 502,236 9 9/30/1996 608,921 586,200 1.35 - -
67 12 612,542 12 12/31/1996 633,410 615,059 1.42 - -
68 12 388,042 12 12/31/1996 537,772 480,441 1.16 7,875 2,683
69 12 734,054 12 12/31/1996 669,509 648,848 1.57 - -
70 12 540,451 12 12/31/1996 519,683 500,303 1.26 - -
71 12 581,288 12 12/31/1996 590,504 544,616 1.43 102,500 -
72 - - - 633,751 576,628 1.37 63,975 -
73 12 743,147 12 12/31/1996 1,139,141 936,180 2.05 230,269 -
74 12 536,833 12 12/31/1996 535,408 499,104 1.29 21,148 50,000
75 - - - 527,154 494,883 1.31 - -
76 12 - - 491,261 476,210 1.30 - -
77 12 493,067 12 12/31/1996 530,586 516,546 1.35 4,375 -
78 12 458,100 12 12/31/1996 463,827 437,205 1.28 101,875 -
79 12 449,031 12 12/31/1996 519,235 456,684 1.25 104,750 -
80 12 610,222 12 12/31/1996 615,420 562,849 1.43 17,125 -
81 12 363,154 12 12/31/1996 606,351 579,351 1.55 6,690 -
82 12 440,053 12 12/31/1996 481,007 438,795 1.28 - -
83 12 804,002 12 12/31/1996 660,842 588,071 1.47 2,688 -
84 12 739,514 12 12/31/1996 674,199 636,708 1.64 19,530 -
85 12 534,759 12 12/31/1996 501,864 451,950 1.33 44,063 -
86 12 397,983 12 12/31/1996 584,297 534,530 1.47 28,150 -
87 12 436,773 12 12/31/1996 466,161 439,490 1.32 84,375 -
88 - - - 427,153 409,153 1.23 - -
89 12 461,314 12 12/31/1996 535,715 473,372 1.37 - -
90 12 662,959 12 12/31/1996 506,766 467,970 1.30 - -
91 12 441,971 12 12/31/1996 462,520 405,710 1.27 73,062 -
92 12 498,103 12 12/31/1996 494,896 437,366 1.40 9,867 -
93 12 477,368 12 12/31/1996 511,575 437,287 1.33 18,238 -
94 12 516,271 12 12/31/1996 493,395 453,145 1.36 4,662 -
95 12 430,473 12 12/31/1996 391,576 358,051 1.15 1,875 -
96 7 469,970 12 12/31/1996 485,101 441,325 1.31 - -
97 - - - 511,296 495,412 1.49 - -
98 12 529,262 12 12/31/1996 566,704 498,441 1.48 2,875 -
99 12 650,309 12 12/31/1996 430,325 408,075 1.38 58,158 -
100 - - - 500,350 483,912 1.49 - -
101 - 658,385 12 4/30/1997 572,712 505,480 1.57 - -
102 12 830,510 12 12/31/1996 876,503 723,708 2.29 4,125 -
103 5 485,121 12 12/31/1996 518,383 417,333 1.34 291,704 -
104 - (23,838) 12 12/31/1996 457,832 420,032 1.40 - -
105 12 509,573 12 12/31/1996 516,155 477,817 1.39 90,300 -
106 12 585,970 12 12/31/1996 574,054 506,651 1.54 - 59,377
107 12 418,365 12 12/31/1996 571,166 506,316 1.54 29,471 -
108 12 755,341 12 12/31/1996 664,523 591,862 1.69 120,000 -
109 12 316,924 12 12/31/1996 505,098 478,306 1.52 10,875 -
110 12 656,756 12 12/31/1996 610,607 570,560 1.71 79,000 -
111 12 513,608 12 12/31/1996 523,648 394,730 1.30 - -
112 12 486,487 12 12/31/1996 616,192 496,549 1.63 12,500 -
113 12 543,079 12 12/31/1996 483,695 402,799 1.37 22,500 30,000
114 12 708,174 12 12/31/1996 733,025 638,282 2.06 68,371 -
115 12 515,330 9 641,201 535,219 1.82 - -
116 12 329,362 9 12/31/1996 460,150 425,194 1.58 4,625 -
117 12 516,575 12 12/31/1996 517,102 476,997 1.56 28,825 -
118 12 280,123 12 12/31/1996 431,924 393,639 1.45 - -
119 12 358,371 12 9/30/1996 375,471 353,871 1.22 - -
120 12 432,210 12 12/31/1996 335,571 294,865 0.97 4,500 50,000
121 - 132,167 4 12/31/1996 430,267 397,049 1.32 - -
122 12 340,888 12 12/31/1996 429,782 399,782 1.49 23,985 -
123 - - - 413,539 373,730 1.25 - -
124 12 434,431 12 12/31/1996 417,086 374,295 1.31 - -
125 12 344,328 12 12/31/1996 398,232 362,982 1.40 144,290 -
126 12 615,945 12 12/31/1996 601,009 478,250 1.49 105,050 -
127 12 483,132 12 12/31/1996 463,578 405,828 1.55 15,000 -
128 12 460,404 12 12/31/1996 421,453 386,282 1.33 - -
129 12 479,525 12 12/31/1996 548,109 473,085 1.45 3,388 -
130 12 426,901 12 12/31/1996 389,728 343,310 1.39 14,594 -
131 - 656,416 12 12/31/1996 411,557 376,297 1.41 950 -
132 12 488,148 12 12/31/1996 725,768 648,182 2.13 62,856 -
133 - 414,795 12 12/31/1996 572,090 536,286 2.06 3,813 -
134 12 - - 443,719 415,770 1.53 - 84,000
135 12 382,300 12 12/31/1996 441,735 369,615 1.31 24,938 100,000
136 12 335,191 12 12/31/1996 324,951 304,887 1.29 32,438 -
137 12 375,632 12 12/31/1996 384,054 349,206 1.45 41,975 -
138 12 692,932 12 12/31/1996 590,169 541,674 1.54 - -
139 12 454,793 12 12/31/1996 532,407 463,598 1.55 2,500 -
140 - - - 397,283 381,238 1.52 - -
141 12 327,288 12 12/31/1996 330,853 304,357 1.29 97,125 -
142 12 529,347 12 12/31/1996 454,829 417,704 1.76 - -
143 12 483,780 12 12/31/1996 424,847 354,500 1.32 - -
144 12 450,146 12 12/31/1996 545,087 434,985 1.53 213,512 -
145 12 310,472 12 12/31/1996 329,916 307,233 1.22 21,000 63,000
146 12 393,165 12 12/31/1996 372,707 336,596 1.40 - -
147 12 420,307 12 12/31/1996 350,600 314,783 1.31 - -
148 12 535,065 12 3/31/1997 461,349 432,099 1.67 - -
149 - - - 324,905 313,455 1.37 - -
150 12 410,453 12 12/31/1996 381,601 353,712 1.48 89,204 -
151 12 341,977 12 12/31/1996 403,760 334,034 1.42 334,763 -
152 12 202,075 12 12/31/1996 359,211 312,454 1.25 - -
153 - - - 364,337 353,307 1.46 - -
154 12 388,049 12 12/31/1996 442,150 400,717 1.47 24,000 -
155 12 382,762 12 12/31/1996 334,643 317,062 1.36 - -
156 12 324,958 12 12/31/1996 335,664 305,564 1.21 - -
157 12 383,970 12 12/31/1996 421,483 381,228 1.54 - -
158 12 - - 365,306 305,354 1.32 167,000 -
159 12 272,131 12 12/31/1996 293,562 268,635 1.23 - -
160 - 373,865 12 12/31/1996 399,755 366,123 1.66 8,250 -
161 12 409,895 12 12/31/1996 401,635 381,635 1.36 - -
162 12 337,481 12 12/31/1996 341,860 307,650 1.41 10,700 -
163 12 300,077 12 12/31/1996 312,658 281,908 1.25 1,000 -
164 12 288,558 12 12/31/1996 288,832 261,792 1.26 96,750 -
165 - - - 334,407 305,636 1.46 3,188 -
166 12 276,697 12 12/31/1996 285,486 249,450 1.19 21,000 -
167 12 324,121 12 12/31/1996 339,370 287,968 1.33 28,938 -
168 - 626,686 12 12/31/1996 468,581 401,302 1.50 57,750 -
169 - - - 270,828 263,241 1.26 - -
170 12 299,383 12 12/31/1996 345,728 320,021 1.47 110,550 -
171 - - - 329,379 304,447 1.48 - -
172 - 325,634 12 12/31/1996 276,783 259,783 1.30 4,375 -
173 12 219,968 12 12/31/1996 290,142 261,920 1.42 - -
174 - - - 275,865 250,297 1.24 - -
175 12 370,587 12 12/31/1996 284,527 274,027 1.36 - -
176 12 285,091 12 12/31/1996 261,856 231,856 1.24 26,075 -
177 12 510,064 12 12/31/1996 472,349 457,329 2.43 19,375 -
178 12 268,130 12 12/31/1996 283,381 274,341 1.42 31,000 -
179 12 313,274 12 12/31/1996 344,638 286,733 1.45 483,716 -
180 12 328,171 12 1/31/1997 278,407 245,288 1.30 6,550 -
181 12 397,516 12 12/31/1996 304,235 254,235 1.39 - -
182 - - - 294,977 281,884 1.47 - -
183 12 290,400 12 12/31/1996 323,600 272,638 1.30 - -
184 12 333,486 12 12/31/1996 279,700 250,237 1.26 - -
185 12 245,204 9 9/30/1996 282,801 262,101 1.31 - -
186 12 254,885 12 12/31/1996 281,779 256,061 1.36 - -
187 12 260,676 11 11/30/1996 262,529 240,779 1.32 - -
188 12 343,814 12 12/31/1996 308,737 238,183 1.31 - 100,000
189 12 305,163 12 12/31/1996 311,882 276,865 1.47 3,450 -
190 - - - 326,745 313,395 1.71 - -
191 12 416,412 12 12/31/1996 352,208 305,352 1.54 7,875 -
192 12 451,967 12 12/31/1996 427,103 359,084 2.02 62,958 -
193 12 (65,746) 12 12/31/1996 266,133 237,441 1.32 - -
194 12 256,299 12 12/31/1996 276,728 265,478 1.47 2,500 -
195 12 442,606 12 12/31/1996 395,977 360,862 1.82 66,725 -
196 12 241,998 12 12/31/1996 251,627 237,627 1.34 49,438 -
197 12 372,160 12 12/31/1996 327,769 290,389 1.45 - -
198 11 276,926 12 12/31/1996 282,578 242,340 1.44 20,075 -
199 12 262,605 12 12/31/1996 261,545 235,003 1.32 3,750 15,000
200 12 216,351 12 12/31/1996 232,122 199,989 1.25 13,000 -
201 - - 12 12/31/1996 285,391 254,591 1.51 31,925 -
202 12 211,429 12 12/31/1996 251,231 240,206 1.43 4,350 -
203 12 104,862 12 12/31/1996 201,362 164,930 1.04 103,575 -
204 - 148,963 12 12/31/1996 239,657 218,337 1.27 74,981 -
205 12 173,165 12 12/31/1996 309,785 272,897 1.43 - -
206 - - - 201,400 199,509 1.21 - -
207 12 314,247 12 12/31/1996 301,228 243,478 1.58 - -
208 12 260,049 12 12/31/1996 240,806 214,466 1.32 - -
209 12 285,679 12 12/31/1996 286,324 254,864 1.55 8,000 -
210 12 234,219 12 12/31/1996 294,366 232,283 1.47 3,750 -
211 12 397,012 12 12/31/1996 340,972 316,366 2.00 - -
212 - - - 197,323 195,432 1.22 - -
213 12 300,803 12 12/31/1996 238,887 216,524 1.32 3,813 -
214 - - - 306,044 276,541 1.64 17,375 -
215 - 241,786 12 6/30/1997 239,917 215,962 1.40 - -
216 12 273,284 12 9/30/1996 276,575 238,984 1.41 - -
217 - - - 230,796 217,861 1.44 - -
218 12 295,336 12 12/31/1996 248,837 236,077 1.56 - -
219 12 220,687 12 12/31/1996 265,887 221,495 1.52 - -
220 12 - - 215,780 198,888 1.32 168,750 -
221 12 272,147 12 1/1/1997 244,275 227,055 1.54 9,094 -
222 - - - 209,469 193,353 1.29 - -
223 12 210,888 12 12/31/1996 225,603 195,603 1.36 - -
224 12 252,247 12 12/31/1996 211,797 196,339 1.32 - 37,500
225 12 277,889 12 12/31/1996 306,068 252,032 1.74 - -
226 12 203,246 12 12/31/1996 218,147 187,147 1.39 - -
227 12 195,742 12 12/31/1996 200,756 181,319 1.32 33,900 -
228 - - - 221,955 211,292 1.50 - -
229 - - - 225,768 215,576 1.53 - -
230 12 334,720 12 12/31/1996 325,205 300,568 1.85 20,688 -
231 12 222,166 12 12/31/1996 231,485 221,235 1.27 25,000 -
232 12 168,467 8 8/23/1996 205,798 189,189 1.31 - -
233 12 212,455 12 12/31/1996 189,259 177,716 1.36 - -
234 - - - 221,795 208,762 1.54 - -
235 12 189,997 12 12/31/1996 200,485 175,309 1.27 - 109,000
236 12 223,775 12 12/31/1996 222,602 198,116 1.55 1,875 -
237 12 287,323 12 12/31/1996 287,328 242,245 1.76 11,154 -
238 12 231,562 12 12/31/1996 223,652 186,967 1.44 57,063 -
239 12 180,625 12 12/18/1996 168,553 164,803 1.31 - -
240 12 122,487 12 12/31/1996 210,737 170,499 1.30 - 50,000
241 12 279,658 12 12/31/1996 212,739 191,291 1.42 18,488 -
242 12 277,576 12 12/31/1996 205,586 164,768 1.33 - -
243 12 117,577 12 12/31/1996 171,382 161,551 1.30 - -
244 - - - 174,792 154,925 1.33 5,000 1,000
245 - - - 194,996 184,662 1.53 - -
246 - - - 198,416 186,104 1.54 - -
247 12 170,294 12 12/31/1996 169,769 157,369 1.34 - -
248 - - - 184,414 162,024 1.27 3,865 -
249 12 373,676 12 12/31/1996 253,603 233,941 1.61 - -
250 12 190,069 12 12/31/1996 179,790 163,320 1.30 56,375 -
251 12 322,745 12 12/31/1996 254,550 223,450 1.49 11,250 -
252 - - - 147,106 145,498 1.21 - -
253 - 190,315 12 12/31/1996 179,393 164,393 1.26 15,625 -
254 12 189,842 10 10/31/1996 183,650 174,858 1.40 - -
255 12 200,119 12 12/31/1996 211,991 174,542 1.57 - -
256 12 223,706 12 12/31/1996 203,124 179,130 1.48 - -
257 12 216,083 12 12/31/1996 188,984 168,782 1.41 - -
258 12 158,704 12 12/31/1996 164,720 157,720 1.37 - -
259 12 179,018 12 12/31/1996 167,069 152,451 1.41 - 50,000
260 12 165,674 12 12/31/1996 172,876 136,419 1.30 - -
261 11 151,584 12 12/31/1996 155,181 140,681 1.26 29,625 -
262 12 164,757 12 12/31/1996 149,381 124,122 1.30 - -
263 12 166,131 12 12/31/1996 144,209 129,660 1.30 - 10,000
264 12 182,001 12 12/31/1996 153,321 133,821 1.27 49,500 -
265 12 161,081 12 12/31/1996 130,115 115,473 1.31 - -
266 12 121,592 12 3/31/1996 141,156 121,325 1.35 37,750 -
267 12 112,617 8 8/23/1996 119,519 109,286 1.31 - -
268 12 722,636 12 12/31/1996 157,500 124,727 1.40 - -
269 12 96,837 12 3/31/1996 89,238 81,284 1.45 - -
</TABLE>
[TABLE RESTUBBED FROM ABOVE]
<TABLE>
<CAPTION>
ONGOING RESERVES
LOAN ECONOMIC
NUMBER P&I ENVIRONMENTAL RESERVE TOTAL REPLACEMENT TAXES INSURANCE TI/LC SOURCE
<S> <C> <C> <C> <C> <C> <C> <C> <C> <C>
1 - - - 2,667,129 1,778 1/12 1/12 1,500 JPM
2 - - - - - 1/12 1/12 70,000 MCF
3 - - - - 1,386 N/A N/A 29,167 JPM
4 - - - - - 1/12 N/A - MCF
5 - - - 25,000 2,029 1/12 1/12 - SB
6 - 194,250 - 208,938 9,069 1/12 1/12 - JPM
7 - - - - - 1/12 1/12 - MCF
8 - - - 171,250 4,640 1/12 1/12 - SB
9 - - - 276,850 - 1/12 1/12 - MCF
10 - - - - 3,476 1/12 1/12 10,000 JPM
11 - - - - - 1/12 1/12 - MCF
12 - - 200,000 2,050,000 - 1/12 1/12 - MCF
13 - - - - - 1/12 1/12 833 JPM
14 - - - - - 1/12 1/12 - MCF
15 - - - - - 1/12 1/12 - MCF
16 - - - - 2,230 1/12 1/12 10,000 JPM
17 - - - 23,750 - 1/12 1/12 - JPM
18 - 36,338 500,000 536,338 - 1/12 1/12 - MCF
19 - 10,600 - 73,700 - 1/12 1/12 - JPM
20 - - - 128,450 20,877 1/12 1/12 - SB
21 - - - - 5,352 1/12 1/12 - JPM
22 - 13,400 - 13,400 4,167 1/12 1/12 - JPM
23 - - - - 1,339 1/12 1/12 - SB
24 - - 420,000 1,497,000 - 1/12 1/12 - MCF
25 - - - - 2,350 1/12 1/12 - JPM
26 - - - 8,125 1,848 1/12 1/12 21,667 JPM
27 800,000 - - 1,338,026 3,750 1/12 1/12 6,250 JPM
28 - - - 262,500 - 1/12 1/12 - MCF
29 - - - 9,688 7,688 1/12 1/12 - JPM
30 - - - - - N/A N/A - MCF
31 - - - - 2,869 1/12 1/12 - JPM
32 - - - 111,875 8,625 1/12 1/12 - JPM
33 - - 428,000 428,000 - 1/12 1/12 - MCF
34 - - - - - 1/12 N/A - MCF
35 - - - 10,063 - 1/12 1/12 - SB
36 - - - 42,188 - 1/12 1/12 - MCF
37 - - - - - 1/12 1/12 - MCF
38 - - - 13,375 7,200 1/12 1/12 - SB
39 - - - 56,250 3,195 1/12 1/12 - SB
40 - 171,250 - 347,225 3,925 1/12 1/12 9,167 JPM
41 - - - - - 1/12 1/12 - MCF
42 - - - 35,646 - 1/12 1/12 - JPM
43 - 450 - 450 - 1/12 N/A - MCF
44 - - - 100,000 - 1/12 1/12 - MCF
45 - - 700,000 700,000 - 1/12 1/12 - MCF
46 - - - - 1,472 N/A N/A - JPM
47 - - - 800,000 - 1/12 1/12 - MCF
48 - - - 7,813 5,289 1/12 1/12 - JPM
49 - 450 - 22,450 - 1/12 N/A - MCF
50 - - - 317,912 1,837 1/12 1/12 - SB
51 - - - 91,875 6,217 1/12 1/12 - SB
52 - 16,010 350,000 622,885 11,555 1/12 1/12 - SB
53 - - - 44,106 - 1/12 1/12 - JPM
54 - - - 15,000 3,600 1/12 1/12 - JPM
55 - - - 263,688 - 1/12 1/12 - MCF
56 - - - - 5,729 1/12 1/12 - MCF
57 - - - 30,938 - 1/12 1/12 - MCF
58 50,000 - - 50,000 1,270 1/12 1/12 8,235 JPM
59 - - - - - N/A N/A - MCF
60 - - - 123,536 1,300 1/12 1/12 - SB
61 - - - - 3,375 1/12 1/12 - MCF
62 - - - - 6,875 1/12 1/12 - JPM
63 - - - 109,765 - 1/12 1/12 - JPM
64 1,362,150 - - 1,641,500 - 1/12 1/12 6,714 JPM
65 - - - 34,688 5,448 1/12 1/12 - JPM
66 - - - - - N/A N/A - MCF
67 - - - - - 1/12 1/12 - MCF
68 - - - 10,558 - 1/12 1/12 2,683 JPM
69 - - - - - 1/12 1/12 - JPM
70 - - - - - 1/12 1/12 - MCF
71 - - - 102,500 3,834 1/12 1/12 - SB
72 - - - 63,975 621 1/12 1/12 4,139 SB
73 - - - 230,269 - 1/12 1/12 - SB
74 - - - 71,148 2,195 1/12 1/12 833 SB
75 - - - - - N/A N/A - MCF
76 - - - - - N/A N/A - MCF
77 - - - 4,375 - 1/12 1/12 - JPM
78 - - - 101,875 2,219 1/12 1/12 - SB
79 - - - 104,750 2,833 1/12 1/12 2,379 SB
80 - - - 17,125 1,278 1/12 1/12 833 JPM
81 - - - 6,690 2,250 1/12 1/12 - SB
82 - - - - - 1/12 1/12 - MCF
83 - - - 2,688 6,059 1/12 1/12 - SB
84 - - - 19,530 1,145 1/12 1/12 2,034 JPM
85 - - - 44,063 949 1/12 1/12 2,811 JPM
86 - - - 28,150 5,373 1/12 1/12 - SB
87 - - - 84,375 2,223 1/12 1/12 - SB
88 - - - - - N/A 1/12 - MCF
89 - - - - 1,008 1/12 1/12 1,250 JPM
90 - 7,500 - 7,500 - 1/12 1/12 - MCF
91 - - - 73,062 4,791 1/12 1/12 - SB
92 - - - 9,867 1,025 1/12 1/12 - SB
93 - - - 18,238 - 1/12 1/12 - MCF
94 - - - 4,662 777 1/12 1/12 2,500 SB
95 - - - 1,875 3,415 1/12 1/12 - JPM
96 - - - - - 1/12 1/12 - MCF
97 - - - - - N/A N/A - MCF
98 - - - 2,875 1,431 1/12 N/A 833 JPM
99 - - - 58,158 1,854 1/12 1/12 - SB
100 - - - - - N/A N/A - MCF
101 - - - - - 1/12 1/12 - SB
102 - - - 4,125 - 1/12 1/12 - JPM
103 - - - 291,704 - 1/12 1/12 - JPM
104 - - - - - 1/12 1/12 - MCF
105 - - - 90,300 1,210 1/12 1/12 1,083 JPM
106 40,336 - - 99,713 848 1/12 1/12 4,948 JPM
107 - - - 29,471 1,355 1/12 N/A 2,500 JPM
108 - - - 120,000 - 1/12 1/12 - JPM
109 - - - 10,875 612 1/12 1/12 2,708 JPM
110 - - - 79,000 1,226 1/12 1/12 2,145 JPM
111 - - - - - 1/12 1/12 - JPM
112 - - - 12,500 1,084 1/12 1/12 2,750 SB
113 - - - 52,500 1,733 1/12 1/12 5,000 SB
114 - - - 68,371 453 1/12 1/12 - JPM
115 - - - - - 1/12 1/12 7,045 JPM
116 - - - 4,625 2,864 1/12 1/12 - JPM
117 - - - 28,825 4,042 1/12 1/12 - JPM
118 - - - - - 1/12 1/12 - MCF
119 - - - - - 1/12 1/12 - MCF
120 - - - 54,500 1,084 1/12 1/12 - SB
121 - - - - - 1/12 1/12 - MCF
122 - - - 23,985 2,625 1/12 1/12 - JPM
123 - - - - - 1/12 1/12 - MCF
124 - - - - - 1/12 1/12 - MCF
125 - - - 144,290 2,938 1/12 1/12 - SB
126 - - - 105,050 9,674 1/12 1/12 - JPM
127 - - - 15,000 4,813 1/12 1/12 - JPM
128 - - - - 650 1/12 1/12 - SB
129 - - - 3,388 6,070 1/12 1/12 - JPM
130 - - - 14,594 1,126 1/12 1/12 - SB
131 - - - 950 2,938 1/12 N/A - JPM
132 - - - 62,856 - 1/12 1/12 - SB
133 650,000 3,750 - 657,563 1,004 1/12 1/12 1,900 JPM
134 - - - 84,000 202 1/12 1/12 - SB
135 - - - 124,938 - 1/12 1/12 - MCF
136 - - - 32,438 - 1/12 N/A - MCF
137 - - - 41,975 2,903 1/12 1/12 - SB
138 - 500 - 500 - N/A N/A - MCF
139 - - - 2,500 5,734 1/12 1/12 - SB
140 - - - - - N/A N/A - MCF
141 - - - 97,125 2,208 1/12 1/12 - SB
142 - - - - 3,000 1/12 1/12 - JPM
143 - - - - - 1/12 1/12 - MCF
144 - - - 213,512 9,175 1/12 1/12 - SB
145 - - - 84,000 877 1/12 1/12 1,012 SB
146 - - - - - 1/12 1/12 625 MCF
147 - 14,570 - 14,570 - 1/12 1/12 - MCF
148 - - - - - 1/12 1/12 - JPM
149 - - - - - 1/12 1/12 - MCF
150 - - - 89,204 425 1/12 1/12 2,500 SB
151 - - - 334,763 1,100 1/12 1/12 - JPM
152 - - - - - 1/12 1/12 - MCF
153 - - - - - N/A N/A - MCF
154 - - - 24,000 - 1/12 1/12 - JPM
155 - - - - - 1/12 1/12 - MCF
156 - - - - - 1/12 1/12 - MCF
157 - - - - - 1/12 1/12 - JPM
158 - - - 167,000 - 1/12 1/12 - MCF
159 - - - - 1,938 1/12 1/12 - JPM
160 - - - 8,250 862 1/12 1/12 2,167 JPM
161 - - - - - 1/12 1/12 - MCF
162 - - - 10,700 637 1/12 1/12 2,214 JPM
163 - - - 1,000 2,552 1/12 1/12 - SB
164 - - - 96,750 2,255 1/12 1/12 - SB
165 - - - 3,188 446 1/12 1/12 1,951 SB
166 - - - 21,000 3,006 1/12 1/12 - JPM
167 - 600 - 29,538 - 1/12 1/12 3,417 JPM
168 - - - 57,750 5,607 1/12 1/12 - SB
169 - - - - 250 1/12 1/12 - JPM
170 - 5,000 - 115,550 2,570 1/12 1/12 - JPM
171 - - - - 942 1/12 1/12 1,135 JPM
172 - - - 4,375 1,417 1/12 1/12 - SB
173 - - - - - 1/12 1/12 1,465 MCF
174 - - - - 500 1/12 1/12 - JPM
175 - - - - 875 1/12 1/12 - SB
176 - - - 26,075 2,500 1/12 1/12 - SB
177 - - - 19,375 1,347 1/12 1/12 - JPM
178 - - - 31,000 753 1/12 1/12 - SB
179 - - - 483,716 - 1/12 1/12 - SB
180 - - - 6,550 1,016 1/12 1/12 1,744 JPM
181 - - - - - 1/12 1/12 - MCF
182 - - - - - N/A N/A - MCF
183 - - - - - 1/12 1/12 - MCF
184 - - - - - 1/12 1/12 - MCF
185 - - - - - 1/12 1/12 - MCF
186 - - - - 316 1/12 1/12 - SB
187 - - - - - 1/12 N/A - MCF
188 - 2,614 - 102,614 - 1/12 N/A 5,333 MCF
189 - - - 3,450 2,918 1/12 1/12 - SB
190 - - - - - N/A N/A - MCF
191 - - - 7,875 3,798 1/12 1/12 - SB
192 - - - 62,958 - 1/12 1/12 - JPM
193 18,475 - - 18,475 507 1/12 1/12 1,558 JPM
194 - - - 2,500 938 1/12 1/12 - JPM
195 - - - 66,725 3,829 1/12 1/12 - JPM
196 - - - 49,438 - 1/12 1/12 - SB
197 13,390 - - 13,390 3,738 1/12 1/12 - SB
198 - - - 20,075 621 1/12 1/12 - JPM
199 - - - 18,750 623 1/12 1/12 834 JPM
200 - - - 13,000 2,677 1/12 1/12 - SB
201 - - - 31,925 1,125 1/12 1/12 - SB
202 - - - 4,350 156 1/12 1/12 762 SB
203 - - - 103,575 3,036 1/12 1/12 - SB
204 - - - 74,981 - 1/12 1/12 - SB
205 - - - - 3,074 1/12 1/12 - SB
206 - - - - 158 1/12 1/12 - JPM
207 - - - - - 1/12 1/12 - MCF
208 - 2,000 - 2,000 - 1/12 1/12 - MCF
209 - - - 8,000 640 1/12 1/12 2,000 SB
210 - - - 3,750 830 1/12 1/12 1,667 JPM
211 - - - - 2,050 1/12 1/12 - JPM
212 - - - - 158 1/12 1/12 - JPM
213 - - - 3,813 1,549 1/12 1/12 1,189 SB
214 - 3,000 - 20,375 8,000 1/12 1/12 - JPM
215 - - - - 1,996 1/12 1/12 - SB
216 - - - - - N/A N/A 3,200 MCF
217 - - - - - N/A N/A - MCF
218 - - - - 414 1/12 1/12 - JPM
219 - - - - 671 1/12 1/12 - JPM
220 - - - 168,750 3,254 1/12 1/12 675 SB
221 - - - 9,094 417 1/12 1/12 1,018 JPM
222 - - - - 376 1/12 1/12 967 SB
223 - 500 - 500 - 1/12 1/12 - MCF
224 - - - 37,500 - 1/12 1/12 - MCF
225 - - - - 1,430 1/12 1/12 - SB
226 - - - - - 1/12 1/12 - MCF
227 - - - 33,900 1,620 1/12 1/12 - SB
228 - - - - - N/A N/A - MCF
229 - - - - - N/A N/A - MCF
230 - - - 20,688 - 1/12 1/12 - JPM
231 - - - 25,000 854 1/12 1/12 - MCF
232 - - - - - 1/12 1/12 - MCF
233 - - - - - 1/12 1/12 500 MCF
234 - - - - - N/A N/A - MCF
235 - - - 109,000 - 1/12 1/12 - MCF
236 - - - 1,875 185 1/12 1/12 - JPM
237 - - - 11,154 596 1/12 N/A 1,417 JPM
238 - - - 57,063 2,784 1/12 1/12 - JPM
239 - - - - 313 1/12 1/12 - SB
240 - - - 50,000 - 1/12 1/12 1,000 MCF
241 67,386 - - 85,874 737 1/12 1/12 1,204 JPM
242 - - - - - 1/12 1/12 6,000 MCF
243 - - - - - 1/12 1/12 - MCF
244 - - - 6,000 348 1/12 1/12 - SB
245 - - - - - N/A N/A - MCF
246 - - - - - N/A N/A - MCF
247 - - - - - 1/12 1/12 - MCF
248 - - - 3,865 593 1/12 1/12 - SB
249 - - - - 363 1/12 1/12 - JPM
250 - 1,800 - 58,175 1,375 1/12 1/12 - MCF
251 - - - 11,250 - 1/12 1/12 - MCF
252 - - - - 134 1/12 1/12 - JPM
253 - 17,625 - 33,250 - 1/12 1/12 - MCF
254 - - - - - 1/12 1/12 - MCF
255 - - - - - 1/12 1/12 - MCF
256 - - - - 2,000 1/12 1/12 - SB
257 - - - - 541 1/12 1/12 1,458 JPM
258 - - - - - 1/12 1/12 - MCF
259 - - - 50,000 - 1/12 1/12 - MCF
260 - - - - 2,500 1/12 1/12 - MCF
261 - 2,000 - 31,625 - 1/12 1/12 - MCF
262 - - - - - 1/12 1/12 - MCF
263 - - - 10,000 - 1/12 1/12 1,300 MCF
264 - - - 49,500 - 1/12 1/12 - MCF
265 - - - - - 1/12 1/12 - MCF
266 - - - 37,750 - 1/12 1/12 - MCF
267 - - - - - 1/12 1/12 - MCF
268 - - - - - 1/12 1/12 - MCF
269 - - - - - 1/12 1/12 - MCF
</TABLE>
(1) Reserves may include letters of credit.
(2) Key: LO=Lock-out Period, 0% = No Prepayment Premium, YM1=greater of 1%
or Yield Maintenance, YM2=greater of 2% or Yield Maintenance,
YM3=greater of 3% or Yield Maintenance, YM5=greater of 5% or Yield
Maintenance, YM8=greater of 1% or Yield Maintenance based on a discount
rate equal to 50 basis points over the U.S. Treasury rate, YM9=greater
of 0% or Yield Maintenance. For example, "LO-45, YM1-12, 3%-12, 2%-12,
1%-12, 0%-3" means that as of the Cut-off Date, a Mortgage Loan has a 45
month Lock-out period followed by a 12 month period where Prepayment
Premium is calculated based on Yield Maintenance, followed by three 12
month periods where the Prepayment Premium is 3%, 2%, 1%, respectively,
of amount prepaid followed by a three month period where there is no
Prepayment Premium.
(3) The Mortgaged Property consists of 14 non-contiguous properties which
were acquired over 1995 and 1996. The aggregate NOI for the 14
properties for the first 6 months of 1997 was $1,967,995.
(4) All or a portion of the Upfront Economic Reserve may be applied to
paydown the principal balance of the Mortgage Loan (without a Prepayment
Premium) on 11/01/97 if the net operating income as of 10/01/97 does not
meet required levels.
(5) Borrower must pay Ongoing Monthly Replacement Reserve equal to 1/12 of
the actual annual amount of replacement costs as set forth in the
historical operating statement.
(6) Ongoing Monthly Replacement Reserve is 3% of annual room revenue up to
and including the 24th month. Thereafter, it is 4% of annual room
revenue not to be less than $3,000 per month.
(7) Borrower must pay Ongoing Monthly Replacement Reserve equal to 4% of the
prior month's revenues.
(8) If the balance of the Repair and Remediation Reserves falls below
$60,000, borrower is required to pay a monthly replacement reserve of
$6,053.33.
(9) If any tenant listed on the then current rent roll decides to terminate
its lease or vacate any portion of the space currently leased by such
tenant for any reason, borrower shall deposit with the lender the sum of
$20,000.
(10) The Mortgaged Property consists of 2 non-contiguous properties.
* Anchor tenant is on a contiguous pad that is not part of the Mortgaged
Property.
