PNC MORTGAGE ACCEPTANCE CORP
8-K, 2000-05-22
ASSET-BACKED SECURITIES
Previous: MID-ATLANTIC HOME HEALTH NETWORK INC, 10QSB, 2000-05-22
Next: VENTURI TECHNOLOGIES INC, 10QSB, 2000-05-22




                                  UNITED STATES
                       SECURITIES AND EXCHANGE COMMISSION

                             WASHINGTON, D.C. 20549

                            ----------------------

                                    FORM 8-K


                                 CURRENT REPORT


                     PURSUANT TO SECTION 13 OR 15(d) OF THE
                         SECURITIES EXCHANGE ACT OF 1934


                           Date of Report May 18, 2000


                          PNC MORTGAGE ACCEPTANCE CORP.
             (Exact name of registrant as specified in its charter)


      Missouri                      333-95447                   43-1681393
(State or other jurisdiction  (Commission File Number)       (I.R.S.Employer
of incorporation)                                             Identification)


      210 West 10th Street, 6th Floor, Kansas City Missouri       64105
             (Address of principal executive offices)          (zip code)


        Registrant's telephone number, including area code: 816-435-5000


                             ----------------------




<PAGE>


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

Exhibit 99.1    Computational Materials for Commercial Mortgage Pass-Through
                Certificates Series 2000-C1.




                                   SIGNATURES

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


                                   PNC MORTGAGE ACCEPTANCE CORP.

                                          /s/ Lawrence D. Ashley
                                   By:    _____________________________________
                                   Name:  Lawrence D. Ashley
                                   Title: Senior Vice President

Date:    May 18, 2000





Morgan Stanley Dean Witter

               PNCMAC 2000-C1
               Property Type Distribution
               =================================================================

               Property Type Distribution

               -----------------------------------------------------------------

[PIE CHART SHOWING THE FOLLOWING INFORMATION OMITTED:

     Retail         29.5%
     Multifamily    29.1%
     Office         16.1%
     Industrial     11.9%
     Hotel           6.4%
     Warehouse       4.3%
     Self Storage    2.6%
     Other           0.1%]

               -----------------------------------------------------------------

<PAGE>

<TABLE>
<CAPTION>


         Mortgage                                                                                         Cut-Off Date
        Loan Seller                                                                            Property    Principal
Tab No.   Number                 Property Name                           Property City           State      Balance
- - ------- -----------              -------------                           -------------         --------   ------------
  <S>    <C>        <C>                                               <C>                           <C>    <C>
    1    940910182                             Campus Apartments                  Philadelphia      PA    $27,208,269
    2           55                                17 John Street                      New York      NY    $23,380,021
    3    940909330                          San Croix Apartments                     Las Vegas      NV    $19,578,662
    4         37 a                           4343 Commerce Court                         Lisle      IL    $12,863,638
    5         37 b                          1051 North Kirk Road                       Batavia      IL     $3,349,456
    6           46                   Narco River Business Center                  Calumet City      IL     $2,788,018
    7    940919800                    Ryder Integrated Logistics                  Auburn Hills      MI    $18,163,497
    8           59                         Holiday Inn Rochester                     Henrietta      NY    $17,675,065
    9    940920917                      Nevada Street Apartments                        Newark      NJ    $15,383,326
   10    940919728                            Camelot Apartments                          Yuma      AZ    $14,856,703
   11    940906743                        Neurocrine Biosciences                     San Diego      CA    $14,520,520
   12    940920790                           CSC Office Building                    Southfield      MI    $13,062,719
   13    940911057                      Kinetic Systems Building                   Santa Clara      CA     $6,365,380
   14    940914642                   Globix Corporation Building                   Santa Clara      CA     $6,067,002
   15           32                                 Summit Square                       Warwick      RI    $12,226,742
   16    940915394                    Storage Plus - East Murray                        Murray      UT     $4,046,961
   17    940915394                       Mid-Valley Storage Plus                  Taylorsville      UT     $3,086,243
   18    940915394                     Storage Plus - East Boise                         Boise      ID     $1,836,812
   19    940915394                      Storage Plus - Pocatello                     Pocatello      ID     $1,179,741
   20    940915394                   Storage Plus - North Murray                Salt Lake City      UT     $1,055,296
   21    940915394                    Storage Plus - Idaho Falls                   Idaho Falls      ID       $741,694
   22           35                            Bed, Bath & Beyond                      Elmsford      NY    $11,441,187
   23    940914834                           The Quidel Building                     San Diego      CA    $11,221,258
   24    940919730                         Candletree Apartments                         Omaha      NE    $10,963,810
   25           34            Latham Crossing & Crossroads Plaza                        Latham      NY    $10,800,403
   26     00-6-004                          Hampton Inn & Suites                  Lincolnshire      IL     $7,798,542
   27     00-6-004                             Big Bowl/Wildfire                  Lincolnshire      IL     $2,885,760
   28    940909768                         Backlick Center South                     Newington      VA    $10,416,515
   29     00-6-001                        One Rittenhouse Square                  Philadelphia      PA     $5,551,730
   30     00-6-002                      The Townhouse Apartments                  Philadelphia      PA     $3,080,411
   31     00-6-003                     Delancey Place Apartments                  Philadelphia      PA     $1,502,761
   32           13                 Willow Run Business Center II                     Ypsilanti      MI    $10,019,533
   33    940910115                               East Side Plaza                    Manchester      NH    $10,014,960
   34     00-6-006               Ritchie Highway Shopping Center                 Brooklyn Park      MD     $9,990,201
   35           62                                  Lincoln Park Lauderdale Lakes & Lauderhill      FL     $5,495,494
   36           63                      Pompano Merchandise Mart                 Pompano Beach      FL     $4,346,403
   37     00-6-007                     Big Kmart Shopping Center                       Burbank      CA     $9,612,479
   38     00-6-008                            Marston Park Plaza                      Lakewood      CO     $9,336,233
   39           43                                  Union Center                         Union      NJ     $9,279,791
   40    940913605                              Bway Corporation                    Cincinnati      OH     $8,074,052
   41    940920382                     La Jolla Corporate Center                     San Diego      CA     $7,925,305
   42           54            Southlake Festival Shopping Center                        Morrow      GA     $7,684,637
   43     00-6-012                          HomeBase-Phoenix, AZ                       Phoenix      AZ     $6,925,332
   44    940914612                            Hyatt Suites Hotel                  Palm Springs      CA     $6,574,857
   45     00-6-013                Holiday Square Shopping Center                   New Orleans      LA     $6,492,608
   46     00-6-078                              Stagecoach Plaza                  Newbury Park      CA     $6,497,497
   47     00-6-014                     Today's Man Oxford Valley                     Langhorne      PA     $6,484,711


<PAGE>

<CAPTION>
(Table Continued)

                                                                                           Remaining
         Mortgage        Strat                Cut-Off Date      Balloon      Remaining      Term to
        Loan Seller    Property       DSCR    Loan-to-Value  Loan-to-Value  Amortization   Maturity
Tab No.   Number         Type         NCF        Ratio          Ratio          Term         or ARD      Specific Property Type
- - ------- -----------   -----------     ----    -------------  -------------  -------------  --------     ----------------------
  <S>    <C>          <C>             <C>        <C>           <C>             <C>            <C>  <C>
    1    940910182    Multifamily     1.35        66.1%        54.46%          278             98                  Multifamily
    2           55    Multifamily     1.25        68.8%         62.0%          357            117            Apartment Complex
    3    940909330    Multifamily     1.33        75.1%        66.72%          335             95             Garden Apartment
    4         37 a         Office     1.55       67.30%        59.60%          351             96                     Suburban
    5         37 b     Industrial     1.55       67.30%        59.60%          351             96         Industrial/Warehouse
    6           46         Office     1.55       67.30%        59.60%          295            115                     Suburban
    7    940919800     Industrial     1.25        76.0%        68.96%          355            115             Light Industrial
    8           59          Hotel     1.50        70.1%         60.2%          298            118                         Full
    9    940920917    Multifamily     1.30        78.1%        70.23%          359            119           Elevator Apartment
   10    940919728    Multifamily     1.20        78.6%        71.22%          356            116             Garden Apartment
   11    940906743      Warehouse     1.76        60.0%        53.01%          341            101                     Flex/R&D
   12    940920790         Office     1.25        70.3%        63.89%          356            116              Suburban Office
   13    940911057      Warehouse     1.29        67.2%         56.3%          295            115                     Flex/R&D
   14    940914642      Warehouse     1.29        67.2%         56.3%          295            115                     Flex/R&D
   15           32         Retail     1.27        75.5%        66.94%          351            112                     Anchored
   16    940915394   Self-Storage     1.27        67.6%         56.9%          296            116                 Self-Storage
   17    940915394   Self-Storage     1.27        67.6%         56.9%          296            116                 Self-Storage
   18    940915394   Self-Storage     1.27        67.6%         56.9%          296            116                 Self-Storage
   19    940915394   Self-Storage     1.27        67.6%         56.9%          296            116                 Self-Storage
   20    940915394   Self-Storage     1.27        67.6%         56.9%          296            116                 Self-Storage
   21    940915394   Self-Storage     1.27        67.6%         56.9%          296            116                 Self-Storage
   22           35         Retail     1.25        79.5%         70.9%          352            113                     Anchored
   23    940914834         Office     1.25        73.4%         66.7%          356            116              Suburban Office
   24    940919730    Multifamily     1.28        79.5%         71.6%          355            115             Garden Apartment
   25           34         Retail     1.33        73.0%         65.2%          346            106                     Anchored
   26     00-6-004          Hotel     1.40        60.7%         51.8%          298            118              Limited Service
   27     00-6-004         Retail     1.40        60.7%         51.8%          298            118            Unanchored Retail
   28    940909768         Office     1.45        76.7%         67.2%          341            101                       Office
   29     00-6-001    Multifamily     1.50        66.9%         60.2%          357            117        High-Rise Multifamily
   30     00-6-002    Multifamily     1.50        61.6%         55.4%          357            117        High-Rise Multifamily
   31     00-6-003    Multifamily     1.50        65.3%         58.8%          357            117         Mid-Rise Multifamily
   32           13     Industrial     1.35        66.4%         59.9%          350            110                   Industrial
   33    940910115         Retail     1.32        78.5%         68.6%          339             99      Grocery Anchored Retail
   34     00-6-006         Retail     1.25        71.4%         64.6%          358            118      Grocery Anchored Retail
   35           62     Industrial     1.34       72.62%        66.62%          358            118  Retail, Showroom, Warehouse
   36           63     Industrial     1.34       72.62%        66.62%          358            118       Mixed-Retail, Showroom
   37     00-6-007         Retail     1.28        74.2%         67.0%          353            113        Other Anchored Retail
   38     00-6-008         Retail     1.29        72.9%         69.3%          356             80            Unanchored Retail
   39           43     Industrial     1.28        68.7%         62.4%          356            116                          NAP
   40    940913605     Industrial     1.33        72.5%         60.7%          292            112                   Industrial
   41    940920382         Office     1.28        74.3%         67.3%          355            115              Suburban Office
   42           54         Retail     1.56        68.6%         62.8%          356            116                     Anchored
   43     00-6-012         Retail     1.31        66.0%         59.6%          357            117        Other Anchored Retail
   44    940914612          Hotel     1.40        42.4%         36.4%          296            116                 Resort Hotel
   45     00-6-013         Retail     1.25        75.6%         68.4%          355            115      Grocery Anchored Retail
   46     00-6-078         Retail     1.58        63.7%         57.5%          359            119            Unanchored Retail
   47     00-6-014         Retail     1.35        78.1%         70.8%          358            118            Unanchored Retail


<PAGE>


<CAPTION>
(Table Continued)

                                                Multifamily                                Multifamily
                                               Unit Weighted                              Unit Weighted
         Mortgage    Multifamily  Multifamily     Average     Multifamily   Multifamily     Average      Multifamily  Multifamily
        Loan Seller   Unit Type   Rent Range   Monthly Rent    Unit Type    Rent Range    Monthly Rent    Unit Type   Rent Range
Tab No.   Number      (Bachelor)  (Bachelor)    (Bachelor)    (Efficiency)  (Efficiency)   (Efficiency)   (Studio)     (Studio)
- - ------- -----------  -----------  -----------  -------------  ------------  ------------  -------------   -------     -----------
  <S>    <C>              <C>         <C>            <C>         <C>         <C>              <C>          <C>     <C>
    1    940910182        NAP         NAP            NAP         NAP               NAP         NAP            51         330-500
    2           55        NAP         NAP            NAP         NAP               NAP         NAP            55   $1,575-$2,350
    3    940909330        NAP         NAP            NAP         NAP               NAP         NAP           NAP             NAP
    4         37 a        NAP         NAP            NAP         NAP               NAP         NAP           NAP             NAP
    5         37 b        NAP         NAP            NAP         NAP               NAP         NAP           NAP             NAP
    6           46        NAP         NAP            NAP         NAP               NAP         NAP           NAP             NAP
    7    940919800        NAP         NAP            NAP         NAP               NAP         NAP           NAP             NAP
    8           59        NAP         NAP            NAP         NAP               NAP         NAP           NAP             NAP
    9    940920917        NAP         NAP            NAP         NAP               NAP         NAP            36         843-843
   10    940919728        NAP         NAP            NAP         NAP               NAP         NAP           NAP             NAP
   11    940906743        NAP         NAP            NAP         NAP               NAP         NAP           NAP             NAP
   12    940920790        NAP         NAP            NAP         NAP               NAP         NAP           NAP             NAP
   13    940911057        NAP         NAP            NAP         NAP               NAP         NAP           NAP             NAP
   14    940914642        NAP         NAP            NAP         NAP               NAP         NAP           NAP             NAP
   15           32        NAP         NAP            NAP         NAP               NAP         NAP           NAP             NAP
   16    940915394        NAP         NAP            NAP         NAP               NAP         NAP           NAP             NAP
   17    940915394        NAP         NAP            NAP         NAP               NAP         NAP           NAP             NAP
   18    940915394        NAP         NAP            NAP         NAP               NAP         NAP           NAP             NAP
   19    940915394        NAP         NAP            NAP         NAP               NAP         NAP           NAP             NAP
   20    940915394        NAP         NAP            NAP         NAP               NAP         NAP           NAP             NAP
   21    940915394        NAP         NAP            NAP         NAP               NAP         NAP           NAP             NAP
   22           35        NAP         NAP            NAP         NAP               NAP         NAP           NAP             NAP
   23    940914834        NAP         NAP            NAP         NAP               NAP         NAP           NAP             NAP
   24    940919730        NAP         NAP            NAP         NAP               NAP         NAP           NAP             NAP
   25           34        NAP         NAP            NAP         NAP               NAP         NAP           NAP             NAP
   26     00-6-004        NAP         NAP            NAP         NAP               NAP         NAP           NAP             NAP
   27     00-6-004        NAP         NAP            NAP         NAP               NAP         NAP           NAP             NAP
   28    940909768        NAP         NAP            NAP         NAP               NAP         NAP           NAP             NAP
   29     00-6-001        NAP         NAP            NAP          10         $650-$835        $725           NAP             NAP
   30     00-6-002        NAP         NAP            NAP          41         $645-$825        $755           NAP             NAP
   31     00-6-003        NAP         NAP            NAP         NAP               NAP         NAP           NAP             NAP
   32           13        NAP         NAP            NAP         NAP               NAP         NAP           NAP             NAP
   33    940910115        NAP         NAP            NAP         NAP               NAP         NAP           NAP             NAP
   34     00-6-006        NAP         NAP            NAP         NAP               NAP         NAP           NAP             NAP
   35           62        NAP         NAP            NAP         NAP               NAP         NAP           NAP             NAP
   36           63        NAP         NAP            NAP         NAP               NAP         NAP           NAP             NAP
   37     00-6-007        NAP         NAP            NAP         NAP               NAP         NAP           NAP             NAP
   38     00-6-008        NAP         NAP            NAP         NAP               NAP         NAP           NAP             NAP
   39           43        NAP         NAP            NAP         NAP               NAP         NAP           NAP             NAP
   40    940913605        NAP         NAP            NAP         NAP               NAP         NAP           NAP             NAP
   41    940920382        NAP         NAP            NAP         NAP               NAP         NAP           NAP             NAP
   42           54        NAP         NAP            NAP         NAP               NAP         NAP           NAP             NAP
   43     00-6-012        NAP         NAP            NAP         NAP               NAP         NAP           NAP             NAP
   44    940914612        NAP         NAP            NAP         NAP               NAP         NAP           NAP             NAP
   45     00-6-013        NAP         NAP            NAP         NAP               NAP         NAP           NAP             NAP
   46     00-6-078        NAP         NAP            NAP         NAP               NAP         NAP           NAP             NAP
   47     00-6-014        NAP         NAP            NAP         NAP               NAP         NAP           NAP             NAP

<PAGE>


<CAPTION>
(Table Continued)


                      Multifamily                                Multifamily                               Multifamily
                     Unit Weighted                              Unit Weighted                             Unit Weighted
         Mortgage       Average     Multifamily   Multifamily      Average    Multifamily   Multifamily      Average     Multifamily
        Loan Seller  Monthly Rent    Unit Type    Monthly Rent  Monthly Rent   Unit Type    Rent Range    Monthly Rent    Unit Type
Tab No.   Number       (Studio)     (1 Bedroom)   (1 Bedroom)    (1 Bedroom)  (2 Bedroom)   (2 Bedroom)   (2 Bedroom)    (3 Bedroom)
- - ------- -----------  -------------  -----------  -------------  ------------  ------------  -----------   -------------  -----------
  <S>    <C>            <C>             <C>      <C>               <C>             <C>    <C>                  <C>             <C>
    1    940910182        $435          131            160-695       $527           69         433-1100          $785          133
    2           55      $2,067           42      $2,040-$2,900     $2,485           13    $3,150-$4,195        $3,304          NAP
    3    940909330         NAP          176           420-1390       $753          144         225-1755          $884           32
    4         37 a         NAP          NAP                NAP        NAP          NAP              NAP           NAP          NAP
    5         37 b         NAP          NAP                NAP        NAP          NAP              NAP           NAP          NAP
    6           46         NAP          NAP                NAP        NAP          NAP              NAP           NAP          NAP
    7    940919800         NAP          NAP                NAP        NAP          NAP              NAP           NAP          NAP
    8           59         NAP          NAP                NAP        NAP          NAP              NAP           NAP          NAP
    9    940920917        $843          270            912-912       $912          NAP              NAP           NAP          NAP
   10    940919728         NAP           80            460-470       $470          376          520-570          $541          NAP
   11    940906743         NAP          NAP                NAP        NAP          NAP              NAP           NAP          NAP
   12    940920790         NAP          NAP                NAP        NAP          NAP              NAP           NAP          NAP
   13    940911057         NAP          NAP                NAP        NAP          NAP              NAP           NAP          NAP
   14    940914642         NAP          NAP                NAP        NAP          NAP              NAP           NAP          NAP
   15           32         NAP          NAP                NAP        NAP          NAP              NAP           NAP          NAP
   16    940915394         NAP          NAP                NAP        NAP          NAP              NAP           NAP          NAP
   17    940915394         NAP          NAP                NAP        NAP          NAP              NAP           NAP          NAP
   18    940915394         NAP          NAP                NAP        NAP          NAP              NAP           NAP          NAP
   19    940915394         NAP          NAP                NAP        NAP          NAP              NAP           NAP          NAP
   20    940915394         NAP          NAP                NAP        NAP          NAP              NAP           NAP          NAP
   21    940915394         NAP          NAP                NAP        NAP          NAP              NAP           NAP          NAP
   22           35         NAP          NAP                NAP        NAP          NAP              NAP           NAP          NAP
   23    940914834         NAP          NAP                NAP        NAP          NAP              NAP           NAP          NAP
   24    940919730         NAP           54            460-510       $473          324          510-610          $543           30
   25           34         NAP          NAP                NAP        NAP          NAP              NAP           NAP          NAP
   26     00-6-004         NAP          NAP                NAP        NAP          NAP              NAP           NAP          NAP
   27     00-6-004         NAP          NAP                NAP        NAP          NAP              NAP           NAP          NAP
   28    940909768         NAP          NAP                NAP        NAP          NAP              NAP           NAP          NAP
   29     00-6-001         NAP           23        $875-$2,100     $1,315           14    $1,500-$3,000        $2,201            7
   30     00-6-002         NAP           43        $810-$1,150     $1,005            2              NAP           NAP          NAP
   31     00-6-003         NAP            4        $750-$1,654     $1,092           23      $600-$1,600        $1,329          NAP
   32           13         NAP          NAP                NAP        NAP          NAP              NAP           NAP          NAP
   33    940910115         NAP          NAP                NAP        NAP          NAP              NAP           NAP          NAP
   34     00-6-006         NAP          NAP                NAP        NAP          NAP              NAP           NAP          NAP
   35           62         NAP          NAP                NAP        NAP          NAP              NAP           NAP          NAP
   36           63         NAP          NAP                NAP        NAP          NAP              NAP           NAP          NAP
   37     00-6-007         NAP          NAP                NAP        NAP          NAP              NAP           NAP          NAP
   38     00-6-008         NAP          NAP                NAP        NAP          NAP              NAP           NAP          NAP
   39           43         NAP          NAP                NAP        NAP          NAP              NAP           NAP          NAP
   40    940913605         NAP          NAP                NAP        NAP          NAP              NAP           NAP          NAP
   41    940920382         NAP          NAP                NAP        NAP          NAP              NAP           NAP          NAP
   42           54         NAP          NAP                NAP        NAP          NAP              NAP           NAP          NAP
   43     00-6-012         NAP          NAP                NAP        NAP          NAP              NAP           NAP          NAP
   44    940914612         NAP          NAP                NAP        NAP          NAP              NAP           NAP          NAP
   45     00-6-013         NAP          NAP                NAP        NAP          NAP              NAP           NAP          NAP
   46     00-6-078         NAP          NAP                NAP        NAP          NAP              NAP           NAP          NAP
   47     00-6-014         NAP          NAP                NAP        NAP          NAP              NAP           NAP          NAP


<PAGE>


<CAPTION>
(Table Continued)


                                      Multifamily                                Multifamily
                                     Unit Weighted                              Unit Weighted
         Mortgage    Multifamily        Average      Multifamily   Multifamily     Average     Multifamily
        Loan Seller  Rent Range      Monthly Rent     Unit Type    Rent Range    Monthly Rent   Number of
Tab No.   Number     (3 Bedroom)     (3 Bedroom)     (4 Bedroom)   (4 Bedroom)   (4 Bedroom)    Elevators
- - ------- -----------  ------------    -------------   -----------   -----------  -------------  -----------
  <S>    <C>         <C>                  <C>             <C>          <C>           <C>           <C>
    1    940910182       500-12975        $2,674          NAP          NAP           NAP           NAP
    2           55             NAP           NAP          NAP          NAP           NAP             3
    3    940909330        904-1380        $1,063          NAP          NAP           NAP           NAP
    4         37 a             NAP           NAP          NAP          NAP           NAP           NAP
    5         37 b             NAP           NAP          NAP          NAP           NAP           NAP
    6           46             NAP           NAP          NAP          NAP           NAP           NAP
    7    940919800             NAP           NAP          NAP          NAP           NAP           NAP
    8           59             NAP           NAP          NAP          NAP           NAP           NAP
    9    940920917             NAP           NAP          NAP          NAP           NAP             2
   10    940919728             NAP           NAP          NAP          NAP           NAP           NAP
   11    940906743             NAP           NAP          NAP          NAP           NAP           NAP
   12    940920790             NAP           NAP          NAP          NAP           NAP           NAP
   13    940911057             NAP           NAP          NAP          NAP           NAP           NAP
   14    940914642             NAP           NAP          NAP          NAP           NAP           NAP
   15           32             NAP           NAP          NAP          NAP           NAP           NAP
   16    940915394             NAP           NAP          NAP          NAP           NAP           NAP
   17    940915394             NAP           NAP          NAP          NAP           NAP           NAP
   18    940915394             NAP           NAP          NAP          NAP           NAP           NAP
   19    940915394             NAP           NAP          NAP          NAP           NAP           NAP
   20    940915394             NAP           NAP          NAP          NAP           NAP           NAP
   21    940915394             NAP           NAP          NAP          NAP           NAP           NAP
   22           35             NAP           NAP          NAP          NAP           NAP           NAP
   23    940914834             NAP           NAP          NAP          NAP           NAP           NAP
   24    940919730         700-745          $708          NAP          NAP           NAP           NAP
   25           34             NAP           NAP          NAP          NAP           NAP           NAP
   26     00-6-004             NAP           NAP          NAP          NAP           NAP           NAP
   27     00-6-004             NAP           NAP          NAP          NAP           NAP           NAP
   28    940909768             NAP           NAP          NAP          NAP           NAP           NAP
   29     00-6-001   $2,250-$3,680        $2,886          NAP          NAP           NAP             4
   30     00-6-002             NAP           NAP          NAP          NAP           NAP             2
   31     00-6-003             NAP           NAP          NAP          NAP           NAP             2
   32           13             NAP           NAP          NAP          NAP           NAP           NAP
   33    940910115             NAP           NAP          NAP          NAP           NAP           NAP
   34     00-6-006             NAP           NAP          NAP          NAP           NAP           NAP
   35           62             NAP           NAP          NAP          NAP           NAP           NAP
   36           63             NAP           NAP          NAP          NAP           NAP           NAP
   37     00-6-007             NAP           NAP          NAP          NAP           NAP           NAP
   38     00-6-008             NAP           NAP          NAP          NAP           NAP           NAP
   39           43             NAP           NAP          NAP          NAP           NAP           NAP
   40    940913605             NAP           NAP          NAP          NAP           NAP           NAP
   41    940920382             NAP           NAP          NAP          NAP           NAP           NAP
   42           54             NAP           NAP          NAP          NAP           NAP           NAP
   43     00-6-012             NAP           NAP          NAP          NAP           NAP           NAP
   44    940914612             NAP           NAP          NAP          NAP           NAP           NAP
   45     00-6-013             NAP           NAP          NAP          NAP           NAP           NAP
   46     00-6-078             NAP           NAP          NAP          NAP           NAP           NAP
   47     00-6-014             NAP           NAP          NAP          NAP           NAP           NAP

<PAGE>


<CAPTION>
(Table Continued)


         Mortgage       Multifamily Tenant Utility      Section 8      Section 42
        Loan Seller           Responsibility            Indicator      Indicator      Net Square     Number
Tab No.   Number          (Electric, Gas, Water)      (Multifamily)   (Multifamily)  Footage/Units  of Units
- - ------- -----------     --------------------------    -------------   -------------  -------------  --------
  <S>    <C>        <C>                                    <C>            <C>           <C>            <C>
    1    940910182    Electric/Gas/Cable/Water/Sewer        No             No               NAP        384
    2           55                          Electric        No             No               NAP        111
    3    940909330               Electric/Heat/Cable        No             No               NAP        352
    4         37 a                               NAP        No             No           167,756        NAP
    5         37 b                               NAP        No             No           120,004        NAP
    6           46                               NAP        No             No            65,394        NAP
    7    940919800                               NAP        No             No            455000        NAP
    8           59                               NAP        No             No               NAP        250
    9    940920917                               NAP       Yes             No               NAP        306
   10    940919728                    Electric/Cable        No             No               NAP        456
   11    940906743                               NAP        No             No             93000        NAP
   12    940920790                               NAP        No             No            137954        NAP
   13    940911057                               NAP        No             No             71662        NAP
   14    940914642                               NAP        No             No             61986        NAP
   15           32                               NAP        No             No           133,664        NAP
   16    940915394                               NAP        No             No             95177        NAP
   17    940915394                               NAP        No             No            140065        NAP
   18    940915394                               NAP        No             No             57350        NAP
   19    940915394                               NAP        No             No             67805        NAP
   20    940915394                               NAP        No             No             36104        NAP
   21    940915394                               NAP        No             No             38375        NAP
   22           35                               NAP        No             No            84,450        NAP
   23    940914834                               NAP        No             No             72863        NAP
   24    940919730                Electric/Gas/Cable        No             No               NAP        408
   25           34                               NAP        No             No            94,366        NAP
   26     00-6-004                               NAP       NAP            NAP               NAP        117
   27     00-6-004                               NAP       NAP            NAP            14,387        NAP
   28    940909768                               NAP        No             No            218652        NAP
   29     00-6-001                          Electric         0              0               NAP         64
   30     00-6-002                     Electric, Gas         0              0               NAP         91
   31     00-6-003                     Electric, Gas         0              0               NAP         27
   32           13                               NAP        No             No           398,200        NAP
   33    940910115                               NAP        No             No            209214        NAP
   34     00-6-006                               NAP       NAP            NAP           128,300        NAP
   35           62                               NAP        No             No           325,900        NAP
   36           63                               NAP        No             No           168,920        NAP
   37     00-6-007                               NAP       NAP            NAP           103,778        NAP
   38     00-6-008                               NAP       NAP            NAP           104,976        NAP
   39           43                               NAP        No             No           343,154        NAP
   40    940913605                               NAP        No             No            479598        NAP
   41    940920382                               NAP        No             No             64462        NAP
   42           54                               NAP        No             No           139,315        NAP
   43     00-6-012                               NAP       NAP            NAP           111,924        NAP
   44    940914612                               NAP        No             No               NAP        192
   45     00-6-013                               NAP       NAP            NAP            72,870        NAP
   46     00-6-078                               NAP       NAP            NAP            94,931        NAP
   47     00-6-014                               NAP       NAP            NAP            60,822        NAP

<PAGE>


<CAPTION>
(Table Continued)

         Mortgage                                                                                         Cut-Off Date
        Loan Seller                                                                            Property    Principal
Tab No.   Number                 Property Name                           Property City           State      Balance
- - ------- -----------              -------------                           -------------         --------   ------------
  <S>    <C>        <C>                                               <C>                           <C>    <C>
   48           25                   Parkway Corporate Plaza 138                    Kenilworth      NJ     $6,270,817
   49    940911282                  Lexington Commons Apartments                  Bartlesville      OK     $6,049,765
   50    940913189                                  Regal Cinema                      Columbus      OH     $5,922,685
   51    940906086            One Airport Center Office Building                      Portland      OR     $5,910,081
   52    940908895                          San Pablo Apartments                  Jacksonville      FL     $5,882,435
   53    940921376              Oaks of Ashford Point Apartments                       Houston      TX     $5,686,604
   54           52            Comfort Inn - Philadelphia Airport                     Essington      PA     $5,680,411
   55    940910458                         Grouse Run Apartments                 Oklahoma City      OK     $5,585,140
   56     00-6-015                               Avanex Building                       Fremont      CA     $5,585,443
   57    940915192                   The Regents Cove Apartments                    Fort Worth      TX     $5,525,023
   58           66                 156 10-40 Cross Bay Boulevard                  Howard Beach      NY     $5,491,977
   59    940919959                     Freehold Executive Center             Freehold Township      NJ     $5,467,565
   60    940914033                                        K-Mart                        Dallas      TX     $2,736,790
   61    940914034                                        K-Mart                       El Paso      TX     $2,623,255
   62    940915487                        Seton Chase Apartments                       Houston      TX     $5,331,967
   63            4                     Tel Huron Shopping Center                       Pontiac      MI     $5,322,111
   64    940909871                    Quality Inn Sports Complex                     Lyndhurst      NJ     $5,283,445
   65    940910301                                Ramada Limited              South Plainfield      NJ     $5,040,957
   66    940911355                   Walker's Station Apartments                 Oklahoma City      OK     $5,000,985
   67    940919799              Saturn Electronics & Engineering                  Auburn Hills      MI     $4,984,950
   68    940910574                                  Plaza Pointe                  Laguna Hills      CA     $4,811,953
   69     00-6-016                                     Bluffs IV                   Carpinteria      CA     $4,690,571
   70     00-6-017                       GAI-Tronics Corporation                       Mohnton      PA     $4,547,562
   71           47                                 2600 Building                  Newport News      VA     $4,508,630
   72     00-6-018                           Valleybrook Shoppes                      McMurray      PA     $4,489,621
   73           68                                Hoyt's Cinemas                     Dickinson      NY     $4,433,976
   74           15                 Advance Auto Parts - York, PA                          York      PA       $555,814
   75A          16  Advance Auto Parts - Harrisburg, PA (Swatara)                   Harrisburg      PA       $496,263
   76           17             Advance Auto Parts - Steelton, PA                      Steelton      PA       $486,337
   77           18               Advance Auto Parts - Celina, OH                        Celina      OH       $392,048
   78           19           Advance Auto Parts - Youngstown, OH                    Youngstown      OH       $471,450
   79           20               Advance Auto Parts - Warren, OH                        Warren      OH       $446,636
   80           21              Advance Auto Parts - Atlanta, GA                       Atlanta      GA       $526,038
   81           22           Advance Auto Parts - Penn Hills, PA                    Penn Hills      PA       $555,814
   82           23             Advance Auto Parts - Pontotoc, MS                      Pontotoc      MS       $357,309
   83    940910209                       Hampton Inn Maple Grove                   Maple Grove      MN     $4,248,346
   84     00-6-019                                  Pine Village                       El Paso      TX     $2,308,901
   85     00-6-020                                  Valley Place                       El Paso      TX     $1,856,862
   86     00-6-021                               Maple Tree Mall                    Manchester      NH     $4,139,648
   87    940911422                 The Sterling Falls Apartments                       Bedford      TX     $4,133,080
   88     00-6-022                       Stelton Shopping Center                    Piscataway      NJ     $3,764,341
   89           44                               Parkview Towers                   Takoma Park      MD     $3,748,892
   90           50                               Unilab Building                      San Jose      CA     $3,637,755
   91    940910914                          Cambridge Apartments                      Puyallup      WA     $3,617,070
   92    940920025                                   Tempe Plaza                         Tempe      AZ     $3,485,695
   93     00-6-023                            Byram Self-Storage                  Port Chester      NY     $3,473,450
   94    940910220                         Sixth Street Building                   Los Angeles      CA     $3,448,523
   95    940910427                          Lake Pine Apartments                     St Joseph      MI     $3,440,000
   96     00-6-024                          Las Lomas Apartments                        Dallas      TX     $3,389,203
   97     00-6-025                    Pinellas Industrial Center                         Largo      FL     $3,288,639
   98           30                              Mount Joy Square                     Mount Joy      PA     $3,285,308
   99    940909948           Town & Country Apartments (Phase II)                       Monroe      LA     $3,209,401


<PAGE>


<CAPTION>
(Table Continued)

                                                                                           Remaining
         Mortgage        Strat                Cut-Off Date      Balloon      Remaining      Term to
        Loan Seller    Property       DSCR    Loan-to-Value  Loan-to-Value  Amortization   Maturity
Tab No.   Number         Type         NCF        Ratio          Ratio          Term         or ARD      Specific Property Type
- - ------- -----------   -----------     ----    -------------  -------------  -------------  --------     ----------------------
  <S>    <C>          <C>             <C>        <C>           <C>             <C>            <C>  <C>
   48           25         Office     1.32        70.9%         64.4%          351            111                      Class B
   49    940911282    Multifamily     1.35        78.1%         68.9%          341            101             Garden Apartment
   50    940913189         Retail     1.31        58.5%         43.5%          176             74                       Retail
   51    940906086         Office     1.38        71.3%         51.8%          216             96              Suburban Office
   52    940908895    Multifamily     1.23        78.5%         69.9%          336             96             Garden Apartment
   53    940921376    Multifamily     1.27        78.5%         70.8%          357            117             Garden Apartment
   54           52          Hotel     1.50        66.8%         56.6%          296            116                        Hotel
   55    940910458    Multifamily     1.38        77.6%         68.8%          338             98             Garden Apartment
   56     00-6-015     Industrial     1.25        73.5%         66.5%          358            118       High Finish Industrial
   57    940915192    Multifamily     1.21        77.9%         70.1%          353            113             Garden Apartment
   58           66         Retail     1.49        57.8%         49.4%          298            118                Retail/Office
   59    940919959         Office     1.25        74.9%         68.6%          358            118                       Office
   60    940914033         Retail     1.20        67.0%          4.0%          238            238     Anchored Shopping Center
   61    940914034         Retail     1.20        67.0%          4.0%          238            238     Anchored Shopping Center
   62    940915487    Multifamily     1.21        79.6%         71.6%          355            115             Garden Apartment
   63            4         Retail     1.51        67.8%         61.7%          336             96                     Anchored
   64    940909871          Hotel     1.71        66.2%         28.6%          221            161        Limited Service Hotel
   65    940910301          Hotel     1.63        70.1%         57.3%          281            101        Limited Service Hotel
   66    940911355    Multifamily     1.21        75.8%         66.8%          342            102             Garden Apartment
   67    940919799      Warehouse     1.25        75.6%         69.1%          358            118                     Flex/R&D
   68    940910574         Office     1.25        55.5%         49.3%          338             98              Suburban Office
   69     00-6-016         Office     1.25        61.5%         56.2%          356            116       Suburban Garden Office
   70     00-6-017     Industrial     1.26        79.1%         71.4%          355            115       High Finish Industrial
   71           47         Office     1.40        72.7%         28.8%          355            115                     Suburban
   72     00-6-018         Retail     1.27        71.3%         57.9%          356            176      Grocery Anchored Retail
   73           68         Retail     1.44        59.1%         50.9%          298            118                     Anchored
   74           15         Retail     1.36       62.97%        53.55%          291            111                   Unanchored
   75           16         Retail     1.36       62.97%        53.55%          291            111                   Unanchored
   76           17         Retail     1.36       62.97%        53.55%          291            111                   Unanchored
   77           18         Retail     1.36       62.97%        53.55%          291            111                   Unanchored
   78           19         Retail     1.36       62.97%        53.55%          291            111                   Unanchored
   79           20         Retail     1.36       62.97%        53.55%          291            111                   Unanchored
   80           21         Retail     1.36       62.97%        53.55%          291            111                   Unanchored
   81           22         Retail     1.36       62.97%        53.55%          291            111                   Unanchored
   82           23         Retail     1.36       62.97%        53.55%          291            111                   Unanchored
   83    940910209          Hotel     1.70        60.1%         39.6%          281            161        Limited Service Hotel
   84     00-6-019    Multifamily     1.35        68.9%         62.9%          357            117           Garden Multifamily
   85     00-6-020    Multifamily     1.35        75.8%         69.2%          357            117           Garden Multifamily
   86     00-6-021         Retail     1.25        72.6%         66.1%          355            115            Unanchored Retail
   87    940911422    Multifamily     1.47        73.6%         65.1%          341            101             Garden Apartment
   88     00-6-022         Retail     1.29        68.4%         59.3%          312            108            Unanchored Retail
   89           44    Multifamily     1.39        79.8%        71.45%          355            116                    High-Rise
   90           50     Industrial     1.35        70.0%         59.5%          296            116                    Heavy-R&D
   91    940910914    Multifamily     1.41        70.3%         61.9%          342            102             Garden Apartment
   92    940920025         Office     1.54        59.1%         50.3%          296            116              Suburban Office
   93     00-6-023   Self-Storage     1.47        52.9%          1.6%          177            177                 Self Storage
   94    940910220         Office     1.28        70.6%         34.8%          161            101         Single/Tenant Office
   95    940910427    Multifamily     1.26        78.6%         69.5%          340            100             Garden Apartment
   96     00-6-024    Multifamily     1.55        63.9%         51.9%          354            174           Garden Multifamily
   97     00-6-025     Industrial     1.29        73.4%         62.2%          296            116       High Finish Industrial
   98           30         Retail     1.31        74.7%         67.6%          352            112                     Anchored
   99    940909948    Multifamily     1.83        61.4%         50.4%          279             99             Garden Apartment


<PAGE>


<CAPTION>
(Table Continued)


                                                Multifamily                                Multifamily
                                               Unit Weighted                              Unit Weighted
         Mortgage    Multifamily  Multifamily     Average     Multifamily   Multifamily     Average      Multifamily  Multifamily
        Loan Seller   Unit Type   Rent Range   Monthly Rent    Unit Type    Rent Range    Monthly Rent    Unit Type   Rent Range
Tab No.   Number      (Bachelor)  (Bachelor)    (Bachelor)    (Efficiency)  (Efficiency)   (Efficiency)   (Studio)     (Studio)
- - ------- -----------  -----------  -----------  -------------  ------------  ------------  -------------   -------     -----------
  <S>    <C>              <C>         <C>            <C>         <C>         <C>              <C>          <C>     <C>
   48           25        NAP         NAP            NAP         NAP               NAP         NAP           NAP             NAP
   49    940911282        NAP         NAP            NAP         NAP               NAP         NAP           NAP             NAP
   50    940913189        NAP         NAP            NAP         NAP               NAP         NAP           NAP             NAP
   51    940906086        NAP         NAP            NAP         NAP               NAP         NAP           NAP             NAP
   52    940908895        NAP         NAP            NAP         NAP               NAP         NAP            10         395-460
   53    940921376        NAP         NAP            NAP         NAP               NAP         NAP           NAP             NAP
   54           52        NAP         NAP            NAP         NAP               NAP         NAP           NAP             NAP
   55    940910458        NAP         NAP            NAP         NAP               NAP         NAP           NAP             NAP
   56     00-6-015        NAP         NAP            NAP         NAP               NAP         NAP           NAP             NAP
   57    940915192        NAP         NAP            NAP         NAP               NAP         NAP            80         300-375
   58           66        NAP         NAP            NAP         NAP               NAP         NAP           NAP             NAP
   59    940919959        NAP         NAP            NAP         NAP               NAP         NAP           NAP             NAP
   60    940914033        NAP         NAP            NAP         NAP               NAP         NAP           NAP             NAP
   61    940914034        NAP         NAP            NAP         NAP               NAP         NAP           NAP             NAP
   62    940915487        NAP         NAP            NAP         NAP               NAP         NAP           NAP             NAP
   63            4        NAP         NAP            NAP         NAP               NAP         NAP           NAP             NAP
   64    940909871        NAP         NAP            NAP         NAP               NAP         NAP           NAP             NAP
   65    940910301        NAP         NAP            NAP         NAP               NAP         NAP           NAP             NAP
   66    940911355        NAP         NAP            NAP         NAP               NAP         NAP           NAP             NAP
   67    940919799        NAP         NAP            NAP         NAP               NAP         NAP           NAP             NAP
   68    940910574        NAP         NAP            NAP         NAP               NAP         NAP           NAP             NAP
   69     00-6-016        NAP         NAP            NAP         NAP               NAP         NAP           NAP             NAP
   70     00-6-017        NAP         NAP            NAP         NAP               NAP         NAP           NAP             NAP
   71           47        NAP         NAP            NAP         NAP               NAP         NAP           NAP             NAP
   72     00-6-018        NAP         NAP            NAP         NAP               NAP         NAP           NAP             NAP
   73           68        NAP         NAP            NAP         NAP               NAP         NAP           NAP             NAP
   74           15        NAP         NAP            NAP         NAP               NAP         NAP           NAP             NAP
   75           16        NAP         NAP            NAP         NAP               NAP         NAP           NAP             NAP
   76           17        NAP         NAP            NAP         NAP               NAP         NAP           NAP             NAP
   77           18        NAP         NAP            NAP         NAP               NAP         NAP           NAP             NAP
   78           19        NAP         NAP            NAP         NAP               NAP         NAP           NAP             NAP
   79           20        NAP         NAP            NAP         NAP               NAP         NAP           NAP             NAP
   80           21        NAP         NAP            NAP         NAP               NAP         NAP           NAP             NAP
   81           22        NAP         NAP            NAP         NAP               NAP         NAP           NAP             NAP
   82           23        NAP         NAP            NAP         NAP               NAP         NAP           NAP             NAP
   83    940910209        NAP         NAP            NAP         NAP               NAP         NAP           NAP             NAP
   84     00-6-019        NAP         NAP            NAP         NAP               NAP         NAP           NAP             NAP
   85     00-6-020        NAP         NAP            NAP         NAP               NAP         NAP           NAP             NAP
   86     00-6-021        NAP         NAP            NAP         NAP               NAP         NAP           NAP             NAP
   87    940911422        NAP         NAP            NAP         NAP               NAP         NAP           NAP             NAP
   88     00-6-022        NAP         NAP            NAP         NAP               NAP         NAP           NAP             NAP
   89           44        NAP         NAP            NAP           1              $530        $530           NAP             NAP
   90           50        NAP         NAP            NAP         NAP               NAP         NAP           NAP             NAP
   91    940910914        NAP         NAP            NAP         NAP               NAP         NAP           NAP             NAP
   92    940920025        NAP         NAP            NAP         NAP               NAP         NAP           NAP             NAP
   93     00-6-023        NAP         NAP            NAP         NAP               NAP         NAP           NAP             NAP
   94    940910220        NAP         NAP            NAP         NAP               NAP         NAP           NAP             NAP
   95    940910427        NAP         NAP            NAP         NAP               NAP         NAP           NAP             NAP
   96     00-6-024        NAP         NAP            NAP         NAP               NAP         NAP           NAP             NAP
   97     00-6-025        NAP         NAP            NAP         NAP               NAP         NAP           NAP             NAP
   98           30        NAP         NAP            NAP         NAP               NAP         NAP           NAP             NAP
   99    940909948        NAP         NAP            NAP         NAP               NAP         NAP           NAP             NAP


<PAGE>


<CAPTION>
(Table Continued)


                      Multifamily                                Multifamily                               Multifamily
                     Unit Weighted                              Unit Weighted                             Unit Weighted
         Mortgage       Average     Multifamily   Multifamily      Average    Multifamily   Multifamily      Average     Multifamily
        Loan Seller  Monthly Rent    Unit Type    Monthly Rent  Monthly Rent   Unit Type    Rent Range    Monthly Rent    Unit Type
Tab No.   Number       (Studio)     (1 Bedroom)   (1 Bedroom)    (1 Bedroom)  (2 Bedroom)   (2 Bedroom)   (2 Bedroom)    (3 Bedroom)
- - ------- -----------  -------------  -----------  -------------  ------------  ------------  -----------   -------------  -----------
  <S>    <C>            <C>             <C>      <C>               <C>             <C>    <C>                  <C>             <C>

   48           25         NAP          NAP                NAP        NAP          NAP              NAP           NAP          NAP
   49    940911282         NAP          115            339-539       $381           91          448-659          $597          NAP
   50    940913189         NAP          NAP                NAP        NAP          NAP              NAP           NAP          NAP
   51    940906086         NAP          NAP                NAP        NAP          NAP              NAP           NAP          NAP
   52    940908895        $447           60            495-560       $538          110          540-700          $628           20
   53    940921376         NAP          100            440-540       $492           99          614-710          $653          NAP
   54           52         NAP          NAP                NAP        NAP          NAP              NAP           NAP          NAP
   55    940910458         NAP          120            332-425       $381          124          435-530          $496          NAP
   56     00-6-015         NAP          NAP                NAP        NAP          NAP              NAP           NAP          NAP
   57    940915192        $363           96            400-450       $427           96          495-560          $535          NAP
   58           66         NAP          NAP                NAP        NAP          NAP              NAP           NAP          NAP
   59    940919959         NAP          NAP                NAP        NAP          NAP              NAP           NAP          NAP
   60    940914033         NAP          NAP                NAP        NAP          NAP              NAP           NAP          NAP
   61    940914034         NAP          NAP                NAP        NAP          NAP              NAP           NAP          NAP
   62    940915487         NAP          162            311-469       $399           67          495-699          $549          NAP
   63            4         NAP          NAP                NAP        NAP          NAP              NAP           NAP          NAP
   64    940909871         NAP          NAP                NAP        NAP          NAP              NAP           NAP          NAP
   65    940910301         NAP          NAP                NAP        NAP          NAP              NAP           NAP          NAP
   66    940911355         NAP          132            275-435       $378           98          409-575          $515          NAP
   67    940919799         NAP          NAP                NAP        NAP          NAP              NAP           NAP          NAP
   68    940910574         NAP          NAP                NAP        NAP          NAP              NAP           NAP          NAP
   69     00-6-016         NAP          NAP                NAP        NAP          NAP              NAP           NAP          NAP
   70     00-6-017         NAP          NAP                NAP        NAP          NAP              NAP           NAP          NAP
   71           47         NAP          NAP                NAP        NAP          NAP              NAP           NAP          NAP
   72     00-6-018         NAP          NAP                NAP        NAP          NAP              NAP           NAP          NAP
   73           68         NAP          NAP                NAP        NAP          NAP              NAP           NAP          NAP
   74           15         NAP          NAP                NAP        NAP          NAP              NAP           NAP          NAP
   75           16         NAP          NAP                NAP        NAP          NAP              NAP           NAP          NAP
   76           17         NAP          NAP                NAP        NAP          NAP              NAP           NAP          NAP
   77           18         NAP          NAP                NAP        NAP          NAP              NAP           NAP          NAP
   78           19         NAP          NAP                NAP        NAP          NAP              NAP           NAP          NAP
   79           20         NAP          NAP                NAP        NAP          NAP              NAP           NAP          NAP
   80           21         NAP          NAP                NAP        NAP          NAP              NAP           NAP          NAP
   81           22         NAP          NAP                NAP        NAP          NAP              NAP           NAP          NAP
   82           23         NAP          NAP                NAP        NAP          NAP              NAP           NAP          NAP
   83    940910209         NAP          NAP                NAP        NAP          NAP              NAP           NAP          NAP
   84     00-6-019         NAP           24          $360-$365       $360           72        $390-$430          $403           32
   85     00-6-020         NAP           16          $360-$365       $360           56        $390-$430          $409           24
   86     00-6-021         NAP          NAP                NAP        NAP          NAP              NAP           NAP          NAP
   87    940911422         NAP          136            432-530       $484           32          524-700          $651          NAP
   88     00-6-022         NAP          NAP                NAP        NAP          NAP              NAP           NAP          NAP
   89           44         NAP           61          $618-$675       $649           52        $768-$875          $830           10
   90           50         NAP          NAP                NAP        NAP          NAP              NAP           NAP          NAP
   91    940910914         NAP           37            555-705       $596           59          525-785          $681          NAP
   92    940920025         NAP          NAP                NAP        NAP          NAP              NAP           NAP          NAP
   93     00-6-023         NAP          NAP                NAP        NAP          NAP              NAP           NAP          NAP
   94    940910220         NAP          NAP                NAP        NAP          NAP              NAP           NAP          NAP
   95    940910427         NAP           48            480-490       $480          108          500-580          $540          NAP
   96     00-6-024         NAP          146           $275-595       $463           40         $490-595          $524           44
   97     00-6-025         NAP          NAP                NAP        NAP          NAP              NAP           NAP          NAP
   98           30         NAP          NAP                NAP        NAP          NAP              NAP           NAP          NAP
   99    940909948         NAP           72           150-1060       $414           96         439-1250          $509           32

<PAGE>


<CAPTION>
(Table Continued)

                                      Multifamily                                Multifamily
                                     Unit Weighted                              Unit Weighted
         Mortgage    Multifamily        Average      Multifamily   Multifamily     Average     Multifamily
        Loan Seller  Rent Range      Monthly Rent     Unit Type    Rent Range    Monthly Rent   Number of
Tab No.   Number     (3 Bedroom)     (3 Bedroom)     (4 Bedroom)   (4 Bedroom)   (4 Bedroom)    Elevators
- - ------- -----------  ------------    -------------   -----------   -----------  -------------  -----------
  <S>    <C>         <C>                  <C>             <C>          <C>           <C>           <C>

   48           25             NAP           NAP          NAP          NAP           NAP           NAP
   49    940911282             NAP           NAP          NAP          NAP           NAP           NAP
   50    940913189             NAP           NAP          NAP          NAP           NAP           NAP
   51    940906086             NAP           NAP          NAP          NAP           NAP           NAP
   52    940908895         730-810          $769          NAP          NAP           NAP           NAP
   53    940921376             NAP           NAP          NAP          NAP           NAP           NAP
   54           52             NAP           NAP          NAP          NAP           NAP           NAP
   55    940910458             NAP           NAP          NAP          NAP           NAP           NAP
   56     00-6-015             NAP           NAP          NAP          NAP           NAP           NAP
   57    940915192             NAP           NAP          NAP          NAP           NAP           NAP
   58           66             NAP           NAP          NAP          NAP           NAP           NAP
   59    940919959             NAP           NAP          NAP          NAP           NAP           NAP
   60    940914033             NAP           NAP          NAP          NAP           NAP           NAP
   61    940914034             NAP           NAP          NAP          NAP           NAP           NAP
   62    940915487             NAP           NAP          NAP          NAP           NAP           NAP
   63            4             NAP           NAP          NAP          NAP           NAP           NAP
   64    940909871             NAP           NAP          NAP          NAP           NAP           NAP
   65    940910301             NAP           NAP          NAP          NAP           NAP           NAP
   66    940911355             NAP           NAP          NAP          NAP           NAP           NAP
   67    940919799             NAP           NAP          NAP          NAP           NAP           NAP
   68    940910574             NAP           NAP          NAP          NAP           NAP           NAP
   69     00-6-016             NAP           NAP          NAP          NAP           NAP           NAP
   70     00-6-017             NAP           NAP          NAP          NAP           NAP           NAP
   71           47             NAP           NAP          NAP          NAP           NAP           NAP
   72     00-6-018             NAP           NAP          NAP          NAP           NAP           NAP
   73           68             NAP           NAP          NAP          NAP           NAP           NAP
   74           15             NAP           NAP          NAP          NAP           NAP           NAP
   75           16             NAP           NAP          NAP          NAP           NAP           NAP
   76           17             NAP           NAP          NAP          NAP           NAP           NAP
   77           18             NAP           NAP          NAP          NAP           NAP           NAP
   78           19             NAP           NAP          NAP          NAP           NAP           NAP
   79           20             NAP           NAP          NAP          NAP           NAP           NAP
   80           21             NAP           NAP          NAP          NAP           NAP           NAP
   81           22             NAP           NAP          NAP          NAP           NAP           NAP
   82           23             NAP           NAP          NAP          NAP           NAP           NAP
   83    940910209             NAP           NAP          NAP          NAP           NAP           NAP
   84     00-6-019       $460-$470          $460          NAP          NAP           NAP             0
   85     00-6-020       $460-$480          $460          NAP          NAP           NAP             0
   86     00-6-021             NAP           NAP          NAP          NAP           NAP           NAP
   87    940911422               -           NAP          NAP          NAP           NAP           NAP
   88     00-6-022             NAP           NAP          NAP          NAP           NAP           NAP
   89           44     $886-$1,100          $948          NAP          NAP           NAP             1
   90           50             NAP           NAP          NAP          NAP           NAP           NAP
   91    940910914             NAP           NAP          NAP          NAP           NAP           NAP
   92    940920025             NAP           NAP          NAP          NAP           NAP           NAP
   93     00-6-023             NAP           NAP          NAP          NAP           NAP             2
   94    940910220             NAP           NAP          NAP          NAP           NAP             2
   95    940910427             NAP           NAP          NAP          NAP           NAP           NAP
   96     00-6-024        $535-750          $654          NAP          NAP           NAP             0
   97     00-6-025             NAP           NAP          NAP          NAP           NAP           NAP
   98           30             NAP           NAP          NAP          NAP           NAP           NAP
   99    940909948         575-669          $638          NAP          NAP           NAP           NAP

<PAGE>


<CAPTION>
(Table Continued)


         Mortgage       Multifamily Tenant Utility      Section 8      Section 42
        Loan Seller           Responsibility            Indicator      Indicator      Net Square     Number
Tab No.   Number          (Electric, Gas, Water)      (Multifamily)   (Multifamily)  Footage/Units  of Units
- - ------- -----------     --------------------------    -------------   -------------  -------------  --------
  <S>    <C>        <C>                                    <C>            <C>           <C>            <C>
   48           25                               NAP        No             No            75,839        NAP
   49    940911282               Electric/Heat/Cable        No             No               NAP        206
   50    940913189                               NAP        No             No             65158        NAP
   51    940906086                               NAP        No             No             73426        NAP
   52    940908895                    Electric/Cable        No             No               NAP        200
   53    940921376                    Electric/Cable        No             No               NAP        199
   54           52                               NAP        No             No               NAP        150
   55    940910458                    Electric/Cable        No             No               NAP        244
   56     00-6-015                               NAP       NAP            NAP            54,068        NAP
   57    940915192                    Electric/Cable        No             No               NAP        272
   58           66                               NAP        No             No            47,625        NAP
   59    940919959                               NAP        No             No             65391        NAP
   60    940914033                               NAP        No             No            112115        NAP
   61    940914034                               NAP        No             No            112415        NAP
   62    940915487                    Electric/Cable        No             No               NAP        229
   63            4                               NAP        No             No            96,255        NAP
   64    940909871                               NAP        No             No               NAP        142
   65    940910301                               NAP        No             No               NAP        142
   66    940911355  Electric/Gas/Water/Cable/Garbage        No             No               NAP        230
   67    940919799                               NAP        No             No             68315        NAP
   68    940910574                               NAP        No             No             60330        NAP
   69     00-6-016                               NAP       NAP            NAP            32,800        NAP
   70     00-6-017                               NAP       NAP            NAP           104,858        NAP
   71           47                               NAP        No             No           119,359        NAP
   72     00-6-018                               NAP       NAP            NAP            86,543        NAP
   73           68                               NAP        No             No            46,585        NAP
   74           15                               NAP        No             No             7,000        NAP
   75           16                               NAP        No             No             5,520        NAP
   76           17                               NAP        No             No             7,000        NAP
   77           18                               NAP        No             No             5,675        NAP
   78           19                               NAP        No             No             5,675        NAP
   79           20                               NAP        No             No             5,675        NAP
   80           21                               NAP        No             No             6,600        NAP
   81           22                               NAP        No             No             7,000        NAP
   82           23                               NAP        No             No             5,675        NAP
   83    940910209                               NAP        No             No               NAP        120
   84     00-6-019                     Electric, Gas         0              0               NAP        128
   85     00-6-020                     Electric, Gas         0              0               NAP         96
   86     00-6-021                               NAP       NAP            NAP            51,197        NAP
   87    940911422                    Electric/Cable        No             No               NAP        168
   88     00-6-022                               NAP       NAP            NAP            43,780        NAP
   89           44                              None        No             No               NAP        125
   90           50                               NAP        No             No            32,725        NAP
   91    940910914                    Electric/Cable        No             No               NAP         96
   92    940920025                               NAP        No             No             70159        NAP
   93     00-6-023                               NAP         0              0            50,228        NAP
   94    940910220                               NAP        No             No             46233        NAP
   95    940910427                    Electric/Cable       Yes             No               NAP        156
   96     00-6-024                          Electric        13            230               NAP        230
   97     00-6-025                               NAP       NAP            NAP           103,600        NAP
   98           30                               NAP        No             No            66,230        NAP
   99    940909948                          Electric        No             No               NAP        200


<PAGE>


<CAPTION>
(Table Continued)


         Mortgage                                                                                         Cut-Off Date
        Loan Seller                                                                            Property    Principal
Tab No.   Number                 Property Name                           Property City           State      Balance
- - ------- -----------              -------------                           -------------         --------   ------------
  <S>    <C>        <C>                                               <C>                           <C>    <C>
  100    940912584                  Bartles Corner Business Park                       Raritan      NJ     $3,203,077
  101     00-6-026                 Jeffery Manor Shopping Center                       Chicago      IL     $3,193,979
  102    940914413                           Eckerd's Drug Store                          Clay      NY     $2,796,280
  103    940908792               Clayton Apartments and Duplexes                   Kansas City      MO     $3,143,270
  104           41                           Rite Aid - Flatbush                      Brooklyn      NY     $3,126,014
  105    940913510         Regal Cinemas 12-Screen Movie Theatre                 Niagara Falls      NY     $3,077,552
  106     00-6-027                           1506 N. Lee Trevino                       El Paso      TX     $3,073,332
  107    940915218                               Eckerd Pharmacy                        Malone      NY     $2,985,353
  108    940910766                          Kroger Grocery Store                  Indianapolis      IN     $2,979,610
  109           39                             Datatec Warehouse                   Statesville      NC     $2,953,966
  110    940908400         Legacy Business Park Medical Office 8                     Henderson      NV     $2,039,329
  111    940908399       Legacy Business Park Medical Office - 4                     Henderson      NV       $855,044
  112            5                          USDA Office Building                      Lakeview      OR     $2,854,442
  113    940909728                East Los Angeles Retail Center                   Los Angeles      CA     $2,874,542
  114    940909949                        Acadia Park Apartments                         Houma      LA     $2,820,383
  115    940914415                           Eckerd's Drug Store                     Mattydale      NY     $3,184,416
  116    940920036                              Dana Innovations                  San Clemente      CA     $2,792,343
  117           45                           Mt. Airy Apartments                    Mount Airy      MD     $2,791,728
  118    940914427                           Eckerd's Drug Store                      Syracuse      NY     $2,736,573
  119     00-6-028                                  Oregon Court                  Philadelphia      PA     $1,630,967
  120     00-6-029                                   Oregon Arms                  Philadelphia      PA     $1,095,277
  121    940914071                                  Eckerd Drugs                  Poughkeepsie      NY     $2,718,412
  122           40             Dicks Clothing and Sporting Goods                         Akron      OH     $2,716,085
  123            2                     Sugarland Shopping Center                       Mathews      LA     $2,678,538
  124    940919971                             Eckerd Drug Store                        Dallas      TX     $2,597,151
  125     00-6-031                       Bassett Furniture Store                       Houston      TX     $2,584,215
  126           26                                 Oak Leaf West                      Freehold      NJ     $2,536,338
  127           64                 2000 White Elks Springs Court                         Macon      GA     $2,510,799
  128     00-6-032                                Hamilton Plaza                       Houston      Tx     $2,464,648
  129           48                      Triangle Shopping Center                    Portsmouth      VA     $2,464,520
  130            3                      Northern Medical Offices                  Philadelphia      PA     $2,447,122
  131    940909820                             Bronco Apartments                   San Antonio      TX     $2,433,712
  132    940920565                                        K-Mart                     Los Banos      CA     $2,425,217
  133     00-6-033                                   Villa Eleni                     San Diego      CA     $2,402,515
  134    940911990                     Perkins Place & Fox Ridge                       Belmont      NH       $447,364
  135    940911990                   Barrington Hills Apartments                    Barrington      NH       $898,722
  136    940911990                          McDuffee Brook Place                     Rochester      NH       $728,963
  137    940911990                          Kearsarge Apartments                        Warner      NH       $321,543
  138    940911561                         Penns View Apartments                  Philadelphia      PA     $2,395,136
  139     00-6-034                    Agawam Industrial Building                        Agawam      MA     $2,394,726
  140           53                   Tampa Multifamily Portfolio                Temple Terrace      FL     $2,371,881
  141     00-6-035                 Park Place II Office Building                        Layton      UT     $2,345,210
  142    940913592                         The Sequoia Institute                       Fremont      CA     $2,279,038
  143    940914184                                       Staples                    Big Rapids      MI     $2,278,520
  144    940915319                           Brookwood Townhomes                  Blue Springs      MO     $2,269,912
  145    940914223                   Staples Office Supply Store                       Mattoon      IL     $2,255,516
  146           56              Jefferson Pilot Financial Center               Deerfield Beach      FL     $2,225,406
  147    940920511                             Eckerd Drug Store                     Arlington      TX     $2,195,027
  148    940914224                              Staples Property                          Peru      IL     $2,186,865
  149    940913904                                 CVS Drugstore                    Greenfield      IN     $2,126,840
  150            1                                Maple Building                      Newburgh      NY     $2,112,306
  151    940920971               Woodward Avenue Office Building              Bloomfield Hills      MI     $2,098,129



<PAGE>


<CAPTION>
(Table Continued)

                                                                                           Remaining
         Mortgage        Strat                Cut-Off Date      Balloon      Remaining      Term to
        Loan Seller    Property       DSCR    Loan-to-Value  Loan-to-Value  Amortization   Maturity
Tab No.   Number         Type         NCF        Ratio          Ratio          Term         or ARD      Specific Property Type
- - ------- -----------   -----------     ----    -------------  -------------  -------------  --------     ----------------------
  <S>    <C>          <C>             <C>        <C>           <C>             <C>            <C>  <C>
  100    940912584     Industrial     1.25        69.7%         50.9%          236            116             Light Industrial
  101     00-6-026         Retail     1.37        75.8%         69.0%          357            117            Unanchored Retail
  102    940914413         Retail     1.20        79.1%         70.8%          353            113     Anchored Shopping Center
  103    940908792    Multifamily     1.77        71.5%         63.3%          339             99             Garden Apartment
  104           41         Retail     1.30        74.4%         3.97%          229            229                       Single
  105    940913510         Retail     1.22        60.5%         26.8%          178            130                       Retail
  106     00-6-027         Retail     1.20        73.2%          4.3%          236            236            Unanchored Retail
  107    940915218         Retail     1.26        71.1%         63.6%          353            113     Anchored Shopping Center
  108    940910766         Retail     1.25        77.5%         63.6%          282            102      Grocery Anchored Retail
  109           39     Industrial     1.25        72.9%         53.2%          233            113                        Light
  110    940908400         Office     1.35        72.0%         64.0%          338             98               Medical Office
  111    940908399         Office     1.35        72.0%         64.0%          338             98               Medical Office
  112            5         Office     1.41       67.72%        55.46%          273             99                          NAP
  113    940909728         Retail     1.26        72.0%         51.0%          220            100      Grocery Anchored Retail
  114    940909949    Multifamily     1.63        64.2%         52.7%          279             99             Garden Apartment
  115    940914415         Retail     1.20        79.7%         71.3%          353            113     Anchored Shopping Center
  116    940920036      Warehouse     1.28        70.7%         63.9%          356            116                     Flex/R&D
  117           45    Multifamily     1.23        79.8%        71.45%          355            116                 Garden-Style
  118    940914427         Retail     1.20        78.8%         70.5%          353            113     Anchored Shopping Center
  119     00-6-028    Multifamily     1.25        77.7%         53.7%          295            175         Mid-Rise Multifamily
  120     00-6-029    Multifamily     1.31        79.7%         55.1%          295            175         Mid-Rise Multifamily
  121    940914071         Retail     1.20        75.9%         68.2%          353            113     Anchored Shopping Center
  122           40         Retail     1.35        67.9%         57.6%          294            114              Shadow/Anchored
  123            2         Retail     1.43        74.4%         62.8%          291            111                     Anchored
  124    940919971         Retail     1.20        74.9%         67.9%          356            116     Anchored Shopping Center
  125     00-6-031         Retail     1.28        66.7%         61.3%          357            117               Big Box Retail
  126           26         Office     1.30        74.6%         67.5%          350            110                     Suburban
  127           64     Industrial     1.25        71.7%         65.7%          357            117         Industrial Warehouse
  128     00-6-032         Retail     1.34        68.9%         50.2%          235            115            Unanchored Retail
  129           48         Retail     1.27        77.0%         76.9%          236            116                     Anchored
  130            3         Office     1.25        68.0%         49.6%          230            110                      Medical
  131    940909820    Multifamily     2.27        58.0%         47.5%          280            100             Garden Apartment
  132    940920565         Retail     1.25        67.5%          4.3%          236            236     Anchored Shopping Center
  133     00-6-033    Multifamily     1.25        70.7%         63.7%          358            118           Garden Multifamily
  134    940911990    Multifamily     1.37        74.5%         67.4%          358            118             Garden Apartment
  135    940911990    Multifamily     1.37        74.5%         67.4%          358            118             Garden Apartment
  136    940911990    Multifamily     1.37        74.5%         67.4%          358            118             Garden Apartment
  137    940911990    Multifamily     1.37        74.5%         67.4%          358            118             Garden Apartment
  138    940911561    Multifamily     1.73        68.5%         55.9%          283            103             Garden Apartment
  139     00-6-034     Industrial     1.26        70.4%         59.8%          297            117            Bulk Distribution
  140           53    Multifamily     1.37        71.3%         60.5%          296            116                          NAP
  141     00-6-035         Office     1.50        59.4%         54.2%          356            116       Suburban Garden Office
  142    940913592     Industrial     1.25        68.3%         61.9%          356            116             Light Industrial
  143    940914184         Retail     1.25        77.3%         69.7%          355            115     Anchored Shopping Center
  144    940915319    Multifamily     1.34        66.8%         62.3%          357             93             Garden Apartment
  145    940914223         Retail     1.26        75.2%         67.9%          352            112     Anchored Shopping Center
  146           56         Office     1.25        69.1%         63.1%          356            116     Class B midrise suburban
  147    940920511         Retail     1.20        74.3%         67.2%          355            115     Anchored Shopping Center
  148    940914224         Retail     1.26        74.2%         67.0%          352            112     Anchored Shopping Center
  149    940913904         Retail     1.05        78.0%          4.2%          234            234     Anchored Shopping Center
  150            1         Office     1.44        70.4%         59.5%          293            113                     Suburban
  151    940920971         Office     1.25        75.0%         68.4%          359            119              Downtown Office



<PAGE>


<CAPTION>
(Table Continued)


                                                Multifamily                                Multifamily
                                               Unit Weighted                              Unit Weighted
         Mortgage    Multifamily  Multifamily     Average     Multifamily   Multifamily     Average      Multifamily  Multifamily
        Loan Seller   Unit Type   Rent Range   Monthly Rent    Unit Type    Rent Range    Monthly Rent    Unit Type   Rent Range
Tab No.   Number      (Bachelor)  (Bachelor)    (Bachelor)    (Efficiency)  (Efficiency)   (Efficiency)   (Studio)     (Studio)
- - ------- -----------  -----------  -----------  -------------  ------------  ------------  -------------   -------     -----------
  <S>    <C>              <C>         <C>            <C>         <C>         <C>              <C>          <C>     <C>

  100    940912584        NAP         NAP            NAP         NAP               NAP         NAP           NAP             NAP
  101     00-6-026        NAP         NAP            NAP         NAP               NAP         NAP           NAP             NAP
  102    940914413        NAP         NAP            NAP         NAP               NAP         NAP           NAP             NAP
  103    940908792        NAP         NAP            NAP         NAP               NAP         NAP           NAP             NAP
  104           41        NAP         NAP            NAP         NAP               NAP         NAP           NAP             NAP
  105    940913510        NAP         NAP            NAP         NAP               NAP         NAP           NAP             NAP
  106     00-6-027        NAP         NAP            NAP         NAP               NAP         NAP           NAP             NAP
  107    940915218        NAP         NAP            NAP         NAP               NAP         NAP           NAP             NAP
  108    940910766        NAP         NAP            NAP         NAP               NAP         NAP           NAP             NAP
  109           39        NAP         NAP            NAP         NAP               NAP         NAP           NAP             NAP
  110    940908400        NAP         NAP            NAP         NAP               NAP         NAP           NAP             NAP
  111    940908399        NAP         NAP            NAP         NAP               NAP         NAP           NAP             NAP
  112            5        NAP         NAP            NAP         NAP               NAP         NAP           NAP             NAP
  113    940909728        NAP         NAP            NAP         NAP               NAP         NAP           NAP             NAP
  114    940909949        NAP         NAP            NAP         NAP               NAP         NAP           NAP             NAP
  115    940914415        NAP         NAP            NAP         NAP               NAP         NAP           NAP             NAP
  116    940920036        NAP         NAP            NAP         NAP               NAP         NAP           NAP             NAP
  117           45        NAP         NAP            NAP           2         $375-$400        $388           NAP             NAP
  118    940914427        NAP         NAP            NAP         NAP               NAP         NAP           NAP             NAP
  119     00-6-028        NAP         NAP            NAP           4          $435-455        $444           NAP             NAP
  120     00-6-029        NAP         NAP            NAP          10          $425-460        $443           NAP             NAP
  121    940914071        NAP         NAP            NAP         NAP               NAP         NAP           NAP             NAP
  122           40        NAP         NAP            NAP         NAP               NAP         NAP           NAP             NAP
  123            2        NAP         NAP            NAP         NAP               NAP         NAP           NAP             NAP
  124    940919971        NAP         NAP            NAP         NAP               NAP         NAP           NAP             NAP
  125     00-6-031        NAP         NAP            NAP         NAP               NAP         NAP           NAP             NAP
  126           26        NAP         NAP            NAP         NAP               NAP         NAP           NAP             NAP
  127           64        NAP         NAP            NAP         NAP               NAP         NAP           NAP             NAP
  128     00-6-032        NAP         NAP            NAP         NAP               NAP         NAP           NAP             NAP
  129           48        NAP         NAP            NAP         NAP               NAP         NAP           NAP             NAP
  130            3        NAP         NAP            NAP         NAP               NAP         NAP           NAP             NAP
  131    940909820        NAP         NAP            NAP         NAP               NAP         NAP           NAP             NAP
  132    940920565        NAP         NAP            NAP         NAP               NAP         NAP           NAP             NAP
  133     00-6-033        NAP         NAP            NAP         NAP               NAP         NAP           NAP             NAP
  134    940911990        NAP         NAP            NAP         NAP               NAP         NAP           NAP             NAP
  135    940911990        NAP         NAP            NAP         NAP               NAP         NAP           NAP             NAP
  136    940911990        NAP         NAP            NAP         NAP               NAP         NAP           NAP             NAP
  137    940911990        NAP         NAP            NAP         NAP               NAP         NAP           NAP             NAP
  138    940911561        NAP         NAP            NAP         NAP               NAP         NAP           NAP             NAP
  139     00-6-034        NAP         NAP            NAP         NAP               NAP         NAP           NAP             NAP
  140           53        NAP         NAP            NAP         NAP               NAP         NAP           NAP             NAP
  141     00-6-035        NAP         NAP            NAP         NAP               NAP         NAP           NAP             NAP
  142    940913592        NAP         NAP            NAP         NAP               NAP         NAP           NAP             NAP
  143    940914184        NAP         NAP            NAP         NAP               NAP         NAP           NAP             NAP
  144    940915319        NAP         NAP            NAP         NAP               NAP         NAP           NAP             NAP
  145    940914223        NAP         NAP            NAP         NAP               NAP         NAP           NAP             NAP
  146           56        NAP         NAP            NAP         NAP               NAP         NAP           NAP             NAP
  147    940920511        NAP         NAP            NAP         NAP               NAP         NAP           NAP             NAP
  148    940914224        NAP         NAP            NAP         NAP               NAP         NAP           NAP             NAP
  149    940913904        NAP         NAP            NAP         NAP               NAP         NAP           NAP             NAP
  150            1        NAP         NAP            NAP         NAP               NAP         NAP           NAP             NAP
  151    940920971        NAP         NAP            NAP         NAP               NAP         NAP           NAP             NAP

<PAGE>


<CAPTION>
(Table Continued)


                      Multifamily                                Multifamily                               Multifamily
                     Unit Weighted                              Unit Weighted                             Unit Weighted
         Mortgage       Average     Multifamily   Multifamily      Average    Multifamily   Multifamily      Average     Multifamily
        Loan Seller  Monthly Rent    Unit Type    Monthly Rent  Monthly Rent   Unit Type    Rent Range    Monthly Rent    Unit Type
Tab No.   Number       (Studio)     (1 Bedroom)   (1 Bedroom)    (1 Bedroom)  (2 Bedroom)   (2 Bedroom)   (2 Bedroom)    (3 Bedroom)
- - ------- -----------  -------------  -----------  -------------  ------------  ------------  -----------   -------------  -----------
  <S>    <C>            <C>             <C>      <C>               <C>             <C>    <C>                  <C>             <C>
  100    940912584         NAP          NAP                NAP        NAP          NAP              NAP           NAP          NAP
  101     00-6-026         NAP          NAP                NAP        NAP          NAP              NAP           NAP          NAP
  102    940914413         NAP          NAP                NAP        NAP          NAP              NAP           NAP          NAP
  103    940908792         NAP           17            405-435       $421           69          505-670          $574           31
  104           41         NAP          NAP                NAP        NAP          NAP              NAP           NAP          NAP
  105    940913510         NAP          NAP                NAP        NAP          NAP              NAP           NAP          NAP
  106     00-6-027         NAP          NAP                NAP        NAP          NAP              NAP           NAP          NAP
  107    940915218         NAP          NAP                NAP        NAP          NAP              NAP           NAP          NAP
  108    940910766         NAP          NAP                NAP        NAP          NAP              NAP           NAP          NAP
  109           39         NAP          NAP                NAP        NAP          NAP              NAP           NAP          NAP
  110    940908400         NAP          NAP                NAP        NAP          NAP              NAP           NAP          NAP
  111    940908399         NAP          NAP                NAP        NAP          NAP              NAP           NAP          NAP
  112            5         NAP          NAP                NAP        NAP          NAP              NAP           NAP          NAP
  113    940909728         NAP          NAP                NAP        NAP          NAP              NAP           NAP          NAP
  114    940909949         NAP           56            359-429       $388          104          409-499          $462           32
  115    940914415         NAP          NAP                NAP        NAP          NAP              NAP           NAP          NAP
  116    940920036         NAP          NAP                NAP        NAP          NAP              NAP           NAP          NAP
  117           45         NAP           28          $415-$600       $532           41        $550-$675          $593          NAP
  118    940914427         NAP          NAP                NAP        NAP          NAP              NAP           NAP          NAP
  119     00-6-028         NAP           37           $515-610       $563           15         $650-700          $647          NAP
  120     00-6-029         NAP           16           $515-585       $558           14         $650-675          $652          NAP
  121    940914071         NAP          NAP                NAP        NAP          NAP              NAP           NAP          NAP
  122           40         NAP          NAP                NAP        NAP          NAP              NAP           NAP          NAP
  123            2         NAP          NAP                NAP        NAP          NAP              NAP           NAP          NAP
  124    940919971         NAP          NAP                NAP        NAP          NAP              NAP           NAP          NAP
  125     00-6-031         NAP          NAP                NAP        NAP          NAP              NAP           NAP          NAP
  126           26         NAP          NAP                NAP        NAP          NAP              NAP           NAP          NAP
  127           64         NAP          NAP                NAP        NAP          NAP              NAP           NAP          NAP
  128     00-6-032         NAP          NAP                NAP        NAP          NAP              NAP           NAP          NAP
  129           48         NAP          NAP                NAP        NAP          NAP              NAP           NAP          NAP
  130            3         NAP          NAP                NAP        NAP          NAP              NAP           NAP          NAP
  131    940909820         NAP          188            270-349       $318           60          327-495          $458            1
  132    940920565         NAP          NAP                NAP        NAP          NAP              NAP           NAP          NAP
  133     00-6-033         NAP            8           $750-925       $838           19        $950-1350        $1,071            2
  134    940911990         NAP          NAP                NAP        NAP           32          525-575          $542          NAP
  135    940911990         NAP            7            395-465       $428           25          450-525          $486            1
  136    940911990         NAP          NAP                NAP        NAP           18          450-495          $476          NAP
  137    940911990         NAP          NAP                NAP        NAP           12          525-595          $534          NAP
  138    940911561         NAP           35           750-1075       $880           16        1085-1500        $1,197          NAP
  139     00-6-034         NAP          NAP                NAP        NAP          NAP              NAP           NAP          NAP
  140           53         NAP            2               $375       $375          123        $445-$575          $446          NAP
  141     00-6-035         NAP          NAP                NAP        NAP          NAP              NAP           NAP          NAP
  142    940913592         NAP          NAP                NAP        NAP          NAP              NAP           NAP          NAP
  143    940914184         NAP          NAP                NAP        NAP          NAP              NAP           NAP          NAP
  144    940915319         NAP          NAP                NAP        NAP           38          550-550          $550           38
  145    940914223         NAP          NAP                NAP        NAP          NAP              NAP           NAP          NAP
  146           56         NAP          NAP                NAP        NAP          NAP              NAP           NAP          NAP
  147    940920511         NAP          NAP                NAP        NAP          NAP              NAP           NAP          NAP
  148    940914224         NAP          NAP                NAP        NAP          NAP              NAP           NAP          NAP
  149    940913904         NAP          NAP                NAP        NAP          NAP              NAP           NAP          NAP
  150            1         NAP          NAP                NAP        NAP          NAP              NAP           NAP          NAP
  151    940920971         NAP          NAP                NAP        NAP          NAP              NAP           NAP          NAP

<PAGE>


<CAPTION>
(Table Continued)

                                      Multifamily                                Multifamily
                                     Unit Weighted                              Unit Weighted
         Mortgage    Multifamily        Average      Multifamily   Multifamily     Average     Multifamily
        Loan Seller  Rent Range      Monthly Rent     Unit Type    Rent Range    Monthly Rent   Number of
Tab No.   Number     (3 Bedroom)     (3 Bedroom)     (4 Bedroom)   (4 Bedroom)   (4 Bedroom)    Elevators
- - ------- -----------  ------------    -------------   -----------   -----------  -------------  -----------
  <S>    <C>         <C>                  <C>             <C>          <C>           <C>           <C>
  100    940912584             NAP           NAP          NAP          NAP           NAP           NAP
  101     00-6-026             NAP           NAP          NAP          NAP           NAP           NAP
  102    940914413             NAP           NAP          NAP          NAP           NAP           NAP
  103    940908792         565-775          $749          NAP          NAP           NAP           NAP
  104           41             NAP           NAP          NAP          NAP           NAP           NAP
  105    940913510             NAP           NAP          NAP          NAP           NAP           NAP
  106     00-6-027             NAP           NAP          NAP          NAP           NAP           NAP
  107    940915218             NAP           NAP          NAP          NAP           NAP           NAP
  108    940910766             NAP           NAP          NAP          NAP           NAP           NAP
  109           39             NAP           NAP          NAP          NAP           NAP           NAP
  110    940908400             NAP           NAP          NAP          NAP           NAP           NAP
  111    940908399             NAP           NAP          NAP          NAP           NAP           NAP
  112            5             NAP           NAP          NAP          NAP           NAP           NAP
  113    940909728             NAP           NAP          NAP          NAP           NAP           NAP
  114    940909949         489-599          $560          NAP          NAP           NAP           NAP
  115    940914415             NAP           NAP          NAP          NAP           NAP           NAP
  116    940920036             NAP           NAP          NAP          NAP           NAP           NAP
  117           45             NAP           NAP          NAP          NAP           NAP           NAP
  118    940914427             NAP           NAP          NAP          NAP           NAP           NAP
  119     00-6-028             NAP           NAP          NAP          NAP           NAP             0
  120     00-6-029             NAP           NAP          NAP          NAP           NAP             0
  121    940914071             NAP           NAP          NAP          NAP           NAP           NAP
  122           40             NAP           NAP          NAP          NAP           NAP           NAP
  123            2             NAP           NAP          NAP          NAP           NAP           NAP
  124    940919971             NAP           NAP          NAP          NAP           NAP           NAP
  125     00-6-031             NAP           NAP          NAP          NAP           NAP           NAP
  126           26             NAP           NAP          NAP          NAP           NAP           NAP
  127           64             NAP           NAP          NAP          NAP           NAP           NAP
  128     00-6-032             NAP           NAP          NAP          NAP           NAP             0
  129           48             NAP           NAP          NAP          NAP           NAP           NAP
  130            3             NAP           NAP          NAP          NAP           NAP           NAP
  131    940909820         695-695          $695          NAP          NAP           NAP           NAP
  132    940920565             NAP           NAP          NAP          NAP           NAP           NAP
  133     00-6-033      $1300-2750        $2,025          NAP          NAP           NAP             1
  134    940911990             NAP           NAP          NAP          NAP           NAP           NAP
  135    940911990         750-750          $750          NAP          NAP           NAP           NAP
  136    940911990             NAP           NAP          NAP          NAP           NAP           NAP
  137    940911990             NAP           NAP          NAP          NAP           NAP           NAP
  138    940911561               -           NAP          NAP          NAP           NAP             1
  139     00-6-034             NAP           NAP          NAP          NAP           NAP           NAP
  140           53             NAP           NAP          NAP          NAP           NAP           NAP
  141     00-6-035             NAP           NAP          NAP          NAP           NAP             1
  142    940913592             NAP           NAP          NAP          NAP           NAP           NAP
  143    940914184             NAP           NAP          NAP          NAP           NAP           NAP
  144    940915319         575-575          $575          NAP          NAP           NAP           NAP
  145    940914223             NAP           NAP          NAP          NAP           NAP           NAP
  146           56             NAP           NAP          NAP          NAP           NAP           NAP
  147    940920511             NAP           NAP          NAP          NAP           NAP           NAP
  148    940914224             NAP           NAP          NAP          NAP           NAP           NAP
  149    940913904             NAP           NAP          NAP          NAP           NAP           NAP
  150            1             NAP           NAP          NAP          NAP           NAP           NAP
  151    940920971             NAP           NAP          NAP          NAP           NAP           NAP

<PAGE>


<CAPTION>
(Table Continued)


         Mortgage       Multifamily Tenant Utility      Section 8      Section 42
        Loan Seller           Responsibility            Indicator      Indicator      Net Square     Number
Tab No.   Number          (Electric, Gas, Water)      (Multifamily)   (Multifamily)  Footage/Units  of Units
- - ------- -----------     --------------------------    -------------   -------------  -------------  --------
  <S>    <C>        <C>                                    <C>            <C>           <C>            <C>
  100    940912584                               NAP        No             No             70000        NAP
  101     00-6-026                               NAP       NAP            NAP            36,143        NAP
  102    940914413                               NAP        No             No             10908        NAP
  103    940908792               Electric/Heat/Cable        No             No               NAP        117
  104           41                               NAP        No             No            10,829        NAP
  105    940913510                               NAP        No             No             43108        NAP
  106     00-6-027                               NAP       NAP            NAP            47,091        NAP
  107    940915218                               NAP        No             No             12736        NAP
  108    940910766                               NAP        No             No             58590        NAP
  109           39                               NAP        No             No            95,060        NAP
  110    940908400                               NAP        No             No             12900        NAP
  111    940908399                               NAP        No             No              7200        NAP
  112            5                               NAP        No             No            37,000        NAP
  113    940909728                               NAP        No             No             33023        NAP
  114    940909949                    Electric/Cable        No             No               NAP        192
  115    940914415                               NAP        No             No             10908        NAP
  116    940920036                               NAP        No             No             43604        NAP
  117           45                          Electric        No             No               NAP         71
  118    940914427                               NAP        No             No             10908        NAP
  119     00-6-028                     Electric, Gas         0              0               NAP         56
  120     00-6-029                     Electric, Gas         0              0               NAP         40
  121    940914071                               NAP        No             No             11347        NAP
  122           40                               NAP        No             No            60,000        NAP
  123            2                               NAP        No             No           118,265        NAP
  124    940919971                               NAP        No             No             10908        NAP
  125     00-6-031                               NAP       NAP            NAP            26,250        NAP
  126           26                               NAP        No             No            28,611        NAP
  127           64                               NAP        No             No           192,400        NAP
  128     00-6-032                               NAP         0              0            82,957        NAP
  129           48                               NAP        No             No            82,382        NAP
  130            3                               NAP        No             No            28,310        NAP
  131    940909820                    Electric/Cable        No             No               NAP        249
  132    940920565                               NAP        No             No             86479        NAP
  133     00-6-033              Electric, Gas, Water         0              0               NAP         29
  134    940911990                    Electric/Cable        No             No               NAP         32
  135    940911990                               NAP        No             No               NAP         33
  136    940911990                Electric/Gas/Cable        No             No               NAP         18
  137    940911990        Electric/Gas/Cable/Garbage        No             No               NAP         12
  138    940911561                    Electric/Cable        No             No               NAP         51
  139     00-6-034                               NAP       NAP            NAP           114,832        NAP
  140           53                          Electric        No             No               NAP        125
  141     00-6-035                               NAP         0              0            32,000        NAP
  142    940913592                               NAP        No             No             31463        NAP
  143    940914184                               NAP        No             No             24049        NAP
  144    940915319              Electric/Water/Cable        No            Yes               NAP         76
  145    940914223                               NAP        No             No             24049        NAP
  146           56                               NAP        No             No            27,592        NAP
  147    940920511                               NAP        No             No             10908        NAP
  148    940914224                               NAP        No             No             23925        NAP
  149    940913904                               NAP        No             No             10125        NAP
  150            1                               NAP        No             No            53,657        NAP
  151    940920971                               NAP        No             No             22820        NAP


<PAGE>


<CAPTION>
(Table Continued)


         Mortgage                                                                                         Cut-Off Date
        Loan Seller                                                                            Property    Principal
Tab No.   Number                 Property Name                           Property City           State      Balance
- - ------- -----------              -------------                           -------------         --------   ------------
  <S>    <C>        <C>                                               <C>                           <C>    <C>
  152     00-6-036                          Alameda Towne Centre                       El Paso      TX     $2,091,710
  153           42                                Ramada Limited                    Waxahachie      TX     $2,086,370
  154           29                         Park Place Apartments                   Grand Forks      ND     $2,070,237
  155            6                      244-48 East 117th Street                      New York      NY     $2,066,626
  156    940914329                    Prudential Office Building                         Salem      OR     $2,009,043
  157    940914607                               1/2 Price Store                        Aurora      CO     $1,991,473
  158    940910191               Sunshine Square Shopping Center                  Philadelphia      PA     $1,968,278
  159     00-6-037                               Westfair Center                      Westport      CT     $1,967,864
  160           33                  Bell Gardens Shopping Center                  Bell Gardens      CA     $1,935,868
  161    940914183                                       Staples                        Alpena      MI     $1,915,562
  162    940911558                              Firehouse Square                    Alexandria      VA     $1,895,461
  163           57                      Morgan Garden Apartments)     Liverpool (Clay Township      NY     $1,896,872
  164           49                    Colonial Garden Apartments                  Philadelphia      PA     $1,895,353
  165    940915007                                 170 West Road                    Portsmouth      NH     $1,893,983
  166     00-6-038                       Lamar Industrial Center                        Austin      TX     $1,890,834
  167    940912681                Columbus Plaza Shopping Center                      Columbus      NC     $1,884,871
  168     00-6-039              Lakeshore Village Office Complex                         Tempe      AZ     $1,856,359
  169    940920342              The Lucent Technologies Building                        Dallas      TX     $1,854,105
  170    940915484                 Leonard Professional Building                        Malden      MA     $1,847,236
  171           27                              Cross River Mill                      Lakewood      NJ     $1,757,261
  172    940913887                               Steele's Market                       Windsor      CO     $1,729,258
  173           31                     The Commonwealth Building                     Allentown      PA     $1,727,052
  174            9                         Gateway 2000 - Hobart                        Hobart      IN     $1,712,647
  175    940913865                                 Frolics Plaza                   Kansas City      MO     $1,666,521
  176     00-6-040                             Lorain Apartments                        Lorain      OH     $1,635,607
  177     00-6-041                            Opdyke Investments                  Auburn Hills      MI     $1,623,090
  178    940913533     Sungard Financial Systems Office Property                       Hopkins      MN     $1,609,337
  179    940920381                        Snow Garden Apartments                       Ephraim      UT     $1,602,832
  180     00-6-042                            420 Clinton Avenue                      Brooklyn      NY     $1,588,049
  181           14             Village Shoppes of Paradise Beach                     Melbourne      FL     $1,585,928
  182    940910142              Tiscor Corporate Office Building                         Poway      CA     $1,573,238
  183    940915223                             Omnicare Building             Robinson Township      PA     $1,562,307
  184           67                                  Best Western                    Montgomery      AL     $1,546,329
  185     00-6-043                           Ironwood Apartments                       Phoenix      AZ     $1,540,801
  186     00-6-044              Crossroads South Shopping Center                     Jonesboro      GA     $1,528,044
  187    940915071                 West Wind Apartments Phase IV                     Millcreek      PA     $1,527,768
  188    940911560                      Lincoln Court Apartments                  Philadelphia      PA     $1,517,761
  189           28                     Chastain Pines Apartments                       Atlanta      GA     $1,493,012
  190    940910372                          166 South River Road                       Bedford      NH     $1,485,341
  191           51                             Grayco Apartments                    Harrisburg      PA     $1,486,588
  192     00-6-045                           Mill Road Warehouse                       Absecon      NJ     $1,459,134
  193    940909236                        Reseda Retail Building                        Reseda      CA     $1,423,377
  194    940910987                Mesa Engineering Systems, Inc.                        Irvine      CA     $1,415,841
  195    940920656                     Concord Garden Apartments                         Smyma      GA     $1,388,887
  196     00-6-048                            233 Jamaica Avenue                      Brooklyn      NY     $1,368,165
  197    940909595                  Goffstown Village Apartments                     Goffstown      NH       $583,780
  198    940909595                         Maple Leaf Apartments                      Franklin      NH       $778,373
  199           10                       Gateway 2000 - Columbia                      Columbia      SC     $1,357,586
  200     00-6-049                    Kenworthy Medical Building                       El Paso      TX     $1,346,780
  201    940912315                            Lakes Mini Storage                     Las Vegas      NV     $1,318,252
  202    940909947             Town & Country Apartments Phase I                        Monroe      LA     $1,312,937
  203    940911538                        Tucson East Apartments                        Tucson      AZ     $1,307,710


<PAGE>


<CAPTION>
(Table Continued)

                                                                                           Remaining
         Mortgage        Strat                Cut-Off Date      Balloon      Remaining      Term to
        Loan Seller    Property       DSCR    Loan-to-Value  Loan-to-Value  Amortization   Maturity
Tab No.   Number         Type         NCF        Ratio          Ratio          Term         or ARD      Specific Property Type
- - ------- -----------   -----------     ----    -------------  -------------  -------------  --------     ----------------------
  <S>    <C>          <C>             <C>        <C>           <C>             <C>            <C>  <C>
  152     00-6-036         Retail     1.20        67.5%          4.1%          237            237       Shadow Anchored Retail
  153           42          Hotel     1.78        54.9%         41.3%          235            114                      Limited
  154           29    Multifamily     1.32        79.6%         71.7%          352            112                       Garden
  155            6    Multifamily     1.24        72.5%         61.2%          290            110                      Midrise
  156    940914329         Office     1.25        67.6%         61.6%          356            116                       Office
  157    940914607         Retail     1.29        73.8%         66.8%          353            113            Unanchored Retail
  158    940910191         Retail     1.61        70.3%         62.2%          341            101            Unanchored Retail
  159     00-6-037         Retail     1.36        67.9%         62.4%          357            117            Unanchored Retail
  160           33         Retail     1.54        68.2%         57.4%          292            112                       Shadow
  161    940914183         Retail     1.25        76.7%         69.3%          354            114     Anchored Shopping Center
  162    940911558         Office     1.43        65.4%         53.7%          283            103                       Office
  163           57    Multifamily     1.27        79.0%         72.4%          357            117                          NAP
  164           49    Multifamily     1.33        79.0%         70.9%          356            116                       Garden
  165    940915007     Industrial     1.25        78.9%         71.4%          355            115                   Industrial
  166     00-6-038     Industrial     1.25        70.0%         59.8%          296            116       High Finish Industrial
  167    940912681         Retail     1.25        74.7%         67.6%          354            114      Grocery Anchored Retail
  168     00-6-039         Office     1.25        67.5%         57.2%          295            115       Suburban Garden Office
  169    940920342         Office     1.30        76.6%         69.9%          357            117         Single/Tenant Office
  170    940915484         Office     1.25        71.1%         60.3%          296            116                       Office
  171           27         Office     1.45        62.8%         56.9%          352            112                Office/Retail
  172    940913887         Retail     1.25        73.9%         66.8%          356            116     Anchored Shopping Center
  173           31         Office     1.25        74.1%         62.2%          292            112                          NAP
  174            9         Retail     1.30        68.5%         62.0%          350            110                   Unanchored
  175    940913865         Retail     1.25        64.1%         54.9%          298            118                       Retail
  176     00-6-040    Multifamily     1.26        79.8%         72.2%          355            115           Garden Multifamily
  177     00-6-041         Retail     1.25        69.8%         63.9%          357            117                Retail/Office
  178    940913533         Office     1.25        64.4%         54.0%          292            112         Single/Tenant Office
  179    940920381    Multifamily     1.25        66.8%         60.6%          358            118             Garden Apartment
  180     00-6-042    Multifamily     1.50        72.2%         59.8%          280            100         Mid-Rise Multifamily
  181           14         Retail     1.58        74.3%         62.7%          290            110                   Unanchored
  182    940910142         Office     1.47        73.2%         64.0%          342            102                       Office
  183    940915223      Warehouse     1.30        73.4%         66.7%          354            114               Bulk Warehouse
  184           67          Hotel     1.67        61.2%         46.2%          238            118                      Limited
  185     00-6-043    Multifamily     1.35        69.2%         58.6%          293            113           Garden Multifamily
  186     00-6-044         Retail     1.35        78.4%         71.3%          357            117       Shadow Anchored Retail
  187    940915071    Multifamily     1.25        73.8%         66.4%          354            114             Garden Apartment
  188    940911560    Multifamily     1.63        63.3%         55.8%          343            103             Garden Apartment
  189           28    Multifamily     1.61        70.3%         63.3%          352            112            Apartment Complex
  190    940910372         Office     1.29        70.8%         58.2%          282            102              Suburban Office
  191           51    Multifamily     1.20        78.2%         70.7%          356            116                          NAP
  192     00-6-045     Industrial     1.25        78.9%         67.1%          296            116        Low Finish Industrial
  193    940909236         Retail     1.40        70.2%         58.2%          280            100            Unanchored Retail
  194    940910987     Industrial     1.33        70.9%         58.0%          282            102                   Industrial
  195    940920656    Multifamily     1.37        78.5%         71.2%          357            117             Garden Apartment
  196     00-6-048    Multifamily     1.42        72.0%         59.6%          280            100         Mid-Rise Multifamily
  197    940909595    Multifamily     1.43        72.6%         59.8%          279             99             Garden Apartment
  198    940909595    Multifamily     1.43        72.6%         59.8%          279             99             Garden Apartment
  199           10         Retail     1.30        69.1%         62.5%          350            110                   Unanchored
  200     00-6-049         Office     1.25        67.3%          4.2%          237            237               Medical Office
  201    940912315   Self-Storage     1.27        68.4%         57.7%          295            115                 Self-Storage
  202    940909947    Multifamily     1.92        55.5%         45.5%          279             99             Garden Apartment
  203    940911538    Multifamily     1.11        78.6%         69.4%          342            102             Garden Apartment


<PAGE>


<CAPTION>
(Table Continued)

                                                Multifamily                                Multifamily
                                               Unit Weighted                              Unit Weighted
         Mortgage    Multifamily  Multifamily     Average     Multifamily   Multifamily     Average      Multifamily  Multifamily
        Loan Seller   Unit Type   Rent Range   Monthly Rent    Unit Type    Rent Range    Monthly Rent    Unit Type   Rent Range
Tab No.   Number      (Bachelor)  (Bachelor)    (Bachelor)    (Efficiency)  (Efficiency)   (Efficiency)   (Studio)     (Studio)
- - ------- -----------  -----------  -----------  -------------  ------------  ------------  -------------   -------     -----------
  <S>    <C>              <C>         <C>            <C>         <C>         <C>              <C>          <C>     <C>

  152     00-6-036        NAP         NAP            NAP         NAP               NAP         NAP           NAP             NAP
  153           42        NAP         NAP            NAP         NAP               NAP         NAP           NAP             NAP
  154           29        NAP         NAP            NAP         NAP               NAP         NAP           NAP             NAP
  155            6        NAP         NAP            NAP         NAP               NAP         NAP           NAP             NAP
  156    940914329        NAP         NAP            NAP         NAP               NAP         NAP           NAP             NAP
  157    940914607        NAP         NAP            NAP         NAP               NAP         NAP           NAP             NAP
  158    940910191        NAP         NAP            NAP         NAP               NAP         NAP           NAP             NAP
  159     00-6-037        NAP         NAP            NAP         NAP               NAP         NAP           NAP             NAP
  160           33        NAP         NAP            NAP         NAP               NAP         NAP           NAP             NAP
  161    940914183        NAP         NAP            NAP         NAP               NAP         NAP           NAP             NAP
  162    940911558        NAP         NAP            NAP         NAP               NAP         NAP           NAP             NAP
  163           57        NAP         NAP            NAP         NAP               NAP         NAP           NAP             NAP
  164           49        NAP         NAP            NAP         NAP               NAP         NAP           NAP             NAP
  165    940915007        NAP         NAP            NAP         NAP               NAP         NAP           NAP             NAP
  166     00-6-038        NAP         NAP            NAP         NAP               NAP         NAP           NAP             NAP
  167    940912681        NAP         NAP            NAP         NAP               NAP         NAP           NAP             NAP
  168     00-6-039        NAP         NAP            NAP         NAP               NAP         NAP           NAP             NAP
  169    940920342        NAP         NAP            NAP         NAP               NAP         NAP           NAP             NAP
  170    940915484        NAP         NAP            NAP         NAP               NAP         NAP           NAP             NAP
  171           27        NAP         NAP            NAP         NAP               NAP         NAP           NAP             NAP
  172    940913887        NAP         NAP            NAP         NAP               NAP         NAP           NAP             NAP
  173           31        NAP         NAP            NAP         NAP               NAP         NAP           NAP             NAP
  174            9        NAP         NAP            NAP         NAP               NAP         NAP           NAP             NAP
  175    940913865        NAP         NAP            NAP         NAP               NAP         NAP           NAP             NAP
  176     00-6-040        NAP         NAP            NAP         NAP               NAP         NAP           NAP             NAP
  177     00-6-041        NAP         NAP            NAP         NAP               NAP         NAP           NAP             NAP
  178    940913533        NAP         NAP            NAP         NAP               NAP         NAP           NAP             NAP
  179    940920381        NAP         NAP            NAP         NAP               NAP         NAP           NAP             NAP
  180     00-6-042        NAP         NAP            NAP           8          $107-428        $266           NAP             NAP
  181           14        NAP         NAP            NAP         NAP               NAP         NAP           NAP             NAP
  182    940910142        NAP         NAP            NAP         NAP               NAP         NAP           NAP             NAP
  183    940915223        NAP         NAP            NAP         NAP               NAP         NAP           NAP             NAP
  184           67        NAP         NAP            NAP         NAP               NAP         NAP           NAP             NAP
  185     00-6-043        NAP         NAP            NAP         NAP               NAP         NAP           NAP             NAP
  186     00-6-044        NAP         NAP            NAP         NAP               NAP         NAP           NAP             NAP
  187    940915071        NAP         NAP            NAP         NAP               NAP         NAP           NAP             NAP
  188    940911560        NAP         NAP            NAP         NAP               NAP         NAP             3         460-485
  189           28        NAP         NAP            NAP         NAP               NAP         NAP           NAP             NAP
  190    940910372        NAP         NAP            NAP         NAP               NAP         NAP           NAP             NAP
  191           51          7   $220-$275            239          54         $365-$395        $375           NAP             NAP
  192     00-6-045        NAP         NAP            NAP         NAP               NAP         NAP           NAP             NAP
  193    940909236        NAP         NAP            NAP         NAP               NAP         NAP           NAP             NAP
  194    940910987        NAP         NAP            NAP         NAP               NAP         NAP           NAP             NAP
  195    940920656        NAP         NAP            NAP         NAP               NAP         NAP           NAP             NAP
  196     00-6-048        NAP         NAP            NAP          18          $139-628        $483           NAP             NAP
  197    940909595        NAP         NAP            NAP         NAP               NAP         NAP             7         345-495
  198    940909595        NAP         NAP            NAP         NAP               NAP         NAP             2         335-350
  199           10        NAP         NAP            NAP         NAP               NAP         NAP           NAP             NAP
  200     00-6-049        NAP         NAP            NAP         NAP               NAP         NAP           NAP             NAP
  201    940912315        NAP         NAP            NAP         NAP               NAP         NAP           NAP             NAP
  202    940909947        NAP         NAP            NAP         NAP               NAP         NAP           NAP             NAP
  203    940911538        NAP         NAP            NAP         NAP               NAP         NAP           NAP             NAP


<PAGE>


<CAPTION>
(Table Continued)


                      Multifamily                                Multifamily                               Multifamily
                     Unit Weighted                              Unit Weighted                             Unit Weighted
         Mortgage       Average     Multifamily   Multifamily      Average    Multifamily   Multifamily      Average     Multifamily
        Loan Seller  Monthly Rent    Unit Type    Monthly Rent  Monthly Rent   Unit Type    Rent Range    Monthly Rent    Unit Type
Tab No.   Number       (Studio)     (1 Bedroom)   (1 Bedroom)    (1 Bedroom)  (2 Bedroom)   (2 Bedroom)   (2 Bedroom)    (3 Bedroom)
- - ------- -----------  -------------  -----------  -------------  ------------  ------------  -----------   -------------  -----------
  <S>    <C>            <C>             <C>      <C>               <C>             <C>    <C>                  <C>             <C>
  152     00-6-036         NAP          NAP                NAP        NAP          NAP              NAP           NAP          NAP
  153           42         NAP          NAP                NAP        NAP          NAP              NAP           NAP          NAP
  154           29         NAP          NAP                NAP        NAP           76        $350-$595          $450            4
  155            6         NAP           23          $650-$790       $755           18      $773-$1,100          $995          NAP
  156    940914329         NAP          NAP                NAP        NAP          NAP              NAP           NAP          NAP
  157    940914607         NAP          NAP                NAP        NAP          NAP              NAP           NAP          NAP
  158    940910191         NAP          NAP                NAP        NAP          NAP              NAP           NAP          NAP
  159     00-6-037         NAP          NAP                NAP        NAP          NAP              NAP           NAP          NAP
  160           33         NAP          NAP                NAP        NAP          NAP              NAP           NAP          NAP
  161    940914183         NAP          NAP                NAP        NAP          NAP              NAP           NAP          NAP
  162    940911558         NAP          NAP                NAP        NAP          NAP              NAP           NAP          NAP
  163           57         NAP           44          $385-$395       $393           66        $435-$450          $445          NAP
  164           49         NAP           59          $465-$525       $500           14        $595-$650          $610          NAP
  165    940915007         NAP          NAP                NAP        NAP          NAP              NAP           NAP          NAP
  166     00-6-038         NAP          NAP                NAP        NAP          NAP              NAP           NAP          NAP
  167    940912681         NAP          NAP                NAP        NAP          NAP              NAP           NAP          NAP
  168     00-6-039         NAP          NAP                NAP        NAP          NAP              NAP           NAP          NAP
  169    940920342         NAP          NAP                NAP        NAP          NAP              NAP           NAP          NAP
  170    940915484         NAP          NAP                NAP        NAP          NAP              NAP           NAP          NAP
  171           27         NAP          NAP                NAP        NAP          NAP              NAP           NAP          NAP
  172    940913887         NAP          NAP                NAP        NAP          NAP              NAP           NAP          NAP
  173           31         NAP          NAP                NAP        NAP          NAP              NAP           NAP          NAP
  174            9         NAP          NAP                NAP        NAP          NAP              NAP           NAP          NAP
  175    940913865         NAP          NAP                NAP        NAP          NAP              NAP           NAP          NAP
  176     00-6-040         NAP           32           $300-325       $312           20         $425-450          $429           32
  177     00-6-041         NAP          NAP                NAP        NAP          NAP              NAP           NAP          NAP
  178    940913533         NAP          NAP                NAP        NAP          NAP              NAP           NAP          NAP
  179    940920381         NAP          NAP                NAP        NAP          NAP              NAP           NAP           24
  180     00-6-042         NAP            7           $446-541       $498           16         $556-837          $721           18
  181           14         NAP          NAP                NAP        NAP          NAP              NAP           NAP          NAP
  182    940910142         NAP          NAP                NAP        NAP          NAP              NAP           NAP          NAP
  183    940915223         NAP          NAP                NAP        NAP          NAP              NAP           NAP          NAP
  184           67         NAP          NAP                NAP        NAP          NAP              NAP           NAP          NAP
  185     00-6-043         NAP          NAP                NAP        NAP           88         $355-500          $406            7
  186     00-6-044         NAP          NAP                NAP        NAP          NAP              NAP           NAP          NAP
  187    940915071         NAP          NAP                NAP        NAP           26          735-890          $845          NAP
  188    940911560        $473           45            550-595       $584            2          585-795          $690            8
  189           28         NAP          NAP                NAP        NAP           71        $375-$455          $435           No
  190    940910372         NAP          NAP                NAP        NAP          NAP              NAP           NAP          NAP
  191           51         NAP           36          $450-$522       $475            6        $555-$585          $572          NAP
  192     00-6-045         NAP          NAP                NAP        NAP          NAP              NAP           NAP          NAP
  193    940909236         NAP          NAP                NAP        NAP          NAP              NAP           NAP          NAP
  194    940910987         NAP          NAP                NAP        NAP          NAP              NAP           NAP          NAP
  195    940920656         NAP           28            539-620       $592           29          643-695          $659          NAP
  196     00-6-048         NAP           30           $572-665       $625            6         $642-735          $699          NAP
  197    940909595        $401           34            380-525       $463            7          505-575          $531          NAP
  198    940909595        $343           12            395-425       $407           22          434-510          $477          NAP
  199           10         NAP          NAP                NAP        NAP          NAP              NAP           NAP          NAP
  200     00-6-049         NAP          NAP                NAP        NAP          NAP              NAP           NAP          NAP
  201    940912315         NAP          NAP                NAP        NAP          NAP              NAP           NAP          NAP
  202    940909947         NAP           52           200-1090       $416           40         399-1200          $491            8
  203    940911538         NAP           41            390-550       $413           11          510-540          $532          NAP

<PAGE>

<CAPTION>
(Table Continued)

                                      Multifamily                                Multifamily
                                     Unit Weighted                              Unit Weighted
         Mortgage    Multifamily        Average      Multifamily   Multifamily     Average     Multifamily
        Loan Seller  Rent Range      Monthly Rent     Unit Type    Rent Range    Monthly Rent   Number of
Tab No.   Number     (3 Bedroom)     (3 Bedroom)     (4 Bedroom)   (4 Bedroom)   (4 Bedroom)    Elevators
- - ------- -----------  ------------    -------------   -----------   -----------  -------------  -----------
  <S>    <C>         <C>                  <C>             <C>          <C>           <C>           <C>
  152     00-6-036             NAP           NAP          NAP          NAP           NAP           NAP
  153           42             NAP           NAP          NAP          NAP           NAP           NAP
  154           29       $675-$675          $675          NAP          NAP           NAP           NAP
  155            6             NAP           NAP          NAP          NAP           NAP             1
  156    940914329             NAP           NAP          NAP          NAP           NAP           NAP
  157    940914607             NAP           NAP          NAP          NAP           NAP           NAP
  158    940910191             NAP           NAP          NAP          NAP           NAP           NAP
  159     00-6-037             NAP           NAP          NAP          NAP           NAP           NAP
  160           33             NAP           NAP          NAP          NAP           NAP           NAP
  161    940914183             NAP           NAP          NAP          NAP           NAP           NAP
  162    940911558             NAP           NAP          NAP          NAP           NAP           NAP
  163           57             NAP           NAP          NAP          NAP           NAP           NAP
  164           49             NAP           NAP          NAP          NAP           NAP           NAP
  165    940915007             NAP           NAP          NAP          NAP           NAP           NAP
  166     00-6-038             NAP           NAP          NAP          NAP           NAP           NAP
  167    940912681             NAP           NAP          NAP          NAP           NAP           NAP
  168     00-6-039             NAP           NAP          NAP          NAP           NAP             0
  169    940920342             NAP           NAP          NAP          NAP           NAP           NAP
  170    940915484             NAP           NAP          NAP          NAP           NAP           NAP
  171           27             NAP           NAP          NAP          NAP           NAP           NAP
  172    940913887             NAP           NAP          NAP          NAP           NAP           NAP
  173           31             NAP           NAP          NAP          NAP           NAP           NAP
  174            9             NAP           NAP          NAP          NAP           NAP           NAP
  175    940913865             NAP           NAP          NAP          NAP           NAP           NAP
  176     00-6-040        $450-500          $479          NAP          NAP           NAP             0
  177     00-6-041             NAP           NAP          NAP          NAP           NAP           NAP
  178    940913533             NAP           NAP          NAP          NAP           NAP           NAP
  179    940920381       1376-1376        $1,376          NAP          NAP           NAP             1
  180     00-6-042       $847-1307        $1,049          NAP          NAP           NAP             1
  181           14             NAP           NAP          NAP          NAP           NAP           NAP
  182    940910142             NAP           NAP          NAP          NAP           NAP           NAP
  183    940915223             NAP           NAP          NAP          NAP           NAP           NAP
  184           67             NAP           NAP          NAP          NAP           NAP           NAP
  185     00-6-043        $401-550          $484          NAP          NAP           NAP             0
  186     00-6-044             NAP           NAP          NAP          NAP           NAP           NAP
  187    940915071             NAP           NAP          NAP          NAP           NAP           NAP
  188    940911560       1385-1565        $1,475          NAP          NAP           NAP             3
  189           28             NAP           NAP            8    $875-$915          $895           NAP
  190    940910372             NAP           NAP          NAP          NAP           NAP             1
  191           51             NAP           NAP          NAP          NAP           NAP             2
  192     00-6-045             NAP           NAP          NAP          NAP           NAP           NAP
  193    940909236             NAP           NAP          NAP          NAP           NAP           NAP
  194    940910987             NAP           NAP          NAP          NAP           NAP           NAP
  195    940920656             NAP           NAP          NAP          NAP           NAP           NAP
  196     00-6-048             NAP           NAP          NAP          NAP           NAP             1
  197    940909595             NAP           NAP          NAP          NAP           NAP           NAP
  198    940909595             NAP           NAP          NAP          NAP           NAP           NAP
  199           10             NAP           NAP          NAP          NAP           NAP           NAP
  200     00-6-049             NAP           NAP          NAP          NAP           NAP           NAP
  201    940912315             NAP           NAP          NAP          NAP           NAP           NAP
  202    940909947        579-1500          $600          NAP          NAP           NAP           NAP
  203    940911538             NAP           NAP          NAP          NAP           NAP           NAP


<PAGE>


<CAPTION>
(Table Continued)

         Mortgage       Multifamily Tenant Utility      Section 8      Section 42
        Loan Seller           Responsibility            Indicator      Indicator      Net Square     Number
Tab No.   Number          (Electric, Gas, Water)      (Multifamily)   (Multifamily)  Footage/Units  of Units
- - ------- -----------     --------------------------    -------------   -------------  -------------  --------
  <S>    <C>        <C>                                    <C>            <C>           <C>            <C>
  152     00-6-036                               NAP       NAP            NAP            35,312        NAP
  153           42                               NAP        No             No               NAP         90
  154           29                          Electric        No             No               NAP         80
  155            6                          Electric        No             No               NAP         41
  156    940914329                               NAP        No             No             26576        NAP
  157    940914607                               NAP        No             No             55800        NAP
  158    940910191                               NAP        No             No             32088        NAP
  159     00-6-037                               NAP       NAP            NAP            16,035        NAP
  160           33                               NAP        No             No            18,149        NAP
  161    940914183                               NAP        No             No             24049        NAP
  162    940911558                               NAP        No             No             31431        NAP
  163           57                          Electric        No             No               NAP        110
  164           49                          Electric        No             No               NAP         73
  165    940915007                               NAP        No             No             58422        NAP
  166     00-6-038                               NAP       NAP            NAP            69,935        NAP
  167    940912681                               NAP        No             No             48565        NAP
  168     00-6-039                               NAP         0              0            27,356        NAP
  169    940920342                               NAP        No             No             19864        NAP
  170    940915484                               NAP        No             No             27630        NAP
  171           27                               NAP        No             No            43,949        NAP
  172    940913887                               NAP        No             No             32845        NAP
  173           31                               NAP        No             No            28,097        NAP
  174            9                               NAP        No             No             8,015        NAP
  175    940913865                               NAP        No             No             37220        NAP
  176     00-6-040                     Electric, Gas         4              0               NAP         84
  177     00-6-041                               NAP       NAP            NAP            18,680        NAP
  178    940913533                               NAP        No             No             30610        NAP
  179    940920381                Electric/Gas/Cable        No             No               NAP         24
  180     00-6-042                          Electric         0              0               NAP         49
  181           14                               NAP        No             No            31,550        NAP
  182    940910142                               NAP        No             No             21000        NAP
  183    940915223                               NAP        No             No             22647        NAP
  184           67                               NAP        No             No               NAP         50
  185     00-6-043                     Electric, Gas         0              0               NAP         95
  186     00-6-044                               NAP       NAP            NAP            16,500        NAP
  187    940915071               Electric/Cable/Heat        No             No               NAP         26
  188    940911560                               NAP        No             No               NAP         58
  189           28                          Electric        No             No               NAP         79
  190    940910372                               NAP        No             No             23150        NAP
  191           51                          Electric        No             No               NAP        104
  192     00-6-045                               NAP       NAP            NAP            56,171        NAP
  193    940909236                               NAP        No             No             16000        NAP
  194    940910987                               NAP        No             No             16892        NAP
  195    940920656                    Electric/Cable        No             No               NAP         57
  196     00-6-048                          Electric         0              0               NAP         54
  197    940909595                    Electric/Cable        No             No               NAP         48
  198    940909595                    Electric/Cable        No             No               NAP         36
  199           10                               NAP        No             No             8,000        NAP
  200     00-6-049                               NAP       NAP            NAP            17,748        NAP
  201    940912315                               NAP        No             No             40259        NAP
  202    940909947                          Electric        No             No               NAP        100
  203    940911538                          Electric        No             No               NAP         52

<PAGE>

<CAPTION>
(Table Continued)


         Mortgage                                                                                         Cut-Off Date
        Loan Seller                                                                            Property    Principal
Tab No.   Number                 Property Name                           Property City           State      Balance
- - ------- -----------              -------------                           -------------         --------   ------------
  <S>    <C>        <C>                                               <C>                           <C>    <C>
  204     00-6-051                                  Pal Ex, Inc.                       Houston      TX     $1,299,362
  205     00-6-052                 312-332 East Rosecrans Avenue                       Gardena      CA     $1,294,051
  206    940913869                 Building 35 - Corporate Woods                 Overland Park      KS     $1,282,706
  207     00-6-055                         Art Museum Apartments                  Philadelphia      PA     $1,258,814
  208           11                      Gateway 2000 - Henderson                     Henderson      NV     $1,257,135
  209    940910129                  Helicomb International Plant                         Tulsa      OK     $1,250,633
  210           12                    Gateway 2000 - Chattanooga                   Chattanooga      TN     $1,253,157
  211    940909127                               U-Stor Facility                       Memphis      TN     $1,231,185
  212    940914080                              17-33 Elm Street                     Westfield      NJ     $1,226,230
  213     00-6-054              Montwood Village Shopping Center                       El Paso      TX     $1,225,296
  214     00-6-050                        D Boys Office Building                  Philadelphia      PA     $1,213,096
  215    940909137                               U-Stor Facility                       Memphis      TN     $1,210,553
  216    940910299                                 43 North Road                  East Windsor      CT     $1,161,581
  217     00-6-056                               Park Apartments                 Pembroke Park      Fl     $1,152,228
  218    940920162               The Champion Gardens Apartments                      Edinburg      TX     $1,148,461
  219    940910357                          168 South River Road                       Bedford      NH     $1,143,321
  220     00-6-057                       The Pines Business Park                 The Woodlands      TX     $1,111,528
  221    940909130                          U-Stor Winchester II                       Memphis      TN     $1,104,516
  222    940914141                          Knowledge Beginnings                       Garland      TX       $593,870
  223    940914141                          Knowledge Beginnings                    Carrollton      TX       $466,898
  224            8               233, 235, 237 East 111th Street                      New York      NY     $1,050,659
  225     00-6-081                        Sunset Shopping Center                        Denton      TX     $1,047,954
  226    940910922                              Lauderhill Plaza                    Lauderhill      FL     $1,015,164
  227     00-6-059                  14401 South San Pedro Street                       Gardena      CA       $995,424
  228     00-6-061                      Woods Cross Self Storage                Salt Lake City      UT       $977,900
  229    940910882                           Fresno Self Storage                        Fresno      CA       $974,131
  230    940913272              Crosstown Square Shopping Center                       Andover      MN       $967,406
  231            7                     112-116 East 103rd Street                      New York      NY       $966,408
  232    940909822                         Leon Trace Apartments                   Leon Valley      TX       $924,810
  233     00-6-060                      Southern Oaks Apartments                        Dallas      TX       $919,618
  234     00-6-082                         Middletown Industrial                    Middletown      OH       $908,534
  235     00-6-063                           401-611 Braker Lane                        Austin      TX       $878,472
  236     00-6-064                                 Mandell Place                       Houston      TX       $873,795
  237    940909921              The Allendale Village Apartments                       Houston      TX       $866,830
  238     00-6-065                 Roswell Point Shopping Center                       Roswell      GA       $854,148
  239     00-6-066                              Royal Apartments                   Carson City      NV       $841,712
  240     00-6-079                        402 - 406 Albee Square                      Brooklyn      NY       $807,059
  241     00-6-067                               Talladega Plaza                     Talladega      AL       $797,612
  242     00-6-068                       Mansfield Retail Center                     Mansfield      TX       $723,560
  243     00-6-069                        224 South 3rd Brooklyn                      Brooklyn      NY       $707,879
  244     00-6-070                                4400 S. Drexel                       Chicago      IL       $697,234
  245    940909821                Barrington Suites & Apartments                        Temple      TX       $536,965
  246    940915066                             Circuit City Land                   Scarborough      ME       $494,522
  247     00-6-071                     Charles Garden Apartments                 Pompano Beach      FL       $489,427
  248     00-6-072                             Blockbuster Video                       Baldwin      NY       $458,153
  249     00-6-080                          16-10 Caffrey Avenue                  Far Rockaway      NY       $422,177
  250     00-6-075                                  650 E 182 St                         Bronx      NY       $407,537
  251     00-6-076                             Temple Apartments                     La Puenta      CA       $281,659
  252     00-6-077                     Robbins Street Apartments                     Waterbury      CT       $179,397

<PAGE>


<CAPTION>
(Table Continued)

                                                                                           Remaining
         Mortgage        Strat                Cut-Off Date      Balloon      Remaining      Term to
        Loan Seller    Property       DSCR    Loan-to-Value  Loan-to-Value  Amortization   Maturity
Tab No.   Number         Type         NCF        Ratio          Ratio          Term         or ARD      Specific Property Type
- - ------- -----------   -----------     ----    -------------  -------------  -------------  --------     ----------------------
  <S>    <C>          <C>             <C>        <C>           <C>             <C>            <C>  <C>
  204     00-6-051     Industrial     1.34        70.6%         64.5%          356            116        Low Finish Industrial
  205     00-6-052     Industrial     2.29        30.4%         25.5%          295            115            Bulk Distribution
  206    940913869         Office     1.25        65.8%         59.6%          352            112              Suburban Office
  207     00-6-055    Multifamily     1.40        67.5%         61.3%          358            118           Garden Multifamily
  208           11         Retail     1.30        68.9%         62.3%          350            110                   Unanchored
  209    940910129     Industrial     1.99        58.3%         41.0%          222            102             Light Industrial
  210           12         Retail     1.31        69.6%         63.0%          350            110                   Unanchored
  211    940909127   Self-Storage     1.76        50.7%          2.2%          220            220                 Self-Storage
  212    940914080         Retail     1.25        68.2%         57.9%          298            118                       Retail
  213     00-6-054         Retail     1.20        67.7%          4.3%          237            237            Unanchored Retail
  214     00-6-050         Office     1.25        67.4%         57.1%          298            118       Suburban Garden Office
  215    940909137   Self-Storage     1.52        54.8%          2.3%          220            220                 Self-Storage
  216    940910299      Warehouse     1.38        68.4%         55.5%          282            102       Warehouse/Distribution
  217     00-6-056    Multifamily     1.25        76.8%         69.1%          356            116           Garden Multifamily
  218    940920162    Multifamily     1.24        63.8%         52.1%          355            175             Garden Apartment
  219    940910357         Office     1.41        65.4%         53.8%          282            102                       Office
  220     00-6-057     Industrial     1.29        65.4%         55.3%          295            115       High Finish Industrial
  221    940909130   Self-Storage     2.00        50.3%          2.1%          220            220                 Self-Storage
  222    940914141         Office     1.25        69.3%         63.6%          358            118                       Office
  223    940914141         Office     1.25        69.3%         63.6%          358            118                       Office
  224            8    Multifamily     1.44        61.8%         52.1%          290            110                          NAP
  225     00-6-081         Retail     1.29        74.9%         64.4%          297            117            Unanchored Retail
  226    940910922         Retail     1.62        67.8%         55.3%          282            102            Unanchored Retail
  227     00-6-059     Industrial     2.35        34.9%         29.2%          295            115            Bulk Distribution
  228     00-6-061   Self-Storage     1.32        63.1%         53.7%          297            117                 Self Storage
  229    940910882   Self-Storage     1.53        76.2%         62.0%          281            101                 Self-Storage
  230    940913272         Retail     1.28        74.5%         63.1%          292            112            Unanchored Retail
  231            7    Multifamily     1.34        69.0%         58.2%          290            110                          NAP
  232    940909822    Multifamily     1.57        62.8%         51.4%          280            100             Garden Apartment
  233     00-6-060    Multifamily     1.30        54.1%          1.5%          153            153           Garden Multifamily
  234     00-6-082     Industrial     1.29        71.3%         52.8%          237            117        Low Finish Industrial
  235     00-6-063     Industrial     1.26        60.6%         51.7%          299            119       High Finish Industrial
  236     00-6-064         Retail     1.26        69.9%         60.1%          298            118            Unanchored Retail
  237    940909921    Multifamily     2.27        66.8%          2.7%          222            222             Garden Apartment
  238     00-6-065         Retail     1.25        71.2%         65.7%          357            117       Shadow Anchored Retail
  239     00-6-066    Multifamily     1.31        56.1%         47.3%          289            109           Garden Multifamily
  240     00-6-079    Multifamily     1.37        62.1%         51.7%          280            100         Mid-Rise Multifamily
  241     00-6-067         Retail     1.32        62.8%         54.2%          296            116            Unanchored Retail
  242     00-6-068         Retail     1.55        50.8%         46.5%          356            116       Shadow Anchored Retail
  243     00-6-069    Multifamily     1.39        71.5%         60.8%          292            112         Mid-Rise Multifamily
  244     00-6-070    Multifamily     1.37        79.5%         67.8%          295            115           Garden Multifamily
  245    940909821    Multifamily     1.72        54.9%         45.7%          280            100                  Multifamily
  246    940915066          Other     2.22        35.4%         25.6%          234            114                        Other
  247     00-6-071    Multifamily     1.26        66.1%         55.9%          289            109           Garden Multifamily
  248     00-6-072         Retail     1.34        47.7%         41.3%          297            117            Unanchored Retail
  249     00-6-080    Multifamily     1.46        65.0%         53.8%          280            100           Garden Multifamily
  250     00-6-075    Multifamily     1.72        57.0%          2.9%          215            215         Mid-Rise Multifamily
  251     00-6-076    Multifamily     1.42        70.4%         47.4%          274            154           Garden Multifamily
  252     00-6-077    Multifamily     1.25        74.3%         64.6%          295            115           Garden Multifamily


<PAGE>

<CAPTION>

(Table Continued)

                                                Multifamily                                Multifamily
                                               Unit Weighted                              Unit Weighted
         Mortgage    Multifamily  Multifamily     Average     Multifamily   Multifamily     Average      Multifamily  Multifamily
        Loan Seller   Unit Type   Rent Range   Monthly Rent    Unit Type    Rent Range    Monthly Rent    Unit Type   Rent Range
Tab No.   Number      (Bachelor)  (Bachelor)    (Bachelor)    (Efficiency)  (Efficiency)   (Efficiency)   (Studio)     (Studio)
- - ------- -----------  -----------  -----------  -------------  ------------  ------------  -------------   -------     -----------
  <S>    <C>              <C>         <C>            <C>         <C>         <C>              <C>          <C>     <C>

  204     00-6-051        NAP         NAP            NAP         NAP               NAP         NAP           NAP             NAP
  205     00-6-052        NAP         NAP            NAP         NAP               NAP         NAP           NAP             NAP
  206    940913869        NAP         NAP            NAP         NAP               NAP         NAP           NAP             NAP
  207     00-6-055        NAP         NAP            NAP         NAP               NAP         NAP           NAP             NAP
  208           11        NAP         NAP            NAP         NAP               NAP         NAP           NAP             NAP
  209    940910129        NAP         NAP            NAP         NAP               NAP         NAP           NAP             NAP
  210           12        NAP         NAP            NAP         NAP               NAP         NAP           NAP             NAP
  211    940909127        NAP         NAP            NAP         NAP               NAP         NAP           NAP             NAP
  212    940914080        NAP         NAP            NAP         NAP               NAP         NAP           NAP             NAP
  213     00-6-054        NAP         NAP            NAP         NAP               NAP         NAP           NAP             NAP
  214     00-6-050        NAP         NAP            NAP         NAP               NAP         NAP           NAP             NAP
  215    940909137        NAP         NAP            NAP         NAP               NAP         NAP           NAP             NAP
  216    940910299        NAP         NAP            NAP         NAP               NAP         NAP           NAP             NAP
  217     00-6-056        NAP         NAP            NAP         NAP               NAP         NAP           NAP             NAP
  218    940920162        NAP         NAP            NAP         NAP               NAP         NAP           NAP             NAP
  219    940910357        NAP         NAP            NAP         NAP               NAP         NAP           NAP             NAP
  220     00-6-057        NAP         NAP            NAP         NAP               NAP         NAP           NAP             NAP
  221    940909130        NAP         NAP            NAP         NAP               NAP         NAP           NAP             NAP
  222    940914141        NAP         NAP            NAP         NAP               NAP         NAP           NAP             NAP
  223    940914141        NAP         NAP            NAP         NAP               NAP         NAP           NAP             NAP
  224            8        NAP         NAP            NAP         NAP               NAP         NAP            48        $80-$675
  225     00-6-081        NAP         NAP            NAP         NAP               NAP         NAP           NAP             NAP
  226    940910922        NAP         NAP            NAP         NAP               NAP         NAP           NAP             NAP
  227     00-6-059        NAP         NAP            NAP         NAP               NAP         NAP           NAP             NAP
  228     00-6-061        NAP         NAP            NAP         NAP               NAP         NAP           NAP             NAP
  229    940910882        NAP         NAP            NAP         NAP               NAP         NAP           NAP             NAP
  230    940913272        NAP         NAP            NAP         NAP               NAP         NAP           NAP             NAP
  231            7        NAP         NAP            NAP         NAP               NAP         NAP           NAP             NAP
  232    940909822        NAP         NAP            NAP         NAP               NAP         NAP           NAP             NAP
  233     00-6-060        NAP         NAP            NAP         NAP               NAP         NAP           NAP             NAP
  234     00-6-082        NAP         NAP            NAP         NAP               NAP         NAP           NAP             NAP
  235     00-6-063        NAP         NAP            NAP         NAP               NAP         NAP           NAP             NAP
  236     00-6-064        NAP         NAP            NAP         NAP               NAP         NAP           NAP             NAP
  237    940909921        NAP         NAP            NAP         NAP               NAP         NAP           NAP             NAP
  238     00-6-065        NAP         NAP            NAP         NAP               NAP         NAP           NAP             NAP
  239     00-6-066        NAP         NAP            NAP         NAP               NAP         NAP           NAP             NAP
  240     00-6-079        NAP         NAP            NAP         NAP               NAP         NAP           NAP             NAP
  241     00-6-067        NAP         NAP            NAP         NAP               NAP         NAP           NAP             NAP
  242     00-6-068        NAP         NAP            NAP         NAP               NAP         NAP           NAP             NAP
  243     00-6-069        NAP         NAP            NAP         NAP               NAP         NAP           NAP             NAP
  244     00-6-070        NAP         NAP            NAP          30          $350-350        $350           NAP             NAP
  245    940909821        NAP         NAP            NAP         NAP               NAP         NAP           NAP             NAP
  246    940915066        NAP         NAP            NAP         NAP               NAP         NAP           NAP             NAP
  247     00-6-071        NAP         NAP            NAP         NAP               NAP         NAP           NAP             NAP
  248     00-6-072        NAP         NAP            NAP         NAP               NAP         NAP           NAP             NAP
  249     00-6-080        NAP         NAP            NAP         NAP               NAP         NAP           NAP             NAP
  250     00-6-075        NAP         NAP            NAP         NAP               NAP         NAP           NAP             NAP
  251     00-6-076        NAP         NAP            NAP         NAP               NAP         NAP           NAP             NAP
  252     00-6-077        NAP         NAP            NAP           4          $375-375        $375           NAP             NAP


<PAGE>


<CAPTION>
(Table Continued)

                      Multifamily                                Multifamily                               Multifamily
                     Unit Weighted                              Unit Weighted                             Unit Weighted
         Mortgage       Average     Multifamily   Multifamily      Average    Multifamily   Multifamily      Average     Multifamily
        Loan Seller  Monthly Rent    Unit Type    Monthly Rent  Monthly Rent   Unit Type    Rent Range    Monthly Rent    Unit Type
Tab No.   Number       (Studio)     (1 Bedroom)   (1 Bedroom)    (1 Bedroom)  (2 Bedroom)   (2 Bedroom)   (2 Bedroom)    (3 Bedroom)
- - ------- -----------  -------------  -----------  -------------  ------------  ------------  -----------   -------------  -----------
  <S>    <C>            <C>             <C>      <C>               <C>             <C>    <C>                  <C>             <C>
  204     00-6-051         NAP          NAP                NAP        NAP          NAP              NAP           NAP          NAP
  205     00-6-052         NAP          NAP                NAP        NAP          NAP              NAP           NAP          NAP
  206    940913869         NAP          NAP                NAP        NAP          NAP              NAP           NAP          NAP
  207     00-6-055         NAP           20          $580-$935       $733            7      $950-$1,125        $1,021            3
  208           11         NAP          NAP                NAP        NAP          NAP              NAP           NAP          NAP
  209    940910129         NAP          NAP                NAP        NAP          NAP              NAP           NAP          NAP
  210           12         NAP          NAP                NAP        NAP          NAP              NAP           NAP          NAP
  211    940909127         NAP          NAP                NAP        NAP          NAP              NAP           NAP          NAP
  212    940914080         NAP            4           940-1120       $960            8         428-1100          $825          NAP
  213     00-6-054         NAP          NAP                NAP        NAP          NAP              NAP           NAP          NAP
  214     00-6-050         NAP          NAP                NAP        NAP          NAP              NAP           NAP          NAP
  215    940909137         NAP          NAP                NAP        NAP          NAP              NAP           NAP          NAP
  216    940910299         NAP          NAP                NAP        NAP          NAP              NAP           NAP          NAP
  217     00-6-056         NAP           18           $475-585       $531           12         $570-685          $625            6
  218    940920162         NAP           16            379-430       $387           49          430-894          $445           16
  219    940910357         NAP          NAP                NAP        NAP          NAP              NAP           NAP          NAP
  220     00-6-057         NAP          NAP                NAP        NAP          NAP              NAP           NAP          NAP
  221    940909130         NAP          NAP                NAP        NAP          NAP              NAP           NAP          NAP
  222    940914141         NAP          NAP                NAP        NAP          NAP              NAP           NAP          NAP
  223    940914141         NAP          NAP                NAP        NAP          NAP              NAP           NAP          NAP
  224            8        $535          NAP                NAP        NAP          NAP              NAP           NAP           No
  225     00-6-081         NAP          NAP                NAP        NAP          NAP              NAP           NAP          NAP
  226    940910922         NAP          NAP                NAP        NAP          NAP              NAP           NAP          NAP
  227     00-6-059         NAP          NAP                NAP        NAP          NAP              NAP           NAP          NAP
  228     00-6-061         NAP          NAP                NAP        NAP          NAP              NAP           NAP          NAP
  229    940910882         NAP          NAP                NAP        NAP          NAP              NAP           NAP          NAP
  230    940913272         NAP          NAP                NAP        NAP          NAP              NAP           NAP          NAP
  231            7         NAP           14           $70-$900       $659            8         $75-$832          $555            8
  232    940909822         NAP           72            360-375       $362          NAP              NAP           NAP          NAP
  233     00-6-060         NAP          NAP                NAP        NAP           50         $475-555          $518           12
  234     00-6-082         NAP          NAP                NAP        NAP          NAP              NAP           NAP          NAP
  235     00-6-063         NAP          NAP                NAP        NAP          NAP              NAP           NAP          NAP
  236     00-6-064         NAP          NAP                NAP        NAP          NAP              NAP           NAP          NAP
  237    940909921         NAP           24            330-395       $383           40          475-495          $478           32
  238     00-6-065         NAP          NAP                NAP        NAP          NAP              NAP           NAP          NAP
  239     00-6-066         NAP            9           $450-450       $450           34         $500-500          $500          NAP
  240     00-6-079         NAP           12           $100-598       $483           19         $598-668          $612            9
  241     00-6-067         NAP          NAP                NAP        NAP          NAP              NAP           NAP          NAP
  242     00-6-068         NAP          NAP                NAP        NAP          NAP              NAP           NAP          NAP
  243     00-6-069         NAP           11           $175-661       $487           22          $33-804          $475          NAP
  244     00-6-070         NAP           16           $455-460       $460          NAP              NAP           NAP          NAP
  245    940909821         NAP           87            330-425       $336            9          320-425          $368          NAP
  246    940915066         NAP          NAP                NAP        NAP          NAP              NAP           NAP          NAP
  247     00-6-071         NAP          NAP                NAP        NAP           16         $575-695          $651          NAP
  248     00-6-072         NAP          NAP                NAP        NAP          NAP              NAP           NAP          NAP
  249     00-6-080         NAP           18           $450-674       $601            2         $676-723          $699          NAP
  250     00-6-075         NAP           12           $466-525       $497           14         $448-840          $627          NAP
  251     00-6-076         NAP          NAP                NAP        NAP           10         $500-700          $658          NAP
  252     00-6-077         NAP            8           $425-425       $425          NAP              NAP           NAP          NAP


<PAGE>


<CAPTION>
(Table Continued)

                                      Multifamily                                Multifamily
                                     Unit Weighted                              Unit Weighted
         Mortgage    Multifamily        Average      Multifamily   Multifamily     Average     Multifamily
        Loan Seller  Rent Range      Monthly Rent     Unit Type    Rent Range    Monthly Rent   Number of
Tab No.   Number     (3 Bedroom)     (3 Bedroom)     (4 Bedroom)   (4 Bedroom)   (4 Bedroom)    Elevators
- - ------- -----------  ------------    -------------   -----------   -----------  -------------  -----------
  <S>    <C>         <C>                  <C>             <C>          <C>           <C>           <C>
  204     00-6-051             NAP           NAP          NAP          NAP           NAP           NAP
  205     00-6-052             NAP           NAP          NAP          NAP           NAP           NAP
  206    940913869             NAP           NAP          NAP          NAP           NAP           NAP
  207     00-6-055   $1,000-$1,350        $1,215          NAP          NAP           NAP             0
  208           11             NAP           NAP          NAP          NAP           NAP           NAP
  209    940910129             NAP           NAP          NAP          NAP           NAP           NAP
  210           12             NAP           NAP          NAP          NAP           NAP           NAP
  211    940909127             NAP           NAP          NAP          NAP           NAP           NAP
  212    940914080             NAP           NAP          NAP          NAP           NAP           NAP
  213     00-6-054             NAP           NAP          NAP          NAP           NAP           NAP
  214     00-6-050             NAP           NAP          NAP          NAP           NAP           NAP
  215    940909137             NAP           NAP          NAP          NAP           NAP           NAP
  216    940910299             NAP           NAP          NAP          NAP           NAP           NAP
  217     00-6-056        $700-800          $754          NAP          NAP           NAP             0
  218    940920162         543-567          $552          NAP          NAP           NAP           NAP
  219    940910357             NAP           NAP          NAP          NAP           NAP           NAP
  220     00-6-057             NAP           NAP          NAP          NAP           NAP             0
  221    940909130             NAP           NAP          NAP          NAP           NAP           NAP
  222    940914141             NAP           NAP          NAP          NAP           NAP           NAP
  223    940914141             NAP           NAP          NAP          NAP           NAP           NAP
  224            8             NAP           NAP          NAP          NAP           NAP           NAP
  225     00-6-081             NAP           NAP          NAP          NAP           NAP             0
  226    940910922             NAP           NAP          NAP          NAP           NAP           NAP
  227     00-6-059             NAP           NAP          NAP          NAP           NAP           NAP
  228     00-6-061             NAP           NAP          NAP          NAP           NAP             0
  229    940910882             NAP           NAP          NAP          NAP           NAP           NAP
  230    940913272             NAP           NAP          NAP          NAP           NAP           NAP
  231            7     $790-$1,000          $875          NAP          NAP           NAP           NAP
  232    940909822             NAP           NAP          NAP          NAP           NAP           NAP
  233     00-6-060        $675-925          $834          NAP          NAP           NAP             0
  234     00-6-082             NAP           NAP          NAP          NAP           NAP             0
  235     00-6-063             NAP           NAP          NAP          NAP           NAP           NAP
  236     00-6-064             NAP           NAP          NAP          NAP           NAP             0
  237    940909921         525-550          $533          NAP          NAP           NAP           NAP
  238     00-6-065             NAP           NAP          NAP          NAP           NAP           NAP
  239     00-6-066             NAP           NAP          NAP          NAP           NAP             0
  240     00-6-079        $640-688          $658          NAP          NAP           NAP             0
  241     00-6-067             NAP           NAP          NAP          NAP           NAP           NAP
  242     00-6-068             NAP           NAP          NAP          NAP           NAP           NAP
  243     00-6-069             NAP           NAP          NAP          NAP           NAP             0
  244     00-6-070             NAP           NAP          NAP          NAP           NAP             0
  245    940909821             NAP           NAP          NAP          NAP           NAP           NAP
  246    940915066             NAP           NAP          NAP          NAP           NAP           NAP
  247     00-6-071             NAP           NAP          NAP          NAP           NAP             0
  248     00-6-072             NAP           NAP          NAP          NAP           NAP           NAP
  249     00-6-080             NAP           NAP          NAP          NAP           NAP             0
  250     00-6-075             NAP           NAP          NAP          NAP           NAP             0
  251     00-6-076             NAP           NAP          NAP          NAP           NAP             0
  252     00-6-077             NAP           NAP          NAP          NAP           NAP             0



<PAGE>


<CAPTION>
(Table Continued)

         Mortgage       Multifamily Tenant Utility      Section 8      Section 42
        Loan Seller           Responsibility            Indicator      Indicator      Net Square     Number
Tab No.   Number          (Electric, Gas, Water)      (Multifamily)   (Multifamily)  Footage/Units  of Units
- - ------- -----------     --------------------------    -------------   -------------  -------------  --------
  <S>    <C>        <C>                                    <C>            <C>           <C>            <C>
  204     00-6-051                               NAP       NAP            NAP            45,060        NAP
  205     00-6-052                               NAP       NAP            NAP            86,460        NAP
  206    940913869                               NAP        No             No             19722        NAP
  207     00-6-055                          Electric         0              0               NAP         30
  208           11                               NAP        No             No             8,000        NAP
  209    940910129                               NAP        No             No             80582        NAP
  210           12                               NAP        No             No             8,000        NAP
  211    940909127                               NAP        No             No             64400        NAP
  212    940914080                Electric/Gas/Cable        No             No             14722        NAP
  213     00-6-054                               NAP       NAP            NAP            18,925        NAP
  214     00-6-050                               NAP       NAP            NAP            14,448        NAP
  215    940909137                               NAP        No             No             60700        NAP
  216    940910299                               NAP        No             No             40216        NAP
  217     00-6-056                          Electric         0              0               NAP         36
  218    940920162                    Electric/Cable        No            Yes               NAP         81
  219    940910357                               NAP        No             No             18779        NAP
  220     00-6-057                               NAP         0              0            21,900        NAP
  221    940909130                               NAP        No             No             62000        NAP
  222    940914141                               NAP        No             No             10106        NAP
  223    940914141                               NAP        No             No             15492        NAP
  224            8                          Electric        No             No               NAP         48
  225     00-6-081                               NAP         0              0            23,350        NAP
  226    940910922                               NAP        No             No             20078        NAP
  227     00-6-059                               NAP       NAP            NAP            68,546        NAP
  228     00-6-061                               NAP         0              0            52,785        NAP
  229    940910882                               NAP        No             No             36329        NAP
  230    940913272                               NAP        No             No             12276        NAP
  231            7                          Electric        No             No               NAP         30
  232    940909822                    Electric/Cable        No             No               NAP         72
  233     00-6-060                          Electric        37              0               NAP         62
  234     00-6-082                               NAP         0              0            49,296        NAP
  235     00-6-063                               NAP       NAP            NAP            30,845        NAP
  236     00-6-064                               NAP         0              0             8,825        NAP
  237    940909921                             Cable        No             No               NAP         96
  238     00-6-065                               NAP       NAP            NAP             6,960        NAP
  239     00-6-066                     Electric, Gas         0              0               NAP         43
  240     00-6-079                     Electric, Gas         0              0               NAP         40
  241     00-6-067                               NAP       NAP            NAP            61,392        NAP
  242     00-6-068                               NAP       NAP            NAP             7,893        NAP
  243     00-6-069                              None         8              0               NAP         33
  244     00-6-070                          Electric         0              0               NAP         46
  245    940909821                             Cable        No             No               NAP         96
  246    940915066                               NAP        No             No            151586        NAP
  247     00-6-071                     Electric, Gas         0              0               NAP         16
  248     00-6-072                               NAP       NAP            NAP             6,200        NAP
  249     00-6-080                     Electric, Gas         0              0               NAP         20
  250     00-6-075                          Electric         0              0               NAP         26
  251     00-6-076                     Electric, Gas         0              0               NAP         10
  252     00-6-077                          Electric         0              0               NAP         12
</TABLE>



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