DISCLAIMER
Prospective investors are advised to read carefully, and should rely solely on,
the Prospectus Supplement dated May 30, 2000 and accompanying Prospectus dated
December 13, 1999 (together, the "Prospectus") relating to the Certificates
referred to below in making their investment decision.
This diskette accompanies and is a part of the Prospectus Supplement relating to
the Commercial Mortgage Pass - Through Certificates Series 2000-C1 (the
"Certificates"). The information set forth on this diskette is an electronic
copy of the information set forth in Appendix II "Certain Characteristics of the
Mortgage Loans" in the Prospectus. This diskette should be reviewed only in
conjunction with the entire Prospectus. This diskette does not contain all
relevant information relating to the Certificates. Such information is described
elsewhere in the Prospectus.
Methodologies used in deriving certain information contained on this diskette
are more fully described elsewhere in the Prospectus.
The information on this diskette should not be viewed as projections, forecasts,
predictions or opinions with respect to value.
Prior to making any investment decision, a prospective investor must receive and
should carefully review the Prospectus. NOTHING IN THIS DISKETTE SHOULD BE
CONSIDERED AN OFFER TO SELL OR A SOLICITATION OF AN OFFER TO BUY ANY
CERTIFICATES.
<PAGE>
APPENDIX II
CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS
LOAN INFORMATION
<TABLE>
<CAPTION>
------------------------------------------------------------------------------------------------------------------------------------
Aggregate
Original Cut-Off Cut-Off
Loan Seller Principal Date Date Balance/ Note
No. (1) Property Name(2) Balance Balance(3) Unit or SF(4) Date
------------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C>
1 MID Campus Apartments $28,000,000 $27,208,269 $70,854.87 06/26/1998
2 CIBC 17 John Street $23,425,000 $23,370,205 $210,542.39 01/24/2000
3 MID San Croix Apartments $20,000,000 $19,578,662 $55,621.20 03/26/1998
4 CIBC 4343 Commerce Court (A) (I) $13,100,000 $12,854,405 $53.77 07/27/1999
5 CIBC 1051 North Kirk Road (A) (I) $3,411,000 $3,347,051 $53.77 07/27/1999
6 CIBC Narco River Business Center (A) $2,800,000 $2,785,970 $53.77 11/10/1999
7 MID Ryder Integrated Logistics $18,219,000 $18,163,497 $39.92 11/30/1999
8 CIBC Holiday Inn Rochester $17,700,000 $17,664,749 $70,659.00 02/04/2000
9 MID Nevada Street Apartments $15,400,000 $15,383,326 $50,272.31 03/22/2000
10 MID Camelot Apartments $14,896,500 $14,856,703 $32,580.49 12/29/1999
11 MID Neurocrine Biosciences $14,760,000 $14,520,520 $156.13 09/01/1998
12 MID CSC Office Building $13,096,000 $13,062,719 $94.69 12/22/1999
13 MID Kinetic Systems Building (B) $6,400,000 $6,365,380 $47.63 11/09/1999
14 MID Globix Corporation Building (B) $6,100,000 $6,067,002 $47.63 11/09/1999
15 CIBC Summit Square $12,300,000 $12,219,619 $91.42 08/24/1998
16 CIBC Bed, Bath & Beyond $11,500,000 $11,435,153 $135.41 09/25/1998
17 MID The Quidel Building $11,250,000 $11,221,258 $154.00 12/16/1999
18 MID Candletree Apartments $11,000,000 $10,963,810 $26,872.08 11/15/1999
19 CIBC Latham Crossing &
Crossroads Plaza $10,900,000 $10,794,070 $114.39 02/09/1999
20 RFC Hampton Inn & Suites (II) $7,810,000 $7,798,542 $66,654.20 03/14/2000
21 RFC Big Bowl/Wildfire (II) $2,890,000 $2,885,760 $200.58 03/14/2000
22 MID Backlick Center South $10,600,000 $10,416,515 $47.64 09/28/1998
23 CIBC Willow Run Business Center II $10,075,000 $10,014,899 $25.15 06/29/1999
24 MID East Side Plaza $10,215,000 $10,014,960 $47.87 07/30/1998
25 RFC Ritchie Highway Shopping Center $10,000,000 $9,990,201 $77.87 03/31/2000
26 CIBC Lincoln Park (C) $5,500,000 $5,493,907 $19.88 02/15/2000
27 CIBC Pompano Merchandise Mart (C) $4,350,000 $4,345,129 $19.88 02/15/2000
28 RFC Big Kmart Shopping Center $9,650,000 $9,612,479 $92.63 10/13/1999
29 RFC Marston Park Plaza $9,355,000 $9,336,233 $88.94 01/13/2000
30 CIBC Union Center $9,300,000 $9,276,303 $27.03 12/15/1999
31 MID La Jolla Corporate Center $7,950,000 $7,925,305 $122.95 11/13/1999
32 CIBC Southlake Festival
Shopping Center $7,700,000 $7,682,150 $55.14 12/29/1999
33 RFC HomeBase-Phoenix, AZ $6,935,000 $6,925,332 $61.88 03/01/2000
34 MID Hyatt Suites Hotel $6,600,000 $6,574,857 $34,244.05 12/01/1999
35 RFC Holiday Square Shopping Center $6,510,000 $6,492,608 $89.10 12/29/1999
36 RFC Stagecoach Plaza $6,500,000 $6,497,497 $68.44 04/28/2000
37 RFC Today's Man Oxford Valley $6,491,000 $6,484,711 $106.62 03/24/2000
38 CIBC Parkway Corporate Plaza 138 $6,300,000 $6,268,274 $82.65 07/28/1999
39 MID Lexington Commons Apartments $6,150,000 $6,049,765 $29,367.79 09/30/1998
40 MID Regal Cinema $6,000,000 $5,922,685 $90.90 12/22/1999
41 MID One Airport Center
Office Building $6,200,000 $5,910,081 $80.49 04/27/1998
42 MID San Pablo Apartments $6,000,000 $5,882,435 $29,412.17 04/02/1998
43 MID Oaks of Ashford Point
Apartments $5,700,000 $5,686,604 $28,575.90 01/24/2000
44 CIBC Comfort Inn - Philadelphia
Airport $5,700,000 $5,676,471 $37,843.14 12/14/1999
45 MID Grouse Run Apartments $5,690,000 $5,585,140 $22,889.92 06/29/1998
46 RFC Avanex Building $5,591,000 $5,585,443 $103.30 03/21/2000
47 MID The Regents Cove Apartments $5,550,000 $5,525,023 $20,312.58 09/15/1999
48 CIBC 156 10-40 Cross Bay Boulevard $5,500,000 $5,488,622 $115.25 02/14/2000
49 MID Freehold Executive Center $5,474,000 $5,467,565 $83.61 02/23/2000
50 MID K-Mart (D) $2,748,000 $2,736,790 $23.87 02/15/2000
II-17
<PAGE>
APPENDIX II
CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS
LOAN INFORMATION
<CAPTION>
(Table continued)
------------------------------------------------------------------------------------------------------------------------------------
Maturity Date Original Original Remaining
or Anticipated Term to Amort. Remaining Term to
Loan Seller Repayment Date to Maturity or Term Amort. Maturity or Security
No. (1) Property Name(2) ARD(5) ARD (mos) (mos)(6) Term ARD (mos) Type (12)
------------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C> <C> <C>
1 MID Campus Apartments 07/01/2008 120 300 277 97 Fee Simple
2 CIBC 17 John Street 02/01/2010 120 360 356 116 Fee Simple
3 MID San Croix Apartments 04/01/2008 120 360 334 94 Fee Simple
4 CIBC 4343 Commerce Court (A) (I) 05/01/2008 105 347 337 95 Fee Simple
5 CIBC 1051 North Kirk Road (A) (I) 05/01/2008 105 347 337 95 Fee Simple
6 CIBC Narco River Business Center (A) 12/01/2009 120 300 294 114 Fee Simple
7 MID Ryder Integrated Logistics 12/01/2009 120 360 354 114 Fee Simple
8 CIBC Holiday Inn Rochester 03/01/2010 120 300 297 117 Fee Simple
9 MID Nevada Street Apartments 04/01/2010 120 360 358 118 Fee Simple
10 MID Camelot Apartments 01/01/2010 120 360 355 115 Fee Simple
11 MID Neurocrine Biosciences 10/01/2008 120 360 340 100 Fee Simple
12 MID CSC Office Building 01/01/2010 120 360 355 115 Fee Simple
13 MID Kinetic Systems Building (B) 12/01/2009 120 300 294 114 leasehold
14 MID Globix Corporation Building (B) 12/01/2009 120 300 294 114 leasehold
15 CIBC Summit Square 09/01/2009 121 360 350 111 Fee Simple
16 CIBC Bed, Bath & Beyond 09/01/2009 120 360 351 111 Fee Simple
& Leasehold
17 MID The Quidel Building 01/01/2010 120 360 355 115 Fee Simple
18 MID Candletree Apartments 12/01/2009 120 360 354 114 Fee Simple
19 CIBC Latham Crossing &
Crossroads Plaza 03/01/2009 120 360 345 105 Leasehold
20 RFC Hampton Inn & Suites (II) 04/01/2010 120 300 298 118 Fee Simple
21 RFC Big Bowl/Wildfire (II) 04/01/2010 120 300 298 118 Fee Simple
22 MID Backlick Center South 10/01/2008 120 360 340 100 Fee Simple
23 CIBC Willow Run Business Center II 07/01/2009 120 360 349 109 Fee Simple
24 MID East Side Plaza 08/01/2008 120 360 338 98 Fee Simple
25 RFC Ritchie Highway Shopping Center 04/01/2010 120 360 358 118 Fee Simple
26 CIBC Lincoln Park (C) 03/01/2010 120 360 357 117 Fee Simple
27 CIBC Pompano Merchandise Mart (C) 03/01/2010 120 360 357 117 Fee Simple
28 RFC Big Kmart Shopping Center 11/01/2009 120 360 353 113 Fee Simple
29 RFC Marston Park Plaza 02/01/2007 84 360 356 80 Fee Simple
30 CIBC Union Center 01/01/2010 120 360 355 115 Fee Simple
31 MID La Jolla Corporate Center 12/01/2009 120 360 354 114 Fee Simple
32 CIBC Southlake Festival
Shopping Center 01/01/2010 120 360 355 115 Fee Simple
33 RFC HomeBase-Phoenix, AZ 03/01/2010 120 360 357 117 Fee Simple
34 MID Hyatt Suites Hotel 01/01/2010 120 300 295 115 Fee Simple
35 RFC Holiday Square Shopping Center 01/01/2010 120 360 355 115 Fee Simple
36 RFC Stagecoach Plaza 05/01/2010 120 360 359 119 Fee Simple
37 RFC Today's Man Oxford Valley 04/01/2010 120 360 358 118 Fee Simple
38 CIBC Parkway Corporate Plaza 138 08/01/2009 120 360 350 110 Fee Simple
& Leasehold
39 MID Lexington Commons Apartments 10/01/2008 120 360 340 100 Fee Simple
40 MID Regal Cinema 07/01/2006 78 180 175 73 Fee Simple
41 MID One Airport Center
Office Building 05/01/2008 120 240 215 95 leasehold
42 MID San Pablo Apartments 05/01/2008 120 360 335 95 Fee Simple
43 MID Oaks of Ashford Point
Apartments 02/01/2010 120 360 356 116 Fee Simple
44 CIBC Comfort Inn - Philadelphia
Airport 01/01/2010 120 300 295 115 Fee Simple
45 MID Grouse Run Apartments 07/01/2008 120 360 337 97 Fee Simple
46 RFC Avanex Building 04/01/2010 120 360 358 118 Fee Simple
47 MID The Regents Cove Apartments 10/01/2009 120 360 352 112 Fee Simple
48 CIBC 156 10-40 Cross Bay Boulevard 03/01/2010 120 300 297 117 Fee Simple
49 MID Freehold Executive Center 03/01/2010 120 360 357 117 Fee Simple
50 MID K-Mart (D) 03/01/2020 240 240 237 237 Fee Simple
II-17
<PAGE>
APPENDIX II
CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS
LOAN INFORMATION
<CAPTION>
------------------------------------------------------------------------------------------------------------------------------------
Aggregate
Original Cut-Off Cut-Off
Loan Seller Principal Date Date Balance/ Note
No. (1) Property Name(2) Balance Balance(3) Unit or SF(4) Date
------------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C>
51 MID K-Mart (D) $2,634,000 $2,623,255 $23.87 02/15/2000
52 MID Seton Chase Apartments $5,350,000 $5,331,967 $23,283.70 11/18/1999
53 CIBC Tel Huron Shopping Center $5,400,000 $5,319,224 $55.26 04/29/1998
54 MID Quality Inn Sports Complex $5,500,000 $5,283,445 $37,207.36 09/16/1998
55 MID Ramada Limited $5,170,000 $5,040,957 $35,499.70 09/29/1998
56 MID Walker's Station Apartments $5,080,000 $5,000,985 $21,743.41 10/14/1998
57 MID Saturn Electronics & Engineering $4,991,000 $4,984,950 $72.97 02/28/2000
58 MID Plaza Pointe $4,900,000 $4,811,953 $79.76 06/25/1998
59 RFC GAI-Tronics Corporation $4,560,000 $4,547,562 $43.37 12/10/1999
60 CIBC 2600 Building $4,520,000 $4,506,950 $37.76 12/01/1999
61 CIBC Hoyt's Cinemas $4,440,000 $4,431,514 $95.13 02/15/2000
62 CIBC Advance Auto Parts - York, PA (III) $560,000 $555,407 $76.76 07/02/1999
63 CIBC Advance Auto Parts - Harrisburg,
PA (Swatara) (III) $500,000 $495,899 $76.76 07/02/1999
64 CIBC Advance Auto Parts - Steelton,
PA (III) $490,000 $485,981 $76.76 07/02/1999
65 CIBC Advance Auto Parts - Celina,
OH (III) $395,000 $391,760 $76.76 07/02/1999
66 CIBC Advance Auto Parts - Youngstown,
OH (III) $475,000 $471,104 $76.76 07/02/1999
67 CIBC Advance Auto Parts - Warren,
OH (III) $450,000 $446,309 $76.76 07/02/1999
68 CIBC Advance Auto Parts - Atlanta,
GA (III) $530,000 $525,653 $76.76 07/02/1999
69 CIBC Advance Auto Parts - Penn Hills,
PA (III) $560,000 $555,407 $76.76 07/02/1999
70 CIBC Advance Auto Parts - Pontotoc,
MS (III) $360,000 $357,047 $76.76 07/02/1999
71 MID Hampton Inn Maple Grove $4,350,000 $4,248,346 $35,402.88 09/03/1998
72 RFC Maple Tree Mall $4,150,000 $4,139,648 $80.86 12/20/1999
73 MID The Sterling Falls Apartments $4,200,000 $4,133,080 $24,601.66 09/25/1998
74 RFC Stelton Shopping Center $3,800,000 $3,764,341 $85.98 05/28/1999
75 CIBC Parkview Towers $3,760,000 $3,747,122 $29,976.98 11/10/1999
76 CIBC Unilab Building $3,650,000 $3,635,317 $111.09 12/28/1999
77 MID Cambridge Apartments $3,675,000 $3,617,070 $37,677.82 10/08/1998
78 MID Tempe Plaza $3,500,000 $3,485,695 $49.68 12/27/1999
79 RFC Byram Self-Storage $3,500,000 $3,473,450 $69.15 02/25/2000
80 MID Sixth Street Building $3,700,000 $3,448,523 $74.59 09/21/1998
81 MID Lake Pine Apartments $3,500,000 $3,440,000 $22,051.28 08/27/1998
82 RFC Las Lomas Apartments $3,400,000 $3,389,203 $14,735.67 11/03/1999
83 RFC Pinellas Industrial Center $3,300,000 $3,288,639 $31.74 01/11/2000
84 CIBC Mount Joy Square $3,300,000 $3,283,886 $49.58 08/20/1999
85 MID Town & Country Apartments
(Phase II) $3,300,000 $3,209,401 $16,047.00 07/20/1998
86 MID Bartles Corner Business Park $3,227,000 $3,203,077 $45.76 12/03/1999
87 RFC Jeffery Manor Shopping Center $3,198,000 $3,193,979 $88.37 02/04/2000
88 MID Eckerd's Drug Store $2,810,000 $2,796,280 $256.35 09/10/1999
89 MID Clayton Apartments and Duplexes $3,200,000 $3,143,270 $26,865.55 07/29/1998
90 MID Regal Cinemas 12-Screen Movie Theatre $3,100,000 $3,077,552 $71.39 02/02/2000
91 RFC 1506 N. Lee Trevino $3,091,000 $3,073,332 $65.26 01/20/2000
92 MID Eckerd Pharmacy $3,000,000 $2,985,353 $234.40 09/10/1999
93 MID Kroger Grocery Store $3,050,000 $2,979,610 $50.86 10/13/1998
94 CIBC Datatec Warehouse $2,985,000 $2,949,806 $31.03 09/30/1999
95 MID Legacy Business Park Medical
Office 8(E) $2,075,000 $2,039,329 $144.00 06/18/1998
96 MID Legacy Business Park Medical
Office-4(E) $870,000 $855,044 $144.00 06/18/1998
97 MID East Los Angeles Retail Center $3,000,000 $2,874,542 $87.05 08/27/1998
98 MID Acadia Park Apartments $2,900,000 $2,820,383 $14,689.49 07/20/1998
99 MID Eckerd's Drug Store $3,200,000 $3,184,416 $291.93 09/10/1999
100 MID Dana Innovations $2,800,000 $2,792,343 $64.04 12/17/1999
II-18
<PAGE>
APPENDIX II
CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS
LOAN INFORMATION
<CAPTION>
(Table continued)
------------------------------------------------------------------------------------------------------------------------------------
Maturity Date Original Original Remaining
or Anticipated Term to Amort. Remaining Term to
Loan Seller Repayment Date to Maturity or Term Amort. Maturity or Security
No. (1) Property Name(2) ARD(5) ARD (mos) (mos)(6) Term ARD (mos) Type (12)
------------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C> <C> <C>
51 MID K-Mart (D) 03/01/2020 240 240 237 237 Fee Simple
52 MID Seton Chase Apartments 12/01/2009 120 360 354 114 Fee Simple
53 CIBC Tel Huron Shopping Center 05/01/2008 120 360 335 95 Fee Simple
54 MID Quality Inn Sports Complex 10/01/2013 180 240 220 160 Fee Simple
55 MID Ramada Limited 10/01/2008 120 300 280 100 Fee Simple
& Leasehold
56 MID Walker's Station Apartments 11/01/2008 120 360 341 101 Fee Simple
57 MID Saturn Electronics & Engineering 03/01/2010 120 360 357 117 Fee Simple
58 MID Plaza Pointe 07/01/2008 120 360 337 97 Fee Simple
59 RFC GAI-Tronics Corporation 01/01/2010 120 360 355 115 Fee Simple
60 CIBC 2600 Building 12/01/2009 120 360 354 114 Fee Simple
61 CIBC Hoyt's Cinemas 03/01/2010 120 300 297 117 Fee Simple
62 CIBC Advance Auto Parts - York, PA (III) 08/01/2009 120 300 290 110 Fee Simple
63 CIBC Advance Auto Parts - Harrisburg,
PA (Swatara)(III) 08/01/2009 120 300 290 110 Fee Simple
64 CIBC Advance Auto Parts - Steelton,
PA (III) 08/01/2009 120 300 290 110 Fee Simple
65 CIBC Advance Auto Parts - Celina,
OH (III) 08/01/2009 120 300 290 110 Fee Simple
66 CIBC Advance Auto Parts - Youngstown,
OH (III) 08/01/2009 120 300 290 110 Fee Simple
67 CIBC Advance Auto Parts - Warren,
OH (III) 08/01/2009 120 300 290 110 Fee Simple
68 CIBC Advance Auto Parts - Atlanta,
GA (III) 08/01/2009 120 300 290 110 Fee Simple
69 CIBC Advance Auto Parts - Penn Hills,
PA (III) 08/01/2009 120 300 290 110 Fee Simple
70 CIBC Advance Auto Parts - Pontotoc,
MS (III) 08/01/2009 120 300 290 110 Fee Simple
71 MID Hampton Inn Maple Grove 10/01/2013 180 300 280 160 Fee Simple
72 RFC Maple Tree Mall 01/01/2010 120 360 355 115 Fee Simple
73 MID The Sterling Falls Apartments 10/01/2008 120 360 340 100 Fee Simple
74 RFC Stelton Shopping Center 06/01/2009 120 324 312 108 Fee Simple
75 CIBC Parkview Towers 01/01/2010 121 360 354 115 Fee Simple
76 CIBC Unilab Building 01/01/2010 120 300 295 115 Fee Simple
77 MID Cambridge Apartments 11/01/2008 120 360 341 101 Fee Simple
78 MID Tempe Plaza 01/01/2010 120 300 295 115 Fee Simple
79 RFC Byram Self-Storage 03/01/2015 180 180 177 177 Fee Simple
80 MID Sixth Street Building 10/01/2008 120 180 160 100 leasehold
81 MID Lake Pine Apartments 09/01/2008 120 360 339 99 Fee Simple
82 RFC Las Lomas Apartments 12/01/2014 180 360 354 174 Fee Simple
83 RFC Pinellas Industrial Center 02/01/2010 120 300 296 116 Fee Simple
84 CIBC Mount Joy Square 09/01/2009 120 360 351 111 Fee Simple
85 MID Town & Country Apartments
(Phase II) 08/01/2008 120 300 278 98 Fee Simple
86 MID Bartles Corner Business Park 01/01/2010 120 240 235 115 Fee Simple
87 RFC Jeffery Manor Shopping Center 03/01/2010 120 360 357 117 Fee Simple
88 MID Eckerd's Drug Store 10/01/2009 120 360 352 112 Fee Simple
89 MID Clayton Apartments and Duplexes 08/01/2008 120 360 338 98 Fee Simple
90 MID Regal Cinemas 12-Screen Movie Theatre 03/01/2011 132 180 177 129 Fee Simple
91 RFC 1506 N. Lee Trevino 02/01/2020 240 240 236 236 Fee Simple
92 MID Eckerd Pharmacy 10/01/2009 120 360 352 112 Fee Simple
93 MID Kroger Grocery Store 11/01/2008 120 300 281 101 Fee Simple
& Leasehold
94 CIBC Datatec Warehouse 10/01/2009 120 240 232 112 Fee Simple
95 MID Legacy Business Park Medical
Office 8 (E) 07/01/2008 120 360 337 97 Fee Simple
96 MID Legacy Business Park Medical
Office - 4 (E) 07/01/2008 120 360 337 97 Fee Simple
97 MID East Los Angeles Retail Center 09/01/2008 120 240 219 99 Fee Simple
98 MID Acadia Park Apartments 08/01/2008 120 300 278 98 Fee Simple
99 MID Eckerd's Drug Store 10/01/2009 120 360 352 112 Fee Simple
100 MID Dana Innovations 01/01/2010 120 360 355 115 Fee Simple
II-18
<PAGE>
APPENDIX II
CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS
LOAN INFORMATION
<CAPTION>
------------------------------------------------------------------------------------------------------------------------------------
Aggregate
Original Cut-Off Cut-Off
Loan Seller Principal Date Date Balance/ Note
No. (1) Property Name(2) Balance Balance(3) Unit or SF(4) Date
------------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C>
101 MID Eckerd's Drug Store $2,750,000 $2,736,573 $250.88 09/10/1999
102 RFC Oregon Court (F) $1,638,000 $1,630,967 $29,398.38 12/28/1999
103 RFC Oregon Arms (F) $1,100,000 $1,095,277 $29,398.38 12/28/1999
104 MID Eckerd Drugs $2,731,000 $2,718,412 $239.57 09/23/1999
105 CIBC Dicks Clothing and Sporting Goods $2,730,000 $2,714,149 $45.24 10/18/1999
106 CIBC Sugarland Shopping Center $2,700,000 $2,676,417 $22.63 07/12/1999
107 MID Eckerd Drug Store $2,604,000 $2,597,151 $238.10 12/07/1999
108 RFC Bassett Furniture Store $2,587,000 $2,584,215 $98.45 02/22/2000
109 CIBC Oak Leaf West $2,550,000 $2,535,207 $88.61 06/28/1999
110 CIBC 2000 White Elks Springs Court $2,515,000 $2,510,004 $13.05 01/31/2000
111 CIBC Triangle Shopping Center $2,480,000 $2,461,015 $29.87 12/08/1999
112 CIBC Northern Medical Offices $2,485,000 $2,443,468 $86.31 06/25/1999
113 MID Bronco Apartments $2,500,000 $2,433,712 $9,773.94 08/27/1998
114 MID K-Mart $2,443,000 $2,425,217 $28.04 12/23/1999
115 RFC Villa Eleni $2,405,000 $2,402,515 $82,845.33 03/23/2000
116 MID Perkins Place & Fox Ridge (IV) $900,000 $728,963 $25,227.27 02/29/2000
117 MID Barrington Hills Apartments (IV) $730,000 $898,722 $25,227.27 02/29/2000
118 MID McDuffee Brook Place (IV) $448,000 $447,364 $25,227.27 02/29/2000
119 MID Kearsarge Apartments (IV) $322,000 $321,543 $25,227.27 02/29/2000
120 RFC Agawam Industrial Building $2,400,000 $2,394,726 $20.85 02/04/2000
121 CIBC Tampa Multifamily Portfolio $2,380,000 $2,370,253 $18,962.02 12/30/1999
122 RFC Park Place II Office Building $2,350,000 $2,345,210 $73.29 01/31/2000
123 MID The Sequoia Institute $2,285,000 $2,279,038 $72.44 12/10/1999
124 MID Staples $2,286,000 $2,278,520 $94.74 11/10/1999
125 MID Brookwood Townhomes $2,275,000 $2,269,912 $29,867.26 01/07/2000
126 MID Staples Office Supply Store $2,267,000 $2,255,516 $93.79 08/16/1999
127 CIBC Jefferson Pilot Financial Center $2,230,000 $2,224,644 $80.63 12/30/1999
128 MID Eckerd Drug Store $2,202,000 $2,195,027 $201.23 11/18/1999
129 MID Staples Property $2,198,000 $2,186,865 $91.41 08/16/1999
130 MID CVS Drugstore $2,151,000 $2,126,840 $210.06 10/29/1999
131 CIBC Maple Building $2,125,000 $2,110,728 $39.34 09/30/1999
132 MID Woodward Avenue Office Building $2,100,000 $2,098,129 $91.94 03/02/2000
133 RFC Alameda Towne Centre $2,100,000 $2,091,710 $59.24 02/04/2000
134 CIBC Park Place Apartments $2,080,000 $2,069,270 $25,865.87 08/23/1999
135 CIBC 244-48 East 117th Street $2,085,000 $2,064,956 $50,364.78 06/25/1999
136 MID Prudential Office Building $2,014,000 $2,009,043 $75.60 12/21/1999
137 MID 1/2 Price Store $2,000,000 $1,991,473 $35.69 09/29/1999
138 MID Sunshine Square Shopping Center $2,000,000 $1,968,278 $61.34 09/24/1998
139 RFC Westfair Center $1,970,000 $1,967,864 $122.72 02/04/2000
140 CIBC Bell Gardens Shopping Center $1,950,000 $1,934,328 $106.58 08/24/1999
141 MID Staples $1,923,000 $1,915,562 $79.65 10/07/1999
142 CIBC Morgan Garden Apartments $1,900,000 $1,896,290 $17,239.00 01/21/2000
143 CIBC Colonial Garden Apartments $1,900,000 $1,894,490 $25,951.91 12/08/1999
144 MID 170 West Road $1,900,000 $1,893,983 $32.42 11/15/1999
145 RFC Lamar Industrial Center $1,897,000 $1,890,834 $27.04 01/21/2000
146 MID Columbus Plaza Shopping Center $1,892,000 $1,884,871 $38.81 10/06/1999
147 RFC Lakeshore Village Office Complex $1,864,100 $1,856,359 $67.86 12/27/1999
148 MID The Lucent Technologies Building $1,858,000 $1,854,105 $93.34 01/25/2000
149 MID Leonard Professional Building $1,855,000 $1,847,236 $66.86 12/17/1999
150 CIBC Cross River Mill $1,765,000 $1,756,517 $39.97 08/25/1999
II-19
<PAGE>
APPENDIX II
CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS
LOAN INFORMATION
<CAPTION>
(Table continued)
------------------------------------------------------------------------------------------------------------------------------------
Maturity Date Original Original Remaining
or Anticipated Term to Amort. Remaining Term to
Loan Seller Repayment Date to Maturity or Term Amort. Maturity or Security
No. (1) Property Name(2) ARD(5) ARD (mos) (mos)(6) Term ARD (mos) Type (12)
------------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C> <C> <C>
101 MID Eckerd's Drug Store 10/01/2009 120 360 352 112 Fee Simple
102 RFC Oregon Court (F) 01/01/2015 180 300 295 175 Fee Simple
103 RFC Oregon Arms (F) 01/01/2015 180 300 295 175 Fee Simple
104 MID Eckerd Drugs 10/01/2009 120 360 352 112 Fee Simple
105 CIBC Dicks Clothing and Sporting Goods 11/01/2009 120 300 293 113 Leasehold
106 CIBC Sugarland Shopping Center 08/01/2009 120 300 290 110 Fee Simple
107 MID Eckerd Drug Store 01/01/2010 120 360 355 115 Fee Simple
108 RFC Bassett Furniture Store 03/01/2010 120 360 357 117 Fee Simple
109 CIBC Oak Leaf West 07/01/2009 120 360 349 109 Fee Simple
110 CIBC 2000 White Elks Springs Court 02/01/2010 120 360 356 116 Fee Simple
111 CIBC Triangle Shopping Center 01/01/2010 120 240 235 115 Fee Simple
112 CIBC Northern Medical Offices 07/01/2009 120 240 229 109 Fee Simple
113 MID Bronco Apartments 09/01/2008 120 300 279 99 Fee Simple
114 MID K-Mart 01/01/2020 240 240 235 235 Fee Simple
115 RFC Villa Eleni 04/01/2010 120 360 358 118 Fee Simple
116 MID Perkins Place & Fox Ridge (IV) 03/01/2010 120 360 357 117 Fee Simple
117 MID Barrington Hills Apartments (IV) 03/01/2010 120 360 357 117 Fee Simple
118 MID McDuffee Brook Place (IV) 03/01/2010 120 360 357 117 Fee Simple
119 MID Kearsarge Apartments (IV) 03/01/2010 120 360 357 117 Fee Simple
120 RFC Agawam Industrial Building 03/01/2010 120 300 297 117 Fee Simple
121 CIBC Tampa Multifamily Portfolio 01/01/2010 120 300 295 115 Fee Simple
122 RFC Park Place II Office Building 02/01/2010 120 360 356 116 Fee Simple
123 MID The Sequoia Institute 01/01/2010 120 360 355 115 Fee Simple
124 MID Staples 12/01/2009 120 360 354 114 Fee Simple
125 MID Brookwood Townhomes 02/01/2008 96 360 356 92 Fee Simple
126 MID Staples Office Supply Store 09/01/2009 120 360 351 111 Fee Simple
127 CIBC Jefferson Pilot Financial Center 01/01/2010 120 360 355 115 Fee Simple
128 MID Eckerd Drug Store 12/01/2009 120 360 354 114 Fee Simple
129 MID Staples Property 09/01/2009 120 360 351 111 Fee Simple
130 MID CVS Drugstore 11/01/2019 240 240 233 233 Fee Simple
131 CIBC Maple Building 10/01/2009 120 300 292 112 Fee Simple &
Leasehold
132 MID Woodward Avenue Office Building 04/01/2010 120 360 358 118 Fee Simple
133 RFC Alameda Towne Centre 03/01/2020 240 240 237 237 Fee Simple
134 CIBC Park Place Apartments 09/01/2009 120 360 351 111 Fee Simple
135 CIBC 244-48 East 117th Street 07/01/2009 120 300 289 109 Fee Simple
136 MID Prudential Office Building 01/01/2010 120 360 355 115 Fee Simple
137 MID 1/2 Price Store 10/01/2009 120 360 352 112 Fee Simple
138 MID Sunshine Square Shopping Center 10/01/2008 120 360 340 100 Fee Simple
139 RFC Westfair Center 03/01/2010 120 360 357 117 Fee Simple
140 CIBC Bell Gardens Shopping Center 09/01/2009 120 300 291 111 Fee Simple
141 MID Staples 11/01/2009 120 360 353 113 Fee Simple
142 CIBC Morgan Garden Apartments 02/01/2010 120 360 356 116 Fee Simple
143 CIBC Colonial Garden Apartments 01/01/2010 120 360 355 115 Fee Simple
144 MID 170 West Road 12/01/2009 120 360 354 114 Fee Simple
145 RFC Lamar Industrial Center 02/01/2010 120 300 296 116 Fee Simple
146 MID Columbus Plaza Shopping Center 11/01/2009 120 360 353 113 Fee Simple
147 RFC Lakeshore Village Office Complex 01/01/2010 120 300 295 115 Fee Simple
148 MID The Lucent Technologies Building 02/01/2010 120 360 356 116 Fee Simple
149 MID Leonard Professional Building 01/01/2010 120 300 295 115 Fee Simple
150 CIBC Cross River Mill 09/01/2009 120 360 351 111 Fee Simple
II-19
<PAGE>
APPENDIX II
CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS
LOAN INFORMATION
<CAPTION>
------------------------------------------------------------------------------------------------------------------------------------
Aggregate
Original Cut-Off Cut-Off
Loan Seller Principal Date Date Balance/ Note
No. (1) Property Name(2) Balance Balance(3) Unit or SF(4) Date
------------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C>
151 MID Steele's Market $1,734,000 $1,729,258 $52.65 12/17/1999
152 CIBC The Commonwealth Building $1,740,000 $1,725,631 $61.42 08/27/1999
153 CIBC Gateway 2000 - Hobart $1,722,000 $1,711,870 $213.58 06/18/1999
154 MID Frolics Plaza $1,670,000 $1,666,521 $44.77 02/11/2000
155 RFC Lorain Apartments $1,640,000 $1,635,607 $19,471.51 12/29/1999
156 RFC Opdyke Investments $1,625,000 $1,623,090 $86.89 02/09/2000
157 MID Sungard Financial Systems Office
Property $1,623,000 $1,609,337 $52.58 08/18/1999
158 RFC 420 Clinton Avenue $1,625,000 $1,588,049 $32,409.16 09/10/1998
159 CIBC Village Shoppes of Paradise Beach $1,600,000 $1,584,650 $50.23 06/18/1999
160 MID Tiscor Corporate Office Building $1,600,000 $1,573,238 $74.92 10/29/1998
161 MID Omnicare Building $1,568,000 $1,562,307 $68.99 10/29/1999
162 CIBC Best Western $1,550,000 $1,544,684 $30,893.68 02/07/2000
163 RFC Ironwood Apartments $1,550,000 $1,540,801 $16,218.96 10/22/1999
164 RFC Crossroads South Shopping Center $1,530,000 $1,528,044 $92.61 02/04/2000
165 MID West Wind Apartments Phase IV $1,534,000 $1,527,768 $58,760.32 10/07/1999
166 CIBC Chastain Pines Apartments $1,500,000 $1,492,322 $18,890.15 08/10/1999
167 MID 166 South River Road $1,520,000 $1,485,341 $64.16 10/19/1998
168 CIBC Grayco Apartments $1,490,000 $1,485,978 $14,288.25 12/16/1999
169 RFC Mill Road Warehouse $1,464,000 $1,459,134 $25.98 01/21/2000
170 MID Reseda Retail Building $1,459,000 $1,423,377 $88.96 08/24/1998
171 MID Mesa Engineering Systems, Inc. $1,450,000 $1,415,841 $83.82 10/15/1998
172 MID Concord Garden Apartments $1,392,000 $1,388,887 $24,366.44 01/07/2000
173 RFC 233 Jamaica Avenue $1,400,000 $1,368,165 $25,336.39 09/18/1998
174 MID Goffstown Village Apartments (V) $800,000 $778,373 $16,216.11 07/31/1998
175 MID Maple Leaf Apartments (V) $600,000 $583,780 $16,216.11 07/31/1998
176 CIBC Gateway 2000 - Columbia $1,365,000 $1,356,970 $169.62 06/18/1999
177 RFC Kenworthy Medical Building $1,352,000 $1,346,780 $75.88 02/03/2000
178 MID Lakes Mini Storage $1,325,000 $1,318,252 $32.74 11/04/1999
179 MID Town & Country Apartments Phase I $1,350,000 $1,312,937 $13,129.37 07/20/1998
180 MID Tucson East Apartments $1,328,000 $1,307,710 $25,148.28 10/20/1998
181 RFC Pal Ex, Inc. $1,302,000 $1,299,362 $28.84 01/24/2000
182 RFC 312-332 East Rosecrans Avenue $1,300,000 $1,294,051 $14.97 12/13/1999
183 MID Building 35 - Corporate Woods $1,289,000 $1,282,706 $65.04 08/16/1999
184 RFC Art Museum Apartments $1,260,000 $1,258,814 $41,960.46 03/16/2000
185 CIBC Gateway 2000 - Henderson $1,264,000 $1,256,564 $157.07 06/18/1999
186 MID Helicomb International Plant $1,300,000 $1,250,633 $15.52 10/12/1998
187 CIBC Gateway 2000 - Chattanooga $1,260,000 $1,252,587 $156.57 06/18/1999
188 MID U-Stor Facility $1,283,000 $1,231,185 $19.12 09/01/1998
189 MID 17-33 Elm Street $1,229,000 $1,226,230 $83.29 02/07/2000
190 RFC Montwood Village Shopping Center $1,230,000 $1,225,296 $64.74 02/03/2000
191 RFC D Boys Office Building $1,215,000 $1,213,096 $83.96 03/17/2000
192 MID U-Stor Facility $1,261,500 $1,210,553 $19.94 09/01/1998
193 MID 43 North Road $1,191,000 $1,161,581 $28.88 10/27/1998
194 RFC Park Apartments $1,155,000 $1,152,228 $32,006.33 01/19/2000
195 MID The Champion Gardens Apartments $1,152,000 $1,148,461 $14,178.53 11/16/1999
196 MID 168 South River Road $1,170,000 $1,143,321 $60.88 10/16/1998
197 RFC The Pines Business Park $1,116,200 $1,111,528 $50.75 12/30/1999
198 MID U-Stor Winchester II $1,151,000 $1,104,516 $17.81 09/01/1998
199 MID Knowledge Beginnings (VI) $594,560 $466,898 $41.44 02/09/2000
200 MID Knowledge Beginnings (VI) $467,440 $593,870 $41.44 02/09/2000
II-20
<PAGE>
APPENDIX II
CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS
LOAN INFORMATION
<CAPTION>
(Table continued)
------------------------------------------------------------------------------------------------------------------------------------
Maturity Date Original Original Remaining
or Anticipated Term to Amort. Remaining Term to
Loan Seller Repayment Date to Maturity or Term Amort. Maturity or Security
No. (1) Property Name(2) ARD(5) ARD (mos) (mos)(6) Term ARD (mos) Type (12)
------------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C> <C> <C>
151 MID Steele's Market 01/01/2010 120 360 355 115 Fee Simple
152 CIBC The Commonwealth Building 09/01/2009 120 300 291 111 Fee Simple
153 CIBC Gateway 2000 - Hobart 07/01/2009 120 360 349 109 Fee Simple
154 MID Frolics Plaza 03/01/2010 120 300 297 117 Fee Simple
155 RFC Lorain Apartments 01/01/2010 120 360 355 115 Fee Simple
156 RFC Opdyke Investments 03/01/2010 120 360 357 117 Fee Simple
157 MID Sungard Financial Systems Office
Property 09/01/2009 120 300 291 111 Fee Simple
158 RFC 420 Clinton Avenue 10/01/2008 120 300 280 100 Fee Simple
159 CIBC Village Shoppes of Paradise Beach 07/01/2009 120 300 289 109 Fee Simple
160 MID Tiscor Corporate Office Building 11/01/2008 120 360 341 101 Fee Simple
161 MID Omnicare Building 11/01/2009 120 360 353 113 Fee Simple
162 CIBC Best Western 03/01/2010 120 240 237 117 Fee Simple
163 RFC Ironwood Apartments 11/01/2009 120 300 293 113 Fee Simple
164 RFC Crossroads South Shopping Center 03/01/2010 120 360 357 117 Fee Simple
165 MID West Wind Apartments Phase IV 11/01/2009 120 360 353 113 Fee Simple
166 CIBC Chastain Pines Apartments 09/01/2009 120 360 351 111 Fee Simple
167 MID 166 South River Road 11/01/2008 120 300 281 101 Fee Simple
168 CIBC Grayco Apartments 01/01/2010 120 360 355 115 Fee Simple
169 RFC Mill Road Warehouse 02/01/2010 120 300 296 116 Fee Simple
170 MID Reseda Retail Building 09/01/2008 120 300 279 99 Fee Simple
171 MID Mesa Engineering Systems, Inc. 11/01/2008 120 300 281 101 Fee Simple
172 MID Concord Garden Apartments 02/01/2010 120 360 356 116 Fee Simple
173 RFC 233 Jamaica Avenue 10/01/2008 120 300 280 100 Fee Simple
174 MID Goffstown Village Apartments (V) 08/01/2008 120 300 278 98 Fee Simple
175 MID Maple Leaf Apartments (V) 08/01/2008 120 300 278 98 Fee Simple
176 CIBC Gateway 2000 - Columbia 07/01/2009 120 360 349 109 Fee Simple
177 RFC Kenworthy Medical Building 03/01/2020 240 240 237 237 Fee Simple
178 MID Lakes Mini Storage 12/01/2009 120 300 294 114 Fee Simple
179 MID Town & Country Apartments Phase I 08/01/2008 120 300 278 98 Fee Simple
180 MID Tucson East Apartments 11/01/2008 120 360 341 101 Fee Simple
181 RFC Pal Ex, Inc. 02/01/2010 120 360 356 116 Fee Simple
182 RFC 312-332 East Rosecrans Avenue 01/01/2010 120 300 295 115 Fee Simple
183 MID Building 35 - Corporate Woods 09/01/2009 120 360 351 111 Fee Simple
184 RFC Art Museum Apartments 04/01/2010 120 360 358 118 Fee Simple
185 CIBC Gateway 2000 - Henderson 07/01/2009 120 360 349 109 Fee Simple
186 MID Helicomb International Plant 11/01/2008 120 240 221 101 Fee Simple
187 CIBC Gateway 2000 - Chattanooga 07/01/2009 120 360 349 109 Fee Simple
188 MID U-Stor Facility 09/01/2018 240 240 219 219 Fee Simple
189 MID 17-33 Elm Street 03/01/2010 120 300 297 117 Fee Simple
190 RFC Montwood Village Shopping Center 03/01/2020 240 240 237 237 Fee Simple
191 RFC D Boys Office Building 04/01/2010 120 300 298 118 Fee Simple &
Leasehold
192 MID U-Stor Facility 09/01/2018 240 240 219 219 Fee Simple
193 MID 43 North Road 11/01/2008 120 300 281 101 Fee Simple
194 RFC Park Apartments 02/01/2010 120 360 356 116 Fee Simple
195 MID The Champion Gardens Apartments 12/01/2014 180 360 354 174 Fee Simple
196 MID 168 South River Road 11/01/2008 120 300 281 101 Fee Simple
197 RFC The Pines Business Park 01/01/2010 120 300 295 115 Fee Simple
198 MID U-Stor Winchester II 09/01/2018 240 240 219 219 Fee Simple
199 MID Knowledge Beginnings (VI) 03/01/2010 120 360 357 117 Fee Simple
200 MID Knowledge Beginnings (VI) 03/01/2010 120 360 357 117 Fee Simple
II-20
<PAGE>
APPENDIX II
CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS
LOAN INFORMATION
<CAPTION>
------------------------------------------------------------------------------------------------------------------------------------
Aggregate
Original Cut-Off Cut-Off
Loan Seller Principal Date Date Balance/ Note
No. (1) Property Name(2) Balance Balance(3) Unit or SF(4) Date
------------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C>
201 CIBC 233, 235, 237 East 111th Street $1,060,000 $1,049,810 $21,871.03 06/25/1999
202 RFC Sunset Shopping Center $1,050,000 $1,047,954 $44.88 02/18/2000
203 MID Lauderhill Plaza $1,040,000 $1,015,164 $50.56 10/16/1998
204 RFC 14401 South San Pedro Street $1,000,000 $995,424 $14.52 12/13/1999
205 RFC Woods Cross Self Storage $980,000 $977,900 $18.53 02/02/2000
206 MID Fresno Self Storage $1,000,000 $974,131 $26.81 09/25/1998
207 MID Crosstown Square Shopping Center $975,000 $967,406 $78.80 08/16/1999
208 CIBC 112-116 East 103rd Street $975,000 $965,627 $32,187.56 06/25/1999
209 MID Leon Trace Apartments $950,000 $924,810 $12,844.59 08/27/1998
210 RFC Southern Oaks Apartments $1,000,000 $919,618 $14,832.54 02/17/1998
211 RFC Middletown Industrial $912,000 $908,534 $18.43 02/16/2000
212 RFC 401-611 Braker Lane $879,000 $878,472 $28.48 04/14/2000
213 RFC Mandell Place $875,000 $873,795 $99.01 03/03/2000
214 MID The Allendale Village Apartments $900,000 $866,830 $9,029.48 10/16/1998
215 RFC Roswell Point Shopping Center $855,000 $854,148 $122.72 02/24/2000
216 RFC Royal Apartments $850,000 $841,712 $19,574.69 06/08/1999
217 RFC 402 - 406 Albee Square $825,000 $807,059 $20,176.47 09/23/1998
218 RFC Mansfield Retail Center $725,000 $723,560 $91.67 01/31/2000
219 RFC 224 South 3rd Brooklyn $712,500 $707,879 $21,450.87 09/27/1999
220 MID Circuit City Land $500,000 $494,522 $3.26 10/29/1999
221 RFC Charles Garden Apartments $494,100 $489,427 $30,589.18 06/11/1999
222 RFC Blockbuster Video $459,000 $458,153 $73.90 02/01/2000
223 RFC 16-10 Caffrey Avenue $432,000 $422,177 $21,108.83 09/18/1998
224 RFC 650 E 182 St $425,000 $407,537 $15,674.49 04/06/1998
225 RFC Temple Apartments $290,000 $281,659 $28,165.94 03/13/1998
Total/Weighted Average $802,548,970
II-21
<PAGE>
APPENDIX II
CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS
LOAN INFORMATION
<CAPTION>
(Table continued)
------------------------------------------------------------------------------------------------------------------------------------
Maturity Date Original Original Remaining
or Anticipated Term to Amort. Remaining Term to
Loan Seller Repayment Date to Maturity or Term Amort. Maturity or Security
No. (1) Property Name(2) ARD(5) ARD (mos) (mos)(6) Term ARD (mos) Type (12)
------------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C> <C> <C>
201 CIBC 233, 235, 237 East 111th Street 07/01/2009 120 300 289 109 Fee Simple
202 RFC Sunset Shopping Center 03/01/2010 120 300 297 117 Fee Simple
203 MID Lauderhill Plaza 11/01/2008 120 300 281 101 Fee Simple
204 RFC 14401 South San Pedro Street 01/01/2010 120 300 295 115 Fee Simple
205 RFC Woods Cross Self Storage 03/01/2010 120 300 297 117 Fee Simple
206 MID Fresno Self Storage 10/01/2008 120 300 280 100 Fee Simple
207 MID Crosstown Square Shopping Center 09/01/2009 120 300 291 111 Fee Simple
208 CIBC 112-116 East 103rd Street 07/01/2009 120 300 289 109 Fee Simple
209 MID Leon Trace Apartments 09/01/2008 120 300 279 99 Fee Simple
210 RFC Southern Oaks Apartments 03/01/2013 180 180 153 153 Fee Simple
211 RFC Middletown Industrial 03/01/2010 120 240 237 117 Fee Simple
212 RFC 401-611 Braker Lane 05/01/2010 120 300 299 119 Fee Simple
213 RFC Mandell Place 04/01/2010 120 300 298 118 Fee Simple
214 MID The Allendale Village Apartments 11/01/2018 240 240 221 221 Fee Simple
215 RFC Roswell Point Shopping Center 03/01/2010 120 360 357 117 Fee Simple
216 RFC Royal Apartments 07/01/2009 120 300 289 109 Fee Simple
217 RFC 402 - 406 Albee Square 10/01/2008 120 300 280 100 Fee Simple
218 RFC Mansfield Retail Center 02/01/2010 120 360 356 116 Fee Simple
219 RFC 224 South 3rd Brooklyn 10/01/2009 120 300 292 112 Fee Simple
220 MID Circuit City Land 11/01/2009 120 240 233 113 Fee Simple
221 RFC Charles Garden Apartments 07/01/2009 120 300 289 109 Fee Simple
222 RFC Blockbuster Video 03/01/2010 120 300 297 117 Fee Simple
223 RFC 16-10 Caffrey Avenue 10/01/2008 120 300 280 100 Fee Simple
224 RFC 650 E 182 St 05/01/2018 240 240 215 215 Fee Simple
225 RFC Temple Apartments 04/01/2013 180 300 274 154 Fee Simple
Total Weighted Average 124 333 324
</TABLE>
II-21
<PAGE>
APPENDIX II
CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS
LOAN INFORMATION
<TABLE>
<CAPTION>
------------------------------------------------------------------------------------------------------------------------------------
Interest
Loan Interest Accrual Related Borrower
No. Seller(1) Property Name(2) Rate Method Loan Groups (by Loan No.)
------------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C>
1 MID Campus Apartments 6.950% Actual/360
2 CIBC 17 John Street 8.270% Actual/360
3 MID San Croix Apartments 6.870% Actual/360
4 CIBC 4343 Commerce Court (A) (I) 7.170% Actual/360 5,6
5 CIBC 1051 North Kirk Road (A) (I) 7.170% Actual/360 4,6
6 CIBC Narco River Business Center (A) 8.680% Actual/360 4,5
7 MID Ryder Integrated Logistics 8.420% Actual/360 57
8 CIBC Holiday Inn Rochester 9.410% Actual/360
9 MID Nevada Street Apartments 8.140% Actual/360
10 MID Camelot Apartments 8.390% Actual/360
11 MID Neurocrine Biosciences 6.800% Actual/360 14,13
12 MID CSC Office Building 8.580% Actual/360
13 MID Kinetic Systems Building (B) 8.300% Actual/360 14
14 MID Globix Corporation Building (B) 8.300% Actual/360 13
15 CIBC Summit Square 7.460% Actual/360
16 CIBC Bed, Bath & Beyond 7.750% Actual/360
17 MID The Quidel Building 8.560% Actual/360
18 MID Candletree Apartments 8.140% Actual/360
19 CIBC Latham Crossing & Crossroads Plaza 7.570% Actual/360
20 RFC Hampton Inn & Suites (II) 9.230% Actual/360
21 RFC Big Bowl/Wildfire (II) 9.230% Actual/360
22 MID Backlick Center South 6.510% Actual/360
23 CIBC Willow Run Business Center II 8.170% Actual/360 153,176,185,187
24 MID East Side Plaza 6.890% 30/360
25 RFC Ritchie Highway Shopping Center 8.500% Actual/360
26 CIBC Lincoln Park (C) 9.100% Actual/360 27
27 CIBC Pompano Merchandise Mart (C) 9.070% Actual/360 26
28 RFC Big Kmart Shopping Center 8.220% Actual/360 35
29 RFC Marston Park Plaza 8.910% Actual/360
30 CIBC Union Center 8.570% Actual/360
31 MID La Jolla Corporate Center 8.350% Actual/360
32 CIBC Southlake Festival Shopping Center 8.920% Actual/360
33 RFC HomeBase-Phoenix, AZ 8.410% Actual/360
34 MID Hyatt Suites Hotel 9.270% Actual/360
35 RFC Holiday Square Shopping Center 8.390% Actual/360 28
36 RFC Stagecoach Plaza 8.400% Actual/360
37 RFC Today's Man Oxford Valley 8.540% Actual/360
38 CIBC Parkway Corporate Plaza 138 8.500% Actual/360
39 MID Lexington Commons Apartments 6.780% Actual/360
40 MID Regal Cinema 9.020% Actual/360 93, 90
41 MID One Airport Center Office Building 7.380% Actual/360
42 MID San Pablo Apartments 6.980% Actual/360
43 MID Oaks of Ashford Point Apartments 8.250% Actual/360 47, 73, 52
44 CIBC Comfort Inn - Philadelphia Airport 8.870% Actual/360
45 MID Grouse Run Apartments 6.860% Actual/360 56
46 RFC Avanex Building 8.450% Actual/360
47 MID The Regents Cove Apartments 8.070% Actual/360 47,73, 43
48 CIBC 156 10-40 Cross Bay Boulevard 9.250% Actual/360
49 MID Freehold Executive Center 8.930% Actual/360
50 MID K-Mart (D) 8.910% Actual/360 51
II-22
<PAGE>
APPENDIX II
CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS
LOAN INFORMATION
<CAPTION>
(Table continued)
------------------------------------------------------------------------------------------------------------
Scheduled
Loan Balloon Ballooon
No. Seller(1) Property Name(2) Balance LTV (4)
------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C>
1 MID Campus Apartments $22,437,517 54.46%
2 CIBC 17 John Street $21,079,539 62.00%
3 MID San Croix Apartments $17,414,035 66.72%
4 CIBC 4343 Commerce Court (A) (I) $11,479,911 59.02%
5 CIBC 1051 North Kirk Road (A) (I) $2,989,158 59.02%
6 CIBC Narco River Business Center (A) $2,352,990 59.02%
7 MID Ryder Integrated Logistics $16,481,593 68.96%
8 CIBC Holiday Inn Rochester $15,164,233 60.18%
9 MID Nevada Street Apartments $13,834,772 70.23%
10 MID Camelot Apartments $13,460,905 71.22%
11 MID Neurocrine Biosciences $12,828,878 53.01%
12 MID CSC Office Building $11,884,371 63.89%
13 MID Kinetic Systems Building (B) $5,335,609 56.33%
14 MID Globix Corporation Building (B) $5,085,502 56.33%
15 CIBC Summit Square $10,844,793 66.94%
16 CIBC Bed, Bath & Beyond $10,223,984 70.99%
17 MID The Quidel Building $10,204,630 67.58%
18 MID Candletree Apartments $9,887,261 71.65%
19 CIBC Latham Crossing & Crossroads Plaza $9,651,354 65.21%
20 RFC Hampton Inn & Suites (II) $6,657,945 51.83%
21 RFC Big Bowl/Wildfire (II) $2,463,696 51.83%
22 MID Backlick Center South $9,140,655 67.21%
23 CIBC Willow Run Business Center II $9,051,221 59.94%
24 MID East Side Plaza $8,759,832 68.60%
25 RFC Ritchie Highway Shopping Center $9,047,008 64.62%
26 CIBC Lincoln Park (C) $5,043,010 66.59%
27 CIBC Pompano Merchandise Mart (C) $3,986,009 66.59%
28 RFC Big Kmart Shopping Center $8,675,815 66.99%
29 RFC Marston Park Plaza $8,864,756 69.26%
30 CIBC Union Center $8,427,998 62.43%
31 MID La Jolla Corporate Center $7,180,448 67.30%
32 CIBC Southlake Festival Shopping Center $7,032,090 62.79%
33 RFC HomeBase-Phoenix, AZ $6,262,585 59.64%
34 MID Hyatt Suites Hotel $5,644,423 36.42%
35 RFC Holiday Square Shopping Center $5,875,574 68.40%
36 RFC Stagecoach Plaza $5,868,144 57.53%
37 RFC Today's Man Oxford Valley $5,877,718 70.82%
38 CIBC Parkway Corporate Plaza 138 $5,702,005 64.43%
39 MID Lexington Commons Apartments $5,342,496 68.94%
40 MID Regal Cinema $4,417,488 43.52%
41 MID One Airport Center Office Building $4,303,510 51.85%
42 MID San Pablo Apartments $5,241,044 69.88%
43 MID Oaks of Ashford Point Apartments $5,133,259 70.80%
44 CIBC Comfort Inn - Philadelphia Airport $4,813,523 56.63%
45 MID Grouse Run Apartments $4,954,315 68.81%
46 RFC Avanex Building $5,052,449 66.48%
47 MID The Regents Cove Apartments $4,980,614 70.15%
48 CIBC 156 10-40 Cross Bay Boulevard $4,692,486 49.39%
49 MID Freehold Executive Center $5,009,829 68.63%
50 MID K-Mart (D) $179,593 4.41%
II-22
<PAGE>
APPENDIX II
CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS
LOAN INFORMATION
<CAPTION>
------------------------------------------------------------------------------------------------------------------------------------
Interest
Loan Interest Accrual Related Borrower
No. Seller(1) Property Name(2) Rate Method Loan Groups (by Loan No.)
------------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C>
51 MID K-Mart (D) 8.910% Actual/360 50
52 MID Seton Chase Apartments 8.050% Actual/360 47, 73, 43
53 CIBC Tel Huron Shopping Center 8.090% Actual/360
54 MID Quality Inn Sports Complex 6.880% Actual/360
55 MID Ramada Limited 6.840% Actual/360
56 MID Walker's Station Apartments 6.780% Actual/360 46
57 MID Saturn Electronics & Engineering 8.840% Actual/360 7
58 MID Plaza Pointe 6.970% Actual/360
59 RFC GAI-Tronics Corporation 8.310% Actual/360
60 CIBC 2600 Building 8.610% Actual/360
61 CIBC Hoyt's Cinemas 9.580% Actual/360
62 CIBC Advance Auto Parts - York, PA (III) 8.840% Actual/360 63,64,65,66,67,68,69,70
63 CIBC Advance Auto Parts - Harrisburg, PA (Swatara) (III) 8.840% Actual/360 62,64,65,66,67,68,69,70
64 CIBC Advance Auto Parts - Steelton, PA (III) 8.840% Actual/360 62,63,65,66,67,68,69,70
65 CIBC Advance Auto Parts - Celina, OH (III) 8.840% Actual/360 62,63,64,66,67,68,69,70
66 CIBC Advance Auto Parts - Youngstown, OH (III) 8.840% Actual/360 62,63,64,65,67,68,69,70
67 CIBC Advance Auto Parts - Warren, OH (III) 8.840% Actual/360 62,63,64,65,66,68,69,70
68 CIBC Advance Auto Parts - Atlanta, GA (III) 8.840% Actual/360 62,63,64,65,66,67,69,70
69 CIBC Advance Auto Parts - Penn Hills, PA (III) 8.840% Actual/360 62,63,64,65,66,67,68,70
70 CIBC Advance Auto Parts - Pontotoc, MS (III) 8.840% Actual/360 62,63,64,65,66,67,68,69
71 MID Hampton Inn Maple Grove 7.220% Actual/360
72 RFC Maple Tree Mall 8.650% Actual/360
73 MID The Sterling Falls Apartments 6.880% Actual/360 52, 47, 43
74 RFC Stelton Shopping Center 8.070% Actual/360
75 CIBC Parkview Towers 7.990% Actual/360
76 CIBC Unilab Building 9.000% Actual/360
77 MID Cambridge Apartments 6.720% Actual/360
78 MID Tempe Plaza 8.920% Actual/360
79 RFC Byram Self-Storage 8.870% Actual/360
80 MID Sixth Street Building 6.460% Actual/360
81 MID Lake Pine Apartments 6.810% Actual/360
82 RFC Las Lomas Apartments 8.270% Actual/360
83 RFC Pinellas Industrial Center 8.870% Actual/360
84 CIBC Mount Joy Square 8.310% Actual/360
85 MID Town & Country Apartments (Phase II) 6.870% Actual/360 179, 98
86 MID Bartles Corner Business Park 8.690% Actual/360
87 RFC Jeffery Manor Shopping Center 8.730% Actual/360
88 MID Eckerd's Drug Store 7.760% Actual/360 99, 92, 101
89 MID Clayton Apartments and Duplexes 6.850% Actual/360
90 MID Regal Cinemas 12-Screen Movie Theatre 9.320% Actual/360 93, 40
91 RFC 1506 N. Lee Trevino 9.120% Actual/360 177, 190, 133
92 MID Eckerd Pharmacy 7.760% Actual/360 99, 101, 88
93 MID Kroger Grocery Store 7.010% Actual/360 40, 90
94 CIBC Datatec Warehouse 8.690% Actual/360
95 MID Legacy Business Park Medical Office 8 (E) 7.160% Actual/360 96
96 MID Legacy Business Park Medical Office - 4 (E) 7.160% Actual/360 95
97 MID East Los Angeles Retail Center 6.830% Actual/360
98 MID Acadia Park Apartments 6.870% Actual/360 179, 85
99 MID Eckerd's Drug Store 7.770% Actual/360 101, 92, 88
100 MID Dana Innovations 8.300% Actual/360
II-23
<PAGE>
APPENDIX II
CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS
LOAN INFORMATION
<CAPTION>
(Table continued)
------------------------------------------------------------------------------------------------------------
Scheduled
Loan Balloon Ballooon
No. Seller(1) Property Name(2) Balance LTV (4)
------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C>
51 MID K-Mart (D) $172,144 4.41%
52 MID Seton Chase Apartments $4,798,686 71.62%
53 CIBC Tel Huron Shopping Center $4,841,800 61.68%
54 MID Quality Inn Sports Complex $2,285,260 28.57%
55 MID Ramada Limited $4,127,942 57.33%
56 MID Walker's Station Apartments $4,411,568 66.84%
57 MID Saturn Electronics & Engineering $4,558,909 69.07%
58 MID Plaza Pointe $4,278,934 49.32%
59 RFC GAI-Tronics Corporation $4,108,058 71.44%
60 CIBC 2600 Building $4,100,755 66.14%
61 CIBC Hoyt's Cinemas $3,820,549 50.94%
62 CIBC Advance Auto Parts - York, PA (III) $472,700 53.55%
63 CIBC Advance Auto Parts - Harrisburg, PA (Swatara) (III) $422,054 53.55%
64 CIBC Advance Auto Parts - Steelton, PA (III) $413,613 53.55%
65 CIBC Advance Auto Parts - Celina, OH (III) $333,422 53.55%
66 CIBC Advance Auto Parts - Youngstown, OH (III) $400,951 53.55%
67 CIBC Advance Auto Parts - Warren, OH (III) $379,848 53.55%
68 CIBC Advance Auto Parts - Atlanta, GA (III) $447,377 53.55%
69 CIBC Advance Auto Parts - Penn Hills, PA (III) $472,700 53.55%
70 CIBC Advance Auto Parts - Pontotoc, MS (III) $303,879 53.55%
71 MID Hampton Inn Maple Grove $2,798,409 39.55%
72 RFC Maple Tree Mall $3,767,615 66.10%
73 MID The Sterling Falls Apartments $3,658,304 65.09%
74 RFC Stelton Shopping Center $3,262,146 59.31%
75 CIBC Parkview Towers $3,358,197 71.45%
76 CIBC Unilab Building $3,093,078 59.48%
77 MID Cambridge Apartments $3,186,292 61.87%
78 MID Tempe Plaza $2,966,037 50.27%
79 RFC Byram Self-Storage $103,568 1.58%
80 MID Sixth Street Building $1,706,357 34.82%
81 MID Lake Pine Apartments $3,041,997 69.45%
82 RFC Las Lomas Apartments $2,749,552 51.88%
83 RFC Pinellas Industrial Center $2,786,042 62.19%
84 CIBC Mount Joy Square $2,973,186 67.57%
85 MID Town & Country Apartments (Phase II) $2,636,917 50.37%
86 MID Bartles Corner Business Park $2,340,648 50.88%
87 RFC Jeffery Manor Shopping Center $2,908,803 69.01%
88 MID Eckerd's Drug Store $2,503,130 70.81%
89 MID Clayton Apartments and Duplexes $2,784,608 63.29%
90 MID Regal Cinemas 12-Screen Movie Theatre $1,367,730 26.82%
91 RFC 1506 N. Lee Trevino $179,168 4.27%
92 MID Eckerd Pharmacy $2,672,382 63.63%
93 MID Kroger Grocery Store $2,447,263 63.57%
94 CIBC Datatec Warehouse $2,155,875 53.23%
95 MID Legacy Business Park Medical Office 8 (E) $1,821,017 64.05%
96 MID Legacy Business Park Medical Office - 4 (E) $763,510 64.05%
97 MID East Los Angeles Retail Center $2,040,214 51.01%
98 MID Acadia Park Apartments $2,317,291 52.67%
99 MID Eckerd's Drug Store $2,851,232 71.28%
100 MID Dana Innovations $2,524,991 63.92%
II-23
<PAGE>
APPENDIX II
CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS
LOAN INFORMATION
<CAPTION>
(Table Continued)
------------------------------------------------------------------------------------------------------------------------------------
Interest
Loan Interest Accrual Related Borrower
No. Seller(1) Property Name(2) Rate Method Loan Groups (by Loan No.)
------------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C>
101 MID Eckerd's Drug Store 7.760% Actual/360 99, 92, 88
102 RFC Oregon Court (F) 8.670% Actual/360
103 RFC Oregon Arms (F) 8.670% Actual/360
104 MID Eckerd Drugs 7.980% Actual/360
105 CIBC Dicks Clothing and Sporting Goods 8.840% Actual/360
106 CIBC Sugarland Shopping Center 8.530% Actual/360
107 MID Eckerd Drug Store 8.450% Actual/360
108 RFC Bassett Furniture Store 9.180% Actual/360
109 CIBC Oak Leaf West 8.270% Actual/360
110 CIBC 2000 White Elks Springs Court 8.950% Actual/360
111 CIBC Triangle Shopping Center 8.460% Actual/360
112 CIBC Northern Medical Offices 8.500% Actual/360
113 MID Bronco Apartments 6.810% Actual/360 209
114 MID K-Mart 8.820% Actual/360
115 RFC Villa Eleni 8.310% Actual/360
116 MID Perkins Place & Fox Ridge (IV) 8.350% Actual/360
117 MID Barrington Hills Apartments (IV) 8.350% Actual/360
118 MID McDuffee Brook Place (IV) 8.350% Actual/360
119 MID Kearsarge Apartments (IV) 8.350% Actual/360
120 RFC Agawam Industrial Building 8.990% Actual/360
121 CIBC Tampa Multifamily Portfolio 8.910% Actual/360
122 RFC Park Place II Office Building 8.845% Actual/360
123 MID The Sequoia Institute 8.480% Actual/360
124 MID Staples 8.160% Actual/360 141
125 MID Brookwood Townhomes 8.460% Actual/360
126 MID Staples Office Supply Store 8.170% Actual/360 129
127 CIBC Jefferson Pilot Financial Center 8.790% Actual/360
128 MID Eckerd Drug Store 8.280% Actual/360
129 MID Staples Property 8.170% Actual/360 126
130 MID CVS Drugstore 8.140% Actual/360
131 CIBC Maple Building 8.690% Actual/360
132 MID Woodward Avenue Office Building 8.830% Actual/360
133 RFC Alameda Towne Centre 9.120% Actual/360 190, 91, 177
134 CIBC Park Place Apartments 8.100% Actual/360
135 CIBC 244-48 East 117th Street 8.480% Actual/360
136 MID Prudential Office Building 8.700% Actual/360
137 MID 1/2 Price Store 8.270% Actual/360
138 MID Sunshine Square Shopping Center 6.900% Actual/360
139 RFC Westfair Center 9.160% Actual/360
140 CIBC Bell Gardens Shopping Center 8.480% Actual/360
141 MID Staples 8.240% Actual/360 124
142 CIBC Morgan Garden Apartments 9.020% Actual/360
143 CIBC Colonial Garden Apartments 8.070% Actual/360
144 MID 170 West Road 8.280% Actual/360 149, 174
145 RFC Lamar Industrial Center 9.180% Actual/360 212
146 MID Columbus Plaza Shopping Center 8.340% Actual/360
147 RFC Lakeshore Village Office Complex 8.840% Actual/360
148 MID The Lucent Technologies Building 8.730% Actual/360
149 MID Leonard Professional Building 8.800% Actual/360 174, 144
150 CIBC Cross River Mill 8.370% Actual/360
II-24
<PAGE>
APPENDIX II
CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS
LOAN INFORMATION
<CAPTION>
(Table continued)
------------------------------------------------------------------------------------------------------------
Scheduled
Loan Balloon Ballooon
No. Seller(1) Property Name(2) Balance LTV (4)
------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C>
101 MID Eckerd's Drug Store $2,449,684 70.49%
102 RFC Oregon Court (F) $1,128,467 54.28%
103 RFC Oregon Arms (F) $757,823 54.28%
104 MID Eckerd Drugs $2,445,623 68.22%
105 CIBC Dicks Clothing and Sporting Goods $2,303,691 57.59%
106 CIBC Sugarland Shopping Center $2,259,844 62.77%
107 MID Eckerd Drug Store $2,356,233 67.90%
108 RFC Bassett Furniture Store $2,376,082 61.32%
109 CIBC Oak Leaf West $2,296,250 67.54%
110 CIBC 2000 White Elks Springs Court $2,297,789 65.65%
111 CIBC Triangle Shopping Center $1,776,722 55.52%
112 CIBC Northern Medical Offices $1,783,999 49.56%
113 MID Bronco Apartments $1,993,608 47.47%
114 MID K-Mart $153,061 4.25%
115 RFC Villa Eleni $2,166,380 63.72%
116 MID Perkins Place & Fox Ridge (IV) $659,564 67.43%
117 MID Barrington Hills Apartments (IV) $813,161 67.43%
118 MID McDuffee Brook Place (IV) $404,774 67.43%
119 MID Kearsarge Apartments (IV) $290,931 67.43%
120 RFC Agawam Industrial Building $2,033,608 59.81%
121 CIBC Tampa Multifamily Portfolio $2,012,015 60.51%
122 RFC Park Place II Office Building $2,142,163 54.23%
123 MID The Sequoia Institute $2,068,978 61.95%
124 MID Staples $2,055,709 69.69%
125 MID Brookwood Townhomes $2,117,807 62.29%
126 MID Staples Office Supply Store $2,038,410 67.95%
127 CIBC Jefferson Pilot Financial Center $2,030,801 63.07%
128 MID Eckerd Drug Store $1,985,668 67.20%
129 MID Staples Property $1,976,366 67.00%
130 MID CVS Drugstore $114,249 4.18%
131 CIBC Maple Building $1,786,335 59.54%
132 MID Woodward Avenue Office Building $1,915,939 68.43%
133 RFC Alameda Towne Centre $126,477 4.08%
134 CIBC Park Place Apartments $1,864,840 71.72%
135 CIBC 244-48 East 117th Street $1,743,095 61.16%
136 MID Prudential Office Building $1,832,504 61.60%
137 MID 1/2 Price Store $1,803,175 66.78%
138 MID Sunshine Square Shopping Center $1,742,975 62.25%
139 RFC Westfair Center $1,808,620 62.37%
140 CIBC Bell Gardens Shopping Center $1,629,457 57.38%
141 MID Staples $1,731,820 69.27%
142 CIBC Morgan Garden Apartments $1,738,512 72.44%
143 CIBC Colonial Garden Apartments $1,702,115 70.92%
144 MID 170 West Road $1,713,336 71.39%
145 RFC Lamar Industrial Center $1,614,761 59.81%
146 MID Columbus Plaza Shopping Center $1,707,802 67.64%
147 RFC Lakeshore Village Office Complex $1,572,920 57.20%
148 MID The Lucent Technologies Building $1,691,292 69.89%
149 MID Leonard Professional Building $1,566,992 60.27%
150 CIBC Cross River Mill $1,592,402 56.87%
II-24
<PAGE>
APPENDIX II
CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS
LOAN INFORMATION
<CAPTION>
(Table Continued)
------------------------------------------------------------------------------------------------------------------------------------
Interest
Loan Interest Accrual Related Borrower
No. Seller(1) Property Name(2) Rate Method Loan Groups (by Loan No.)
------------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C>
151 MID Steele's Market 8.300% Actual/360
152 CIBC The Commonwealth Building 8.340% Actual/360
153 CIBC Gateway 2000 - Hobart 8.220% Actual/360 176, 185, 187, 23
154 MID Frolics Plaza 9.220% Actual/360 183
155 RFC Lorain Apartments 8.380% Actual/360
156 RFC Opdyke Investments 8.930% Actual/360
157 MID Sungard Financial Systems Office Property 8.240% Actual/360
158 RFC 420 Clinton Avenue 7.375% Actual/360 173, 217, 223
159 CIBC Village Shoppes of Paradise Beach 8.490% Actual/360
160 MID Tiscor Corporate Office Building 6.450% Actual/360
161 MID Omnicare Building 8.480% Actual/360
162 CIBC Best Western 9.990% Actual/360
163 RFC Ironwood Apartments 8.730% Actual/360
164 RFC Crossroads South Shopping Center 8.680% Actual/360
165 MID West Wind Apartments Phase IV 8.050% Actual/360
166 CIBC Chastain Pines Apartments 8.130% Actual/360
167 MID 166 South River Road 7.080% Actual/360 196
168 CIBC Grayco Apartments 8.350% Actual/360
169 RFC Mill Road Warehouse 9.060% Actual/360
170 MID Reseda Retail Building 7.290% Actual/360
171 MID Mesa Engineering Systems, Inc. 6.890% Actual/360
172 MID Concord Garden Apartments 8.460% Actual/360
173 RFC 233 Jamaica Avenue 7.375% Actual/360 217, 223, 158
174 MID Goffstown Village Apartments (V) 6.960% Actual/360 175, 144, 149
175 MID Maple Leaf Apartments (V) 6.960% Actual/360 174, 144, 149
176 CIBC Gateway 2000 - Columbia 8.220% Actual/360 153, 185, 187, 23
177 RFC Kenworthy Medical Building 9.260% Actual/360 190, 91, 133
178 MID Lakes Mini Storage 8.600% Actual/360
179 MID Town & Country Apartments Phase I 6.870% Actual/360 98, 85
180 MID Tucson East Apartments 6.860% Actual/360
181 RFC Pal Ex, Inc. 8.870% Actual/360
182 RFC 312-332 East Rosecrans Avenue 8.340% Actual/360 204
183 MID Building 35 - Corporate Woods 8.310% Actual/360 154
184 RFC Art Museum Apartments 8.640% Actual/360
185 CIBC Gateway 2000 - Henderson 8.220% Actual/360 153, 176, 187, 23
186 MID Helicomb International Plant 6.760% Actual/360
187 CIBC Gateway 2000 - Chattanooga 8.220% Actual/360 153, 176, 185, 23
188 MID U-Stor Facility 7.110% Actual/360 198, 192
189 MID 17-33 Elm Street 8.880% Actual/360
190 RFC Montwood Village Shopping Center 9.320% Actual/360 91, 177, 133
191 RFC D Boys Office Building 8.920% Actual/360
192 MID U-Stor Facility 7.110% Actual/360 188, 198
193 MID 43 North Road 6.610% Actual/360
194 RFC Park Apartments 8.160% Actual/360
195 MID The Champion Gardens Apartments 8.390% Actual/360
196 MID 168 South River Road 7.080% Actual/360 167
197 RFC The Pines Business Park 8.800% Actual/360
198 MID U-Stor Winchester II 7.110% Actual/360 188, 198, 192
199 MID Knowledge Beginnings (VI) 8.970% Actual/360
200 MID Knowledge Beginnings (VI) 8.970% Actual/360
II-25
<PAGE>
<CAPTION>
(Table continued)
-------------------------------------------------------------------------------------------------------------
Scheduled
Loan Balloon Ballooon
No. Seller(1) Property Name(2) Balance LTV (4)
-------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C>
151 MID Steele's Market $1,563,692 66.82%
152 CIBC The Commonwealth Building $1,448,310 62.16%
153 CIBC Gateway 2000 - Hobart $1,548,835 61.95%
154 MID Frolics Plaza $1,427,719 54.91%
155 RFC Lorain Apartments $1,479,836 72.19%
156 RFC Opdyke Investments $1,484,544 63.85%
157 MID Sungard Financial Systems Office Property $1,350,329 54.01%
158 RFC 420 Clinton Avenue $1,315,132 59.78%
159 CIBC Village Shoppes of Paradise Beach $1,338,000 62.67%
160 MID Tiscor Corporate Office Building $1,377,012 64.05%
161 MID Omnicare Building $1,419,825 66.66%
162 CIBC Best Western $1,167,254 46.23%
163 RFC Ironwood Apartments $1,304,067 58.61%
164 RFC Crossroads South Shopping Center $1,390,096 71.29%
165 MID West Wind Apartments Phase IV $1,375,413 66.45%
166 CIBC Chastain Pines Apartments $1,345,788 63.33%
167 MID 166 South River Road $1,222,244 58.20%
168 CIBC Grayco Apartments $1,343,561 70.71%
169 RFC Mill Road Warehouse $1,242,257 67.15%
170 MID Reseda Retail Building $1,180,745 58.16%
171 MID Mesa Engineering Systems, Inc. $1,159,142 57.96%
172 MID Concord Garden Apartments $1,259,572 71.16%
173 RFC 233 Jamaica Avenue $1,133,035 59.63%
174 MID Goffstown Village Apartments (V) $641,044 59.83%
175 MID Maple Leaf Apartments (V) $480,783 59.83%
176 CIBC Gateway 2000 - Columbia $1,227,734 62.48%
177 RFC Kenworthy Medical Building $84,587 4.23%
178 MID Lakes Mini Storage $1,113,804 57.71%
179 MID Town & Country Apartments Phase I $1,078,738 45.52%
180 MID Tucson East Apartments $1,155,726 69.41%
181 RFC Pal Ex, Inc. $1,187,495 64.54%
182 RFC 312-332 East Rosecrans Avenue $1,081,964 25.46%
183 MID Building 35 - Corporate Woods $1,162,762 59.63%
184 RFC Art Museum Apartments $1,143,513 61.31%
185 CIBC Gateway 2000 - Henderson $1,136,892 62.30%
186 MID Helicomb International Plant $881,801 41.01%
187 CIBC Gateway 2000 - Chattanooga $1,133,293 62.96%
188 MID U-Stor Facility $52,312 2.15%
189 MID 17-33 Elm Street $1,041,331 57.85%
190 RFC Montwood Village Shopping Center $78,186 4.32%
191 RFC D Boys Office Building $1,027,314 57.07%
192 MID U-Stor Facility $51,440 2.32%
193 MID 43 North Road $943,750 55.51%
194 RFC Park Apartments $1,036,698 69.11%
195 MID The Champion Gardens Apartments $938,457 52.14%
196 MID 168 South River Road $940,807 53.76%
197 RFC The Pines Business Park $940,830 55.34%
198 MID U-Stor Winchester II $46,930 2.13%
199 MID Knowledge Beginnings (VI) $428,171 63.58%
200 MID Knowledge Beginnings (VI) $544,611 63.58%
II-25
<PAGE>
APPENDIX II
CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS
LOAN INFORMATION
<CAPTION>
(Table Continued)
------------------------------------------------------------------------------------------------------------------------------------
Interest
Loan Interest Accrual Related Borrower
No. Seller(1) Property Name(2) Rate Method Loan Groups (by Loan No.)
------------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C>
201 CIBC 233, 235, 237 East 111th Street 8.480% Actual/360 208, 135
202 RFC Sunset Shopping Center 9.500% Actual/360
203 MID Lauderhill Plaza 6.810% Actual/360
204 RFC 14401 South San Pedro Street 8.340% Actual/360 182
205 RFC Woods Cross Self Storage 9.100% Actual/360
206 MID Fresno Self Storage 6.630% Actual/360
207 MID Crosstown Square Shopping Center 8.640% Actual/360
208 CIBC 112-116 East 103rd Street 8.480% Actual/360
209 MID Leon Trace Apartments 6.810% Actual/360 113
210 RFC Southern Oaks Apartments 8.250% Actual/360
211 RFC Middletown Industrial 9.360% Actual/360
212 RFC 401-611 Braker Lane 9.240% Actual/360 145
213 RFC Mandell Place 9.520% Actual/360
214 MID The Allendale Village Apartments 7.000% Actual/360
215 RFC Roswell Point Shopping Center 9.390% Actual/360
216 RFC Royal Apartments 8.410% Actual/360
217 RFC 402 - 406 Albee Square 7.625% Actual/360 173,158,217
218 RFC Mansfield Retail Center 8.950% Actual/360
219 RFC 224 South 3rd Brooklyn 8.860% Actual/360
220 MID Circuit City Land 8.320% Actual/360
221 RFC Charles Garden Apartments 8.560% Actual/360
222 RFC Blockbuster Video 9.720% Actual/360
223 RFC 16-10 Caffrey Avenue 7.375% Actual/360 173, 158, 217
224 RFC 650 E 182 St 8.375% Actual/360
225 RFC Temple Apartments 7.625% Actual/360
Total/Weighted Average 8.104%
II-26
<PAGE>
APPENDIX II
CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS
LOAN INFORMATION
<CAPTION>
(Table continued)
------------------------------------------------------------------------------------------------------------
Scheduled
Loan Balloon Ballooon
No. Seller(1) Property Name(2) Balance LTV (4)
------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C>
201 CIBC 233, 235, 237 East 111th Street $886,177 52.13%
202 RFC Sunset Shopping Center $901,661 64.40%
203 MID Lauderhill Plaza $829,313 55.29%
204 RFC 14401 South San Pedro Street $832,280 29.20%
205 RFC Woods Cross Self Storage $832,822 53.73%
206 MID Fresno Self Storage $793,169 61.97%
207 MID Crosstown Square Shopping Center $820,172 63.09%
208 CIBC 112-116 East 103rd Street $815,116 58.22%
209 MID Leon Trace Apartments $757,570 51.36%
210 RFC Southern Oaks Apartments $25,885 1.52%
211 RFC Middletown Industrial $673,221 52.80%
212 RFC 401-611 Braker Lane $749,701 51.70%
213 RFC Mandell Place $751,542 60.12%
214 MID The Allendale Village Apartments $35,579 2.74%
215 RFC Roswell Point Shopping Center $788,750 65.73%
216 RFC Royal Apartments $709,227 47.28%
217 RFC 402 - 406 Albee Square $672,707 51.75%
218 RFC Mansfield Retail Center $662,384 46.48%
219 RFC 224 South 3rd Brooklyn $601,718 60.78%
220 MID Circuit City Land $358,255 25.59%
221 RFC Charles Garden Apartments $413,993 55.95%
222 RFC Blockbuster Video $396,369 41.29%
223 RFC 16-10 Caffrey Avenue $349,623 53.79%
224 RFC 650 E 182 St $21,031 2.94%
225 RFC Temple Apartments $189,633 47.41%
Total/Weighted Average 59.85%
</TABLE>
II-26
<PAGE>
APPENDIX II
CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS
PROPERTY OPERATING INFORMATION
<TABLE>
<CAPTION>
------------------------------------------------------------------------------------------------------------------------------------
Loan Underwritable Net Operating Monthly
No. Seller Property Name(2) Cash Flow Income Payment(7) DSCR(4)
------------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C>
1 MID Campus Apartments $3,200,310 $3,341,600 $197,006 1.35
2 CIBC 17 John Street $2,636,228 $2,663,978 $176,314 1.25
3 MID San Croix Apartments $2,088,462 $2,158,862 $131,319 1.33
4 CIBC 4343 Commerce Court (A) (I) $1,775,216 $1,985,330 $88,655 1.55
5 CIBC 1051 North Kirk Road (A) (I) $360,589 $408,212 $23,084 1.55
6 CIBC Narco River Business Center (A) $366,598 $422,726 $22,887 1.55
7 MID Ryder Integrated Logistics $2,085,932 $2,265,645 $139,057 1.25
8 CIBC Holiday Inn Rochester $2,764,558 $3,150,389 $153,538 1.50
9 MID Nevada Street Apartments $1,823,747 $1,900,247 $114,506 1.30
10 MID Camelot Apartments $1,632,804 $1,746,804 $113,382 1.20
11 MID Neurocrine Biosciences $2,027,359 $2,167,057 $96,224 1.76
12 MID CSC Office Building $1,521,608 $1,704,937 $101,440 1.25
13 MID Kinetic Systems Building (B) $797,158 $917,725 $50,675 1.29
14 MID Globix Corporation Building (B) $740,796 $845,823 $48,299 1.29
15 CIBC Summit Square $1,305,438 $1,366,477 $85,667 1.27
16 CIBC Bed, Bath & Beyond $1,234,655 $1,292,503 $82,387 1.25
17 MID The Quidel Building $1,304,919 $1,409,890 $86,982 1.25
18 MID Candletree Apartments $1,253,052 $1,375,452 $81,790 1.28
19 CIBC Latham Crossing & Crossroads Plaza $1,221,252 $1,270,077 $76,738 1.33
20 RFC Hampton Inn & Suites (II) $1,161,677 $1,312,498 $66,776 1.40
21 RFC Big Bowl/Wildfire (II) $373,479 $385,564 $24,710 1.40
22 MID Backlick Center South $1,168,460 $1,323,503 $67,069 1.45
23 CIBC Willow Run Business Center II $1,216,740 $1,290,158 $75,124 1.35
24 MID East Side Plaza $1,068,069 $1,205,968 $67,208 1.32
25 RFC Ritchie Highway Shopping Center $1,157,068 $1,218,166 $76,891 1.25
26 CIBC Lincoln Park (C) $737,273 $877,525 $44,651 1.34
27 CIBC Pompano Merchandise Mart (C) $547,453 $638,554 $35,220 1.34
28 RFC Big Kmart Shopping Center $1,110,829 $1,151,560 $72,294 1.28
29 RFC Marston Park Plaza $1,158,198 $1,269,400 $74,667 1.29
30 CIBC Union Center $1,103,283 $1,317,032 $71,971 1.28
31 MID La Jolla Corporate Center $925,654 $1,042,752 $60,286 1.28
32 CIBC Southlake Festival Shopping Center $1,149,997 $1,285,565 $61,513 1.56
33 RFC HomeBase-Phoenix, AZ $831,083 $875,853 $52,882 1.31
34 MID Hyatt Suites Hotel $948,831 $1,407,105 $56,612 1.40
35 RFC Holiday Square Shopping Center $743,213 $767,988 $49,550 1.25
36 RFC Stagecoach Plaza $940,894 $1,029,616 $49,519 1.58
37 RFC Today's Man Oxford Valley $810,137 $825,951 $50,094 1.35
38 CIBC Parkway Corporate Plaza 138 $765,399 $860,994 $48,442 1.32
39 MID Lexington Commons Apartments $646,436 $697,936 $40,012 1.35
40 MID Regal Cinema $959,279 $1,002,694 $60,927 1.31
41 MID One Airport Center Office Building $819,282 $856,028 $49,493 1.38
42 MID San Pablo Apartments $586,986 $636,986 $39,838 1.23
43 MID Oaks of Ashford Point Apartments $653,382 $703,132 $42,822 1.27
44 CIBC Comfort Inn - Philadelphia Airport $850,680 $972,619 $47,328 1.50
45 MID Grouse Run Apartments $619,685 $680,685 $37,322 1.38
46 RFC Avanex Building $641,832 $676,939 $42,792 1.25
47 MID The Regents Cove Apartments $592,795 $660,795 $40,995 1.21
48 CIBC 156 10-40 Cross Bay Boulevard $842,009 $912,062 $47,101 1.49
49 MID Freehold Executive Center $657,066 $756,435 $43,770 1.25
50 MID K-Mart (D) $353,855 $394,117 $24,566 1.20
51 MID K-Mart (D) $339,183 $379,064 $23,547 1.20
52 MID Seton Chase Apartments $570,478 $627,728 $39,443 1.21
53 CIBC Tel Huron Shopping Center $722,855 $792,483 $39,963 1.51
54 MID Quality Inn Sports Complex $869,231 $1,024,611 $42,246 1.71
55 MID Ramada Limited $704,049 $823,772 $36,014 1.63
56 MID Walker's Station Apartments $480,521 $538,021 $33,050 1.21
57 MID Saturn Electronics & Engineering $593,789 $639,553 $39,585 1.25
58 MID Plaza Pointe $489,042 $579,121 $32,501 1.25
59 RFC GAI-Tronics Corporation $518,958 $565,095 $34,450 1.26
60 CIBC 2600 Building $591,075 $715,705 $35,108 1.40
II-27
<PAGE>
APPENDIX II
CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS
PROPERTY OPERATING INFORMATION
<CAPTION>
(Table continued)
------------------------------------------------------------------------------------------------------------------------------------
Loan Appraised Value Cut-Off Date Percent Percent Leased
No. Seller Property Name(2) Value as of Date LTV(4) Leased (7) as of Date (7)
------------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C> <C>
1 MID Campus Apartments $41,200,000 04/15/1998 66.04% 100.0% 03/17/2000
2 CIBC 17 John Street $34,000,000 12/23/1999 68.74% 100.0% 12/20/1999
3 MID San Croix Apartments $26,100,000 02/24/1998 75.01% 94.0% 01/15/2000
4 CIBC 4343 Commerce Court (A) (I) $19,000,000 05/07/1999 66.62% 91.1% 01/26/2000
5 CIBC 1051 North Kirk Road (A) (I) $4,400,000 04/27/1999 66.62% 100.0% 02/28/1998
6 CIBC Narco River Business Center (A) $5,100,000 10/29/1999 66.62% 75.8% 02/01/2000
7 MID Ryder Integrated Logistics $23,900,000 11/01/1999 76.00% 100.0% 11/30/1999
8 CIBC Holiday Inn Rochester $25,200,000 01/05/2000 70.10% 70.5% 09/30/1999
9 MID Nevada Street Apartments $19,700,000 12/27/1999 78.09% 99.0% 02/09/2000
10 MID Camelot Apartments $18,900,000 10/18/1999 78.61% 96.0% 12/28/1999
11 MID Neurocrine Biosciences $24,200,000 06/11/1998 60.00% 100.0% 12/31/1999
12 MID CSC Office Building $18,600,000 12/01/1999 70.23% 100.0% 12/08/1999
13 MID Kinetic Systems Building (B) $9,700,000 07/23/1999 67.20% 100.0% 10/20/1999
14 MID Globix Corporation Building (B) $8,800,000 07/23/1999 67.20% 100.0% 10/20/1999
15 CIBC Summit Square $16,200,000 01/01/2000 75.43% 98.1% 11/29/1999
16 CIBC Bed, Bath & Beyond $14,400,000 10/01/1999 79.41% 100.0% NAP
17 MID The Quidel Building $15,100,000 12/01/1999 74.31% 100.0% 12/01/1999
18 MID Candletree Apartments $13,800,000 10/21/1999 79.45% 98.0% 01/03/2000
19 CIBC Latham Crossing & Crossroads Plaza $14,800,000 09/29/1999 72.93% 95.5% 01/01/2000
20 RFC Hampton Inn & Suites (II) $13,500,000 12/07/1999 60.71% 72.7% 02/29/2000
21 RFC Big Bowl/Wildfire (II) $4,100,000 12/07/1999 60.71% 100.0% 03/01/2000
22 MID Backlick Center South $13,600,000 08/25/1998 76.59% 100.0% 12/31/1999
23 CIBC Willow Run Business Center II $15,100,000 04/22/1999 66.32% 100.0% 04/22/1999
24 MID East Side Plaza $12,770,000 05/08/1998 78.43% 98.6% 02/16/2000
25 RFC Ritchie Highway Shopping Center $14,000,000 02/01/2000 71.36% 93.8% 03/31/2000
26 CIBC Lincoln Park (C) $7,420,000 11/03/1999 72.56% 90.0% 12/29/1999
27 CIBC Pompano Merchandise Mart (C) $6,140,000 11/03/1999 72.56% 99.0% 12/29/1999
28 RFC Big Kmart Shopping Center $12,950,000 09/01/1999 74.23% 100.0% 10/05/1999
29 RFC Marston Park Plaza $12,800,000 11/02/1999 72.94% 97.4% 01/31/2000
30 CIBC Union Center $13,500,000 09/20/1999 68.71% 100.0% 01/01/2000
31 MID La Jolla Corporate Center $10,670,000 10/11/1999 74.28% 96.0% 02/03/2000
32 CIBC Southlake Festival Shopping Center $11,200,000 12/01/1999 68.59% 81.4% 11/02/1999
33 RFC HomeBase-Phoenix, AZ $10,500,000 12/15/1999 65.96% 100.0% 11/04/1999
34 MID Hyatt Suites Hotel $15,500,000 08/17/1999 42.42% 80.0% 09/30/1999
35 RFC Holiday Square Shopping Center $8,590,000 11/15/1999 75.58% 98.4% 12/06/1999
36 RFC Stagecoach Plaza $10,200,000 05/01/1999 63.70% 97.4% 04/04/2000
37 RFC Today's Man Oxford Valley $8,300,000 01/02/2000 78.13% 100.0% 03/01/2000
38 CIBC Parkway Corporate Plaza 138 $8,850,000 04/27/1999 70.83% 100.0% 10/01/1999
39 MID Lexington Commons Apartments $7,750,000 09/16/1998 78.06% 86.4% 11/19/1999
40 MID Regal Cinema $10,150,000 06/25/1999 58.35% 100.0% 12/24/1999
41 MID One Airport Center Office Building $8,300,000 01/01/1998 71.21% 100.0% 12/30/1999
42 MID San Pablo Apartments $7,500,000 01/22/1998 78.43% 88.0% 11/30/1999
43 MID Oaks of Ashford Point Apartments $7,250,000 01/04/2000 78.44% 94.5% 01/25/2000
44 CIBC Comfort Inn - Philadelphia Airport $8,500,000 12/31/1999 66.78% 78.7% NAP
45 MID Grouse Run Apartments $7,200,000 05/19/1998 77.57% 95.5% 12/22/1999
46 RFC Avanex Building $7,600,000 11/25/1999 73.49% 100.0% 11/02/1999
47 MID The Regents Cove Apartments $7,100,000 08/23/1999 77.82% 95.2% 12/31/1999
48 CIBC 156 10-40 Cross Bay Boulevard $9,500,000 11/02/1999 57.77% 92.7% 01/26/2000
49 MID Freehold Executive Center $7,300,000 10/25/1999 74.90% 100.0% 01/25/2000
50 MID K-Mart (D) $3,825,000 11/04/1999 67.21% 100.0% 02/14/2000
51 MID K-Mart (D) $4,150,000 10/20/1999 67.21% 100.0% 01/24/2000
52 MID Seton Chase Apartments $6,700,000 10/12/1999 79.58% 95.6% 09/20/1999
53 CIBC Tel Huron Shopping Center $7,850,000 04/22/1999 67.76% 97.9% 12/31/1999
54 MID Quality Inn Sports Complex $8,000,000 06/22/1998 66.04% 75.2% 11/28/1999
55 MID Ramada Limited $7,200,000 06/08/1998 70.01% 76.4% 12/31/1999
56 MID Walker's Station Apartments $6,600,000 09/29/1998 75.77% 96.5% 12/22/1999
57 MID Saturn Electronics & Engineering $6,600,000 11/01/1999 75.53% 100.0% 02/10/2000
58 MID Plaza Pointe $8,675,000 06/17/1998 55.47% 95.4% 11/30/1999
59 RFC GAI-Tronics Corporation $5,750,000 10/22/1999 79.09% 100.0% 12/08/1999
60 CIBC 2600 Building $6,200,000 09/01/1999 72.69% 97.6% 01/06/2000
II-27
<PAGE>
APPENDIX II
CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS
PROPERTY OPERATING INFORMATION
<CAPTION>
(Table Continued)
-------------------------------------------------------------------------------------------------------------------------
Loan
No. Seller Property Name(2) Largest Tenant (8) % NSF
-------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C>
1 MID Campus Apartments NAP NAP
2 CIBC 17 John Street NAP NAP
3 MID San Croix Apartments NAP NAP
4 CIBC 4343 Commerce Court (A) (I) Porsche Credit 13.3%
5 CIBC 1051 North Kirk Road (A) (I) Stephen J. Nardi 100.0%
6 CIBC Narco River Business Center (A) CSX Transportation 26.3%
7 MID Ryder Integrated Logistics Ryder Integrated Logistics 100.0%
8 CIBC Holiday Inn Rochester NAP NAP
9 MID Nevada Street Apartments NAP NAP
10 MID Camelot Apartments NAP NAP
11 MID Neurocrine Biosciences Neurocrine Biosciences, Inc. 100.0%
12 MID CSC Office Building CSC Healthcare Systems, Inc. 86.3%
13 MID Kinetic Systems Building (B) Kinetic Systems 100.0%
14 MID Globix Corporation Building (B) Globix Corporation 100.0%
15 CIBC Summit Square Staples 18.0%
16 CIBC Bed, Bath & Beyond Bed Bath & Beyond 100.0%
17 MID The Quidel Building Quidel Corporation 100.0%
18 MID Candletree Apartments NAP NAP
19 CIBC Latham Crossing & Crossroads Plaza PetsMart 28.7%
20 RFC Hampton Inn & Suites (II) NAP NAP
21 RFC Big Bowl/Wildfire (II) Wildfire 60.7%
22 MID Backlick Center South Scholastic Book Fairs 8.1%
23 CIBC Willow Run Business Center II General Motors 100.0%
24 MID East Side Plaza Hanover Rich Associ 35.0%
25 RFC Ritchie Highway Shopping Center Food-A-Rama/Metro Food Market 45.6%
26 CIBC Lincoln Park (C) Roseart Lampshades 10.7%
27 CIBC Pompano Merchandise Mart (C) Pino Enterprises 11.1%
28 RFC Big Kmart Shopping Center Big K-Mart 69.9%
29 RFC Marston Park Plaza Prosound Music Center 14.8%
30 CIBC Union Center Bed, Bath & Beyond 40.6%
31 MID La Jolla Corporate Center LG Biomedical 19.0%
32 CIBC Southlake Festival Shopping Center TJ Maxx 22.8%
33 RFC HomeBase-Phoenix, AZ HomeBase 100.0%
34 MID Hyatt Suites Hotel NAP NAP
35 RFC Holiday Square Shopping Center Sav-A-Center 61.7%
36 RFC Stagecoach Plaza U.S. Post Office 7.9%
37 RFC Today's Man Oxford Valley Today's Man 41.2%
38 CIBC Parkway Corporate Plaza 138 Parkway Finance, Inc. 46.5%
39 MID Lexington Commons Apartments NAP NAP
40 MID Regal Cinema Regal Cinemas, Inc. 100.0%
41 MID One Airport Center Office Building Rentrak 75.6%
42 MID San Pablo Apartments NAP NAP
43 MID Oaks of Ashford Point Apartments NAP NAP
44 CIBC Comfort Inn - Philadelphia Airport NAP NAP
45 MID Grouse Run Apartments NAP NAP
46 RFC Avanex Building Avanex Corporation 100.0%
47 MID The Regents Cove Apartments NAP NAP
48 CIBC 156 10-40 Cross Bay Boulevard J&S Open Realty 8.4%
49 MID Freehold Executive Center Vantas 20.6%
50 MID K-Mart (D) K-Mart Corporation 100.0%
51 MID K-Mart (D) K-Mart Corporation 100.0%
52 MID Seton Chase Apartments NAP NAP
53 CIBC Tel Huron Shopping Center Rite Aid 19.9%
54 MID Quality Inn Sports Complex NAP NAP
55 MID Ramada Limited NAP NAP
56 MID Walker's Station Apartments NAP NAP
57 MID Saturn Electronics & Engineering Saturn Electronics and Engineering, Inc. 100.0%
58 MID Plaza Pointe Del Taco 36.8%
59 RFC GAI-Tronics Corporation GAI-Tronics Corp. 100.0%
60 CIBC 2600 Building Police Department 27.6%
II-27
<PAGE>
APPENDIX II
CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS
PROPERTY OPERATING INFORMATION
<CAPTION>
(Table Continued)
------------------------------------------------------------------------------------------------------------------------------------
Loan Underwritable Net Operating Monthly
No. Seller Property Name(2) Cash Flow Income Payment(7) DSCR(4)
------------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C>
61 CIBC Hoyt's Cinemas $672,743 $704,309 $39,039 1.44
62 CIBC Advance Auto Parts - York, PA (III) $76,053 $81,553 $4,638 1.36
63 CIBC Advance Auto Parts - Harrisburg,
PA (Swatara) (III) $67,310 $72,430 $4,141 1.36
64 CIBC Advance Auto Parts - Steelton, PA (III) $66,212 $71,988 $4,059 1.36
65 CIBC Advance Auto Parts - Celina, OH (III) $53,361 $58,032 $3,272 1.36
66 CIBC Advance Auto Parts - Youngstown, OH (III) $64,042 $69,113 $3,934 1.36
67 CIBC Advance Auto Parts - Warren, OH (III) $60,898 $65,850 $3,727 1.36
68 CIBC Advance Auto Parts - Atlanta, GA (III) $71,356 $77,135 $4,390 1.36
69 CIBC Advance Auto Parts - Penn Hills, PA (III) $75,433 $81,553 $4,638 1.36
70 CIBC Advance Auto Parts - Pontotoc, MS (III) $48,919 $53,424 $2,982 1.36
71 MID Hampton Inn Maple Grove $639,458 $753,115 $31,358 1.70
72 RFC Maple Tree Mall $486,145 $537,301 $32,352 1.25
73 MID The Sterling Falls Apartments $487,266 $529,266 $27,605 1.47
74 RFC Stelton Shopping Center $446,438 $482,188 $28,843 1.29
75 CIBC Parkview Towers $459,814 $494,189 $27,563 1.39
76 CIBC Unilab Building $495,604 $535,023 $30,631 1.35
77 MID Cambridge Apartments $402,027 $426,027 $23,763 1.41
78 MID Tempe Plaza $540,008 $611,442 $29,180 1.54
79 RFC Byram Self-Storage $619,811 $627,345 $35,229 1.47
80 MID Sixth Street Building $492,920 $535,284 $32,150 1.28
81 MID Lake Pine Apartments $346,699 $385,699 $22,841 1.26
82 RFC Las Lomas Apartments $476,848 $534,348 $25,591 1.55
83 RFC Pinellas Industrial Center $423,128 $491,971 $27,400 1.29
84 CIBC Mount Joy Square $391,601 $419,991 $24,931 1.31
85 MID Town & Country Apartments (Phase II) $506,010 $556,010 $23,051 1.83
86 MID Bartles Corner Business Park $425,948 $479,929 $28,394 1.25
87 RFC Jeffery Manor Shopping Center $413,571 $464,533 $25,113 1.37
88 MID Eckerd's Drug Store $290,236 $291,872 $20,151 1.20
89 MID Clayton Apartments and Duplexes $445,385 $477,560 $20,968 1.77
90 MID Regal Cinemas 12-Screen Movie Theatre $467,339 $492,677 $32,035 1.22
91 RFC 1506 N. Lee Trevino $403,937 $457,158 $28,050 1.20
92 MID Eckerd Pharmacy $324,012 $325,923 $21,513 1.26
93 MID Kroger Grocery Store $323,716 $346,984 $21,576 1.25
94 CIBC Datatec Warehouse $394,068 $426,627 $26,265 1.25
95 MID Legacy Business Park Medical Office 8 (E) $220,162 $241,011 $14,029 1.35
96 MID Legacy Business Park Medical Office - 4 (E) $102,319 $118,488 $5,882 1.35
97 MID East Los Angeles Retail Center $347,574 $368,262 $22,954 1.26
98 MID Acadia Park Apartments $395,954 $443,954 $20,257 1.63
99 MID Eckerd's Drug Store $331,732 $333,368 $22,969 1.20
100 MID Dana Innovations $323,715 $348,842 $21,134 1.28
101 MID Eckerd's Drug Store $285,114 $286,750 $19,720 1.20
102 RFC Oregon Court (F) $201,165 $215,165 $13,378 1.27
103 RFC Oregon Arms (F) $140,961 $150,961 $8,984 1.27
104 MID Eckerd Drugs $288,059 $289,695 $20,001 1.20
105 CIBC Dicks Clothing and Sporting Goods $365,443 $388,592 $22,612 1.35
106 CIBC Sugarland Shopping Center $374,323 $429,228 $21,796 1.43
107 MID Eckerd Drug Store $287,029 $288,665 $19,930 1.20
108 RFC Bassett Furniture Store $324,181 $338,619 $21,152 1.28
109 CIBC Oak Leaf West $299,403 $338,093 $19,193 1.30
110 CIBC 2000 White Elks Springs Court $301,857 $352,550 $20,146 1.25
111 CIBC Triangle Shopping Center $327,348 $368,820 $21,459 1.27
112 CIBC Northern Medical Offices $324,207 $361,003 $21,565 1.25
113 MID Bronco Apartments $473,730 $535,980 $17,368 2.27
114 MID K-Mart $325,598 $338,570 $21,698 1.25
115 RFC Villa Eleni $272,853 $280,103 $18,170 1.25
116 MID Perkins Place & Fox Ridge (IV) $116,490 $124,810 $6,825 1.37
117 MID Barrington Hills Apartments (IV) $89,759 $98,009 $5,536 1.37
118 MID McDuffee Brook Place (IV) $53,926 $58,498 $3,397 1.37
119 MID Kearsarge Apartments (IV) $38,417 $41,417 $2,442 1.37
120 RFC Agawam Industrial Building $304,828 $334,685 $20,124 1.26
II-28
<PAGE>
APPENDIX II
CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS
PROPERTY OPERATING INFORMATION
<CAPTION>
(Table continued)
------------------------------------------------------------------------------------------------------------------------------------
Cut-Off
Loan Appraised Value Date Percent Percent Leased
No. Seller Property Name(2) Value as of Date LTV(4) Leased (7) as of Date (7)
------------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C> <C>
61 CIBC Hoyt's Cinemas $7,500,000 02/01/2000 59.09% 100.0% 02/14/2000
62 CIBC Advance Auto Parts - York, PA (III) $885,000 04/16/1999 62.92% 100.0% 01/01/2000
63 CIBC Advance Auto Parts - Harrisburg,
PA (Swatara) (III) $785,000 04/16/1999 62.92% 100.0% 01/01/2000
64 CIBC Advance Auto Parts - Steelton, PA (III) $780,000 04/16/1999 62.92% 100.0% 01/01/2000
65 CIBC Advance Auto Parts - Celina, OH (III) $630,000 04/19/1999 62.92% 100.0% 01/01/2000
66 CIBC Advance Auto Parts - Youngstown, OH (III) $750,000 04/20/1999 62.92% 100.0% 01/01/2000
67 CIBC Advance Auto Parts - Warren, OH (III) $710,000 04/20/1999 62.92% 100.0% 01/01/2000
68 CIBC Advance Auto Parts - Atlanta, GA (III) $820,000 05/10/1999 62.92% 100.0% 01/01/2000
69 CIBC Advance Auto Parts - Penn Hills, PA (III) $880,000 04/20/1999 62.92% 100.0% 01/01/2000
70 CIBC Advance Auto Parts - Pontotoc, MS (III) $570,000 05/10/1999 62.92% 100.0% 01/01/2000
71 MID Hampton Inn Maple Grove $7,075,000 07/15/1998 60.05% 74.0% 12/28/1999
72 RFC Maple Tree Mall $5,700,000 10/14/1999 72.63% 100.0% 10/01/1999
73 MID The Sterling Falls Apartments $5,620,000 09/18/1998 73.54% 97.6% 11/30/1999
74 RFC Stelton Shopping Center $5,500,000 02/20/1999 68.44% 97.5% 01/12/2000
75 CIBC Parkview Towers $4,700,000 05/27/1999 79.73% 100.0% 01/01/2000
76 CIBC Unilab Building $5,200,000 09/17/1999 69.91% 100.0% 09/01/1999
77 MID Cambridge Apartments $5,150,000 08/01/1998 70.23% 99.0% 11/25/1999
78 MID Tempe Plaza $5,900,000 12/02/1999 59.08% 98.0% 02/10/2000
79 RFC Byram Self-Storage $6,560,000 11/15/1999 52.95% 80.9% 12/31/1999
80 MID Sixth Street Building $4,900,000 05/20/1998 70.38% 100.0% 11/30/1999
81 MID Lake Pine Apartments $4,380,000 04/16/1998 78.54% 99.4% 11/19/1999
82 RFC Las Lomas Apartments $5,300,000 10/01/1999 63.95% 92.2% 10/18/1999
83 RFC Pinellas Industrial Center $4,480,000 10/28/1999 73.41% 94.9% 01/01/2000
84 CIBC Mount Joy Square $4,400,000 07/01/1999 74.63% 94.9% 12/01/1999
85 MID Town & Country Apartments (Phase II) $5,235,000 05/12/1998 61.31% 99.0% 11/30/1999
86 MID Bartles Corner Business Park $4,600,000 06/08/1999 69.63% 98.0% 12/04/1999
87 RFC Jeffery Manor Shopping Center $4,215,000 11/01/1999 75.78% 91.7% 12/31/1999
88 MID Eckerd's Drug Store $3,535,000 07/24/1999 79.10% 100.0% 08/20/1999
89 MID Clayton Apartments and Duplexes $4,400,000 05/15/1998 71.44% 100.0% 12/31/1999
90 MID Regal Cinemas 12-Screen Movie Theatre $5,100,000 11/05/1999 60.34% 100.0% 01/27/2000
91 RFC 1506 N. Lee Trevino $4,200,000 11/15/1999 73.17% 93.2% 12/16/1999
92 MID Eckerd Pharmacy $4,200,000 08/11/1999 71.08% 100.0% 08/20/1999
93 MID Kroger Grocery Store $3,850,000 07/20/1998 77.39% 100.0% 11/02/1999
94 CIBC Datatec Warehouse $4,050,000 08/30/1999 72.83% 100.0% NAP
95 MID Legacy Business Park Medical Office 8 (E) $2,785,000 05/07/1998 71.73% 100.0% 11/30/1999
96 MID Legacy Business Park Medical Office - 4 (E) $1,250,000 05/07/1998 71.73% 100.0% 11/30/1999
97 MID East Los Angeles Retail Center $4,000,000 05/30/1998 71.86% 100.0% 12/07/1999
98 MID Acadia Park Apartments $4,400,000 05/06/1998 64.10% 93.0% 11/30/1999
99 MID Eckerd's Drug Store $4,000,000 07/24/1999 79.61% 100.0% 08/20/1999
100 MID Dana Innovations $3,950,000 10/18/1999 70.69% 100.0% 11/17/1999
101 MID Eckerd's Drug Store $3,475,000 07/24/1999 78.75% 100.0% 08/20/1999
102 RFC Oregon Court (F) $2,100,000 11/15/1999 78.45% 100.0% 11/30/1999
103 RFC Oregon Arms (F) $1,375,000 11/15/1999 78.45% 100.0% 11/30/1999
104 MID Eckerd Drugs $3,585,000 06/04/1999 75.83% 100.0% 12/31/1999
105 CIBC Dicks Clothing and Sporting Goods $4,000,000 10/01/1999 67.85% 97.0% 10/18/1999
106 CIBC Sugarland Shopping Center $3,600,000 05/05/1999 74.34% 89.9% 06/01/1999
107 MID Eckerd Drug Store $3,470,000 10/25/1999 74.85% 100.0% 12/03/1999
108 RFC Bassett Furniture Store $3,875,000 12/14/1999 66.69% 100.0% 11/29/1999
109 CIBC Oak Leaf West $3,400,000 03/25/1999 74.56% 100.0% 01/01/2000
110 CIBC 2000 White Elks Springs Court $3,500,000 12/28/1999 71.71% 100.0% 12/27/1999
111 CIBC Triangle Shopping Center $3,200,000 10/06/1999 76.91% 100.0% 09/14/1999
112 CIBC Northern Medical Offices $3,600,000 01/29/1999 67.87% 97.0% 06/01/1999
113 MID Bronco Apartments $4,200,000 06/17/1998 57.95% 92.4% 01/20/2000
114 MID K-Mart $3,600,000 12/01/1999 67.37% 100.0% 12/22/1999
115 RFC Villa Eleni $3,400,000 01/12/2000 70.66% 100.0% 11/01/1999
116 MID Perkins Place & Fox Ridge (IV) $1,130,000 01/05/2000 74.52% 97.0% 03/01/2000
117 MID Barrington Hills Apartments (IV) $1,040,000 01/05/2000 74.52% 96.4% 12/07/1999
118 MID McDuffee Brook Place (IV) $611,000 01/05/2000 74.52% 96.4% 03/01/2000
119 MID Kearsarge Apartments (IV) $435,000 01/05/2000 74.52% 96.0% 12/07/1999
120 RFC Agawam Industrial Building $3,400,000 12/01/1999 70.43% 100.0% 01/27/2000
II-28
<PAGE>
APPENDIX II
CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS
PROPERTY OPERATING INFORMATION
<CAPTION>
(Table continued)
-------------------------------------------------------------------------------------------------------------------------
Loan
No. Seller Property Name(2) Largest Tenant (8) % NSF
-------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C>
61 CIBC Hoyt's Cinemas Hoyt's Cinemas 100.0%
62 CIBC Advance Auto Parts - York, PA (III) Advance Auto 100.0%
63 CIBC Advance Auto Parts - Harrisburg,
PA (Swatara) (III) Advance Auto 100.0%
64 CIBC Advance Auto Parts - Steelton, PA (III) Advance Auto 100.0%
65 CIBC Advance Auto Parts - Celina, OH (III) Advance Auto 100.0%
66 CIBC Advance Auto Parts - Youngstown, OH (III) Advance Auto 100.0%
67 CIBC Advance Auto Parts - Warren, OH (III) Advance Auto 100.0%
68 CIBC Advance Auto Parts - Atlanta, GA (III) Advance Auto 100.0%
69 CIBC Advance Auto Parts - Penn Hills, PA (III) Advance Auto 100.0%
70 CIBC Advance Auto Parts - Pontotoc, MS (III) Advance Auto 100.0%
71 MID Hampton Inn Maple Grove NAP NAP
72 RFC Maple Tree Mall Chantilly's Billiards 25.0%
73 MID The Sterling Falls Apartments NAP NAP
74 RFC Stelton Shopping Center Stelton Lanes 54.8%
75 CIBC Parkview Towers NAP NAP
76 CIBC Unilab Building Unilab Corporation 100.0%
77 MID Cambridge Apartments NAP NAP
78 MID Tempe Plaza Des 44.6%
79 RFC Byram Self-Storage NAP NAP
80 MID Sixth Street Building Department of Public Social Services 100.0%
81 MID Lake Pine Apartments NAP NAP
82 RFC Las Lomas Apartments NAP NAP
83 RFC Pinellas Industrial Center GTW Space Systems 24.6%
84 CIBC Mount Joy Square AWI/Darrenkamps 51.8%
85 MID Town & Country Apartments (Phase II) NAP NAP
86 MID Bartles Corner Business Park DEK USA Inc. 46.4%
87 RFC Jeffery Manor Shopping Center Peoples Gas 17.3%
88 MID Eckerd's Drug Store Eckerds 100.0%
89 MID Clayton Apartments and Duplexes NAP NAP
90 MID Regal Cinemas 12-Screen Movie Theatre Regal Cinemas, Inc. 100.0%
91 RFC 1506 N. Lee Trevino Audio Express 12.7%
92 MID Eckerd Pharmacy Eckerds 100.0%
93 MID Kroger Grocery Store Kroger Supermarkets 100.0%
94 CIBC Datatec Warehouse Datatec Systems, Inc. 100.0%
95 MID Legacy Business Park Medical Office 8 (E) Alan D. Steljes 100.0%
96 MID Legacy Business Park Medical Office - 4 (E) Desert Springs Hospital 75.0%
97 MID East Los Angeles Retail Center Pick N Save 63.6%
98 MID Acadia Park Apartments NAP NAP
99 MID Eckerd's Drug Store Eckerds 100.0%
100 MID Dana Innovations Dana Innovations/Sonance 100.0%
101 MID Eckerd's Drug Store Eckerds 100.0%
102 RFC Oregon Court (F) NAP NAP
103 RFC Oregon Arms (F) NAP NAP
104 MID Eckerd Drugs Eckerd Drug Store 100.0%
105 CIBC Dicks Clothing and Sporting Goods Dick's Clothing and Sporting Goods 100.0%
106 CIBC Sugarland Shopping Center Winn Dixie 26.6%
107 MID Eckerd Drug Store Eckerd's #2095R 100.0%
108 RFC Bassett Furniture Store Bassett Direct Plus Texas 100.0%
109 CIBC Oak Leaf West US Home Corporation 50.3%
110 CIBC 2000 White Elks Springs Court Quality Farm and Fleet 58.5%
111 CIBC Triangle Shopping Center Food Lion 38.2%
112 CIBC Northern Medical Offices Dental Care Alliance 9.1%
113 MID Bronco Apartments NAP NAP
114 MID K-Mart Kmart #3764 100.0%
115 RFC Villa Eleni NAP NAP
116 MID Perkins Place & Fox Ridge (IV) NAP NAP
117 MID Barrington Hills Apartments (IV) NAP NAP
118 MID McDuffee Brook Place (IV) NAP NAP
119 MID Kearsarge Apartments (IV) NAP NAP
120 RFC Agawam Industrial Building Quality Packaging Specialis 100.0%
II-28
<PAGE>
APPENDIX II
CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS
PROPERTY OPERATING INFORMATION
<CAPTION>
------------------------------------------------------------------------------------------------------------------------------------
Loan Underwritable Net Operating Monthly
No. Seller Property Name(2) Cash Flow Income Payment(7) DSCR(4)
------------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C>
121 CIBC Tampa Multifamily Portfolio $325,413 $356,663 $19,826 1.37
122 RFC Park Place II Office Building $334,943 $368,102 $18,647 1.50
123 MID The Sequoia Institute $263,133 $298,558 $17,537 1.25
124 MID Staples $255,549 $259,156 $17,030 1.25
125 MID Brookwood Townhomes $279,761 $298,761 $17,428 1.34
126 MID Staples Office Supply Store $254,803 $258,410 $16,904 1.26
127 CIBC Jefferson Pilot Financial Center $263,520 $297,497 $17,607 1.25
128 MID Eckerd Drug Store $238,952 $240,588 $16,589 1.20
129 MID Staples Property $247,076 $250,665 $16,389 1.26
130 MID CVS Drugstore $229,092 $231,927 $18,180 1.05
131 CIBC Maple Building $300,890 $359,357 $17,384 1.44
132 MID Woodward Avenue Office Building $250,163 $287,168 $16,641 1.25
133 RFC Alameda Towne Centre $273,857 $313,027 $19,057 1.20
134 CIBC Park Place Apartments $244,977 $264,977 $15,408 1.32
135 CIBC 244-48 East 117th Street $249,866 $260,116 $16,761 1.24
136 MID Prudential Office Building $236,688 $268,691 $15,772 1.25
137 MID 1/2 Price Store $233,169 $269,794 $15,053 1.29
138 MID Sunshine Square Shopping Center $254,343 $278,601 $13,172 1.61
139 RFC Westfair Center $261,895 $285,278 $16,078 1.36
140 CIBC Bell Gardens Shopping Center $290,609 $314,960 $15,676 1.54
141 MID Staples $216,589 $220,196 $14,433 1.25
142 CIBC Morgan Garden Apartments $233,409 $260,909 $15,315 1.27
143 CIBC Colonial Garden Apartments $224,631 $242,881 $14,034 1.33
144 MID 170 West Road $215,391 $249,124 $14,314 1.25
145 RFC Lamar Industrial Center $242,350 $281,096 $16,154 1.25
146 MID Columbus Plaza Shopping Center $215,041 $230,969 $14,334 1.25
147 RFC Lakeshore Village Office Complex $230,820 $273,107 $15,440 1.25
148 MID The Lucent Technologies Building $227,725 $256,407 $14,590 1.30
149 MID Leonard Professional Building $229,727 $269,995 $15,314 1.25
150 CIBC Cross River Mill $232,949 $272,707 $13,409 1.45
151 MID Steele's Market $196,387 $201,314 $13,088 1.25
152 CIBC The Commonwealth Building $206,614 $234,103 $13,824 1.25
153 CIBC Gateway 2000 - Hobart $201,893 $213,893 $12,901 1.30
154 MID Frolics Plaza $214,081 $250,793 $14,267 1.25
155 RFC Lorain Apartments $188,092 $209,092 $12,471 1.26
156 RFC Opdyke Investments $194,428 $208,944 $12,993 1.25
157 MID Sungard Financial Systems Office Property $192,431 $223,697 $12,786 1.25
158 RFC 420 Clinton Avenue $214,168 $226,418 $11,877 1.50
159 CIBC Village Shoppes of Paradise Beach $243,494 $270,918 $12,873 1.58
160 MID Tiscor Corporate Office Building $176,945 $201,641 $10,061 1.47
161 MID Omnicare Building $187,803 $204,844 $12,034 1.30
162 CIBC Best Western $300,175 $331,759 $14,948 1.67
163 RFC Ironwood Apartments $206,143 $229,893 $12,722 1.35
164 RFC Crossroads South Shopping Center $194,038 $212,234 $11,960 1.35
165 MID West Wind Apartments Phase IV $169,656 $176,156 $11,309 1.25
166 CIBC Chastain Pines Apartments $214,939 $234,689 $11,143 1.61
167 MID 166 South River Road $166,892 $203,823 $10,821 1.29
168 CIBC Grayco Apartments $162,053 $188,053 $11,299 1.20
169 RFC Mill Road Warehouse $185,243 $205,965 $12,346 1.25
170 MID Reseda Retail Building $177,257 $193,764 $10,583 1.40
171 MID Mesa Engineering Systems, Inc. $161,963 $186,261 $10,147 1.33
172 MID Concord Garden Apartments $174,826 $189,076 $10,664 1.37
173 RFC 233 Jamaica Avenue $174,787 $189,777 $10,232 1.42
174 MID Goffstown Village Apartments (V) $106,950 $118,950 $5,634 1.43
175 MID Maple Leaf Apartments (V) $61,968 $70,968 $4,225 1.43
176 CIBC Gateway 2000 - Columbia $160,087 $170,514 $10,226 1.30
177 RFC Kenworthy Medical Building $185,454 $215,886 $12,391 1.25
178 MID Lakes Mini Storage $163,825 $171,063 $10,759 1.27
179 MID Town & Country Apartments Phase I $217,082 $242,082 $9,430 1.92
180 MID Tucson East Apartments $115,712 $128,712 $8,711 1.11
II-29
<PAGE>
APPENDIX II
CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS
PROPERTY OPERATING INFORMATION
<CAPTION>
(Table continued)
------------------------------------------------------------------------------------------------------------------------------------
Cut-Off
Loan Appraised Value Date Percent Percent Leased
No. Seller Property Name(2) Value as of Date LTV(4) Leased (7) as of Date (7)
------------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C> <C>
121 CIBC Tampa Multifamily Portfolio $3,325,000 10/22/1999 71.29% 100.0% 11/09/1999
122 RFC Park Place II Office Building $3,950,000 12/02/1999 59.37% 100.0% 01/25/2000
123 MID The Sequoia Institute $3,340,000 05/04/1999 68.23% 100.0% 11/24/1999
124 MID Staples $2,950,000 07/15/1999 77.24% 100.0% 11/10/1999
125 MID Brookwood Townhomes $3,400,000 09/28/1999 66.76% 100.0% 12/31/1999
126 MID Staples Office Supply Store $3,000,000 07/01/1999 75.18% 100.0% 08/09/1999
127 CIBC Jefferson Pilot Financial Center $3,220,000 09/01/1999 69.09% 97.5% 11/01/1999
128 MID Eckerd Drug Store $2,955,000 10/28/1999 74.28% 100.0% 12/03/1999
129 MID Staples Property $2,950,000 07/01/1999 74.13% 100.0% 08/09/1999
130 MID CVS Drugstore $2,730,000 07/12/1999 77.91% 100.0% 10/18/1999
131 CIBC Maple Building $3,000,000 03/10/1999 70.36% 100.0% 09/01/1999
132 MID Woodward Avenue Office Building $2,800,000 12/14/1999 74.93% 100.0% 02/24/2000
133 RFC Alameda Towne Centre $3,100,000 10/01/1999 67.47% 96.1% 01/12/2000
134 CIBC Park Place Apartments $2,600,000 08/06/1999 79.59% 98.0% 08/01/1999
135 CIBC 244-48 East 117th Street $2,850,000 03/15/1999 72.45% 90.2% 10/31/1999
136 MID Prudential Office Building $2,975,000 07/01/1999 67.53% 100.0% 12/16/1999
137 MID 1/2 Price Store $2,700,000 08/04/1999 73.76% 100.0% 09/22/1999
138 MID Sunshine Square Shopping Center $2,800,000 03/13/1998 70.30% 100.0% 12/17/1999
139 RFC Westfair Center $2,900,000 10/21/1999 67.86% 100.0% 12/10/1999
140 CIBC Bell Gardens Shopping Center $2,840,000 06/07/1999 68.11% 100.0% 12/01/1999
141 MID Staples $2,500,000 07/16/1999 76.62% 100.0% 09/17/1999
142 CIBC Morgan Garden Apartments $2,400,000 10/25/1999 79.01% 95.5% 11/01/1999
143 CIBC Colonial Garden Apartments $2,400,000 10/20/1999 78.94% 95.9% 12/02/1999
144 MID 170 West Road $2,400,000 09/01/1999 78.92% 100.0% 11/15/1999
145 RFC Lamar Industrial Center $2,700,000 09/15/1999 70.03% 97.9% 01/06/2000
146 MID Columbus Plaza Shopping Center $2,525,000 05/26/1999 74.65% 100.0% 04/11/1999
147 RFC Lakeshore Village Office Complex $2,750,000 11/18/1999 67.50% 91.9% 12/18/1999
148 MID The Lucent Technologies Building $2,420,000 12/13/1999 76.62% 100.0% 01/21/2000
149 MID Leonard Professional Building $2,600,000 09/30/1999 71.05% 98.0% 11/29/1999
150 CIBC Cross River Mill $2,800,000 06/15/1999 62.73% 95.2% 12/20/1999
151 MID Steele's Market $2,340,000 11/07/1999 73.90% 100.0% 02/16/2000
152 CIBC The Commonwealth Building $2,330,000 07/27/1999 74.06% 92.2% 11/11/1999
153 CIBC Gateway 2000 - Hobart $2,500,000 05/01/1999 68.47% 100.0% 05/01/1999
154 MID Frolics Plaza $2,600,000 05/14/1999 64.10% 100.0% 11/29/1999
155 RFC Lorain Apartments $2,050,000 11/04/1999 79.79% 98.8% 11/04/1999
156 RFC Opdyke Investments $2,325,000 10/31/1999 69.81% 100.0% 01/07/2000
157 MID Sungard Financial Systems Office Property $2,500,000 05/21/1999 64.37% 100.0% 12/31/1999
158 RFC 420 Clinton Avenue $2,200,000 05/19/1998 72.18% 93.9% 09/01/1999
159 CIBC Village Shoppes of Paradise Beach $2,135,000 05/27/2000 74.22% 85.1% 09/01/1999
160 MID Tiscor Corporate Office Building $2,150,000 08/03/1998 73.17% 100.0% 11/30/1999
161 MID Omnicare Building $2,130,000 09/22/1999 73.35% 100.0% 10/26/1999
162 CIBC Best Western $2,525,000 11/22/1999 61.18% 65.0% 08/01/1999
163 RFC Ironwood Apartments $2,225,000 06/14/1999 69.25% 100.0% 11/01/1999
164 RFC Crossroads South Shopping Center $1,950,000 12/09/1999 78.36% 93.9% 03/10/2000
165 MID West Wind Apartments Phase IV $2,070,000 08/30/1999 73.81% 100.0% 10/15/1999
166 CIBC Chastain Pines Apartments $2,125,000 06/09/1999 70.23% 98.7% 06/30/1999
167 MID 166 South River Road $2,100,000 07/17/1998 70.73% 100.0% 11/30/1999
168 CIBC Grayco Apartments $1,900,000 10/20/1999 78.21% 98.2% 01/18/2000
169 RFC Mill Road Warehouse $1,850,000 08/25/1999 78.87% 100.0% 01/01/2000
170 MID Reseda Retail Building $2,030,000 02/23/1998 70.12% 100.0% 01/05/2000
171 MID Mesa Engineering Systems, Inc. $2,000,000 08/12/1998 70.79% 100.0% 12/31/1999
172 MID Concord Garden Apartments $1,770,000 11/03/1999 78.47% 96.0% 12/24/1999
173 RFC 233 Jamaica Avenue $1,900,000 05/19/1998 72.01% 96.3% 09/01/1999
174 MID Goffstown Village Apartments (V) $1,100,000 05/13/1998 72.65% 96.0% 12/01/1999
175 MID Maple Leaf Apartments (V) $775,000 05/13/1998 72.65% 92.0% 12/01/1999
176 CIBC Gateway 2000 - Columbia $1,965,000 05/23/1999 69.06% 100.0% 05/01/1999
177 RFC Kenworthy Medical Building $2,000,000 11/08/1999 67.34% 100.0% 02/01/2000
178 MID Lakes Mini Storage $1,930,000 08/24/1999 68.30% 91.0% 12/31/1999
179 MID Town & Country Apartments Phase I $2,370,000 05/12/1998 55.40% 97.0% 11/30/1999
180 MID Tucson East Apartments $1,665,000 09/10/1998 78.54% 96.2% 02/15/2000
II-29
<PAGE>
APPENDIX II
CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS
PROPERTY OPERATING INFORMATION
<CAPTION>
(Table continued)
-------------------------------------------------------------------------------------------------------------------------
Loan
No. Seller Property Name(2) Largest Tenant (8) % NSF
-------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C>
121 CIBC Tampa Multifamily Portfolio NAP NAP
122 RFC Park Place II Office Building Vitrex 31.3%
123 MID The Sequoia Institute Sequoia Education, Inc. 100.0%
124 MID Staples Staples #608 100.0%
125 MID Brookwood Townhomes NAP NAP
126 MID Staples Office Supply Store Staples Superstore 100.0%
127 CIBC Jefferson Pilot Financial Center Jefferson Pilot Corporation 32.7%
128 MID Eckerd Drug Store Eckerd Corporation 100.0%
129 MID Staples Property Staples Superstore 100.0%
130 MID CVS Drugstore Hook-SupeRX, Inc. 100.0%
131 CIBC Maple Building Family Health Center 31.5%
132 MID Woodward Avenue Office Building Sentech 9.7%
133 RFC Alameda Towne Centre Fashion Bug 19.8%
134 CIBC Park Place Apartments NAP NAP
135 CIBC 244-48 East 117th Street NAP NAP
136 MID Prudential Office Building The Prudential Real Estate Prof 87.3%
137 MID 1/2 Price Store Richman Gordman 1/2 Price Store 100.0%
138 MID Sunshine Square Shopping Center 575 Farmers Market 65.4%
139 RFC Westfair Center Health Foods 12.0%
140 CIBC Bell Gardens Shopping Center Payless ShoeSource 23.6%
141 MID Staples Staples #856 100.0%
142 CIBC Morgan Garden Apartments NAP NAP
143 CIBC Colonial Garden Apartments NAP NAP
144 MID 170 West Road Corning Costar 39.4%
145 RFC Lamar Industrial Center Longhorn Carpet Dist 12.9%
146 MID Columbus Plaza Shopping Center Food Lion 73.2%
147 RFC Lakeshore Village Office Complex Portraits by Reg 17.1%
148 MID The Lucent Technologies Building Lucent Technologies 100.0%
149 MID Leonard Professional Building Future Management Corporation 23.5%
150 CIBC Cross River Mill Calvary Chapel 8.2%
151 MID Steele's Market Nash-Finch Company 100.0%
152 CIBC The Commonwealth Building The Pennsylvania Department of Welfare 92.2%
153 CIBC Gateway 2000 - Hobart Gateway 2000 Country Stores 100.0%
154 MID Frolics Plaza Team Tires Plus 19.3%
155 RFC Lorain Apartments NAP NAP
156 RFC Opdyke Investments Metro 25 Auburn Hills 51.0%
157 MID Sungard Financial Systems Office Property Sungard Financial Systems 100.0%
158 RFC 420 Clinton Avenue NAP NAP
159 CIBC Village Shoppes of Paradise Beach Woody's BBQ 19.0%
160 MID Tiscor Corporate Office Building Tiscor 100.0%
161 MID Omnicare Building Gatti LTC Services, Inc. 100.1%
162 CIBC Best Western NAP NAP
163 RFC Ironwood Apartments NAP NAP
164 RFC Crossroads South Shopping Center Blockbuster Videos, Inc. 33.3%
165 MID West Wind Apartments Phase IV NAP NAP
166 CIBC Chastain Pines Apartments NAP NAP
167 MID 166 South River Road Summit Title Services 28.1%
168 CIBC Grayco Apartments NAP NAP
169 RFC Mill Road Warehouse Airborne Frieght Express 29.1%
170 MID Reseda Retail Building Goodwill Industries 81.3%
171 MID Mesa Engineering Systems, Inc. Mesa Energy Systems Inc. 100.0%
172 MID Concord Garden Apartments NAP NAP
173 RFC 233 Jamaica Avenue NAP NAP
174 MID Goffstown Village Apartments (V) NAP NAP
175 MID Maple Leaf Apartments (V) NAP NAP
176 CIBC Gateway 2000 - Columbia Gateway 2000 Country Stores 100.0%
177 RFC Kenworthy Medical Building El Paso Healthcare Sys. 65.2%
178 MID Lakes Mini Storage NAP NAP
179 MID Town & Country Apartments Phase I NAP NAP
180 MID Tucson East Apartments NAP NAP
II-29
<PAGE>
APPENDIX II
CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS
PROPERTY OPERATING INFORMATION
<CAPTION>
------------------------------------------------------------------------------------------------------------------------------------
Loan Underwritable Net Operating Monthly
No. Seller Property Name(2) Cash Flow Income Payment(7) DSCR(4)
------------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C>
181 RFC Pal Ex, Inc. $166,296 $183,869 $10,355 1.34
182 RFC 312-332 East Rosecrans Avenue $283,228 $326,458 $10,328 2.29
183 MID Building 35 - Corporate Woods $146,184 $172,928 $9,738 1.25
184 RFC Art Museum Apartments $164,351 $172,721 $9,814 1.40
185 CIBC Gateway 2000 - Henderson $148,149 $158,129 $9,469 1.30
186 MID Helicomb International Plant $235,891 $266,418 $9,892 1.99
187 CIBC Gateway 2000 - Chattanooga $148,434 $158,424 $9,439 1.31
188 MID U-Stor Facility $211,389 $221,049 $10,032 1.76
189 MID 17-33 Elm Street $153,221 $163,933 $10,213 1.25
190 RFC Montwood Village Shopping Center $162,809 $184,873 $11,321 1.20
191 RFC D Boys Office Building $151,645 $164,964 $10,130 1.25
192 MID U-Stor Facility $179,376 $188,481 $9,864 1.52
193 MID 43 North Road $134,500 $156,472 $8,124 1.38
194 RFC Park Apartments $129,155 $138,155 $8,604 1.25
195 MID The Champion Gardens Apartments $130,815 $154,193 $8,768 1.24
196 MID 168 South River Road $140,718 $171,231 $8,329 1.41
197 RFC The Pines Business Park $142,193 $167,567 $9,215 1.29
198 MID U-Stor Winchester II $215,711 $225,011 $9,000 2.00
199 MID Knowledge Beginnings (VI) $71,615 $77,653 $4,771 1.25
200 MID Knowledge Beginnings (VI) $56,257 $63,766 $3,751 1.25
201 CIBC 233, 235, 237 East 111th Street $146,926 $158,926 $8,521 1.44
202 RFC Sunset Shopping Center $142,150 $162,711 $9,174 1.29
203 MID Lauderhill Plaza $140,232 $163,126 $7,225 1.62
204 RFC 14401 South San Pedro Street $224,504 $258,777 $7,945 2.35
205 RFC Woods Cross Self Storage $131,757 $137,036 $8,291 1.32
206 MID Fresno Self Storage $125,190 $130,986 $6,834 1.53
207 MID Crosstown Square Shopping Center $122,252 $133,435 $7,943 1.28
208 CIBC 112-116 East 103rd Street $126,463 $133,963 $7,838 1.34
209 MID Leon Trace Apartments $124,454 $142,454 $6,600 1.57
210 RFC Southern Oaks Apartments $150,885 $166,385 $9,701 1.30
211 RFC Middletown Industrial $129,863 $146,131 $8,418 1.29
212 RFC 401-611 Braker Lane $113,490 $128,256 $7,522 1.26
213 RFC Mandell Place $115,858 $125,722 $7,657 1.26
214 MID The Allendale Village Apartments $189,764 $215,972 $6,978 2.27
215 RFC Roswell Point Shopping Center $106,841 $114,837 $7,121 1.25
216 RFC Royal Apartments $107,105 $117,855 $6,793 1.31
217 RFC 402 - 406 Albee Square $101,547 $112,747 $6,164 1.37
218 RFC Mansfield Retail Center $108,339 $118,138 $5,807 1.55
219 RFC 224 South 3rd Brooklyn $98,345 $107,850 $5,911 1.39
220 MID Circuit City Land $114,187 $114,187 $4,282 2.22
221 RFC Charles Garden Apartments $60,625 $64,625 $3,999 1.26
222 RFC Blockbuster Video $65,569 $73,226 $4,081 1.34
223 RFC 16-10 Caffrey Avenue $55,457 $62,677 $3,157 1.46
224 RFC 650 E 182 St $75,541 $82,041 $3,655 1.72
225 RFC Temple Apartments $36,848 $40,158 $2,167 1.42
TOTAL/WEIGHTED AVERAGE 1.35
II-30
<PAGE>
APPENDIX II
CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS
PROPERTY OPERATING INFORMATION
<CAPTION>
(Table continued)
------------------------------------------------------------------------------------------------------------------------------------
Cut-Off
Loan Appraised Value Date Percent Percent Leased
No. Seller Property Name(2) Value as of Date LTV(4) Leased (7) as of Date (7)
------------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C> <C>
181 RFC Pal Ex, Inc. $1,840,000 11/05/1999 70.62% 100.0% 01/13/2000
182 RFC 312-332 East Rosecrans Avenue $4,250,000 09/15/1999 30.45% 100.0% 12/14/1999
183 MID Building 35 - Corporate Woods $1,950,000 06/08/1999 65.78% 100.0% 12/22/1999
184 RFC Art Museum Apartments $1,865,000 12/12/1999 67.50% 100.0% 03/01/2000
185 CIBC Gateway 2000 - Henderson $1,825,000 05/26/1999 68.85% 100.0% 05/01/1999
186 MID Helicomb International Plant $2,150,000 06/24/1998 58.17% 100.0% 01/07/2000
187 CIBC Gateway 2000 - Chattanooga $1,800,000 05/19/1999 69.59% 100.0% 05/01/1999
188 MID U-Stor Facility $2,431,000 05/09/1998 50.65% 89.0% 01/13/2000
189 MID 17-33 Elm Street $1,800,000 05/28/1999 68.12% 94.0% 01/27/2000
190 RFC Montwood Village Shopping Center $1,810,000 09/28/1999 67.70% 100.0% 01/11/2000
191 RFC D Boys Office Building $1,800,000 02/01/2000 67.39% 100.0% 03/01/2000
192 MID U-Stor Facility $2,213,000 05/02/1998 54.70% 95.0% 01/13/2000
193 MID 43 North Road $1,700,000 07/28/1998 68.33% 100.0% 09/30/1999
194 RFC Park Apartments $1,500,000 11/18/1999 76.82% 97.2% 01/01/2000
195 MID The Champion Gardens Apartments $1,800,000 10/18/1999 63.80% 97.5% 10/05/1999
196 MID 168 South River Road $1,750,000 07/17/1998 65.33% 100.0% 11/30/1999
197 RFC The Pines Business Park $1,700,000 10/12/1999 65.38% 100.0% 12/15/1999
198 MID U-Stor Winchester II $2,200,000 05/02/1998 50.21% 95.0% 01/13/2000
199 MID Knowledge Beginnings (VI) $830,000 11/30/1999 69.33% 100.0% 01/18/2000
200 MID Knowledge Beginnings (VI) $700,000 11/30/1999 69.33% 100.0% 01/18/2000
201 CIBC 233, 235, 237 East 111th Street $1,700,000 03/15/1999 61.75% 93.8% 12/31/1999
202 RFC Sunset Shopping Center $1,400,000 01/12/2000 74.85% 91.9% 02/01/2000
203 MID Lauderhill Plaza $1,500,000 08/19/1998 67.68% 100.0% 12/01/1999
204 RFC 14401 South San Pedro Street $2,850,000 09/15/1999 34.93% 100.0% 10/25/1999
205 RFC Woods Cross Self Storage $1,550,000 10/01/1999 63.09% 86.6% 12/31/1999
206 MID Fresno Self Storage $1,280,000 08/19/1998 76.10% 87.0% 01/12/2000
207 MID Crosstown Square Shopping Center $1,300,000 05/21/1999 74.42% 100.0% 02/11/2000
208 CIBC 112-116 East 103rd Street $1,400,000 03/15/1999 68.97% 90.0% 12/31/1999
209 MID Leon Trace Apartments $1,475,000 06/17/1998 62.70% 98.6% 01/27/2000
210 RFC Southern Oaks Apartments $1,700,000 11/21/1997 54.10% 98.4% 12/31/1999
211 RFC Middletown Industrial $1,275,000 11/19/1999 71.26% 100.0% 12/22/1999
212 RFC 401-611 Braker Lane $1,450,000 09/15/1999 60.58% 100.0% 02/01/2000
213 RFC Mandell Place $1,250,000 07/07/1999 69.90% 100.0% 02/14/2000
214 MID The Allendale Village Apartments $1,300,000 07/06/1998 66.68% 98.0% 11/30/1999
215 RFC Roswell Point Shopping Center $1,200,000 12/07/1999 71.18% 83.3% 02/22/2000
216 RFC Royal Apartments $1,500,000 03/01/1999 56.11% 93.0% 10/01/1999
217 RFC 402 - 406 Albee Square $1,300,000 05/19/1998 62.08% 100.0% 09/01/1999
218 RFC Mansfield Retail Center $1,425,000 11/22/1999 50.78% 100.0% 01/06/2000
219 RFC 224 South 3rd Brooklyn $990,000 06/29/1999 71.50% 100.0% 07/19/1999
220 MID Circuit City Land $1,400,000 08/19/1999 35.32% 100.0% 10/01/1999
221 RFC Charles Garden Apartments $740,000 04/15/1999 66.14% 93.8% 05/01/1999
222 RFC Blockbuster Video $960,000 08/10/1999 47.72% 100.0% 01/12/2000
223 RFC 16-10 Caffrey Avenue $650,000 05/19/1999 64.95% 100.0% 09/01/1999
224 RFC 650 E 182 St $715,000 02/12/1998 57.00% 100.0% 01/01/2000
225 RFC Temple Apartments $400,000 11/24/1997 70.41% 90.0% 01/26/2000
70.62%
II-30
<PAGE>
APPENDIX II
CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS
PROPERTY OPERATING INFORMATION
<CAPTION>
(Table continued)
-------------------------------------------------------------------------------------------------------------------------
Loan
No. Seller Property Name(2) Largest Tenant (8) % NSF
-------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C>
181 RFC Pal Ex, Inc. Fraisers Industries (Pal Ex) 100.0%
182 RFC 312-332 East Rosecrans Avenue Nygard, Inc. 100.0%
183 MID Building 35 - Corporate Woods Energy Masters Corp. 55.1%
184 RFC Art Museum Apartments NAP NAP
185 CIBC Gateway 2000 - Henderson Gateway 2000 Country Stores 100.0%
186 MID Helicomb International Plant Helicomb International, Inc. 100.0%
187 CIBC Gateway 2000 - Chattanooga Gateway 2000 Country Stores 100.0%
188 MID U-Stor Facility NAP NAP
189 MID 17-33 Elm Street Image 1 Hr Photo 6.0%
190 RFC Montwood Village Shopping Center Just for You Day Care 29.4%
191 RFC D Boys Office Building PA Liquor Control Board 72.3%
192 MID U-Stor Facility NAP NAP
193 MID 43 North Road Lego Systems 70.9%
194 RFC Park Apartments NAP NAP
195 MID The Champion Gardens Apartments NAP NAP
196 MID 168 South River Road The New England 37.2%
197 RFC The Pines Business Park Fresh Coat, Inc. 22.8%
198 MID U-Stor Winchester II NAP NAP
199 MID Knowledge Beginnings (VI) Children's Discovery Center 100.0%
200 MID Knowledge Beginnings (VI) Children's Discovery Center 100.0%
201 CIBC 233, 235, 237 East 111th Street NAP NAP
202 RFC Sunset Shopping Center Varsity Sports 11.1%
203 MID Lauderhill Plaza United States of America 17.0%
204 RFC 14401 South San Pedro Street Nygard, Inc. 100.0%
205 RFC Woods Cross Self Storage NAP NAP
206 MID Fresno Self Storage NAP NAP
207 MID Crosstown Square Shopping Center Anoka-Hennepin School District No. 11 30.6%
208 CIBC 112-116 East 103rd Street NAP NAP
209 MID Leon Trace Apartments NAP NAP
210 RFC Southern Oaks Apartments NAP NAP
211 RFC Middletown Industrial Middletown Gravure Cylinder 100.0%
212 RFC 401-611 Braker Lane Oak Furniture Outlet 45.6%
213 RFC Mandell Place Utrecht Manufacturing Corp. 46.2%
214 MID The Allendale Village Apartments NAP NAP
215 RFC Roswell Point Shopping Center Dunkin Donuts/Baskin Robbins 33.0%
216 RFC Royal Apartments NAP NAP
217 RFC 402 - 406 Albee Square NAP NAP
218 RFC Mansfield Retail Center Radio Shack 25.1%
219 RFC 224 South 3rd Brooklyn Remon Vasquez NAP
220 MID Circuit City Land Basile Limited Liability Co 100.0%
221 RFC Charles Garden Apartments NAP NAP
222 RFC Blockbuster Video Blockbuster Video 100.0%
223 RFC 16-10 Caffrey Avenue NAP NAP
224 RFC 650 E 182 St NAP NAP
225 RFC Temple Apartments NAP NAP
II-30
</TABLE>
<PAGE>
APPENDIX II
CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS
PROPERTY INFORMATION
<TABLE>
<CAPTION>
------------------------------------------------------------------------------------------------------------------------------------
Loan
No. Seller Property Name(2) Address City State Zip Code
------------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C>
1 MID Campus Apartments University City Philadelphia PA 19104
2 CIBC 17 John Street 17 John Street New York NY 10038
3 MID San Croix Apartments 8000 W Spring Mountain Rd Las Vegas NV 89117
4 CIBC 4343 Commerce Court (A) (I) 4343 Commerce Court Lisle IL 60532
5 CIBC 1051 North Kirk Road (A) (I) 1051 North Kirk Road Batavia IL 60510
6 CIBC Narco River Business Center (A) 1600 West 167th Street Calumet City IL 60409
7 MID Ryder Integrated Logistics 4445 N Atlantic Auburn Hills MI 48326
8 CIBC Holiday Inn Rochester 1111 Jefferson Road Henrietta NY 14623
9 MID Nevada Street Apartments 2 Nevada St Newark NJ 07102
10 MID Camelot Apartments 1334 S Ave B Yuma AZ 85364
11 MID Neurocrine Biosciences 10555 Science Center Dr San Diego CA 92121
12 MID CSC Office Building 26711 Northwestern Hwy Southfield MI 48034
13 MID Kinetic Systems Building (B) 2805 Mission College Blvd Santa Clara CA 95054
14 MID Globix Corporation Building (B) 2807 Mission College Blvd Santa Clara CA 95054
15 CIBC Summit Square 1276 Bald Hill Road Warwick RI 02886
16 CIBC Bed, Bath & Beyond 233-235 and 251 Tarrytown Road Elmsford NY 10523
17 MID The Quidel Building 10165 Mckellar Ct San Diego CA 92121
18 MID Candletree Apartments 10535 Ellison Plaza Omaha NE 68154
19 CIBC Latham Crossing & Crossroads Plaza 601 Troy-Schenectady Road &
801 New Loudon Road Latham NY 12110
20 RFC Hampton Inn & Suites (II) 1400 North Milwaukee Avenue Lincolnshire IL 60069
21 RFC Big Bowl/Wildfire (II) 215 & 235 Parkway Drive Lincolnshire IL 60069
22 MID Backlick Center South 8241, 45 , 49, & 53 Backlick Rd Newington VA 22122
23 CIBC Willow Run Business Center II 2885 Tyler Road Ypsilanti MI 48197
24 MID East Side Plaza 891 Hanover St Manchester NH 03104
25 RFC Ritchie Highway Shopping Center 5600-5700 Ritchie Highway Brooklyn Park MD 21225
26 CIBC Lincoln Park (C) 3435-3535 Northwest 19th St. & 1842-1870
Northwest 38th Ave. Lauderdale Lakes
& Lauderhill FL 33311
27 CIBC Pompano Merchandise Mart (C) 150-196 North Powerline Rd, 2401 &
2099-2201 West Atlantic Blvd Pompano Beach FL 33069
28 RFC Big Kmart Shopping Center 928-1090 North San Fernando Boulevard Burbank CA 91504
29 RFC Marston Park Plaza 5066 South Wadsworth Boulevard Lakewood CO 80123
30 CIBC Union Center 650-660 Liberty Avenue Union NJ 07083
31 MID La Jolla Corporate Center 3252-62 Holiday Ct San Diego CA 92037
32 CIBC Southlake Festival Shopping Center 1544-1568 Southlake Parkway Morrow GA 30260
33 RFC HomeBase-Phoenix, AZ 2201 East Bell Road Phoenix AZ 85022
34 MID Hyatt Suites Hotel 285 North Palm Canyon Drive Palm Springs CA 92262
35 RFC Holiday Square Shopping Center 4001 General Degaulle Drive New Orleans LA 70114
36 RFC Stagecoach Plaza 1560-1640 Newbury Road Newbury Park CA 91320
37 RFC Today's Man Oxford Valley 500-516 N. Oxford Valley Road Langhorne PA 19047
38 CIBC Parkway Corporate Plaza 138 1700 Galloping Hill Road Kenilworth NJ 07033
39 MID Lexington Commons Apartments 841 Colony Dr Bartlesville OK 74006
40 MID Regal Cinema 2466 Brice Rd Columbus OH 43068
41 MID One Airport Center Office Building 7700 Ne Ambassador Pl Portland OR 97220
42 MID San Pablo Apartments 14401 Jose Vedra Boulevard Jacksonville FL 32250
43 MID Oaks of Ashford Point Apartments 4040 Synott Road Houston TX 77082
44 CIBC Comfort Inn - Philadelphia Airport 53 Industrial Highway Essington PA 19029
45 MID Grouse Run Apartments 2401 Northwest 122nd Street Oklahoma City OK 73120
46 RFC Avanex Building 40915 Encyclopedia Circle Fremont CA 94538
47 MID The Regents Cove Apartments 6775 Mccart Ave Fort Worth TX 76133
48 CIBC 156 10-40 Cross Bay Boulevard 156 10-40 Cross Bay Boulevard Howard Beach NY 11414
49 MID Freehold Executive Center 4400 Rte 9 Freehold Township NJ 07728
50 MID K-Mart (D) 9334 E Rl Thornton Fwy Dallas TX 75228
51 MID K-Mart (D) 9484 Dyer St El Paso TX 79924
52 MID Seton Chase Apartments 7703 Seton Lake Dr Houston TX 77086
53 CIBC Tel Huron Shopping Center 1-91 S. Telegraph Road Pontiac MI 48341
54 MID Quality Inn Sports Complex 10 Polito Ave Lyndhurst NJ 07071
55 MID Ramada Limited 2989 Hamilton Blvd South Plainfield NJ 07080
II-31
<PAGE>
APPENDIX II
CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS
PROPERTY INFORMATION
<CAPTION>
(Table Continued)
-------------------------------------------------------------------------------------------------------------------------------
Loan Property Property Year Year
No. Seller Property Name(2) Type Sub-Type Units/NSF Built Renovated
-------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C> <C>
1 MID Campus Apartments Multifamily High-Rise 384 1868 1986
2 CIBC 17 John Street Multifamily High-Rise 111 1926 1999
3 MID San Croix Apartments Multifamily Garden 352 1996 NAP
4 CIBC 4343 Commerce Court (A) (I) Office Suburban 167,756 1986 NAP
5 CIBC 1051 North Kirk Road (A) (I) Industrial Warehouse 120,004 1991 NAP
6 CIBC Narco River Business Center (A) Office Suburban 65,394 1980 1998
7 MID Ryder Integrated Logistics Industrial Warehouse 455,000 1999 NAP
8 CIBC Holiday Inn Rochester Hospitality Full Service 250 1985 1996
9 MID Nevada Street Apartments Multifamily High-Rise 306 1978 NAP
10 MID Camelot Apartments Multifamily Garden 456 1985 1989
11 MID Neurocrine Biosciences Industrial Flex 93,000 1998 NAP
12 MID CSC Office Building Office Suburban 137,954 1970 1997
13 MID Kinetic Systems Building (B) Industrial Flex 71,662 1998 NAP
14 MID Globix Corporation Building (B) Industrial Flex 61,986 1999 NAP
15 CIBC Summit Square Retail Anchored 133,664 1986 1999
16 CIBC Bed, Bath & Beyond Retail Big Box 84,450 1999 NAP
17 MID The Quidel Building Office Suburban 72,863 1988 1999
18 MID Candletree Apartments Multifamily Garden 408 1972 NAP
19 CIBC Latham Crossing & Crossroads Plaza
Retail Anchored 94,366 1989, 1993,
1995-1999 NAP
20 RFC Hampton Inn & Suites (II) Hospitality Limited Service 117 1998 NAP
21 RFC Big Bowl/Wildfire (II) Retail Unanchored 14,387 1998 NAP
22 MID Backlick Center South Office Suburban 218,652 1985 NAP
23 CIBC Willow Run Business Center II Industrial Warehouse 398,200 1998 NAP
24 MID East Side Plaza Retail Anchored 209,214 1983 NAP
25 RFC Ritchie Highway Shopping Center Retail Anchored 128,300 1950 1999
26 CIBC Lincoln Park (C)
Industrial Flex 325,900 1974-1978 1997
27 CIBC Pompano Merchandise Mart (C)
Industrial Flex 168,920 1960/68/79/81/84 1997
28 RFC Big Kmart Shopping Center Retail Anchored 103,778 1962 1989
29 RFC Marston Park Plaza Retail Unanchored 104,976 1985 NAP
30 CIBC Union Center Industrial Flex 343,154 1953 & 1965 1999
31 MID La Jolla Corporate Center Office Suburban 64,462 1982 1996
32 CIBC Southlake Festival Shopping Center Retail Anchored 139,315 1986 NAP
33 RFC HomeBase-Phoenix, AZ Retail Big Box 111,924 1999 NAP
34 MID Hyatt Suites Hotel Hospitality Full Service 192 1986 NAP
35 RFC Holiday Square Shopping Center Retail Anchored 72,870 1993 NAP
36 RFC Stagecoach Plaza Retail Unanchored 94,931 1964, 1989 NAP
37 RFC Today's Man Oxford Valley Retail Unanchored 60,822 1988 NAP
38 CIBC Parkway Corporate Plaza 138 Office Suburban 75,839 1982 NAP
39 MID Lexington Commons Apartments Multifamily Garden 206 1980 1995
40 MID Regal Cinema Retail Unanchored 65,158 1999 NAP
41 MID One Airport Center Office Building Office Suburban 73,426 1997 NAP
42 MID San Pablo Apartments Multifamily Garden 200 1972 1997
43 MID Oaks of Ashford Point Apartments Multifamily Garden 199 1983 NAP
44 CIBC Comfort Inn - Philadelphia Airport Hospitality Limited Service 150 1989 NAP
45 MID Grouse Run Apartments Multifamily Garden 244 1983 NAP
46 RFC Avanex Building Industrial Flex 54,068 1999 NAP
47 MID The Regents Cove Apartments Multifamily Garden 272 1985 1999
48 CIBC 156 10-40 Cross Bay Boulevard Mixed Use Unanchored 47,625 1958/1990 NAP
49 MID Freehold Executive Center Office Suburban 65,391 1985 NAP
50 MID K-Mart (D) Retail Big Box 112,115 1965 NAP
51 MID K-Mart (D) Retail Big Box 112,415 1965 NAP
52 MID Seton Chase Apartments Multifamily Garden 229 1983 NAP
53 CIBC Tel Huron Shopping Center Retail Anchored 96,255 1953 1998
54 MID Quality Inn Sports Complex Hospitality Limited Service 142 1965 1988
55 MID Ramada Limited Hospitality Limited Service 142 1984 1996
II-31
<PAGE>
APPENDIX II
CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS
PROPERTY INFORMATION
<CAPTION>
(Table Continued)
------------------------------------------------------------------------------------------------------------------------------------
Loan
No. Seller Property Name(2) Address City State Zip Code
------------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C>
56 MID Walker's Station Apartments 2600 Tealwood Drive Oklahoma City OK 73120
57 MID Saturn Electronics & Engineering 255 Rex Blvd Auburn Hills MI 48326
58 MID Plaza Pointe 23041 Avenida De La Carlota Laguna Hills CA 92653
59 RFC GAI-Tronics Corporation 400 East Wyomissing Avenue Mohnton PA 19603
60 CIBC 2600 Building 2600 Washington Avenue Newport News VA 23607
61 CIBC Hoyt's Cinemas 900 & 902 Front Street Dickinson NY 13901
62 CIBC Advance Auto Parts - York, PA (III) 1824 W. Market Street York PA 17404
63 CIBC Advance Auto Parts - Harrisburg, PA
(Swatara) (III) 2890 Paxton Street Harrisburg PA 17111
64 CIBC Advance Auto Parts - Steelton, PA (III) 350 North Front Street Steelton PA 17113
65 CIBC Advance Auto Parts - Celina, OH (III) 521 Grand Lake Road Celina OH 45882
66 CIBC Advance Auto Parts - Youngstown, OH (III) 3501 Mahoning Avenue Youngstown OH 44509
67 CIBC Advance Auto Parts - Warren, OH (III) 2727 Parkman Road, NW Warren OH 44485
68 CIBC Advance Auto Parts - Atlanta, GA (III) 946 Martin Luther King, Jr. Atlanta GA 30314
69 CIBC Advance Auto Parts - Penn Hills, PA (III) 349 Rodi Road Penn Hills PA 15235
70 CIBC Advance Auto Parts - Pontotoc, MS (III) 253 West Oxford Pontotoc MS 38863
71 MID Hampton Inn Maple Grove 7745 Elm Creek Blvd Maple Grove MN 55369
72 RFC Maple Tree Mall 545-555 Hooksett Road Manchester NH 3104
73 MID The Sterling Falls Apartments 2000 Park Place Blvd Bedford TX 76021
74 RFC Stelton Shopping Center 1665 Stelton Road Piscataway NJ 8854
75 CIBC Parkview Towers 7667 Maple Avenue Takoma Park MD 20912
76 CIBC Unilab Building 967 Maybury Road San Jose CA 95133
77 MID Cambridge Apartments 737 7th St Se Puyallup WA 98372
78 MID Tempe Plaza 5018 S Price Road Tempe AZ 85282
79 RFC Byram Self-Storage 2 Highland Street Port Chester NY 10573
80 MID Sixth Street Building 2415 W 6th St Los Angeles CA 90057
81 MID Lake Pine Apartments 2655 Lake Pine Dr St Joseph MI 49085
82 RFC Las Lomas Apartments 6161 Trail Glen Drive Dallas TX 75217
83 RFC Pinellas Industrial Center 12555 Enterprise Blvd &
12505 Starkey Road Largo FL 33773
84 CIBC Mount Joy Square 919-945 E. Main St. Mount Joy PA 17552
85 MID Town & Country Apartments (Phase II) 3111 Old Sterlington Rd Monroe LA 71203
86 MID Bartles Corner Business Park 8 Bartles Corner Rd Raritan NJ 08821
87 RFC Jeffery Manor Shopping Center 1908-2028 E. 95th Street Chicago IL 60617
88 MID Eckerd's Drug Store 7398 Oswego Road Clay NY 13088
89 MID Clayton Apartments and Duplexes 1407 Nw 65th Ter Kansas City MO 64118
90 MID Regal Cinemas 12-Screen Movie Theatre 750 Builders Way Niagara Falls NY 14304
91 RFC 1506 N. Lee Trevino 1506 N. Lee Trevino El Paso TX 79936
92 MID Eckerd Pharmacy West Main Street And Finney Blvd Malone NY 12953
93 MID Kroger Grocery Store 10450 E Washington St Indianapolis IN 46229
94 CIBC Datatec Warehouse 386 Crawford Road Statesville NC 28625
95 MID Legacy Business Park Medical Office 8 (E) 1701-8 Green Valley Parkway Henderson NV 89014
96 MID Legacy Business Park Medical
Office - 4 (E) 1701-4 Green Valley Pky Henderson NV 89014
97 MID East Los Angeles Retail Center 654/666 And 700/722 S Atlantic Blvd Los Angeles CA 90022
98 MID Acadia Park Apartments 1300 Laban Avenue Houma LA 70363
99 MID Eckerd's Drug Store 2612-16 Brewerton Road Mattydale NY 13211
100 MID Dana Innovations 212 Avenida Fabricante San Clemente CA 92673
101 MID Eckerd's Drug Store 600 Butternut Street Syracuse NY 13203
102 RFC Oregon Court (F) 1835 Johnston Street Philadelphia PA 19145
103 RFC Oregon Arms (F) 2619 S. 19th Street Philadelphia PA 19145
104 MID Eckerd Drugs 709 Main St Poughkeepsie NY 12601
105 CIBC Dicks Clothing and Sporting Goods 4036 Medina Road Akron OH 44333
106 CIBC Sugarland Shopping Center 4560 Louisiana Highway 1 Mathews LA 70394
107 MID Eckerd Drug Store 1057 W Camp Wisdom Rd Dallas TX 75232
108 RFC Bassett Furniture Store 17955 North Freeway Houston TX 77090
109 CIBC Oak Leaf West 800 West Main Street Freehold NJ 07728
110 CIBC 2000 White Elks Springs Court 2000 White Elks Springs Court Macon GA 31217
II-32
<PAGE>
APPENDIX II
CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS
PROPERTY INFORMATION
<CAPTION>
(Table Continued)
--------------------------------------------------------------------------------------------------------------------------------
Loan Property Property Year Year
No. Seller Property Name(2) Type Sub-Type Units/NSF Built Renovated
--------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C> <C>
56 MID Walker's Station Apartments Multifamily Garden 230 1983 NAP
57 MID Saturn Electronics & Engineering Industrial Flex 68,315 1989 NAP
58 MID Plaza Pointe Office Suburban 60,330 1985 NAP
59 RFC GAI-Tronics Corporation Industrial Flex 104,858 1973 1996
60 CIBC 2600 Building Office Suburban 119,359 1969 1998
61 CIBC Hoyt's Cinemas Retail Unanchored 46,585 1999 NAP
62 CIBC Advance Auto Parts - York, PA (III) Retail Unanchored 7,000 1997 NAP
63 CIBC Advance Auto Parts - Harrisburg, PA
(Swatara) (III) Retail Unanchored 5,520 1997 NAP
64 CIBC Advance Auto Parts - Steelton, PA (III) Retail Unanchored 7,000 1997 NAP
65 CIBC Advance Auto Parts - Celina, OH (III) Retail Unanchored 5,675 1997 NAP
66 CIBC Advance Auto Parts - Youngstown, OH (III) Retail Unanchored 5,675 1998 NAP
67 CIBC Advance Auto Parts - Warren, OH (III) Retail Unanchored 5,675 1997 NAP
68 CIBC Advance Auto Parts - Atlanta, GA (III) Retail Unanchored 6,600 1998 NAP
69 CIBC Advance Auto Parts - Penn Hills, PA (III) Retail Unanchored 7,000 1998 NAP
70 CIBC Advance Auto Parts - Pontotoc, MS (III) Retail Unanchored 5,675 1998 NAP
71 MID Hampton Inn Maple Grove Hospitality Limited Service 120 1997 NAP
72 RFC Maple Tree Mall Retail Unanchored 51,197 1987 NAP
73 MID The Sterling Falls Apartments Multifamily Garden 168 1983 1995
74 RFC Stelton Shopping Center Retail Unanchored 43,780 1953 1989
75 CIBC Parkview Towers Multifamily High-Rise 125 1960 Ongoing
76 CIBC Unilab Building Industrial Light 32,725 1967 1989
77 MID Cambridge Apartments Multifamily Garden 96 1970 1997
78 MID Tempe Plaza Office Suburban 70,159 1976 NAP
79 RFC Byram Self-Storage Self Storage Self Storage 50,228 1909 1998
80 MID Sixth Street Building Office Urban 46,233 1968 1998
81 MID Lake Pine Apartments Multifamily Garden 156 1978 NAP
82 RFC Las Lomas Apartments Multifamily Garden 230 1970 1998
83 RFC Pinellas Industrial Center
Industrial Light 103,600 1984 NAP
84 CIBC Mount Joy Square Retail Anchored 66,230 1990 NAP
85 MID Town & Country Apartments (Phase II) Multifamily Garden 200 1974 1991
86 MID Bartles Corner Business Park Industrial Light 70,000 1990 1998
87 RFC Jeffery Manor Shopping Center Retail Unanchored 36,143 1987 NAP
88 MID Eckerd's Drug Store Retail Anchored 10,908 1998 NAP
89 MID Clayton Apartments and Duplexes Multifamily Garden 117 1972 1986
90 MID Regal Cinemas 12-Screen Movie Theatre Retail Unanchored 43,108 1999 NAP
91 RFC 1506 N. Lee Trevino Retail Unanchored 47,091 1997 NAP
92 MID Eckerd Pharmacy Retail Anchored 12,736 1999 NAP
93 MID Kroger Grocery Store Retail Anchored 58,590 1988 NAP
94 CIBC Datatec Warehouse Industrial Light 95,060 1999 NAP
95 MID Legacy Business Park Medical Office 8 (E) Office Medical 12,900 1997 NAP
96 MID Legacy Business Park Medical
Office - 4 (E) Office Medical 7,200 1996 NAP
97 MID East Los Angeles Retail Center Retail Anchored 33,023 1960 1998
98 MID Acadia Park Apartments Multifamily Garden 192 1973 NAP
99 MID Eckerd's Drug Store Retail Anchored 10,908 1999 NAP
100 MID Dana Innovations Industrial Flex 43,604 1999 NAP
101 MID Eckerd's Drug Store Retail Anchored 10,908 1999 NAP
102 RFC Oregon Court (F) Multifamily Low-Rise 56 1962 1995
103 RFC Oregon Arms (F) Multifamily Low-Rise 40 1962 1995
104 MID Eckerd Drugs Retail Anchored 11,347 1999 NAP
105 CIBC Dicks Clothing and Sporting Goods Retail Big Box 60,000 1995 NAP
106 CIBC Sugarland Shopping Center Retail Anchored 118,265 1969 NAP
107 MID Eckerd Drug Store Retail Anchored 10,908 1999 NAP
108 RFC Bassett Furniture Store Retail Big Box 26,250 1999 NAP
109 CIBC Oak Leaf West Office Suburban 28,611 1987 NAP
110 CIBC 2000 White Elks Springs Court Industrial Warehouse 192,400 1982/1985 1999
II-32
<PAGE>
APPENDIX II
CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS
PROPERTY INFORMATION
<CAPTION>
(Table Continued)
------------------------------------------------------------------------------------------------------------------------------------
Loan
No. Seller Property Name(2) Address City State Zip Code
------------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C>
111 CIBC Triangle Shopping Center 5021 George Washington Highway, etc. Portsmouth VA 23702
112 CIBC Northern Medical Offices 1335 West Tabor Road Philadelphia PA 19141
113 MID Bronco Apartments 8228 Bronco Lane San Antonio TX 78227
114 MID K-Mart 1400 Mercey Springs Rd Los Banos CA 93635
115 RFC Villa Eleni 1150 21st Street San Diego CA 92102
116 MID Perkins Place & Fox Ridge (IV) 5 & 8 Rhodes Dr And 8,17-19 Judkins Dr Belmont NH 03220
117 MID Barrington Hills Apartments (IV) Rte 9 Barrington NH 03825
118 MID McDuffee Brook Place (IV) 17 Felker St Rochester NH 03867
119 MID Kearsarge Apartments (IV) 115 Kearsarge Mountain Rd Warner NH 03278
120 RFC Agawam Industrial Building 609-619 Silver Street Agawam MA 1001
121 CIBC Tampa Multifamily Portfolio 10400 Davis Road, 8710 Copeland Road,
8726 Springtree Lane Temple Terrace FL 33617
122 RFC Park Place II Office Building 1530 North Layton Hills Parkway Layton UT 84041
123 MID The Sequoia Institute 180-200 Whitney Pl Fremont CA 94539
124 MID Staples 408 Perry Street Big Rapids MI 49307
125 MID Brookwood Townhomes 400-506 Ne Knox St 508-620 Ne 5th St Blue Springs MO 64014
126 MID Staples Office Supply Store 1201 East Charleston Avenue Mattoon IL 61938
127 CIBC Jefferson Pilot Financial Center 3275 West Hillsboro Boulevard Deerfield Beach FL 33442
128 MID Eckerd Drug Store 1901 Se Green Oaks Blvd Arlington TX 76013
129 MID Staples Property 4350 Mahoney Drive Peru IL 61354
130 MID CVS Drugstore 1233 N State St Greenfield IN 46140
131 CIBC Maple Building 3 Washington Center Newburgh NY 12550
132 MID Woodward Avenue Office Building 36400 Woodward Ave Bloomfield Hills MI 48304
133 RFC Alameda Towne Centre 9411 Alameda El Paso TX 79907
134 CIBC Park Place Apartments 715 North 42nd Street Grand Forks ND 58203
135 CIBC 244-48 East 117th Street 244-48 East 117th Street New York NY 10035
136 MID Prudential Office Building 340 Vista Ave Se Salem OR 97302
137 MID 1/2 Price Store 14400 E Alameda Ave Aurora CO 80011
138 MID Sunshine Square Shopping Center 575 Adams Ave Philadelphia PA 19120
139 RFC Westfair Center 1751-1789 Post Road East Westport CT 6880
140 CIBC Bell Gardens Shopping Center 7110-7126 Eastern Avenue Bell Gardens CA 90201
141 MID Staples 1064 M-32 West Alpena MI 49707
142 CIBC Morgan Garden Apartments 7651 Morgan Road Liverpool
(Clay Township) NY 13090
143 CIBC Colonial Garden Apartments 5425-5427 Wayne Avenue Philadelphia PA 19144
144 MID 170 West Road 170 West Rd Portsmouth NH 03801
145 RFC Lamar Industrial Center 10710-10720 North Lamar Blvd Austin TX 78753
146 MID Columbus Plaza Shopping Center Nc Hwy 108 Columbus NC 28722
147 RFC Lakeshore Village Office Complex 5394-5470 S. Lakeshore Drive Tempe AZ 85004
148 MID The Lucent Technologies Building 17080 Dallas Pky Dallas TX 75248
149 MID Leonard Professional Building 380 Pleasant St Malden MA 02148
150 CIBC Cross River Mill 1200 River Avenue Lakewood NJ 08701
151 MID Steele's Market 1159 W Main St Windsor CO 80550
152 CIBC The Commonwealth Building 101-117 S. 7th Street Allentown PA 18101
153 CIBC Gateway 2000 - Hobart 8130 Colorado Street Hobart IN 46410
154 MID Frolics Plaza 7101-21 Barry Rd Kansas City MO 64152
155 RFC Lorain Apartments 2307-2705 Washington Ave.
/974-97 Central Dr. Lorain OH 44052
156 RFC Opdyke Investments 1080 North Opdyke Road Auburn Hills MI 48326
157 MID Sungard Financial Systems Office
Property 509 Second Avenue South Hopkins MN 55343
158 RFC 420 Clinton Avenue 420 Clinton Avenue Brooklyn NY 11238
159 CIBC Village Shoppes of Paradise Beach 2320-2386 N. Highway AIA Melbourne FL 32903
160 MID Tiscor Corporate Office Building 12250 Parkway Center Dr Poway CA 92064
161 MID Omnicare Building 4700 Steubenville Pike Robinson Township PA 15205
162 CIBC Best Western 5837 Monticello Drive Montgomery AL 36117
163 RFC Ironwood Apartments 9802 N. 9th Avenue Phoenix AZ 85021
164 RFC Crossroads South Shopping Center 8053-8105 Tara Boulevard Jonesboro GA 30236
165 MID West Wind Apartments Phase IV 5200 Block Old Zuck Rd Millcreek PA 16505
II-33
<PAGE>
APPENDIX II
CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS
PROPERTY INFORMATION
<CAPTION>
(Table Continued)
--------------------------------------------------------------------------------------------------------------------------------
Loan Property Property Year Year
No. Seller Property Name(2) Type Sub-Type Units/NSF Built Renovated
--------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C> <C>
111 CIBC Triangle Shopping Center Retail Anchored 82,382 1957 1986
112 CIBC Northern Medical Offices Office Medical 28,310 1967 NAP
113 MID Bronco Apartments Multifamily Garden 249 1974 1998
114 MID K-Mart Retail Big Box 86,479 1990 1999
115 RFC Villa Eleni Multifamily Garden 29 1991 NAP
116 MID Perkins Place & Fox Ridge (IV) Multifamily Garden 32 1983 NAP
117 MID Barrington Hills Apartments (IV) Multifamily Garden 33 1973 NAP
118 MID McDuffee Brook Place (IV) Multifamily Garden 18 1986 NAP
119 MID Kearsarge Apartments (IV) Multifamily Garden 12 1972 NAP
120 RFC Agawam Industrial Building Industrial Warehouse 114,832 1970 1999
121 CIBC Tampa Multifamily Portfolio
Multifamily Garden 125 1970/2 1997
122 RFC Park Place II Office Building Office Suburban 32,000 1998 NAP
123 MID The Sequoia Institute Industrial Light 31,463 1985 NAP
124 MID Staples Retail Big Box 24,049 1999 NAP
125 MID Brookwood Townhomes Multifamily Garden 76 1991 NAP
126 MID Staples Office Supply Store Retail Big Box 24,049 1998 NAP
127 CIBC Jefferson Pilot Financial Center Office Suburban 27,592 1986 1998-1999
128 MID Eckerd Drug Store Retail Anchored 10,908 1999 NAP
129 MID Staples Property Retail Big Box 23,925 1998 NAP
130 MID CVS Drugstore Retail Anchored 10,125 1999 NAP
131 CIBC Maple Building Office Suburban 53,657 1989 NAP
132 MID Woodward Avenue Office Building Office Suburban 22,820 1956 1989
133 RFC Alameda Towne Centre Retail Shadow Anchored 35,312 1998 NAP
134 CIBC Park Place Apartments Multifamily Garden 80 1971 & 1986 1996+
135 CIBC 244-48 East 117th Street Multifamily Low-Rise 41 1950 1998
136 MID Prudential Office Building Office Suburban 26,576 1992 NAP
137 MID 1/2 Price Store Retail Unanchored 55,800 1979 NAP
138 MID Sunshine Square Shopping Center Retail Unanchored 32,088 1960 1994
139 RFC Westfair Center Retail Unanchored 16,035 1952 1986-1991
140 CIBC Bell Gardens Shopping Center Retail Shadow Anchored 18,149 1985 1998
141 MID Staples Retail Big Box 24,049 1999 NAP
142 CIBC Morgan Garden Apartments
Multifamily Garden 110 1970 1990
143 CIBC Colonial Garden Apartments Multifamily Garden 73 1950s 1999
144 MID 170 West Road Industrial Light 58,422 1985 NAP
145 RFC Lamar Industrial Center Industrial Light 69,935 1974 NAP
146 MID Columbus Plaza Shopping Center Retail Anchored 48,565 1987 1998
147 RFC Lakeshore Village Office Complex Office Suburban 27,356 1973 1998
148 MID The Lucent Technologies Building Office Urban 19,864 1983 1999
149 MID Leonard Professional Building Office Suburban 27,630 1920 1985
150 CIBC Cross River Mill Mixed Use Suburban 43,949 1979-1980 1996
151 MID Steele's Market Retail Anchored 32,845 1975 1994
152 CIBC The Commonwealth Building Office Suburban 28,097 1980 1988/1998
153 CIBC Gateway 2000 - Hobart Retail Unanchored 8,015 1998 NAP
154 MID Frolics Plaza Retail Unanchored 37,220 1978 NAP
155 RFC Lorain Apartments
Multifamily Garden 84 1965 1996
156 RFC Opdyke Investments Mixed Use Unanchored 18,680 1997 1999
157 MID Sungard Financial Systems Office
Property Office Suburban 30,610 1980 NAP
158 RFC 420 Clinton Avenue Multifamily Low-Rise 49 1930 1991
159 CIBC Village Shoppes of Paradise Beach Retail Unanchored 31,550 1980 NAP
160 MID Tiscor Corporate Office Building Office Suburban 21,000 1998 NAP
161 MID Omnicare Building Industrial Warehouse 22,647 1988 1999
162 CIBC Best Western Hospitality Limited Service 50 1996 NAP
163 RFC Ironwood Apartments Multifamily Garden 95 1965 1996
164 RFC Crossroads South Shopping Center Retail Shadow Anchored 16,500 1988 NAP
165 MID West Wind Apartments Phase IV Multifamily Garden 26 1999 NAP
II-33
<PAGE>
APPENDIX II
CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS
PROPERTY INFORMATION
<CAPTION>
(Table Continued)
------------------------------------------------------------------------------------------------------------------------------------
Loan
No. Seller Property Name(2) Address City State Zip Code
------------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C>
166 CIBC Chastain Pines Apartments 3228 Boulder Park Drive Atlanta GA 30311
167 MID 166 South River Road 166 S River Rd Bedford NH 03110
168 CIBC Grayco Apartments 115 North Street Harrisburg PA 17101
169 RFC Mill Road Warehouse 651 South Mill Rd. Absecon NJ 8201
170 MID Reseda Retail Building 7126-40 Reseda Blvd Reseda CA 91335
171 MID Mesa Engineering Systems, Inc. 5 Vanderbilt Irvine CA 92618
172 MID Concord Garden Apartments 899 Concord Rd Smyma GA 30080
173 RFC 233 Jamaica Avenue 233 Jamaica Avenue Brooklyn NY 11207
174 MID Goffstown Village Apartments (V) 27-42 Maple Ave Goffstown NH 03045
175 MID Maple Leaf Apartments (V) 76-80 Terrace Rd Franklin NH 03235
176 CIBC Gateway 2000 - Columbia 131 Harbison Boulevard Columbia SC 29121
177 RFC Kenworthy Medical Building 9999 Kenworthy Street El Paso TX 79924
178 MID Lakes Mini Storage 2949 Lake East Drive Las Vegas NV 89128
179 MID Town & Country Apartments Phase I 3111 Old Sterlington Rd Monroe LA 71203
180 MID Tucson East Apartments 8490 E Old Spanish Trail Tucson AZ 85710
181 RFC Pal Ex, Inc. 6829 Flintlock Road Houston TX 77040
182 RFC 312-332 East Rosecrans Avenue 312 &332 East Rosecrans Ave Gardena CA 90248
183 MID Building 35 - Corporate Woods 9101 West 110th Street Overland Park KS 66210
184 RFC Art Museum Apartments 1624 Green St, 1709 Spring Garden St. Philadelphia PA 19130
185 CIBC Gateway 2000 - Henderson 375 N. Stephanie Street, Unit 511 Henderson NV 89014
186 MID Helicomb International Plant 1402 S 69th E Ave Tulsa OK 74112
187 CIBC Gateway 2000 - Chattanooga 2001 Gunbarrel Road Chattanooga TN 37421
188 MID U-Stor Facility 5570 Summer Avenue Memphis TN 38134
189 MID 17-33 Elm Street 17-33 Elm St Westfield NJ 07090
190 RFC Montwood Village Shopping Center 11660 Montwood El Paso TX 79936
191 RFC D Boys Office Building 8305 Ridge Avenue Philadelphia PA 19128
192 MID U-Stor Facility 6900 East Raines Rd Memphis TN 38115
193 MID 43 North Road 43 North Road East Windsor CT 06088
194 RFC Park Apartments 3615 Southwest 52nd Ave Pembroke Park Fl 33023
195 MID The Champion Gardens Apartments 1802 W Samano St Edinburg TX 78539
196 MID 168 South River Road 168 S River Rd Bedford NH 03110
197 RFC The Pines Business Park 26009 Budde Road The Woodlands TX 77380
198 MID U-Stor Winchester II 4700 Winchester Rd Memphis TN 38118
199 MID Knowledge Beginnings (VI) 4580 W Buckingham Rd Garland TX 75042
200 MID Knowledge Beginnings (VI) 1920 Walnut Plaza Carrollton TX 75006
201 CIBC 233, 235, 237 East 111th Street 233, 235, 237 East 111th Street New York NY 10035
202 RFC Sunset Shopping Center 601-715 Sunset Street Denton TX 76201
203 MID Lauderhill Plaza 1406 N State Rd 7 Lauderhill FL 33313
204 RFC 14401 South San Pedro Street 14401 South San Pedro Street Gardena CA 90248
205 RFC Woods Cross Self Storage 50 East Pacific Ave Salt Lake City UT 84054
206 MID Fresno Self Storage 2612 North Clovis Avenue Fresno CA 93727
207 MID Crosstown Square Shopping Center 13628 -13660 Crosstown Blvd Nw Andover MN 55304
208 CIBC 112-116 East 103rd Street 112-116 East 103rd Street New York NY 10035
209 MID Leon Trace Apartments 6812 Poss Road Leon Valley TX 78238
210 RFC Southern Oaks Apartments 3424 Southern Oaks Boulevard Dallas TX 75216
211 RFC Middletown Industrial 4004,4014 and 4104 Tytus Avenue Middletown OH 45042
212 RFC 401-611 Braker Lane 401-611 Braker Lane Austin TX 78753
213 RFC Mandell Place 1614 Westheimer Houston TX 77006
214 MID The Allendale Village Apartments 6005 Allendale Houston TX 77017
215 RFC Roswell Point Shopping Center 11706 Alpharetta Highway Roswell GA 30076
216 RFC Royal Apartments 2710 Menlo Carson City NV 89701
217 RFC 402 - 406 Albee Square 402 - 406 Albee Square Brooklyn NY 11201
218 RFC Mansfield Retail Center 900 North Walnut Creek Mansfield TX 76063
219 RFC 224 South 3rd Brooklyn 224 South Third Street Brooklyn NY 11211
220 MID Circuit City Land 555 Maine Mall Rd Scarborough ME 04106
II-34
<PAGE>
APPENDIX II
CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS
PROPERTY INFORMATION
<CAPTION>
(Table Continued)
--------------------------------------------------------------------------------------------------------------------------------
Loan Property Property Year Year
No. Seller Property Name(2) Type Sub-Type Units/NSF Built Renovated
--------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C> <C>
166 CIBC Chastain Pines Apartments Multifamily Garden 79 1973 1998
167 MID 166 South River Road Office Suburban 23,150 1980 1997
168 CIBC Grayco Apartments Multifamily Garden 104 1939 1980s
169 RFC Mill Road Warehouse Industrial Warehouse 56,171 1983 NAP
170 MID Reseda Retail Building Retail Unanchored 16,000 1998 NAP
171 MID Mesa Engineering Systems, Inc. Industrial Flex 16,892 1985 1995
172 MID Concord Garden Apartments Multifamily Garden 57 1968 1999
173 RFC 233 Jamaica Avenue Multifamily Low-Rise 54 1963 NAP
174 MID Goffstown Village Apartments (V) Multifamily Garden 48 1972 1986
175 MID Maple Leaf Apartments (V) Multifamily Garden 36 1974 NAP
176 CIBC Gateway 2000 - Columbia Retail Unanchored 8,000 1998 NAP
177 RFC Kenworthy Medical Building Office Medical 17,748 1996 NAP
178 MID Lakes Mini Storage Self Storage Self Storage 40,259 1988 NAP
179 MID Town & Country Apartments Phase I Multifamily Garden 100 1973 1991
180 MID Tucson East Apartments Multifamily Garden 52 1983 1993
181 RFC Pal Ex, Inc. Industrial Flex 45,060 1981 1999
182 RFC 312-332 East Rosecrans Avenue Industrial Warehouse 86,460 1974 1998
183 MID Building 35 - Corporate Woods Office Suburban 19,722 1980 1998
184 RFC Art Museum Apartments Multifamily Garden 30 1917 1987
185 CIBC Gateway 2000 - Henderson Retail Unanchored 8,000 1998 NAP
186 MID Helicomb International Plant Industrial Light 80,582 1958 NAP
187 CIBC Gateway 2000 - Chattanooga Retail Unanchored 8,000 1998 NAP
188 MID U-Stor Facility Self Storage Self Storage 64,400 1995 NAP
189 MID 17-33 Elm Street Mixed Use Low-Rise 14,722 1927 1998
190 RFC Montwood Village Shopping Center Retail Unanchored 18,925 1997 NAP
191 RFC D Boys Office Building Office Suburban 14,448 1996 1999
192 MID U-Stor Facility Self Storage Self Storage 60,700 1996 NAP
193 MID 43 North Road Industrial Warehouse 40,216 1988 1998
194 RFC Park Apartments Multifamily Garden 36 1984 NAP
195 MID The Champion Gardens Apartments Multifamily Garden 81 1983 1998
196 MID 168 South River Road Office Suburban 18,779 1982 NAP
197 RFC The Pines Business Park Industrial Flex 21,900 1999 NAP
198 MID U-Stor Winchester II Self Storage Self Storage 62,000 1996 NAP
199 MID Knowledge Beginnings (VI) Office Suburban 10,106 1985 NAP
200 MID Knowledge Beginnings (VI) Office Suburban 15,492 1985 NAP
201 CIBC 233, 235, 237 East 111th Street Multifamily Low-Rise 48 1910 1998
202 RFC Sunset Shopping Center Retail Unanchored 23,350 1971 NAP
203 MID Lauderhill Plaza Retail Unanchored 20,078 1988 NAP
204 RFC 14401 South San Pedro Street Industrial Warehouse 68,546 1974 NAP
205 RFC Woods Cross Self Storage Self Storage Self Storage 52,785 1997 NAP
206 MID Fresno Self Storage Self Storage Self Storage 36,329 1973 1988
207 MID Crosstown Square Shopping Center Retail Unanchored 12,276 1989 NAP
208 CIBC 112-116 East 103rd Street Multifamily Low-Rise 30 1920 1998
209 MID Leon Trace Apartments Multifamily Garden 72 1975 NAP
210 RFC Southern Oaks Apartments Multifamily Garden 62 1958 1997
211 RFC Middletown Industrial Industrial Light 49,296 1956 1982
212 RFC 401-611 Braker Lane Industrial Light 30,845 1973 1998
213 RFC Mandell Place Retail Unanchored 8,825 1936 1998
214 MID The Allendale Village Apartments Multifamily Garden 96 1971 1997
215 RFC Roswell Point Shopping Center Retail Unanchored 6,960 1999 NAP
216 RFC Royal Apartments Multifamily Garden 43 1974 NAP
217 RFC 402 - 406 Albee Square Multifamily Garden 40 1902 1991
218 RFC Mansfield Retail Center Retail Shadow Anchored 7,893 1999 NAP
219 RFC 224 South 3rd Brooklyn Multifamily Low-Rise 33 1910 1995
220 MID Circuit City Land Other Big Box 151,586 1995 NAP
II-34
<PAGE>
APPENDIX II
CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS
PROPERTY INFORMATION
<CAPTION>
(Table Continued
------------------------------------------------------------------------------------------------------------------------------------
Loan
No. Seller Property Name(2) Address City State Zip Code
------------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C>
221 RFC Charles Garden Apartments 190 SE 12th Avenue Pompano Beach FL 33606
222 RFC Blockbuster Video 1235 Grand Avenue Baldwin NY 11510
223 RFC 16-10 Caffrey Avenue 16-10 Caffrey Avenue Far Rockaway NY 11691
224 RFC 650 E 182 St 650 East 182 St Bronx NY 10459
225 RFC Temple Apartments 13641 Temple Avenue La Puenta CA 91746
II-35
<PAGE>
APPENDIX II
CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS
PROPERTY INFORMATION
<CAPTION>
(Table Continued)
--------------------------------------------------------------------------------------------------------------------------------
Loan Property Property Year Year
No. Seller Property Name(2) Type Sub-Type Units/NSF Built Renovated
--------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C> <C>
221 RFC Charles Garden Apartments Multifamily Garden 16 1970 1996
222 RFC Blockbuster Video Retail Unanchored 6,200 1970 1994
223 RFC 16-10 Caffrey Avenue Multifamily Garden 20 1962 NAP
224 RFC 650 E 182 St Multifamily Low-Rise 26 1930 1997
225 RFC Temple Apartments Multifamily Garden 10 1962 NAP
II-35
<PAGE>
</TABLE>
APPENDIX II
CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS
PREPAYMENT AND SERVICING INFORMATION
<TABLE>
<CAPTION>
------------------------------------------------------------------------------------------------------------------------------------
Prepayment Code(10)
Loan Lockout
No. Seller Property Name(2) Seasoning(9) Period DEF YM5 YM1 YM 5 4.5 4 3.5
------------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C> <C> <C> <C> <C> <C> <C>
1 MID Campus Apartments 23 47 66
2 CIBC 17 John Street 4 28 85
3 MID San Croix Apartments 26 35 78
4 CIBC 4343 Commerce Court (A) (I) 10 34 64
5 CIBC 1051 North Kirk Road (A) (I) 10 34 64
6 CIBC Narco River Business Center (A) 6 30 83
7 MID Ryder Integrated Logistics 6 36 80
8 CIBC Holiday Inn Rochester 3 27 86
9 MID Nevada Street Apartments 2 36 80
10 MID Camelot Apartments 5 59 54
11 MID Neurocrine Biosciences 20 47 66
12 MID CSC Office Building 5 36 79
13 MID Kinetic Systems Building (B) 6 35 81
14 MID Globix Corporation Building (B) 6 35 81
15 CIBC Summit Square 10 34 80
16 CIBC Bed, Bath & Beyond 9 33 80
17 MID The Quidel Building 5 35 81
18 MID Candletree Apartments 6 35 78
19 CIBC Latham Crossing & Crossroads Plaza 15 39 74
20 RFC Hampton Inn & Suites (II) 2 26 90
21 RFC Big Bowl/Wildfire (II) 2 26 90
22 MID Backlick Center South 20 59 57
23 CIBC Willow Run Business Center II 11 35 78
24 MID East Side Plaza 22 47 66
25 RFC Ritchie Highway Shopping Center 2 26 90
26 CIBC Lincoln Park (C) 3 27 86
27 CIBC Pompano Merchandise Mart (C) 3 27 86
28 RFC Big Kmart Shopping Center 7 31 85
29 RFC Marston Park Plaza 4 28 51
30 CIBC Union Center 5 29 84
31 MID La Jolla Corporate Center 6 35 81
32 CIBC Southlake Festival Shopping Center 5 29 84
33 RFC HomeBase-Phoenix, AZ 3 26 90
34 MID Hyatt Suites Hotel 5 35 81
35 RFC Holiday Square Shopping Center 5 29 87
36 RFC Stagecoach Plaza 1 25 91
37 RFC Today's Man Oxford Valley 2 26 90
38 CIBC Parkway Corporate Plaza 138 10 34 79
39 MID Lexington Commons Apartments 20 59 57
40 MID Regal Cinema 5 36 38
41 MID One Airport Center Office Building 25 23 90
42 MID San Pablo Apartments 25 59 54
43 MID Oaks of Ashford Point Apartments 4 35 81
44 CIBC Comfort Inn - Philadelphia Airport 5 29 84
45 MID Grouse Run Apartments 23 59 54
46 RFC Avanex Building 2 26 90
47 MID The Regents Cove Apartments 8 35 81
48 CIBC 156 10-40 Cross Bay Boulevard 3 27 86
49 MID Freehold Executive Center 3 36 80
50 MID K-Mart (D) 3 36 200
51 MID K-Mart (D) 3 36 200
52 MID Seton Chase Apartments 6 35 81
53 CIBC Tel Huron Shopping Center 25 47 66
54 MID Quality Inn Sports Complex 20 47 126
55 MID Ramada Limited 20 59 61
56 MID Walker's Station Apartments 19 59 57
57 MID Saturn Electronics & Engineering 3 36 80
58 MID Plaza Pointe 23 35 81
59 RFC GAI-Tronics Corporation 5 29 87
60 CIBC 2600 Building 6 30 83
61 CIBC Hoyt's Cinemas 3 27 86
62 CIBC Advance Auto Parts - York, PA (III) 10 34 79
63 CIBC Advance Auto Parts - Harrisburg, PA
(Swatara) (III) 10 34 79
64 CIBC Advance Auto Parts - Steelton, PA (III) 10 34 79
65 CIBC Advance Auto Parts - Celina, OH (III) 10 34 79
II-36
<PAGE>
APPENDIX II
CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS
PREPAYMENT AND SERVICING INFORMATION
<CAPTION>
(Table Continued)
-----------------------------------------------------------------------------------------------------------
Prepayment Code(10)
Total
Loan Admin Cost YM
No. Seller Property Name(2) 3 2.5 2 1 Open (bps) (11) Code (12)
-----------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C> <C> <C> <C>
1 MID Campus Apartments 7 8.78 C
2 CIBC 17 John Street 7 8.78 NAP
3 MID San Croix Apartments 7 11.03 A
4 CIBC 4343 Commerce Court (A) (I) 7 8.78 NAP
5 CIBC 1051 North Kirk Road (A) (I) 7 8.78 NAP
6 CIBC Narco River Business Center (A) 7 8.78 NAP
7 MID Ryder Integrated Logistics 4 8.78 NAP
8 CIBC Holiday Inn Rochester 7 8.78 NAP
9 MID Nevada Street Apartments 4 11.78 NAP
10 MID Camelot Apartments 7 8.78 A
11 MID Neurocrine Biosciences 7 13.86 A
12 MID CSC Office Building 5 11.78 NAP
13 MID Kinetic Systems Building (B) 4 8.78 NAP
14 MID Globix Corporation Building (B) 4 8.78 NAP
15 CIBC Summit Square 7 8.78 NAP
16 CIBC Bed, Bath & Beyond 7 8.78 NAP
17 MID The Quidel Building 4 8.78 NAP
18 MID Candletree Apartments 7 18.78 A
19 CIBC Latham Crossing & Crossroads Plaza 7 8.78 NAP
20 RFC Hampton Inn & Suites (II) 4 12.28 NAP
21 RFC Big Bowl/Wildfire (II) 4 12.28 NAP
22 MID Backlick Center South 4 13.07 A
23 CIBC Willow Run Business Center II 7 8.78 NAP
24 MID East Side Plaza 7 12.08 C
25 RFC Ritchie Highway Shopping Center 4 8.78 NAP
26 CIBC Lincoln Park (C) 7 8.78 NAP
27 CIBC Pompano Merchandise Mart (C) 7 8.78 NAP
28 RFC Big Kmart Shopping Center 4 8.78 NAP
29 RFC Marston Park Plaza 5 8.78 NAP
30 CIBC Union Center 7 8.78 NAP
31 MID La Jolla Corporate Center 4 15.78 NAP
32 CIBC Southlake Festival Shopping Center 7 8.78 NAP
33 RFC HomeBase-Phoenix, AZ 4 8.78 NAP
34 MID Hyatt Suites Hotel 4 13.78 NAP
35 RFC Holiday Square Shopping Center 4 8.78 NAP
36 RFC Stagecoach Plaza 4 8.78 NAP
37 RFC Today's Man Oxford Valley 4 8.78 NAP
38 CIBC Parkway Corporate Plaza 138 7 8.78 NAP
39 MID Lexington Commons Apartments 4 8.78 A
40 MID Regal Cinema 4 8.78 NAP
41 MID One Airport Center Office Building 7 8.78 A
42 MID San Pablo Apartments 7 8.78 A
43 MID Oaks of Ashford Point Apartments 4 18.78 A
44 CIBC Comfort Inn - Philadelphia Airport 7 8.78 NAP
45 MID Grouse Run Apartments 7 8.78 A
46 RFC Avanex Building 4 8.78 NAP
47 MID The Regents Cove Apartments 4 8.78 A
48 CIBC 156 10-40 Cross Bay Boulevard 7 8.78 NAP
49 MID Freehold Executive Center 4 8.78 NAP
50 MID K-Mart (D) 4 18.78 NAP
51 MID K-Mart (D) 4 18.78 NAP
52 MID Seton Chase Apartments 4 8.78 A
53 CIBC Tel Huron Shopping Center 7 8.78 NAP
54 MID Quality Inn Sports Complex 7 8.78 A
55 MID Ramada Limited NAP 8.78 NAP
56 MID Walker's Station Apartments 4 10.78 A
57 MID Saturn Electronics & Engineering 4 11.78 NAP
58 MID Plaza Pointe 4 17.96 A
59 RFC GAI-Tronics Corporation 4 8.78 NAP
60 CIBC 2600 Building 7 8.78 NAP
61 CIBC Hoyt's Cinemas 7 8.78 NAP
62 CIBC Advance Auto Parts - York, PA (III) 7 8.78 NAP
63 CIBC Advance Auto Parts - Harrisburg, PA
(Swatara) (III) 7 8.78 NAP
64 CIBC Advance Auto Parts - Steelton, PA (III) 7 8.78 NAP
65 CIBC Advance Auto Parts - Celina, OH (III) 7 8.78 NAP
II-36
<PAGE>
APPENDIX II
CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS
PREPAYMENT AND SERVICING INFORMATION
<CAPTION>
(Table Continued)
------------------------------------------------------------------------------------------------------------------------------------
Prepayment Code(10)
Loan Lockout
No. Seller Property Name(2) Seasoning(9) Period DEF YM5 YM1 YM 5 4.5 4 3.5
------------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C> <C> <C> <C> <C> <C> <C>
66 CIBC Advance Auto Parts - Youngstown, OH (III) 10 34 79
67 CIBC Advance Auto Parts - Warren, OH (III) 10 34 79
68 CIBC Advance Auto Parts - Atlanta, GA (III) 10 34 79
69 CIBC Advance Auto Parts - Penn Hills, PA (III) 10 34 79
70 CIBC Advance Auto Parts - Pontotoc, MS (III) 10 34 79
71 MID Hampton Inn Maple Grove 20 89 87
72 RFC Maple Tree Mall 5 29 87
73 MID The Sterling Falls Apartments 20 35 81
74 RFC Stelton Shopping Center 12 36 80
75 CIBC Parkview Towers 6 30 84
76 CIBC Unilab Building 5 29 84
77 MID Cambridge Apartments 19 59 57
78 MID Tempe Plaza 5 35 81
79 RFC Byram Self-Storage 3 27 149
80 MID Sixth Street Building 20 59 54
81 MID Lake Pine Apartments 21 59 57
82 RFC Las Lomas Apartments 6 30 146
83 RFC Pinellas Industrial Center 4 28 88
84 CIBC Mount Joy Square 9 33 80
85 MID Town & Country Apartments (Phase II) 22 59 54
86 MID Bartles Corner Business Park 5 36 80
87 RFC Jeffery Manor Shopping Center 3 27 89
88 MID Eckerd's Drug Store 8 36 77
89 MID Clayton Apartments and Duplexes 22 59 54
90 MID Regal Cinemas 12-Screen Movie Theatre 3 36 92
91 RFC 1506 N. Lee Trevino 4 28 208
92 MID Eckerd Pharmacy 8 36 77
93 MID Kroger Grocery Store 19 59 57
94 CIBC Datatec Warehouse 8 32 81
95 MID Legacy Business Park Medical Office 8 (E) 23 59 54
96 MID Legacy Business Park Medical Office
- 4 (E) 23 59 54
97 MID East Los Angeles Retail Center 21 59 54
98 MID Acadia Park Apartments 22 59 54
99 MID Eckerd's Drug Store 8 36 77
100 MID Dana Innovations 5 35 81
101 MID Eckerd's Drug Store 8 36 77
102 RFC Oregon Court (F) 5 29 147
103 RFC Oregon Arms (F) 5 29 147
104 MID Eckerd Drugs 8 36 80
105 CIBC Dicks Clothing and Sporting Goods 7 31 82
106 CIBC Sugarland Shopping Center 10 34 79
107 MID Eckerd Drug Store 5 36 80
108 RFC Bassett Furniture Store 3 27 89
109 CIBC Oak Leaf West 11 35 78
110 CIBC 2000 White Elks Springs Court 4 28 85
111 CIBC Triangle Shopping Center 5 29 84
112 CIBC Northern Medical Offices 11 35 78
113 MID Bronco Apartments 21 47 66
114 MID K-Mart 5 35 201
115 RFC Villa Eleni 2 26 90
116 MID Perkins Place & Fox Ridge (IV) 3 36 77
117 MID Barrington Hills Apartments (IV) 3 36 77
118 MID McDuffee Brook Place (IV) 3 36 77
119 MID Kearsarge Apartments (IV) 3 36 77
120 RFC Agawam Industrial Building 3 27 89
121 CIBC Tampa Multifamily Portfolio 5 29 84
122 RFC Park Place II Office Building 4 28 88
123 MID The Sequoia Institute 5 35 81
124 MID Staples 6 36 80
125 MID Brookwood Townhomes 4 36 56
II-37
<PAGE>
APPENDIX II
CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS
PREPAYMENT AND SERVICING INFORMATION
<CAPTION>
(Table Continued)
-----------------------------------------------------------------------------------------------------------
Prepayment Code(10)
Total
Loan Admin Cost YM
No. Seller Property Name(2) 3 2.5 2 1 Open (bps) (11) Code (12)
-----------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C> <C> <C> <C>
66 CIBC Advance Auto Parts - Youngstown, OH (III) 7 8.78 NAP
67 CIBC Advance Auto Parts - Warren, OH (III) 7 8.78 NAP
68 CIBC Advance Auto Parts - Atlanta, GA (III) 7 8.78 NAP
69 CIBC Advance Auto Parts - Penn Hills, PA (III) 7 8.78 NAP
70 CIBC Advance Auto Parts - Pontotoc, MS (III) 7 8.78 NAP
71 MID Hampton Inn Maple Grove 4 18.78 A
72 RFC Maple Tree Mall 4 8.78 NAP
73 MID The Sterling Falls Apartments 4 18.78 A
74 RFC Stelton Shopping Center 4 8.78 NAP
75 CIBC Parkview Towers 7 8.78 NAP
76 CIBC Unilab Building 7 8.78 NAP
77 MID Cambridge Apartments 4 8.78 A
78 MID Tempe Plaza 4 18.78 NAP
79 RFC Byram Self-Storage 4 8.78 NAP
80 MID Sixth Street Building 7 8.78 A
81 MID Lake Pine Apartments 4 8.78 A
82 RFC Las Lomas Apartments 4 8.78 NAP
83 RFC Pinellas Industrial Center 4 8.78 NAP
84 CIBC Mount Joy Square 7 8.78 NAP
85 MID Town & Country Apartments (Phase II) 7 8.78 A
86 MID Bartles Corner Business Park 4 8.78 NAP
87 RFC Jeffery Manor Shopping Center 4 8.78 NAP
88 MID Eckerd's Drug Store 7 8.78 NAP
89 MID Clayton Apartments and Duplexes 7 8.78 A
90 MID Regal Cinemas 12-Screen Movie Theatre 4 16.78 NAP
91 RFC 1506 N. Lee Trevino 4 9.78 NAP
92 MID Eckerd Pharmacy 7 8.78 NAP
93 MID Kroger Grocery Store 4 8.78 A
94 CIBC Datatec Warehouse 7 8.78 NAP
95 MID Legacy Business Park Medical Office 8 (E) 7 13.78 A
96 MID Legacy Business Park Medical Office
- 4 (E) 7 13.78 A
97 MID East Los Angeles Retail Center 7 18.78 A
98 MID Acadia Park Apartments 7 8.78 A
99 MID Eckerd's Drug Store 7 8.78 NAP
100 MID Dana Innovations 4 18.78 NAP
101 MID Eckerd's Drug Store 7 8.78 NAP
102 RFC Oregon Court (F) 4 8.78 NAP
103 RFC Oregon Arms (F) 4 8.78 NAP
104 MID Eckerd Drugs 4 8.78 NAP
105 CIBC Dicks Clothing and Sporting Goods 7 8.78 NAP
106 CIBC Sugarland Shopping Center 7 8.78 NAP
107 MID Eckerd Drug Store 4 8.78 NAP
108 RFC Bassett Furniture Store 4 11.28 NAP
109 CIBC Oak Leaf West 7 8.78 NAP
110 CIBC 2000 White Elks Springs Court 7 8.78 NAP
111 CIBC Triangle Shopping Center 7 8.78 NAP
112 CIBC Northern Medical Offices 7 8.78 NAP
113 MID Bronco Apartments 7 18.78 A
114 MID K-Mart 4 18.78 NAP
115 RFC Villa Eleni 4 8.78 NAP
116 MID Perkins Place & Fox Ridge (IV) 7 18.78 NAP
117 MID Barrington Hills Apartments (IV) 7 18.78 NAP
118 MID McDuffee Brook Place (IV) 7 18.78 NAP
119 MID Kearsarge Apartments (IV) 7 18.78 NAP
120 RFC Agawam Industrial Building 4 11.28 NAP
121 CIBC Tampa Multifamily Portfolio 7 8.78 NAP
122 RFC Park Place II Office Building 4 8.78 NAP
123 MID The Sequoia Institute 4 18.78 NAP
124 MID Staples 4 8.78 NAP
125 MID Brookwood Townhomes 4 8.78 NAP
II-37
<PAGE>
APPENDIX II
CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS
PREPAYMENT AND SERVICING INFORMATION
<CAPTION>
(Table Continued)
------------------------------------------------------------------------------------------------------------------------------------
Prepayment Code(10)
Loan Lockout
No. Seller Property Name(2) Seasoning(9) Period DEF YM5 YM1 YM 5 4.5 4 3.5
------------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C> <C> <C> <C> <C> <C> <C>
126 MID Staples Office Supply Store 9 36 80
127 CIBC Jefferson Pilot Financial Center 5 29 84
128 MID Eckerd Drug Store 6 36 80
129 MID Staples Property 9 36 80
130 MID CVS Drugstore 7 36 200
131 CIBC Maple Building 8 32 81
132 MID Woodward Avenue Office Building 2 36 80
133 RFC Alameda Towne Centre 3 27 209
134 CIBC Park Place Apartments 9 33 80
135 CIBC 244-48 East 117th Street 11 35 78
136 MID Prudential Office Building 5 59 54
137 MID 1/2 Price Store 8 35 81
138 MID Sunshine Square Shopping Center 20 47 66
139 RFC Westfair Center 3 27 89
140 CIBC Bell Gardens Shopping Center 9 33 80
141 MID Staples 7 36 80
142 CIBC Morgan Garden Apartments 4 28 85
143 CIBC Colonial Garden Apartments 5 29 84
144 MID 170 West Road 6 36 80
145 RFC Lamar Industrial Center 4 28 88
146 MID Columbus Plaza Shopping Center 7 36 80
147 RFC Lakeshore Village Office Complex 5 29 87
148 MID The Lucent Technologies Building 4 36 80
149 MID Leonard Professional Building 5 36 80
150 CIBC Cross River Mill 9 33 80
151 MID Steele's Market 5 59 57
152 CIBC The Commonwealth Building 9 33 80
153 CIBC Gateway 2000 - Hobart 11 35 78
154 MID Frolics Plaza 3 36 80
155 RFC Lorain Apartments 5 29 87
156 RFC Opdyke Investments 3 27 89
157 MID Sungard Financial Systems Office Property 9 35 81
158 RFC 420 Clinton Avenue 20 47 67
159 CIBC Village Shoppes of Paradise Beach 11 35 78
160 MID Tiscor Corporate Office Building 19 59 57
161 MID Omnicare Building 7 36 80
162 CIBC Best Western 3 27 86
163 RFC Ironwood Apartments 7 48 65
164 RFC Crossroads South Shopping Center 3 27 89
165 MID West Wind Apartments Phase IV 7 36 80
166 CIBC Chastain Pines Apartments 9 33 80
167 MID 166 South River Road 19 59 57
168 CIBC Grayco Apartments 5 29 84
169 RFC Mill Road Warehouse 4 28 88
170 MID Reseda Retail Building 21 59 57
171 MID Mesa Engineering Systems, Inc. 19 59 57
172 MID Concord Garden Apartments 4 36 80
173 RFC 233 Jamaica Avenue 20 47 67
174 MID Goffstown Village Apartments (V) 22 59 54
175 MID Maple Leaf Apartments (V) 22 59 54
176 CIBC Gateway 2000 - Columbia 11 35 78
177 RFC Kenworthy Medical Building 3 27 209
178 MID Lakes Mini Storage 6 59 54
179 MID Town & Country Apartments Phase I 22 59 54
180 MID Tucson East Apartments 19 59 57
181 RFC Pal Ex, Inc. 4 28 88
182 RFC 312-332 East Rosecrans Avenue 5 48 67
183 MID Building 35 - Corporate Woods 9 35 81
184 RFC Art Museum Apartments 2 26 90
185 CIBC Gateway 2000 - Henderson 11 35 78
II-38
<PAGE>
APPENDIX II
CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS
PREPAYMENT AND SERVICING INFORMATION
<CAPTION>
(Table Continued)
-----------------------------------------------------------------------------------------------------------
Prepayment Code(10)
Total
Loan Admin Cost YM
No. Seller Property Name(2) 3 2.5 2 1 Open (bps) (11) Code (12)
-----------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C> <C> <C> <C>
126 MID Staples Office Supply Store 4 8.78 NAP
127 CIBC Jefferson Pilot Financial Center 7 8.78 NAP
128 MID Eckerd Drug Store 4 18.78 NAP
129 MID Staples Property 4 8.78 NAP
130 MID CVS Drugstore 4 8.78 NAP
131 CIBC Maple Building 7 8.78 NAP
132 MID Woodward Avenue Office Building 4 8.78 NAP
133 RFC Alameda Towne Centre 4 11.28 NAP
134 CIBC Park Place Apartments 7 8.78 NAP
135 CIBC 244-48 East 117th Street 7 8.78 NAP
136 MID Prudential Office Building 7 8.78 A
137 MID 1/2 Price Store 4 8.78 NAP
138 MID Sunshine Square Shopping Center 7 8.78 D
139 RFC Westfair Center 4 8.78 NAP
140 CIBC Bell Gardens Shopping Center 7 8.78 NAP
141 MID Staples 4 8.78 NAP
142 CIBC Morgan Garden Apartments 7 8.78 NAP
143 CIBC Colonial Garden Apartments 7 8.78 NAP
144 MID 170 West Road 4 18.78 NAP
145 RFC Lamar Industrial Center 4 11.28 NAP
146 MID Columbus Plaza Shopping Center 4 8.78 NAP
147 RFC Lakeshore Village Office Complex 4 8.78 NAP
148 MID The Lucent Technologies Building 4 8.78 NAP
149 MID Leonard Professional Building 4 18.78 NAP
150 CIBC Cross River Mill 7 8.78 NAP
151 MID Steele's Market 4 8.78 A
152 CIBC The Commonwealth Building 7 8.78 NAP
153 CIBC Gateway 2000 - Hobart 7 8.78 NAP
154 MID Frolics Plaza 4 8.78 NAP
155 RFC Lorain Apartments 4 8.78 NAP
156 RFC Opdyke Investments 4 8.78 NAP
157 MID Sungard Financial Systems Office Property 4 18.78 NAP
158 RFC 420 Clinton Avenue 6 8.78 B
159 CIBC Village Shoppes of Paradise Beach 7 8.78 NAP
160 MID Tiscor Corporate Office Building 4 8.78 A
161 MID Omnicare Building 4 8.78 NAP
162 CIBC Best Western 7 8.78 NAP
163 RFC Ironwood Apartments 7 8.78 B
164 RFC Crossroads South Shopping Center 4 8.78 NAP
165 MID West Wind Apartments Phase IV 4 8.78 NAP
166 CIBC Chastain Pines Apartments 7 8.78 NAP
167 MID 166 South River Road 4 8.78 A
168 CIBC Grayco Apartments 7 8.78 NAP
169 RFC Mill Road Warehouse 4 8.78 NAP
170 MID Reseda Retail Building 4 8.78 A
171 MID Mesa Engineering Systems, Inc. 4 8.78 A
172 MID Concord Garden Apartments 4 8.78 NAP
173 RFC 233 Jamaica Avenue 6 8.78 B
174 MID Goffstown Village Apartments (V) 7 8.78 A
175 MID Maple Leaf Apartments (V) 7 8.78 A
176 CIBC Gateway 2000 - Columbia 7 8.78 NAP
177 RFC Kenworthy Medical Building 4 11.28 NAP
178 MID Lakes Mini Storage 7 18.78 A
179 MID Town & Country Apartments Phase I 7 8.78 A
180 MID Tucson East Apartments 4 16.78 A
181 RFC Pal Ex, Inc. 4 11.28 NAP
182 RFC 312-332 East Rosecrans Avenue 5 8.78 B
183 MID Building 35 - Corporate Woods 4 8.78 NAP
184 RFC Art Museum Apartments 4 8.78 NAP
185 CIBC Gateway 2000 - Henderson 7 8.78 NAP
II-38
<PAGE>
APPENDIX II
CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS
PREPAYMENT AND SERVICING INFORMATION
<CAPTION>
(Table Continued)
------------------------------------------------------------------------------------------------------------------------------------
Prepayment Code(10)
Loan Lockout
No. Seller Property Name(2) Seasoning(9) Period DEF YM5 YM1 YM 5 4.5 4 3.5
------------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C> <C> <C> <C> <C> <C> <C>
186 MID Helicomb International Plant 19 47 66
187 CIBC Gateway 2000 - Chattanooga 11 35 78
188 MID U-Stor Facility 21 119 114
189 MID 17-33 Elm Street 3 36 80
190 RFC Montwood Village Shopping Center 3 27 209
191 RFC D Boys Office Building 2 26 90
192 MID U-Stor Facility 21 119 114
193 MID 43 North Road 19 59 57
194 RFC Park Apartments 4 28 88
195 MID The Champion Gardens Apartments 6 36 140
196 MID 168 South River Road 19 59 57
197 RFC The Pines Business Park 5 29 87
198 MID U-Stor Winchester II 21 119 114
199 MID Knowledge Beginnings (VI) 3 36 80
200 MID Knowledge Beginnings (VI) 3 36 80
201 CIBC 233, 235, 237 East 111th Street 11 35 78
202 RFC Sunset Shopping Center 3 27 89
203 MID Lauderhill Plaza 19 59 57
204 RFC 14401 South San Pedro Street 5 48 67
205 RFC Woods Cross Self Storage 3 27 89
206 MID Fresno Self Storage 20 59 57
207 MID Crosstown Square Shopping Center 9 35 81
208 CIBC 112-116 East 103rd Street 11 35 78
209 MID Leon Trace Apartments 21 47 66
210 RFC Southern Oaks Apartments 27 119 55
211 RFC Middletown Industrial 3 27 89
212 RFC 401-611 Braker Lane 1 25 91
213 RFC Mandell Place 2 48 12 12
214 MID The Allendale Village Apartments 19 119 117
215 RFC Roswell Point Shopping Center 3 27 89
216 RFC Royal Apartments 11 48 65
217 RFC 402 - 406 Albee Square 20 47 66
218 RFC Mansfield Retail Center 4 28 88
219 RFC 224 South 3rd Brooklyn 8 48 65
220 MID Circuit City Land 7 36 80
221 RFC Charles Garden Apartments 11 48 65
222 RFC Blockbuster Video 3 47 69
223 RFC 16-10 Caffrey Avenue 20 47 66
224 RFC 650 E 182 St 25 179 55
225 RFC Temple Apartments 26 119 54
TOTAL/WEIGHTED AVERAGE 10
II-39
<PAGE>
APPENDIX II
CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS
PREPAYMENT AND SERVICING INFORMATION
<CAPTION>
(Table Continued)
-----------------------------------------------------------------------------------------------------------
Prepayment Code(10)
Total
Loan Admin Cost YM
No. Seller Property Name(2) 3 2.5 2 1 Open (bps) (11) Code (12)
-----------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C> <C> <C> <C>
186 MID Helicomb International Plant 7 8.78 D
187 CIBC Gateway 2000 - Chattanooga 7 8.78 NAP
188 MID U-Stor Facility 7 8.78 A
189 MID 17-33 Elm Street 4 8.78 NAP
190 RFC Montwood Village Shopping Center 4 11.28 NAP
191 RFC D Boys Office Building 4 8.78 NAP
192 MID U-Stor Facility 7 8.78 A
193 MID 43 North Road 4 8.78 C
194 RFC Park Apartments 4 8.78 NAP
195 MID The Champion Gardens Apartments 4 8.78 NAP
196 MID 168 South River Road 4 8.78 A
197 RFC The Pines Business Park 4 8.78 NAP
198 MID U-Stor Winchester II 7 8.78 A
199 MID Knowledge Beginnings (VI) 4 8.78 NAP
200 MID Knowledge Beginnings (VI) 4 8.78 NAP
201 CIBC 233, 235, 237 East 111th Street 7 8.78 NAP
202 RFC Sunset Shopping Center 4 8.78 NAP
203 MID Lauderhill Plaza 4 8.78 A
204 RFC 14401 South San Pedro Street 5 8.78 B
205 RFC Woods Cross Self Storage 4 8.78 NAP
206 MID Fresno Self Storage 4 8.78 A
207 MID Crosstown Square Shopping Center 4 18.78 NAP
208 CIBC 112-116 East 103rd Street 7 8.78 NAP
209 MID Leon Trace Apartments 7 18.78 A
210 RFC Southern Oaks Apartments 6 8.78 B
211 RFC Middletown Industrial 4 8.78 NAP
212 RFC 401-611 Braker Lane 4 11.28 NAP
213 RFC Mandell Place 12 12 20 4 11.28 NAP
214 MID The Allendale Village Apartments 4 18.78 A
215 RFC Roswell Point Shopping Center 4 8.78 NAP
216 RFC Royal Apartments 7 8.78 B
217 RFC 402 - 406 Albee Square 7 8.78 B
218 RFC Mansfield Retail Center 4 8.78 NAP
219 RFC 224 South 3rd Brooklyn 7 8.78 B
220 MID Circuit City Land 4 8.78 NAP
221 RFC Charles Garden Apartments 7 8.78 B
222 RFC Blockbuster Video 4 8.78 B
223 RFC 16-10 Caffrey Avenue 7 8.78 B
224 RFC 650 E 182 St 6 8.78 B
225 RFC Temple Apartments 7 8.78 B
TOTAL/WEIGHTED AVERAGE
II-39
</TABLE>
<PAGE>
APPENDIX II
CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS
ESCROW INFORMATION
<TABLE>
<CAPTION>
------------------------------------------------------------------------------------------------------------------------------------
Monthly(13) Upfront(14) 5/15/2000(15) Monthly(16) Upfront(17) 5/15/2000(18)
Loan Capex Capex Capex Insurance Insurance Insurance
No. Seller Property Name(2) Escrow Escrow Balance Escrow Escrow Balance
------------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C> <C>
1 MID Campus Apartments $376,200 $148,806 $18,733 $115,758
2 CIBC 17 John Street $2,313 $2,313 $6,959 $2,792 $5,583 $11,167
3 MID San Croix Apartments $2,355 $9,181
4 CIBC 4343 Commerce Court (A) (I) $7,040 $24,315 $248,146
5 CIBC 1051 North Kirk Road (A) (I) $1,833 $6,331 $64,613
6 CIBC Narco River Business Center (A) $1,090 $1,090 $5,479 $242 $967 $1,933
7 MID Ryder Integrated Logistics $20,000
8 CIBC Holiday Inn Rochester $33,242 $33,242 $66,597 $3,623 $21,737 $25,360
9 MID Nevada Street Apartments $75,000 $75,308
10 MID Camelot Apartments $2,439 $14,634
11 MID Neurocrine Biosciences $1,632 $14,690
12 MID CSC Office Building
13 MID Kinetic Systems Building (B)
14 MID Globix Corporation Building (B) $2,328 $30,260
15 CIBC Summit Square $1,673 $15,214 $2,500 $22,500
16 CIBC Bed, Bath & Beyond $742 $5,249
17 MID The Quidel Building $3,404 $13,617
18 MID Candletree Apartments $204,985 $208,198 $3,568 $31,251
19 CIBC Latham Crossing & Crossroads Plaza $1,180 $1,180 $1,178 $545 $5,454 $9,172
20 RFC Hampton Inn & Suites (II)
21 RFC Big Bowl/Wildfire (II)
22 MID Backlick Center South $698 $8,057
23 CIBC Willow Run Business Center II $3,318 $6,637 $33,183 $509 $3,565 $7,639
24 MID East Side Plaza $9,375 $9,472
25 RFC Ritchie Highway Shopping Center $430 $2,149 $2,579
26 CIBC Lincoln Park (C) $2,113 $4,074 $8,162 $2,872 $3,632 $7,263
27 CIBC Pompano Merchandise Mart (C) $4,075 $2,112 $4,230 $3,632 $2,872 $5,744
28 RFC Big Kmart Shopping Center $130,625 $1,391 $8,346 $16,692
29 RFC Marston Park Plaza $875 $875 $1,421 $4,263 $8,526
30 CIBC Union Center $5,719 $5,719 $22,982 $2,323 $6,968 $13,935
31 MID La Jolla Corporate Center $800 $5,601
32 CIBC Southlake Festival Shopping Center $1,974 $1,974 $7,928 $1,741 $5,223 $10,446
33 RFC HomeBase-Phoenix, AZ NAV
34 MID Hyatt Suites Hotel
35 RFC Holiday Square Shopping Center $607 $4,856 $7,284
36 RFC Stagecoach Plaza $1,407 $12,663 $12,663
37 RFC Today's Man Oxford Valley $2,250 $2,250 $9,469 $9,469
38 CIBC Parkway Corporate Plaza 138 $1,580 $1,580 $14,381 $1,397 $5,587 $15,365
39 MID Lexington Commons Apartments $800 $800
40 MID Regal Cinema
41 MID One Airport Center Office Building
42 MID San Pablo Apartments $500,000 $1,975 $19,752
43 MID Oaks of Ashford Point Apartments $230,000 $232,194 $2,313 $8,715
44 CIBC Comfort Inn - Philadelphia Airport $10,162 $10,162 $40,840 $2,206 $17,647 $24,265
45 MID Grouse Run Apartments $85,000 $1,560 $10,824
46 RFC Avanex Building $494 $5,924 $6,418
47 MID The Regents Cove Apartments $350,000 $121,972 $2,005 $8,019
48 CIBC 156 10-40 Cross Bay Boulevard $992 $992 $1,988 $6,350 $63,500 $57,085
49 MID Freehold Executive Center $14,750 $14,750 $347 $694
50 MID K-Mart (D)
51 MID K-Mart (D)
52 MID Seton Chase Apartments $24,381 $19,381 $1,836 $10,604
53 CIBC Tel Huron Shopping Center $1,203 $777 $1,505 $9,030 $18,919
54 MID Quality Inn Sports Complex $147,750 $4,851 $50,824
55 MID Ramada Limited $100,000 $105,224 $4,449 $11,956
56 MID Walker's Station Apartments $2,398 $10,313
57 MID Saturn Electronics & Engineering
58 MID Plaza Pointe $545 $2,548
59 RFC GAI-Tronics Corporation
60 CIBC 2600 Building $1,492 $1,492 $560 $1,084 $14,094 $4,827
61 CIBC Hoyt's Cinemas $388 $388 $778
II-40
<PAGE>
APPENDIX II
CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS
ESCROW INFORMATION
<CAPTION>
(Table Continued)
----------------------------------------------------------------------------------------------------------------------------------
Monthly(13) Upfront(14) 5/15/2000(15)
Replacement Replacement Replacement Monthly(16) Upfront(17) 5/15/2000(18)
Loan Reserve Reserve Reserve Tax Tax Tax
No. Seller Property Name(2) Escrow Escrow Balance Escrow Escrow Balance
----------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C> <C>
1 MID Campus Apartments $10,824 $1,246 $29,796 $123,414
2 CIBC 17 John Street $10,526 $31,578 $52,630
3 MID San Croix Apartments $21,455 $74,198
4 CIBC 4343 Commerce Court (A) (I) $76,015 $82,707 $30,355 $273,193
5 CIBC 1051 North Kirk Road (A) (I) $1,150 $2,518 $7,904 $71,135
6 CIBC Narco River Business Center (A) $18,839 $150,713 $113,035
7 MID Ryder Integrated Logistics
8 CIBC Holiday Inn Rochester $36,745 $193,180 $230,115
9 MID Nevada Street Apartments
10 MID Camelot Apartments $9,500 $38,170 $11,461 $442,000 $11,461
11 MID Neurocrine Biosciences $16,710 $30,627
12 MID CSC Office Building $2,295 $9,220 $25,750 $128,750
13 MID Kinetic Systems Building (B) $1,194 $5,972 $13,437 $124,636
14 MID Globix Corporation Building (B) $1,026 $5,129 $10,395 $93,554
15 CIBC Summit Square $17,529 $149,279
16 CIBC Bed, Bath & Beyond $10,298 $79,345
17 MID The Quidel Building $1,214 $4,858 $13,916 $27,831
18 MID Candletree Apartments $8,500 $19,046 $19,502 $122,023
19 CIBC Latham Crossing & Crossroads Plaza $6,370 $43,373 $44,831
20 RFC Hampton Inn & Suites (II) $12,198 $8,401 $58,800
21 RFC Big Bowl/Wildfire (II) $3,774 $26,399
22 MID Backlick Center South $2,185 $42,526 $10,915 $67,313
23 CIBC Willow Run Business Center II $22,027 $176,217 $86,059
24 MID East Side Plaza $2,348 $49,776 $30,490 $233,483
25 RFC Ritchie Highway Shopping Center $1,604 $1,604 $6,280 $50,239 $56,663
26 CIBC Lincoln Park (C) $12,990 $67,579 $81,096
27 CIBC Pompano Merchandise Mart (C) $13,516 $64,951 $77,942
28 RFC Big Kmart Shopping Center $1,297 $7,784 $8,522 $17,044 $17,054
29 RFC Marston Park Plaza $1,312 $3,937 $19,466 $77,864 $136,262
30 CIBC Union Center $30,000 $36,855 $147,419 $36,855
31 MID La Jolla Corporate Center $1,074 $5,404 $9,509 $19,018
32 CIBC Southlake Festival Shopping Center $58,563 $7,917 $31,667 $54,443
33 RFC HomeBase-Phoenix, AZ $1,399 NAV NAV
34 MID Hyatt Suites Hotel $20,497 $40,994
35 RFC Holiday Square Shopping Center $911 $3,644 $13,399 $13,399 $66,995
36 RFC Stagecoach Plaza $1,187 $8,657 $25,971 $25,971
37 RFC Today's Man Oxford Valley $1,318 $1,318 $11,918 $89,038 $100,956
38 CIBC Parkway Corporate Plaza 138 $22,844 $22,844 $9,987 $19,154 $11,415
39 MID Lexington Commons Apartments $4,292 $25,750 $4,590 $32,354
40 MID Regal Cinema $954 $3,833 $11,813 $70,875
41 MID One Airport Center Office Building $307 $7,594 $8,586 $3,027
42 MID San Pablo Apartments $4,167 $8,374 $8,314 $58,611
43 MID Oaks of Ashford Point Apartments $4,146 $12,473 $13,133 $45,966
44 CIBC Comfort Inn - Philadelphia Airport $40,313 $40,313 $18,897 $80,855 $99,487
45 MID Grouse Run Apartments $9,935 $38,609
46 RFC Avanex Building $902 $902 $5,225 $10,449 $15,674
47 MID The Regents Cove Apartments $5,667 $12,380 $16,886 $53,384
48 CIBC 156 10-40 Cross Bay Boulevard $15,125 $151,250 $166,375
49 MID Freehold Executive Center $1,090 $2,180 $14,339 $20,724
50 MID K-Mart (D)
51 MID K-Mart (D)
52 MID Seton Chase Apartments $4,771 $9,542 $14,821 $51,957
53 CIBC Tel Huron Shopping Center $364,491 $48,309 $8,092 $72,825 $75,872
54 MID Quality Inn Sports Complex $13,484 $11,671
55 MID Ramada Limited $6,145 $6,229
56 MID Walker's Station Apartments $7,555 $31,383
57 MID Saturn Electronics & Engineering
58 MID Plaza Pointe $1,005 $22,722 $4,287 $11,903
59 RFC GAI-Tronics Corporation $1,223 $4,893
60 CIBC 2600 Building $4,910 $9,820 $0
61 CIBC Hoyt's Cinemas
II-40
<PAGE>
APPENDIX II
CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS
ESCROW INFORMATION
<CAPTION>
(Table Continued)
------------------------------------------------------------------------------------------
Monthly(19) Upfront(20) 5/15/2000(21)
Loan TI/LC TI/LC TI/LC
No. Seller Property Name(2) Escrow Escrow Balance
------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C>
1 MID Campus Apartments
2 CIBC 17 John Street
3 MID San Croix Apartments
4 CIBC 4343 Commerce Court (A) (I) $10,845 $330,203
5 CIBC 1051 North Kirk Road (A) (I) $2,824 $85,979
6 CIBC Narco River Business Center (A) $4,583 $54,583 $73,737
7 MID Ryder Integrated Logistics $135,000 $135,000
8 CIBC Holiday Inn Rochester
9 MID Nevada Street Apartments
10 MID Camelot Apartments
11 MID Neurocrine Biosciences
12 MID CSC Office Building $8,333 $33,487
13 MID Kinetic Systems Building (B)
14 MID Globix Corporation Building (B)
15 CIBC Summit Square $3,292 $219,033
16 CIBC Bed, Bath & Beyond
17 MID The Quidel Building $4,688 $18,865
18 MID Candletree Apartments
19 CIBC Latham Crossing & Crossroads Plaza $2,533 $2,533 $2,533
20 RFC Hampton Inn & Suites (II)
21 RFC Big Bowl/Wildfire (II) $833
22 MID Backlick Center South
23 CIBC Willow Run Business Center II
24 MID East Side Plaza $4,746 $78,224
25 RFC Ritchie Highway Shopping Center
26 CIBC Lincoln Park (C) $5,480 $107,614 $116,025
27 CIBC Pompano Merchandise Mart (C) $7,613 $55,480 $61,365
28 RFC Big Kmart Shopping Center $2,600 $15,600
29 RFC Marston Park Plaza $8,234 $24,703
30 CIBC Union Center $11,667 $11,667 $46,880
31 MID La Jolla Corporate Center
32 CIBC Southlake Festival Shopping Center $5,522 $255,522 $275,159
33 RFC HomeBase-Phoenix, AZ $2,332 NAV
34 MID Hyatt Suites Hotel
35 RFC Holiday Square Shopping Center $75,000 $75,000
36 RFC Stagecoach Plaza $6,059
37 RFC Today's Man Oxford Valley $500,000 $499,500
38 CIBC Parkway Corporate Plaza 138 $10,000 $210,000 $281,984
39 MID Lexington Commons Apartments
40 MID Regal Cinema
41 MID One Airport Center Office Building $2,500 $182,685 $53,504
42 MID San Pablo Apartments
43 MID Oaks of Ashford Point Apartments
44 CIBC Comfort Inn - Philadelphia Airport
45 MID Grouse Run Apartments
46 RFC Avanex Building $4,506 $4,506
47 MID The Regents Cove Apartments
48 CIBC 156 10-40 Cross Bay Boulevard $4,686 $54,686 $13,192
49 MID Freehold Executive Center
50 MID K-Mart (D)
51 MID K-Mart (D)
52 MID Seton Chase Apartments
53 CIBC Tel Huron Shopping Center $3,667 $61
54 MID Quality Inn Sports Complex
55 MID Ramada Limited
56 MID Walker's Station Apartments
57 MID Saturn Electronics & Engineering
58 MID Plaza Pointe $4,000 $90,435
59 RFC GAI-Tronics Corporation
60 CIBC 2600 Building $8,894 $8,894 $22,786
61 CIBC Hoyt's Cinemas
II-40
<PAGE>
APPENDIX II
CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS
ESCROW INFORMATION
<CAPTION>
(Table Continued)
------------------------------------------------------------------------------------------------------------------------------------
Monthly(13) Upfront(14) 5/15/2000(15) Monthly(16) Upfront(17) 5/15/2000(18)
Loan Capex Capex Capex Insurance Insurance Insurance
No. Seller Property Name(2) Escrow Escrow Balance Escrow Escrow Balance
------------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C> <C>
62 CIBC Advance Auto Parts -
York, PA (III) $88 $88 $823
63 CIBC Advance Auto Parts - Harrisburg,
PA (Swatara) (III) $78 $78 $735
64 CIBC Advance Auto Parts -
Steelton, PA (III) $78 $78 $720
65 CIBC Advance Auto Parts -
Celina, OH (III) $71 $71 $581
66 CIBC Advance Auto Parts -
Youngstown, OH (III) $71 $71 $698
67 CIBC Advance Auto Parts -
Warren, OH (III) $71 $71 $661
68 CIBC Advance Auto Parts -
Atlanta, GA (III) $83 $83 $779
69 CIBC Advance Auto Parts -
Penn Hills, PA (III) $88 $88 $823
70 CIBC Advance Auto Parts -
Pontotoc, MS (III) $71 $71 $529
71 MID Hampton Inn Maple Grove $2,452
72 RFC Maple Tree Mall $7,031 $668 $2,004 $4,676
73 MID The Sterling Falls Apartments $13,800 $2,049 $5,852
74 RFC Stelton Shopping Center $25,509 $25,509 $1,133 $6,798 $5,977
75 CIBC Parkview Towers $2,865 $2,865 $26,780 $1,061 $13,792 $3,377
76 CIBC Unilab Building $682 $682 $2,727
77 MID Cambridge Apartments $697 $9,753
78 MID Tempe Plaza $840 $344
79 RFC Byram Self-Storage $2,045 $18,863 $22,101
80 MID Sixth Street Building $370 $3,487
81 MID Lake Pine Apartments $65,000 $0 $863 $3,014
82 RFC Las Lomas Apartments $2,400 $19,200 $31,200
83 RFC Pinellas Industrial Center $95,000 $95,000 $1,285 $2,571 $6,427
84 CIBC Mount Joy Square $828 $828 $6,688 $475 $4,753 $951
85 MID Town & Country Apartments (Phase II) $2,976 $32,354
86 MID Bartles Corner Business Park
87 RFC Jeffery Manor Shopping Center $22,375 $22,375 $525 $525 $1,575
88 MID Eckerd's Drug Store
89 MID Clayton Apartments and Duplexes $32,500 $6 $1,798 $6,662
90 MID Regal Cinemas 12-Screen Movie Theatre
91 RFC 1506 N. Lee Trevino $488 $3,906 $5,371
92 MID Eckerd Pharmacy
93 MID Kroger Grocery Store
94 CIBC Datatec Warehouse $1,188 $1,188 $8,318
95 MID Legacy Business Park Medical
Office 8 (E) $290 $2,687
96 MID Legacy Business Park Medical
Office - 4 (E) $217 $3,276
97 MID East Los Angeles Retail Center $5,978
98 MID Acadia Park Apartments $1,126 $42,186
99 MID Eckerd's Drug Store
100 MID Dana Innovations $325 $2,017
101 MID Eckerd's Drug Store
102 RFC Oregon Court (F) $572 $4,576 $6,864
103 RFC Oregon Arms (F) $5,000 $5,000 $351 $2,808 $4,212
104 MID Eckerd Drugs
105 CIBC Dicks Clothing and Sporting Goods
106 CIBC Sugarland Shopping Center $1,880 $1,880 $16,919 $2,815 $11,261 $32,660
107 MID Eckerd Drug Store
108 RFC Bassett Furniture Store
109 CIBC Oak Leaf West $477 $477 $4,829 $572 $4,572 $2,213
110 CIBC 2000 White Elks Springs Court $802 $802 $2,412 $230 $230 $3,454
111 CIBC Triangle Shopping Center $1,174 $1,174 $4,696 $817 $3,267 $15,957
112 CIBC Northern Medical Offices $590 $590 $5,898 $453 $2,716 $1,571
113 MID Bronco Apartments $1,453 $14,089
114 MID K-Mart $833 $5,000
115 RFC Villa Eleni $289 $1,734 $2,023
116 MID Perkins Place & Fox Ridge (IV) $8,719 $8,719 $350 $1,452
117 MID Barrington Hills Apartments (IV) $7,072 $3,119 $125 $519
118 MID McDuffee Brook Place (IV) $4,340 $4,340 $174 $723
119 MID Kearsarge Apartments (IV) $3,119 $7,072 $284 $1,177
120 RFC Agawam Industrial Building $464 $1,856 $2,785
II-41
<PAGE>
APPENDIX II
CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS
ESCROW INFORMATION
<CAPTION>
(Table Continued)
----------------------------------------------------------------------------------------------------------------------------------
Monthly(13) Upfront(14) 5/15/2000(15)
Replacement Replacement Replacement Monthly(16) Upfront(17) 5/15/2000(18)
Loan Reserve Reserve Reserve Tax Tax Tax
No. Seller Property Name(2) Escrow Escrow Balance Escrow Escrow Balance
----------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C> <C>
62 CIBC Advance Auto Parts -
York, PA (III) $1,816 $3,032
63 CIBC Advance Auto Parts - Harrisburg,
PA (Swatara) (III) $1,621 $2,707
64 CIBC Advance Auto Parts -
Steelton, PA (III) $1,589 $2,653
65 CIBC Advance Auto Parts -
Celina, OH (III) $1,281 $2,139
66 CIBC Advance Auto Parts -
Youngstown, OH (III) $1,540 $2,572
67 CIBC Advance Auto Parts -
Warren, OH (III) $1,459 $2,436
68 CIBC Advance Auto Parts -
Atlanta, GA (III) $1,719 $2,870
69 CIBC Advance Auto Parts -
Penn Hills, PA (III) $1,816 $3,032
70 CIBC Advance Auto Parts -
Pontotoc, MS (III) $1,167 $1,949
71 MID Hampton Inn Maple Grove $159,146 $20,416 $59,609
72 RFC Maple Tree Mall $811 $3,243 $8,258 $24,744 $57,806
73 MID The Sterling Falls Apartments $3,150 $3,162 $12,685 $34,992
74 RFC Stelton Shopping Center $803 $8,829 $6,500 $26,000 $18,415
75 CIBC Parkview Towers $11,875 $36,000 $4,738 $23,690 $42,642
76 CIBC Unilab Building $16,250 $16,250
77 MID Cambridge Apartments $2,000 $14,004 $4,919 $11,231
78 MID Tempe Plaza $878 $3,528 $4,704 $4,704
79 RFC Byram Self-Storage $691 $1,382 $1,619 $9,992 $5,896
80 MID Sixth Street Building $578 $11,246 $1,751 $3,543
81 MID Lake Pine Apartments $7,650 $64,802 $4,924 $31,737
82 RFC Las Lomas Apartments $4,791 $4,791 $23,958 $4,298 $4,298 $25,788
83 RFC Pinellas Industrial Center $1,554 $4,662 $4,506 $18,238 $31,545
84 CIBC Mount Joy Square $2,907 $4,646 $17,602
85 MID Town & Country Apartments (Phase II) $4,167 $89,820 $2,875 $21,264
86 MID Bartles Corner Business Park $100 $400 $7,255
87 RFC Jeffery Manor Shopping Center $1,235 $1,235 $3,453 $13,881 $27,762 $55,524
88 MID Eckerd's Drug Store
89 MID Clayton Apartments and Duplexes $2,681 $24,833 $2,947 $29,720
90 MID Regal Cinemas 12-Screen Movie Theatre $647 $1,295 $1,078 $497
91 RFC 1506 N. Lee Trevino $594 $1,781 $3,620 $10,861 $21,721
92 MID Eckerd Pharmacy
93 MID Kroger Grocery Store $488 $8,987
94 CIBC Datatec Warehouse $453 $5,430 $2,264
95 MID Legacy Business Park Medical
Office 8 (E) $215 $4,865 $1,864 $7,767
96 MID Legacy Business Park Medical
Office - 4 (E) $120 $2,715 $1,089 $3,988
97 MID East Los Angeles Retail Center $410 $8,406 $1,936 $13,827
98 MID Acadia Park Apartments $4,000 $54,647 $2,139 $12,836
99 MID Eckerd's Drug Store
100 MID Dana Innovations $360 $1,441 $3,321 $2,714
101 MID Eckerd's Drug Store
102 RFC Oregon Court (F) $2,400 $2,400 $12,000
103 RFC Oregon Arms (F) $1,840 $1,840 $9,200
104 MID Eckerd Drugs $136 $954
105 CIBC Dicks Clothing and Sporting Goods
106 CIBC Sugarland Shopping Center $60,771 $1,602 $16,021 $10,009
107 MID Eckerd Drug Store $140 $560
108 RFC Bassett Furniture Store $328 $656 $6,507 $26,028 $39,042
109 CIBC Oak Leaf West $5,625 $5,778 $5,956 $19,283 $7,069
110 CIBC 2000 White Elks Springs Court $2,710 $18,968 $21,624
111 CIBC Triangle Shopping Center $12,500 $3,398 $17,747 $9,114
112 CIBC Northern Medical Offices $9,500 $3,086 $21,583 $12,715
113 MID Bronco Apartments $5,188 $31,217 $4,499 $30,323
114 MID K-Mart $1,081 $4,343
115 RFC Villa Eleni $363 $363 $2,144 $4,289 $6,433
116 MID Perkins Place & Fox Ridge (IV) $742 $1,484 $1,734 $9,896
117 MID Barrington Hills Apartments (IV) $266 $531 $620 $3,540
118 MID McDuffee Brook Place (IV) $369 $739 $863 $4,926
119 MID Kearsarge Apartments (IV) $602 $1,204 $1,407 $8,026
120 RFC Agawam Industrial Building $1,435 $2,871 $4,380 $21,899 $4,380
II-41
<PAGE>
APPENDIX II
CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS
ESCROW INFORMATION
<CAPTION>
(Table Continued)
--------------------------------------------------------------------------------------------
Monthly(19) Upfront(20) 5/15/2000(21)
Loan TI/LC TI/LC TI/LC
No. Seller Property Name(2) Escrow Escrow Balance
--------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C>
62 CIBC Advance Auto Parts -
York, PA (III)
63 CIBC Advance Auto Parts - Harrisburg,
PA (Swatara) (III)
64 CIBC Advance Auto Parts -
Steelton, PA (III)
65 CIBC Advance Auto Parts -
Celina, OH (III)
66 CIBC Advance Auto Parts -
Youngstown, OH (III)
67 CIBC Advance Auto Parts -
Warren, OH (III)
68 CIBC Advance Auto Parts -
Atlanta, GA (III)
69 CIBC Advance Auto Parts -
Penn Hills, PA (III)
70 CIBC Advance Auto Parts -
Pontotoc, MS (III)
71 MID Hampton Inn Maple Grove
72 RFC Maple Tree Mall $2,133 $50,000 $58,296
73 MID The Sterling Falls Apartments
74 RFC Stelton Shopping Center $2,406 $28,000 $54,555
75 CIBC Parkview Towers
76 CIBC Unilab Building $3,000 $3,000 $12,000
77 MID Cambridge Apartments
78 MID Tempe Plaza
79 RFC Byram Self-Storage
80 MID Sixth Street Building $3,000 $58,368
81 MID Lake Pine Apartments
82 RFC Las Lomas Apartments
83 RFC Pinellas Industrial Center $2,475 $75,000 $44,732
84 CIBC Mount Joy Square $1,663 $1,663 $13,436
85 MID Town & Country Apartments (Phase II)
86 MID Bartles Corner Business Park $25,000 $25,351
87 RFC Jeffery Manor Shopping Center $3,020 $3,020 $84,061
88 MID Eckerd's Drug Store
89 MID Clayton Apartments and Duplexes
90 MID Regal Cinemas 12-Screen Movie Theatre
91 RFC 1506 N. Lee Trevino
92 MID Eckerd Pharmacy
93 MID Kroger Grocery Store
94 CIBC Datatec Warehouse
95 MID Legacy Business Park Medical
Office 8 (E) $500 $11,315
96 MID Legacy Business Park Medical
Office - 4 (E) $333 $7,535
97 MID East Los Angeles Retail Center $1,250 $25,627
98 MID Acadia Park Apartments
99 MID Eckerd's Drug Store
100 MID Dana Innovations $1,500 $6,000
101 MID Eckerd's Drug Store
102 RFC Oregon Court (F)
103 RFC Oregon Arms (F)
104 MID Eckerd Drugs
105 CIBC Dicks Clothing and Sporting Goods
106 CIBC Sugarland Shopping Center $2,703 $52,703 $74,326
107 MID Eckerd Drug Store
108 RFC Bassett Furniture Store $919 $1,838
109 CIBC Oak Leaf West $2,917 $52,917 $80,899
110 CIBC 2000 White Elks Springs Court $2,500 $52,500 $57,974
111 CIBC Triangle Shopping Center
112 CIBC Northern Medical Offices
113 MID Bronco Apartments
114 MID K-Mart
115 RFC Villa Eleni
116 MID Perkins Place & Fox Ridge (IV)
117 MID Barrington Hills Apartments (IV)
118 MID McDuffee Brook Place (IV)
119 MID Kearsarge Apartments (IV)
120 RFC Agawam Industrial Building $1,053 $2,105
II-41
<PAGE>
APPENDIX II
CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS
ESCROW INFORMATION
<CAPTION>
(Table Continued)
------------------------------------------------------------------------------------------------------------------------------------
Monthly(13) Upfront(14) 5/15/2000(15) Monthly(16) Upfront(17) 5/15/2000(18)
Loan Capex Capex Capex Insurance Insurance Insurance
No. Seller Property Name(2) Escrow Escrow Balance Escrow Escrow Balance
------------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C> <C>
121 CIBC Tampa Multifamily Portfolio $2,604 $2,604 $10,463 $1,083 $3,250 $6,500
122 RFC Park Place II Office Building $182 $912 $542
123 MID The Sequoia Institute
124 MID Staples $269 $2,155
125 MID Brookwood Townhomes $38,000 $38,426 $457 $0
126 MID Staples Office Supply Store
127 CIBC Jefferson Pilot Financial Center $736 $736 $595 $1,288 $3,864 $7,728
128 MID Eckerd Drug Store
129 MID Staples Property
130 MID CVS Drugstore $2,125
131 CIBC Maple Building $894 $894 $6,260 $1,240 $11,160 $9,433
132 MID Woodward Avenue Office Building $445 $4,452
133 RFC Alameda Towne Centre $418 $2,091 $2,928
134 CIBC Park Place Apartments $1,667 $1,667 $6,735 $822 $8,222 $3,514
135 CIBC 244-48 East 117th Street $854 $854 $8,542 $409 $1,634 $5,312
136 MID Prudential Office Building $236 $2,124
137 MID 1/2 Price Store $22,375 $22,375 $541 $4,871
138 MID Sunshine Square Shopping Center $1,438 $715 $8,585
139 RFC Westfair Center $8,871 $8,871
140 CIBC Bell Gardens Shopping Center $390 $390 $3,121 $917 $4,583 $11,000
141 MID Staples $269 $2,155
142 CIBC Morgan Garden Apartments $2,292 $6,788 $1,048 $2,095 $1,048
143 CIBC Colonial Garden Apartments $1,521 $1,521 $5,961 $1,086 $3,257 $6,514
144 MID 170 West Road $244 $1,334
145 RFC Lamar Industrial Center $4,938 $4,938 $579 $4,632 $6,369
146 MID Columbus Plaza Shopping Center $232 $1,391
147 RFC Lakeshore Village Office Complex $431 $4,741 $1,590
148 MID The Lucent Technologies Building $212 $1,061
149 MID Leonard Professional Building $203 $875
150 CIBC Cross River Mill $917 $917 $7,333 $717 $7,495 $4,474
151 MID Steele's Market
152 CIBC The Commonwealth Building $468 $468 $3,746 $193 $580 $1,933
153 CIBC Gateway 2000 - Hobart $67 $67 $667 $49 $293 $731
154 MID Frolics Plaza $64,700 $64,700 $319 $3,509
155 RFC Lorain Apartments $568 $1,136 $3,408
156 RFC Opdyke Investments $258 $3,348 $294
157 MID Sungard Financial Systems
Office Property
158 RFC 420 Clinton Avenue $8,750 $8,750 $1,347 $3,963 $13,557
159 CIBC Village Shoppes of Paradise Beach $394 $394 $3,944 $676 $1,750 $5,414
160 MID Tiscor Corporate Office Building $153 $2,299
161 MID Omnicare Building
162 CIBC Best Western $2,640 $2,640 $5,298 $917 $5,500 $6,417
163 RFC Ironwood Apartments $481 $1,443 $4,329
164 RFC Crossroads South Shopping Center $2,125 $2,125 $578 $5,780 $6,936
165 MID West Wind Apartments Phase IV $259 $2,813
166 CIBC Chastain Pines Apartments $1,646 $1,646 $13,167 $818 $8,999 $19,376
167 MID 166 South River Road $207 $1,657
168 CIBC Grayco Apartments $2,167 $2,167 $8,702 $508 $2,030 $3,553
169 RFC Mill Road Warehouse $46,813 $46,813 $759 $9,108 $1,887
170 MID Reseda Retail Building $629 $9,746
171 MID Mesa Engineering Systems, Inc. $479 $4,438
172 MID Concord Garden Apartments $34,871 $34,871 $1,025 $5,126
173 RFC 233 Jamaica Avenue $9,375 $9,375 $1,060 $3,179 $10,710
174 MID Goffstown Village Apartments (V) $312 $2,844
175 MID Maple Leaf Apartments (V) $234 $2,133
II-42
<PAGE>
APPENDIX II
CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS
ESCROW INFORMATION
<CAPTION>
(Table Continued)
-----------------------------------------------------------------------------------------------------------------------------------
Monthly(13) Upfront(14) 5/15/2000(15)
Replacement Replacement Replacement Monthly(16) Upfront(17) 5/15/2000(18)
Loan Reserve Reserve Reserve Tax Tax Tax
No. Seller Property Name(2) Escrow Escrow Balance Escrow Escrow Balance
-----------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C> <C>
121 CIBC Tampa Multifamily Portfolio $13,750 $13,750 $2,833 $11,333 $19,833
122 RFC Park Place II Office Building $533 $1,600 $2,135 $8,542 $14,863
123 MID The Sequoia Institute $846 $3,385
124 MID Staples $301 $1,503
125 MID Brookwood Townhomes $3,361 $14,500
126 MID Staples Office Supply Store $301 $2,405
127 CIBC Jefferson Pilot Financial Center $11,000 $3,795 $3,795 $15,180
128 MID Eckerd Drug Store $136 $686
129 MID Staples Property $299 $2,393 $4,310 $47,413
130 MID CVS Drugstore $236 $1,426 $11,262
131 CIBC Maple Building $13,500 $3,500 $4,583 $27,500 $9,167
132 MID Woodward Avenue Office Building $380 $380 $2,431 $9,725
133 RFC Alameda Towne Centre $441 $883 $3,221 $12,883 $19,324
134 CIBC Park Place Apartments $4,302 $34,420 $15,214
135 CIBC 244-48 East 117th Street $313 $313 $2,426 $4,667 $11,645
136 MID Prudential Office Building $394 $1,574 $3,471 $24,295
137 MID 1/2 Price Store $6,434 $48,321
138 MID Sunshine Square Shopping Center $205 $3,991 $2,833 $11,282
139 RFC Westfair Center $200 $401 $3,332 $5,272 $11,936
140 CIBC Bell Gardens Shopping Center $1,683 $11,783 $8,417
141 MID Staples $301 $1,803
142 CIBC Morgan Garden Apartments $4,125 $7,868 $29,454 $47,716
143 CIBC Colonial Garden Apartments $19,125 $1,257 $1,257 $5,027
144 MID 170 West Road $730 $2,921 $4,839
145 RFC Lamar Industrial Center $874 $2,644 $4,062 $8,124 $20,310
146 MID Columbus Plaza Shopping Center $769 $4,644
147 RFC Lakeshore Village Office Complex $465 $1,824 $4,292 $25,752 $17,173
148 MID The Lucent Technologies Building $331 $993
149 MID Leonard Professional Building $461 $1,842 $3,550 $2,541
150 CIBC Cross River Mill $5,435 $14,534 $5,928
151 MID Steele's Market
152 CIBC The Commonwealth Building $2,030 $4,086 $7,921
153 CIBC Gateway 2000 - Hobart $2,601 $381 $5,050
154 MID Frolics Plaza $731 $1,464 $5,209 $31,253
155 RFC Lorain Apartments $1,750 $7,000 $1,994 $15,952 $11,410
156 RFC Opdyke Investments $234 $467 $3,605 $10,815 $18,025
157 MID Sungard Financial Systems
Office Property $510 $4,081 $7,087 $9,103
158 RFC 420 Clinton Avenue $956 $956 $19,110 $4,566 $25,048 $40,728
159 CIBC Village Shoppes of Paradise Beach $2,308 $12,375 $15,315
160 MID Tiscor Corporate Office Building $333 $6,136 $2,960 $5,920
161 MID Omnicare Building $288 $1,725
162 CIBC Best Western $625 $625 $1,250 $5,000 $6,250
163 RFC Ironwood Apartments $1,406 $2,812 $11,248
164 RFC Crossroads South Shopping Center $206 $413 $1,709 $10,254 $13,672
165 MID West Wind Apartments Phase IV $542 $3,250 $2,685 $7,255
166 CIBC Chastain Pines Apartments $1,481 $17,766 $10,632
167 MID 166 South River Road $482 $19,311 $3,935 $18,228
168 CIBC Grayco Apartments $12,870 $4,422 $25,652 $17,465
169 RFC Mill Road Warehouse $702 $702 $2,106 $3,415 $10,245 $6,831
170 MID Reseda Retail Building $1,297 $17,065
171 MID Mesa Engineering Systems, Inc. $347 $6,382 $984 $1,953
172 MID Concord Garden Apartments $1,188 $3,563 $1,767 $12,369
173 RFC 233 Jamaica Avenue $1,251 $1,251 $25,020 $2,576 $18,141 $15,957
174 MID Goffstown Village Apartments (V) $1,000 $2,004 $2,087 $12,521
175 MID Maple Leaf Apartments (V) $750 $1,503 $1,565 $9,391
II-42
<PAGE>
APPENDIX II
CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS
ESCROW INFORMATION
<CAPTION>
(Table Continued)
------------------------------------------------------------------------------------------
Monthly(19) Upfront(20) 5/15/2000(21)
Loan TI/LC TI/LC TI/LC
No. Seller Property Name(2) Escrow Escrow Balance
------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C>
121 CIBC Tampa Multifamily Portfolio
122 RFC Park Place II Office Building $2,927 $36,000 $36,000
123 MID The Sequoia Institute $3,000 $12,000
124 MID Staples
125 MID Brookwood Townhomes
126 MID Staples Office Supply Store
127 CIBC Jefferson Pilot Financial Center $2,096 $2,096 $8,477
128 MID Eckerd Drug Store
129 MID Staples Property
130 MID CVS Drugstore
131 CIBC Maple Building $3,130 $3,130 $21,910
132 MID Woodward Avenue Office Building
133 RFC Alameda Towne Centre
134 CIBC Park Place Apartments
135 CIBC 244-48 East 117th Street
136 MID Prudential Office Building $833 $100,000 $100,000
137 MID 1/2 Price Store $3,000 $21,182
138 MID Sunshine Square Shopping Center $1,397 $27,174
139 RFC Westfair Center $1,794 $3,588
140 CIBC Bell Gardens Shopping Center $1,000 $16,000 $23,000
141 MID Staples
142 CIBC Morgan Garden Apartments
143 CIBC Colonial Garden Apartments
144 MID 170 West Road $1,667 $6,667
145 RFC Lamar Industrial Center $2,227 $6,680
146 MID Columbus Plaza Shopping Center
147 RFC Lakeshore Village Office Complex $858 $3,432
148 MID The Lucent Technologies Building $2,083 $6,250
149 MID Leonard Professional Building $2,083 $8,333
150 CIBC Cross River Mill $3,750 $53,750 $71,566
151 MID Steele's Market
152 CIBC The Commonwealth Building $1,995 $21,995 $35,957
153 CIBC Gateway 2000 - Hobart $1,541 $1,541 $15,414
154 MID Frolics Plaza $835 $1,673
155 RFC Lorain Apartments
156 RFC Opdyke Investments
157 MID Sungard Financial Systems
Office Property $833 $6,667
158 RFC 420 Clinton Avenue
159 CIBC Village Shoppes of Paradise Beach $1,785 $1,785 $17,847
160 MID Tiscor Corporate Office Building
161 MID Omnicare Building $2,000
162 CIBC Best Western
163 RFC Ironwood Apartments
164 RFC Crossroads South Shopping Center $2,000 $4,000
165 MID West Wind Apartments Phase IV
166 CIBC Chastain Pines Apartments
167 MID 166 South River Road $1,667 $30,679
168 CIBC Grayco Apartments
169 RFC Mill Road Warehouse $1,170 $22,500 $24,840
170 MID Reseda Retail Building $585 $11,990
171 MID Mesa Engineering Systems, Inc.
172 MID Concord Garden Apartments
173 RFC 233 Jamaica Avenue
174 MID Goffstown Village Apartments (V)
175 MID Maple Leaf Apartments (V)
II-42
<PAGE>
APPENDIX II
CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS
ESCROW INFORMATION
<CAPTION>
(Table Continued)
------------------------------------------------------------------------------------------------------------------------------------
Monthly(13) Upfront(14) 5/15/2000(15) Monthly(16) Upfront(17) 5/15/2000(18)
Loan Capex Capex Capex Insurance Insurance Insurance
No. Seller Property Name(2) Escrow Escrow Balance Escrow Escrow Balance
------------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C> <C>
176 CIBC Gateway 2000 - Columbia $67 $67 $667 $40 $239 $597
177 RFC Kenworthy Medical Building $209 $10,317 $1,675
178 MID Lakes Mini Storage $311 $2,977
179 MID Town & Country Apartments Phase I $611 $13,487
180 MID Tucson East Apartments $258 $2,105
181 RFC Pal Ex, Inc.
182 RFC 312-332 East Rosecrans Avenue $3,320 $3,654 $5,278
183 MID Building 35 - Corporate Woods $350 $3,845
184 RFC Art Museum Apartments $5,813 $5,813 $1,011 $8,088 $9,099
185 CIBC Gateway 2000 - Henderson $67 $67 $667 $37 $223 $158
186 MID Helicomb International Plant $551 $8,811
187 CIBC Gateway 2000 - Chattanooga $67 $67 $667 $37 $220 $549
188 MID U-Stor Facility $416 $2,510
189 MID 17-33 Elm Street $3,150 $656 $2,622
190 RFC Montwood Village Shopping Center $281 $1,122 $1,683
191 RFC D Boys Office Building $418 $418 $836
192 MID U-Stor Facility $404 $2,445
193 MID 43 North Road $875 $350 $1,805
194 RFC Park Apartments $1,189 $3,567 $7,134
195 MID The Champion Gardens Apartments $647 $4,530
196 MID 168 South River Road $85 $1,023
197 RFC The Pines Business Park $318 $636 $1,908
198 MID U-Stor Winchester II $380 $2,298
199 MID Knowledge Beginnings (VI) $12,877 $12,977
200 MID Knowledge Beginnings (VI) $10,123 $10,203
201 CIBC 233, 235, 237 East 111th Street $1,000 $1,000 $10,000 $748 $2,991 $9,721
202 RFC Sunset Shopping Center $60,625 $40,625 $364 $1,092 $1,820
203 MID Lauderhill Plaza $4,875 $1,068 $7,277
204 RFC 14401 South San Pedro Street $437 $3,933 $5,681
205 RFC Woods Cross Self Storage $245 $1,960 $2,450
206 MID Fresno Self Storage $291 $3,145
207 MID Crosstown Square Shopping Center $93 $839
208 CIBC 112-116 East 103rd Street $625 $625 $6,250 $495 $1,982 $6,440
209 MID Leon Trace Apartments $406 $3,938
210 RFC Southern Oaks Apartments $4,575 $900 $8,218 $8,575
211 RFC Middletown Industrial
212 RFC 401-611 Braker Lane $2,313 $2,313 $525 $525 $525
213 RFC Mandell Place $499 $1,497 $2,369
214 MID The Allendale Village Apartments $1,188 $9,320
215 RFC Roswell Point Shopping Center $1,100 $1,100
216 RFC Royal Apartments $417 $2,484 $1,843
217 RFC 402 - 406 Albee Square $1,082 $3,247 $10,899
218 RFC Mansfield Retail Center $253 $759 $1,518
219 RFC 224 South 3rd Brooklyn $2,500 $2,500 $557 $1,671 $5,570
220 MID Circuit City Land
221 RFC Charles Garden Apartments $493 $1,479 $5,956
222 RFC Blockbuster Video
223 RFC 16-10 Caffrey Avenue $12,000 $12,000 $574 $1,773 $5,866
224 RFC 650 E 182 St $778 $9,228 $8,560
225 RFC Temple Apartments $3,638 $145 $1,033 $1,449
TOTAL/WEIGHTED AVERAGE
II-43
<PAGE>
APPENDIX II
CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS
ESCROW INFORMATION
<CAPTION>
(Table Continued)
----------------------------------------------------------------------------------------------------------------------------------
Monthly(13) Upfront(14) 5/15/2000(15)
Replacement Replacement Replacement Monthly(16) Upfront(17) 5/15/2000(18)
Loan Reserve Reserve Reserve Tax Tax Tax
No. Seller Property Name(2) Escrow Escrow Balance Escrow Escrow Balance
----------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C> <C>
176 CIBC Gateway 2000 - Columbia $2,753 $7,425 $7,362
177 RFC Kenworthy Medical Building $296 $592 $2,579 $1,256 $15,476
178 MID Lakes Mini Storage $505 $2,525 $1,280 $3,840
179 MID Town & Country Apartments Phase I $2,083 $22,193 $1,773 $10,634
180 MID Tucson East Apartments $1,084 $7,274 $1,465 $2,747
181 RFC Pal Ex, Inc.
182 RFC 312-332 East Rosecrans Avenue $406 $13,280 $26,560
183 MID Building 35 - Corporate Woods $329 $2,655 $3,571 $16,451
184 RFC Art Museum Apartments $698 $698 $2,337 $7,011 $9,348
185 CIBC Gateway 2000 - Henderson $483 $5,800 $39
186 MID Helicomb International Plant $1,209 $22,246 $1,759 $19,834
187 CIBC Gateway 2000 - Chattanooga $1,679 $2,123 $6,719
188 MID U-Stor Facility $6,748 $23,601
189 MID 17-33 Elm Street $355 $710 $2,801 $3,064
190 RFC Montwood Village Shopping Center $237 $473 $2,580 $10,319 $15,478
191 RFC D Boys Office Building $181 $181 $551 $1,653 $2,204
192 MID U-Stor Facility $6,922 $24,220
193 MID 43 North Road $527 $4,740 $2,528 $12,488
194 RFC Park Apartments $750 $2,250 $2,949 $11,796 $20,643
195 MID The Champion Gardens Apartments $1,948 $9,742 $2,302 $36,706
196 MID 168 South River Road $470 $12,538 $1,627 $12,448
197 RFC The Pines Business Park $2,109 $2,109 $10,545
198 MID U-Stor Winchester II $4,561 $15,952
199 MID Knowledge Beginnings (VI) $18,475
200 MID Knowledge Beginnings (VI) $14,525
201 CIBC 233, 235, 237 East 111th Street $1,875 $1,875 $1,833 $3,667 $4,136
202 RFC Sunset Shopping Center $1,858 $5,592 $9,308
203 MID Lauderhill Plaza $218 $4,025 $2,977 $15,063
204 RFC 14401 South San Pedro Street $2,706 $10,824 $21,648
205 RFC Woods Cross Self Storage $1,141 $5,705 $7,987
206 MID Fresno Self Storage $483 $9,399 $1,469 $6,266
207 MID Crosstown Square Shopping Center $166 $1,339 $2,655 $5,082
208 CIBC 112-116 East 103rd Street $7,938 $7,938 $1,000 $2,000 $7,943
209 MID Leon Trace Apartments $1,500 $24,045 $1,904 $13,740
210 RFC Southern Oaks Apartments $1,152 $1,152 $16,257 $660 $567 $3,376
211 RFC Middletown Industrial $1,311 $3,933 $6,555
212 RFC 401-611 Braker Lane $386 $1,954 $11,724 $11,724
213 RFC Mandell Place $1,495 $5,980 $8,686
214 MID The Allendale Village Apartments $1,920 $19,352
215 RFC Roswell Point Shopping Center $599 $4,017 $5,215
216 RFC Royal Apartments $894 $5,364 $3,376
217 RFC 402 - 406 Albee Square $943 $943 $18,867 $3,300 $16,076 $16,834
218 RFC Mansfield Retail Center $99 $296 $2,542 $5,084 $12,710
219 RFC 224 South 3rd Brooklyn $1,602 $8,010 $10,270
220 MID Circuit City Land
221 RFC Charles Garden Apartments $1,033 $9,297 $6,768
222 RFC Blockbuster Video
223 RFC 16-10 Caffrey Avenue $602 $12,033 $1,664 $5,229 $13,863
224 RFC 650 E 182 St $433 $433 $10,833 $1,400 $4,826 $12,068
225 RFC Temple Apartments $276 $276 $2,745 $468 $1,485 $2,223
TOTAL/WEIGHTED AVERAGE
II-43
<PAGE>
APPENDIX II
CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS
ESCROW INFORMATION
<CAPTION>
(Table Continued)
-------------------------------------------------------------------------------------------
Monthly(19) Upfront(20) 5/15/2000(21)
Loan TI/LC TI/LC TI/LC
No. Seller Property Name(2) Escrow Escrow Balance
-------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C>
176 CIBC Gateway 2000 - Columbia $1,538 $1,538 $15,385
177 RFC Kenworthy Medical Building $2,276 $4,552
178 MID Lakes Mini Storage
179 MID Town & Country Apartments Phase I
180 MID Tucson East Apartments
181 RFC Pal Ex, Inc. $750 $1,500
182 RFC 312-332 East Rosecrans Avenue
183 MID Building 35 - Corporate Woods $4,167 $129,650 $50,828
184 RFC Art Museum Apartments
185 CIBC Gateway 2000 - Henderson $1,509 $1,509 $15,094
186 MID Helicomb International Plant $417 $7,670
187 CIBC Gateway 2000 - Chattanooga $1,600 $1,600 $16,000
188 MID U-Stor Facility
189 MID 17-33 Elm Street
190 RFC Montwood Village Shopping Center $1,577 $3,154
191 RFC D Boys Office Building $1,204 $1,204
192 MID U-Stor Facility
193 MID 43 North Road $1,304 $24,000 $46,337
194 RFC Park Apartments
195 MID The Champion Gardens Apartments
196 MID 168 South River Road $2,000 $36,819
197 RFC The Pines Business Park
198 MID U-Stor Winchester II
199 MID Knowledge Beginnings (VI)
200 MID Knowledge Beginnings (VI)
201 CIBC 233, 235, 237 East 111th Street
202 RFC Sunset Shopping Center
203 MID Lauderhill Plaza
204 RFC 14401 South San Pedro Street
205 RFC Woods Cross Self Storage
206 MID Fresno Self Storage
207 MID Crosstown Square Shopping Center $500 $1,035
208 CIBC 112-116 East 103rd Street
209 MID Leon Trace Apartments
210 RFC Southern Oaks Apartments
211 RFC Middletown Industrial $2,084 $3,669
212 RFC 401-611 Braker Lane $744 $8,924 $9,424
213 RFC Mandell Place $712 $712
214 MID The Allendale Village Apartments
215 RFC Roswell Point Shopping Center
216 RFC Royal Apartments
217 RFC 402 - 406 Albee Square
218 RFC Mansfield Retail Center
219 RFC 224 South 3rd Brooklyn $2,975
220 MID Circuit City Land
221 RFC Charles Garden Apartments
222 RFC Blockbuster Video
223 RFC 16-10 Caffrey Avenue
224 RFC 650 E 182 St
225 RFC Temple Apartments
TOTAL/WEIGHTED AVERAGE
II-43
</TABLE>
<PAGE>
Footnotes to Appendix II
1 "MID","CIBC" and "RFC" denote Midland Loan Services, Inc., CIBC Inc.
and Residential Funding Corporation, respectively, as Sellers.
2 Sets of Mortgage Loans that have identical alphabetical coding
designate multiple loans that are cross-collateralized and
cross-defaulted, while Mortgage Loans that have identical Roman
Numeral coding indicate multiple properties securing one note. The
following loan pools represent cross collateralized/cross-defaulted
properties and are designated by identical alphabetical coding:
Mortgage Loan Nos. 4-6, 13-14, 26-27, 50-51, 95-96 and 102-103.
Mortgage Loans nos. 4-5, 20-21, 62-70, 116-119, 174-175 and 199-200,
represent multiple properties secured under a single
3 With respect to Mortgage Loan nos. 4 and 5 in the Prime Portfolio,
these cross-collateralized loans during the prepayment lockout period
permit the borrower to release the lien of the mortgage by defeasing
the loan. If one property is released, the release price (and the
amount to be defeased) is the greater of 125% the allocated loan
amount (as set forth in the note), or (ii) an amount providing DSCR of
not less than 1.25:100 on the remaining property. With respect to
Mortgage Loan no. 6 in the Prime Portfolio, the borrower during the
prepayment lockout period may release the lien of the mortogage by
defeasing the loan in an amount equal to the then outstanding
principal balance of the loan.
With respect to Mortgage Loan nos. 26 and 27, the borrower during the
prepayment lockout period may release the lien of one or both
mortgages by defeasing the loan(s) to be released in an amount equal
to the then outstanding principal balance of said loan(s).
With respect to Loan No.163, Ironwood Apartments is encumbered by
secondary debt from the City of Phoenix in the amount of $200,000
4 Certain ratios including Cut-Off Date Balance/ Unit of SF, DSCR,
Cut-Off Date LTV and Balloon LTV are calculated on a combined basis
for Mortgage Loans that are secured by multiple properties or are
cross-collateralized and cross-defaulted. For the purposes of the
statistical information set forth in this Prospectus Supplement, as to
such multiple property loans, a portion of the aggregate Cut-Off Date
Balance has been allocated to each property, based on the allocation
assigned in the note or on Underwritable Cash Flows. For purposes of
information contained within the Prospectus Supplement, Ballon Loans
are defined as having a balance at maturity totaling 5% or more of the
related Mortgage Loan's
5 "ARD" indicates the Anticipated Repayment Date for hyper-amortizing
Mortgage Loans. 34 of the Mortgage Loans in the Mortgage Pool are
hyper-amortization loans. See "Description of the Mortgage Loans".
II-44
<PAGE>
6 The Amortization Term shown is the basis for determining the fixed
monthly principal and interest payment as set forth in the related
note. Due to the actual/360 interest calculation methodology applied
to most Mortgage Loans, the actual amortization to a zero balance will
be longer.
7 In general for each property, "Percent Leased" was determined based on
a rent roll provided by the borrower. In certain cases, "Percent
Leased" was determined based on an appraisal, executed lease,
operating statement or occupancy report. "Percent Leased as of Date"
indicates the date as of which "Percent Leased" was determined based
on such information. For hospitality properties, the data shown is the
average daily occupancy rate, generally for the immediately preceeding
twelve month period.
8 "Largest Tenant" refers to the tenant that represents the greatest
percentage of the total square footage at the subject property.
9 "Seasoning" represents the number of payments elapsed from the date of
the first regularly scheduled payment or due date to and including the
Cut-Off Date.
10 Indicates prepayment provisions from the first Due Date as stated in
the Mortgage Loan. "DEF" represents defeasance. "YM" represents yield
maintenance. "YM5" represents the greater of yield maintenance or five
percent, and "YM1" represents the greater of yield maintenance or one
percent, of the outstanding principal balance at such time,
respectively. The stated percentages represent Percentage Premiums.
"Open" represents a period during which Principal Prepayments are
permitted without payment of a Prepayment Premium. For each Mortgage
Loan, the number set forth under a category of prepayment provisions
represents the number of payment dates in the origional term to
maturity for which such provision applies.
11 The "Administrative Cost Rate" indicated for each Mortgage Loan will
be calculated based on the same interest calculation methodology
applicable to each Mortgage Loan.
12 Loan No. 220, Circuit City, is secured by fee interest only. Subject
is improved with a 151,586 square foot Circuit City retail store.
13 Monthly Capex Escrow and Monthly Replacement Reserve Escrow indicates
the amount the lender currently collects monthly (on an annual basis)
for deposit into the related property's Capex Escrow account. In
certain cases, the related deposits will end upon certain dates or are
capped at certain amounts. In certain cases, annual collection amounts
may change, such as in the case of Hospitality Mortgage Loans which
generally base collections on related-property revenues. On-going
collections may not be adequate to fund all capital expense
requirements for the related property for the term of the related
Mortgage Loan.
14 Upfront Capex Escrow and Upfront Replacement Reserve Escrow indicates
the amount the lender collected (or, in certain cases, a letter of
credit received), for deposit into the related property's Capex Escrow
and Replacement Reserve Escrow accounts at loan closing to fully or
partially fund estimated, property-related deferred maintenance costs
and/or on-going capital expenses.
II-45
<PAGE>
15 5/15/2000 Capex Balance and 5/15/2000 Replacement Reserve Escrow
indicates the balance of the related property's Capex Escrow and
Replacement Reserve accounts as of May 15, 2000. In certain cases,
balances will not be replenished upon a release of funds.
16 Monthly Insurance Escrow and Monthly Tax Escrow indicates the amount
the lender currently collects monthly (on an annual basis) for deposit
into the related property's Insurance Escrow and Tax Escrow accounts.
The related deposits are in amounts adequate to pay property hazard
insurance bills and real estate tax bills, when due.
17 Upfront Insurance Escrow and Upfront Tax Escrow indicates the amounts
the lender collected (or, in certain cases, a letter of credit
received), for deposit into the related property's Insurance Escrow
and Tax Escrow accounts at loan closing to fully or partially fund
estimated, property hazard insurance and real estate tax bills.
18 5/15/2000 Insurance Balance and 5/15/2000 Tax Balance indicates the
balance of the related property's Insurance Escrow and Tax Escrow
accounts as of May 15, 2000. In certain cases, balances will not be
replenished upon a release of funds.
19 Monthly TI/LC Escrow indicates the amount the lender currently
collects monthly (on an annual basis) for deposit into the related
property's TI/LC Escrow account. In certain cases, the related
deposits will end upon certain events (for example, certain tenant
renewals), or upon certain dates, or are capped at certain amounts.
On-going collections may not be adequate to fund all tenant
improvement and leasing commission requirements for the related
property for the term of the related Mortgage Loan.
20 Upfront TI/LC Escrow indicates the amount the lender collected (or, in
certain cases, a letter of credit received), for deposit into the
related property's TI/LC Escrow account at loan closing.
21 5/15/2000 TI/LC Balance indicates the balance of the related
property's TI/LC Escrow account as of May 15, 2000. In certain cases,
balances will not be replenished upon a release of funds.
II-46
<PAGE>
Footnotes to Appendix II
Yield Maintenance Formulas
The following are summaries of yield maintenance provisions, formulas, contained
in the related promissory note for certain of the mortgage loans. There are 4
unique yield maintenance formulas represented by the mortgage loans, each
labeled as "A", "B", "C" and "D". Each Mortgage Loan, which provides for a yield
maintenance formula, references the applicable formula printed below in the
column titled "YM Formula".
A The "Yield Maintenance Amount" shall mean the present value, as of the
Prepayment Date, of the remaining scheduled payments of principal and
interest from the Prepayment Date through the Maturity Date (including any
balloon payment) determined by discounting such payments as the Discount
Rate (hereinafter defined), less the amount of principal being prepaid. The
term "Discount Rate" shall mean the rate which, when compounded monthly, is
equivalent to the Treasury Rate (hereinater defined), when compounded
semi-annually. The term "Treasury Rate" shall mean the yield calculated by
the linear interpolation of the yields, as reported in Federal Reserve
Statistical Relese H.15-Selected Interest Rates under the heading U.S.
Government Securityes/Treasury Constant Maturities for the week ending
prior to the Prepayment Date, of U.S. Treasury constant maturities with
maturity dates (one shorter and one longer) most nearly approximating the
Maturity Date. (In the event Release H.15 is no longer published, Lender
shall select a comparable publicaltion to determine the Treasury Rate.)
B The "Yield Maintenance Amount" shall be the excess, if any, of (A) the
aggregate respective present values of all scheduled interest and principal
payments payable on each Payment Date, discounted monthly at a rate equal
to the Treasury Constant Yield Index (defined below) and based on a 360-day
year of twelve 30-day months over (B) the then current outstanding
principal amount.
For purposes hereof, "Treasury Constant Maturity Yield Index" shall mean
the average yield for "This Week" as reported by the Federal Reserve Board
in Federal Reserve Statistical Release H.15(519("FRB Release") published
during the second full week preceding the Prepayment Date for instruments
having a maturity conterminous with the remaining term of the loan. In the
event the FRB Release is no longer published, Lender shall select a
comparable publication to determine the Treasury Constant Matuirty Yield
Index. If there is no Treasury Constant Maturity Yield Index for
instruments having a maturity coterminous with the remaining term of the
loan, then the weighted average yield to maturity of the Treasury Constant
Maturity Yield Indices with maturities next longer and shorter than such
remaining average life to maturity shall be used, calculated by averaging
(and rounding upward to the nearest whole multiple of 1/100 of 1% per
annum, if the average is not such a multiple) the yields of the relevant
Treasury Constant Maturity Yield Indices (rounded, if necessary, to the
nearest 1/100 of 1% with any figure of 1/200 of 1% or above rounded
upward).
C The "Yield Maintenance Amount" shall means the aggregate (without
duplication) of:
(i) the product obtained by multiplying (1) the entire unpaid principal
balance of this Note at the time of prepayment, times (2) the difference
obtained by subtracting from the interest rate on this Note the yield rate
(the "Yield Rate") on the 5.5% U.S. Treasury Security due February, 2008
(the "Specified U.S. Treasury Security), as the Yield Rate is reported in
the Wall Street Journal on the fifth Business Day (as hereinafter defined)
preceding (x) the date notice of prepayment is given to holder hereof where
prepayment is voluntary, or (y) the date holder hereof accelerates the
Loan, times (3) the present value factor calculated using the following
formula:
1-(l+r) -n
-------
r
r=Yield Rate
n=the number of years, and any fraction thereof, remaining between the
prepayment date and the Maturity Date.
In the event that no Yield Rate is published for the Specified U.S.
Treasury Security, then the nearest equivalent U.S. Treasury Security shall
be selected by Lender's sole discretion. If the publication of such Yield
Rates in the Wall Street Journal is discounted, Lender shall determine such
Yield Rates from another source selected by Lender. As used herein, the
term "Business Day" means any day other than a Saturday, a Sunday, or any
other day on which Lender hereof is not open for business.
II-47
<PAGE>
D The "Yield Maintenance Amount" shall mean the aggregate (without
duplication of):
(a) the product obtained by multipying (1) the entire unpaid principal
balance of this Note at the time of prepayment, times (2) the difference
obtained by subtracting from the interest rate on this Note the yield rate
(the "Yield Rate") on the 5.625% U.S. Treasury Security due May, 2008 (the
"Specified U.S. Treasury Security"), as the Yield Rate is reported in the
Wall Street Journal on the fifth Business Day (as hereinafter defined)
preceding (x) the date notice of prepayment is given to Lender hereof where
prepayment is voluntary, or (y) the date Lender hereof accelerates the
Loan, times (3) the present value factor calculated using the following
formula:
1-(l+r) -n
-------
r
r=Yield Rate
n=the number of years, and any fraction thereof, remaining between the
prepayment date and the Optional Prepayment Date.
In the event that no Yield Rate is published for the Specified U.S.
Treasury Security, then the nearest equivalent U.S. Treasury Security shall
be selected by Lender hereof's sole discretion. If the publication of such
Yield Rates in the Wall Street Journal is discounted, Lender hereof shall
determine such Yield Rates from another source selected by Lender hereof.
As used herein, the term "Business Day" means any day other than a
Saturday, a Sunday, or any other day on which the lender hereof is not open
for business.
II-48
