|
|
|
|
|
|
|
|
|
|
|
|
|
|
Previous: INDUSTRIAL DISTRIBUTION GROUP INC, 4, 1999-06-01 |
Next: STAR BUFFET INC, DEF 14A, 1999-06-01 |
<PAGE>
===============================================================================
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM 8-K
CURRENT REPORT
Pursuant to Section 13 or 15(d) of the
Securities Exchange Act of 1934
Date of report (Date of earliest event reported) May 28, 1999
DLJ Commercial Mortgage Corp.
- -------------------------------------------------------------------------------
(Exact Name of Registrant as Specified in Its Charter)
Delaware 333-59167 13-3956945
- -------------------------------------------------------------------------------
(State or Other Jurisdiction (Commission (IRS Employer
of Incorporation) File Number) Identification No.)
277 Park Avenue, New York, New York 10172
- -------------------------------------------------------------------------------
(Address of Principal Executive Offices) (Zip Code)
Registrant's telephone number, including area code (212) 892-3000
--------------
- -------------------------------------------------------------------------------
(Former Name or Former Address, if Changed Since Last Report)
===============================================================================
<PAGE>
Item 5. Other Events.
- ------ ------------
It is expected that during June 1999, a single series of certificates,
entitled DLJ Commercial Mortgage Corp., Commercial Mortgage Pass-Through
Certificates, Series 1999-CG2 (the "Certificates"), will be issued pursuant to a
pooling and servicing agreement (the "Pooling and Servicing Agreement"), to be
entered into by and among DLJ Commercial Mortgage Corp. (the "Registrant"), a
master servicer, a special servicer, a trustee and a REMIC administrator. The
offering and sale of certain classes of the Certificates (the "Underwritten
Certificates") will be registered under the Registrant's registration statement
on Form S-3 (no. 333-59167) and sold to Donaldson, Lufkin & Jenrette Securities
Corporation ("DLJ") and Goldman Sachs & Co. (together with DLJ, the
"Underwriters") pursuant to an underwriting agreement (the "Underwriting
Agreement") to be entered into by and between the Registrant and each of the
Underwriters.
In connection with the expected sale of the Underwritten Certificates,
DLJ has advised the Registrant that it has furnished to prospective investors
certain information attached hereto as Exhibit 99.1 that may be considered
"Computational Materials" (as defined in the no- action letter dated May 20,
1994 issued by the Division of Corporation Finance of the Securities and
Exchange Commission (the "Commission") to Kidder, Peabody Acceptance Corporation
I, Kidder, Peabody & Co. Incorporated, and Kidder Structured Asset Corporation
and the no-action letter dated May 27, 1994 issued by the Division of
Corporation Finance of the Commission to the Public Securities Association) and
"ABS Term Sheets" (as defined in the no-action letter dated February 17, 1995
issued by the Division of Corporation Finance of the Commission to the Public
Securities Association).
The Computational Materials and ABS Term Sheets attached hereto have
been prepared and provided to the Registrant by DLJ. The information in such
Computational Materials and ABS Term Sheets is preliminary and will be
superseded by the final Prospectus Supplement relating to the Underwritten
Certificates and by any other information subsequently filed with the
Commission. To the extent any Computational Materials and ABS Term Sheets
previously filed by the Registrant with respect to the Underwritten Certificates
are inconsistent with the Computational Materials and ABS Term Sheets attached
hereto, such previously filed Computational Materials and ABS Term Sheets are
superseded by the Computational Materials and ABS Term Sheets attached hereto.
Item 7. Financial Statements and Exhibits.
- ------- ----------------------------------
(a) Financial statements of businesses acquired:
Not applicable.
(b) Pro forma financial information:
Not applicable.
-2-
<PAGE>
(c) Exhibits:
Exhibit No. Description
99.1 Computational Materials and ABS Term Sheets, dated May 27,
1999, prepared by Donaldson, Lufkin & Jenrette Securities
Corporation.
-3-
<PAGE>
SIGNATURES
----------
Pursuant to the requirements of the Securities Exchange Act of 1934,
the Registrant has duly caused this report to be signed on its behalf by the
undersigned, thereunto duly authorized.
Date: June 1, 1999
DLJ COMMERCIAL MORTGAGE CORP.
By: /s/ N. Dante LaRocca
-------------------------------------
Name: N. Dante LaRocca
Title: Senior Vice President
-4-
<PAGE>
EXHIBIT INDEX
-------------
The following exhibits are filed herewith:
Exhibit No. Page No.
- ----------- --------
99.1 Computational Materials and ABS Term Sheets, dated
May 27, 1999, prepared by Donaldson, Lufkin & Jenrette
Securities Corporation.
-5-
<PAGE>
INFORMATION CONTAINED ON THIS DISKETTE DATED, MAY 27, 1999, IS SUBJECT TO
COMPLETION OR AMENDMENT.
This diskette relates to the DLJ Commercial Mortgage Corp., Commercial Mortgage
Pass-Through Certificates, Series 1999-CG2, Class S, Class A-1A, Class A-1B,
Class A-2, Class A-3, Class A-4, Class B-1, and Class B-2 (the "Offered
Certificates"). The information contained on this diskette is provided to
facilitate your review of the collateral underlying the Offered Certificates.
The information on this diskette constitutes a collateral term sheet prepared
solely for informational purposes. No offer to sell or solicitation of any
offer to purchase securities is being made hereby. While the information
contained hereon is from sources believed to be reliable, it has not been
independently verified by Donaldson, Lufkin & Jenrette Securities Corporation,
Goldman, Sachs & Co., or any of their respective affiliates. Therefore, none of
Donaldson, Lufkin & Jenrette Securities Corporation, Goldman, Sachs & Co., nor
any of their respective affiliates makes any representations or warranties with
respect to the information contained hereon or as to the appropriateness,
usefulness or completeness of these materials. The information on this diskette
is subject to errors, omissions and changes and is subject to modification or
withdrawal at any time with or without notice. The information on this diskette
shall be superseded by a final prospectus and prospectus supplement with
respect to the Offered Certificates. No purchase of any securities may be made
unless and until a final prospectus and prospectus supplement with respect to
the Offered Certificates has been received by a potential investor and such
investor has complied with all additional related offering requirements. The
contents of this diskette are not to be reproduced without the express written
consent of Donaldson, Lufkin & Jenrette Securities Corporation and Goldman,
Sachs & Co. Donaldson, Lufkin & Jenrette Securities Corporation, Goldman, Sachs
& Co., and their affiliates expressly reserve the right, at their sole
discretion, to reject any or all proposals or expressions of interest in the
subject proposed offering and to terminate discussions with any party at any
time with or without notice.
Prospective investors are advised to read carefully, and should rely solely on,
the final prospectus and prospectus supplement relating to the Offered
Certificates in making their investment decisions.
DLJ Commercial Mortgage Corp.
Commercial Mortgage Pass-Through Certificates Series 1999-CG2
Preliminary Information - May 27, 1999
<TABLE>
<CAPTION>
# Property Name (1) Management Company
- -----------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C>
1 Oakwood Plaza SREG Operating Limited Partnership
2 Arbor Lake Club Apartments (1A) Westdale Asset Management Ltd.
3 The Parkview Apartments - FL (1A) Westdale Asset Management Ltd.
4 Heron's Cove Apartments (1A) Westdale Asset Management Ltd.
5 Horizons North Apartments (1A) Westdale Asset Management Ltd.
6 Herald Center J.E.M.B. Realty Corp.
7 Sterling Point Apartments (1B) Alliance Residential Management, LLC
8 Sandridge Apartments (1B) Alliance Residential Management, LLC
9 Woodscape Apartments (1B) Alliance Residential Management, LLC
10 Stone Fort Land - The Tallan Office Building & The Tallan Parking Garage (1C) Stone Fort Land Co.
11 Stone Fort Land - The Krystal Office Building (1C) Stone Fort Land Co.
12 Stone Fort Land - Riverside Center (1C) Stone Fort Land Co.
13 Stone Fort Land - Harrison Direct Warehouse (1C) Stone Fort Land Co.
14 Stone Fort Land - Tennessee American Water Company Office Building (1C) Stone Fort Land Co.
15 Center at the Plant Selleck Development Group, Inc.
16 The Boardwalk Maxim Property Management
17 Cherry Creek Retirement Village (1D) American Lifestyles, Inc.
18 Remington Heights Retirement Community (1D) American Lifestyles, Inc.
19 Charles River Center S.R. Weiner & Associates, Inc.
20 Fox Run Shopping Center Owner Managed
21 Two University Plaza (1E) Jayden Management Corp.
22 800-900 Lanidex Plaza (1E) Jayden Management Corp.
23 140 Littleton Road (1E) Jayden Management Corp.
24 Embarcadero Corporate Center Matteson Realty Services, Inc.
25 Best Buy Plaza Shopping Center CV Management, LLC
26 Highland Falls Apartments Miles Properties, Inc.
27 Rancho Ocaso Juliet Property Company
28 The Court at Deptford II Goldenberg Management, Inc.
29 Sage Crossing Apartments EPT Management Company
30 Crossroads at Buckland Hills Trammell Crow NE, Inc.
31 Deerbrook Crossing Shopping Center Greystar Management Services
32 Sundance Village Apartments Poinciana Associates, Inc.
33 Lake Mead Pavilion Shopping Center Great American Homes
34 Ontario Plaza Madison Management, LLC
35 Cole Spring Plaza Realty Management Services, Inc.
36 Penney's Plaza ACF Property Management, Inc.
37 Pines of Westbury The Pines Management Group
38 Bell Run Plaza Highland Management Corporation
39 River Haven Mobile Home Park (1F) Landco Realty, Inc.
40 Knollwood Estates Mobile Home Park (1F) Landco Realty, Inc.
41 Colesville Towers Realty Management Services, Inc.
42 North Pointe Apartments Intersouth Properties, Inc.
43 Tower Plaza Retail Center First Management, Inc.
44 Mountain View Mobile Home Park Pam Bordeau
45 The Mosby Building & Apartments JBG Properties, Inc.
46 211 South Gulph Road Equivest Development III, Inc.
47 Pinewood Apartments Con Am Management Corporation
48 U-Haul - Rusfield (1G) U-Haul Co. of Massachussets, Inc.
49 U-Haul - San Clemente (1G) U-Haul Co. of California, Inc.
50 U-Haul - East Colonial (1G) U-Haul Co. of Florida, Inc.
51 U-Haul - MacArthur Park (1G) U-Haul Co. of Oklahoma, Inc.
52 Park Knolls Apartments Stonesfair Management, LLC
53 Diamond Bar Towne Center Barco Real Estate Management
54 U-Haul - Dublin (1H) U-Haul Co. of California, Inc.
55 U-Haul - Northridge (1H) U-Haul Co. of California, Inc.
56 U-Haul - Orange Park (1H) U-Haul Co. of Florida, Inc.
57 U-Haul - Tulsa (1H) U-Haul Co. of Oklahoma, Inc.
58 Cherry Knolls Shopping Center ACF Property Management, Inc.
59 333 Sam Houston Office Building Harvard Property Trust
60 The Shadowbrook Apartments Con Am Management Corporation
61 Delta Fair Shopping Center Charles Dunn Real Estate Services, Inc.
62 Willow Springs Shopping Center (1I) Palmos Development Corporation
<CAPTION>
# Property Name (1) Address
- -----------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C>
1 Oakwood Plaza Oakwood Boulevard
2 Arbor Lake Club Apartments (1A) 9361 Fontainbleau Boulevard
3 The Parkview Apartments - FL (1A) 10468 NW 8th Street
4 Heron's Cove Apartments (1A) 3312 South Semoran Boulevard
5 Horizons North Apartments (1A) 665 Ives Dairy Road
6 Herald Center 1293-1311 Broadway
7 Sterling Point Apartments (1B) 6600 Dunlap
8 Sandridge Apartments (1B) 4025 Burke Road
9 Woodscape Apartments (1B) 9707 South Gessner
10 Stone Fort Land - The Tallan Office Building & The Tallan Parking Garage (1C) 200 Martin Luther King Boulevard &
130 West 10th Street
11 Stone Fort Land - The Krystal Office Building (1C) 100 Martin Luther King Boulevard
12 Stone Fort Land - Riverside Center (1C) 1501 Riverside Drive
13 Stone Fort Land - Harrison Direct Warehouse (1C) 2505 East 43rd Street
14 Stone Fort Land - Tennessee American Water Company Office Building (1C) 1101 Broad Street
15 Center at the Plant 8000 Van Nuys Boulevard
16 The Boardwalk 3770 Flora Vista Avenue
17 Cherry Creek Retirement Village (1D) 14555 East Hampden Avenue
18 Remington Heights Retirement Community (1D) 12606 West Dodge Road
19 Charles River Center 245-259 Hartford Avenue
20 Fox Run Shopping Center Route 40 & Wrangle Hill Road
21 Two University Plaza (1E) 180 Temple Avenue
22 800-900 Lanidex Plaza (1E) 800-900 Lanidex Plaza
23 140 Littleton Road (1E) 140 Littleton Road
24 Embarcadero Corporate Center 2465-2483 East Bayshore Road
25 Best Buy Plaza Shopping Center 9250 North Central Expressway
26 Highland Falls Apartments 2560 Delk Road
27 Rancho Ocaso 3900 East Sunset Road
28 The Court at Deptford II 1535-75 Almonesson Road
29 Sage Crossing Apartments 3431 Oakdale Drive
30 Crossroads at Buckland Hills 430 Buckland Hills Drive &
110 Slater Street
31 Deerbrook Crossing Shopping Center 122-262 FM 1960
32 Sundance Village Apartments 11251 NW 7th Street
33 Lake Mead Pavilion Shopping Center 7301-7399 West Lake Mead Boulevard
34 Ontario Plaza 920-1070 North Mountain Avenue
35 Cole Spring Plaza 1001 Spring Street
36 Penney's Plaza 5548 Springdale Avenue
37 Pines of Westbury 12500 - 12600 Dunlap
38 Bell Run Plaza 1218-1230 Welsh Road
39 River Haven Mobile Home Park (1F) 14546 Mercury Drive
40 Knollwood Estates Mobile Home Park (1F) 4595 Knollwood Drive
41 Colesville Towers 8811 Colesville Road
42 North Pointe Apartments 336 Blackhawk Road
43 Tower Plaza Retail Center NE Corner of 78th Street & Dodge Street
44 Mountain View Mobile Home Park 24303 Woolsey Canyon Road
45 The Mosby Building & Apartments 10560 Main Street
46 211 South Gulph Road 211 South Gulph Road
47 Pinewood Apartments 3600 Swenson Avenue
48 U-Haul - Rusfield (1G) 15 Rusfield Street
49 U-Haul - San Clemente (1G) 310 Avenida Pico
50 U-Haul - East Colonial (1G) 4001 East Colonial Boulevard
51 U-Haul - MacArthur Park (1G) 6500 NW Expressway
52 Park Knolls Apartments 1100 Pedras Road
53 Diamond Bar Towne Center 1100-1188 Diamond Bar Boulevard
54 U-Haul - Dublin (1H) 6265 Scarlett Court
55 U-Haul - Northridge (1H) 18160 Parthenia Street
56 U-Haul - Orange Park (1H) 701 Blanding Boulevard
57 U-Haul - Tulsa (1H) 5140 South 103 East Avenue
58 Cherry Knolls Shopping Center 6900 South University Boulevard
59 333 Sam Houston Office Building 333 North Sam Houston Parkway
60 The Shadowbrook Apartments 3851 South Wynn Road
61 Delta Fair Shopping Center 2710-3040 Delta Fair Boulevard
62 Willow Springs Shopping Center (1I) 2701-2795 Iris Avenue
<CAPTION>
Zip
# Property Name (1) City State Code
- -----------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C>
1 Oakwood Plaza Hollywood FL 33020
2 Arbor Lake Club Apartments (1A) Miami FL 33172
3 The Parkview Apartments - FL (1A) Pembroke Pines FL 33026
4 Heron's Cove Apartments (1A) Orlando FL 32822
5 Horizons North Apartments (1A) North Miami FL 33179
6 Herald Center New York NY 10001
7 Sterling Point Apartments (1B) Houston TX 77081
8 Sandridge Apartments (1B) Pasadena TX 77504
9 Woodscape Apartments (1B) Houston TX 77071
10 Stone Fort Land - The Tallan Office Building & The Tallan Parking Garage (1C) Chattanooga TN 37402
11 Stone Fort Land - The Krystal Office Building (1C) Chattanooga TN 37402
12 Stone Fort Land - Riverside Center (1C) Chattanooga TN 37406
13 Stone Fort Land - Harrison Direct Warehouse (1C) Chattanooga TN 37407
14 Stone Fort Land - Tennessee American Water Company Office Building (1C) Chattanooga TN 37402
15 Center at the Plant Van Nuys CA 91402
16 The Boardwalk Santa Clara CA 95051
17 Cherry Creek Retirement Village (1D) Aurora CO 80014
18 Remington Heights Retirement Community (1D) Omaha NE 68154
19 Charles River Center Bellingham MA 02019
20 Fox Run Shopping Center Bear DE 19804
21 Two University Plaza (1E) Hackensack NJ 07601
22 800-900 Lanidex Plaza (1E) Parsippany-Troy Hills NJ 07054
23 140 Littleton Road (1E) Parsippany-Troy Hills NJ 07054
24 Embarcadero Corporate Center Palo Alto CA 94303
25 Best Buy Plaza Shopping Center Dallas TX 75231
26 Highland Falls Apartments Marietta GA 30067
27 Rancho Ocaso Las Vegas NV 89120
28 The Court at Deptford II Deptford NJ 8096
29 Sage Crossing Apartments San Antonio TX 78229
30 Crossroads at Buckland Hills Manchester CT 06040
31 Deerbrook Crossing Shopping Center Humble TX 77073
32 Sundance Village Apartments Miami FL 33172
33 Lake Mead Pavilion Shopping Center Las Vegas NV 89128
34 Ontario Plaza Ontario CA 91762
35 Cole Spring Plaza Silver Spring MD 20910
36 Penney's Plaza Pleasanton CA 94588
37 Pines of Westbury Houston TX 77035
38 Bell Run Plaza Montgomery Township PA 19454
39 River Haven Mobile Home Park (1F) Grand Haven MI 49417
40 Knollwood Estates Mobile Home Park (1F) Allendale MI 49401
41 Colesville Towers Silver Spring MD 20910
42 North Pointe Apartments Charlotte NC 28213
43 Tower Plaza Retail Center Omaha NE 68114
44 Mountain View Mobile Home Park Canoga Park CA 91304
45 The Mosby Building & Apartments Fairfax VA 22030
46 211 South Gulph Road King of Prussia PA 19406
47 Pinewood Apartments Las Vegas NV 89109
48 U-Haul - Rusfield (1G) Boston MA 02118
49 U-Haul - San Clemente (1G) San Clemente CA 92672
50 U-Haul - East Colonial (1G) Orlando FL 32803
51 U-Haul - MacArthur Park (1G) Oklahoma City OK 73132
52 Park Knolls Apartments Turlock CA 95382
53 Diamond Bar Towne Center Diamond Bar CA 91765
54 U-Haul - Dublin (1H) Dublin CA 94566
55 U-Haul - Northridge (1H) Northridge CA 91325
56 U-Haul - Orange Park (1H) Orange Park FL 32065
57 U-Haul - Tulsa (1H) Tulsa OK 74146
58 Cherry Knolls Shopping Center Littleton CO 80122
59 333 Sam Houston Office Building Houston TX 77060
60 The Shadowbrook Apartments Las Vegas NV 89109
61 Delta Fair Shopping Center Antioch CA 94509
62 Willow Springs Shopping Center (1I) Boulder CO 80304
<CAPTION>
Property
# Property Name (1) Property Type Sub-type
- -----------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C>
1 Oakwood Plaza Retail Anchored
2 Arbor Lake Club Apartments (1A) Multifamily N/A
3 The Parkview Apartments - FL (1A) Multifamily N/A
4 Heron's Cove Apartments (1A) Multifamily N/A
5 Horizons North Apartments (1A) Multifamily N/A
6 Herald Center Retail Anchored
7 Sterling Point Apartments (1B) Multifamily N/A
8 Sandridge Apartments (1B) Multifamily N/A
9 Woodscape Apartments (1B) Multifamily N/A
10 Stone Fort Land - The Tallan Office Building & The Tallan Parking Garage (1C) Mixed Use N/A
11 Stone Fort Land - The Krystal Office Building (1C) Office N/A
12 Stone Fort Land - Riverside Center (1C) Office N/A
13 Stone Fort Land - Harrison Direct Warehouse (1C) Industrial N/A
14 Stone Fort Land - Tennessee American Water Company Office Building (1C) Office N/A
15 Center at the Plant Retail Shadow Anchored
16 The Boardwalk Multifamily N/A
17 Cherry Creek Retirement Village (1D) Independent/Assisted Living N/A
18 Remington Heights Retirement Community (1D) Independent/Assisted Living N/A
19 Charles River Center Retail Anchored
20 Fox Run Shopping Center Retail Anchored
21 Two University Plaza (1E) Office N/A
22 800-900 Lanidex Plaza (1E) Office N/A
23 140 Littleton Road (1E) Office N/A
24 Embarcadero Corporate Center Office N/A
25 Best Buy Plaza Shopping Center Retail Anchored
26 Highland Falls Apartments Multifamily N/A
27 Rancho Ocaso Multifamily N/A
28 The Court at Deptford II Retail Anchored
29 Sage Crossing Apartments Multifamily N/A
30 Crossroads at Buckland Hills Retail Anchored
31 Deerbrook Crossing Shopping Center Retail Anchored
32 Sundance Village Apartments Multifamily N/A
33 Lake Mead Pavilion Shopping Center Retail Anchored
34 Ontario Plaza Retail Anchored
35 Cole Spring Plaza Multifamily N/A
36 Penney's Plaza Retail Anchored
37 Pines of Westbury Multifamily N/A
38 Bell Run Plaza Retail Anchored
39 River Haven Mobile Home Park (1F) Manufactured Housing N/A
40 Knollwood Estates Mobile Home Park (1F) Manufactured Housing N/A
41 Colesville Towers Multifamily N/A
42 North Pointe Apartments Multifamily N/A
43 Tower Plaza Retail Center Retail Anchored
44 Mountain View Mobile Home Park Manufactured Housing N/A
45 The Mosby Building & Apartments Mixed Use N/A
46 211 South Gulph Road Office N/A
47 Pinewood Apartments Multifamily N/A
48 U-Haul - Rusfield (1G) Self Storage N/A
49 U-Haul - San Clemente (1G) Self Storage N/A
50 U-Haul - East Colonial (1G) Self Storage N/A
51 U-Haul - MacArthur Park (1G) Self Storage N/A
52 Park Knolls Apartments Multifamily N/A
53 Diamond Bar Towne Center Retail Anchored
54 U-Haul - Dublin (1H) Self Storage N/A
55 U-Haul - Northridge (1H) Self Storage N/A
56 U-Haul - Orange Park (1H) Self Storage N/A
57 U-Haul - Tulsa (1H) Self Storage N/A
58 Cherry Knolls Shopping Center Retail Anchored
59 333 Sam Houston Office Building Office N/A
60 The Shadowbrook Apartments Multifamily N/A
61 Delta Fair Shopping Center Retail Anchored
62 Willow Springs Shopping Center (1I) Mixed Use N/A
<CAPTION>
Units/
Sq. Ft./
Mortgage Rooms/ Fee Simple/
# Property Name (1) Loan Seller Pads Leasehold
- -----------------------------------------------------------------------------------------------------------------------------------
1 Oakwood Plaza G.E. Capital 885,713 Fee
2 Arbor Lake Club Apartments (1A) Column 712 Fee
3 The Parkview Apartments - FL (1A) Column 208 Fee
4 Heron's Cove Apartments (1A) Column 324 Fee
5 Horizons North Apartments (1A) Column 276 Fee
6 Herald Center Column 249,504 Fee
7 Sterling Point Apartments (1B) Column 922 Fee
8 Sandridge Apartments (1B) Column 504 Fee
9 Woodscape Apartments (1B) Column 544 Fee
10 Stone Fort Land - The Tallan Office Building & The Tallan Parking Garage (1C) G.E. Capital 148,971 Fee
11 Stone Fort Land - The Krystal Office Building (1C) G.E. Capital 135,625 Fee
12 Stone Fort Land - Riverside Center (1C) G.E. Capital 135,000 Fee
13 Stone Fort Land - Harrison Direct Warehouse (1C) G.E. Capital 184,700 Fee
14 Stone Fort Land - Tennessee American Water Company Office Building (1C) G.E. Capital 15,488 Fee
15 Center at the Plant Column 217,725 Fee
16 The Boardwalk G.E. Capital 248 Fee
17 Cherry Creek Retirement Village (1D) Column 215 Fee
18 Remington Heights Retirement Community (1D) Column 146 Fee
19 Charles River Center Column 118,237 Fee
20 Fox Run Shopping Center G.E. Capital 242,223 Fee
21 Two University Plaza (1E) Goldman 149,504 Fee
22 800-900 Lanidex Plaza (1E) Goldman 111,172 Fee
23 140 Littleton Road (1E) Goldman 30,213 Fee
24 Embarcadero Corporate Center Column 99,015 Fee
25 Best Buy Plaza Shopping Center Column 177,462 Fee
26 Highland Falls Apartments G.E. Capital 446 Fee
27 Rancho Ocaso G.E. Capital 280 Fee
28 The Court at Deptford II G.E. Capital 145,080 Fee/Leasehold
29 Sage Crossing Apartments Column 588 Fee
30 Crossroads at Buckland Hills Goldman 120,133 Fee
31 Deerbrook Crossing Shopping Center Goldman 240,220 Fee
32 Sundance Village Apartments G.E. Capital 304 Fee
33 Lake Mead Pavilion Shopping Center G.E. Capital 115,823 Fee
34 Ontario Plaza Column 149,775 Fee
35 Cole Spring Plaza G.E. Capital 267 Fee
36 Penney's Plaza G.E. Capital 163,467 Fee
37 Pines of Westbury G.E. Capital 940 Fee
38 Bell Run Plaza Goldman 111,581 Fee
39 River Haven Mobile Home Park (1F) G.E. Capital 528 Fee
40 Knollwood Estates Mobile Home Park (1F) G.E. Capital 161 Fee
41 Colesville Towers G.E. Capital 254 Fee
42 North Pointe Apartments G.E. Capital 428 Fee
43 Tower Plaza Retail Center Column 101,793 Fee
44 Mountain View Mobile Home Park Goldman 156 Fee
45 The Mosby Building & Apartments G.E. Capital 204,005 Fee
46 211 South Gulph Road Goldman 102,250 Fee
47 Pinewood Apartments Goldman 380 Fee
48 U-Haul - Rusfield (1G) G.E. Capital 85,601 Fee
49 U-Haul - San Clemente (1G) G.E. Capital 30,996 Fee
50 U-Haul - East Colonial (1G) G.E. Capital 32,785 Fee
51 U-Haul - MacArthur Park (1G) G.E. Capital 42,174 Fee
52 Park Knolls Apartments G.E. Capital 350 Fee
53 Diamond Bar Towne Center Goldman 100,342 Fee
54 U-Haul - Dublin (1H) G.E. Capital 59,616 Fee
55 U-Haul - Northridge (1H) G.E. Capital 44,294 Fee
56 U-Haul - Orange Park (1H) G.E. Capital 40,300 Fee
57 U-Haul - Tulsa (1H) G.E. Capital 52,450 Fee
58 Cherry Knolls Shopping Center G.E. Capital 137,496 Fee
59 333 Sam Houston Office Building Column 235,645 Fee
60 The Shadowbrook Apartments Goldman 256 Fee
61 Delta Fair Shopping Center Goldman 156,280 Fee
62 Willow Springs Shopping Center (1I) Column 55,395 Fee
<CAPTION>
Occupancy
Year Year Rate of
# Property Name (1) Built Renovated U/W (3)
- --------------------------------------------------------------------------------------------------------------------------------
1 Oakwood Plaza 1994 1997 96%
2 Arbor Lake Club Apartments (1A) 1978 1990 94%
3 The Parkview Apartments - FL (1A) 1987 N/A 97%
4 Heron's Cove Apartments (1A) 1973 1997 98%
5 Horizons North Apartments (1A) 1982 N/A 92%
6 Herald Center 1910 1985 100%
7 Sterling Point Apartments (1B) 1978 1997 96%
8 Sandridge Apartments (1B) 1978 1994 95%
9 Woodscape Apartments (1B) 1979 1997 96%
10 Stone Fort Land - The Tallan Office Building & The Tallan Parking Garage (1C) 1982 N/A 88%
11 Stone Fort Land - The Krystal Office Building (1C) 1979 N/A 86%
12 Stone Fort Land - Riverside Center (1C) 1946 1997 99%
13 Stone Fort Land - Harrison Direct Warehouse (1C) 1986 N/A 100%
14 Stone Fort Land - Tennessee American Water Company Office Building (1C) 1978 N/A 100%
15 Center at the Plant 1999 N/A 99%
16 The Boardwalk 1977 1996 96%
17 Cherry Creek Retirement Village (1D) 1988 1989 98%
18 Remington Heights Retirement Community (1D) 1986 1999 93%
19 Charles River Center 1998 N/A 100%
20 Fox Run Shopping Center 1990 1994 97%
21 Two University Plaza (1E) 1978 1994 94%
22 800-900 Lanidex Plaza (1E) 1983 N/A 95%
23 140 Littleton Road (1E) 1984 N/A 94%
24 Embarcadero Corporate Center 1970 1997 98%
25 Best Buy Plaza Shopping Center 1996 N/A 93%
26 Highland Falls Apartments 1971 1998 95%
27 Rancho Ocaso 1998 N/A 95%
28 The Court at Deptford II 1998 N/A 100%
29 Sage Crossing Apartments 1973 1998 94%
30 Crossroads at Buckland Hills 1995 N/A 94%
31 Deerbrook Crossing Shopping Center 1979 1996 96%
32 Sundance Village Apartments 1988 1990 93%
33 Lake Mead Pavilion Shopping Center 1998 N/A 100%
34 Ontario Plaza 1955 1998 88%
35 Cole Spring Plaza 1967 1992 99%
36 Penney's Plaza 1982 1995 99%
37 Pines of Westbury 1972 1996 88%
38 Bell Run Plaza 1998 N/A 100%
39 River Haven Mobile Home Park (1F) 1986 1996 99%
40 Knollwood Estates Mobile Home Park (1F) 1970 1992 98%
41 Colesville Towers 1966 1989 97%
42 North Pointe Apartments 1971 1994 92%
43 Tower Plaza Retail Center 1998 N/A 98%
44 Mountain View Mobile Home Park 1978 N/A 97%
45 The Mosby Building & Apartments 1963 1987 97%
46 211 South Gulph Road 1954 1998 100%
47 Pinewood Apartments 1972 N/A 92%
48 U-Haul - Rusfield (1G) 1946 1989 100%
49 U-Haul - San Clemente (1G) 1981 N/A 96%
50 U-Haul - East Colonial (1G) 1955 1982 97%
51 U-Haul - MacArthur Park (1G) 1975 N/A 86%
52 Park Knolls Apartments 1987 N/A 96%
53 Diamond Bar Towne Center 1981 N/A 98%
54 U-Haul - Dublin (1H) 1982 1993 90%
55 U-Haul - Northridge (1H) 1996 N/A 96%
56 U-Haul - Orange Park (1H) 1995 N/A 74%
57 U-Haul - Tulsa (1H) 1970 1995 98%
58 Cherry Knolls Shopping Center 1970 1987 98%
59 333 Sam Houston Office Building 1980 N/A 89%
60 The Shadowbrook Apartments 1986 N/A 94%
61 Delta Fair Shopping Center 1987 N/A 93%
62 Willow Springs Shopping Center (1I) 1981 1993 96%
<CAPTION>
Date of Cut-off
Occupancy Appraised Date LTV
# Property Name (1) Rate (3) Value Ratio (4)
- --------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C>
1 Oakwood Plaza 03/26/99 $85,600,000 79.4%
2 Arbor Lake Club Apartments (1A) 01/01/99 37,900,000 77.0%
3 The Parkview Apartments - FL (1A) 01/01/99 12,000,000 77.0%
4 Heron's Cove Apartments (1A) 01/20/99 12,700,000 77.0%
5 Horizons North Apartments (1A) 01/01/99 12,700,000 77.0%
6 Herald Center 02/01/99 75,000,000 66.6%
7 Sterling Point Apartments (1B) 04/23/99 29,250,000 72.0%
8 Sandridge Apartments (1B) 04/23/99 21,000,000 72.0%
9 Woodscape Apartments (1B) 01/22/99 13,600,000 72.0%
10 Stone Fort Land - The Tallan Office Building & The Tallan Parking Garage (1C) 03/17/99 19,275,000 71.9%
11 Stone Fort Land - The Krystal Office Building (1C) 03/25/99 13,360,000 71.9%
12 Stone Fort Land - Riverside Center (1C) 03/17/99 11,000,000 71.9%
13 Stone Fort Land - Harrison Direct Warehouse (1C) 04/28/99 4,600,000 71.9%
14 Stone Fort Land - Tennessee American Water Company Office Building (1C) 03/17/99 2,050,000 71.9%
15 Center at the Plant 01/01/99 43,000,000 74.3%
16 The Boardwalk 01/26/99 34,000,000 73.3%
17 Cherry Creek Retirement Village (1D) 02/28/99 22,500,000 72.3%
18 Remington Heights Retirement Community (1D) 02/01/99 11,000,000 72.3%
19 Charles River Center 11/01/98 30,000,000 80.0%
20 Fox Run Shopping Center 02/08/99 30,000,000 80.0%
21 Two University Plaza (1E) 01/14/99 16,800,000 68.8%
22 800-900 Lanidex Plaza (1E) 02/28/99 14,000,000 68.8%
23 140 Littleton Road (1E) 02/28/99 3,225,000 68.8%
24 Embarcadero Corporate Center 05/01/99 33,000,000 68.2%
25 Best Buy Plaza Shopping Center 12/31/98 28,000,000 76.0%
26 Highland Falls Apartments 12/31/98 27,400,000 77.6%
27 Rancho Ocaso 03/15/99 19,800,000 78.7%
28 The Court at Deptford II 01/18/99 19,400,000 79.3%
29 Sage Crossing Apartments 04/22/99 19,100,000 79.7%
30 Crossroads at Buckland Hills 05/05/99 18,850,000 78.5%
31 Deerbrook Crossing Shopping Center 05/05/99 18,150,000 78.0%
32 Sundance Village Apartments 03/31/99 17,500,000 78.9%
33 Lake Mead Pavilion Shopping Center 11/01/98 18,200,000 74.9%
34 Ontario Plaza 03/31/99 17,300,000 78.4%
35 Cole Spring Plaza 03/16/99 16,800,000 77.7%
36 Penney's Plaza 04/12/99 19,500,000 66.5%
37 Pines of Westbury 05/18/99 18,100,000 71.5%
38 Bell Run Plaza 11/18/98 16,000,000 79.7%
39 River Haven Mobile Home Park (1F) 12/01/98 12,600,000 78.9%
40 Knollwood Estates Mobile Home Park (1F) 04/19/99 3,500,000 78.9%
41 Colesville Towers 03/17/99 18,400,000 67.7%
42 North Pointe Apartments 02/16/98 14,900,000 75.2%
43 Tower Plaza Retail Center 05/01/99 14,500,000 76.6%
44 Mountain View Mobile Home Park 12/21/98 13,800,000 79.5%
45 The Mosby Building & Apartments 04/23/99 13,800,000 78.7%
46 211 South Gulph Road 02/02/99 14,000,000 77.4%
47 Pinewood Apartments 03/18/99 13,250,000 79.4%
48 U-Haul - Rusfield (1G) 03/01/99 5,900,000 73.9%
49 U-Haul - San Clemente (1G) 03/04/99 3,840,000 73.9%
50 U-Haul - East Colonial (1G) 03/04/99 2,560,000 73.9%
51 U-Haul - MacArthur Park (1G) 03/02/99 1,600,000 73.9%
52 Park Knolls Apartments 01/31/99 14,700,000 69.3%
53 Diamond Bar Towne Center 03/03/99 13,350,000 72.6%
54 U-Haul - Dublin (1H) 03/03/99 5,000,000 64.3%
55 U-Haul - Northridge (1H) 03/01/99 4,070,000 64.3%
56 U-Haul - Orange Park (1H) 03/05/99 2,950,000 64.3%
57 U-Haul - Tulsa (1H) 03/02/99 2,940,000 64.3%
58 Cherry Knolls Shopping Center 05/18/99 12,800,000 75.2%
59 333 Sam Houston Office Building 05/01/99 16,700,000 56.3%
60 The Shadowbrook Apartments 06/25/98 11,685,000 80.4%
61 Delta Fair Shopping Center 03/10/99 12,000,000 76.6%
62 Willow Springs Shopping Center (1I) 02/01/99 6,900,000 69.5%
<CAPTION>
Maturity/
ARD
Date LTV U/W U/W
# Property Name (1) Ratio (4) NOI NCF (5)
- --------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C>
1 Oakwood Plaza 71.5% $7,972,482 $7,507,540
2 Arbor Lake Club Apartments (1A) 68.7% 3,425,350 3,247,350
3 The Parkview Apartments - FL (1A) 68.7% 1,070,976 1,018,976
4 Heron's Cove Apartments (1A) 68.7% 1,111,935 1,030,935
5 Horizons North Apartments (1A) 68.7% 1,019,029 950,029
6 Herald Center 59.3% 5,996,497 5,825,420
7 Sterling Point Apartments (1B) 63.3% 2,462,623 2,232,123
8 Sandridge Apartments (1B) 63.3% 1,768,508 1,642,508
9 Woodscape Apartments (1B) 63.3% 1,263,554 1,127,554
10 Stone Fort Land - The Tallan Office Building & The Tallan Parking Garage (1C) 63.5% 1,768,206 1,502,802
11 Stone Fort Land - The Krystal Office Building (1C) 63.5% 1,127,076 941,651
12 Stone Fort Land - Riverside Center (1C) 63.5% 1,054,109 939,909
13 Stone Fort Land - Harrison Direct Warehouse (1C) 63.5% 468,027 422,708
14 Stone Fort Land - Tennessee American Water Company Office Building (1C) 63.5% 143,208 138,716
15 Center at the Plant 66.2% 3,805,609 3,688,201
16 The Boardwalk 64.8% 2,676,410 2,605,202
17 Cherry Creek Retirement Village (1D) 64.4% 1,897,731 1,833,231
18 Remington Heights Retirement Community (1D) 64.4% 894,436 850,636
19 Charles River Center 71.3% 2,700,171 2,618,842
20 Fox Run Shopping Center 70.8% 2,873,651 2,679,788
21 Two University Plaza (1E) 61.5% 1,543,262 1,315,493
22 800-900 Lanidex Plaza (1E) 61.5% 1,214,622 1,057,806
23 140 Littleton Road (1E) 61.5% 245,175 191,327
24 Embarcadero Corporate Center 60.4% 2,581,718 2,435,489
25 Best Buy Plaza Shopping Center 67.2% 2,410,881 2,301,215
26 Highland Falls Apartments 68.4% 2,259,963 2,158,788
27 Rancho Ocaso 69.3% 1,760,315 1,704,315
28 The Court at Deptford II 70.7% 1,721,250 1,670,472
29 Sage Crossing Apartments 74.1% 1,824,759 1,677,759
30 Crossroads at Buckland Hills 70.0% 1,720,511 1,609,421
31 Deerbrook Crossing Shopping Center 69.6% 1,697,503 1,545,509
32 Sundance Village Apartments 4.3% 1,693,802 1,625,402
33 Lake Mead Pavilion Shopping Center 66.0% 1,618,501 1,526,665
34 Ontario Plaza 69.2% 1,473,313 1,406,890
35 Cole Spring Plaza 64.4% 1,574,824 1,511,168
36 Penney's Plaza 58.6% 1,490,290 1,378,919
37 Pines of Westbury 62.6% 1,537,238 1,302,238
38 Bell Run Plaza 70.7% 1,535,343 1,483,854
39 River Haven Mobile Home Park (1F) 69.5% 1,015,453 995,843
40 Knollwood Estates Mobile Home Park (1F) 69.5% 324,722 318,765
41 Colesville Towers 58.7% 1,464,436 1,402,786
42 North Pointe Apartments 57.8% 1,512,114 1,394,239
43 Tower Plaza Retail Center 68.5% 1,313,314 1,234,355
44 Mountain View Mobile Home Park 70.1% 1,119,347 1,107,647
45 The Mosby Building & Apartments 70.2% 1,327,838 1,202,843
46 211 South Gulph Road 69.0% 1,338,202 1,249,966
47 Pinewood Apartments 69.5% 1,452,158 1,325,998
48 U-Haul - Rusfield (1G) 62.1% 669,092 651,972
49 U-Haul - San Clemente (1G) 62.1% 363,498 358,849
50 U-Haul - East Colonial (1G) 62.1% 188,859 177,384
51 U-Haul - MacArthur Park (1G) 62.1% 140,033 133,707
52 Park Knolls Apartments 60.7% 1,300,017 1,191,762
53 Diamond Bar Towne Center 64.9% 1,173,752 1,083,514
54 U-Haul - Dublin (1H) 54.1% 510,195 499,464
55 U-Haul - Northridge (1H) 54.1% 381,148 374,474
56 U-Haul - Orange Park (1H) 54.1% 245,556 239,511
57 U-Haul - Tulsa (1H) 54.1% 207,346 199,478
58 Cherry Knolls Shopping Center 66.8% 1,159,342 1,046,143
59 333 Sam Houston Office Building 50.1% 1,369,840 1,128,732
60 The Shadowbrook Apartments 70.4% 1,123,038 1,047,006
61 Delta Fair Shopping Center 68.6% 1,106,575 1,007,519
62 Willow Springs Shopping Center (1I) 57.2% 635,354 572,975
<CAPTION>
Contractual
Engineering Recurring
U/W Reserve at Replacement
# Property Name (1) DSCR (6) Origination Reserve
- ----------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C>
1 Oakwood Plaza 1.23 x N/A $0.13
2 Arbor Lake Club Apartments (1A) 1.24 $1,813 $250
3 The Parkview Apartments - FL (1A) 1.24 $1,500 $250
4 Heron's Cove Apartments (1A) 1.24 $13,063 $250
5 Horizons North Apartments (1A) 1.24 $2,375 $250
6 Herald Center 1.35 $66,085 $0.18
7 Sterling Point Apartments (1B) 1.33 $317,450 $250
8 Sandridge Apartments (1B) 1.33 $87,813 $250
9 Woodscape Apartments (1B) 1.33 $26,875 $250
10 Stone Fort Land - The Tallan Office Building & The Tallan Parking Garage (1C) 1.31 $1,846 $0.26
11 Stone Fort Land - The Krystal Office Building (1C) 1.31 $1,279 $0.20
12 Stone Fort Land - Riverside Center (1C) 1.31 $10,500 $0.20
13 Stone Fort Land - Harrison Direct Warehouse (1C) 1.31 $7,000 $0.15
14 Stone Fort Land - Tennessee American Water Company Office Building (1C) 1.31 $26,719 $0.29
15 Center at the Plant 1.34 N/A N/A
16 The Boardwalk 1.24 $85,741 N/A
17 Cherry Creek Retirement Village (1D) 1.29 N/A N/A
18 Remington Heights Retirement Community (1D) 1.29 N/A N/A
19 Charles River Center 1.25 N/A $0.25
20 Fox Run Shopping Center 1.32 $10,406 $0.15
21 Two University Plaza (1E) 1.25 $214,579 $0.15
22 800-900 Lanidex Plaza (1E) 1.25 $172,305 $0.16
23 140 Littleton Road (1E) 1.25 $31,485 $0.11
24 Embarcadero Corporate Center 1.28 N/A N/A
25 Best Buy Plaza Shopping Center 1.29 N/A N/A
26 Highland Falls Apartments 1.23 $125,000 $227
27 Rancho Ocaso 1.33 N/A $208
28 The Court at Deptford II 1.26 N/A $0.15
29 Sage Crossing Apartments 1.31 $21,250 $250
30 Crossroads at Buckland Hills 1.25 N/A $0.15
31 Deerbrook Crossing Shopping Center 1.25 $26,250 $0.15
32 Sundance Village Apartments 1.37 $3,125 $225
33 Lake Mead Pavilion Shopping Center 1.36 N/A $0.11
34 Ontario Plaza 1.25 N/A N/A
35 Cole Spring Plaza 1.42 $191,875 $237
36 Penney's Plaza 1.28 $52,344 $0.15
37 Pines of Westbury 1.25 $5,000 $200
38 Bell Run Plaza 1.38 N/A $0.10
39 River Haven Mobile Home Park (1F) 1.25 $11,437 $26
40 Knollwood Estates Mobile Home Park (1F) 1.25 $3,177 $23
41 Colesville Towers 1.40 $302,000 $243
42 North Pointe Apartments 1.56 $116,000 $275
43 Tower Plaza Retail Center 1.26 N/A N/A
44 Mountain View Mobile Home Park 1.22 $17,500 $80
45 The Mosby Building & Apartments 1.28 $96,469 $0.31
46 211 South Gulph Road 1.33 N/A $0.20
47 Pinewood Apartments 1.59 N/A N/A
48 U-Haul - Rusfield (1G) 1.41 N/A $0.20
49 U-Haul - San Clemente (1G) 1.41 N/A $0.35
50 U-Haul - East Colonial (1G) 1.41 N/A $0.22
51 U-Haul - MacArthur Park (1G) 1.41 N/A $0.11
52 Park Knolls Apartments 1.45 $20,406 N/A
53 Diamond Bar Towne Center 1.27 N/A $0.21
54 U-Haul - Dublin (1H) 1.50 $10,027 $0.18
55 U-Haul - Northridge (1H) 1.50 $8,162 $0.19
56 U-Haul - Orange Park (1H) 1.50 $5,916 $0.15
57 U-Haul - Tulsa (1H) 1.50 $5,896 $0.12
58 Cherry Knolls Shopping Center 1.27 $40,750 $0.21
59 333 Sam Houston Office Building 1.39 $3,313 N/A
60 The Shadowbrook Apartments 1.41 N/A N/A
61 Delta Fair Shopping Center 1.24 $5,094 $0.17
62 Willow Springs Shopping Center (1I) 1.24 $8,063 N/A
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
U/W Contractual
Recurring Recurring U/W
Replacement LC&TI LC&TI
# Property Name (1) Reserve Per Sq. Ft. Per Sq. Ft.
- ------------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C>
1 Oakwood Plaza $0.13 $0.40 $0.40
2 Arbor Lake Club Apartments (1A) $250 N/A N/A
3 The Parkview Apartments - FL (1A) $250 N/A N/A
4 Heron's Cove Apartments (1A) $250 N/A N/A
5 Horizons North Apartments (1A) $250 N/A N/A
6 Herald Center $0.25 N/A $0.44
7 Sterling Point Apartments (1B) $250 N/A N/A
8 Sandridge Apartments (1B) $250 N/A N/A
9 Woodscape Apartments (1B) $250 N/A N/A
10 Stone Fort Land - The Tallan Office Building & The Tallan Parking Garage (1C) $0.27 N/A $1.51
11 Stone Fort Land - The Krystal Office Building (1C) $0.20 N/A $1.17
12 Stone Fort Land - Riverside Center (1C) $0.20 N/A $0.65
13 Stone Fort Land - Harrison Direct Warehouse (1C) $0.15 N/A $0.10
14 Stone Fort Land - Tennessee American Water Company Office Building (1C) $0.29 N/A N/A
15 Center at the Plant $0.15 N/A $0.39
16 The Boardwalk $287 N/A N/A
17 Cherry Creek Retirement Village (1D) $300 N/A N/A
18 Remington Heights Retirement Community (1D) $300 N/A N/A
19 Charles River Center $0.15 N/A $0.54
20 Fox Run Shopping Center $0.20 $0.54 $0.60
21 Two University Plaza (1E) $0.15 $0.41 $1.38
22 800-900 Lanidex Plaza (1E) $0.15 $0.44 $1.26
23 140 Littleton Road (1E) $0.15 $0.30 $1.63
24 Embarcadero Corporate Center $0.16 $1.10 $1.32
25 Best Buy Plaza Shopping Center $0.15 N/A $0.47
26 Highland Falls Apartments $227 N/A N/A
27 Rancho Ocaso $200 N/A N/A
28 The Court at Deptford II $0.15 N/A $0.20
29 Sage Crossing Apartments $250 N/A N/A
30 Crossroads at Buckland Hills $0.14 $0.20 $0.78
31 Deerbrook Crossing Shopping Center $0.15 N/A $0.48
32 Sundance Village Apartments $225 N/A N/A
33 Lake Mead Pavilion Shopping Center $0.11 $0.68 $0.68
34 Ontario Plaza $0.05 N/A $0.39
35 Cole Spring Plaza $238 N/A N/A
36 Penney's Plaza $0.20 N/A $0.48
37 Pines of Westbury $250 N/A N/A
38 Bell Run Plaza $0.21 N/A $0.26
39 River Haven Mobile Home Park (1F) $37 N/A N/A
40 Knollwood Estates Mobile Home Park (1F) $37 N/A N/A
41 Colesville Towers $243 N/A N/A
42 North Pointe Apartments $275 N/A N/A
43 Tower Plaza Retail Center $0.15 $0.76 $0.62
44 Mountain View Mobile Home Park $75 N/A N/A
45 The Mosby Building & Apartments $0.31 $0.29 $0.30
46 211 South Gulph Road $0.19 $0.44 $0.67
47 Pinewood Apartments $332 N/A N/A
48 U-Haul - Rusfield (1G) $0.20 N/A N/A
49 U-Haul - San Clemente (1G) $0.15 N/A N/A
50 U-Haul - East Colonial (1G) $0.35 N/A N/A
51 U-Haul - MacArthur Park (1G) $0.15 N/A N/A
52 Park Knolls Apartments $309 N/A N/A
53 Diamond Bar Towne Center $0.21 $0.50 $0.69
54 U-Haul - Dublin (1H) $0.18 N/A N/A
55 U-Haul - Northridge (1H) $0.15 N/A N/A
56 U-Haul - Orange Park (1H) $0.15 N/A N/A
57 U-Haul - Tulsa (1H) $0.15 N/A N/A
58 Cherry Knolls Shopping Center $0.21 $0.61 $0.61
59 333 Sam Houston Office Building $0.15 $1.27 $0.87
60 The Shadowbrook Apartments $297 N/A N/A
61 Delta Fair Shopping Center $0.16 N/A $0.47
62 Willow Springs Shopping Center (1I) $0.15 N/A $0.98
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
Percentage of
Original Cut-off Initial
# Property Name (1) Balance Balance (7) Pool Balance
- -----------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C>
1 Oakwood Plaza $68,123,000 $67,944,452 4.4%
2 Arbor Lake Club Apartments (1A) 30,100,000 30,100,000 1.9%
3 The Parkview Apartments - FL (1A) 9,550,000 9,550,000 0.6%
4 Heron's Cove Apartments (1A) 9,500,000 9,500,000 0.6%
5 Horizons North Apartments (1A) 8,850,000 8,850,000 0.6%
6 Herald Center 50,000,000 49,975,508 3.2%
7 Sterling Point Apartments (1B) 20,817,788 20,751,731 1.3%
8 Sandridge Apartments (1B) 15,147,959 15,099,893 1.0%
9 Woodscape Apartments (1B) 10,144,927 10,112,736 0.7%
10 Stone Fort Land - The Tallan Office Building & The Tallan Parking Garage (1C) 13,356,952 13,356,952 0.9%
11 Stone Fort Land - The Krystal Office Building (1C) 9,258,048 9,258,048 0.6%
12 Stone Fort Land - Riverside Center (1C) 8,514,000 8,514,000 0.5%
13 Stone Fort Land - Harrison Direct Warehouse (1C) 3,680,000 3,680,000 0.2%
14 Stone Fort Land - Tennessee American Water Company Office Building (1C) 1,326,000 1,326,000 0.1%
15 Center at the Plant 32,000,000 31,961,668 2.1%
16 The Boardwalk 24,917,000 24,917,000 1.6%
17 Cherry Creek Retirement Village (1D) 16,750,000 16,729,883 1.1%
18 Remington Heights Retirement Community (1D) 7,500,000 7,490,992 0.5%
19 Charles River Center 24,000,000 24,000,000 1.5%
20 Fox Run Shopping Center 24,000,000 24,000,000 1.5%
21 Two University Plaza (1E) 12,001,734 12,001,734 0.8%
22 800-900 Lanidex Plaza (1E) 9,637,272 9,637,272 0.6%
23 140 Littleton Road (1E) 1,760,994 1,760,994 0.1%
24 Embarcadero Corporate Center 22,500,000 22,500,000 1.5%
25 Best Buy Plaza Shopping Center 21,300,000 21,288,630 1.4%
26 Highland Falls Apartments 21,300,000 21,259,030 1.4%
27 Rancho Ocaso 15,600,000 15,591,171 1.0%
28 The Court at Deptford II 15,406,000 15,387,641 1.0%
29 Sage Crossing Apartments 15,250,000 15,230,469 1.0%
30 Crossroads at Buckland Hills 14,800,000 14,800,000 1.0%
31 Deerbrook Crossing Shopping Center 14,150,000 14,150,000 0.9%
32 Sundance Village Apartments 14,000,000 13,799,510 0.9%
33 Lake Mead Pavilion Shopping Center 13,650,000 13,623,886 0.9%
34 Ontario Plaza 13,600,000 13,558,185 0.9%
35 Cole Spring Plaza 13,208,421 13,054,552 0.8%
36 Penney's Plaza 12,961,000 12,961,000 0.8%
37 Pines of Westbury 13,000,000 12,940,243 0.8%
38 Bell Run Plaza 12,800,000 12,754,463 0.8%
39 River Haven Mobile Home Park (1F) 9,939,020 9,939,020 0.6%
40 Knollwood Estates Mobile Home Park (1F) 2,760,980 2,760,980 0.2%
41 Colesville Towers 12,609,573 12,457,514 0.8%
42 North Pointe Apartments 11,324,000 11,209,320 0.7%
43 Tower Plaza Retail Center 11,100,000 11,100,000 0.7%
44 Mountain View Mobile Home Park 11,000,000 10,965,978 0.7%
45 The Mosby Building & Apartments 10,877,000 10,864,106 0.7%
46 211 South Gulph Road 10,850,000 10,831,786 0.7%
47 Pinewood Apartments 10,600,000 10,516,842 0.7%
48 U-Haul - Rusfield (1G) 4,360,058 4,360,058 0.3%
49 U-Haul - San Clemente (1G) 2,837,732 2,837,732 0.2%
50 U-Haul - East Colonial (1G) 1,891,822 1,891,822 0.1%
51 U-Haul - MacArthur Park (1G) 1,182,388 1,182,388 0.1%
52 Park Knolls Apartments 10,200,000 10,193,814 0.7%
53 Diamond Bar Towne Center 9,700,000 9,688,947 0.6%
54 U-Haul - Dublin (1H) 3,217,246 3,217,246 0.2%
55 U-Haul - Northridge (1H) 2,618,838 2,618,838 0.2%
56 U-Haul - Orange Park (1H) 1,898,175 1,898,175 0.1%
57 U-Haul - Tulsa (1H) 1,891,741 1,891,741 0.1%
58 Cherry Knolls Shopping Center 9,636,000 9,624,215 0.6%
59 333 Sam Houston Office Building 9,400,000 9,400,000 0.6%
60 The Shadowbrook Apartments 9,480,000 9,397,777 0.6%
61 Delta Fair Shopping Center 9,200,000 9,189,628 0.6%
62 Willow Springs Shopping Center (1I) 5,000,000 4,995,713 0.3%
<CAPTION>
Orig Rem. Orig
Maturity Amort. Amort. Term to
# Property Name (1) Balance Term Term Maturity (8)
- -----------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C>
1 Oakwood Plaza $61,167,306 360 356 120
2 Arbor Lake Club Apartments (1A) 26,850,752 360 360 120
3 The Parkview Apartments - FL (1A) 8,519,093 360 360 120
4 Heron's Cove Apartments (1A) 8,474,491 360 360 120
5 Horizons North Apartments (1A) 7,894,656 360 360 120
6 Herald Center 44,473,516 360 359 120
7 Sterling Point Apartments (1B) 18,256,835 360 356 120
8 Sandridge Apartments (1B) 13,284,494 360 356 120
9 Woodscape Apartments (1B) 8,896,924 360 356 120
10 Stone Fort Land - The Tallan Office Building & The Tallan Parking Garage (1C) 11,794,809 360 360 120
11 Stone Fort Land - The Krystal Office Building (1C) 8,175,286 360 360 120
12 Stone Fort Land - Riverside Center (1C) 7,518,258 360 360 120
13 Stone Fort Land - Harrison Direct Warehouse (1C) 3,249,611 360 360 120
14 Stone Fort Land - Tennessee American Water Company Office Building (1C) 1,170,920 360 360 120
15 Center at the Plant 28,463,250 360 358 120
16 The Boardwalk 22,047,230 360 360 120
17 Cherry Creek Retirement Village (1D) 14,895,076 360 358 120
18 Remington Heights Retirement Community (1D) 6,669,437 360 358 120
19 Charles River Center 21,404,051 360 360 120
20 Fox Run Shopping Center 21,241,167 360 360 120
21 Two University Plaza (1E) 10,731,990 360 360 120
22 800-900 Lanidex Plaza (1E) 8,617,681 360 360 120
23 140 Littleton Road (1E) 1,574,686 360 360 120
24 Embarcadero Corporate Center 19,943,445 360 360 120
25 Best Buy Plaza Shopping Center 18,826,206 360 359 120
26 Highland Falls Apartments 18,730,952 360 357 120
27 Rancho Ocaso 13,725,100 360 359 120
28 The Court at Deptford II 13,709,995 360 358 120
29 Sage Crossing Apartments 14,155,697 360 358 84
30 Crossroads at Buckland Hills 13,195,963 360 360 120
31 Deerbrook Crossing Shopping Center 12,631,689 360 360 120
32 Sundance Village Apartments 754,935 300 288 300
33 Lake Mead Pavilion Shopping Center 12,009,824 360 357 120
34 Ontario Plaza 11,975,926 360 356 120
35 Cole Spring Plaza 10,813,380 360 346 144
36 Penney's Plaza 11,433,572 360 360 120
37 Pines of Westbury 11,338,707 360 354 120
38 Bell Run Plaza 11,304,673 360 355 120
39 River Haven Mobile Home Park (1F) 8,752,100 360 360 120
40 Knollwood Estates Mobile Home Park (1F) 2,431,262 360 360 120
41 Colesville Towers 10,805,253 360 346 120
42 North Pointe Apartments 8,616,751 360 347 180
43 Tower Plaza Retail Center 9,935,158 360 360 120
44 Mountain View Mobile Home Park 9,679,025 360 356 120
45 The Mosby Building & Apartments 9,684,316 360 358 120
46 211 South Gulph Road 9,659,607 360 357 120
47 Pinewood Apartments 9,213,925 360 350 120
48 U-Haul - Rusfield (1G) 3,663,024 312 312 120
49 U-Haul - San Clemente (1G) 2,384,067 312 312 120
50 U-Haul - East Colonial (1G) 1,589,379 312 312 120
51 U-Haul - MacArthur Park (1G) 993,361 312 312 120
52 Park Knolls Apartments 8,922,870 360 359 120
53 Diamond Bar Towne Center 8,667,836 360 358 120
54 U-Haul - Dublin (1H) 2,702,911 312 312 120
55 U-Haul - Northridge (1H) 2,200,169 312 312 120
56 U-Haul - Orange Park (1H) 1,594,717 312 312 120
57 U-Haul - Tulsa (1H) 1,589,312 312 312 120
58 Cherry Knolls Shopping Center 8,554,121 360 358 120
59 333 Sam Houston Office Building 8,371,029 360 360 120
60 The Shadowbrook Apartments 8,225,932 360 349 120
61 Delta Fair Shopping Center 8,228,937 360 358 120
62 Willow Springs Shopping Center (1I) 4,106,939 300 299 120
<CAPTION>
Interest
Rem. Calculation
Term to Interest (30/360 /
# Property Name (1) Maturity (8) Rate Actual/360)
- -----------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C>
1 Oakwood Plaza 116 8.1800% Actual/360
2 Arbor Lake Club Apartments (1A) 120 7.8800% Actual/360
3 The Parkview Apartments - FL (1A) 120 7.8800% Actual/360
4 Heron's Cove Apartments (1A) 120 7.8800% Actual/360
5 Horizons North Apartments (1A) 120 7.8800% Actual/360
6 Herald Center 119 7.7540% Actual/360
7 Sterling Point Apartments (1B) 116 7.2200% Actual/360
8 Sandridge Apartments (1B) 116 7.2200% Actual/360
9 Woodscape Apartments (1B) 116 7.2200% Actual/360
10 Stone Fort Land - The Tallan Office Building & The Tallan Parking Garage 1C) 120 7.4700% Actual/360
11 Stone Fort Land - The Krystal Office Building (1C) 120 7.4700% Actual/360
12 Stone Fort Land - Riverside Center (1C) 120 7.4700% Actual/360
13 Stone Fort Land - Harrison Direct Warehouse (1C) 120 7.4700% Actual/360
14 Stone Fort Land - Tennessee American Water Company Office Building (1C) 120 7.4700% Actual/360
15 Center at the Plant 118 7.7600% Actual/360
16 The Boardwalk 120 7.5500% Actual/360
17 Cherry Creek Retirement Village (1D) 118 7.7500% Actual/360
18 Remington Heights Retirement Community (1D) 118 7.7500% Actual/360
19 Charles River Center 120 7.8700% Actual/360
20 Fox Run Shopping Center 120 7.5600% Actual/360
21 Two University Plaza (1E) 120 7.9800% Actual/360
22 800-900 Lanidex Plaza (1E) 120 7.9800% Actual/360
23 140 Littleton Road (1E) 120 7.9800% Actual/360
24 Embarcadero Corporate Center 120 7.6200% Actual/360
25 Best Buy Plaza Shopping Center 119 7.5000% Actual/360
26 Highland Falls Apartments 117 7.3000% Actual/360
27 Rancho Ocaso 119 7.3200% Actual/360
28 The Court at Deptford II 118 7.7800% Actual/360
29 Sage Crossing Apartments 82 7.5000% Actual/360
30 Crossroads at Buckland Hills 120 7.8600% Actual/360
31 Deerbrook Crossing Shopping Center 120 7.9100% Actual/360
32 Sundance Village Apartments 288 6.9900% Actual/360
33 Lake Mead Pavilion Shopping Center 117 7.3200% Actual/360
34 Ontario Plaza 116 7.3800% Actual/360
35 Cole Spring Plaza 130 7.1200% 30/360
36 Penney's Plaza 120 7.4300% Actual/360
37 Pines of Westbury 114 7.0000% Actual/360
38 Bell Run Plaza 115 7.4900% Actual/360
39 River Haven Mobile Home Park (1F) 120 7.3600% Actual/360
40 Knollwood Estates Mobile Home Park (1F) 120 7.3600% Actual/360
41 Colesville Towers 106 6.9400% 30/360
42 North Pointe Apartments 167 6.8700% Actual/360
43 Tower Plaza Retail Center 120 8.0200% Actual/360
44 Mountain View Mobile Home Park 116 7.3500% Actual/360
45 The Mosby Building & Apartments 118 7.8000% Actual/360
46 211 South Gulph Road 117 7.7900% Actual/360
47 Pinewood Apartments 110 6.8700% Actual/360
48 U-Haul - Rusfield (1G) 120 7.9400% Actual/360
49 U-Haul - San Clemente (1G) 120 7.9400% Actual/360
50 U-Haul - East Colonial (1G) 120 7.9400% Actual/360
51 U-Haul - MacArthur Park (1G) 120 7.9400% Actual/360
52 Park Knolls Apartments 119 7.1000% Actual/360
53 Diamond Bar Towne Center 118 7.9500% Actual/360
54 U-Haul - Dublin (1H) 120 7.9400% Actual/360
55 U-Haul - Northridge (1H) 120 7.9400% Actual/360
56 U-Haul - Orange Park (1H) 120 7.9400% Actual/360
57 U-Haul - Tulsa (1H) 120 7.9400% Actual/360
58 Cherry Knolls Shopping Center 118 7.6800% Actual/360
59 333 Sam Houston Office Building 120 7.8100% Actual/360
60 The Shadowbrook Apartments 109 6.8000% Actual/360
61 Delta Fair Shopping Center 118 7.9900% Actual/360
62 Willow Springs Shopping Center (1I) 119 7.8600% Actual/360
<CAPTION>
First
Monthly Payment Maturity
# Property Name (1) Payment Date Date
- -----------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C>
1 Oakwood Plaza 508,436.85 03/01/99 02/01/29
2 Arbor Lake Club Apartments (1A) 218,350.36 07/01/99 06/01/09
3 The Parkview Apartments - FL (1A) 69,277.27 07/01/99 06/01/09
4 Heron's Cove Apartments (1A) 68,914.56 07/01/99 06/01/09
5 Horizons North Apartments (1A) 64,199.36 07/01/99 06/01/09
6 Herald Center 358,344.34 06/01/99 05/01/29
7 Sterling Point Apartments (1B) 141,590.65 03/01/99 02/01/09
8 Sandridge Apartments (1B) 103,027.73 03/01/99 02/01/09
9 Woodscape Apartments (1B) 68,999.98 03/01/99 02/01/09
10 Stone Fort Land - The Tallan Office Building & The Tallan Parking Garage (1C) 93,119.51 07/01/99 06/01/09
11 Stone Fort Land - The Krystal Office Building (1C) 64,543.54 07/01/99 06/01/09
12 Stone Fort Land - Riverside Center (1C) 59,356.32 07/01/99 06/01/09
13 Stone Fort Land - Harrison Direct Warehouse (1C) 25,655.54 07/01/99 06/01/09
14 Stone Fort Land - Tennessee American Water Company Office Building (1C) 9,244.36 07/01/99 06/01/09
15 Center at the Plant 229,473.09 05/01/99 04/01/09
16 The Boardwalk 175,077.17 07/01/99 06/01/09
17 Cherry Creek Retirement Village (1D) 119,999.05 05/01/99 04/01/09
18 Remington Heights Retirement Community (1D) 53,730.92 05/01/99 04/01/09
19 Charles River Center 173,933.37 07/01/99 06/01/09
20 Fox Run Shopping Center 168,798.62 07/01/99 06/01/09
21 Two University Plaza (1E) 87,897.20 07/01/99 06/01/09
22 800-900 Lanidex Plaza (1E) 70,580.57 07/01/99 06/01/09
23 140 Littleton Road (1E) 12,897.01 07/01/99 06/01/09
24 Embarcadero Corporate Center 159,176.21 07/01/99 06/01/09
25 Best Buy Plaza Shopping Center 148,932.69 06/01/99 05/01/09
26 Highland Falls Apartments 146,026.61 04/01/99 03/01/09
27 Rancho Ocaso 107,161.18 06/01/99 05/01/09
28 The Court at Deptford II 110,690.02 05/01/99 04/01/09
29 Sage Crossing Apartments 106,630.21 05/01/99 04/01/06
30 Crossroads at Buckland Hills 107,156.22 07/01/99 06/01/09
31 Deerbrook Crossing Shopping Center 102,941.29 07/01/99 06/01/09
32 Sundance Village Apartments 98,859.80 07/01/98 06/01/23
33 Lake Mead Pavilion Shopping Center 93,766.03 04/01/99 03/01/09
34 Ontario Plaza 93,978.17 03/01/99 02/01/09
35 Cole Spring Plaza 88,943.01 05/01/98 04/01/28
36 Penney's Plaza 90,004.75 07/01/99 06/01/09
37 Pines of Westbury 86,489.32 01/01/99 12/01/28
38 Bell Run Plaza 89,411.83 02/01/99 01/01/09
39 River Haven Mobile Home Park (1F) 68,544.76 07/01/99 06/01/09
40 Knollwood Estates Mobile Home Park (1F) 19,041.19 07/01/99 06/01/09
41 Colesville Towers 83,384.31 05/01/98 04/01/28
42 North Pointe Apartments 74,352.79 06/01/98 05/01/28
43 Tower Plaza Retail Center 81,602.68 07/01/99 06/01/09
44 Mountain View Mobile Home Park 75,786.93 03/01/99 02/01/09
45 The Mosby Building & Apartments 78,300.31 05/01/99 04/01/09
46 211 South Gulph Road 78,030.86 04/01/99 03/01/09
47 Pinewood Apartments 69,599.04 09/01/98 08/01/08
48 U-Haul - Rusfield (1G) 33,074.67 07/01/99 06/01/09
49 U-Haul - San Clemente (1G) 21,526.57 07/01/99 06/01/09
50 U-Haul - East Colonial (1G) 14,351.05 07/01/99 06/01/09
51 U-Haul - MacArthur Park (1G) 8,969.40 07/01/99 06/01/09
52 Park Knolls Apartments 68,547.26 06/01/99 05/01/09
53 Diamond Bar Towne Center 70,837.35 05/01/99 04/01/09
54 U-Haul - Dublin (1H) 24,405.49 07/01/99 06/01/09
55 U-Haul - Northridge (1H) 19,866.07 07/01/99 06/01/09
56 U-Haul - Orange Park (1H) 14,399.24 07/01/99 06/01/09
57 U-Haul - Tulsa (1H) 14,350.43 07/01/99 06/01/09
58 Cherry Knolls Shopping Center 68,567.95 05/01/99 04/01/09
59 333 Sam Houston Office Building 67,732.91 07/01/99 06/01/09
60 The Shadowbrook Apartments 61,802.51 08/01/98 07/01/08
61 Delta Fair Shopping Center 67,442.21 05/01/99 04/01/09
62 Willow Springs Shopping Center (1I) 38,128.25 06/01/99 05/01/09
<CAPTION>
Prepayment Provision
# Property Name (1) ARD (9) Seasoning as of Origination (10)
- -----------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C>
1 Oakwood Plaza 02/01/09 4 L (9.75), O (0.25)
2 Arbor Lake Club Apartments (1A) 0 L (9.5), O (0.5)
3 The Parkview Apartments - FL (1A) 0 L (9.5), O (0.5)
4 Heron's Cove Apartments (1A) 0 L (9.5), O (0.5)
5 Horizons North Apartments (1A) 0 L (9.5), O (0.5)
6 Herald Center 05/01/09 1 L (9.5), O (0.5)
7 Sterling Point Apartments (1B) 4 L (9.5), O (0.5)
8 Sandridge Apartments (1B) 4 L (9.5), O (0.5)
9 Woodscape Apartments (1B) 4 L (9.5), O (0.5)
10 Stone Fort Land - The Tallan Office Building & The Tallan Parking Garage (1C) 0 L (9.75), O (0.25)
11 Stone Fort Land - The Krystal Office Building (1C) 0 L (9.75), O (0.25)
12 Stone Fort Land - Riverside Center (1C) 0 L (9.75), O (0.25)
13 Stone Fort Land - Harrison Direct Warehouse (1C) 0 L (9.75), O (0.25)
14 Stone Fort Land - Tennessee American Water Company Office Building (1C) 0 L (9.75), O (0.25)
15 Center at the Plant 2 L (9.5), O (0.5)
16 The Boardwalk 0 L (9.75), O (0.25)
17 Cherry Creek Retirement Village (1D) 2 L (9.5), O (0.5)
18 Remington Heights Retirement Community (1D) 2 L (9.5), O (0.5)
19 Charles River Center 0 L (9.5), O (0.5)
20 Fox Run Shopping Center 0 L (9.75), O (0.25)
21 Two University Plaza (1E) 0 L (9.67), O (0.33)
22 800-900 Lanidex Plaza (1E) 0 L (9.67), O (0.33)
23 140 Littleton Road (1E) 0 L (9.67), O (0.33)
24 Embarcadero Corporate Center 0 L (9.5), O (0.5)
25 Best Buy Plaza Shopping Center 1 L (9.5), O (0.5)
26 Highland Falls Apartments 3 L (9.67), O (0.33)
27 Rancho Ocaso 1 L (9.75), O (0.25)
28 The Court at Deptford II 2 L (9.75), O (0.25)
29 Sage Crossing Apartments 2 L (6.5), O (0.5)
30 Crossroads at Buckland Hills 0 L (9.67), O (0.33)
31 Deerbrook Crossing Shopping Center 0 L (9.67), O (0.33)
32 Sundance Village Apartments 12 L (7.83), YM 1%
(16.92), O (0.25)
33 Lake Mead Pavilion Shopping Center 3 L (9.75), O (0.25)
34 Ontario Plaza 4 L (9.5), O (0.5)
35 Cole Spring Plaza 04/01/10 14 L (6), YM 1%
(5.75), O (0.25)
36 Penney's Plaza 0 L (9.75), O (0.25)
37 Pines of Westbury 12/01/08 6 L (9.75), O (0.25)
38 Bell Run Plaza 5 L (9.67), O (0.33)
39 River Haven Mobile Home Park (1F) 0 L (9.75), O (0.25)
40 Knollwood Estates Mobile Home Park (1F) 0 L (9.75), O (0.25)
41 Colesville Towers 04/01/08 14 L (8), YM 1%
(1.75), O (0.25)
42 North Pointe Apartments 05/01/13 13 L (4.92), YM 1%
(9.83), O (0.25)
43 Tower Plaza Retail Center 0 L (9.5), O (0.5)
44 Mountain View Mobile Home Park 4 L (9.67), O (0.33)
45 The Mosby Building & Apartments 2 L (9.75), O (0.25)
46 211 South Gulph Road 3 L (9.67), O (0.33)
47 Pinewood Apartments 10 L (3.92), YM 1%
(5.5), O (0.58)
48 U-Haul - Rusfield (1G) 0 L (9.75), O (0.25)
49 U-Haul - San Clemente (1G) 0 L (9.75), O (0.25)
50 U-Haul - East Colonial (1G) 0 L (9.75), O (0.25)
51 U-Haul - MacArthur Park (1G) 0 L (9.75), O (0.25)
52 Park Knolls Apartments 1 L (9.75), O (0.25)
53 Diamond Bar Towne Center 2 L (9.67), O (0.33)
54 U-Haul - Dublin (1H) 0 L (9.75), O (0.25)
55 U-Haul - Northridge (1H) 0 L (9.75), O (0.25)
56 U-Haul - Orange Park (1H) 0 L (9.75), O (0.25)
57 U-Haul - Tulsa (1H) 0 L (9.75), O (0.25)
58 Cherry Knolls Shopping Center 2 L (9.75), O (0.25)
59 333 Sam Houston Office Building 0 L (9.5), O (0.5)
60 The Shadowbrook Apartments 11 L (3.92), YM 1%
(5), O (1.08)
61 Delta Fair Shopping Center 2 L (9.67), O (0.33)
62 Willow Springs Shopping Center (1I) 1 L (9.5), O (0.5)
<CAPTION>
Original
Original Yield Original
Lockout Maintenance Open
Defeasance Period Period Period
# Property Name (1) Option (11) (Months) (Months) (Months)
- -----------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C>
1 Oakwood Plaza Yes 117 0 3
2 Arbor Lake Club Apartments (1A) Yes 114 0 6
3 The Parkview Apartments - FL (1A) Yes 114 0 6
4 Heron's Cove Apartments (1A) Yes 114 0 6
5 Horizons North Apartments (1A) Yes 114 0 6
6 Herald Center Yes 114 0 6
7 Sterling Point Apartments (1B) Yes 114 0 6
8 Sandridge Apartments (1B) Yes 114 0 6
9 Woodscape Apartments (1B) Yes 114 0 6
10 Stone Fort Land - The Tallan Office Building & The Tallan Parking Garage (1C Yes 117 0 3
11 Stone Fort Land - The Krystal Office Building (1C) Yes 117 0 3
12 Stone Fort Land - Riverside Center (1C) Yes 117 0 3
13 Stone Fort Land - Harrison Direct Warehouse (1C) Yes 117 0 3
14 Stone Fort Land - Tennessee American Water Company Office Building (1C) Yes 117 0 3
15 Center at the Plant Yes 114 0 6
16 The Boardwalk Yes 117 0 3
17 Cherry Creek Retirement Village (1D) Yes 114 0 6
18 Remington Heights Retirement Community (1D) Yes 114 0 6
19 Charles River Center Yes 114 0 6
20 Fox Run Shopping Center Yes 117 0 3
21 Two University Plaza (1E) Yes 116 0 4
22 800-900 Lanidex Plaza (1E) Yes 116 0 4
23 140 Littleton Road (1E) Yes 116 0 4
24 Embarcadero Corporate Center Yes 114 0 6
25 Best Buy Plaza Shopping Center Yes 114 0 6
26 Highland Falls Apartments Yes 116 0 4
27 Rancho Ocaso Yes 117 0 3
28 The Court at Deptford II Yes 117 0 3
29 Sage Crossing Apartments Yes 78 0 6
30 Crossroads at Buckland Hills Yes 116 0 4
31 Deerbrook Crossing Shopping Center Yes 116 0 4
32 Sundance Village Apartments No 94 203 3
33 Lake Mead Pavilion Shopping Center Yes 117 0 3
34 Ontario Plaza Yes 114 0 6
35 Cole Spring Plaza No 72 69 3
36 Penney's Plaza Yes 117 0 3
37 Pines of Westbury Yes 117 0 3
38 Bell Run Plaza Yes 116 0 4
39 River Haven Mobile Home Park (1F) Yes 117 0 3
40 Knollwood Estates Mobile Home Park (1F) Yes 117 0 3
41 Colesville Towers No 96 21 3
42 North Pointe Apartments No 59 118 3
43 Tower Plaza Retail Center Yes 114 0 6
44 Mountain View Mobile Home Park Yes 116 0 4
45 The Mosby Building & Apartments Yes 117 0 3
46 211 South Gulph Road Yes 116 0 4
47 Pinewood Apartments Both 47 66 7
48 U-Haul - Rusfield (1G) Yes 117 0 3
49 U-Haul - San Clemente (1G) Yes 117 0 3
50 U-Haul - East Colonial (1G) Yes 117 0 3
51 U-Haul - MacArthur Park (1G) Yes 117 0 3
52 Park Knolls Apartments Yes 117 0 3
53 Diamond Bar Towne Center Yes 116 0 4
54 U-Haul - Dublin (1H) Yes 117 0 3
55 U-Haul - Northridge (1H) Yes 117 0 3
56 U-Haul - Orange Park (1H) Yes 117 0 3
57 U-Haul - Tulsa (1H) Yes 117 0 3
58 Cherry Knolls Shopping Center Yes 117 0 3
59 333 Sam Houston Office Building Yes 114 0 6
60 The Shadowbrook Apartments Both 47 60 13
61 Delta Fair Shopping Center Yes 116 0 4
62 Willow Springs Shopping Center (1I) Yes 114 0 6
<CAPTION>
Yield
Lockout Maintenance
Expiration Expiration Hotel
# Property Name (1) Date Date Franchise
- ----------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C>
1 Oakwood Plaza 11/01/08 N/A N/A
2 Arbor Lake Club Apartments (1A) 12/01/08 N/A N/A
3 The Parkview Apartments - FL (1A) 12/01/08 N/A N/A
4 Heron's Cove Apartments (1A) 12/01/08 N/A N/A
5 Horizons North Apartments (1A) 12/01/08 N/A N/A
6 Herald Center 11/01/08 N/A N/A
7 Sterling Point Apartments (1B) 08/01/08 N/A N/A
8 Sandridge Apartments (1B) 08/01/08 N/A N/A
9 Woodscape Apartments (1B) 08/01/08 N/A N/A
10 Stone Fort Land - The Tallan Office Building & The Tallan Parking Garage (1C) 03/01/09 N/A N/A
11 Stone Fort Land - The Krystal Office Building (1C) 03/01/09 N/A N/A
12 Stone Fort Land - Riverside Center (1C) 03/01/09 N/A N/A
13 Stone Fort Land - Harrison Direct Warehouse (1C) 03/01/09 N/A N/A
14 Stone Fort Land - Tennessee American Water Company Office Building (1C) 03/01/09 N/A N/A
15 Center at the Plant 10/01/08 N/A N/A
16 The Boardwalk 03/01/09 N/A N/A
17 Cherry Creek Retirement Village (1D) 10/01/08 N/A N/A
18 Remington Heights Retirement Community (1D) 10/01/08 N/A N/A
19 Charles River Center 12/01/08 N/A N/A
20 Fox Run Shopping Center 03/01/09 N/A N/A
21 Two University Plaza (1E) 02/01/09 N/A N/A
22 800-900 Lanidex Plaza (1E) 02/01/09 N/A N/A
23 140 Littleton Road (1E) 02/01/09 N/A N/A
24 Embarcadero Corporate Center 12/01/08 N/A N/A
25 Best Buy Plaza Shopping Center 11/01/08 N/A N/A
26 Highland Falls Apartments 11/01/08 N/A N/A
27 Rancho Ocaso 02/01/09 N/A N/A
28 The Court at Deptford II 01/01/09 N/A N/A
29 Sage Crossing Apartments 10/01/05 N/A N/A
30 Crossroads at Buckland Hills 02/01/09 N/A N/A
31 Deerbrook Crossing Shopping Center 02/01/09 N/A N/A
32 Sundance Village Apartments 04/01/06 03/01/23 N/A
33 Lake Mead Pavilion Shopping Center 12/01/08 N/A N/A
34 Ontario Plaza 08/01/08 N/A N/A
35 Cole Spring Plaza 04/01/04 01/01/10 N/A
36 Penney's Plaza 03/01/09 N/A N/A
37 Pines of Westbury 09/01/08 N/A N/A
38 Bell Run Plaza 09/01/08 N/A N/A
39 River Haven Mobile Home Park (1F) 03/01/09 N/A N/A
40 Knollwood Estates Mobile Home Park (1F) 03/01/09 N/A N/A
41 Colesville Towers 04/01/06 01/01/08 N/A
42 North Pointe Apartments 04/01/03 02/01/13 N/A
43 Tower Plaza Retail Center 12/01/08 N/A N/A
44 Mountain View Mobile Home Park 10/01/08 N/A N/A
45 The Mosby Building & Apartments 01/01/09 N/A N/A
46 211 South Gulph Road 11/01/08 N/A N/A
47 Pinewood Apartments 07/01/02 01/01/08 N/A
48 U-Haul - Rusfield (1G) 03/01/09 N/A N/A
49 U-Haul - San Clemente (1G) 03/01/09 N/A N/A
50 U-Haul - East Colonial (1G) 03/01/09 N/A N/A
51 U-Haul - MacArthur Park (1G) 03/01/09 N/A N/A
52 Park Knolls Apartments 02/01/09 N/A N/A
53 Diamond Bar Towne Center 12/01/08 N/A N/A
54 U-Haul - Dublin (1H) 03/01/09 N/A N/A
55 U-Haul - Northridge (1H) 03/01/09 N/A N/A
56 U-Haul - Orange Park (1H) 03/01/09 N/A N/A
57 U-Haul - Tulsa (1H) 03/01/09 N/A N/A
58 Cherry Knolls Shopping Center 01/01/09 N/A N/A
59 333 Sam Houston Office Building 12/01/08 N/A N/A
60 The Shadowbrook Apartments 06/01/02 06/01/07 N/A
61 Delta Fair Shopping Center 12/01/08 N/A N/A
62 Willow Springs Shopping Center (1I) 11/01/08 N/A N/A
<CAPTION>
Subject
Utilities Elevator Studio
# Property Name (1) Tenant Pays (Y/N) Units
- --------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C>
1 Oakwood Plaza N/A N/A N/A
2 Arbor Lake Club Apartments (1A) Electric 5 N/A
3 The Parkview Apartments - FL (1A) Electric 0 N/A
4 Heron's Cove Apartments (1A) None 0 36
5 Horizons North Apartments (1A) None 0 N/A
6 Herald Center N/A N/A N/A
7 Sterling Point Apartments (1B) Electric 0 N/A
8 Sandridge Apartments (1B) Electric 0 N/A
9 Woodscape Apartments (1B) Electric 0 48
10 Stone Fort Land - The Tallan Office Building & The Tallan Parking Garage (1C) N/A N/A N/A
11 Stone Fort Land - The Krystal Office Building (1C) N/A N/A N/A
12 Stone Fort Land - Riverside Center (1C) N/A N/A N/A
13 Stone Fort Land - Harrison Direct Warehouse (1C) N/A N/A N/A
14 Stone Fort Land - Tennessee American Water Company Office Building (1C) N/A N/A N/A
15 Center at the Plant N/A N/A N/A
16 The Boardwalk Electric 0 N/A
17 Cherry Creek Retirement Village (1D) N/A N/A N/A
18 Remington Heights Retirement Community (1D) N/A N/A N/A
19 Charles River Center N/A N/A N/A
20 Fox Run Shopping Center N/A N/A N/A
21 Two University Plaza (1E) N/A N/A N/A
22 800-900 Lanidex Plaza (1E) N/A N/A N/A
23 140 Littleton Road (1E) N/A N/A N/A
24 Embarcadero Corporate Center N/A N/A N/A
25 Best Buy Plaza Shopping Center N/A N/A N/A
26 Highland Falls Apartments Electric/Gas/Water 0 N/A
27 Rancho Ocaso Electric 0 N/A
28 The Court at Deptford II N/A N/A N/A
29 Sage Crossing Apartments Electric 0 N/A
30 Crossroads at Buckland Hills N/A N/A N/A
31 Deerbrook Crossing Shopping Center N/A N/A N/A
32 Sundance Village Apartments Water 0 N/A
33 Lake Mead Pavilion Shopping Center N/A N/A N/A
34 Ontario Plaza N/A N/A N/A
35 Cole Spring Plaza None 4 122
36 Penney's Plaza N/A N/A N/A
37 Pines of Westbury Electric 0 N/A
38 Bell Run Plaza N/A N/A N/A
39 River Haven Mobile Home Park (1F) N/A N/A N/A
40 Knollwood Estates Mobile Home Park (1F) N/A N/A N/A
41 Colesville Towers None 4 53
42 North Pointe Apartments Electric 0 N/A
43 Tower Plaza Retail Center N/A N/A N/A
44 Mountain View Mobile Home Park N/A N/A N/A
45 The Mosby Building & Apartments N/A N/A N/A
46 211 South Gulph Road N/A N/A N/A
47 Pinewood Apartments Electric/Gas 0 40
48 U-Haul - Rusfield (1G) N/A N/A N/A
49 U-Haul - San Clemente (1G) N/A N/A N/A
50 U-Haul - East Colonial (1G) N/A N/A N/A
51 U-Haul - MacArthur Park (1G) N/A N/A N/A
52 Park Knolls Apartments Electric/Gas 0 N/A
53 Diamond Bar Towne Center N/A N/A N/A
54 U-Haul - Dublin (1H) N/A N/A N/A
55 U-Haul - Northridge (1H) N/A N/A N/A
56 U-Haul - Orange Park (1H) N/A N/A N/A
57 U-Haul - Tulsa (1H) N/A N/A N/A
58 Cherry Knolls Shopping Center N/A N/A N/A
59 333 Sam Houston Office Building N/A N/A N/A
60 The Shadowbrook Apartments Electric 0 N/A
61 Delta Fair Shopping Center N/A N/A N/A
62 Willow Springs Shopping Center (1I) N/A N/A N/A
<CAPTION>
Subject Subject Subject
Studio Studio 1 BR
# Property Name (1) Avg. Rent Max. Rent Units
- --------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C>
1 Oakwood Plaza N/A N/A N/A
2 Arbor Lake Club Apartments (1A) N/A N/A 482
3 The Parkview Apartments - FL (1A) N/A N/A N/A
4 Heron's Cove Apartments (1A) $420 $455 116
5 Horizons North Apartments (1A) N/A N/A 24
6 Herald Center N/A N/A N/A
7 Sterling Point Apartments (1B) N/A N/A 679
8 Sandridge Apartments (1B) N/A N/A 260
9 Woodscape Apartments (1B) $325 $325 388
10 Stone Fort Land - The Tallan Office Building & The Tallan Parking Garage (1C) N/A N/A N/A
11 Stone Fort Land - The Krystal Office Building (1C) N/A N/A N/A
12 Stone Fort Land - Riverside Center (1C) N/A N/A N/A
13 Stone Fort Land - Harrison Direct Warehouse (1C) N/A N/A N/A
14 Stone Fort Land - Tennessee American Water Company Office Building (1C) N/A N/A N/A
15 Center at the Plant N/A N/A N/A
16 The Boardwalk N/A N/A 175
17 Cherry Creek Retirement Village (1D) N/A N/A N/A
18 Remington Heights Retirement Community (1D) N/A N/A N/A
19 Charles River Center N/A N/A N/A
20 Fox Run Shopping Center N/A N/A N/A
21 Two University Plaza (1E) N/A N/A N/A
22 800-900 Lanidex Plaza (1E) N/A N/A N/A
23 140 Littleton Road (1E) N/A N/A N/A
24 Embarcadero Corporate Center N/A N/A N/A
25 Best Buy Plaza Shopping Center N/A N/A N/A
26 Highland Falls Apartments N/A N/A 62
27 Rancho Ocaso N/A N/A 96
28 The Court at Deptford II N/A N/A N/A
29 Sage Crossing Apartments N/A N/A 144
30 Crossroads at Buckland Hills N/A N/A N/A
31 Deerbrook Crossing Shopping Center N/A N/A N/A
32 Sundance Village Apartments N/A N/A N/A
33 Lake Mead Pavilion Shopping Center N/A N/A N/A
34 Ontario Plaza N/A N/A N/A
35 Cole Spring Plaza $635 $635 104
36 Penney's Plaza N/A N/A N/A
37 Pines of Westbury N/A N/A 184
38 Bell Run Plaza N/A N/A N/A
39 River Haven Mobile Home Park (1F) N/A N/A N/A
40 Knollwood Estates Mobile Home Park (1F) N/A N/A N/A
41 Colesville Towers $625 $625 121
42 North Pointe Apartments N/A N/A 162
43 Tower Plaza Retail Center N/A N/A N/A
44 Mountain View Mobile Home Park N/A N/A N/A
45 The Mosby Building & Apartments N/A N/A N/A
46 211 South Gulph Road N/A N/A N/A
47 Pinewood Apartments $437 $479 112
48 U-Haul - Rusfield (1G) N/A N/A N/A
49 U-Haul - San Clemente (1G) N/A N/A N/A
50 U-Haul - East Colonial (1G) N/A N/A N/A
51 U-Haul - MacArthur Park (1G) N/A N/A N/A
52 Park Knolls Apartments N/A N/A 46
53 Diamond Bar Towne Center N/A N/A N/A
54 U-Haul - Dublin (1H) N/A N/A N/A
55 U-Haul - Northridge (1H) N/A N/A N/A
56 U-Haul - Orange Park (1H) N/A N/A N/A
57 U-Haul - Tulsa (1H) N/A N/A N/A
58 Cherry Knolls Shopping Center N/A N/A N/A
59 333 Sam Houston Office Building N/A N/A N/A
60 The Shadowbrook Apartments N/A N/A 64
61 Delta Fair Shopping Center N/A N/A N/A
62 Willow Springs Shopping Center (1I) N/A N/A N/A
<CAPTION>
Subject Subject Subject
1 BR 1 BR 2 BR
# Property Name (1) Avg. Rent Max. Rent Units
- --------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C>
1 Oakwood Plaza N/A N/A N/A
2 Arbor Lake Club Apartments (1A) $663 $720 230
3 The Parkview Apartments - FL (1A) N/A N/A 208
4 Heron's Cove Apartments (1A) $495 $525 152
5 Horizons North Apartments (1A) $720 $805 228
6 Herald Center N/A N/A N/A
7 Sterling Point Apartments (1B) $407 $505 243
8 Sandridge Apartments (1B) $478 $550 228
9 Woodscape Apartments (1B) $370 $465 108
10 Stone Fort Land - The Tallan Office Building & The Tallan Parking Garage (1C) N/A N/A N/A
11 Stone Fort Land - The Krystal Office Building (1C) N/A N/A N/A
12 Stone Fort Land - Riverside Center (1C) N/A N/A N/A
13 Stone Fort Land - Harrison Direct Warehouse (1C) N/A N/A N/A
14 Stone Fort Land - Tennessee American Water Company Office Building (1C) N/A N/A N/A
15 Center at the Plant N/A N/A N/A
16 The Boardwalk $1,182 $1,360 73
17 Cherry Creek Retirement Village (1D) N/A N/A N/A
18 Remington Heights Retirement Community (1D) N/A N/A N/A
19 Charles River Center N/A N/A N/A
20 Fox Run Shopping Center N/A N/A N/A
21 Two University Plaza (1E) N/A N/A N/A
22 800-900 Lanidex Plaza (1E) N/A N/A N/A
23 140 Littleton Road (1E) N/A N/A N/A
24 Embarcadero Corporate Center N/A N/A N/A
25 Best Buy Plaza Shopping Center N/A N/A N/A
26 Highland Falls Apartments $576 $620 206
27 Rancho Ocaso $693 $820 144
28 The Court at Deptford II N/A N/A N/A
29 Sage Crossing Apartments $423 $437 380
30 Crossroads at Buckland Hills N/A N/A N/A
31 Deerbrook Crossing Shopping Center N/A N/A N/A
32 Sundance Village Apartments N/A N/A 166
33 Lake Mead Pavilion Shopping Center N/A N/A N/A
34 Ontario Plaza N/A N/A N/A
35 Cole Spring Plaza $813 $813 41
36 Penney's Plaza N/A N/A N/A
37 Pines of Westbury $372 $400 549
38 Bell Run Plaza N/A N/A N/A
39 River Haven Mobile Home Park (1F) N/A N/A N/A
40 Knollwood Estates Mobile Home Park (1F) N/A N/A N/A
41 Colesville Towers $795 $795 70
42 North Pointe Apartments $468 $485 136
43 Tower Plaza Retail Center N/A N/A N/A
44 Mountain View Mobile Home Park N/A N/A N/A
45 The Mosby Building & Apartments N/A N/A N/A
46 211 South Gulph Road N/A N/A N/A
47 Pinewood Apartments $504 $594 204
48 U-Haul - Rusfield (1G) N/A N/A N/A
49 U-Haul - San Clemente (1G) N/A N/A N/A
50 U-Haul - East Colonial (1G) N/A N/A N/A
51 U-Haul - MacArthur Park (1G) N/A N/A N/A
52 Park Knolls Apartments $478 $525 304
53 Diamond Bar Towne Center N/A N/A N/A
54 U-Haul - Dublin (1H) N/A N/A N/A
55 U-Haul - Northridge (1H) N/A N/A N/A
56 U-Haul - Orange Park (1H) N/A N/A N/A
57 U-Haul - Tulsa (1H) N/A N/A N/A
58 Cherry Knolls Shopping Center N/A N/A N/A
59 333 Sam Houston Office Building N/A N/A N/A
60 The Shadowbrook Apartments $516 $540 192
61 Delta Fair Shopping Center N/A N/A N/A
62 Willow Springs Shopping Center (1I) N/A N/A N/A
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
Subject Subject Subject Subject
2 BR 2 BR 3 BR 3 BR
# Property Name (1) Avg. Rent Max. Rent Units Avg. Rent
- -----------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C>
1 Oakwood Plaza N/A N/A N/A N/A
2 Arbor Lake Club Apartments (1A) $790 $835 N/A N/A
3 The Parkview Apartments - FL (1A) $733 $740 N/A N/A
4 Heron's Cove Apartments (1A) $599 $635 20 $765
5 Horizons North Apartments (1A) $838 $945 24 $883
6 Herald Center N/A N/A N/A N/A
7 Sterling Point Apartments (1B) $575 $690 N/A N/A
8 Sandridge Apartments (1B) $576 $700 16 $775
9 Woodscape Apartments (1B) $529 $610 N/A N/A
10 Stone Fort Land - The Tallan Office Building & The Tallan Parking Garage (1C) N/A N/A N/A N/A
11 Stone Fort Land - The Krystal Office Building (1C) N/A N/A N/A N/A
12 Stone Fort Land - Riverside Center (1C) N/A N/A N/A N/A
13 Stone Fort Land - Harrison Direct Warehouse (1C) N/A N/A N/A N/A
14 Stone Fort Land - Tennessee American Water Company Office Building (1C) N/A N/A N/A N/A
15 Center at the Plant N/A N/A N/A N/A
16 The Boardwalk $1,431 $1,670 N/A N/A
17 Cherry Creek Retirement Village (1D) N/A N/A N/A N/A
18 Remington Heights Retirement Community (1D) N/A N/A N/A N/A
19 Charles River Center N/A N/A N/A N/A
20 Fox Run Shopping Center N/A N/A N/A N/A
21 Two University Plaza (1E) N/A N/A N/A N/A
22 800-900 Lanidex Plaza (1E) N/A N/A N/A N/A
23 140 Littleton Road (1E) N/A N/A N/A N/A
24 Embarcadero Corporate Center N/A N/A N/A N/A
25 Best Buy Plaza Shopping Center N/A N/A N/A N/A
26 Highland Falls Apartments $670 $740 146 $779
27 Rancho Ocaso $816 $925 40 $993
28 The Court at Deptford II N/A N/A N/A N/A
29 Sage Crossing Apartments $537 $622 64 $704
30 Crossroads at Buckland Hills N/A N/A N/A N/A
31 Deerbrook Crossing Shopping Center N/A N/A N/A N/A
32 Sundance Village Apartments $717 $800 138 $813
33 Lake Mead Pavilion Shopping Center N/A N/A N/A N/A
34 Ontario Plaza N/A N/A N/A N/A
35 Cole Spring Plaza $1,085 $1,085 N/A N/A
36 Penney's Plaza N/A N/A N/A N/A
37 Pines of Westbury $448 $600 207 $596
38 Bell Run Plaza N/A N/A N/A N/A
39 River Haven Mobile Home Park (1F) N/A N/A N/A N/A
40 Knollwood Estates Mobile Home Park (1F) N/A N/A N/A N/A
41 Colesville Towers $1,037 $1,050 10 $1,225
42 North Pointe Apartments $580 $595 130 $665
43 Tower Plaza Retail Center N/A N/A N/A N/A
44 Mountain View Mobile Home Park N/A N/A N/A N/A
45 The Mosby Building & Apartments N/A N/A N/A N/A
46 211 South Gulph Road N/A N/A N/A N/A
47 Pinewood Apartments $601 $669 24 $721
48 U-Haul - Rusfield (1G) N/A N/A N/A N/A
49 U-Haul - San Clemente (1G) N/A N/A N/A N/A
50 U-Haul - East Colonial (1G) N/A N/A N/A N/A
51 U-Haul - MacArthur Park (1G) N/A N/A N/A N/A
52 Park Knolls Apartments $523 $770 N/A N/A
53 Diamond Bar Towne Center N/A N/A N/A N/A
54 U-Haul - Dublin (1H) N/A N/A N/A N/A
55 U-Haul - Northridge (1H) N/A N/A N/A N/A
56 U-Haul - Orange Park (1H) N/A N/A N/A N/A
57 U-Haul - Tulsa (1H) N/A N/A N/A N/A
58 Cherry Knolls Shopping Center N/A N/A N/A N/A
59 333 Sam Houston Office Building N/A N/A N/A N/A
60 The Shadowbrook Apartments $609 $680 N/A N/A
61 Delta Fair Shopping Center N/A N/A N/A N/A
62 Willow Springs Shopping Center (1I) N/A N/A N/A N/A
<CAPTION>
Subject Subject Subject Subject
3 BR 4 BR 4 BR 4 BR
# Property Name (1) Max. Rent Units Avg. Rent Max. Rent
- -----------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C>
1 Oakwood Plaza N/A N/A N/A N/A
2 Arbor Lake Club Apartments (1A) N/A N/A N/A N/A
3 The Parkview Apartments - FL (1A) N/A N/A N/A N/A
4 Heron's Cove Apartments (1A) $765 N/A N/A N/A
5 Horizons North Apartments (1A) $945 N/A N/A N/A
6 Herald Center N/A N/A N/A N/A
7 Sterling Point Apartments (1B) N/A N/A N/A N/A
8 Sandridge Apartments (1B) $805 N/A N/A N/A
9 Woodscape Apartments (1B) N/A N/A N/A N/A
10 Stone Fort Land - The Tallan Office Building & The Tallan Parking Garage (1C) N/A N/A N/A N/A
11 Stone Fort Land - The Krystal Office Building (1C) N/A N/A N/A N/A
12 Stone Fort Land - Riverside Center (1C) N/A N/A N/A N/A
13 Stone Fort Land - Harrison Direct Warehouse (1C) N/A N/A N/A N/A
14 Stone Fort Land - Tennessee American Water Company Office Building (1C) N/A N/A N/A N/A
15 Center at the Plant N/A N/A N/A N/A
16 The Boardwalk N/A N/A N/A N/A
17 Cherry Creek Retirement Village (1D) N/A N/A N/A N/A
18 Remington Heights Retirement Community (1D) N/A N/A N/A N/A
19 Charles River Center N/A N/A N/A N/A
20 Fox Run Shopping Center N/A N/A N/A N/A
21 Two University Plaza (1E) N/A N/A N/A N/A
22 800-900 Lanidex Plaza (1E) N/A N/A N/A N/A
23 140 Littleton Road (1E) N/A N/A N/A N/A
24 Embarcadero Corporate Center N/A N/A N/A N/A
25 Best Buy Plaza Shopping Center N/A N/A N/A N/A
26 Highland Falls Apartments $810 32 $902 $975
27 Rancho Ocaso $1,100 N/A N/A N/A
28 The Court at Deptford II N/A N/A N/A N/A
29 Sage Crossing Apartments $715 N/A N/A N/A
30 Crossroads at Buckland Hills N/A N/A N/A N/A
31 Deerbrook Crossing Shopping Center N/A N/A N/A N/A
32 Sundance Village Apartments $960 N/A N/A N/A
33 Lake Mead Pavilion Shopping Center N/A N/A N/A N/A
34 Ontario Plaza N/A N/A N/A N/A
35 Cole Spring Plaza N/A N/A N/A N/A
36 Penney's Plaza N/A N/A N/A N/A
37 Pines of Westbury $730 N/A N/A N/A
38 Bell Run Plaza N/A N/A N/A N/A
39 River Haven Mobile Home Park (1F) N/A N/A N/A N/A
40 Knollwood Estates Mobile Home Park (1F) N/A N/A N/A N/A
41 Colesville Towers $1,225 N/A N/A N/A
42 North Pointe Apartments $685 N/A N/A N/A
43 Tower Plaza Retail Center N/A N/A N/A N/A
44 Mountain View Mobile Home Park N/A N/A N/A N/A
45 The Mosby Building & Apartments N/A N/A N/A N/A
46 211 South Gulph Road N/A N/A N/A N/A
47 Pinewood Apartments $769 N/A N/A N/A
48 U-Haul - Rusfield (1G) N/A N/A N/A N/A
49 U-Haul - San Clemente (1G) N/A N/A N/A N/A
50 U-Haul - East Colonial (1G) N/A N/A N/A N/A
51 U-Haul - MacArthur Park (1G) N/A N/A N/A N/A
52 Park Knolls Apartments N/A N/A N/A N/A
53 Diamond Bar Towne Center N/A N/A N/A N/A
54 U-Haul - Dublin (1H) N/A N/A N/A N/A
55 U-Haul - Northridge (1H) N/A N/A N/A N/A
56 U-Haul - Orange Park (1H) N/A N/A N/A N/A
57 U-Haul - Tulsa (1H) N/A N/A N/A N/A
58 Cherry Knolls Shopping Center N/A N/A N/A N/A
59 333 Sam Houston Office Building N/A N/A N/A N/A
60 The Shadowbrook Apartments N/A N/A N/A N/A
61 Delta Fair Shopping Center N/A N/A N/A N/A
62 Willow Springs Shopping Center (1I) N/A N/A N/A N/A
<CAPTION>
Major Tenant #1
# Property Name (1) Name (12)
- --------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C>
1 Oakwood Plaza Home Depot USA, Inc.
2 Arbor Lake Club Apartments (1A) N/A
3 The Parkview Apartments - FL (1A) N/A
4 Heron's Cove Apartments (1A) N/A
5 Horizons North Apartments (1A) N/A
6 Herald Center Daffy's Inc.
7 Sterling Point Apartments (1B) N/A
8 Sandridge Apartments (1B) N/A
9 Woodscape Apartments (1B) N/A
10 Stone Fort Land - The Tallan Office Building & The Tallan Parking Garage (1C) Joseph Decosimo & Co.
11 Stone Fort Land - The Krystal Office Building (1C) The Krystal Company
12 Stone Fort Land - Riverside Center (1C) Erlanger
13 Stone Fort Land - Harrison Direct Warehouse (1C) Harrison Direct, Inc.
14 Stone Fort Land - Tennessee American Water Company Office Building (1C) Tennessee-American Water Co.
15 Center at the Plant Mann Theater
16 The Boardwalk N/A
17 Cherry Creek Retirement Village (1D) N/A
18 Remington Heights Retirement Community (1D) N/A
19 Charles River Center Linens 'N Things
20 Fox Run Shopping Center ACME Supermarket
21 Two University Plaza (1E) Shared Technologies
22 800-900 Lanidex Plaza (1E) Western Industries, Inc.
23 140 Littleton Road (1E) Matlen Silver Group, Inc.
24 Embarcadero Corporate Center Gemfire
25 Best Buy Plaza Shopping Center Best Buy
26 Highland Falls Apartments N/A
27 Rancho Ocaso N/A
28 The Court at Deptford II Sears Homelife
29 Sage Crossing Apartments N/A
30 Crossroads at Buckland Hills Seaman's Furniture
31 Deerbrook Crossing Shopping Center Michael's Stores
32 Sundance Village Apartments N/A
33 Lake Mead Pavilion Shopping Center Michael's Stores
34 Ontario Plaza Albertson's Supermarket
35 Cole Spring Plaza N/A
36 Penney's Plaza JC Penney
37 Pines of Westbury N/A
38 Bell Run Plaza Superfresh
39 River Haven Mobile Home Park (1F) N/A
40 Knollwood Estates Mobile Home Park (1F) N/A
41 Colesville Towers N/A
42 North Pointe Apartments N/A
43 Tower Plaza Retail Center CompUSA
44 Mountain View Mobile Home Park N/A
45 The Mosby Building & Apartments N/A
46 211 South Gulph Road First Data
47 Pinewood Apartments N/A
48 U-Haul - Rusfield (1G) N/A
49 U-Haul - San Clemente (1G) N/A
50 U-Haul - East Colonial (1G) N/A
51 U-Haul - MacArthur Park (1G) N/A
52 Park Knolls Apartments N/A
53 Diamond Bar Towne Center Ralphs
54 U-Haul - Dublin (1H) N/A
55 U-Haul - Northridge (1H) N/A
56 U-Haul - Orange Park (1H) N/A
57 U-Haul - Tulsa (1H) N/A
58 Cherry Knolls Shopping Center Safeway
59 333 Sam Houston Office Building North Sam Houston Health Club
60 The Shadowbrook Apartments N/A
61 Delta Fair Shopping Center Food-4-Less
62 Willow Springs Shopping Center (1I) Laudisios
<CAPTION>
Major Tenant #1 Major Tenant #1
# Property Name (1) Sq. Ft. Expiration Date
- ---------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C>
1 Oakwood Plaza 157,077 10/01/19
2 Arbor Lake Club Apartments (1A) N/A N/A
3 The Parkview Apartments - FL (1A) N/A N/A
4 Heron's Cove Apartments (1A) N/A N/A
5 Horizons North Apartments (1A) N/A N/A
6 Herald Center 97,124 3/1/17
7 Sterling Point Apartments (1B) N/A N/A
8 Sandridge Apartments (1B) N/A N/A
9 Woodscape Apartments (1B) N/A N/A
10 Stone Fort Land - The Tallan Office Building & The Tallan Parking Garage (1C) 26,940 06/30/01
11 Stone Fort Land - The Krystal Office Building (1C) 35,739 03/31/09
12 Stone Fort Land - Riverside Center (1C) 82,592 03/31/06
13 Stone Fort Land - Harrison Direct Warehouse (1C) 177,500 06/30/04
14 Stone Fort Land - Tennessee American Water Company Office Building (1C) 15,488 05/31/13
15 Center at the Plant 72,200 12/1/19
16 The Boardwalk N/A N/A
17 Cherry Creek Retirement Village (1D) N/A N/A
18 Remington Heights Retirement Community (1D) N/A N/A
19 Charles River Center 37,500 1/1/14
20 Fox Run Shopping Center 57,733 11/30/09
21 Two University Plaza (1E) 20,343 04/01/07
22 800-900 Lanidex Plaza (1E) 20,725 02/28/07
23 140 Littleton Road (1E) 5,298 02/10/00
24 Embarcadero Corporate Center 13,800 12/13/00
25 Best Buy Plaza Shopping Center 45,995 1/1/14
26 Highland Falls Apartments N/A N/A
27 Rancho Ocaso N/A N/A
28 The Court at Deptford II 38,657 01/01/13
29 Sage Crossing Apartments N/A N/A
30 Crossroads at Buckland Hills 30,000 11/30/13
31 Deerbrook Crossing Shopping Center 39,564 02/28/06
32 Sundance Village Apartments N/A N/A
33 Lake Mead Pavilion Shopping Center 23,322 11/15/08
34 Ontario Plaza 50,499 2/11/23
35 Cole Spring Plaza N/A N/A
36 Penney's Plaza 67,104 02/28/12
37 Pines of Westbury N/A N/A
38 Bell Run Plaza 54,058 08/01/23
39 River Haven Mobile Home Park (1F) N/A N/A
40 Knollwood Estates Mobile Home Park (1F) N/A N/A
41 Colesville Towers N/A N/A
42 North Pointe Apartments N/A N/A
43 Tower Plaza Retail Center 28,709 11/30/13
44 Mountain View Mobile Home Park N/A N/A
45 The Mosby Building & Apartments N/A N/A
46 211 South Gulph Road 80,000 09/30/08
47 Pinewood Apartments N/A N/A
48 U-Haul - Rusfield (1G) N/A N/A
49 U-Haul - San Clemente (1G) N/A N/A
50 U-Haul - East Colonial (1G) N/A N/A
51 U-Haul - MacArthur Park (1G) N/A N/A
52 Park Knolls Apartments N/A N/A
53 Diamond Bar Towne Center 40,755 06/01/06
54 U-Haul - Dublin (1H) N/A N/A
55 U-Haul - Northridge (1H) N/A N/A
56 U-Haul - Orange Park (1H) N/A N/A
57 U-Haul - Tulsa (1H) N/A N/A
58 Cherry Knolls Shopping Center 31,000 12/31/00
59 333 Sam Houston Office Building 30,000 9/30/03
60 The Shadowbrook Apartments N/A N/A
61 Delta Fair Shopping Center 49,950 05/31/06
62 Willow Springs Shopping Center (1I) 5,937 3/1/04
<CAPTION>
Major Tenant #2 Major Tenant #2
# Property Name (1) Name (12) Sq. Ft.
- -----------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C>
1 Oakwood Plaza Kmart 114,764
2 Arbor Lake Club Apartments (1A) N/A N/A
3 The Parkview Apartments - FL (1A) N/A N/A
4 Heron's Cove Apartments (1A) N/A N/A
5 Horizons North Apartments (1A) N/A N/A
6 Herald Center Toys "R" Us 89,580
7 Sterling Point Apartments (1B) N/A N/A
8 Sandridge Apartments (1B) N/A N/A
9 Woodscape Apartments (1B) N/A N/A
10 Stone Fort Land - The Tallan Office Building & The Tallan Parking Garage (1C) Stophel & Stophel 21,563
11 Stone Fort Land - The Krystal Office Building (1C) J.C. Bradford & Co. 13,562
12 Stone Fort Land - Riverside Center (1C) Allied Clinical Labs 32,000
13 Stone Fort Land - Harrison Direct Warehouse (1C) N/A N/A
14 Stone Fort Land - Tennessee American Water Company Office Building (1C) N/A N/A
15 Center at the Plant Ross Stores 30,187
16 The Boardwalk N/A N/A
17 Cherry Creek Retirement Village (1D) N/A N/A
18 Remington Heights Retirement Community (1D) N/A N/A
19 Charles River Center Nature's Heartland 34,850
20 Fox Run Shopping Center N/A N/A
21 Two University Plaza (1E) N/A N/A
22 800-900 Lanidex Plaza (1E) Tarkett, Inc. 20,679
23 140 Littleton Road (1E) Gilberg & Kiernan 3,089
24 Embarcadero Corporate Center N/A N/A
25 Best Buy Plaza Shopping Center Wickes Furniture 42,794
26 Highland Falls Apartments N/A N/A
27 Rancho Ocaso N/A N/A
28 The Court at Deptford II Bed Bath & Beyond 38,635
29 Sage Crossing Apartments N/A N/A
30 Crossroads at Buckland Hills Office Depot 20,000
31 Deerbrook Crossing Shopping Center Office Depot 28,547
32 Sundance Village Apartments N/A N/A
33 Lake Mead Pavilion Shopping Center Pep Boys 18,697
34 Ontario Plaza Rite Aid/Thrifty 17,254
35 Cole Spring Plaza N/A N/A
36 Penney's Plaza OfficeMax 23,584
37 Pines of Westbury N/A N/A
38 Bell Run Plaza N/A N/A
39 River Haven Mobile Home Park (1F) N/A N/A
40 Knollwood Estates Mobile Home Park (1F) N/A N/A
41 Colesville Towers N/A N/A
42 North Pointe Apartments N/A N/A
43 Tower Plaza Retail Center Cost Plus, Inc. 18,240
44 Mountain View Mobile Home Park N/A N/A
45 The Mosby Building & Apartments N/A N/A
46 211 South Gulph Road Comcast Telecommunications 14,250
47 Pinewood Apartments N/A N/A
48 U-Haul - Rusfield (1G) N/A N/A
49 U-Haul - San Clemente (1G) N/A N/A
50 U-Haul - East Colonial (1G) N/A N/A
51 U-Haul - MacArthur Park (1G) N/A N/A
52 Park Knolls Apartments N/A N/A
53 Diamond Bar Towne Center N/A N/A
54 U-Haul - Dublin (1H) N/A N/A
55 U-Haul - Northridge (1H) N/A N/A
56 U-Haul - Orange Park (1H) N/A N/A
57 U-Haul - Tulsa (1H) N/A N/A
58 Cherry Knolls Shopping Center Rite Aid 20,819
59 333 Sam Houston Office Building N/A N/A
60 The Shadowbrook Apartments N/A N/A
61 Delta Fair Shopping Center Payless 30,080
62 Willow Springs Shopping Center (1I) N/A N/A
<CAPTION>
Major Tenant #2
# Property Name (1) Expiration Date
- ------------------------------------------------------------------------------------------------------------------------
<S> <C> <C>
1 Oakwood Plaza 11/30/19
2 Arbor Lake Club Apartments (1A) N/A
3 The Parkview Apartments - FL (1A) N/A
4 Heron's Cove Apartments (1A) N/A
5 Horizons North Apartments (1A) N/A
6 Herald Center 1/1/12
7 Sterling Point Apartments (1B) N/A
8 Sandridge Apartments (1B) N/A
9 Woodscape Apartments (1B) N/A
10 Stone Fort Land - The Tallan Office Building & The Tallan Parking Garage (1C) 01/31/00
11 Stone Fort Land - The Krystal Office Building (1C) 04/30/09
12 Stone Fort Land - Riverside Center (1C) 02/29/12
13 Stone Fort Land - Harrison Direct Warehouse (1C) N/A
14 Stone Fort Land - Tennessee American Water Company Office Building (1C) N/A
15 Center at the Plant 1/1/10
16 The Boardwalk N/A
17 Cherry Creek Retirement Village (1D) N/A
18 Remington Heights Retirement Community (1D) N/A
19 Charles River Center 8/1/13
20 Fox Run Shopping Center N/A
21 Two University Plaza (1E) N/A
22 800-900 Lanidex Plaza (1E) 08/31/02
23 140 Littleton Road (1E) 11/30/02
24 Embarcadero Corporate Center N/A
25 Best Buy Plaza Shopping Center 6/1/11
26 Highland Falls Apartments N/A
27 Rancho Ocaso N/A
28 The Court at Deptford II 01/01/14
29 Sage Crossing Apartments N/A
30 Crossroads at Buckland Hills 09/30/11
31 Deerbrook Crossing Shopping Center 04/30/00
32 Sundance Village Apartments N/A
33 Lake Mead Pavilion Shopping Center 08/15/18
34 Ontario Plaza 4/30/18
35 Cole Spring Plaza N/A
36 Penney's Plaza 08/31/05
37 Pines of Westbury N/A
38 Bell Run Plaza N/A
39 River Haven Mobile Home Park (1F) N/A
40 Knollwood Estates Mobile Home Park (1F) N/A
41 Colesville Towers N/A
42 North Pointe Apartments N/A
43 Tower Plaza Retail Center 1/31/09
44 Mountain View Mobile Home Park N/A
45 The Mosby Building & Apartments N/A
46 211 South Gulph Road 09/30/03
47 Pinewood Apartments N/A
48 U-Haul - Rusfield (1G) N/A
49 U-Haul - San Clemente (1G) N/A
50 U-Haul - East Colonial (1G) N/A
51 U-Haul - MacArthur Park (1G) N/A
52 Park Knolls Apartments N/A
53 Diamond Bar Towne Center N/A
54 U-Haul - Dublin (1H) N/A
55 U-Haul - Northridge (1H) N/A
56 U-Haul - Orange Park (1H) N/A
57 U-Haul - Tulsa (1H) N/A
58 Cherry Knolls Shopping Center 09/29/00
59 333 Sam Houston Office Building N/A
60 The Shadowbrook Apartments N/A
61 Delta Fair Shopping Center 11/30/11
62 Willow Springs Shopping Center (1I) N/A
<CAPTION>
Major Tenant #2
# Property Name (1) Expiration Date
- ---------------------------------------------------------------------------------------------------------------------------
<S> <C> <C>
1 Oakwood Plaza 11/30/19
2 Arbor Lake Club Apartments (1A) N/A
3 The Parkview Apartments - FL (1A) N/A
4 Heron's Cove Apartments (1A) N/A
5 Horizons North Apartments (1A) N/A
6 Herald Center 1/1/12
7 Sterling Point Apartments (1B) N/A
8 Sandridge Apartments (1B) N/A
9 Woodscape Apartments (1B) N/A
10 Stone Fort Land - The Tallan Office Building & The Tallan Parking Garage (1C) 01/31/00
11 Stone Fort Land - The Krystal Office Building (1C) 04/30/09
12 Stone Fort Land - Riverside Center (1C) 02/29/12
13 Stone Fort Land - Harrison Direct Warehouse (1C) N/A
14 Stone Fort Land - Tennessee American Water Company Office Building (1C) N/A
15 Center at the Plant 1/1/10
16 The Boardwalk N/A
17 Cherry Creek Retirement Village (1D) N/A
18 Remington Heights Retirement Community (1D) N/A
19 Charles River Center 8/1/13
20 Fox Run Shopping Center N/A
21 Two University Plaza (1E) N/A
22 800-900 Lanidex Plaza (1E) 08/31/02
23 140 Littleton Road (1E) 11/30/02
24 Embarcadero Corporate Center N/A
25 Best Buy Plaza Shopping Center 6/1/11
26 Highland Falls Apartments N/A
27 Rancho Ocaso N/A
28 The Court at Deptford II 01/01/14
29 Sage Crossing Apartments N/A
30 Crossroads at Buckland Hills 09/30/11
31 Deerbrook Crossing Shopping Center 04/30/00
32 Sundance Village Apartments N/A
33 Lake Mead Pavilion Shopping Center 08/15/18
34 Ontario Plaza 4/30/18
35 Cole Spring Plaza N/A
36 Penney's Plaza 08/31/05
37 Pines of Westbury N/A
38 Bell Run Plaza N/A
39 River Haven Mobile Home Park (1F) N/A
40 Knollwood Estates Mobile Home Park (1F) N/A
41 Colesville Towers N/A
42 North Pointe Apartments N/A
43 Tower Plaza Retail Center 1/31/09
44 Mountain View Mobile Home Park N/A
45 The Mosby Building & Apartments N/A
46 211 South Gulph Road 09/30/03
47 Pinewood Apartments N/A
48 U-Haul - Rusfield (1G) N/A
49 U-Haul - San Clemente (1G) N/A
50 U-Haul - East Colonial (1G) N/A
51 U-Haul - MacArthur Park (1G) N/A
52 Park Knolls Apartments N/A
53 Diamond Bar Towne Center N/A
54 U-Haul - Dublin (1H) N/A
55 U-Haul - Northridge (1H) N/A
56 U-Haul - Orange Park (1H) N/A
57 U-Haul - Tulsa (1H) N/A
58 Cherry Knolls Shopping Center 09/29/00
59 333 Sam Houston Office Building N/A
60 The Shadowbrook Apartments N/A
61 Delta Fair Shopping Center 11/30/11
62 Willow Springs Shopping Center (1I) N/A
<CAPTION>
Major
Major Tenant #3 Tenant #3
# Property Name (1) Name (12) Sq. Ft.
- -----------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C>
1 Oakwood Plaza BJ's Wholesale Club 107,653
2 Arbor Lake Club Apartments (1A) N/A N/A
3 The Parkview Apartments - FL (1A) N/A N/A
4 Heron's Cove Apartments (1A) N/A N/A
5 Horizons North Apartments (1A) N/A N/A
6 Herald Center Department of Motor Vehicles 30,000
7 Sterling Point Apartments (1B) N/A N/A
8 Sandridge Apartments (1B) N/A N/A
9 Woodscape Apartments (1B) N/A N/A
10 Stone Fort Land - The Tallan Office Building & The Tallan Parking Garage (1C) Chambliss, Bahner & Stophel 16,878
11 Stone Fort Land - The Krystal Office Building (1C) N/A N/A
12 Stone Fort Land - Riverside Center (1C) N/A N/A
13 Stone Fort Land - Harrison Direct Warehouse (1C) N/A N/A
14 Stone Fort Land - Tennessee American Water Company Office Building (1C) N/A N/A
15 Center at the Plant OfficeMax 23,500
16 The Boardwalk N/A N/A
17 Cherry Creek Retirement Village (1D) N/A N/A
18 Remington Heights Retirement Community (1D) N/A N/A
19 Charles River Center Old Navy Clothing Co. 14,765
20 Fox Run Shopping Center N/A N/A
21 Two University Plaza (1E) N/A N/A
22 800-900 Lanidex Plaza (1E) American Express Travel 20,679
23 140 Littleton Road (1E) N/A N/A
24 Embarcadero Corporate Center N/A N/A
25 Best Buy Plaza Shopping Center OfficeMax 30,326
26 Highland Falls Apartments N/A N/A
27 Rancho Ocaso N/A N/A
28 The Court at Deptford II Barnes & Noble 25,719
29 Sage Crossing Apartments N/A N/A
30 Crossroads at Buckland Hills N/A N/A
31 Deerbrook Crossing Shopping Center H.E. Butt Grocery Company 28,184
32 Sundance Village Apartments N/A N/A
33 Lake Mead Pavilion Shopping Center N/A N/A
34 Ontario Plaza N/A N/A
35 Cole Spring Plaza N/A N/A
36 Penney's Plaza Cost Plus, Inc. 18,000
37 Pines of Westbury N/A N/A
38 Bell Run Plaza N/A N/A
39 River Haven Mobile Home Park (1F) N/A N/A
40 Knollwood Estates Mobile Home Park (1F) N/A N/A
41 Colesville Towers N/A N/A
42 North Pointe Apartments N/A N/A
43 Tower Plaza Retail Center Rader, Inc. 11,146
44 Mountain View Mobile Home Park N/A N/A
45 The Mosby Building & Apartments N/A N/A
46 211 South Gulph Road N/A N/A
47 Pinewood Apartments N/A N/A
48 U-Haul - Rusfield (1G) N/A N/A
49 U-Haul - San Clemente (1G) N/A N/A
50 U-Haul - East Colonial (1G) N/A N/A
51 U-Haul - MacArthur Park (1G) N/A N/A
52 Park Knolls Apartments N/A N/A
53 Diamond Bar Towne Center N/A N/A
54 U-Haul - Dublin (1H) N/A N/A
55 U-Haul - Northridge (1H) N/A N/A
56 U-Haul - Orange Park (1H) N/A N/A
57 U-Haul - Tulsa (1H) N/A N/A
58 Cherry Knolls Shopping Center N/A N/A
59 333 Sam Houston Office Building N/A N/A
60 The Shadowbrook Apartments N/A N/A
61 Delta Fair Shopping Center Ben Franklin's 17,000
62 Willow Springs Shopping Center (1I) N/A N/A
<CAPTION>
Major Tenant #3
# Property Name (1) Expiration Date
- -------------------------------------------------------------------------------------------------------------
<S> <C> <C>
1 Oakwood Plaza 10/31/19
2 Arbor Lake Club Apartments (1A) N/A
3 The Parkview Apartments - FL (1A) N/A
4 Heron's Cove Apartments (1A) N/A
5 Horizons North Apartments (1A) N/A
6 Herald Center 3/1/09
7 Sterling Point Apartments (1B) N/A
8 Sandridge Apartments (1B) N/A
9 Woodscape Apartments (1B) N/A
10 Stone Fort Land - The Tallan Office Building & The Tallan Parking Garage (1C) 01/31/00
11 Stone Fort Land - The Krystal Office Building (1C) N/A
12 Stone Fort Land - Riverside Center (1C) N/A
13 Stone Fort Land - Harrison Direct Warehouse (1C) N/A
14 Stone Fort Land - Tennessee American Water Company Office Building (1C) N/A
15 Center at the Plant 10/1/13
16 The Boardwalk N/A
17 Cherry Creek Retirement Village (1D) N/A
18 Remington Heights Retirement Community (1D) N/A
19 Charles River Center 10/1/03
20 Fox Run Shopping Center N/A
21 Two University Plaza (1E) N/A
22 800-900 Lanidex Plaza (1E) 10/31/03
23 140 Littleton Road (1E) N/A
24 Embarcadero Corporate Center N/A
25 Best Buy Plaza Shopping Center 9/1/11
26 Highland Falls Apartments N/A
27 Rancho Ocaso N/A
28 The Court at Deptford II 07/01/13
29 Sage Crossing Apartments N/A
30 Crossroads at Buckland Hills N/A
31 Deerbrook Crossing Shopping Center 06/30/12
32 Sundance Village Apartments N/A
33 Lake Mead Pavilion Shopping Center N/A
34 Ontario Plaza N/A
35 Cole Spring Plaza N/A
36 Penney's Plaza 06/30/05
37 Pines of Westbury N/A
38 Bell Run Plaza N/A
39 River Haven Mobile Home Park (1F) N/A
40 Knollwood Estates Mobile Home Park (1F) N/A
41 Colesville Towers N/A
42 North Pointe Apartments N/A
43 Tower Plaza Retail Center 3/31/07
44 Mountain View Mobile Home Park N/A
45 The Mosby Building & Apartments N/A
46 211 South Gulph Road N/A
47 Pinewood Apartments N/A
48 U-Haul - Rusfield (1G) N/A
49 U-Haul - San Clemente (1G) N/A
50 U-Haul - East Colonial (1G) N/A
51 U-Haul - MacArthur Park (1G) N/A
52 Park Knolls Apartments N/A
53 Diamond Bar Towne Center N/A
54 U-Haul - Dublin (1H) N/A
55 U-Haul - Northridge (1H) N/A
56 U-Haul - Orange Park (1H) N/A
57 U-Haul - Tulsa (1H) N/A
58 Cherry Knolls Shopping Center N/A
59 333 Sam Houston Office Building N/A
60 The Shadowbrook Apartments N/A
61 Delta Fair Shopping Center 02/28/04
62 Willow Springs Shopping Center (1I) N/A
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
# Property Name (1) Management Company
- -------------------------------------------------------------------------------------------------------
<S> <C> <C>
63 Villa Shopping Center (1I) Palmos Development Corporation
64 Crystal Gardens Shopping Center (1I) Palmos Development Corporation
65 Hazelcrest Place Wingate Management Corporation
66 BJ's Plaza Shopping Center Rosen Associates Management Corp.
67 Holiday Inn Express - City Center Owner Managed
68 U-Haul - Margate (1J) U-Haul Co. of Florida, Inc.
69 U-Haul - Copperfield (1J) U-Haul Co. of Texas, Inc.
70 U-Haul - Hampton (1J) U-Haul Co. of Virginia, Inc.
71 U-Haul - Lodi (1J) U-Haul Co. of California, Inc.
72 Fashion Outlet Center Sam Greenwood Management LLC
73 Tivoli Apartments Emmer Management Corporation
74 Tetra - Chase Texas Bank Center Griffin/Juban Properties, Inc.
75 1384-1450 Park Avenue (1K) ALM Supermarkets, LLC
76 Rojacks Supermarket/CVS Pharmacy (1K) ALM Supermarkets, LLC
77 Trucchi's Supermarket (1K) ALM Supermarkets, LLC
78 Campus Hills Shopping Center Rosen Associates Management Corp.
79 Carrollton Place Apartments Alcanzar, Ltd.
80 Welshwood Apartments Sigma Management Co.
81 Summit Square Shopping Center Davis Asset Management, Inc.
82 Park Ridge Apartments Barry S. Nussbaum, Inc.
83 294-306A Harvard Street Fineberg Management, Inc.
84 929 Pearl Street (1L) RTS Properties, LLC
85 2005 Tenth Street (1L) RTS Properties, LLC
86 Industrial Warehouse ZKS Real Estate Partners, LLC
87 Mesa Dunes Mobile Home Park Follett Investment Properties, Inc.
88 Pleasant Hill Executive Park Wooldridge Construction Company, Inc.
89 Best Western - Stratford Inn Pacifica Hosts, Inc.
90 Silverside-Carr Corporate Center Ferm Management Company, Inc.
91 Country Corners Apartments Matthews Click & Associates, Inc.
92 Bell Palm Plaza Watt Management Company
93 Pleasant Run Apartments Suncase Corporation
94 Chalet Apartments & Commercial Plaza Steven Scott Management, Inc.
95 West Ashley Shoppes Shopping Center Southern Real Estate Mgmt.
96 Hampton Inn - Anchorage Stonebridge Hospitality Services, Inc.
97 Pacific Isle Apartments Intervest Resources, Inc.
98 Sunset Crest Apartments Intervest Resources, Inc.
99 Skyline Apartments Barry S. Nussbaum, Inc.
100 Hampton Inn & Suites - Annapolis High Hotels, Ltd.
101 Carlisle Commerce Center Willner Realty and Development Company
102 Glendale Medical Arts Center Owner Managed
103 Batavia Wood Medical Center CPG Holdings, Inc.
104 Village Green Plaza Shopping Center Milestone Properties, Inc.
105 South Bank Riverwalk Retail Hixon Properties Incorporated
106 Pickwick Apartments Demco Management, Inc.
107 The Villas of Buena Vista Apartments (1M) Don Knobler & Company
108 The Parkview Apartments - TX (1M) Don Knobler & Company
109 Madras Apartments (1M) Don Knobler & Company
110 Alexandria Apartments - TX (1M) Don Knobler & Company
111 Sandia Park (1M) Don Knobler & Company
112 4300 Travis Apartments (1M) Don Knobler & Company
113 Vista Quarters Condos (1M) Don Knobler & Company
114 3131 Armstrong Condominiums (1M) Don Knobler & Company
115 The Essex (1M) Don Knobler & Company
116 4431 Travis Street Apartments (1M) Don Knobler & Company
117 4432 Buena Vista Apartments (1M) Don Knobler & Company
118 The Annex Apartments (1M) Don Knobler & Company
119 4319 Buena Vista Apartments (1M) Don Knobler & Company
120 The Chase Apartments (1M) Don Knobler & Company
121 Avalon Apartments (1M) Don Knobler & Company
122 Point Breeze Apartments First Management Services, Inc.
123 Hidden Oaks Apartments Alliance Residential Management, LLC
124 El Monte Shopping Center Owner Managed
125 Casa Real Apartments Owner Managed
126 The Plaza Apartments PMG Real Estate Management & Consulting
127 Washington Square Shopping Center The Forum Management Group, Inc.
128 Beechnut Village Shopping Center Greystar Management Services
129 Anaheim Mobile Estates California Mobile Home Park Management Company
130 Westridge Marketplace Pulliam Properties, LLC
131 McGehee Park Apartments Aronov Realty Management, Inc.
132 Cypress Center Bixby Land Company
133 Best Western - Miramar Pinnacle Hosts, Inc.
134 Garden City Tower Wingate Management Corporation
135 Tradewinds Apartments McGrath Management, Inc.
136 Highland Country Estates Martin Newby Management Corporation
137 The Highlands Apartments First Management Services, Inc.
138 8800 Roswell Road Office Park TI Asset Management, Inc.
139 Turf Mobile Manor Follett Investment Properties, Inc.
140 Oakwood Village Apartments BH Management Services, Inc.
141 La Salle Crossing Apartments Pro Management, Inc.
142 Wynnewood Greens Apartments Realty Resource Capital Corp.
143 Comfort Inn - Augusta Fine Hotels Corp.
144 220 Jackson Street BanCal Property Management
145 Weis Plaza Montgomery CV Realty Group
146 75 Canton Office Park TI Asset Management, Inc.
147 Capital Heights Shopping Center (2) Infinity Property Management Corp.
148 Emerald Center PacificWest Asset Management Corporation
149 NationsBank Office Building Wynco Realty Partners, Inc.
150 Pecos Trail Office Compound, Phase III The Office Court Companies, Inc. of Santa Fe
151 HealthSouth Medical Plaza Miller-Valentine Property Management, Inc.
152 Hampton Inn - Louisville Stonebridge Hospitality Services, Inc.
153 Holiday Inn - Augusta Fine Hotels Corp.
154 Nassau Bay Village Apartments Tarantino Properties, Inc.
155 West Knoll Apartments Mary M. Dudek
156 Best Western - San Mateo Los Prados Inn Owner Managed
<CAPTION>
# Property Name (1) Address City
- -----------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C>
63 Villa Shopping Center (1I) 2825-2885 28th Street Boulder
64 Crystal Gardens Shopping Center (1I) 3307 South College Avenue Ft. Collins
65 Hazelcrest Place 100 Hazelcrest Place Hazel Park
66 BJ's Plaza Shopping Center 3447-3469 University Drive Sunrise
67 Holiday Inn Express - City Center 226 Aurora Avenue North Seattle
68 U-Haul - Margate (1J) 1700 North State Road 7 Margate
69 U-Haul - Copperfield (1J) 8330 Highway 6 North Houston
70 U-Haul - Hampton (1J) 1023 West Mercury Boulevard Hampton
71 U-Haul - Lodi (1J) 450 North Cherokee Lane Lodi
72 Fashion Outlet Center 501 Elizabeth Street Boaz
73 Tivoli Apartments 2841 SW 13th Street Gainesville
74 Tetra - Chase Texas Bank Center 25025 Interstate Highway 45 North The Woodlands
75 1384-1450 Park Avenue (1K) 1384-1450 Park Avenue Woonsocket
76 Rojacks Supermarket/CVS Pharmacy (1K) 1475 Newman Avenue Seekonk
77 Trucchi's Supermarket (1K) 2941 Acushnet Avenue New Bedford
78 Campus Hills Shopping Center Churchville Road & Campus Hills Drive Churchville
79 Carrollton Place Apartments 1205 Maple Street Carrollton
80 Welshwood Apartments 2661 Willits Road Philadelphia
81 Summit Square Shopping Center 3203-3243 SW Freeway Houston
82 Park Ridge Apartments 2501 Park Ridge Court Fort Worth
83 294-306A Harvard Street 294-306A Harvard Street Brookline
84 929 Pearl Street (1L) 919-929 Pearl Street Boulder
85 2005 Tenth Street (1L) 935-951 Pearl Street & 2005-2019 10th Street Boulder
86 Industrial Warehouse 4240 West 190th Street Torrance
87 Mesa Dunes Mobile Home Park 7807 East Apache Trail Mesa
88 Pleasant Hill Executive Park 391-399 Taylor Boulevard Pleasant Hill
89 Best Western - Stratford Inn 624-710 Camino Del Mar Del Mar
90 Silverside-Carr Corporate Center 409 Silverside Road Wilmington
91 Country Corners Apartments 5045 Dierker Road Columbus
92 Bell Palm Plaza 6201-6391 Atlantic Avenue Bell
93 Pleasant Run Apartments 2525 West Pleasant Run Road Lancaster
94 Chalet Apartments & Commercial Plaza 3816 North 109th Plaza Omaha
95 West Ashley Shoppes Shopping Center 946 Orleans Road Charleston
96 Hampton Inn - Anchorage 4301 Credit Union Drive Anchorage
97 Pacific Isle Apartments 1829 East Workman Avenue West Covina
98 Sunset Crest Apartments 745 North Sunset Avenue West Covina
99 Skyline Apartments 4700 Wimbelton Way Dallas
100 Hampton Inn & Suites - Annapolis 124 Womack Drive Annapolis
101 Carlisle Commerce Center 2100 White Street York
102 Glendale Medical Arts Center 1030 South Glendale Avenue Glendale
103 Batavia Wood Medical Center 845 West La Veta Avenue Orange
104 Village Green Plaza Shopping Center 18500 Kuykendahl Road Spring
105 South Bank Riverwalk Retail 111 West Crockett Street San Antonio
106 Pickwick Apartments 3580 Pall Mall Drive Jacksonville
107 The Villas of Buena Vista Apartments (1M) 3906-3910 Buena Vista Street Dallas
108 The Parkview Apartments - TX (1M) 4105 McKinney Avenue Dallas
109 Madras Apartments (1M) 4220 Cole Avenue Dallas
110 Alexandria Apartments - TX (1M) 4408 Cole Avenue Dallas
111 Sandia Park (1M) 4428 Cole Avenue Dallas
112 4300 Travis Apartments (1M) 4300 Travis Street Dallas
113 Vista Quarters Condos (1M) 4339 Buena Vista Street Dallas
114 3131 Armstrong Condominiums (1M) 3131 Armstrong Avenue Dallas
115 The Essex (1M) 4418-4420 Cole Avenue Dallas
116 4431 Travis Street Apartments (1M) 4431 Travis Street Dallas
117 4432 Buena Vista Apartments (1M) 4432 Buena Vista Street Dallas
118 The Annex Apartments (1M) 4226 Cole Avenue Dallas
119 4319 Buena Vista Apartments (1M) 4319 Buena Vista Street Dallas
120 The Chase Apartments (1M) 4411 Buena Vista Street Dallas
121 Avalon Apartments (1M) 4331 Buena Vista Street Dallas
122 Point Breeze Apartments 488 Lemont Drive Nashville
123 Hidden Oaks Apartments 333 South Mock Road Albany
124 El Monte Shopping Center Dunlap & North 19th Avenue Phoenix
125 Casa Real Apartments 3816 North 83rd Avenue Phoenix
126 The Plaza Apartments 2315-2335 East Tahquitz Canyon Way Palm Springs
127 Washington Square Shopping Center 2834 Washington Road Augusta
128 Beechnut Village Shopping Center 8145 Highway 6 South Houston
129 Anaheim Mobile Estates 3050 West Ball Road Anaheim
130 Westridge Marketplace 901 Smokey Park Highway Candler
131 McGehee Park Apartments 3800 Governors Drive Montgomery
132 Cypress Center 6847 - 6947 Katella Avenue Cypress
133 Best Western - Miramar 9310 Kearny Mesa Road San Diego
134 Garden City Tower 6120 Middlebelt Road Garden City
135 Tradewinds Apartments 1245 Palm Bay Road Melbourne
136 Highland Country Estates 830 North Highway 17-92 DeBary
137 The Highlands Apartments 4646 Nolensville Pike Nashville
138 8800 Roswell Road Office Park 8800 Roswell Road Atlanta
139 Turf Mobile Manor 15601 North 19th Avenue Phoenix
140 Oakwood Village Apartments 1521 37th Street Orange
141 La Salle Crossing Apartments 1600 La Salle Drive Sherman
142 Wynnewood Greens Apartments 2415 Allenbrook Drive Allentown
143 Comfort Inn - Augusta 281 Civic Center Drive Augusta
144 220 Jackson Street 220 Jackson Street San Francisco
145 Weis Plaza P.A. Route 222 & South Kemp Road Kutztown
146 75 Canton Office Park 1335-1343 Canton Road Marietta
147 Capital Heights Shopping Center (2) 5355 Government Street Baton Rouge
148 Emerald Center 1965 Foothill Boulevard La Verne
149 NationsBank Office Building 6625 Miami Lakes Drive Miami Lakes
150 Pecos Trail Office Compound, Phase III 1701 and 1751 Old Pecos Trail Santa Fe
151 HealthSouth Medical Plaza 10615 Montgomery Road Cincinnati
152 Hampton Inn - Louisville 912 Dillon Road Louisville
153 Holiday Inn - Augusta 110 Community Road Augusta
154 Nassau Bay Village Apartments 18290 Upper Bay Road Houston
155 West Knoll Apartments 260 Elkton Road Newark
156 Best Western - San Mateo Los Prados Inn 2940 South Norfolk Street San Mateo
<CAPTION>
Zip Property Mortgage
# Property Name (1) State Code Property Type Sub-type Loan Seller
- -----------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C>
63 Villa Shopping Center (1I) CO 80301 Retail Unanchored Column
64 Crystal Gardens Shopping Center (1I) CO 80525 Mixed Use N/A Column
65 Hazelcrest Place MI 48030 Multifamily N/A G.E. Capital
66 BJ's Plaza Shopping Center FL 33351 Retail Anchored G.E. Capital
67 Holiday Inn Express - City Center WA 98109 Hotel Limited Service Column
68 U-Haul - Margate (1J) FL 33063 Self Storage N/A G.E. Capital
69 U-Haul - Copperfield (1J) TX 77095 Self Storage N/A G.E. Capital
70 U-Haul - Hampton (1J) VA 23666 Self Storage N/A G.E. Capital
71 U-Haul - Lodi (1J) CA 95240 Self Storage N/A G.E. Capital
72 Fashion Outlet Center AL 35957 Retail Unanchored G.E. Capital
73 Tivoli Apartments FL 32608 Multifamily N/A G.E. Capital
74 Tetra - Chase Texas Bank Center TX 77380 Office N/A Goldman
75 1384-1450 Park Avenue (1K) RI 02895 Retail Anchored G.E. Capital
76 Rojacks Supermarket/CVS Pharmacy (1K) MA 02771 Retail Anchored G.E. Capital
77 Trucchi's Supermarket (1K) MA 02741 Retail Anchored G.E. Capital
78 Campus Hills Shopping Center MD 21028 Retail Anchored Column
79 Carrollton Place Apartments GA 30117 Multifamily N/A G.E. Capital
80 Welshwood Apartments PA 19114 Multifamily N/A G.E. Capital
81 Summit Square Shopping Center TX 77027 Retail Unanchored Goldman
82 Park Ridge Apartments TX 76110 Multifamily N/A Goldman
83 294-306A Harvard Street MA 02146 Retail Anchored G.E. Capital
84 929 Pearl Street (1L) CO 80302 Mixed Use N/A Column
85 2005 Tenth Street (1L) CO 80302 Mixed Use N/A Column
86 Industrial Warehouse CA 90503 Industrial N/A Goldman
87 Mesa Dunes Mobile Home Park AZ 85207 Manufactured Housing N/A G.E. Capital
88 Pleasant Hill Executive Park CA 94523 Office N/A G.E. Capital
89 Best Western - Stratford Inn CA 92014 Hotel Limited Service G.E. Capital
90 Silverside-Carr Corporate Center DE 19809 Office N/A Goldman
91 Country Corners Apartments OH 43220 Multifamily N/A G.E. Capital
92 Bell Palm Plaza CA 90201 Retail Unanchored G.E. Capital
93 Pleasant Run Apartments TX 75146 Multifamily N/A G.E. Capital
94 Chalet Apartments & Commercial Plaza NE 68164 Multifamily N/A G.E. Capital
95 West Ashley Shoppes Shopping Center SC 29407 Retail Anchored Goldman
96 Hampton Inn - Anchorage AK 99503 Hotel Limited Service G.E. Capital
97 Pacific Isle Apartments CA 91791 Multifamily N/A G.E. Capital
98 Sunset Crest Apartments CA 91790 Multifamily N/A G.E. Capital
99 Skyline Apartments TX 75227 Multifamily N/A Goldman
100 Hampton Inn & Suites - Annapolis MD 20401 Hotel Limited Service G.E. Capital
101 Carlisle Commerce Center PA 17404 Retail Anchored G.E. Capital
102 Glendale Medical Arts Center CA 91205 Office N/A Column
103 Batavia Wood Medical Center CA 92868 Office N/A Goldman
104 Village Green Plaza Shopping Center TX 77379 Retail Shadow Anchored G.E. Capital
105 South Bank Riverwalk Retail TX 78205 Retail Unanchored G.E. Capital
106 Pickwick Apartments FL 32257 Multifamily N/A Column
107 The Villas of Buena Vista Apartments (1M) TX 75204 Multifamily N/A Column
108 The Parkview Apartments - TX (1M) TX 75204 Multifamily N/A Column
109 Madras Apartments (1M) TX 75205 Multifamily N/A Column
110 Alexandria Apartments - TX (1M) TX 75205 Multifamily N/A Column
111 Sandia Park (1M) TX 75205 Multifamily N/A Column
112 4300 Travis Apartments (1M) TX 75205 Multifamily N/A Column
113 Vista Quarters Condos (1M) TX 75205 Multifamily N/A Column
114 3131 Armstrong Condominiums (1M) TX 75205 Multifamily N/A Column
115 The Essex (1M) TX 75205 Multifamily N/A Column
116 4431 Travis Street Apartments (1M) TX 75205 Multifamily N/A Column
117 4432 Buena Vista Apartments (1M) TX 75205 Multifamily N/A Column
118 The Annex Apartments (1M) TX 75205 Multifamily N/A Column
119 4319 Buena Vista Apartments (1M) TX 75205 Multifamily N/A Column
120 The Chase Apartments (1M) TX 75205 Multifamily N/A Column
121 Avalon Apartments (1M) TX 75205 Multifamily N/A Column
122 Point Breeze Apartments TN 37216 Multifamily N/A Column
123 Hidden Oaks Apartments GA 31705 Multifamily N/A Column
124 El Monte Shopping Center AZ 85021 Retail Anchored Goldman
125 Casa Real Apartments AZ 85033 Multifamily N/A Goldman
126 The Plaza Apartments CA 92262 Multifamily N/A G.E. Capital
127 Washington Square Shopping Center GA 30904 Retail Anchored Column
128 Beechnut Village Shopping Center TX 77083 Retail Anchored Goldman
129 Anaheim Mobile Estates CA 92804 Manufactured Housing N/A Column
130 Westridge Marketplace NC 28715 Retail Anchored G.E. Capital
131 McGehee Park Apartments AL 36111 Multifamily N/A Column
132 Cypress Center CA 90630 Retail Shadow Anchored G.E. Capital
133 Best Western - Miramar CA 92126 Hotel Limited Service G.E. Capital
134 Garden City Tower MI 48135 Multifamily N/A G.E. Capital
135 Tradewinds Apartments FL 32905 Multifamily N/A Goldman
136 Highland Country Estates FL 32713 Manufactured Housing N/A Column
137 The Highlands Apartments TN 37211 Multifamily N/A Column
138 8800 Roswell Road Office Park GA 30350 Office N/A G.E. Capital
139 Turf Mobile Manor AZ 85023 Manufactured Housing N/A G.E. Capital
140 Oakwood Village Apartments TX 77630 Multifamily N/A G.E. Capital
141 La Salle Crossing Apartments TX 75090 Multifamily N/A Goldman
142 Wynnewood Greens Apartments PA 18103 Multifamily N/A Goldman
143 Comfort Inn - Augusta ME 04330 Hotel Limited Service G.E. Capital
144 220 Jackson Street CA 94111 Office N/A G.E. Capital
145 Weis Plaza PA 19530 Retail Anchored Goldman
146 75 Canton Office Park GA 30066 Office N/A G.E. Capital
147 Capital Heights Shopping Center (2) LA 70806 Retail Anchored Column
148 Emerald Center CA 91750 Retail Anchored G.E. Capital
149 NationsBank Office Building FL 33014 Office N/A Column
150 Pecos Trail Office Compound, Phase III NM 87505 Office N/A Column
151 HealthSouth Medical Plaza OH 45242 Office N/A Goldman
152 Hampton Inn - Louisville CO 80027 Hotel Limited Service G.E. Capital
153 Holiday Inn - Augusta ME 04330 Hotel Limited Service G.E. Capital
154 Nassau Bay Village Apartments TX 77058 Multifamily N/A G.E. Capital
155 West Knoll Apartments DE 19711 Multifamily N/A Goldman
156 Best Western - San Mateo Los Prados Inn CA 94403 Hotel Limited Service Column
<CAPTION>
Units/
Sq. Ft./ Occupancy Date of
Rooms/ Fee Simple/ Year Year Rate at Occupancy
# Property Name (1) Pads Leasehold Built Renovated U/W (3) Rate (3)
- --------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C> <C>
63 Villa Shopping Center (1I) 28,882 Fee 1978 N/A 100% 04/30/99
64 Crystal Gardens Shopping Center (1I) 43,061 Fee 1986 N/A 75% 02/01/99
65 Hazelcrest Place 241 Fee 1980 1994 100% 03/24/98
66 BJ's Plaza Shopping Center 135,011 Fee 1991 N/A 99% 04/05/99
67 Holiday Inn Express - City Center 195 Fee 1997 N/A N/A N/A
68 U-Haul - Margate (1J) 71,400 Fee 1994 N/A 77% 01/15/99
69 U-Haul - Copperfield (1J) 42,000 Fee 1995 N/A 93% 03/02/99
70 U-Haul - Hampton (1J) 40,538 Fee 1967 1998 73% 03/01/99
71 U-Haul - Lodi (1J) 51,125 Fee 1991 1995 95% 03/04/99
72 Fashion Outlet Center 124,483 Fee 1987 1998 100% 09/14/98
73 Tivoli Apartments 144 Fee 1998 N/A 99% 01/01/99
74 Tetra - Chase Texas Bank Center 112,226 Fee 1983 N/A 94% 03/05/99
75 1384-1450 Park Avenue (1K) 63,123 Fee 1955 1990 100% 06/30/98
76 Rojacks Supermarket/CVS Pharmacy (1K) 42,860 Fee 1957 1996 100% 06/30/98
77 Trucchi's Supermarket (1K) 45,675 Fee 1947 1992 100% 06/30/98
78 Campus Hills Shopping Center 170,251 Fee 1965 1999 97% 05/14/99
79 Carrollton Place Apartments 84 Fee 1998 N/A 99% 01/25/99
80 Welshwood Apartments 225 Fee 1967 1995 94% 11/24/98
81 Summit Square Shopping Center 58,285 Fee 1998 N/A 96% 07/22/98
82 Park Ridge Apartments 565 Fee 1979 1996 95% 11/16/98
83 294-306A Harvard Street 25,779 Fee 1938 1998 100% 12/31/98
84 929 Pearl Street (1L) 20,914 Fee 1997 N/A 100% 12/01/98
85 2005 Tenth Street (1L) 22,774 Fee 1900 1995 100% 04/01/99
86 Industrial Warehouse 308,640 Fee 1960 1996 100% 04/26/99
87 Mesa Dunes Mobile Home Park 451 Fee 1959 1992 94% 12/21/98
88 Pleasant Hill Executive Park 100,415 Fee 1982 N/A 94% 12/01/98
89 Best Western - Stratford Inn 94 Fee 1958 1983 N/A N/A
90 Silverside-Carr Corporate Center 69,288 Fee 1991 N/A 100% 03/01/99
91 Country Corners Apartments 285 Fee 1971 1980 94% 12/30/98
92 Bell Palm Plaza 80,848 Fee 1992 N/A 97% 11/01/98
93 Pleasant Run Apartments 240 Fee 1983 N/A 99% 03/01/99
94 Chalet Apartments & Commercial Plaza 246 Fee 1976 N/A 95% 12/30/98
95 West Ashley Shoppes Shopping Center 139,006 Fee 1987 1990 98% 03/24/99
96 Hampton Inn - Anchorage 101 Fee 1997 N/A N/A N/A
97 Pacific Isle Apartments 138 Fee 1963 1992 97% 01/31/99
98 Sunset Crest Apartments 142 Fee 1965 1995 96% 01/31/99
99 Skyline Apartments 318 Fee 1987 N/A 91% 03/25/99
100 Hampton Inn & Suites - Annapolis 117 Fee 1997 N/A N/A N/A
101 Carlisle Commerce Center 123,020 Fee 1988 N/A 100% 11/05/98
102 Glendale Medical Arts Center 35,944 Fee 1985 N/A 100% 12/31/98
103 Batavia Wood Medical Center 61,778 Fee 1979 1996 88% 02/19/99
104 Village Green Plaza Shopping Center 55,850 Fee 1977 1996 100% 01/01/99
105 South Bank Riverwalk Retail 46,704 Fee 1995 N/A 100% 02/24/98
106 Pickwick Apartments 152 Fee 1984 N/A 98% 12/10/98
107 The Villas of Buena Vista Apartments (1M) 14 Fee 1983 N/A 93% 03/31/99
108 The Parkview Apartments - TX (1M) 16 Fee 1969 N/A 94% 03/31/99
109 Madras Apartments (1M) 14 Fee 1964 N/A 86% 03/31/99
110 Alexandria Apartments - TX (1M) 24 Fee 1955 N/A 100% 03/31/99
111 Sandia Park (1M) 20 Fee 1959 N/A 85% 03/31/99
112 4300 Travis Apartments (1M) 7 Fee 1979 1998 100% 03/31/99
113 Vista Quarters Condos (1M) 6 Fee 1982 N/A 100% 03/31/99
114 3131 Armstrong Condominiums (1M) 10 Fee 1971 1996 100% 03/31/99
115 The Essex (1M) 16 Fee 1959 N/A 100% 03/31/99
116 4431 Travis Street Apartments (1M) 7 Fee 1979 N/A 100% 05/10/99
117 4432 Buena Vista Apartments (1M) 8 Fee 1963 N/A 100% 03/31/99
118 The Annex Apartments (1M) 4 Fee 1940 1997 100% 03/31/99
119 4319 Buena Vista Apartments (1M) 4 Fee 1960 N/A 100% 03/31/99
120 The Chase Apartments (1M) 5 Fee 1961 N/A 100% 03/31/99
121 Avalon Apartments (1M) 4 Fee 1964 N/A 100% 03/31/99
122 Point Breeze Apartments 192 Fee 1971 1996 90% 01/22/99
123 Hidden Oaks Apartments 240 Fee 1979 1981 87% 03/25/99
124 El Monte Shopping Center 99,953 Fee 1971 1998 100% 02/01/99
125 Casa Real Apartments 225 Fee 1986 N/A 86% 03/31/99
126 The Plaza Apartments 155 Fee 1972 1998 98% 12/31/98
127 Washington Square Shopping Center 190,397 Fee 1973 N/A 99% 03/01/99
128 Beechnut Village Shopping Center 62,795 Fee 1985 N/A 92% 05/05/99
129 Anaheim Mobile Estates 229 Fee 1968 N/A 100% 02/01/99
130 Westridge Marketplace 128,406 Fee 1985 1989 100% 12/24/98
131 McGehee Park Apartments 228 Fee 1971 N/A 95% 03/01/99
132 Cypress Center 46,263 Fee 1985 N/A 86% 05/01/98
133 Best Western - Miramar 103 Fee 1984 1996 N/A N/A
134 Garden City Tower 170 Fee 1977 1994 99% 08/13/98
135 Tradewinds Apartments 224 Fee 1985 N/A 98% 04/14/99
136 Highland Country Estates 235 Fee 1970 N/A 100% 02/28/99
137 The Highlands Apartments 184 Fee 1971 1997 94% 01/28/99
138 8800 Roswell Road Office Park 73,929 Fee 1986 N/A 100% 02/11/99
139 Turf Mobile Manor 197 Fee 1970 N/A 99% 12/09/98
140 Oakwood Village Apartments 204 Fee 1982 1997 96% 04/13/99
141 La Salle Crossing Apartments 232 Fee 1986 N/A 85% 03/25/99
142 Wynnewood Greens Apartments 207 Fee 1975 N/A 97% 01/08/99
143 Comfort Inn - Augusta 99 Fee 1989 N/A N/A N/A
144 220 Jackson Street 21,385 Fee 1911 1997 100% 02/04/99
145 Weis Plaza 118,383 Fee 1975 1996 96% 12/17/98
146 75 Canton Office Park 96,494 Fee 1985 N/A 99% 01/21/99
147 Capital Heights Shopping Center (2) 52,700 Fee 1985 N/A 100% 01/01/99
148 Emerald Center 74,500 Fee 1986 N/A 90% 09/01/98
149 NationsBank Office Building 47,585 Fee 1979 N/A 100% 03/01/99
150 Pecos Trail Office Compound, Phase III 31,981 Fee 1991 N/A 97% 01/01/99
151 HealthSouth Medical Plaza 33,915 Leasehold 1997 N/A 100% 04/19/99
152 Hampton Inn - Louisville 80 Fee 1996 N/A N/A N/A
153 Holiday Inn - Augusta 102 Fee 1968 1993 N/A N/A
154 Nassau Bay Village Apartments 126 Fee 1965 1998 94% 03/01/99
155 West Knoll Apartments 100 Fee 1964 1992 98% 02/12/99
156 Best Western - San Mateo Los Prados Inn 116 Fee 1969 1994 N/A N/A
<CAPTION>
Maturity/
Cut-off ARD
Appraised Date LTV Date LTV U/W U/W U/W
# Property Name (1) Value Ratio (4) Ratio (4) NOI NCF (5) DSCR (6)
- ----------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C> <C>
63 Villa Shopping Center (1I) 3,450,000 69.5% 57.2% 326,636 294,098 1.24
64 Crystal Gardens Shopping Center (1I) 2,800,000 69.5% 57.2% 219,878 173,770 1.24
65 Hazelcrest Place 11,500,000 78.8% 48.2% 975,618 904,523 1.25
66 BJ's Plaza Shopping Center 11,300,000 79.9% 61.6% 1,030,814 939,424 1.29
67 Holiday Inn Express - City Center 21,400,000 42.0% 35.0% 1,604,479 1,445,940 1.69
68 U-Haul - Margate (1J) 5,000,000 67.3% 56.5% 476,572 465,862 1.48
69 U-Haul - Copperfield (1J) 2,890,000 67.3% 56.5% 267,318 261,018 1.48
70 U-Haul - Hampton (1J) 2,700,000 67.3% 56.5% 220,122 214,041 1.48
71 U-Haul - Lodi (1J) 2,700,000 67.3% 56.5% 275,013 267,322 1.48
72 Fashion Outlet Center 13,300,000 64.9% 58.2% 1,159,678 1,016,006 1.34
73 Tivoli Apartments 11,100,000 73.8% 65.2% 940,899 890,499 1.30
74 Tetra - Chase Texas Bank Center 11,750,000 69.6% 62.0% 1,008,840 901,542 1.27
75 1384-1450 Park Avenue (1K) 5,260,000 78.9% 60.8% 468,837 433,895 1.30
76 Rojacks Supermarket/CVS Pharmacy (1K) 2,880,000 78.9% 60.8% 256,702 237,570 1.30
77 Trucchi's Supermarket (1K) 2,170,000 78.9% 60.8% 193,418 179,002 1.30
78 Campus Hills Shopping Center 10,400,000 77.9% 69.6% 975,260 906,326 1.27
79 Carrollton Place Apartments 9,800,000 81.5% 72.8% 872,236 842,836 1.21
80 Welshwood Apartments 10,400,000 76.3% 68.2% 925,581 873,381 1.26
81 Summit Square Shopping Center 12,000,000 65.5% 0.0% 1,126,076 1,070,620 1.44
82 Park Ridge Apartments 10,000,000 78.5% 70.0% 1,165,439 1,024,189 1.52
83 294-306A Harvard Street 10,000,000 78.1% 69.8% 883,466 864,771 1.26
84 929 Pearl Street (1L) 5,400,000 78.0% 69.2% 479,470 455,193 1.26
85 2005 Tenth Street (1L) 4,400,000 78.0% 69.2% 388,593 361,810 1.26
86 Industrial Warehouse 9,600,000 79.1% 70.5% 948,609 868,362 1.32
87 Mesa Dunes Mobile Home Park 10,090,000 75.2% 66.2% 924,116 902,058 1.44
88 Pleasant Hill Executive Park 11,000,000 68.3% 61.0% 988,638 834,315 1.27
89 Best Western - Stratford Inn 11,400,000 62.6% 51.9% 1,165,038 1,052,910 1.57
90 Silverside-Carr Corporate Center 9,800,000 72.8% 64.5% 1,124,195 1,005,713 1.66
91 Country Corners Apartments 9,000,000 78.1% 68.9% 979,865 905,355 1.60
92 Bell Palm Plaza 9,400,000 74.4% 66.5% 877,613 783,658 1.28
93 Pleasant Run Apartments 8,500,000 80.9% 71.4% 746,975 687,364 1.20
94 Chalet Apartments & Commercial Plaza 8,700,000 78.5% 60.2% 851,990 780,404 1.44
95 West Ashley Shoppes Shopping Center 8,100,000 82.7% 73.7% 913,646 807,922 1.39
96 Hampton Inn - Anchorage 10,000,000 64.8% 45.5% 1,229,953 1,108,690 1.73
97 Pacific Isle Apartments 8,500,000 75.9% 65.8% 722,841 686,557 1.27
98 Sunset Crest Apartments 8,600,000 75.0% 65.0% 728,117 696,212 1.30
99 Skyline Apartments 8,100,000 79.6% 70.4% 970,548 891,048 1.68
100 Hampton Inn & Suites - Annapolis 9,500,000 67.4% 55.5% 990,393 856,215 1.45
101 Carlisle Commerce Center 8,200,000 77.8% 72.6% 760,728 691,654 1.26
102 Glendale Medical Arts Center 8,350,000 71.8% 63.9% 744,449 693,957 1.35
103 Batavia Wood Medical Center 8,500,000 69.9% 63.0% 840,252 724,333 1.35
104 Village Green Plaza Shopping Center 7,550,000 78.5% 56.5% 711,015 650,986 1.26
105 South Bank Riverwalk Retail 14,380,000 41.0% 0.0% 1,097,945 1,046,924 1.93
106 Pickwick Apartments 6,800,000 79.3% 70.0% 606,889 568,889 1.27
107 The Villas of Buena Vista Apartments (1M) 1,100,000 78.0% 64.1% 84,488 80,988 1.22
108 The Parkview Apartments - TX (1M) 665,000 78.0% 64.1% 63,902 59,902 1.22
109 Madras Apartments (1M) 645,000 78.0% 64.1% 61,927 58,427 1.22
110 Alexandria Apartments - TX (1M) 610,000 78.0% 64.1% 66,867 60,867 1.22
111 Sandia Park (1M) 574,000 78.0% 64.1% 56,214 51,214 1.22
112 4300 Travis Apartments (1M) 535,000 78.0% 64.1% 52,202 50,452 1.22
113 Vista Quarters Condos (1M) 450,000 78.0% 64.1% 44,559 43,059 1.22
114 3131 Armstrong Condominiums (1M) 440,000 78.0% 64.1% 45,342 42,842 1.22
115 The Essex (1M) 462,000 78.0% 64.1% 42,919 38,919 1.22
116 4431 Travis Street Apartments (1M) 290,000 78.0% 64.1% 25,572 23,822 1.22
117 4432 Buena Vista Apartments (1M) 265,000 78.0% 64.1% 23,096 21,096 1.22
118 The Annex Apartments (1M) 235,000 78.0% 64.1% 22,813 21,813 1.22
119 4319 Buena Vista Apartments (1M) 170,000 78.0% 64.1% 16,926 15,818 1.22
120 The Chase Apartments (1M) 170,000 78.0% 64.1% 14,266 13,016 1.22
121 Avalon Apartments (1M) 180,000 78.0% 64.1% 12,235 11,235 1.22
122 Point Breeze Apartments 7,350,000 72.1% 63.8% 595,059 547,059 1.23
123 Hidden Oaks Apartments 6,650,000 79.7% 70.0% 619,043 559,043 1.29
124 El Monte Shopping Center 6,745,000 77.8% 68.1% 680,887 631,232 1.49
125 Casa Real Apartments 7,780,000 67.0% 58.5% 804,474 739,704 1.80
126 The Plaza Apartments 6,600,000 78.1% 69.6% 579,641 548,641 1.23
127 Washington Square Shopping Center 7,000,000 72.6% 65.4% 717,867 604,841 1.32
128 Beechnut Village Shopping Center 6,600,000 76.9% 69.1% 610,269 570,056 1.26
129 Anaheim Mobile Estates 13,140,000 38.4% 1.7% 1,077,633 1,066,183 2.12
130 Westridge Marketplace 6,350,000 79.3% 70.3% 653,016 579,649 1.36
131 McGehee Park Apartments 6,600,000 75.7% 67.0% 645,132 581,919 1.38
132 Cypress Center 8,400,000 59.1% 39.0% 717,017 665,545 1.48
133 Best Western - Miramar 6,475,000 75.6% 62.6% 776,882 687,180 1.50
134 Garden City Tower 6,700,000 72.7% 44.5% 547,068 496,918 1.28
135 Tradewinds Apartments 6,000,000 80.0% 70.9% 554,188 498,188 1.22
136 Highland Country Estates 6,130,000 78.3% 68.6% 496,601 484,851 1.25
137 The Highlands Apartments 5,900,000 79.6% 70.4% 521,549 475,549 1.20
138 8800 Roswell Road Office Park 6,600,000 66.6% 59.1% 617,379 482,887 1.29
139 Turf Mobile Manor 5,850,000 73.8% 65.6% 489,300 481,420 1.30
140 Oakwood Village Apartments 5,300,000 80.0% 74.1% 513,366 471,787 1.34
141 La Salle Crossing Apartments 5,500,000 76.8% 68.0% 533,639 475,639 1.36
142 Wynnewood Greens Apartments 6,100,000 67.8% 60.2% 582,772 541,572 1.55
143 Comfort Inn - Augusta 6,370,000 62.8% 52.2% 614,270 548,923 1.45
144 220 Jackson Street 5,900,000 67.6% 60.3% 462,094 437,254 1.27
145 Weis Plaza 5,200,000 76.6% 67.9% 492,185 449,669 1.34
146 75 Canton Office Park 5,000,000 79.1% 70.2% 571,202 455,536 1.35
147 Capital Heights Shopping Center (2) 5,200,000 75.0% 68.5% 445,136 434,860 1.33
148 Emerald Center 5,200,000 73.1% 65.8% 507,371 445,362 1.30
149 NationsBank Office Building 4,750,000 80.0% 71.5% 500,616 431,307 1.29
150 Pecos Trail Office Compound, Phase III 5,220,000 72.8% 64.7% 472,235 433,858 1.33
151 HealthSouth Medical Plaza 4,930,000 76.9% 68.5% 474,417 423,083 1.29
152 Hampton Inn - Louisville 5,900,000 60.9% 47.5% 662,966 579,335 1.73
153 Holiday Inn - Augusta 5,800,000 61.9% 51.4% 535,364 477,293 1.41
154 Nassau Bay Village Apartments 5,000,000 71.1% 67.5% 396,460 364,960 1.33
155 West Knoll Apartments 4,500,000 78.7% 64.6% 470,452 445,452 1.38
156 Best Western - San Mateo Los Prados Inn 11,300,000 30.9% 27.8% 818,660 727,130 2.21
<CAPTION>
Contractual U/W Contractual
Engineering Recurring Recurring Recurring U/W
Reserve at Replacement Replacement LC&TI LC&TI
# Property Name (1) Origination Reserve Reserve Per Sq. Ft. Per Sq. Ft.
- -----------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C>
63 Villa Shopping Center (1I) $118,563 N/A $0.15 N/A $0.98
64 Crystal Gardens Shopping Center (1I) $9,725 N/A $0.16 N/A $0.91
65 Hazelcrest Place $37,250 $295 $295 N/A N/A
66 BJ's Plaza Shopping Center $5,000 $0.12 $0.15 $0.04 $0.53
67 Holiday Inn Express - City Center N/A 4.0% 4.0% N/A N/A
68 U-Haul - Margate (1J) N/A $0.16 $0.15 N/A N/A
69 U-Haul - Copperfield (1J) N/A $0.16 $0.15 N/A N/A
70 U-Haul - Hampton (1J) N/A $0.15 $0.15 N/A N/A
71 U-Haul - Lodi (1J) N/A $0.12 $0.15 N/A N/A
72 Fashion Outlet Center $2,250 $0.15 $0.15 $0.86 $1.00
73 Tivoli Apartments N/A $275 $350 N/A N/A
74 Tetra - Chase Texas Bank Center $32,750 $0.16 $0.15 $0.27 $0.81
75 1384-1450 Park Avenue (1K) N/A N/A $0.30 N/A $0.25
76 Rojacks Supermarket/CVS Pharmacy (1K) N/A N/A $0.24 N/A $0.20
77 Trucchi's Supermarket (1K) N/A N/A $0.17 N/A $0.14
78 Campus Hills Shopping Center $123,188 $0.15 $0.15 $0.30 $0.25
79 Carrollton Place Apartments $1,188 $350 $350 N/A N/A
80 Welshwood Apartments $39,375 $250 $232 N/A N/A
81 Summit Square Shopping Center N/A $0.15 $0.15 N/A $0.80
82 Park Ridge Apartments $145,319 $225 $250 N/A N/A
83 294-306A Harvard Street N/A $0.15 $0.15 $0.50 $0.58
84 929 Pearl Street (1L) N/A N/A $0.15 N/A $1.01
85 2005 Tenth Street (1L) N/A N/A $0.15 N/A $1.03
86 Industrial Warehouse N/A $0.15 $0.10 $0.34 $0.16
87 Mesa Dunes Mobile Home Park $3,213 N/A $49 N/A N/A
88 Pleasant Hill Executive Park $11,250 $0.20 $0.20 $1.37 $1.34
89 Best Western - Stratford Inn $75,250 5.0% 4.8% N/A N/A
90 Silverside-Carr Corporate Center $5,335 $0.17 $0.17 $1.46 $1.54
91 Country Corners Apartments $221,410 N/A $261 N/A N/A
92 Bell Palm Plaza $1,641 $0.17 $0.17 $1.12 $0.99
93 Pleasant Run Apartments $69,313 $249 $248 N/A N/A
94 Chalet Apartments & Commercial Plaza $114,563 $291 $291 N/A N/A
95 West Ashley Shoppes Shopping Center N/A $0.23 $0.26 N/A $0.50
96 Hampton Inn - Anchorage N/A 4.0% 4.0% N/A N/A
97 Pacific Isle Apartments $70,625 $263 $263 N/A N/A
98 Sunset Crest Apartments $59,000 $225 $225 N/A N/A
99 Skyline Apartments $120,969 $225 $250 N/A N/A
100 Hampton Inn & Suites - Annapolis N/A 4.0% 5.0% N/A N/A
101 Carlisle Commerce Center $5,594 $0.22 $0.22 $0.23 $0.34
102 Glendale Medical Arts Center N/A N/A $0.15 N/A $1.25
103 Batavia Wood Medical Center N/A $0.20 $0.15 $0.32 $1.73
104 Village Green Plaza Shopping Center $1,875 $0.15 $0.15 $0.73 $0.92
105 South Bank Riverwalk Retail N/A N/A $0.18 N/A $0.91
106 Pickwick Apartments N/A $250 $250 N/A N/A
107 The Villas of Buena Vista Apartments (1M) $38,750 N/A $250 N/A N/A
108 The Parkview Apartments - TX (1M) N/A N/A $250 N/A N/A
109 Madras Apartments (1M) N/A N/A $250 N/A N/A
110 Alexandria Apartments - TX (1M) N/A N/A $250 N/A N/A
111 Sandia Park (1M) N/A N/A $250 N/A N/A
112 4300 Travis Apartments (1M) N/A N/A $250 N/A N/A
113 Vista Quarters Condos (1M) N/A N/A $250 N/A N/A
114 3131 Armstrong Condominiums (1M) N/A N/A $250 N/A N/A
115 The Essex (1M) $3,500 N/A $250 N/A N/A
116 4431 Travis Street Apartments (1M) N/A N/A $250 N/A N/A
117 4432 Buena Vista Apartments (1M) N/A N/A $250 N/A N/A
118 The Annex Apartments (1M) N/A N/A $250 N/A N/A
119 4319 Buena Vista Apartments (1M) $7,313 N/A $277 N/A N/A
120 The Chase Apartments (1M) $626 N/A $250 N/A N/A
121 Avalon Apartments (1M) N/A N/A $250 N/A N/A
122 Point Breeze Apartments $18,780 $250 $250 N/A N/A
123 Hidden Oaks Apartments $444,613 $250 $250 N/A N/A
124 El Monte Shopping Center $27,500 $0.15 $0.15 $0.30 $0.35
125 Casa Real Apartments N/A N/A $288 N/A N/A
126 The Plaza Apartments $7,500 $250 $200 N/A N/A
127 Washington Square Shopping Center $75,250 $0.13 $0.15 $0.47 $0.44
128 Beechnut Village Shopping Center $20,875 $0.15 $0.15 $0.40 $0.49
129 Anaheim Mobile Estates N/A N/A $50.00 N/A N/A
130 Westridge Marketplace $8,594 $0.15 $0.24 N/A $0.33
131 McGehee Park Apartments $113,800 $250 $277 N/A N/A
132 Cypress Center $3,038 $0.28 $0.28 $0.83 $0.83
133 Best Western - Miramar N/A 5.0% 5.0% N/A N/A
134 Garden City Tower $18,938 $295 $295 N/A N/A
135 Tradewinds Apartments $6,000 $250 $250 N/A N/A
136 Highland Country Estates $6,075 N/A $50 N/A N/A
137 The Highlands Apartments $375 $250 $250 N/A N/A
138 8800 Roswell Road Office Park $190,923 N/A $0.31 N/A $1.51
139 Turf Mobile Manor $1,563 N/A $40 N/A N/A
140 Oakwood Village Apartments $49,719 $204 $204 N/A N/A
141 La Salle Crossing Apartments $99,469 $248 $250 N/A N/A
142 Wynnewood Greens Apartments $11,856 $199 $199 N/A N/A
143 Comfort Inn - Augusta $7,875 4.0% 4.0% N/A N/A
144 220 Jackson Street $981 $0.19 $0.19 $0.45 $0.97
145 Weis Plaza N/A $0.17 $0.17 N/A $0.19
146 75 Canton Office Park $75,360 N/A $0.31 N/A $0.89
147 Capital Heights Shopping Center (2) $6,563 $0.15 $0.03 N/A $0.16
148 Emerald Center $175,000 $0.15 $0.15 $0.70 $0.68
149 NationsBank Office Building $2,875 N/A $0.19 $1.00 $1.27
150 Pecos Trail Office Compound, Phase III $3,875 N/A $0.20 $0.50 $1.00
151 HealthSouth Medical Plaza N/A $0.15 $0.15 $2.30 $1.36
152 Hampton Inn - Louisville N/A 4.0% 5.0% N/A N/A
153 Holiday Inn - Augusta $3,906 4.0% 4.0% N/A N/A
154 Nassau Bay Village Apartments $167,090 $243 $250 N/A N/A
155 West Knoll Apartments $30,706 $246 $250 N/A N/A
156 Best Western - San Mateo Los Prados Inn $9,856 4.0% 4.0% N/A N/A
<CAPTION>
Percentage of Orig
Original Cut-off Initial Maturity Amort.
# Property Name (1) Balance Balance (7) Pool Balance Balance Term
- -------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C>
63 Villa Shopping Center (1I) 2,600,000 2,597,771 0.2% 2,135,608 300
64 Crystal Gardens Shopping Center (1I) 1,550,000 1,548,671 0.1% 1,273,151 300
65 Hazelcrest Place 9,120,000 9,063,117 0.6% 5,547,001 360
66 BJ's Plaza Shopping Center 9,100,000 9,030,538 0.6% 6,960,198 360
67 Holiday Inn Express - City Center 9,000,000 8,993,064 0.6% 7,486,586 300
68 U-Haul - Margate (1J) 3,365,312 3,365,312 0.2% 2,827,305 312
69 U-Haul - Copperfield (1J) 1,945,150 1,945,150 0.1% 1,634,181 312
70 U-Haul - Hampton (1J) 1,817,269 1,817,269 0.1% 1,526,745 312
71 U-Haul - Lodi (1J) 1,817,269 1,817,269 0.1% 1,526,745 312
72 Fashion Outlet Center 8,650,000 8,636,259 0.6% 7,736,557 360
73 Tivoli Apartments 8,200,000 8,195,550 0.5% 7,238,481 360
74 Tetra - Chase Texas Bank Center 8,185,000 8,175,323 0.5% 7,289,279 360
75 1384-1450 Park Avenue (1K) 4,183,511 4,148,631 0.3% 3,197,819 360
76 Rojacks Supermarket/CVS Pharmacy (1K) 2,290,592 2,271,495 0.1% 1,750,899 360
77 Trucchi's Supermarket (1K) 1,725,897 1,711,508 0.1% 1,319,254 360
78 Campus Hills Shopping Center 8,100,000 8,100,000 0.5% 7,241,310 360
79 Carrollton Place Apartments 8,000,000 7,990,665 0.5% 7,133,200 360
80 Welshwood Apartments 7,944,000 7,934,876 0.5% 7,093,560 360
81 Summit Square Shopping Center 8,000,000 7,856,262 0.5% 0 240
82 Park Ridge Apartments 7,846,481 7,846,481 0.5% 7,000,206 349
83 294-306A Harvard Street 7,820,000 7,811,042 0.5% 6,984,519 360
84 929 Pearl Street (1L) 4,250,000 4,247,835 0.3% 3,769,606 360
85 2005 Tenth Street (1L) 3,400,000 3,398,268 0.2% 3,015,685 360
86 Industrial Warehouse 7,600,000 7,596,362 0.5% 6,770,913 360
87 Mesa Dunes Mobile Home Park 7,600,000 7,585,381 0.5% 6,683,344 360
88 Pleasant Hill Executive Park 7,524,000 7,515,312 0.5% 6,715,279 360
89 Best Western - Stratford Inn 7,140,000 7,140,000 0.5% 5,914,485 300
90 Silverside-Carr Corporate Center 7,140,000 7,131,086 0.5% 6,325,774 360
91 Country Corners Apartments 7,125,000 7,033,257 0.5% 6,201,157 360
92 Bell Palm Plaza 7,006,000 6,997,910 0.5% 6,252,956 360
93 Pleasant Run Apartments 6,880,000 6,880,000 0.4% 6,066,122 360
94 Chalet Apartments & Commercial Plaza 6,900,000 6,829,146 0.4% 5,235,854 360
95 West Ashley Shoppes Shopping Center 6,700,000 6,700,000 0.4% 5,972,398 360
96 Hampton Inn - Anchorage 6,500,000 6,478,558 0.4% 4,546,604 240
97 Pacific Isle Apartments 6,450,000 6,450,000 0.4% 5,593,333 360
98 Sunset Crest Apartments 6,450,000 6,450,000 0.4% 5,587,121 360
99 Skyline Apartments 6,500,000 6,449,163 0.4% 5,706,346 360
100 Hampton Inn & Suites - Annapolis 6,400,000 6,400,000 0.4% 5,275,691 300
101 Carlisle Commerce Center 6,383,000 6,379,880 0.4% 5,950,122 360
102 Glendale Medical Arts Center 6,000,000 5,997,057 0.4% 5,336,298 360
103 Batavia Wood Medical Center 5,950,000 5,943,783 0.4% 5,357,265 360
104 Village Green Plaza Shopping Center 6,000,000 5,930,478 0.4% 4,265,947 300
105 South Bank Riverwalk Retail 6,000,000 5,888,781 0.4% 2 240
106 Pickwick Apartments 5,400,000 5,389,808 0.3% 4,757,240 360
107 The Villas of Buena Vista Apartments (1M) 770,576 770,576 0.0% 633,366 300
108 The Parkview Apartments - TX (1M) 545,300 545,300 0.0% 448,202 300
109 Madras Apartments (1M) 528,900 528,900 0.0% 434,723 300
110 Alexandria Apartments - TX (1M) 506,300 506,300 0.0% 416,148 300
111 Sandia Park (1M) 459,000 459,000 0.0% 377,271 300
112 4300 Travis Apartments (1M) 428,000 428,000 0.0% 351,789 300
113 Vista Quarters Condos (1M) 373,500 373,500 0.0% 306,994 300
114 3131 Armstrong Condominiums (1M) 365,200 365,200 0.0% 300,173 300
115 The Essex (1M) 350,000 350,000 0.0% 287,679 300
116 4431 Travis Street Apartments (1M) 208,000 208,000 0.0% 170,963 300
117 4432 Buena Vista Apartments (1M) 201,171 201,171 0.0% 165,350 300
118 The Annex Apartments (1M) 195,050 195,050 0.0% 160,320 300
119 4319 Buena Vista Apartments (1M) 141,100 141,100 0.0% 115,976 300
120 The Chase Apartments (1M) 121,049 121,049 0.0% 99,495 300
121 Avalon Apartments (1M) 106,854 106,854 0.0% 87,827 300
122 Point Breeze Apartments 5,300,000 5,297,180 0.3% 4,685,637 360
123 Hidden Oaks Apartments 5,300,000 5,296,933 0.3% 4,654,595 360
124 El Monte Shopping Center 5,250,000 5,246,806 0.3% 4,591,445 360
125 Casa Real Apartments 5,250,000 5,211,823 0.3% 4,554,262 360
126 The Plaza Apartments 5,161,000 5,154,834 0.3% 4,591,714 360
127 Washington Square Shopping Center 5,090,000 5,082,521 0.3% 4,580,636 360
128 Beechnut Village Shopping Center 5,075,000 5,075,000 0.3% 4,557,518 360
129 Anaheim Mobile Estates 5,050,000 5,042,440 0.3% 220,331 240
130 Westridge Marketplace 5,040,000 5,033,708 0.3% 4,465,251 360
131 McGehee Park Apartments 5,000,000 4,997,349 0.3% 4,421,526 360
132 Cypress Center 5,000,000 4,962,517 0.3% 3,273,004 300
133 Best Western - Miramar 4,900,000 4,896,024 0.3% 4,051,718 300
134 Garden City Tower 4,900,000 4,869,438 0.3% 2,980,294 360
135 Tradewinds Apartments 4,800,000 4,797,522 0.3% 4,253,193 360
136 Highland Country Estates 4,800,000 4,797,116 0.3% 4,202,310 360
137 The Highlands Apartments 4,700,000 4,697,499 0.3% 4,155,188 360
138 8800 Roswell Road Office Park 4,403,000 4,397,545 0.3% 3,903,810 360
139 Turf Mobile Manor 4,320,000 4,314,730 0.3% 3,835,921 360
140 Oakwood Village Apartments 4,240,000 4,237,646 0.3% 3,928,327 360
141 La Salle Crossing Apartments 4,258,000 4,224,857 0.3% 3,740,032 360
142 Wynnewood Greens Apartments 4,150,000 4,137,687 0.3% 3,670,997 360
143 Comfort Inn - Augusta 4,009,000 4,001,738 0.3% 3,325,763 300
144 220 Jackson Street 3,995,000 3,990,264 0.3% 3,556,940 360
145 Weis Plaza 4,000,000 3,985,770 0.3% 3,532,710 360
146 75 Canton Office Park 3,961,000 3,956,093 0.3% 3,511,920 360
147 Capital Heights Shopping Center (2) 3,900,000 3,900,000 0.3% 3,563,607 360
148 Emerald Center 3,805,000 3,800,958 0.2% 3,421,155 360
149 NationsBank Office Building 3,800,000 3,800,000 0.2% 3,396,344 360
150 Pecos Trail Office Compound, Phase III 3,800,000 3,798,136 0.2% 3,379,654 360
151 HealthSouth Medical Plaza 3,791,000 3,789,173 0.2% 3,375,789 360
152 Hampton Inn - Louisville 3,600,000 3,596,040 0.2% 2,803,563 276
153 Holiday Inn - Augusta 3,596,000 3,589,486 0.2% 2,983,150 300
154 Nassau Bay Village Apartments 3,580,747 3,556,849 0.2% 3,375,333 360
155 West Knoll Apartments 3,550,000 3,539,842 0.2% 2,908,348 300
156 Best Western - San Mateo Los Prados Inn 3,500,000 3,497,235 0.2% 3,136,386 300
<CAPTION>
Rem. Orig Rem.
Amort. Term to Term to Interest Interest Calculation
# Property Name (1) Term Maturity (8) Maturity (8) Rate (30/360 / Actual/360)
- ----------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C>
63 Villa Shopping Center (1I) 299 120 119 7.8600% Actual/360
64 Crystal Gardens Shopping Center (1I) 299 120 119 7.8600% Actual/360
65 Hazelcrest Place 352 240 232 6.9000% Actual/360
66 BJ's Plaza Shopping Center 350 180 170 6.9900% Actual/360
67 Holiday Inn Express - City Center 299 120 119 8.3000% Actual/360
68 U-Haul - Margate (1J) 312 120 120 7.9400% Actual/360
69 U-Haul - Copperfield (1J) 312 120 120 7.9400% Actual/360
70 U-Haul - Hampton (1J) 312 120 120 7.9400% Actual/360
71 U-Haul - Lodi (1J) 312 120 120 7.9400% Actual/360
72 Fashion Outlet Center 357 120 117 7.9800% Actual/360
73 Tivoli Apartments 359 120 119 7.4500% Actual/360
74 Tetra - Chase Texas Bank Center 358 120 118 7.8100% Actual/360
75 1384-1450 Park Avenue (1K) 349 180 169 6.9700% Actual/360
76 Rojacks Supermarket/CVS Pharmacy (1K) 349 180 169 6.9700% Actual/360
77 Trucchi's Supermarket (1K) 349 180 169 6.9700% Actual/360
78 Campus Hills Shopping Center 360 120 120 7.9700% Actual/360
79 Carrollton Place Apartments 358 120 118 7.8600% Actual/360
80 Welshwood Apartments 358 120 118 7.9200% Actual/360
81 Summit Square Shopping Center 231 240 231 6.8500% Actual/360
82 Park Ridge Apartments 349 109 109 7.6500% Actual/360
83 294-306A Harvard Street 358 120 118 7.9300% Actual/360
84 929 Pearl Street (1L) 359 120 119 7.6400% Actual/360
85 2005 Tenth Street (1L) 359 120 119 7.6400% Actual/360
86 Industrial Warehouse 359 120 119 7.8200% Actual/360
87 Mesa Dunes Mobile Home Park 357 120 117 7.3000% Actual/360
88 Pleasant Hill Executive Park 358 120 118 7.9000% Actual/360
89 Best Western - Stratford Inn 300 120 120 8.1600% Actual/360
90 Silverside-Carr Corporate Center 358 120 118 7.6000% Actual/360
91 Country Corners Apartments 344 120 104 6.9400% Actual/360
92 Bell Palm Plaza 358 120 118 7.9000% Actual/360
93 Pleasant Run Apartments 360 120 120 7.4100% Actual/360
94 Chalet Apartments & Commercial Plaza 347 180 167 6.8100% Actual/360
95 West Ashley Shoppes Shopping Center 360 120 120 7.8500% Actual/360
96 Hampton Inn - Anchorage 238 120 118 7.7500% Actual/360
97 Pacific Isle Apartments 360 120 120 7.4600% 30/360
98 Sunset Crest Apartments 360 120 120 7.4100% 30/360
99 Skyline Apartments 349 120 109 7.2400% Actual/360
100 Hampton Inn & Suites - Annapolis 300 120 120 7.9900% Actual/360
101 Carlisle Commerce Center 359 84 83 7.7600% Actual/360
102 Glendale Medical Arts Center 359 120 119 7.7500% Actual/360
103 Batavia Wood Medical Center 358 120 118 8.2700% Actual/360
104 Village Green Plaza Shopping Center 290 156 146 7.1400% Actual/360
105 South Bank Riverwalk Retail 231 240 231 6.6000% 30/360
106 Pickwick Apartments 357 120 117 7.3700% Actual/360
107 The Villas of Buena Vista Apartments (1M) 300 120 120 7.8900% Actual/360
108 The Parkview Apartments - TX (1M) 300 120 120 7.8900% Actual/360
109 Madras Apartments (1M) 300 120 120 7.8900% Actual/360
110 Alexandria Apartments - TX (1M) 300 120 120 7.8900% Actual/360
111 Sandia Park (1M) 300 120 120 7.8900% Actual/360
112 4300 Travis Apartments (1M) 300 120 120 7.8900% Actual/360
113 Vista Quarters Condos (1M) 300 120 120 7.8900% Actual/360
114 3131 Armstrong Condominiums (1M) 300 120 120 7.8900% Actual/360
115 The Essex (1M) 300 120 120 7.8900% Actual/360
116 4431 Travis Street Apartments (1M) 300 120 120 7.8900% Actual/360
117 4432 Buena Vista Apartments (1M) 300 120 120 7.8900% Actual/360
118 The Annex Apartments (1M) 300 120 120 7.8900% Actual/360
119 4319 Buena Vista Apartments (1M) 300 120 120 7.8900% Actual/360
120 The Chase Apartments (1M) 300 120 120 7.8900% Actual/360
121 Avalon Apartments (1M) 300 120 120 7.8900% Actual/360
122 Point Breeze Apartments 359 120 119 7.5100% Actual/360
123 Hidden Oaks Apartments 359 120 119 7.2500% Actual/360
124 El Monte Shopping Center 359 120 119 7.0900% Actual/360
125 Casa Real Apartments 351 120 111 6.8000% Actual/360
126 The Plaza Apartments 358 120 118 7.7700% Actual/360
127 Washington Square Shopping Center 357 120 117 8.2400% Actual/360
128 Beechnut Village Shopping Center 360 120 120 8.1600% Actual/360
129 Anaheim Mobile Estates 239 240 239 7.9100% Actual/360
130 Westridge Marketplace 358 120 118 7.6000% Actual/360
131 McGehee Park Apartments 359 120 119 7.5200% Actual/360
132 Cypress Center 293 180 173 7.6600% Actual/360
133 Best Western - Miramar 299 120 119 8.0900% Actual/360
134 Garden City Tower 352 240 232 6.9000% Actual/360
135 Tradewinds Apartments 359 120 119 7.6000% Actual/360
136 Highland Country Estates 359 120 119 7.1300% Actual/360
137 The Highlands Apartments 359 120 119 7.5100% Actual/360
138 8800 Roswell Road Office Park 358 120 118 7.6300% Actual/360
139 Turf Mobile Manor 358 120 118 7.6900% Actual/360
140 Oakwood Village Apartments 359 84 83 7.3800% Actual/360
141 La Salle Crossing Apartments 349 120 109 7.2600% Actual/360
142 Wynnewood Greens Apartments 356 120 116 7.5600% Actual/360
143 Comfort Inn - Augusta 298 120 118 8.2100% Actual/360
144 220 Jackson Street 358 120 118 7.8000% Actual/360
145 Weis Plaza 355 120 115 7.4900% Actual/360
146 75 Canton Office Park 358 120 118 7.6300% Actual/360
147 Capital Heights Shopping Center (2) 360 120 119 7.4600% Actual/360
148 Emerald Center 358 120 118 8.2100% Actual/360
149 NationsBank Office Building 360 120 120 7.9600% Actual/360
150 Pecos Trail Office Compound, Phase III 359 120 119 7.7500% Actual/360
151 HealthSouth Medical Plaza 359 120 119 7.8000% Actual/360
152 Hampton Inn - Louisville 275 120 119 7.7500% Actual/360
153 Holiday Inn - Augusta 298 120 118 8.2100% Actual/360
154 Nassau Bay Village Apartments 352 60 52 6.6100% Actual/360
155 West Knoll Apartments 297 120 117 7.7700% Actual/360
156 Best Western - San Mateo Los Prados Inn 299 84 83 8.2000% Actual/360
<CAPTION>
First
Monthly Payment Maturity
# Property Name (1) Payment Date Date ARD (9) Seasoning
- ----------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C>
63 Villa Shopping Center (1I) 19,826.69 06/01/99 05/01/09 1
64 Crystal Gardens Shopping Center (1I) 11,819.76 06/01/99 05/01/09 1
65 Hazelcrest Place 60,064.33 11/01/98 10/01/28 10/01/18 8
66 BJ's Plaza Shopping Center 60,481.42 09/01/98 08/01/28 08/01/13 10
67 Holiday Inn Express - City Center 71,261.48 06/01/99 05/01/09 1
68 U-Haul - Margate (1J) 25,528.70 07/01/99 06/01/09 0
69 U-Haul - Copperfield (1J) 14,755.59 07/01/99 06/01/09 0
70 U-Haul - Hampton (1J) 13,785.50 07/01/99 06/01/09 0
71 U-Haul - Lodi (1J) 13,785.50 07/01/99 06/01/09 0
72 Fashion Outlet Center 63,350.08 04/01/99 03/01/09 3
73 Tivoli Apartments 57,055.10 06/01/99 05/01/09 1
74 Tetra - Chase Texas Bank Center 58,978.07 05/01/99 04/01/09 2
75 1384-1450 Park Avenue (1K) 27,748.77 08/01/98 07/01/28 07/01/13 11
76 Rojacks Supermarket/CVS Pharmacy (1K) 15,193.24 08/01/98 07/01/28 07/01/13 11
77 Trucchi's Supermarket (1K) 11,447.68 08/01/98 07/01/28 07/01/13 11
78 Campus Hills Shopping Center 59,265.62 07/01/99 06/01/09 0
79 Carrollton Place Apartments 57,922.28 05/01/99 04/01/09 2
80 Welshwood Apartments 57,847.84 05/01/99 04/01/09 2
81 Summit Square Shopping Center 61,779.65 10/01/98 09/01/18 9
82 Park Ridge Apartments 56,131.00 07/01/99 07/01/08 0
83 294-306A Harvard Street 56,999.25 05/01/99 04/01/09 2
84 929 Pearl Street (1L) 30,125.10 06/01/99 05/01/09 1
85 2005 Tenth Street (1L) 24,100.08 06/01/99 05/01/09 1
86 Industrial Warehouse 54,815.43 06/01/99 05/01/09 1
87 Mesa Dunes Mobile Home Park 52,103.39 04/01/99 03/01/09 3
88 Pleasant Hill Executive Park 54,684.84 05/01/99 04/01/09 2
89 Best Western - Stratford Inn 55,866.59 07/01/99 06/01/09 0
90 Silverside-Carr Corporate Center 50,413.73 05/01/99 04/01/09 2
91 Country Corners Apartments 47,116.04 03/01/98 02/01/28 02/01/08 16
92 Bell Palm Plaza 50,919.99 05/01/99 04/01/09 2
93 Pleasant Run Apartments 47,682.67 07/01/99 06/01/09 0
94 Chalet Apartments & Commercial Plaza 45,028.81 06/01/98 05/01/28 05/01/13 13
95 West Ashley Shoppes Shopping Center 48,463.44 07/01/99 06/01/09 0
96 Hampton Inn - Anchorage 53,361.66 05/01/99 04/01/09 2
97 Pacific Isle Apartments 44,922.80 07/01/99 06/01/09 0
98 Sunset Crest Apartments 44,702.51 07/01/99 06/01/09 0
99 Skyline Apartments 44,297.38 08/01/98 07/01/08 11
100 Hampton Inn & Suites - Annapolis 49,353.85 07/01/99 06/01/09 0
101 Carlisle Commerce Center 45,772.71 06/01/99 05/01/06 1
102 Glendale Medical Arts Center 42,984.73 06/01/99 05/01/09 1
103 Batavia Wood Medical Center 44,784.05 05/01/99 04/01/09 2
104 Village Green Plaza Shopping Center 42,944.11 09/01/98 08/01/23 08/01/11 10
105 South Bank Riverwalk Retail 45,088.32 10/01/98 09/01/18 9
106 Pickwick Apartments 37,278.06 04/01/99 03/01/09 3
107 The Villas of Buena Vista Apartments (1M) 5,891.39 07/01/99 06/01/09 0
108 The Parkview Apartments - TX (1M) 4,169.06 07/01/99 06/01/09 0
109 Madras Apartments (1M) 4,043.67 07/01/99 06/01/09 0
110 Alexandria Apartments - TX (1M) 3,870.88 07/01/99 06/01/09 0
111 Sandia Park (1M) 3,509.26 07/01/99 06/01/09 0
112 4300 Travis Apartments (1M) 3,272.25 07/01/99 06/01/09 0
113 Vista Quarters Condos (1M) 2,855.57 07/01/99 06/01/09 0
114 3131 Armstrong Condominiums (1M) 2,792.11 07/01/99 06/01/09 0
115 The Essex (1M) 2,675.90 07/01/99 06/01/09 0
116 4431 Travis Street Apartments (1M) 1,590.25 07/01/99 06/01/09 0
117 4432 Buena Vista Apartments (1M) 1,538.04 07/01/99 06/01/09 0
118 The Annex Apartments (1M) 1,491.24 07/01/99 06/01/09 0
119 4319 Buena Vista Apartments (1M) 1,078.77 07/01/99 06/01/09 0
120 The Chase Apartments (1M) 925.47 07/01/99 06/01/09 0
121 Avalon Apartments (1M) 816.95 07/01/99 06/01/09 0
122 Point Breeze Apartments 37,094.67 06/01/99 05/01/09 1
123 Hidden Oaks Apartments 36,155.34 06/01/99 05/01/09 1
124 El Monte Shopping Center 35,246.28 06/01/99 05/01/09 1
125 Casa Real Apartments 34,226.07 10/01/98 09/01/08 9
126 The Plaza Apartments 37,045.39 05/01/99 04/01/09 2
127 Washington Square Shopping Center 38,203.69 04/01/99 03/01/09 3
128 Beechnut Village Shopping Center 37,806.16 07/01/99 06/01/09 0
129 Anaheim Mobile Estates 41,957.80 06/01/99 05/01/19 1
130 Westridge Marketplace 35,586.17 05/01/99 04/01/09 2
131 McGehee Park Apartments 35,029.23 06/01/99 05/01/09 1
132 Cypress Center 37,471.49 12/01/98 11/01/13 7
133 Best Western - Miramar 38,111.60 06/01/99 05/01/09 1
134 Garden City Tower 32,271.41 11/01/98 10/01/28 10/01/18 8
135 Tradewinds Apartments 33,891.59 06/01/99 05/01/09 1
136 Highland Country Estates 32,354.69 06/01/99 05/01/09 1
137 The Highlands Apartments 32,895.27 06/01/99 05/01/09 1
138 8800 Roswell Road Office Park 31,179.30 05/01/99 04/01/09 2
139 Turf Mobile Manor 30,770.09 05/01/99 04/01/09 2
140 Oakwood Village Apartments 29,299.08 06/01/99 05/01/06 1
141 La Salle Crossing Apartments 29,075.95 08/01/98 07/01/08 11
142 Wynnewood Greens Apartments 29,188.10 03/01/99 02/01/09 4
143 Comfort Inn - Augusta 31,501.88 05/01/99 04/01/09 2
144 220 Jackson Street 28,758.83 05/01/99 04/01/09 2
145 Weis Plaza 27,941.20 02/01/99 01/01/09 5
146 75 Canton Office Park 28,049.34 05/01/99 04/01/09 2
147 Capital Heights Shopping Center (2) 27,162.62 06/01/99 05/01/09 1
148 Emerald Center 28,478.77 05/01/99 04/01/09 2
149 NationsBank Office Building 27,777.16 07/01/99 06/01/09 0
150 Pecos Trail Office Compound, Phase III 27,223.67 06/01/99 05/01/09 1
151 HealthSouth Medical Plaza 27,290.29 06/01/99 05/01/09 1
152 Hampton Inn - Louisville 27,984.53 06/01/99 05/01/09 1
153 Holiday Inn - Augusta 28,256.61 05/01/99 04/01/09 2
154 Nassau Bay Village Apartments 22,900.70 11/01/98 10/01/28 10/01/03 8
155 West Knoll Apartments 26,860.80 04/01/99 03/01/09 3
156 Best Western - San Mateo Los Prados Inn 27,478.91 06/01/99 05/01/06 1
<CAPTION>
Original
Original Yield
Lockout Maintenance
Prepayment Provision Defeasance Period Period
# Property Name (1) as of Origination (10) Option (11) (Months) (Months)
- -------------------------------------------------------------------------------------------------------------------------------
<S> <C>
63 Villa Shopping Center (1I) L (9.5), O (0.5) Yes 114 0
64 Crystal Gardens Shopping Center (1I) L (9.5), O (0.5) Yes 114 0
65 Hazelcrest Place L (19.75), O (0.25) Yes 237 0
66 BJ's Plaza Shopping Center L (14.67), O (0.33) Yes 176 0
67 Holiday Inn Express - City Center L (9.5), O (0.5) Yes 114 0
68 U-Haul - Margate (1J) L (9.75), O (0.25) Yes 117 0
69 U-Haul - Copperfield (1J) L (9.75), O (0.25) Yes 117 0
70 U-Haul - Hampton (1J) L (9.75), O (0.25) Yes 117 0
71 U-Haul - Lodi (1J) L (9.75), O (0.25) Yes 117 0
72 Fashion Outlet Center L (9.75), O (0.25) Yes 117 0
73 Tivoli Apartments L (9.75), O (0.25) Yes 117 0
74 Tetra - Chase Texas Bank Center L (9.67), O (0.33) Yes 116 0
75 1384-1450 Park Avenue (1K) L (4.92), YM 1% (9.83), O (0.25) No 59 118
76 Rojacks Supermarket/CVS Pharmacy (1K) L (4.92), YM 1% (9.83), O (0.25) No 59 118
77 Trucchi's Supermarket (1K) L (4.92), YM 1% (9.83), O (0.25) No 59 118
78 Campus Hills Shopping Center L (9.5), O (0.5) Yes 114 0
79 Carrollton Place Apartments L (9.67), O (0.33) Yes 116 0
80 Welshwood Apartments L (9.75), O (0.25) Yes 117 0
81 Summit Square Shopping Center L (19.67), O (0.33) Yes 236 0
82 Park Ridge Apartments L (8.92), O (0.17) Yes 107 0
83 294-306A Harvard Street L (9.75), O (0.25) Yes 117 0
84 929 Pearl Street (1L) L (9.5), O (0.5) Yes 114 0
85 2005 Tenth Street (1L) L (9.5), O (0.5) Yes 114 0
86 Industrial Warehouse L (9.67), O (0.33) Yes 116 0
87 Mesa Dunes Mobile Home Park L (9.75), O (0.25) Yes 117 0
88 Pleasant Hill Executive Park L (9.5), O (0.5) Yes 114 0
89 Best Western - Stratford Inn L (9.75), O (0.25) Yes 117 0
90 Silverside-Carr Corporate Center L (9.67), O (0.33) Yes 116 0
91 Country Corners Apartments L (9.75), O (0.25) Yes 117 0
92 Bell Palm Plaza L (9.75), O (0.25) Yes 117 0
93 Pleasant Run Apartments L (9.75), O (0.25) Yes 117 0
94 Chalet Apartments & Commercial Plaza L (14.5), O (0.5) Yes 174 0
95 West Ashley Shoppes Shopping Center L (9.67), O (0.33) Yes 116 0
96 Hampton Inn - Anchorage L (9.5), O (0.5) Yes 114 0
97 Pacific Isle Apartments L (9.5), O (0.5) Yes 114 0
98 Sunset Crest Apartments L (9.5), O (0.5) Yes 114 0
99 Skyline Apartments L (9.83), O (0.17) Yes 118 0
100 Hampton Inn & Suites - Annapolis L (9.75), O (0.25) Yes 117 0
101 Carlisle Commerce Center L (6.75), O (0.25) Yes 81 0
102 Glendale Medical Arts Center L (9.5), O (0.5) Yes 114 0
103 Batavia Wood Medical Center L (9.67), O (0.33) Yes 116 0
104 Village Green Plaza Shopping Center L (12.75), O (0.25) Yes 153 0
105 South Bank Riverwalk Retail L (3), YM 1% (16.75), O (0.25) No 36 201
106 Pickwick Apartments L (9.5), O (0.5) Yes 114 0
107 The Villas of Buena Vista Apartments (1M) L (9.5), O (0.5) Yes 114 0
108 The Parkview Apartments - TX (1M) L (9.5), O (0.5) Yes 114 0
109 Madras Apartments (1M) L (9.5), O (0.5) Yes 114 0
110 Alexandria Apartments - TX (1M) L (9.5), O (0.5) Yes 114 0
111 Sandia Park (1M) L (9.5), O (0.5) Yes 114 0
112 4300 Travis Apartments (1M) L (9.5), O (0.5) Yes 114 0
113 Vista Quarters Condos (1M) L (9.5), O (0.5) Yes 114 0
114 3131 Armstrong Condominiums (1M) L (9.5), O (0.5) Yes 114 0
115 The Essex (1M) L (9.5), O (0.5) Yes 114 0
116 4431 Travis Street Apartments (1M) L (9.5), O (0.5) Yes 114 0
117 4432 Buena Vista Apartments (1M) L (9.5), O (0.5) Yes 114 0
118 The Annex Apartments (1M) L (9.5), O (0.5) Yes 114 0
119 4319 Buena Vista Apartments (1M) L (9.5), O (0.5) Yes 114 0
120 The Chase Apartments (1M) L (9.5), O (0.5) Yes 114 0
121 Avalon Apartments (1M) L (9.5), O (0.5) Yes 114 0
122 Point Breeze Apartments L (9.5), O (0.5) Yes 114 0
123 Hidden Oaks Apartments L (9.5), O (0.5) Yes 114 0
124 El Monte Shopping Center L (9.67), O (0.33) Yes 116 0
125 Casa Real Apartments L (3.92), YM 1% (5.5), O (0.58) Both 47 66
126 The Plaza Apartments L (9.75), O (0.25) Yes 117 0
127 Washington Square Shopping Center L (9.5), O (0.5) Yes 114 0
128 Beechnut Village Shopping Center L (9.67), O (0.33) Yes 116 0
129 Anaheim Mobile Estates L (19.5), O (0.5) Yes 234 0
130 Westridge Marketplace L (9.75), O (0.25) Yes 117 0
131 McGehee Park Apartments L (9.5), O (0.5) Yes 114 0
132 Cypress Center L (3), YM 1% (11.75), O (0.25) No 36 141
133 Best Western - Miramar L (9.75), O (0.25) Yes 117 0
134 Garden City Tower L (19.75), O (0.25) Yes 237 0
135 Tradewinds Apartments L (9.67), O (0.33) Yes 116 0
136 Highland Country Estates L (9.5), O (0.5) Yes 114 0
137 The Highlands Apartments L (9.5), O (0.5) Yes 114 0
138 8800 Roswell Road Office Park L (9.75), O (0.25) Yes 117 0
139 Turf Mobile Manor L (9.75), O (0.25) Yes 117 0
140 Oakwood Village Apartments L (4), YM 1% (2.5), O (0.5) No 48 30
141 La Salle Crossing Apartments L (9.83), O (0.17) Yes 118 0
142 Wynnewood Greens Apartments L (9.67), O (0.33) Yes 116 0
143 Comfort Inn - Augusta L (9.75), O (0.25) Yes 117 0
144 220 Jackson Street L (9.75), O (0.25) Yes 117 0
145 Weis Plaza L (9.67), O (0.33) Yes 116 0
146 75 Canton Office Park L (9.75), O (0.25) Yes 117 0
147 Capital Heights Shopping Center (2) L (9.5), O (0.5) Yes 114 0
148 Emerald Center L (9.75), O (0.25) Yes 117 0
149 NationsBank Office Building L (9.5), O (0.5) Yes 114 0
150 Pecos Trail Office Compound, Phase III L (9.5), O (0.5) Yes 114 0
151 HealthSouth Medical Plaza L (9.67), O (0.33) Yes 116 0
152 Hampton Inn - Louisville L (9.5), O (0.5) Yes 114 0
153 Holiday Inn - Augusta L (9.75), O (0.25) Yes 117 0
154 Nassau Bay Village Apartments L (4.75), O (0.25) Yes 57 0
155 West Knoll Apartments L (9.67), O (0.33) Yes 116 0
156 Best Western - San Mateo Los Prados Inn L (6.5), O (0.5) Yes 78 0
<CAPTION>
Original Yield
Open Lockout Maintenance
Period Expiration Expiration Hotel Utilities
# Property Name (1) (Months) Date Date Franchise Tenant Pays
- ------------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C>
63 Villa Shopping Center (1I) 6 11/01/08 N/A N/A N/A
64 Crystal Gardens Shopping Center (1I) 6 11/01/08 N/A N/A N/A
65 Hazelcrest Place 3 07/01/18 N/A N/A Electric
66 BJ's Plaza Shopping Center 4 04/01/13 N/A N/A N/A
67 Holiday Inn Express - City Center 6 11/01/08 N/A Holiday Inn N/A
68 U-Haul - Margate (1J) 3 03/01/09 N/A N/A N/A
69 U-Haul - Copperfield (1J) 3 03/01/09 N/A N/A N/A
70 U-Haul - Hampton (1J) 3 03/01/09 N/A N/A N/A
71 U-Haul - Lodi (1J) 3 03/01/09 N/A N/A N/A
72 Fashion Outlet Center 3 12/01/08 N/A N/A N/A
73 Tivoli Apartments 3 02/01/09 N/A N/A Electric/Water/Sewer
74 Tetra - Chase Texas Bank Center 4 12/01/08 N/A N/A N/A
75 1384-1450 Park Avenue (1K) 3 06/01/03 04/01/13 N/A N/A
76 Rojacks Supermarket/CVS Pharmacy (1K) 3 06/01/03 04/01/13 N/A N/A
77 Trucchi's Supermarket (1K) 3 06/01/03 04/01/13 N/A N/A
78 Campus Hills Shopping Center 6 12/01/08 N/A N/A N/A
79 Carrollton Place Apartments 4 12/01/08 N/A N/A Electric/Gas
80 Welshwood Apartments 3 01/01/09 N/A N/A Electric
81 Summit Square Shopping Center 4 05/01/18 N/A N/A N/A
82 Park Ridge Apartments 2 05/01/08 N/A N/A Electric
83 294-306A Harvard Street 3 01/01/09 N/A N/A N/A
84 929 Pearl Street (1L) 6 11/01/08 N/A N/A N/A
85 2005 Tenth Street (1L) 6 11/01/08 N/A N/A N/A
86 Industrial Warehouse 4 01/01/09 N/A N/A N/A
87 Mesa Dunes Mobile Home Park 3 12/01/08 N/A N/A N/A
88 Pleasant Hill Executive Park 6 10/01/08 N/A N/A N/A
89 Best Western - Stratford Inn 3 03/01/09 N/A Best Western N/A
90 Silverside-Carr Corporate Center 4 12/01/08 N/A N/A N/A
91 Country Corners Apartments 3 11/01/07 N/A N/A Electric/Gas
92 Bell Palm Plaza 3 01/01/09 N/A N/A N/A
93 Pleasant Run Apartments 3 03/01/09 N/A N/A Electric
94 Chalet Apartments & Commercial Plaza 6 11/01/12 N/A N/A Electric
95 West Ashley Shoppes Shopping Center 4 02/01/09 N/A N/A N/A
96 Hampton Inn - Anchorage 6 10/01/08 N/A Hampton Inn N/A
97 Pacific Isle Apartments 6 12/01/08 N/A N/A Electric/Gas
98 Sunset Crest Apartments 6 12/01/08 N/A N/A Electric/Gas
99 Skyline Apartments 2 05/01/08 N/A N/A Electric
100 Hampton Inn & Suites - Annapolis 3 03/01/09 N/A Hampton Inn & Suites N/A
101 Carlisle Commerce Center 3 02/01/06 N/A N/A N/A
102 Glendale Medical Arts Center 6 11/01/08 N/A N/A N/A
103 Batavia Wood Medical Center 4 12/01/08 N/A N/A N/A
104 Village Green Plaza Shopping Center 3 05/01/11 N/A N/A N/A
105 South Bank Riverwalk Retail 3 09/01/01 06/01/18 N/A N/A
106 Pickwick Apartments 6 09/01/08 N/A N/A Electric/Gas
107 The Villas of Buena Vista Apartments (1M) 6 12/01/08 N/A N/A Electric
108 The Parkview Apartments - TX (1M) 6 12/01/08 N/A N/A Electric
109 Madras Apartments (1M) 6 12/01/08 N/A N/A None
110 Alexandria Apartments - TX (1M) 6 12/01/08 N/A N/A Electric
111 Sandia Park (1M) 6 12/01/08 N/A N/A None
112 4300 Travis Apartments (1M) 6 12/01/08 N/A N/A Electric
113 Vista Quarters Condos (1M) 6 12/01/08 N/A N/A Electric/Gas/Water
114 3131 Armstrong Condominiums (1M) 6 12/01/08 N/A N/A Electric/Gas
115 The Essex (1M) 6 12/01/08 N/A N/A None
116 4431 Travis Street Apartments (1M) 6 12/01/08 N/A N/A Electric
117 4432 Buena Vista Apartments (1M) 6 12/01/08 N/A N/A Electric
118 The Annex Apartments (1M) 6 12/01/08 N/A N/A Electric/Gas
119 4319 Buena Vista Apartments (1M) 6 12/01/08 N/A N/A Electric
120 The Chase Apartments (1M) 6 12/01/08 N/A N/A None
121 Avalon Apartments (1M) 6 12/01/08 N/A N/A Electric
122 Point Breeze Apartments 6 11/01/08 N/A N/A Electric/Water/Sewer
123 Hidden Oaks Apartments 6 11/01/08 N/A N/A None
124 El Monte Shopping Center 4 01/01/09 N/A N/A N/A
125 Casa Real Apartments 7 08/01/02 02/01/08 N/A None
126 The Plaza Apartments 3 01/01/09 N/A N/A Electric/Gas
127 Washington Square Shopping Center 6 09/01/08 N/A N/A N/A
128 Beechnut Village Shopping Center 4 02/01/09 N/A N/A N/A
129 Anaheim Mobile Estates 6 11/01/18 N/A N/A N/A
130 Westridge Marketplace 3 01/01/09 N/A N/A N/A
131 McGehee Park Apartments 6 11/01/08 N/A N/A Electric
132 Cypress Center 3 11/01/01 08/01/13 N/A N/A
133 Best Western - Miramar 3 02/01/09 N/A Best Western N/A
134 Garden City Tower 3 07/01/18 N/A N/A Electric
135 Tradewinds Apartments 4 01/01/09 N/A N/A Electric
136 Highland Country Estates 6 11/01/08 N/A N/A N/A
137 The Highlands Apartments 6 11/01/08 N/A N/A None
138 8800 Roswell Road Office Park 3 01/01/09 N/A N/A N/A
139 Turf Mobile Manor 3 01/01/09 N/A N/A N/A
140 Oakwood Village Apartments 6 05/01/03 11/01/05 N/A Electric
141 La Salle Crossing Apartments 2 05/01/08 N/A N/A Electric
142 Wynnewood Greens Apartments 4 10/01/08 N/A N/A Electric/Gas
143 Comfort Inn - Augusta 3 01/01/09 N/A Comfort Inn N/A
144 220 Jackson Street 3 01/01/09 N/A N/A N/A
145 Weis Plaza 4 09/01/08 N/A N/A N/A
146 75 Canton Office Park 3 01/01/09 N/A N/A N/A
147 Capital Heights Shopping Center (2) 6 11/01/08 N/A N/A N/A
148 Emerald Center 3 01/01/09 N/A N/A N/A
149 NationsBank Office Building 6 12/01/08 N/A N/A N/A
150 Pecos Trail Office Compound, Phase III 6 11/01/08 N/A N/A N/A
151 HealthSouth Medical Plaza 4 01/01/09 N/A N/A N/A
152 Hampton Inn - Louisville 6 11/01/08 N/A Hampton Inn N/A
153 Holiday Inn - Augusta 3 01/01/09 N/A Holiday Inn N/A
154 Nassau Bay Village Apartments 3 07/01/03 N/A N/A Electric
155 West Knoll Apartments 4 11/01/08 N/A N/A Electric
156 Best Western - San Mateo Los Prados Inn 6 11/01/05 N/A Best Western N/A
<CAPTION>
Subject Subject Subject Subject Subject Subject Subject Subject
Elevator Studio Studio Studio 1 BR 1 BR 1 BR 2 BR 2 BR
# Property Name (1) (Y/N) Units Avg. Rent Max. Rent Units Avg. Rent Max. Rent Units Avg. Rent
- ------------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C> <C> <C> <C> <C>
63 Villa Shopping Center (1I) N/A N/A N/A N/A N/A N/A N/A N/A N/A
64 Crystal Gardens Shopping Center (1I) N/A N/A N/A N/A N/A N/A N/A N/A N/A
65 Hazelcrest Place 3 N/A N/A N/A 183 $635 $637 52 $687
66 BJ's Plaza Shopping Center N/A N/A N/A N/A N/A N/A N/A N/A N/A
67 Holiday Inn Express - City Center N/A N/A N/A N/A N/A N/A N/A N/A N/A
68 U-Haul - Margate (1J) N/A N/A N/A N/A N/A N/A N/A N/A N/A
69 U-Haul - Copperfield (1J) N/A N/A N/A N/A N/A N/A N/A N/A N/A
70 U-Haul - Hampton (1J) N/A N/A N/A N/A N/A N/A N/A N/A N/A
71 U-Haul - Lodi (1J) N/A N/A N/A N/A N/A N/A N/A N/A N/A
72 Fashion Outlet Center N/A N/A N/A N/A N/A N/A N/A N/A N/A
73 Tivoli Apartments 0 N/A N/A N/A 12 $555 $589 40 $714
74 Tetra - Chase Texas Bank Center N/A N/A N/A N/A N/A N/A N/A N/A N/A
75 1384-1450 Park Avenue (1K) N/A N/A N/A N/A N/A N/A N/A N/A N/A
76 Rojacks Supermarket/CVS Pharmacy (1K) N/A N/A N/A N/A N/A N/A N/A N/A N/A
77 Trucchi's Supermarket (1K) N/A N/A N/A N/A N/A N/A N/A N/A N/A
78 Campus Hills Shopping Center N/A N/A N/A N/A N/A N/A N/A N/A N/A
79 Carrollton Place Apartments 0 N/A N/A N/A N/A N/A N/A N/A N/A
80 Welshwood Apartments 3 9 $471 $505 144 $574 $696 72 $645
81 Summit Square Shopping Center N/A N/A N/A N/A N/A N/A N/A N/A N/A
82 Park Ridge Apartments 0 N/A N/A N/A 494 $290 $425 71 $422
83 294-306A Harvard Street N/A N/A N/A N/A N/A N/A N/A N/A N/A
84 929 Pearl Street (1L) N/A N/A N/A N/A N/A N/A N/A N/A N/A
85 2005 Tenth Street (1L) N/A N/A N/A N/A N/A N/A N/A N/A N/A
86 Industrial Warehouse N/A N/A N/A N/A N/A N/A N/A N/A N/A
87 Mesa Dunes Mobile Home Park N/A N/A N/A N/A N/A N/A N/A N/A N/A
88 Pleasant Hill Executive Park N/A N/A N/A N/A N/A N/A N/A N/A N/A
89 Best Western - Stratford Inn N/A N/A N/A N/A N/A N/A N/A N/A N/A
90 Silverside-Carr Corporate Center N/A N/A N/A N/A N/A N/A N/A N/A N/A
91 Country Corners Apartments 0 2 $392 $409 68 $452 $514 194 $504
92 Bell Palm Plaza N/A N/A N/A N/A N/A N/A N/A N/A N/A
93 Pleasant Run Apartments 0 N/A N/A N/A 144 $479 $555 96 $593
94 Chalet Apartments & Commercial Plaza 0 N/A N/A N/A 176 $506 $575 70 $662
95 West Ashley Shoppes Shopping Center N/A N/A N/A N/A N/A N/A N/A N/A N/A
96 Hampton Inn - Anchorage N/A N/A N/A N/A N/A N/A N/A N/A N/A
97 Pacific Isle Apartments 0 2 $600 $600 40 $619 $650 78 $741
98 Sunset Crest Apartments 0 3 $595 $600 44 $621 $650 86 $737
99 Skyline Apartments 0 N/A N/A N/A 110 $479 $655 208 $442
100 Hampton Inn & Suites - Annapolis N/A N/A N/A N/A N/A N/A N/A N/A N/A
101 Carlisle Commerce Center N/A N/A N/A N/A N/A N/A N/A N/A N/A
102 Glendale Medical Arts Center N/A N/A N/A N/A N/A N/A N/A N/A N/A
103 Batavia Wood Medical Center N/A N/A N/A N/A N/A N/A N/A N/A N/A
104 Village Green Plaza Shopping Center N/A N/A N/A N/A N/A N/A N/A N/A N/A
105 South Bank Riverwalk Retail N/A N/A N/A N/A N/A N/A N/A N/A N/A
106 Pickwick Apartments 0 N/A N/A N/A 32 $468 $510 84 $652
107 The Villas of Buena Vista Apartments (1M) 0 N/A N/A N/A N/A N/A N/A 14 $1,077
108 The Parkview Apartments - TX (1M) 0 N/A N/A N/A 16 $605 $850 N/A N/A
109 Madras Apartments (1M) 0 N/A N/A N/A 7 $663 $700 7 $804
110 Alexandria Apartments - TX (1M) 0 N/A N/A N/A 24 $515 $525 N/A N/A
111 Sandia Park (1M) 0 8 $411 $425 8 $578 $600 4 $713
112 4300 Travis Apartments (1M) 0 N/A N/A N/A N/A N/A N/A 7 $979
113 Vista Quarters Condos (1M) 0 N/A N/A N/A N/A N/A N/A 6 $996
114 3131 Armstrong Condominiums (1M) 0 N/A N/A N/A 10 $685 $725 N/A N/A
115 The Essex (1M) 0 N/A N/A N/A 16 $505 $550 N/A N/A
116 4431 Travis Street Apartments (1M) 0 N/A N/A N/A 7 $668 $700 N/A N/A
117 4432 Buena Vista Apartments (1M) 0 N/A N/A N/A 8 $550 $600 N/A N/A
118 The Annex Apartments (1M) 0 N/A N/A N/A N/A N/A N/A 4 $831
119 4319 Buena Vista Apartments (1M) 0 N/A N/A N/A 4 $692 $700 N/A N/A
120 The Chase Apartments (1M) 0 N/A N/A N/A 5 $596 $625 N/A N/A
121 Avalon Apartments (1M) 0 N/A N/A N/A 4 $638 $700 N/A N/A
122 Point Breeze Apartments 0 N/A N/A N/A 97 $479 $575 71 $603
123 Hidden Oaks Apartments 0 N/A N/A N/A 80 $385 $409 80 $409
124 El Monte Shopping Center N/A N/A N/A N/A N/A N/A N/A N/A N/A
125 Casa Real Apartments 0 N/A N/A N/A 52 $368 $449 153 $405
126 The Plaza Apartments 0 6 $504 $525 102 $506 $625 47 $608
127 Washington Square Shopping Center N/A N/A N/A N/A N/A N/A N/A N/A N/A
128 Beechnut Village Shopping Center N/A N/A N/A N/A N/A N/A N/A N/A N/A
129 Anaheim Mobile Estates N/A N/A N/A N/A N/A N/A N/A N/A N/A
130 Westridge Marketplace N/A N/A N/A N/A N/A N/A N/A N/A N/A
131 McGehee Park Apartments 0 N/A N/A N/A 76 $390 $405 132 $458
132 Cypress Center N/A N/A N/A N/A N/A N/A N/A N/A N/A
133 Best Western - Miramar N/A N/A N/A N/A N/A N/A N/A N/A N/A
134 Garden City Tower 2 N/A N/A N/A 151 $625 $625 19 $743
135 Tradewinds Apartments 0 N/A N/A N/A 72 $411 $440 152 $478
136 Highland Country Estates N/A N/A N/A N/A N/A N/A N/A N/A N/A
137 The Highlands Apartments 0 N/A N/A N/A 60 $386 $495 116 $514
138 8800 Roswell Road Office Park N/A N/A N/A N/A N/A N/A N/A N/A N/A
139 Turf Mobile Manor N/A N/A N/A N/A N/A N/A N/A N/A N/A
140 Oakwood Village Apartments 0 N/A N/A N/A 61 $412 $425 143 $469
141 La Salle Crossing Apartments 0 32 $341 $425 108 $396 $475 92 $432
142 Wynnewood Greens Apartments 0 N/A N/A N/A 94 $401 $500 111 $451
143 Comfort Inn - Augusta N/A N/A N/A N/A N/A N/A N/A N/A N/A
144 220 Jackson Street N/A N/A N/A N/A N/A N/A N/A N/A N/A
145 Weis Plaza N/A N/A N/A N/A N/A N/A N/A N/A N/A
146 75 Canton Office Park N/A N/A N/A N/A N/A N/A N/A N/A N/A
147 Capital Heights Shopping Center (2) N/A N/A N/A N/A N/A N/A N/A N/A N/A
148 Emerald Center N/A N/A N/A N/A N/A N/A N/A N/A N/A
149 NationsBank Office Building N/A N/A N/A N/A N/A N/A N/A N/A N/A
150 Pecos Trail Office Compound, Phase III N/A N/A N/A N/A N/A N/A N/A N/A N/A
151 HealthSouth Medical Plaza N/A N/A N/A N/A N/A N/A N/A N/A N/A
152 Hampton Inn - Louisville N/A N/A N/A N/A N/A N/A N/A N/A N/A
153 Holiday Inn - Augusta N/A N/A N/A N/A N/A N/A N/A N/A N/A
154 Nassau Bay Village Apartments 0 N/A N/A N/A 62 $489 $560 64 $638
155 West Knoll Apartments 0 N/A N/A N/A 48 $605 $645 52 $685
156 Best Western - San Mateo Los Prados Inn N/A N/A N/A N/A N/A N/A N/A N/A N/A
<CAPTION>
Subject Subject Subject Subject Subject Subject Subject
2 BR 3 BR 3 BR 3 BR 4 BR 4 BR 4 BR
# Property Name (1) Max. Rent Units Avg. Rent Max. Rent Units Avg. Rent Max. Rent
- ----------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C> <C> <C>
63 Villa Shopping Center (1I) N/A N/A N/A N/A N/A N/A N/A
64 Crystal Gardens Shopping Center (1I) N/A N/A N/A N/A N/A N/A N/A
65 Hazelcrest Place $730 6 $658 $658 N/A N/A N/A
66 BJ's Plaza Shopping Center N/A N/A N/A N/A N/A N/A N/A
67 Holiday Inn Express - City Center N/A N/A N/A N/A N/A N/A N/A
68 U-Haul - Margate (1J) N/A N/A N/A N/A N/A N/A N/A
69 U-Haul - Copperfield (1J) N/A N/A N/A N/A N/A N/A N/A
70 U-Haul - Hampton (1J) N/A N/A N/A N/A N/A N/A N/A
71 U-Haul - Lodi (1J) N/A N/A N/A N/A N/A N/A N/A
72 Fashion Outlet Center N/A N/A N/A N/A N/A N/A N/A
73 Tivoli Apartments $740 80 $917 $945 12 $1,185 $1,240
74 Tetra - Chase Texas Bank Center N/A N/A N/A N/A N/A N/A N/A
75 1384-1450 Park Avenue (1K) N/A N/A N/A N/A N/A N/A N/A
76 Rojacks Supermarket/CVS Pharmacy (1K) N/A N/A N/A N/A N/A N/A N/A
77 Trucchi's Supermarket (1K) N/A N/A N/A N/A N/A N/A N/A
78 Campus Hills Shopping Center N/A N/A N/A N/A N/A N/A N/A
79 Carrollton Place Apartments N/A N/A N/A N/A 84 $1,175 $1,230
80 Welshwood Apartments $779 N/A N/A N/A N/A N/A N/A
81 Summit Square Shopping Center N/A N/A N/A N/A N/A N/A N/A
82 Park Ridge Apartments $750 N/A N/A N/A N/A N/A N/A
83 294-306A Harvard Street N/A N/A N/A N/A N/A N/A N/A
84 929 Pearl Street (1L) N/A N/A N/A N/A N/A N/A N/A
85 2005 Tenth Street (1L) N/A N/A N/A N/A N/A N/A N/A
86 Industrial Warehouse N/A N/A N/A N/A N/A N/A N/A
87 Mesa Dunes Mobile Home Park N/A N/A N/A N/A N/A N/A N/A
88 Pleasant Hill Executive Park N/A N/A N/A N/A N/A N/A N/A
89 Best Western - Stratford Inn N/A N/A N/A N/A N/A N/A N/A
90 Silverside-Carr Corporate Center N/A N/A N/A N/A N/A N/A N/A
91 Country Corners Apartments $583 21 $620 $656 N/A N/A N/A
92 Bell Palm Plaza N/A N/A N/A N/A N/A N/A N/A
93 Pleasant Run Apartments $655 N/A N/A N/A N/A N/A N/A
94 Chalet Apartments & Commercial Plaza $745 N/A N/A N/A N/A N/A N/A
95 West Ashley Shoppes Shopping Center N/A N/A N/A N/A N/A N/A N/A
96 Hampton Inn - Anchorage N/A N/A N/A N/A N/A N/A N/A
97 Pacific Isle Apartments $780 18 $927 $960 N/A N/A N/A
98 Sunset Crest Apartments $895 9 $864 $895 N/A N/A N/A
99 Skyline Apartments $655 N/A N/A N/A N/A N/A N/A
100 Hampton Inn & Suites - Annapolis N/A N/A N/A N/A N/A N/A N/A
101 Carlisle Commerce Center N/A N/A N/A N/A N/A N/A N/A
102 Glendale Medical Arts Center N/A N/A N/A N/A N/A N/A N/A
103 Batavia Wood Medical Center N/A N/A N/A N/A N/A N/A N/A
104 Village Green Plaza Shopping Center N/A N/A N/A N/A N/A N/A N/A
105 South Bank Riverwalk Retail N/A N/A N/A N/A N/A N/A N/A
106 Pickwick Apartments $700 36 $755 $760 N/A N/A N/A
107 The Villas of Buena Vista Apartments (1M) $1,300 N/A N/A N/A N/A N/A N/A
108 The Parkview Apartments - TX (1M) N/A N/A N/A N/A N/A N/A N/A
109 Madras Apartments (1M) $875 N/A N/A N/A N/A N/A N/A
110 Alexandria Apartments - TX (1M) N/A N/A N/A N/A N/A N/A N/A
111 Sandia Park (1M) $850 N/A N/A N/A N/A N/A N/A
112 4300 Travis Apartments (1M) $1,100 N/A N/A N/A N/A N/A N/A
113 Vista Quarters Condos (1M) $1,050 N/A N/A N/A N/A N/A N/A
114 3131 Armstrong Condominiums (1M) N/A N/A N/A N/A N/A N/A N/A
115 The Essex (1M) N/A N/A N/A N/A N/A N/A N/A
116 4431 Travis Street Apartments (1M) N/A N/A N/A N/A N/A N/A N/A
117 4432 Buena Vista Apartments (1M) N/A N/A N/A N/A N/A N/A N/A
118 The Annex Apartments (1M) $850 N/A N/A N/A N/A N/A N/A
119 4319 Buena Vista Apartments (1M) N/A N/A N/A N/A N/A N/A N/A
120 The Chase Apartments (1M) N/A N/A N/A N/A N/A N/A N/A
121 Avalon Apartments (1M) N/A N/A N/A N/A N/A N/A N/A
122 Point Breeze Apartments $705 24 $688 $705 N/A N/A N/A
123 Hidden Oaks Apartments $469 80 $489 $514 N/A N/A N/A
124 El Monte Shopping Center N/A N/A N/A N/A N/A N/A N/A
125 Casa Real Apartments $619 20 $588 $645 N/A N/A N/A
126 The Plaza Apartments $640 N/A N/A N/A N/A N/A N/A
127 Washington Square Shopping Center N/A N/A N/A N/A N/A N/A N/A
128 Beechnut Village Shopping Center N/A N/A N/A N/A N/A N/A N/A
129 Anaheim Mobile Estates N/A N/A N/A N/A N/A N/A N/A
130 Westridge Marketplace N/A N/A N/A N/A N/A N/A N/A
131 McGehee Park Apartments $515 20 $564 $585 N/A N/A N/A
132 Cypress Center N/A N/A N/A N/A N/A N/A N/A
133 Best Western - Miramar N/A N/A N/A N/A N/A N/A N/A
134 Garden City Tower $743 N/A N/A N/A N/A N/A N/A
135 Tradewinds Apartments $515 N/A N/A N/A N/A N/A N/A
136 Highland Country Estates N/A N/A N/A N/A N/A N/A N/A
137 The Highlands Apartments $615 8 $714 $730 N/A N/A N/A
138 8800 Roswell Road Office Park N/A N/A N/A N/A N/A N/A N/A
139 Turf Mobile Manor N/A N/A N/A N/A N/A N/A N/A
140 Oakwood Village Apartments $575 N/A N/A N/A N/A N/A N/A
141 La Salle Crossing Apartments $595 N/A N/A N/A N/A N/A N/A
142 Wynnewood Greens Apartments $565 2 $688 $700 N/A N/A N/A
143 Comfort Inn - Augusta N/A N/A N/A N/A N/A N/A N/A
144 220 Jackson Street N/A N/A N/A N/A N/A N/A N/A
145 Weis Plaza N/A N/A N/A N/A N/A N/A N/A
146 75 Canton Office Park N/A N/A N/A N/A N/A N/A N/A
147 Capital Heights Shopping Center (2) N/A N/A N/A N/A N/A N/A N/A
148 Emerald Center N/A N/A N/A N/A N/A N/A N/A
149 NationsBank Office Building N/A N/A N/A N/A N/A N/A N/A
150 Pecos Trail Office Compound, Phase III N/A N/A N/A N/A N/A N/A N/A
151 HealthSouth Medical Plaza N/A N/A N/A N/A N/A N/A N/A
152 Hampton Inn - Louisville N/A N/A N/A N/A N/A N/A N/A
153 Holiday Inn - Augusta N/A N/A N/A N/A N/A N/A N/A
154 Nassau Bay Village Apartments $850 N/A N/A N/A N/A N/A N/A
155 West Knoll Apartments $760 N/A N/A N/A N/A N/A N/A
156 Best Western - San Mateo Los Prados Inn N/A N/A N/A N/A N/A N/A N/A
<CAPTION>
Major Tenant #1 Major Tenant #1 Major Tenant #1
# Property Name (1) Name (12) Sq. Ft. Expiration Date
- --------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C>
63 Villa Shopping Center (1I) Cafe Gondolier 6,636 9/30/00
64 Crystal Gardens Shopping Center (1I) The Buccaneer's Den 7,000 1/1/04
65 Hazelcrest Place N/A N/A N/A
66 BJ's Plaza Shopping Center BJ's Wholesale Club 103,480 07/31/10
67 Holiday Inn Express - City Center N/A N/A N/A
68 U-Haul - Margate (1J) N/A N/A N/A
69 U-Haul - Copperfield (1J) N/A N/A N/A
70 U-Haul - Hampton (1J) N/A N/A N/A
71 U-Haul - Lodi (1J) N/A N/A N/A
72 Fashion Outlet Center Dress Barn 12,547 03/31/01
73 Tivoli Apartments N/A N/A N/A
74 Tetra - Chase Texas Bank Center Tetra Technologies 53,588 03/14/09
75 1384-1450 Park Avenue (1K) Almac's Inc. 63,123 02/06/10
76 Rojacks Supermarket/CVS Pharmacy (1K) Almac's Inc. 42,860 02/06/10
77 Trucchi's Supermarket (1K) Trucchi's Supermarkets 45,675 04/06/10
78 Campus Hills Shopping Center Ames Department Store 70,000 2/28/03
79 Carrollton Place Apartments N/A N/A N/A
80 Welshwood Apartments N/A N/A N/A
81 Summit Square Shopping Center Party City 10,285 05/01/08
82 Park Ridge Apartments N/A N/A N/A
83 294-306A Harvard Street CWT, Inc. 14,435 01/31/01
84 929 Pearl Street (1L) Times Mirror Magazine 7,212 5/1/02
85 2005 Tenth Street (1L) Plenty, LLC 3,087 7/31/02
86 Industrial Warehouse George P. Johnson 156,827 10/31/03
87 Mesa Dunes Mobile Home Park N/A N/A N/A
88 Pleasant Hill Executive Park Kaiser Foundation 20,384 09/30/00
89 Best Western - Stratford Inn N/A N/A N/A
90 Silverside-Carr Corporate Center Bell Atlantic Yellow Pages 35,929 02/28/01
91 Country Corners Apartments N/A N/A N/A
92 Bell Palm Plaza Hometown Buffet #167 12,500 12/28/11
93 Pleasant Run Apartments N/A N/A N/A
94 Chalet Apartments & Commercial Plaza N/A N/A N/A
95 West Ashley Shoppes Shopping Center Phar-Mor 57,100 08/31/02
96 Hampton Inn - Anchorage N/A N/A N/A
97 Pacific Isle Apartments N/A N/A N/A
98 Sunset Crest Apartments N/A N/A N/A
99 Skyline Apartments N/A N/A N/A
100 Hampton Inn & Suites - Annapolis N/A N/A N/A
101 Carlisle Commerce Center TJ Maxx 79,010 06/30/08
102 Glendale Medical Arts Center N/A N/A N/A
103 Batavia Wood Medical Center N/A N/A N/A
104 Village Green Plaza Shopping Center Hollywood Video 7,500 11/12/07
105 South Bank Riverwalk Retail Hard Rock Cafe 16,025 01/31/10
106 Pickwick Apartments N/A N/A N/A
107 The Villas of Buena Vista Apartments (1M) N/A N/A N/A
108 The Parkview Apartments - TX (1M) N/A N/A N/A
109 Madras Apartments (1M) N/A N/A N/A
110 Alexandria Apartments - TX (1M) N/A N/A N/A
111 Sandia Park (1M) N/A N/A N/A
112 4300 Travis Apartments (1M) N/A N/A N/A
113 Vista Quarters Condos (1M) N/A N/A N/A
114 3131 Armstrong Condominiums (1M) N/A N/A N/A
115 The Essex (1M) N/A N/A N/A
116 4431 Travis Street Apartments (1M) N/A N/A N/A
117 4432 Buena Vista Apartments (1M) N/A N/A N/A
118 The Annex Apartments (1M) N/A N/A N/A
119 4319 Buena Vista Apartments (1M) N/A N/A N/A
120 The Chase Apartments (1M) N/A N/A N/A
121 Avalon Apartments (1M) N/A N/A N/A
122 Point Breeze Apartments N/A N/A N/A
123 Hidden Oaks Apartments N/A N/A N/A
124 El Monte Shopping Center Fry's Foods 54,952 09/18/07
125 Casa Real Apartments N/A N/A N/A
126 The Plaza Apartments N/A N/A N/A
127 Washington Square Shopping Center SteinMart 43,840 1/31/04
128 Beechnut Village Shopping Center Sears Paint & Hardware 21,000 12/12/05
129 Anaheim Mobile Estates N/A N/A N/A
130 Westridge Marketplace Kyrus 53,837 03/31/02
131 McGehee Park Apartments N/A N/A N/A
132 Cypress Center Clothestime 8,449 12/31/00
133 Best Western - Miramar N/A N/A N/A
134 Garden City Tower N/A N/A N/A
135 Tradewinds Apartments N/A N/A N/A
136 Highland Country Estates N/A N/A N/A
137 The Highlands Apartments N/A N/A N/A
138 8800 Roswell Road Office Park Hemophilia of Georgia, Inc. 11,972 08/31/03
139 Turf Mobile Manor N/A N/A N/A
140 Oakwood Village Apartments N/A N/A N/A
141 La Salle Crossing Apartments N/A N/A N/A
142 Wynnewood Greens Apartments N/A N/A N/A
143 Comfort Inn - Augusta N/A N/A N/A
144 220 Jackson Street Kokkari 8,276 05/31/08
145 Weis Plaza Weis Markets Inc. 56,614 06/01/16
146 75 Canton Office Park N/A N/A N/A
147 Capital Heights Shopping Center (2) Winn Dixie 44,000 7/31/05
148 Emerald Center Vons (Pic N Save) & Michael's 40,000 04/29/01
149 NationsBank Office Building Fred R. Harris 12,478 10/1/01
150 Pecos Trail Office Compound, Phase III Simmons Cuddy & Friedman 18,180 6/01/01
151 HealthSouth Medical Plaza Healthsouth Corporation 17,085 01/31/09
152 Hampton Inn - Louisville N/A N/A N/A
153 Holiday Inn - Augusta N/A N/A N/A
154 Nassau Bay Village Apartments N/A N/A N/A
155 West Knoll Apartments N/A N/A N/A
156 Best Western - San Mateo Los Prados Inn N/A N/A N/A
<CAPTION>
Major Tenant #2 Major Tenant #2 Major Tenant #2
# Property Name (1) Name (12) Sq. Ft. Expiration Date
- -----------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C>
63 Villa Shopping Center (1I) Animal Crackers 5,263 7/31/01
64 Crystal Gardens Shopping Center (1I) Young's Cafe 4,500 6/1/03
65 Hazelcrest Place N/A N/A N/A
66 BJ's Plaza Shopping Center N/A N/A N/A
67 Holiday Inn Express - City Center N/A N/A N/A
68 U-Haul - Margate (1J) N/A N/A N/A
69 U-Haul - Copperfield (1J) N/A N/A N/A
70 U-Haul - Hampton (1J) N/A N/A N/A
71 U-Haul - Lodi (1J) N/A N/A N/A
72 Fashion Outlet Center N/A N/A N/A
73 Tivoli Apartments N/A N/A N/A
74 Tetra - Chase Texas Bank Center Texas Commerce Bank/Chase Bank 13,043 03/31/02
75 1384-1450 Park Avenue (1K) N/A N/A N/A
76 Rojacks Supermarket/CVS Pharmacy (1K) N/A N/A N/A
77 Trucchi's Supermarket (1K) N/A N/A N/A
78 Campus Hills Shopping Center Food Lion 40,000 5/11/19
79 Carrollton Place Apartments N/A N/A N/A
80 Welshwood Apartments N/A N/A N/A
81 Summit Square Shopping Center The Lighting Gallery 10,224 06/01/08
82 Park Ridge Apartments N/A N/A N/A
83 294-306A Harvard Street CVS 6,100 01/31/01
84 929 Pearl Street (1L) Porzak Browning & Johns 6,702 12/1/01
85 2005 Tenth Street (1L) Carter Chase 2,655 9/30/00
86 Industrial Warehouse Cendant Software Corporation 151,813 06/30/00
87 Mesa Dunes Mobile Home Park N/A N/A N/A
88 Pleasant Hill Executive Park State Farm 13,159 10/15/03
89 Best Western - Stratford Inn N/A N/A N/A
90 Silverside-Carr Corporate Center GSA IRS 33,359 01/12/02
91 Country Corners Apartments N/A N/A N/A
92 Bell Palm Plaza Peter Piper Pizza 12,000 07/31/02
93 Pleasant Run Apartments N/A N/A N/A
94 Chalet Apartments & Commercial Plaza N/A N/A N/A
95 West Ashley Shoppes Shopping Center Waccamaw 36,416 09/30/08
96 Hampton Inn - Anchorage N/A N/A N/A
97 Pacific Isle Apartments N/A N/A N/A
98 Sunset Crest Apartments N/A N/A N/A
99 Skyline Apartments N/A N/A N/A
100 Hampton Inn & Suites - Annapolis N/A N/A N/A
101 Carlisle Commerce Center N/A N/A N/A
102 Glendale Medical Arts Center N/A N/A N/A
103 Batavia Wood Medical Center N/A N/A N/A
104 Village Green Plaza Shopping Center N/A N/A N/A
105 South Bank Riverwalk Retail Paesano's 8,017 01/31/05
106 Pickwick Apartments N/A N/A N/A
107 The Villas of Buena Vista Apartments (1M) N/A N/A N/A
108 The Parkview Apartments - TX (1M) N/A N/A N/A
109 Madras Apartments (1M) N/A N/A N/A
110 Alexandria Apartments - TX (1M) N/A N/A N/A
111 Sandia Park (1M) N/A N/A N/A
112 4300 Travis Apartments (1M) N/A N/A N/A
113 Vista Quarters Condos (1M) N/A N/A N/A
114 3131 Armstrong Condominiums (1M) N/A N/A N/A
115 The Essex (1M) N/A N/A N/A
116 4431 Travis Street Apartments (1M) N/A N/A N/A
117 4432 Buena Vista Apartments (1M) N/A N/A N/A
118 The Annex Apartments (1M) N/A N/A N/A
119 4319 Buena Vista Apartments (1M) N/A N/A N/A
120 The Chase Apartments (1M) N/A N/A N/A
121 Avalon Apartments (1M) N/A N/A N/A
122 Point Breeze Apartments N/A N/A N/A
123 Hidden Oaks Apartments N/A N/A N/A
124 El Monte Shopping Center Hancock Fabrics 11,700 05/31/11
125 Casa Real Apartments N/A N/A N/A
126 The Plaza Apartments N/A N/A N/A
127 Washington Square Shopping Center Books-A-Million 31,785 1/31/04
128 Beechnut Village Shopping Center Hollywood Entertainment 8,835 07/31/05
129 Anaheim Mobile Estates N/A N/A N/A
130 Westridge Marketplace Food Lion 32,147 12/30/16
131 McGehee Park Apartments N/A N/A N/A
132 Cypress Center N/A N/A N/A
133 Best Western - Miramar N/A N/A N/A
134 Garden City Tower N/A N/A N/A
135 Tradewinds Apartments N/A N/A N/A
136 Highland Country Estates N/A N/A N/A
137 The Highlands Apartments N/A N/A N/A
138 8800 Roswell Road Office Park American Direct Credit 11,972 11/30/00
139 Turf Mobile Manor N/A N/A N/A
140 Oakwood Village Apartments N/A N/A N/A
141 La Salle Crossing Apartments N/A N/A N/A
142 Wynnewood Greens Apartments N/A N/A N/A
143 Comfort Inn - Augusta N/A N/A N/A
144 220 Jackson Street ICA 5,858 12/31/07
145 Weis Plaza C T Farm & Country 17,619 06/30/03
146 75 Canton Office Park N/A N/A N/A
147 Capital Heights Shopping Center (2) N/A N/A N/A
148 Emerald Center T-Shirt Mart 9,000 12/31/97 (MTM)
149 NationsBank Office Building Ryder Truck 11,638 12/1/99
150 Pecos Trail Office Compound, Phase III N/A N/A N/A
151 HealthSouth Medical Plaza Healthsouth Deaconess 16,830 10/31/07
152 Hampton Inn - Louisville N/A N/A N/A
153 Holiday Inn - Augusta N/A N/A N/A
154 Nassau Bay Village Apartments N/A N/A N/A
155 West Knoll Apartments N/A N/A N/A
156 Best Western - San Mateo Los Prados Inn N/A N/A N/A
<CAPTION>
Major Tenant #3 Major Tenant #3 Major Tenant #3
# Property Name (1) Name (12) Sq. Ft. Expiration Date
- ----------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C>
63 Villa Shopping Center (1I) Apple Beauty Supply 3,000 6/30/01
64 Crystal Gardens Shopping Center (1I) N/A N/A N/A
65 Hazelcrest Place N/A N/A N/A
66 BJ's Plaza Shopping Center N/A N/A N/A
67 Holiday Inn Express - City Center N/A N/A N/A
68 U-Haul - Margate (1J) N/A N/A N/A
69 U-Haul - Copperfield (1J) N/A N/A N/A
70 U-Haul - Hampton (1J) N/A N/A N/A
71 U-Haul - Lodi (1J) N/A N/A N/A
72 Fashion Outlet Center N/A N/A N/A
73 Tivoli Apartments N/A N/A N/A
74 Tetra - Chase Texas Bank Center N/A N/A N/A
75 1384-1450 Park Avenue (1K) N/A N/A N/A
76 Rojacks Supermarket/CVS Pharmacy (1K) N/A N/A N/A
77 Trucchi's Supermarket (1K) N/A N/A N/A
78 Campus Hills Shopping Center N/A N/A N/A
79 Carrollton Place Apartments N/A N/A N/A
80 Welshwood Apartments N/A N/A N/A
81 Summit Square Shopping Center N/A N/A N/A
82 Park Ridge Apartments N/A N/A N/A
83 294-306A Harvard Street KB Toys 5,244 12/31/08
84 929 Pearl Street (1L) Bacaro 4,400 9/1/08
85 2005 Tenth Street (1L) Pinpoint Solutions, Inc. 2,402 12/31/99
86 Industrial Warehouse N/A N/A N/A
87 Mesa Dunes Mobile Home Park N/A N/A N/A
88 Pleasant Hill Executive Park Roberts Eng. 11,613 09/15/03
89 Best Western - Stratford Inn N/A N/A N/A
90 Silverside-Carr Corporate Center N/A N/A N/A
91 Country Corners Apartments N/A N/A N/A
92 Bell Palm Plaza 3 Hermanos 8,125 03/31/02
93 Pleasant Run Apartments N/A N/A N/A
94 Chalet Apartments & Commercial Plaza N/A N/A N/A
95 West Ashley Shoppes Shopping Center N/A N/A N/A
96 Hampton Inn - Anchorage N/A N/A N/A
97 Pacific Isle Apartments N/A N/A N/A
98 Sunset Crest Apartments N/A N/A N/A
99 Skyline Apartments N/A N/A N/A
100 Hampton Inn & Suites - Annapolis N/A N/A N/A
101 Carlisle Commerce Center N/A N/A N/A
102 Glendale Medical Arts Center N/A N/A N/A
103 Batavia Wood Medical Center N/A N/A N/A
104 Village Green Plaza Shopping Center N/A N/A N/A
105 South Bank Riverwalk Retail Howl at the Moon 7,055 03/31/00
106 Pickwick Apartments N/A N/A N/A
107 The Villas of Buena Vista Apartments (1M) N/A N/A N/A
108 The Parkview Apartments - TX (1M) N/A N/A N/A
109 Madras Apartments (1M) N/A N/A N/A
110 Alexandria Apartments - TX (1M) N/A N/A N/A
111 Sandia Park (1M) N/A N/A N/A
112 4300 Travis Apartments (1M) N/A N/A N/A
113 Vista Quarters Condos (1M) N/A N/A N/A
114 3131 Armstrong Condominiums (1M) N/A N/A N/A
115 The Essex (1M) N/A N/A N/A
116 4431 Travis Street Apartments (1M) N/A N/A N/A
117 4432 Buena Vista Apartments (1M) N/A N/A N/A
118 The Annex Apartments (1M) N/A N/A N/A
119 4319 Buena Vista Apartments (1M) N/A N/A N/A
120 The Chase Apartments (1M) N/A N/A N/A
121 Avalon Apartments (1M) N/A N/A N/A
122 Point Breeze Apartments N/A N/A N/A
123 Hidden Oaks Apartments N/A N/A N/A
124 El Monte Shopping Center N/A N/A N/A
125 Casa Real Apartments N/A N/A N/A
126 The Plaza Apartments N/A N/A N/A
127 Washington Square Shopping Center Ga. Theatres 25,000 2/19/01
128 Beechnut Village Shopping Center N/A N/A N/A
129 Anaheim Mobile Estates N/A N/A N/A
130 Westridge Marketplace N/A N/A N/A
131 McGehee Park Apartments N/A N/A N/A
132 Cypress Center N/A N/A N/A
133 Best Western - Miramar N/A N/A N/A
134 Garden City Tower N/A N/A N/A
135 Tradewinds Apartments N/A N/A N/A
136 Highland Country Estates N/A N/A N/A
137 The Highlands Apartments N/A N/A N/A
138 8800 Roswell Road Office Park Analysis & Technology/CCI 7,776 12/01/01
139 Turf Mobile Manor N/A N/A N/A
140 Oakwood Village Apartments N/A N/A N/A
141 La Salle Crossing Apartments N/A N/A N/A
142 Wynnewood Greens Apartments N/A N/A N/A
143 Comfort Inn - Augusta N/A N/A N/A
144 220 Jackson Street Tolleson Design 3,777 09/30/07
145 Weis Plaza N/A N/A N/A
146 75 Canton Office Park N/A N/A N/A
147 Capital Heights Shopping Center (2) N/A N/A N/A
148 Emerald Center N/A N/A N/A
149 NationsBank Office Building Step Up 8,200 2/1/03
150 Pecos Trail Office Compound, Phase III N/A N/A N/A
151 HealthSouth Medical Plaza N/A N/A N/A
152 Hampton Inn - Louisville N/A N/A N/A
153 Holiday Inn - Augusta N/A N/A N/A
154 Nassau Bay Village Apartments N/A N/A N/A
155 West Knoll Apartments N/A N/A N/A
156 Best Western - San Mateo Los Prados Inn N/A N/A N/A
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
# Property Name (1) Management Company
- --------------------------------------------------------------------------------------------------------------------------
<S> <C> <C>
157 Parkway Shopping Center Owner Managed
158 1600 Congress Street/343 Forest Avenue Commercial Properties, Inc.
159 Scenic View Apartments PMG Real Estate Management & Consulting
160 Mustang Crossing Apartments Wolverine Management, Inc.
161 Meadow Crossing Apartments Landmark Redevelopment, Inc.
162 Owens Corning Manufacturing Warehouse Weston Properties, LC
163 Daley Square Meissner Jacquet Investment Management Services
164 Old Florida Plaza Mayer Realty, Inc.
165 Arrowhead Creekside Center Devman Company, LC
166 Holiday Inn - Clovis Summit Hotel Management Co., Inc.
167 3005 Peachtree Road Cartel Realty, Inc.
168 Hampton Inn - Columbus East Kantu R. Patel
169 Newport Towers Owner Managed
170 Mont Michel Apartments Gold Crest Property Management, Inc.
171 Soniat House Hotel The Soniat House Incorporated
172 Fairview Market Regency Realty Group, Inc.
173 Montclaire Apartments Sterling Investments, Inc.
174 Embassy Building Polinger Shannon & Luchs Company
175 Park Terrace Apartments Intervest Resources, Inc.
176 Westheimer Plaza Shopping Center REOC Property Services, LLC
177 129-133 West 29th Street HKSK Corp.
178 Woodspear/Vista Flores Apartments Woodspear Properties
179 Clarendon CVS TCS Realty Associates, Inc.
180 A Storage Place Phases I & II Hugh Anderson Realty, Inc.
181 135 Raritan Center Parkway SAI Management, Inc.
182 The Treasury Center Shafer Property Company, Inc.
183 Crescent View Apartments Barge Properties Management Company, Ltd.
184 Comfort Suites Intercontinental Plaza Raman S. Patel, Savita R. Patel, and Hiren R. Patel
185 Cottonwood Medical & Dental Center Ravenwood Properties, Inc.
186 Blue Bell Shopping Center Rosen Associates Management Corp.
187 Sun Plaza Dunton Realty Company
188 Kirkland Business Center Trammell Crow Seattle, Inc.
189 Colima Plaza The Center Group
190 Kmart - Columbus Owner Managed
191 Briarwood Mobile Home Park Lakeshore Management, Inc.
192 Ohio Valley Nursing Home Owner Managed
193 Forest Edge Apartments Bayley Management, Inc.
194 Sonora Crossroads Albert D. Minoofar
195 Crystal Springs Apartments Owner Managed
196 Chateau Park Apartments Oakgrove Realty Services, Inc.
197 Scottsdale Air Park Owner Managed
198 Preston Royal Office Park Price-Edwards Hendersen and Company
199 Regent Place Office Building International Equities Management
200 Dale Terrace Apartments Owner Managed
201 Woodside Apartments Pro Management, Inc.
202 Virginia Dare Office Building Coreland Carlson
203 Rustic Ridge Apartments Charter Properties
204 Heritage Square Retail Center Albert D. Minoofar
205 Kessel Food Market - Flushing (1N) Owner Managed
206 Kessel Food Market - Grand Blanc (1N) Owner Managed
207 178-188 Middle Street Owner Managed
208 350 Raritan Center Parkway SAI Management, Inc.
209 El San Juan Mobile Home Park Follett Investment Properties, Inc.
210 Meadowood Apartments Intervest Resources, Inc.
211 Country Club Corner Retail Center Westar Real Property Services, Inc.
212 Vagabond Apartments Joe E. Gossib Realty Co.
213 Esprit Office Building Kucera Management, Inc.
214 Mission Plaza Prudential Hunter Property Management
215 Broussard Village Shopping Center Huntington Properties, Inc.
216 Another Attic Self Storage Another Attic Ltd.
217 Raintree Apartments Charter Properties
218 Jeffco Plaza Owner managed
219 Ramada Inn - Chatsworth Brighton Management, LLC
220 Preston Plaza Shafer Property Company, Inc.
221 U.S. Storage Centers Westport Properties
222 Comfort Inn - San Jose Owner Managed
223 A-1 Mini Storage Intervest Resources, Inc.
224 Sandpiper Apartments Rodberg Property Management, Inc.
225 Plantation XTRA Storage Mini Warehouse Management, Inc.
226 Perimeter Plaza Shopping Center Founders Real Estate Investment Trust
227 Red Oak Apartments (1O) Owner Managed
228 Diplomat Apartments (1O) Owner Managed
229 Waterston Apartments (1O) Owner Managed
230 Montage Apartments (1O) Owner Managed
231 Melroy Apartments (1O) Owner Managed
232 Envoy Apartments (1O) Owner Managed
233 Sixth & Gass Office Building Gala Gorman, CPA CFP
234 Rancho Los Amigos Town West Realty II, Inc.
235 Savemart Shopping Center Gallagher & Miersh, Inc.
236 Glenwood Apartments Owner Managed
237 Georgian Court/Woodside Apartments Owner Managed
238 Everhart Place Apartments DBH Management, Inc.
239 West 34th Self Storage Another Attic Ltd.
240 Regency Apartments Owner Managed
241 Corona Industrial Center Martin Associates Brokerage of Corona
242 North American/Lazy "R" Manufactured Housing Communities Lakeshore Management, Inc.
243 Harmony Mobile Home Park Owner Managed
244 Dunshire Gardens Apartments (1P) Holabird Management Company
245 Alpine Gardens Apartments (1P) Holabird Management Company
246 Delvale Apartments (1P) Holabird Management Company
247 The Northwest Medical Plaza Shopping Center Owner Managed
248 Kingsley Business Center Americo Real Estate, Ltd.
249 OfficeMax Schur Management Company, LTD.
250 Rutherford Place Kemp Management, Inc.
<CAPTION>
# Property Name (1) Address
- ----------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C>
157 Parkway Shopping Center 400 North Park Avenue
158 1600 Congress Street/343 Forest Avenue 1600 Congress Street/343 Forest Avenue
159 Scenic View Apartments 755 East Virginia Way
160 Mustang Crossing Apartments 1818 Mustang Drive
161 Meadow Crossing Apartments 8175 Meadow Road
162 Owens Corning Manufacturing Warehouse 1851 South Seguin Avenue
163 Daley Square 3755 Murphy Canyon Road
164 Old Florida Plaza 4505-4579 Pine Island Road
165 Arrowhead Creekside Center 7200 West Bell Road
166 Holiday Inn - Clovis 2700 East Mabry Drive
167 3005 Peachtree Road 3005 Peachtree Road
168 Hampton Inn - Columbus East 1890 Winderly Lane
169 Newport Towers 2 28th Street
170 Mont Michel Apartments 688 Riddle Road
171 Soniat House Hotel 1130 & 1133 Rue Chartres
172 Fairview Market 655 Fairview Road
173 Montclaire Apartments 5700 23rd Avenue East
174 Embassy Building 1424 16th Street, NW
175 Park Terrace Apartments 12351 Marshall Avenue
176 Westheimer Plaza Shopping Center 5757 Westheimer Road
177 129-133 West 29th Street 129-133 West 29th Street
178 Woodspear/Vista Flores Apartments 240 & 258 Las Flores Drive
179 Clarendon CVS 2900 North 10th Street
180 A Storage Place Phases I & II 2523 NW 6th Street & 101-127 NW 25th Avenue
181 135 Raritan Center Parkway 135 Raritan Center Parkway
182 The Treasury Center 10 Crested Butte Way
183 Crescent View Apartments 2924 Lucas Street
184 Comfort Suites Intercontinental Plaza 15555 JFK Boulevard
185 Cottonwood Medical & Dental Center 4301 North MacArthur Boulevard
186 Blue Bell Shopping Center Grovers Avenue & 70th Street
187 Sun Plaza 9116-9126 West Bowles Avenue
188 Kirkland Business Center 11807-11846 NE 112th Street & 11809 NE 116th Street
189 Colima Plaza 20627 Golden Springs Drive
190 Kmart - Columbus 5436 Westerville Road
191 Briarwood Mobile Home Park 134 Ferne Lane
192 Ohio Valley Nursing Home 146 Nicolette Road
193 Forest Edge Apartments 4098 Fox Glove Lane
194 Sonora Crossroads 1191-1281 Sanguinetti Road
195 Crystal Springs Apartments 8502 North 67th Avenue
196 Chateau Park Apartments 83, 99 and 100 California Avenue
197 Scottsdale Air Park 16039-16059 North 82nd Street
198 Preston Royal Office Park 5924 & 5952 Royal Lane
199 Regent Place Office Building 1304 West Walnut Hill Lane
200 Dale Terrace Apartments 182 Dale Drive
201 Woodside Apartments 13660 C.F. Hawn Freeway
202 Virginia Dare Office Building 10470 Foothill Boulevard
203 Rustic Ridge Apartments 4284 Vineshire Drive
204 Heritage Square Retail Center 3300 East Tulare Avenue
205 Kessel Food Market - Flushing (1N) 1542 East Pierson Road
206 Kessel Food Market - Grand Blanc (1N) 5186 Fenton Road
207 178-188 Middle Street 178-188 Middle Street
208 350 Raritan Center Parkway 350 Raritan Center Parkway
209 El San Juan Mobile Home Park 10810 North 91st Avenue
210 Meadowood Apartments 634 East Alosta Avenue
211 Country Club Corner Retail Center 1612-1642 North College Avenue
212 Vagabond Apartments 35-38 Kimmig Avenue
213 Esprit Office Building 515 Capital of Texas Highway
214 Mission Plaza 1512 North H Street
215 Broussard Village Shopping Center LA Highway 182 & La Neuville Road
216 Another Attic Self Storage 4600 Bell Street
217 Raintree Apartments 5670 Raintree Place
218 Jeffco Plaza 1661 and 1671 South Research Loop
219 Ramada Inn - Chatsworth 21340 Devonshire Street
220 Preston Plaza 19129 Preston Road
221 U.S. Storage Centers 550 South Richfield Road
222 Comfort Inn - San Jose 2118 The Alameda
223 A-1 Mini Storage 4918 West First Street
224 Sandpiper Apartments 200-240 Croton Avenue
225 Plantation XTRA Storage 8459 NW 17th Court
226 Perimeter Plaza Shopping Center 1245 East Spring Street
227 Red Oak Apartments (1O) 2104 San Gabriel Street
228 Diplomat Apartments (1O) 1911 San Gabriel Street
229 Waterston Apartments (1O) 1814 Waterston Avenue
230 Montage Apartments (1O) 2812 Rio Grande Street
231 Melroy Apartments (1O) 3408 Speedway Boulevard
232 Envoy Apartments (1O) 2108 San Gabriel Avenue
233 Sixth & Gass Office Building 732 South 6th Street
234 Rancho Los Amigos 600 West Orange Grove Road
235 Savemart Shopping Center 2931 Harbor Street
236 Glenwood Apartments 9225 West Sam Houston Parkway South
237 Georgian Court/Woodside Apartments 2400 Oneida Street
238 Everhart Place Apartments 5855 Everhart Road
239 West 34th Self Storage 7409 West 34th Avenue
240 Regency Apartments 370 East 11th Avenue
241 Corona Industrial Center 226-232 North Sherman Avenue
242 North American/Lazy "R" Manufactured Housing Communities 1801 South Jefferson Road/1602 East 2nd Avenue
243 Harmony Mobile Home Park 66 West Alexandersville Bellbook Road
244 Dunshire Gardens Apartments (1P) 7101-7107 Dunshire Way
245 Alpine Gardens Apartments (1P) 400-402 Essex Avenue
246 Delvale Apartments (1P) 14-22 Court Pleasant
247 The Northwest Medical Plaza Shopping Center 820 F.M. 1960 West
248 Kingsley Business Center 2714-2734 West Kingsley Road
249 OfficeMax 2255 South MacArthur Drive
250 Rutherford Place 1601 Rutherford Lane
<CAPTION>
Zip
# Property Name (1) City State Code Property Type
- ------------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C>
157 Parkway Shopping Center Breckenridge CO 80424 Retail
158 1600 Congress Street/343 Forest Avenue Portland ME Various Mixed Use
159 Scenic View Apartments Barstow CA 92311 Multifamily
160 Mustang Crossing Apartments Richmond TX 77469 Multifamily
161 Meadow Crossing Apartments Dallas TX 75231 Multifamily
162 Owens Corning Manufacturing Warehouse New Braunfels TX 78130 Industrial
163 Daley Square San Diego CA 92123 Retail
164 Old Florida Plaza Sunrise FL 33351 Retail
165 Arrowhead Creekside Center Glendale AZ 85308 Office
166 Holiday Inn - Clovis Clovis NM 88101 Hotel
167 3005 Peachtree Road Atlanta GA 30305 Mixed Use
168 Hampton Inn - Columbus East Pickerington OH 43147 Hotel
169 Newport Towers Newport News VA 23607 Multifamily
170 Mont Michel Apartments Cincinnati OH 45220 Multifamily
171 Soniat House Hotel New Orleans LA 70116 Hotel
172 Fairview Market Simpsonville SC 29680 Retail
173 Montclaire Apartments Fife WA 98424 Multifamily
174 Embassy Building Washington DC 20036 Office
175 Park Terrace Apartments Chino CA 91710 Multifamily
176 Westheimer Plaza Shopping Center Houston TX 77057 Retail
177 129-133 West 29th Street New York NY 10001 Office
178 Woodspear/Vista Flores Apartments San Marcos CA 92069 Multifamily
179 Clarendon CVS Arlington VA 22201 Retail
180 A Storage Place Phases I & II Ft. Lauderdale FL 33311 Self Storage
181 135 Raritan Center Parkway Edison NJ 08837 Industrial
182 The Treasury Center Mt. Crested Butte CO 81225 Retail
183 Crescent View Apartments Dallas TX 75219 Multifamily
184 Comfort Suites Intercontinental Plaza Houston TX 77032 Hotel
185 Cottonwood Medical & Dental Center Irving TX 75038 Office
186 Blue Bell Shopping Center Philadelphia PA 19153 Retail
187 Sun Plaza Littleton CO 80123 Retail
188 Kirkland Business Center Kirkland WA 98033 Industrial
189 Colima Plaza Diamond Bar CA 91789 Retail
190 Kmart - Columbus Columbus OH 43081 Retail
191 Briarwood Mobile Home Park Lake Worth FL 33467 Manufactured Housing
192 Ohio Valley Nursing Home Parkersburg WV 26101 Healthcare
193 Forest Edge Apartments Columbus OH 43230 Multifamily
194 Sonora Crossroads Sonora CA 95370 Retail
195 Crystal Springs Apartments Glendale AZ 85302 Multifamily
196 Chateau Park Apartments St. Paul MN 55117 Multifamily
197 Scottsdale Air Park Scottsdale AZ 85260 Industrial
198 Preston Royal Office Park Dallas TX 75230 Office
199 Regent Place Office Building Irving TX 75038 Office
200 Dale Terrace Apartments Kent OH 44240 Multifamily
201 Woodside Apartments Dallas TX 75253 Multifamily
202 Virginia Dare Office Building Rancho Cucamonga CA 91730 Office
203 Rustic Ridge Apartments Columbus OH 43227 Multifamily
204 Heritage Square Retail Center Fresno CA 93701 Retail
205 Kessel Food Market - Flushing (1N) Flushing MI 48433 Retail
206 Kessel Food Market - Grand Blanc (1N) Grand Blanc MI 48430 Retail
207 178-188 Middle Street Portland ME 04101 Mixed Use
208 350 Raritan Center Parkway Edison NJ 08837 Industrial
209 El San Juan Mobile Home Park Peoria AZ 85345 Manufactured Housing
210 Meadowood Apartments Glendora CA 91740 Multifamily
211 Country Club Corner Retail Center Fort Collins CO 80524 Retail
212 Vagabond Apartments Lodi NJ 07644 Multifamily
213 Esprit Office Building Austin TX 78746 Office
214 Mission Plaza Lompoc CA 93436 Retail
215 Broussard Village Shopping Center Broussard LA 70518 Retail
216 Another Attic Self Storage Amarillo TX 79109 Self Storage
217 Raintree Apartments Columbus OH 43229 Multifamily
218 Jeffco Plaza Tucson AZ 85710 Industrial
219 Ramada Inn - Chatsworth Chatsworth CA 91311 Hotel
220 Preston Plaza Dallas TX 75252 Retail
221 U.S. Storage Centers Placentia CA 92870 Self Storage
222 Comfort Inn - San Jose San Jose CA 95126 Hotel
223 A-1 Mini Storage Santa Ana CA 92703 Self Storage
224 Sandpiper Apartments Lantana FL 33462 Multifamily
225 Plantation XTRA Storage Plantation FL 33322 Self Storage
226 Perimeter Plaza Shopping Center Cookeville TN 38501 Retail
227 Red Oak Apartments (1O) Austin TX 78705 Multifamily
228 Diplomat Apartments (1O) Austin TX 78705 Multifamily
229 Waterston Apartments (1O) Austin TX 78703 Multifamily
230 Montage Apartments (1O) Austin TX 78705 Multifamily
231 Melroy Apartments (1O) Austin TX 78705 Multifamily
232 Envoy Apartments (1O) Austin TX 78705 Multifamily
233 Sixth & Gass Office Building Las Vegas NV 89101 Office
234 Rancho Los Amigos Tucson AZ 85704 Manufactured Housing
235 Savemart Shopping Center Pittsburg CA 94565 Retail
236 Glenwood Apartments Houston TX 77099 Multifamily
237 Georgian Court/Woodside Apartments Utica NY 13501 Multifamily
238 Everhart Place Apartments Corpus Christi TX 78413 Multifamily
239 West 34th Self Storage Amarillo TX 79109 Self Storage
240 Regency Apartments Denver CO 80203 Multifamily
241 Corona Industrial Center Corona CA 91720 Industrial
242 North American/Lazy "R" Manufactured Housing Communities Indianola IA 50125 Manufactured Housing
243 Harmony Mobile Home Park West Carrollton OH 45449 Manufactured Housing
244 Dunshire Gardens Apartments (1P) Dundalk MD 21222 Multifamily
245 Alpine Gardens Apartments (1P) Essex MD 21221 Multifamily
246 Delvale Apartments (1P) Dundalk MD 21222 Multifamily
247 The Northwest Medical Plaza Shopping Center Houston TX 77090 Retail
248 Kingsley Business Center Garland TX 75041 Industrial
249 OfficeMax Alexandria LA 71301 Retail
250 Rutherford Place Austin TX 78754 Mixed Use
<CAPTION>
Units/
Sq. Ft./
Property Mortgage Rooms/ Fee Simple/
# Property Name (1) Sub-type Loan Seller Pads Leasehold
- ------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C>
157 Parkway Shopping Center Anchored Goldman 76,017 Fee
158 1600 Congress Street/343 Forest Avenue N/A Column 53,262 Fee/Leasehold
159 Scenic View Apartments N/A G.E. Capital 156 Fee
160 Mustang Crossing Apartments N/A Column 232 Fee
161 Meadow Crossing Apartments N/A Column 177 Fee
162 Owens Corning Manufacturing Warehouse N/A G.E. Capital 215,000 Fee
163 Daley Square Unanchored Column 30,192 Fee
164 Old Florida Plaza Unanchored Goldman 100,917 Fee
165 Arrowhead Creekside Center N/A Goldman 24,394 Fee
166 Holiday Inn - Clovis Limited Service Goldman 120 Fee
167 3005 Peachtree Road N/A G.E. Capital 23,094 Fee
168 Hampton Inn - Columbus East Limited Service G.E. Capital 76 Fee
169 Newport Towers N/A G.E. Capital 135 Fee
170 Mont Michel Apartments N/A Column 157 Fee
171 Soniat House Hotel Limited Service G.E. Capital 33 Fee
172 Fairview Market Anchored G.E. Capital 53,888 Fee
173 Montclaire Apartments N/A Column 125 Fee
174 Embassy Building N/A G.E. Capital 40,631 Fee
175 Park Terrace Apartments N/A G.E. Capital 64 Fee
176 Westheimer Plaza Shopping Center Unanchored G.E. Capital 24,000 Fee
177 129-133 West 29th Street N/A Goldman 90,000 Fee
178 Woodspear/Vista Flores Apartments N/A G.E. Capital 88 Fee
179 Clarendon CVS Anchored G.E. Capital 16,570 Fee
180 A Storage Place Phases I & II N/A G.E. Capital 98,777 Fee
181 135 Raritan Center Parkway N/A Column 67,914 Fee
182 The Treasury Center Unanchored Goldman 33,043 Fee
183 Crescent View Apartments N/A G.E. Capital 105 Fee
184 Comfort Suites Intercontinental Plaza Limited Service G.E. Capital 57 Fee
185 Cottonwood Medical & Dental Center N/A Goldman 26,938 Fee
186 Blue Bell Shopping Center Anchored G.E. Capital 42,200 Fee
187 Sun Plaza Unanchored G.E. Capital 53,544 Fee
188 Kirkland Business Center N/A Column 108,272 Fee
189 Colima Plaza Unanchored Goldman 38,884 Fee
190 Kmart - Columbus Anchored G.E. Capital 94,605 Fee
191 Briarwood Mobile Home Park N/A G.E. Capital 144 Fee
192 Ohio Valley Nursing Home N/A Goldman 66 Fee
193 Forest Edge Apartments N/A G.E. Capital 132 Fee
194 Sonora Crossroads Shadow Anchored G.E. Capital 20,419 Fee
195 Crystal Springs Apartments N/A Column 100 Fee
196 Chateau Park Apartments N/A Column 122 Fee
197 Scottsdale Air Park N/A Column 34,596 Fee
198 Preston Royal Office Park N/A G.E. Capital 62,294 Leasehold
199 Regent Place Office Building N/A Goldman 42,183 Fee
200 Dale Terrace Apartments N/A Column 136 Fee
201 Woodside Apartments N/A Goldman 194 Fee
202 Virginia Dare Office Building N/A Column 33,432 Fee
203 Rustic Ridge Apartments N/A G.E. Capital 84 Fee
204 Heritage Square Retail Center Shadow Anchored G.E. Capital 41,870 Fee
205 Kessel Food Market - Flushing (1N) Unanchored Column 36,000 Fee
206 Kessel Food Market - Grand Blanc (1N) Unanchored Column 30,000 Fee
207 178-188 Middle Street N/A Column 53,565 Fee
208 350 Raritan Center Parkway N/A Column 80,240 Fee
209 El San Juan Mobile Home Park N/A Column 169 Fee
210 Meadowood Apartments N/A G.E. Capital 44 Leasehold
211 Country Club Corner Retail Center Shadow Anchored G.E. Capital 24,951 Fee
212 Vagabond Apartments N/A Column 51 Fee
213 Esprit Office Building N/A G.E. Capital 29,319 Fee
214 Mission Plaza Unanchored Column 25,251 Fee
215 Broussard Village Shopping Center Shadow Anchored Goldman 24,275 Fee
216 Another Attic Self Storage N/A G.E. Capital 91,490 Fee
217 Raintree Apartments N/A G.E. Capital 72 Fee
218 Jeffco Plaza N/A Goldman 69,856 Fee
219 Ramada Inn - Chatsworth Limited Service Goldman 74 Fee
220 Preston Plaza Unanchored G.E. Capital 13,267 Fee
221 U.S. Storage Centers N/A G.E. Capital 60,029 Fee
222 Comfort Inn - San Jose Limited Service Column 40 Fee
223 A-1 Mini Storage N/A G.E. Capital 46,197 Fee
224 Sandpiper Apartments N/A Column 66 Fee
225 Plantation XTRA Storage N/A G.E. Capital 47,799 Fee
226 Perimeter Plaza Shopping Center Anchored Column 41,000 Fee
227 Red Oak Apartments (1O) N/A Column 38 Fee
228 Diplomat Apartments (1O) N/A Column 13 Fee
229 Waterston Apartments (1O) N/A Column 16 Fee
230 Montage Apartments (1O) N/A Column 14 Fee
231 Melroy Apartments (1O) N/A Column 12 Fee
232 Envoy Apartments (1O) N/A Column 10 Fee
233 Sixth & Gass Office Building N/A G.E. Capital 15,403 Fee
234 Rancho Los Amigos N/A G.E. Capital 103 Fee
235 Savemart Shopping Center Shadow Anchored G.E. Capital 21,160 Fee
236 Glenwood Apartments N/A Column 60 Fee
237 Georgian Court/Woodside Apartments N/A Column 129 Fee
238 Everhart Place Apartments N/A G.E. Capital 104 Fee
239 West 34th Self Storage N/A G.E. Capital 61,395 Fee
240 Regency Apartments N/A Column 68 Fee
241 Corona Industrial Center N/A Goldman 54,000 Fee
242 North American/Lazy "R" Manufactured Housing Communities N/A G.E. Capital 156 Fee
243 Harmony Mobile Home Park N/A Column 124 Fee
244 Dunshire Gardens Apartments (1P) N/A Column 48 Fee
245 Alpine Gardens Apartments (1P) N/A Column 23 Fee
246 Delvale Apartments (1P) N/A Column 39 Fee
247 The Northwest Medical Plaza Shopping Center Unanchored Column 51,960 Fee
248 Kingsley Business Center N/A Goldman 86,620 Fee
249 OfficeMax Anchored G.E. Capital 23,500 Fee
250 Rutherford Place N/A Column 51,280 Fee
<CAPTION>
Occupancy Date of
Year Year Rate at Occupancy
# Property Name (1) Built Renovated U/W (3) Rate (3)
- --------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C>
157 Parkway Shopping Center 1986 N/A 96% 04/21/99
158 1600 Congress Street/343 Forest Avenue 1916 1998 100% 09/01/98
159 Scenic View Apartments 1986 N/A 97% 12/30/98
160 Mustang Crossing Apartments 1974 1996 96% 02/28/99
161 Meadow Crossing Apartments 1971 1998 94% 02/01/99
162 Owens Corning Manufacturing Warehouse 1967 1995 100% 06/05/98
163 Daley Square 1988 N/A 95% 04/30/99
164 Old Florida Plaza 1985 N/A 99% 04/15/99
165 Arrowhead Creekside Center 1998 N/A 100% 03/15/99
166 Holiday Inn - Clovis 1962 1996 N/A N/A
167 3005 Peachtree Road 1970 1998 77% 01/11/99
168 Hampton Inn - Columbus East 1994 1998 N/A N/A
169 Newport Towers 1973 N/A 94% 12/01/98
170 Mont Michel Apartments 1908 1996 99% 01/31/99
171 Soniat House Hotel 1830 1995 N/A N/A
172 Fairview Market 1997 1998 95% 02/10/98
173 Montclaire Apartments 1981 1994 98% 01/28/99
174 Embassy Building 1918 1997 96% 08/31/98
175 Park Terrace Apartments 1981 1993 97% 03/31/99
176 Westheimer Plaza Shopping Center 1974 N/A 100% 05/19/99
177 129-133 West 29th Street 1911 N/A 88% 04/27/99
178 Woodspear/Vista Flores Apartments 1979 1984 100% 03/22/99
179 Clarendon CVS 1950 1995 76% 11/12/98
180 A Storage Place Phases I & II 1969 1986 82% 10/22/98
181 135 Raritan Center Parkway 1970 1983 100% 03/01/99
182 The Treasury Center 1988 N/A 96% 03/19/99
183 Crescent View Apartments 1969 1998 92% 12/21/98
184 Comfort Suites Intercontinental Plaza 1997 N/A N/A N/A
185 Cottonwood Medical & Dental Center 1991 N/A 100% 03/10/99
186 Blue Bell Shopping Center 1967 1992 100% 08/05/98
187 Sun Plaza 1987 1998 93% 01/13/99
188 Kirkland Business Center 1962 N/A 91% 03/02/99
189 Colima Plaza 1989 N/A 83% 12/16/98
190 Kmart - Columbus 1975 1997 100% 04/01/99
191 Briarwood Mobile Home Park 1971 N/A 99% 04/15/99
192 Ohio Valley Nursing Home 1981 1998 95% 01/11/99
193 Forest Edge Apartments 1978 1996 98% 10/26/98
194 Sonora Crossroads 1995 N/A 100% 01/01/99
195 Crystal Springs Apartments 1985 N/A 99% 02/01/99
196 Chateau Park Apartments 1973 1993 98% 02/01/99
197 Scottsdale Air Park 1998 N/A 100% 01/21/99
198 Preston Royal Office Park 1966 1994 99% 10/31/98
199 Regent Place Office Building 1981 1988 96% 02/28/99
200 Dale Terrace Apartments 1965 1988 94% 12/02/98
201 Woodside Apartments 1982 N/A 79% 03/25/98
202 Virginia Dare Office Building 1986 N/A 97% 04/30/99
203 Rustic Ridge Apartments 1964 1987 93% 04/29/99
204 Heritage Square Retail Center 1984 N/A 100% 12/08/98
205 Kessel Food Market - Flushing (1N) 1969 1990 100% 12/31/98
206 Kessel Food Market - Grand Blanc (1N) 1954 1987 100% 12/31/98
207 178-188 Middle Street 1867 1988 100% 04/01/99
208 350 Raritan Center Parkway 1979 N/A 100% 05/17/99
209 El San Juan Mobile Home Park 1960 1979 98% 02/12/99
210 Meadowood Apartments 1989 N/A 100% 01/31/99
211 Country Club Corner Retail Center 1997 N/A 89% 04/10/99
212 Vagabond Apartments 1970 N/A 100% 01/01/99
213 Esprit Office Building 1983 1996 100% 12/04/98
214 Mission Plaza 1994 N/A 100% 03/10/99
215 Broussard Village Shopping Center 1999 N/A 83% 02/01/99
216 Another Attic Self Storage 1987 1997 88% 02/28/99
217 Raintree Apartments 1973 1997 96% 04/29/99
218 Jeffco Plaza 1986 N/A 100% 10/01/98
219 Ramada Inn - Chatsworth 1988 N/A N/A N/A
220 Preston Plaza 1998 N/A 100% 02/11/99
221 U.S. Storage Centers 1985 N/A 98% 08/31/98
222 Comfort Inn - San Jose 1987 N/A N/A N/A
223 A-1 Mini Storage 1979 1993 89% 01/31/99
224 Sandpiper Apartments 1973 1975 100% 02/01/99
225 Plantation XTRA Storage 1980 1992 92% 11/30/98
226 Perimeter Plaza Shopping Center 1991 1997 100% 11/25/98
227 Red Oak Apartments (1O) 1972 1996 97% 12/01/98
228 Diplomat Apartments (1O) 1964 1996 100% 12/01/98
229 Waterston Apartments (1O) 1973 1997 100% 12/01/98
230 Montage Apartments (1O) 1967 1998 100% 12/01/98
231 Melroy Apartments (1O) 1972 1996 100% 12/01/98
232 Envoy Apartments (1O) 1965 1997 100% 12/01/98
233 Sixth & Gass Office Building 1992 N/A 100% 01/01/99
234 Rancho Los Amigos 1972 N/A 97% 12/01/98
235 Savemart Shopping Center 1988 N/A 95% 12/08/98
236 Glenwood Apartments 1984 1999 100% 04/01/99
237 Georgian Court/Woodside Apartments 1963 1971 93% 03/06/99
238 Everhart Place Apartments 1968 1998 99% 04/16/99
239 West 34th Self Storage 1993 N/A 88% 03/01/99
240 Regency Apartments 1963 1997 100% 03/02/99
241 Corona Industrial Center 1979 N/A 100% 02/15/99
242 North American/Lazy "R" Manufactured Housing Communities 1966 1970 98% 12/01/98
243 Harmony Mobile Home Park 1950 1965 98% 01/31/99
244 Dunshire Gardens Apartments (1P) 1977 N/A 96% 04/28/99
245 Alpine Gardens Apartments (1P) 1961 N/A 96% 04/28/99
246 Delvale Apartments (1P) 1965 N/A 92% 04/28/99
247 The Northwest Medical Plaza Shopping Center 1976 1990 77% 01/01/99
248 Kingsley Business Center 1972 1997 97% 10/01/98
249 OfficeMax 1998 N/A 100% 05/15/98
250 Rutherford Place 1984 N/A 100% 12/01/98
<CAPTION>
Maturity/
Cut-off ARD
Appraised Date LTV Date LTV U/W U/W
# Property Name (1) Value Ratio (4) Ratio (4) NOI NCF (5)
- ---------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C>
157 Parkway Shopping Center 6,350,000 55.1% 44.3% 655,810 574,285
158 1600 Congress Street/343 Forest Avenue 5,100,000 68.5% 56.4% 470,954 403,631
159 Scenic View Apartments 4,600,000 75.3% 67.0% 406,762 368,041
160 Mustang Crossing Apartments 4,600,000 73.9% 65.5% 478,999 420,999
161 Meadow Crossing Apartments 4,400,000 77.2% 63.3% 464,253 420,003
162 Owens Corning Manufacturing Warehouse 4,950,000 67.6% 13.4% 520,448 510,106
163 Daley Square 4,400,000 75.0% 67.2% 398,439 370,324
164 Old Florida Plaza 4,400,000 75.0% 66.9% 508,211 445,295
165 Arrowhead Creekside Center 4,365,000 75.5% 67.4% 408,640 374,659
166 Holiday Inn - Clovis 5,150,000 64.0% 54.1% 591,795 513,692
167 3005 Peachtree Road 5,000,000 64.5% 57.9% 388,216 369,592
168 Hampton Inn - Columbus East 4,700,000 68.4% 48.4% 573,911 514,830
169 Newport Towers 4,000,000 80.0% 71.1% 385,975 352,225
170 Mont Michel Apartments 4,560,000 70.1% 53.0% 419,201 372,101
171 Soniat House Hotel 5,100,000 62.6% 52.1% 647,192 554,252
172 Fairview Market 4,775,000 66.4% 41.1% 456,934 433,800
173 Montclaire Apartments 4,260,000 73.8% 65.3% 379,419 348,169
174 Embassy Building 4,660,000 66.4% 59.1% 434,150 368,622
175 Park Terrace Apartments 3,900,000 79.0% 68.4% 342,098 325,995
176 Westheimer Plaza Shopping Center 4,000,000 76.8% 68.9% 380,367 352,648
177 129-133 West 29th Street 5,400,000 55.6% 45.9% 446,577 416,079
178 Woodspear/Vista Flores Apartments 4,300,000 69.8% 61.4% 348,761 348,761
179 Clarendon CVS 4,100,000 73.1% 65.4% 342,688 329,100
180 A Storage Place Phases I & II 3,900,000 74.9% 61.4% 392,486 377,669
181 135 Raritan Center Parkway 4,500,000 64.2% 57.5% 395,274 323,126
182 The Treasury Center 3,950,000 72.1% 60.1% 421,559 397,937
183 Crescent View Apartments 3,680,000 76.3% 67.7% 320,220 292,116
184 Comfort Suites Intercontinental Plaza 3,800,000 73.7% 58.2% 471,463 424,486
185 Cottonwood Medical & Dental Center 3,850,000 72.6% 65.1% 400,066 353,696
186 Blue Bell Shopping Center 3,400,000 79.9% 71.0% 313,671 300,882
187 Sun Plaza 4,400,000 61.7% 55.1% 393,410 344,508
188 Kirkland Business Center 5,325,000 50.6% 41.8% 543,215 449,765
189 Colima Plaza 4,100,000 65.5% 53.8% 409,898 366,496
190 Kmart - Columbus 3,700,000 71.9% 64.4% 312,809 312,809
191 Briarwood Mobile Home Park 3,315,000 80.0% 70.9% 297,353 290,154
192 Ohio Valley Nursing Home 4,000,000 66.0% 55.0% 579,706 563,206
193 Forest Edge Apartments 3,400,000 77.6% 69.1% 340,327 313,927
194 Sonora Crossroads 3,300,000 77.7% 69.6% 318,449 299,570
195 Crystal Springs Apartments 4,700,000 54.2% 44.4% 317,557 292,557
196 Chateau Park Apartments 3,390,000 75.1% 66.3% 328,366 297,866
197 Scottsdale Air Park 3,400,000 74.2% 66.0% 300,990 280,568
198 Preston Royal Office Park 4,700,000 53.1% 47.9% 390,045 315,172
199 Regent Place Office Building 3,600,000 69.4% 62.4% 395,670 314,678
200 Dale Terrace Apartments 3,600,000 68.6% 60.9% 335,577 294,777
201 Woodside Apartments 3,310,000 74.4% 65.9% 367,102 318,602
202 Virginia Dare Office Building 3,400,000 72.1% 64.3% 322,879 282,806
203 Rustic Ridge Apartments 3,075,000 79.1% 50.8% 308,594 279,782
204 Heritage Square Retail Center 3,200,000 75.9% 68.3% 323,858 298,736
205 Kessel Food Market - Flushing (1N) 1,720,000 76.8% 62.8% 165,040 159,590
206 Kessel Food Market - Grand Blanc (1N) 1,430,000 76.8% 62.8% 138,046 133,227
207 178-188 Middle Street 3,450,000 69.6% 57.9% 342,234 292,036
208 350 Raritan Center Parkway 3,200,000 75.0% 61.9% 307,480 273,720
209 El San Juan Mobile Home Park 3,690,000 65.0% 57.2% 280,119 272,419
210 Meadowood Apartments 3,200,000 74.0% 64.1% 257,838 244,160
211 Country Club Corner Retail Center 3,300,000 71.1% 63.5% 292,381 272,618
212 Vagabond Apartments 3,070,000 75.6% 5.9% 290,759 278,009
213 Esprit Office Building 3,200,000 72.5% 64.5% 300,692 252,920
214 Mission Plaza 3,230,000 69.6% 55.2% 294,930 264,817
215 Broussard Village Shopping Center 3,075,000 73.0% 64.9% 284,801 263,371
216 Another Attic Self Storage 3,000,000 74.7% 61.3% 294,209 280,485
217 Raintree Apartments 2,750,000 79.1% 50.8% 263,281 237,937
218 Jeffco Plaza 3,000,000 71.4% 64.8% 296,651 267,682
219 Ramada Inn - Chatsworth 3,380,000 63.3% 52.6% 383,002 338,463
220 Preston Plaza 2,800,000 75.8% 68.1% 254,557 242,605
221 U.S. Storage Centers 2,720,000 78.0% 69.6% 269,568 260,564
222 Comfort Inn - San Jose 4,070,000 51.6% 43.2% 411,347 372,009
223 A-1 Mini Storage 3,300,000 60.6% 48.6% 271,986 262,336
224 Sandpiper Apartments 2,550,000 78.4% 69.3% 244,367 227,867
225 Plantation XTRA Storage 3,400,000 58.7% 48.5% 319,872 306,072
226 Perimeter Plaza Shopping Center 2,660,000 75.0% 61.4% 255,586 242,247
227 Red Oak Apartments (1O) 1,080,000 63.0% 51.9% 97,699 86,299
228 Diplomat Apartments (1O) 500,000 63.0% 51.9% 47,081 43,181
229 Waterston Apartments (1O) 495,000 63.0% 51.9% 40,473 35,673
230 Montage Apartments (1O) 425,000 63.0% 51.9% 39,608 35,408
231 Melroy Apartments (1O) 375,000 63.0% 51.9% 28,428 24,828
232 Envoy Apartments (1O) 280,000 63.0% 51.9% 22,929 19,929
233 Sixth & Gass Office Building 2,750,000 71.5% 63.9% 234,100 215,076
234 Rancho Los Amigos 2,500,000 76.7% 67.9% 222,717 217,667
235 Savemart Shopping Center 2,650,000 71.8% 64.3% 239,116 210,856
236 Glenwood Apartments 2,400,000 78.3% 69.7% 218,774 203,774
237 Georgian Court/Woodside Apartments 2,345,000 78.6% 65.5% 257,700 225,450
238 Everhart Place Apartments 2,300,000 80.0% 70.9% 238,061 199,205
239 West 34th Self Storage 2,450,000 75.0% 61.6% 241,750 232,631
240 Regency Apartments 3,110,000 58.8% 48.6% 237,809 220,809
241 Corona Industrial Center 2,250,000 80.0% 71.5% 237,159 216,099
242 North American/Lazy "R" Manufactured Housing Communities 2,270,000 79.2% 69.5% 251,662 244,310
243 Harmony Mobile Home Park 2,400,000 74.9% 66.4% 226,845 220,645
244 Dunshire Gardens Apartments (1P) 1,325,000 70.0% 57.9% 145,417 133,417
245 Alpine Gardens Apartments (1P) 500,000 70.0% 57.9% 59,827 54,077
246 Delvale Apartments (1P) 740,000 70.0% 57.9% 73,757 64,007
247 The Northwest Medical Plaza Shopping Center 2,400,000 74.8% 61.5% 267,595 228,709
248 Kingsley Business Center 2,700,000 65.3% 58.8% 283,734 214,748
249 OfficeMax 2,900,000 60.7% 26.3% 250,156 246,631
250 Rutherford Place 3,150,000 54.7% 49.0% 243,993 198,105
<CAPTION>
Contractual U/W
Engineering Recurring Recurring
U/W Reserve at Replacement Replacement
# Property Name (1) DSCR (6) Origination Reserve Reserve
- ----------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C>
157 Parkway Shopping Center 1.91 N/A $0.29 $0.29
158 1600 Congress Street/343 Forest Avenue 1.26 $21,938 N/A $0.20
159 Scenic View Apartments 1.23 $4,875 $248 $248
160 Mustang Crossing Apartments 1.46 $11,563 $250 $250
161 Meadow Crossing Apartments 1.36 $40,750 $250 $250
162 Owens Corning Manufacturing Warehouse 1.23 N/A N/A $0.05
163 Daley Square 1.27 N/A N/A $0.15
164 Old Florida Plaza 1.55 N/A $0.15 $0.15
165 Arrowhead Creekside Center 1.31 N/A $0.15 $0.15
166 Holiday Inn - Clovis 1.57 N/A 4.0% 4.0%
167 3005 Peachtree Road 1.29 $14,438 $0.15 $0.15
168 Hampton Inn - Columbus East 1.59 $5,188 4.0% 4.0%
169 Newport Towers 1.28 $97,563 $227 $250
170 Mont Michel Apartments 1.23 $22,500 $300 $300
171 Soniat House Hotel 1.83 $26,213 5.0% 5.0%
172 Fairview Market 1.70 N/A N/A $0.27
173 Montclaire Apartments 1.32 $12,188 $200 $250
174 Embassy Building 1.39 $17,500 $0.38 $0.38
175 Park Terrace Apartments 1.27 N/A $252 $252
176 Westheimer Plaza Shopping Center 1.30 $53,893 $0.23 $0.23
177 129-133 West 29th Street 1.49 $11,375 $0.15 $0.15
178 Woodspear/Vista Flores Apartments 1.40 $19,625 $225 N/A
179 Clarendon CVS 1.25 $1,063 $0.32 $0.32
180 A Storage Place Phases I & II 1.43 $131,925 $0.15 $0.15
181 135 Raritan Center Parkway 1.27 $3,688 $0.15 $0.20
182 The Treasury Center 1.46 $48,970 $0.17 $0.17
183 Crescent View Apartments 1.23 N/A $269 $268
184 Comfort Suites Intercontinental Plaza 1.57 $3,813 4.0% 4.0%
185 Cottonwood Medical & Dental Center 1.43 $17,500 $0.35 $0.35
186 Blue Bell Shopping Center 1.30 $3,438 $0.10 $0.15
187 Sun Plaza 1.45 $34,750 $0.15 $0.15
188 Kirkland Business Center 1.80 N/A N/A $0.18
189 Colima Plaza 1.50 N/A $0.20 $0.19
190 Kmart - Columbus 1.33 N/A N/A N/A
191 Briarwood Mobile Home Park 1.29 N/A N/A $50
192 Ohio Valley Nursing Home 2.25 $22,813 $250 $250
193 Forest Edge Apartments 1.38 $10,656 $225 $200
194 Sonora Crossroads 1.33 $6,375 $0.20 $0.20
195 Crystal Springs Apartments 1.27 N/A $250 $250
196 Chateau Park Apartments 1.41 $61,688 $250 $250
197 Scottsdale Air Park 1.30 N/A N/A $0.15
198 Preston Royal Office Park 1.40 $13,750 $0.20 $0.20
199 Regent Place Office Building 1.41 $75,000 $0.37 $0.37
200 Dale Terrace Apartments 1.41 $124,644 $300 $300
201 Woodside Apartments 1.56 $155,021 $243 $250
202 Virginia Dare Office Building 1.32 N/A N/A $0.20
203 Rustic Ridge Apartments 1.33 $3,125 $343 $343
204 Heritage Square Retail Center 1.37 $4,250 $0.20 $0.20
205 Kessel Food Market - Flushing (1N) 1.35 $54,938 N/A $0.15
206 Kessel Food Market - Grand Blanc (1N) 1.35 $33,937 N/A $0.16
207 178-188 Middle Street 1.28 $34,938 $0.16 $0.17
208 350 Raritan Center Parkway 1.23 $226,749 $0.14 $0.11
209 El San Juan Mobile Home Park 1.38 N/A N/A $46
210 Meadowood Apartments 1.24 N/A $311 $311
211 Country Club Corner Retail Center 1.33 N/A $0.15 $0.15
212 Vagabond Apartments 1.28 N/A $255 $250
213 Esprit Office Building 1.27 $84,134 $0.31 $0.30
214 Mission Plaza 1.36 N/A N/A $0.20
215 Broussard Village Shopping Center 1.37 N/A $0.10 $0.15
216 Another Attic Self Storage 1.37 N/A $0.15 $0.15
217 Raintree Apartments 1.27 $750 $353 $352
218 Jeffco Plaza 1.36 N/A $0.15 $0.15
219 Ramada Inn - Chatsworth 1.69 N/A 4.0% 4.0%
220 Preston Plaza 1.28 N/A $0.15 $0.15
221 U.S. Storage Centers 1.41 $1,294 N/A $0.15
222 Comfort Inn - San Jose 1.83 $3,375 4.0% 4.0%
223 A-1 Mini Storage 1.45 N/A $0.16 $0.21
224 Sandpiper Apartments 1.36 N/A $250 $250
225 Plantation XTRA Storage 1.66 $1,562 $0.29 $0.29
226 Perimeter Plaza Shopping Center 1.35 N/A N/A $0.15
227 Red Oak Apartments (1O) 1.35 $1,438 $250 $300
228 Diplomat Apartments (1O) 1.35 $450 $250 $300
229 Waterston Apartments (1O) 1.35 $1,125 $250 $300
230 Montage Apartments (1O) 1.35 $525 $250 $300
231 Melroy Apartments (1O) 1.35 $450 $250 $300
232 Envoy Apartments (1O) 1.35 $688 $250 $300
233 Sixth & Gass Office Building 1.25 N/A $0.22 $0.22
234 Rancho Los Amigos 1.35 $3,438 $49 $49
235 Savemart Shopping Center 1.26 $8,563 $0.33 $0.33
236 Glenwood Apartments 1.26 $3,621 $250 $250
237 Georgian Court/Woodside Apartments 1.28 N/A $250 $250
238 Everhart Place Apartments 1.27 $10,456 $374 $374
239 West 34th Self Storage 1.38 N/A $0.15 $0.15
240 Regency Apartments 1.30 $1,563 $250 $250
241 Corona Industrial Center 1.37 N/A $0.15 $0.10
242 North American/Lazy "R" Manufactured Housing Communities 1.55 N/A N/A $47
243 Harmony Mobile Home Park 1.45 N/A N/A $50
244 Dunshire Gardens Apartments (1P) 1.51 $3,950 $250 $250
245 Alpine Gardens Apartments (1P) 1.51 $11,188 $250 $250
246 Delvale Apartments (1P) 1.51 $2,900 $256 $250
247 The Northwest Medical Plaza Shopping Center 1.40 N/A N/A $0.23
248 Kingsley Business Center 1.36 $10,304 $0.15 $0.29
249 OfficeMax 1.43 N/A N/A $0.15
250 Rutherford Place 1.31 $4,563 N/A $0.15
<CAPTION>
Contractual
Recurring U/W Percentage of
LC&TI LC&TI Original Cut-off Initial
# Property Name (1) Per Sq. Ft. Per Sq. Ft. Balance Balance (7) Pool Balance
- -----------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C>
157 Parkway Shopping Center N/A $0.78 3,500,000 3,496,484 0.2%
158 1600 Congress Street/343 Forest Avenue $1.41 $1.06 3,500,000 3,493,209 0.2%
159 Scenic View Apartments N/A N/A 3,467,000 3,462,847 0.2%
160 Mustang Crossing Apartments N/A N/A 3,400,000 3,398,262 0.2%
161 Meadow Crossing Apartments N/A N/A 3,400,000 3,397,009 0.2%
162 Owens Corning Manufacturing Warehouse N/A N/A 3,500,000 3,348,357 0.2%
163 Daley Square N/A $0.78 3,300,000 3,300,000 0.2%
164 Old Florida Plaza $0.04 $0.47 3,300,000 3,298,443 0.2%
165 Arrowhead Creekside Center $1.17 $1.24 3,300,000 3,296,149 0.2%
166 Holiday Inn - Clovis N/A N/A 3,300,000 3,294,731 0.2%
167 3005 Peachtree Road $0.81 $0.66 3,227,000 3,223,458 0.2%
168 Hampton Inn - Columbus East N/A N/A 3,224,000 3,213,732 0.2%
169 Newport Towers N/A N/A 3,200,000 3,198,419 0.2%
170 Mont Michel Apartments N/A N/A 3,200,000 3,196,067 0.2%
171 Soniat House Hotel N/A N/A 3,200,000 3,194,261 0.2%
172 Fairview Market N/A $0.16 3,200,000 3,168,561 0.2%
173 Montclaire Apartments N/A N/A 3,150,000 3,145,935 0.2%
174 Embassy Building $1.00 $1.23 3,100,000 3,094,676 0.2%
175 Park Terrace Apartments N/A N/A 3,080,000 3,080,000 0.2%
176 Westheimer Plaza Shopping Center $0.97 $0.92 3,077,000 3,072,169 0.2%
177 129-133 West 29th Street $0.51 $0.19 3,000,000 3,000,000 0.2%
178 Woodspear/Vista Flores Apartments N/A N/A 3,000,000 3,000,000 0.2%
179 Clarendon CVS $0.59 $0.50 3,000,000 2,996,600 0.2%
180 A Storage Place Phases I & II N/A N/A 2,925,000 2,922,415 0.2%
181 135 Raritan Center Parkway $0.74 $0.86 2,890,000 2,890,000 0.2%
182 The Treasury Center $0.51 $0.54 2,850,000 2,847,836 0.2%
183 Crescent View Apartments N/A N/A 2,809,000 2,807,555 0.2%
184 Comfort Suites Intercontinental Plaza N/A N/A 2,800,000 2,800,000 0.2%
185 Cottonwood Medical & Dental Center $1.01 $1.37 2,800,000 2,796,894 0.2%
186 Blue Bell Shopping Center $0.29 $0.15 2,720,000 2,716,665 0.2%
187 Sun Plaza $0.94 $0.76 2,715,000 2,713,737 0.2%
188 Kirkland Business Center N/A $0.68 2,700,000 2,694,862 0.2%
189 Colima Plaza $0.89 $0.93 2,700,000 2,685,530 0.2%
190 Kmart - Columbus N/A N/A 2,660,000 2,658,819 0.2%
191 Briarwood Mobile Home Park N/A N/A 2,652,000 2,652,000 0.2%
192 Ohio Valley Nursing Home N/A N/A 2,652,000 2,641,125 0.2%
193 Forest Edge Apartments N/A N/A 2,642,000 2,637,527 0.2%
194 Sonora Crossroads $1.15 $0.72 2,567,000 2,562,934 0.2%
195 Crystal Springs Apartments N/A N/A 2,550,000 2,547,757 0.2%
196 Chateau Park Apartments N/A N/A 2,550,000 2,546,642 0.2%
197 Scottsdale Air Park $0.35 $0.44 2,525,000 2,521,936 0.2%
198 Preston Royal Office Park $1.06 $1.01 2,500,000 2,497,373 0.2%
199 Regent Place Office Building $1.66 $1.55 2,500,000 2,497,315 0.2%
200 Dale Terrace Apartments N/A N/A 2,475,000 2,470,616 0.2%
201 Woodside Apartments N/A N/A 2,483,000 2,463,812 0.2%
202 Virginia Dare Office Building $0.75 $1.00 2,450,000 2,450,000 0.2%
203 Rustic Ridge Apartments N/A N/A 2,460,000 2,433,802 0.2%
204 Heritage Square Retail Center $0.40 $0.40 2,433,000 2,429,359 0.2%
205 Kessel Food Market - Flushing (1N) N/A N/A 1,324,000 1,320,086 0.1%
206 Kessel Food Market - Grand Blanc (1N) N/A N/A 1,101,000 1,097,745 0.1%
207 178-188 Middle Street N/A $0.77 2,400,000 2,400,000 0.2%
208 350 Raritan Center Parkway N/A $0.32 2,400,000 2,400,000 0.2%
209 El San Juan Mobile Home Park N/A N/A 2,400,000 2,398,633 0.2%
210 Meadowood Apartments N/A N/A 2,368,000 2,368,000 0.2%
211 Country Club Corner Retail Center $0.81 $0.64 2,350,000 2,346,145 0.2%
212 Vagabond Apartments N/A N/A 2,325,000 2,320,687 0.1%
213 Esprit Office Building $1.63 $1.33 2,323,000 2,319,033 0.1%
214 Mission Plaza N/A $0.99 2,250,000 2,247,326 0.1%
215 Broussard Village Shopping Center N/A $0.73 2,245,000 2,243,880 0.1%
216 Another Attic Self Storage N/A N/A 2,240,000 2,240,000 0.1%
217 Raintree Apartments N/A N/A 2,200,000 2,176,570 0.1%
218 Jeffco Plaza $0.36 $0.27 2,150,000 2,142,990 0.1%
219 Ramada Inn - Chatsworth N/A N/A 2,150,000 2,139,190 0.1%
220 Preston Plaza $0.61 $0.75 2,125,000 2,122,687 0.1%
221 U.S. Storage Centers N/A N/A 2,122,000 2,121,009 0.1%
222 Comfort Inn - San Jose N/A N/A 2,100,000 2,100,000 0.1%
223 A-1 Mini Storage N/A N/A 2,000,000 2,000,000 0.1%
224 Sandpiper Apartments N/A N/A 2,000,000 1,998,932 0.1%
225 Plantation XTRA Storage N/A N/A 2,000,000 1,996,209 0.1%
226 Perimeter Plaza Shopping Center N/A $0.18 2,000,000 1,995,975 0.1%
227 Red Oak Apartments (1O) N/A N/A 675,000 673,100 0.0%
228 Diplomat Apartments (1O) N/A N/A 385,000 383,916 0.0%
229 Waterston Apartments (1O) N/A N/A 280,000 279,212 0.0%
230 Montage Apartments (1O) N/A N/A 264,000 263,257 0.0%
231 Melroy Apartments (1O) N/A N/A 215,000 214,395 0.0%
232 Envoy Apartments (1O) N/A N/A 175,000 174,507 0.0%
233 Sixth & Gass Office Building $1.06 $1.02 1,969,000 1,966,720 0.1%
234 Rancho Los Amigos N/A N/A 1,920,000 1,916,522 0.1%
235 Savemart Shopping Center $1.01 $1.01 1,903,000 1,902,152 0.1%
236 Glenwood Apartments N/A N/A 1,880,000 1,880,000 0.1%
237 Georgian Court/Woodside Apartments N/A N/A 1,844,000 1,844,000 0.1%
238 Everhart Place Apartments N/A N/A 1,840,000 1,839,060 0.1%
239 West 34th Self Storage N/A N/A 1,837,000 1,837,000 0.1%
240 Regency Apartments N/A N/A 1,830,000 1,830,000 0.1%
241 Corona Industrial Center N/A $0.29 1,800,000 1,799,171 0.1%
242 North American/Lazy "R" Manufactured Housing Communities N/A N/A 1,800,000 1,797,547 0.1%
243 Harmony Mobile Home Park N/A N/A 1,800,000 1,796,802 0.1%
244 Dunshire Gardens Apartments (1P) N/A N/A 1,060,000 1,057,999 0.1%
245 Alpine Gardens Apartments (1P) N/A N/A 400,000 399,245 0.0%
246 Delvale Apartments (1P) N/A N/A 340,000 339,358 0.0%
247 The Northwest Medical Plaza Shopping Center $0.15 $0.52 1,800,000 1,794,881 0.1%
248 Kingsley Business Center $0.28 $0.51 1,770,000 1,763,753 0.1%
249 OfficeMax N/A N/A 1,800,000 1,761,049 0.1%
250 Rutherford Place $0.59 $0.74 1,725,000 1,724,217 0.1%
<CAPTION>
Orig Rem. Orig Rem.
Maturity Amort. Amort. Term to Term to
# Property Name (1) Balance Term Term Maturity (8) Maturity (8)
- ------------------------------------------------------------------------------------------------------------------------------------
<S> <C>
157 Parkway Shopping Center 2,814,998 300 299 120 119
158 1600 Congress Street/343 Forest Avenue 2,874,385 300 298 120 118
159 Scenic View Apartments 3,083,816 360 358 120 118
160 Mustang Crossing Apartments 3,014,935 360 359 120 119
161 Meadow Crossing Apartments 2,783,711 300 299 120 119
162 Owens Corning Manufacturing Warehouse 663,717 156 145 137 126
163 Daley Square 2,957,213 360 360 120 120
164 Old Florida Plaza 2,942,869 360 359 120 119
165 Arrowhead Creekside Center 2,942,445 360 358 120 118
166 Holiday Inn - Clovis 2,785,077 300 298 120 118
167 3005 Peachtree Road 2,893,274 360 358 120 118
168 Hampton Inn - Columbus East 2,274,872 240 238 120 118
169 Newport Towers 2,844,624 360 359 120 119
170 Mont Michel Apartments 2,416,977 264 263 120 119
171 Soniat House Hotel 2,658,404 300 298 120 118
172 Fairview Market 1,962,089 360 347 240 227
173 Montclaire Apartments 2,781,684 360 358 120 118
174 Embassy Building 2,754,462 360 357 120 117
175 Park Terrace Apartments 2,667,960 360 360 120 120
176 Westheimer Plaza Shopping Center 2,754,709 360 357 120 117
177 129-133 West 29th Street 2,477,262 300 300 120 120
178 Woodspear/Vista Flores Apartments 2,641,740 360 360 120 120
179 Clarendon CVS 2,682,062 360 358 120 118
180 A Storage Place Phases I & II 2,393,397 300 299 120 119
181 135 Raritan Center Parkway 2,586,103 360 360 120 120
182 The Treasury Center 2,374,765 300 299 120 119
183 Crescent View Apartments 2,489,626 360 359 120 119
184 Comfort Suites Intercontinental Plaza 2,210,834 276 276 120 120
185 Cottonwood Medical & Dental Center 2,508,049 360 358 120 118
186 Blue Bell Shopping Center 2,414,015 360 358 120 118
187 Sun Plaza 2,423,529 360 359 120 119
188 Kirkland Business Center 2,223,842 300 298 120 118
189 Colima Plaza 2,207,242 300 295 120 115
190 Kmart - Columbus 2,381,869 360 359 120 119
191 Briarwood Mobile Home Park 2,351,253 360 360 120 120
192 Ohio Valley Nursing Home 2,199,604 300 296 120 116
193 Forest Edge Apartments 2,350,406 360 357 120 117
194 Sonora Crossroads 2,296,476 360 357 120 117
195 Crystal Springs Apartments 2,087,784 300 299 120 119
196 Chateau Park Apartments 2,247,269 360 358 120 118
197 Scottsdale Air Park 2,243,169 360 358 120 118
198 Preston Royal Office Park 2,249,903 360 358 120 118
199 Regent Place Office Building 2,245,694 360 358 120 118
200 Dale Terrace Apartments 2,193,124 360 357 120 117
201 Woodside Apartments 2,182,642 360 349 120 109
202 Virginia Dare Office Building 2,187,639 360 360 120 120
203 Rustic Ridge Apartments 1,561,339 300 291 180 171
204 Heritage Square Retail Center 2,186,445 360 357 120 117
205 Kessel Food Market - Flushing (1N) 1,079,559 300 297 120 117
206 Kessel Food Market - Grand Blanc (1N) 897,730 300 297 120 117
207 178-188 Middle Street 1,997,658 300 300 120 120
208 350 Raritan Center Parkway 1,979,527 300 300 120 120
209 El San Juan Mobile Home Park 2,110,467 360 359 120 119
210 Meadowood Apartments 2,051,210 360 360 120 120
211 Country Club Corner Retail Center 2,096,260 360 357 120 117
212 Vagabond Apartments 182,612 300 298 300 298
213 Esprit Office Building 2,065,088 360 357 120 117
214 Mission Plaza 1,783,582 360 358 180 178
215 Broussard Village Shopping Center 1,994,204 360 359 120 119
216 Another Attic Self Storage 1,839,532 300 300 120 120
217 Raintree Apartments 1,396,319 300 291 180 171
218 Jeffco Plaza 1,943,316 360 354 120 114
219 Ramada Inn - Chatsworth 1,776,568 300 295 120 115
220 Preston Plaza 1,906,592 360 358 120 118
221 U.S. Storage Centers 1,893,733 360 359 120 119
222 Comfort Inn - San Jose 1,756,276 300 300 120 120
223 A-1 Mini Storage 1,605,322 300 300 120 120
224 Sandpiper Apartments 1,767,719 360 359 120 119
225 Plantation XTRA Storage 1,648,243 300 298 120 118
226 Perimeter Plaza Shopping Center 1,633,348 300 298 120 118
227 Red Oak Apartments (1O) 554,296 300 297 120 117
228 Diplomat Apartments (1O) 316,154 300 297 120 117
229 Waterston Apartments (1O) 229,930 300 297 120 117
230 Montage Apartments (1O) 216,792 300 297 120 117
231 Melroy Apartments (1O) 176,553 300 297 120 117
232 Envoy Apartments (1O) 143,706 300 297 120 117
233 Sixth & Gass Office Building 1,756,937 360 358 120 118
234 Rancho Los Amigos 1,697,920 360 357 120 117
235 Savemart Shopping Center 1,703,615 360 359 120 119
236 Glenwood Apartments 1,673,389 360 360 120 120
237 Georgian Court/Woodside Apartments 1,534,868 300 300 120 120
238 Everhart Place Apartments 1,631,612 360 359 120 119
239 West 34th Self Storage 1,508,581 300 300 120 120
240 Regency Apartments 1,511,130 300 300 120 120
241 Corona Industrial Center 1,607,926 360 359 120 119
242 North American/Lazy "R" Manufactured Housing Communities 1,577,086 360 358 120 118
243 Harmony Mobile Home Park 1,594,600 360 357 120 117
244 Dunshire Gardens Apartments (1P) 874,075 300 298 120 118
245 Alpine Gardens Apartments (1P) 329,840 300 298 120 118
246 Delvale Apartments (1P) 280,363 300 298 120 118
247 The Northwest Medical Plaza Shopping Center 1,475,957 300 297 120 117
248 Kingsley Business Center 1,588,036 360 354 120 114
249 OfficeMax 763,628 240 228 180 168
250 Rutherford Place 1,542,415 360 359 120 119
<CAPTION>
First
Interest Interest Calculation Monthly Payment
# Property Name (1) Rate (30/360 / Actual/360) Payment Date
- ------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C>
157 Parkway Shopping Center 7.1600% Actual/360 25,095.65 06/01/99
158 1600 Congress Street/343 Forest Avenue 7.8600% Actual/360 26,689.77 05/01/99
159 Scenic View Apartments 7.7600% Actual/360 24,861.97 05/01/99
160 Mustang Crossing Apartments 7.6300% Actual/360 24,076.68 06/01/99
161 Meadow Crossing Apartments 7.7500% Actual/360 25,681.18 06/01/99
162 Owens Corning Manufacturing Warehouse 7.1200% Actual/360 34,460.57 08/01/98
163 Daley Square 8.0700% Actual/360 24,375.46 07/01/99
164 Old Florida Plaza 7.8600% Actual/360 23,892.94 06/01/99
165 Arrowhead Creekside Center 7.8600% Actual/360 23,892.94 05/01/99
166 Holiday Inn - Clovis 8.8300% Actual/360 27,310.33 05/01/99
167 3005 Peachtree Road 8.0900% Actual/360 23,881.36 05/01/99
168 Hampton Inn - Columbus East 8.0000% Actual/360 26,966.83 05/01/99
169 Newport Towers 7.7300% Actual/360 22,880.98 06/01/99
170 Mont Michel Apartments 7.7500% Actual/360 25,288.73 06/01/99
171 Soniat House Hotel 8.2600% Actual/360 25,251.79 05/01/99
172 Fairview Market 7.0000% Actual/360 21,289.68 06/01/98
173 Montclaire Apartments 7.4700% Actual/360 21,960.58 05/01/99
174 Embassy Building 7.7100% Actual/360 22,123.15 04/01/99
175 Park Terrace Apartments 7.4100% 30/360 21,346.31 07/01/99
176 Westheimer Plaza Shopping Center 8.0200% Actual/360 22,620.85 04/01/99
177 129-133 West 29th Street 8.0500% Actual/360 23,253.94 07/01/99
178 Woodspear/Vista Flores Apartments 7.3600% Actual/360 20,689.59 07/01/99
179 Clarendon CVS 7.9700% Actual/360 21,950.23 05/01/99
180 A Storage Place Phases I & II 7.7300% Actual/360 22,054.97 06/01/99
181 135 Raritan Center Parkway 8.0100% Actual/360 21,225.95 07/01/99
182 The Treasury Center 8.3600% Actual/360 22,680.72 06/01/99
183 Crescent View Apartments 7.6100% Actual/360 19,852.95 06/01/99
184 Comfort Suites Intercontinental Plaza 8.2000% Actual/360 22,580.29 07/01/99
185 Cottonwood Medical & Dental Center 8.0500% Actual/360 20,643.09 05/01/99
186 Blue Bell Shopping Center 7.6700% Actual/360 19,336.26 05/01/99
187 Sun Plaza 7.9000% Actual/360 19,732.77 06/01/99
188 Kirkland Business Center 7.9600% Actual/360 20,767.54 05/01/99
189 Colima Plaza 7.7200% Actual/360 20,340.73 02/01/99
190 Kmart - Columbus 8.0300% Actual/360 19,573.80 06/01/99
191 Briarwood Mobile Home Park 7.6300% Actual/360 18,779.81 07/01/99
192 Ohio Valley Nursing Home 8.2300% Actual/360 20,874.27 03/01/99
193 Forest Edge Apartments 7.7600% Actual/360 18,945.87 04/01/99
194 Sonora Crossroads 7.9900% Actual/360 18,817.84 04/01/99
195 Crystal Springs Apartments 7.7500% Actual/360 19,260.88 06/01/99
196 Chateau Park Apartments 7.3900% Actual/360 17,638.29 05/01/99
197 Scottsdale Air Park 7.7100% Actual/360 18,019.66 05/01/99
198 Preston Royal Office Park 8.2500% Actual/360 18,781.67 05/01/99
199 Regent Place Office Building 8.1700% Actual/360 18,641.25 05/01/99
200 Dale Terrace Apartments 7.6000% Actual/360 17,475.35 04/01/99
201 Woodside Apartments 7.2900% Actual/360 17,005.86 08/01/98
202 Virginia Dare Office Building 7.9200% Actual/360 17,840.79 07/01/99
203 Rustic Ridge Apartments 7.0700% Actual/360 17,496.77 10/01/98
204 Heritage Square Retail Center 8.1800% Actual/360 18,158.73 04/01/99
205 Kessel Food Market - Flushing (1N) 7.6100% Actual/360 9,879.17 04/01/99
206 Kessel Food Market - Grand Blanc (1N) 7.6100% Actual/360 8,215.24 04/01/99
207 178-188 Middle Street 8.3300% Actual/360 19,051.28 07/01/99
208 350 Raritan Center Parkway 8.0100% Actual/360 18,539.49 07/01/99
209 El San Juan Mobile Home Park 7.3000% Actual/360 16,453.70 06/01/99
210 Meadowood Apartments 7.4100% 30/360 16,411.71 07/01/99
211 Country Club Corner Retail Center 7.8700% Actual/360 17,030.98 04/01/99
212 Vagabond Apartments 8.0900% Actual/360 18,083.56 05/01/99
213 Esprit Office Building 7.7300% Actual/360 16,610.16 04/01/99
214 Mission Plaza 7.7900% Actual/360 16,181.51 05/01/99
215 Broussard Village Shopping Center 7.7000% Actual/360 16,005.96 06/01/99
216 Another Attic Self Storage 7.8600% Actual/360 17,081.46 07/01/99
217 Raintree Apartments 7.0700% Actual/360 15,647.52 10/01/98
218 Jeffco Plaza 8.4500% Actual/360 16,455.50 01/01/99
219 Ramada Inn - Chatsworth 8.0900% Actual/360 16,722.44 02/01/99
220 Preston Plaza 8.1200% Actual/360 15,770.63 05/01/99
221 U.S. Storage Centers 7.8900% Actual/360 15,408.07 06/01/99
222 Comfort Inn - San Jose 8.5000% Actual/360 16,909.77 07/01/99
223 A-1 Mini Storage 7.7600% 30/360 15,119.71 07/01/99
224 Sandpiper Apartments 7.5000% Actual/360 13,984.29 06/01/99
225 Plantation XTRA Storage 7.9800% Actual/360 15,409.84 05/01/99
226 Perimeter Plaza Shopping Center 7.6700% Actual/360 15,001.69 05/01/99
227 Red Oak Apartments (1O) 7.8500% Actual/360 5,142.87 04/01/99
228 Diplomat Apartments (1O) 7.8500% Actual/360 2,933.34 04/01/99
229 Waterston Apartments (1O) 7.8500% Actual/360 2,133.34 04/01/99
230 Montage Apartments (1O) 7.8500% Actual/360 2,011.43 04/01/99
231 Melroy Apartments (1O) 7.8500% Actual/360 1,638.10 04/01/99
232 Envoy Apartments (1O) 7.8500% Actual/360 1,333.34 04/01/99
233 Sixth & Gass Office Building 7.8900% Actual/360 14,297.12 05/01/99
234 Rancho Los Amigos 7.5200% Actual/360 13,451.22 04/01/99
235 Savemart Shopping Center 8.0200% Actual/360 13,990.08 06/01/99
236 Glenwood Apartments 7.7900% Actual/360 13,520.55 07/01/99
237 Georgian Court/Woodside Apartments 8.3300% Actual/360 14,637.73 07/01/99
238 Everhart Place Apartments 7.6300% Actual/360 13,029.73 06/01/99
239 West 34th Self Storage 7.8600% Actual/360 14,008.32 07/01/99
240 Regency Apartments 8.0500% Actual/360 14,184.90 07/01/99
241 Corona Industrial Center 7.9300% Actual/360 13,120.03 06/01/99
242 North American/Lazy "R" Manufactured Housing Communities 7.9400% 30/360 13,132.55 05/01/99
243 Harmony Mobile Home Park 7.5900% Actual/360 12,696.98 04/01/99
244 Dunshire Gardens Apartments (1P) 8.0000% Actual/360 8,181.25 05/01/99
245 Alpine Gardens Apartments (1P) 8.0000% Actual/360 3,087.26 05/01/99
246 Delvale Apartments (1P) 8.0000% Actual/360 2,624.18 05/01/99
247 The Northwest Medical Plaza Shopping Center 7.8000% Actual/360 13,655.06 04/01/99
248 Kingsley Business Center 8.1300% Actual/360 13,148.40 01/01/99
249 OfficeMax 7.4000% Actual/360 14,390.81 07/01/98
250 Rutherford Place 7.9700% Actual/360 12,621.38 06/01/99
<CAPTION>
Maturity Prepayment Provision
# Property Name (1) Date ARD (9) Seasoning as of Origination (10)
- --------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C>
157 Parkway Shopping Center 05/01/09 1 L (9.67), O (0.33)
158 1600 Congress Street/343 Forest Avenue 04/01/09 2 L (9.5), O (0.5)
159 Scenic View Apartments 04/01/09 2 L (9.75), O (0.25)
160 Mustang Crossing Apartments 05/01/09 1 L (9.5), O (0.5)
161 Meadow Crossing Apartments 05/01/09 1 L (9.5), O (0.5)
162 Owens Corning Manufacturing Warehouse 12/01/09 11 L (11.17), O (0.25)
163 Daley Square 06/01/09 0 L (9.5), O (0.5)
164 Old Florida Plaza 05/01/09 1 L (9.67), O (0.33)
165 Arrowhead Creekside Center 04/01/09 2 L (9.67), O (0.33)
166 Holiday Inn - Clovis 04/01/09 2 L (9.67), O (0.33)
167 3005 Peachtree Road 04/01/09 2 L (9.75), O (0.25)
168 Hampton Inn - Columbus East 04/01/09 2 L (9.75), O (0.25)
169 Newport Towers 05/01/09 1 L (9.75), O (0.25)
170 Mont Michel Apartments 05/01/09 1 L (9.5), O (0.5)
171 Soniat House Hotel 04/01/09 2 L (9.75), O (0.25)
172 Fairview Market 05/01/28 05/01/18 13 L (19.75), O (0.25)
173 Montclaire Apartments 04/01/09 2 L (9.5), O (0.5)
174 Embassy Building 03/01/09 3 L (9.75), O (0.25)
175 Park Terrace Apartments 06/01/09 0 L (9.5), O (0.5)
176 Westheimer Plaza Shopping Center 03/01/09 3 L (9.75), O (0.25)
177 129-133 West 29th Street 06/01/09 0 L (9.67), O (0.33)
178 Woodspear/Vista Flores Apartments 06/01/09 0 L (9.75), O (0.25)
179 Clarendon CVS 04/01/09 2 L (9.75), O (0.25)
180 A Storage Place Phases I & II 05/01/09 1 L (9.75), O (0.25)
181 135 Raritan Center Parkway 06/01/09 0 L (9.5), O (0.5)
182 The Treasury Center 05/01/09 1 L (9.67), O (0.33)
183 Crescent View Apartments 05/01/09 1 L (9.5), O (0.5)
184 Comfort Suites Intercontinental Plaza 06/01/09 0 L (9.75), O (0.25)
185 Cottonwood Medical & Dental Center 04/01/09 2 L (9.67), O (0.33)
186 Blue Bell Shopping Center 04/01/09 2 L (9.67), O (0.33)
187 Sun Plaza 05/01/09 1 L (9.75), O (0.25)
188 Kirkland Business Center 04/01/09 2 L (9.5), O (0.5)
189 Colima Plaza 01/01/09 5 L (9.67), O (0.33)
190 Kmart - Columbus 05/01/09 1 L (9.75), O (0.25)
191 Briarwood Mobile Home Park 06/01/09 0 L (9.25), O (0.75)
192 Ohio Valley Nursing Home 02/01/09 4 L (9.67), O (0.33)
193 Forest Edge Apartments 03/01/09 3 L (9.75), O (0.25)
194 Sonora Crossroads 03/01/09 3 L (9.75), O (0.25)
195 Crystal Springs Apartments 05/01/09 1 L (9.5), O (0.5)
196 Chateau Park Apartments 04/01/09 2 L (9.5), O (0.5)
197 Scottsdale Air Park 04/01/09 2 L (9.5), O (0.5)
198 Preston Royal Office Park 04/01/09 2 L (9.75), O (0.25)
199 Regent Place Office Building 04/01/09 2 L (9.67), O (0.33)
200 Dale Terrace Apartments 03/01/09 3 L (9.5), O (0.5)
201 Woodside Apartments 07/01/08 11 L (9.67), O (0.33)
202 Virginia Dare Office Building 06/01/09 0 L (9.5), O (0.5)
203 Rustic Ridge Apartments 09/01/23 09/01/13 9 L (14.75), O (0.25)
204 Heritage Square Retail Center 03/01/09 3 L (9.75), O (0.25)
205 Kessel Food Market - Flushing (1N) 03/01/09 3 L (9.5), O (0.5)
206 Kessel Food Market - Grand Blanc (1N) 03/01/09 3 L (9.5), O (0.5)
207 178-188 Middle Street 06/01/09 0 L (9.5), O (0.5)
208 350 Raritan Center Parkway 06/01/09 0 L (9.5), O (0.5)
209 El San Juan Mobile Home Park 05/01/09 1 L (9.5), O (0.5)
210 Meadowood Apartments 06/01/09 0 L (9.5), O (0.5)
211 Country Club Corner Retail Center 03/01/09 3 L (9.75), O (0.25)
212 Vagabond Apartments 04/01/24 2 L (24.5), O (0.5)
213 Esprit Office Building 03/01/09 3 L (9.75), O (0.25)
214 Mission Plaza 04/01/14 2 L (14.5), O (0.5)
215 Broussard Village Shopping Center 05/01/09 1 L (9.67), O (0.33)
216 Another Attic Self Storage 06/01/09 0 L (9.75), O (0.25)
217 Raintree Apartments 09/01/23 09/01/13 9 L (14.75), O (0.25)
218 Jeffco Plaza 12/01/08 6 L (9.42), O (0.58)
219 Ramada Inn - Chatsworth 01/01/09 5 L (9.67), O (0.33)
220 Preston Plaza 04/01/09 2 L (9.75), O (0.25)
221 U.S. Storage Centers 05/01/09 1 L (9.75), O (0.25)
222 Comfort Inn - San Jose 06/01/09 0 L (9.5), O (0.5)
223 A-1 Mini Storage 06/01/09 0 L (9.5), O (0.5)
224 Sandpiper Apartments 05/01/09 1 L (9.5), O (0.5)
225 Plantation XTRA Storage 04/01/09 2 L (9.75), O (0.25)
226 Perimeter Plaza Shopping Center 04/01/09 2 L (9.5), O (0.5)
227 Red Oak Apartments (1O) 03/01/09 3 L (9.5), O (0.5)
228 Diplomat Apartments (1O) 03/01/09 3 L (9.5), O (0.5)
229 Waterston Apartments (1O) 03/01/09 3 L (9.5), O (0.5)
230 Montage Apartments (1O) 03/01/09 3 L (9.5), O (0.5)
231 Melroy Apartments (1O) 03/01/09 3 L (9.5), O (0.5)
232 Envoy Apartments (1O) 03/01/09 3 L (9.5), O (0.5)
233 Sixth & Gass Office Building 04/01/09 2 L (9.75), O (0.25)
234 Rancho Los Amigos 03/01/09 3 L (9.75), O (0.25)
235 Savemart Shopping Center 05/01/09 1 L (9.75), O (0.25)
236 Glenwood Apartments 06/01/09 0 L (9.5), O (0.5)
237 Georgian Court/Woodside Apartments 06/01/09 0 L (9.5), O (0.5)
238 Everhart Place Apartments 05/01/09 1 L (9.75), O (0.25)
239 West 34th Self Storage 06/01/09 0 L (9.75), O (0.25)
240 Regency Apartments 06/01/09 0 L (9.5), O (0.5)
241 Corona Industrial Center 05/01/09 1 L (9.67), O (0.33)
242 North American/Lazy "R" Manufactured Housing Communities 04/01/09 2 L (9.25), O (0.75)
243 Harmony Mobile Home Park 03/01/09 3 L (9.5), O (0.5)
244 Dunshire Gardens Apartments (1P) 04/01/09 2 L (9.5), O (0.5)
245 Alpine Gardens Apartments (1P) 04/01/09 2 L (9.5), O (0.5)
246 Delvale Apartments (1P) 04/01/09 2 L (9.5), O (0.5)
247 The Northwest Medical Plaza Shopping Center 03/01/09 3 L (9.5), O (0.5)
248 Kingsley Business Center 12/01/08 6 L (9.67), O (0.33)
249 OfficeMax 06/01/18 06/01/13 12 L (14.75), O (0.25)
250 Rutherford Place 05/01/09 1 L (9.5), O (0.5)
<CAPTION>
Original
Original Yield Original
Lockout Maintenance Open Lockout
Defeasance Period Period Period Expiration
# Property Name (1) Option (11) (Months) (Months) (Months) Date
- -----------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C>
157 Parkway Shopping Center Yes 116 0 4 01/01/09
158 1600 Congress Street/343 Forest Avenue Yes 114 0 6 10/01/08
159 Scenic View Apartments Yes 117 0 3 01/01/09
160 Mustang Crossing Apartments Yes 114 0 6 11/01/08
161 Meadow Crossing Apartments Yes 114 0 6 11/01/08
162 Owens Corning Manufacturing Warehouse Yes 134 0 3 09/01/09
163 Daley Square Yes 114 0 6 12/01/08
164 Old Florida Plaza Yes 116 0 4 01/01/09
165 Arrowhead Creekside Center Yes 116 0 4 12/01/08
166 Holiday Inn - Clovis Yes 116 0 4 12/01/08
167 3005 Peachtree Road Yes 117 0 3 01/01/09
168 Hampton Inn - Columbus East Yes 117 0 3 01/01/09
169 Newport Towers Yes 117 0 3 02/01/09
170 Mont Michel Apartments Yes 114 0 6 11/01/08
171 Soniat House Hotel Yes 117 0 3 01/01/09
172 Fairview Market Yes 237 0 3 02/01/18
173 Montclaire Apartments Yes 114 0 6 10/01/08
174 Embassy Building Yes 117 0 3 12/01/08
175 Park Terrace Apartments Yes 114 0 6 12/01/08
176 Westheimer Plaza Shopping Center Yes 117 0 3 12/01/08
177 129-133 West 29th Street Yes 116 0 4 02/01/09
178 Woodspear/Vista Flores Apartments Yes 117 0 3 03/01/09
179 Clarendon CVS Yes 117 0 3 01/01/09
180 A Storage Place Phases I & II Yes 117 0 3 02/01/09
181 135 Raritan Center Parkway Yes 114 0 6 12/01/08
182 The Treasury Center Yes 116 0 4 01/01/09
183 Crescent View Apartments Yes 114 0 6 11/01/08
184 Comfort Suites Intercontinental Plaza Yes 117 0 3 03/01/09
185 Cottonwood Medical & Dental Center Yes 116 0 4 12/01/08
186 Blue Bell Shopping Center Yes 116 0 4 12/01/08
187 Sun Plaza Yes 117 0 3 02/01/09
188 Kirkland Business Center Yes 114 0 6 10/01/08
189 Colima Plaza Yes 116 0 4 09/01/08
190 Kmart - Columbus Yes 117 0 3 02/01/09
191 Briarwood Mobile Home Park Yes 111 0 9 09/01/08
192 Ohio Valley Nursing Home Yes 116 0 4 10/01/08
193 Forest Edge Apartments Yes 117 0 3 12/01/08
194 Sonora Crossroads Yes 117 0 3 12/01/08
195 Crystal Springs Apartments Yes 114 0 6 11/01/08
196 Chateau Park Apartments Yes 114 0 6 10/01/08
197 Scottsdale Air Park Yes 114 0 6 10/01/08
198 Preston Royal Office Park Yes 117 0 3 01/01/09
199 Regent Place Office Building Yes 116 0 4 12/01/08
200 Dale Terrace Apartments Yes 114 0 6 09/01/08
201 Woodside Apartments Yes 116 0 4 03/01/08
202 Virginia Dare Office Building Yes 114 0 6 12/01/08
203 Rustic Ridge Apartments Yes 177 0 3 06/01/13
204 Heritage Square Retail Center Yes 117 0 3 12/01/08
205 Kessel Food Market - Flushing (1N) Yes 114 0 6 09/01/08
206 Kessel Food Market - Grand Blanc (1N) Yes 114 0 6 09/01/08
207 178-188 Middle Street Yes 114 0 6 12/01/08
208 350 Raritan Center Parkway Yes 114 0 6 12/01/08
209 El San Juan Mobile Home Park Yes 114 0 6 11/01/08
210 Meadowood Apartments Yes 114 0 6 12/01/08
211 Country Club Corner Retail Center Yes 117 0 3 12/01/08
212 Vagabond Apartments Yes 294 0 6 10/01/23
213 Esprit Office Building Yes 117 0 3 12/01/08
214 Mission Plaza Yes 174 0 6 10/01/13
215 Broussard Village Shopping Center Yes 116 0 4 01/01/09
216 Another Attic Self Storage Yes 117 0 3 03/01/09
217 Raintree Apartments Yes 177 0 3 06/01/13
218 Jeffco Plaza Yes 113 0 7 05/01/08
219 Ramada Inn - Chatsworth Yes 116 0 4 09/01/08
220 Preston Plaza Yes 117 0 3 01/01/09
221 U.S. Storage Centers Yes 117 0 3 02/01/09
222 Comfort Inn - San Jose Yes 114 0 6 12/01/08
223 A-1 Mini Storage Yes 114 0 6 12/01/08
224 Sandpiper Apartments Yes 114 0 6 11/01/08
225 Plantation XTRA Storage Yes 117 0 3 01/01/09
226 Perimeter Plaza Shopping Center Yes 114 0 6 10/01/08
227 Red Oak Apartments (1O) Yes 114 0 6 09/01/08
228 Diplomat Apartments (1O) Yes 114 0 6 09/01/08
229 Waterston Apartments (1O) Yes 114 0 6 09/01/08
230 Montage Apartments (1O) Yes 114 0 6 09/01/08
231 Melroy Apartments (1O) Yes 114 0 6 09/01/08
232 Envoy Apartments (1O) Yes 114 0 6 09/01/08
233 Sixth & Gass Office Building Yes 117 0 3 01/01/09
234 Rancho Los Amigos Yes 117 0 3 12/01/08
235 Savemart Shopping Center Yes 117 0 3 02/01/09
236 Glenwood Apartments Yes 114 0 6 12/01/08
237 Georgian Court/Woodside Apartments Yes 114 0 6 12/01/08
238 Everhart Place Apartments Yes 117 0 3 02/01/09
239 West 34th Self Storage Yes 117 0 3 03/01/09
240 Regency Apartments Yes 114 0 6 12/01/08
241 Corona Industrial Center Yes 116 0 4 01/01/09
242 North American/Lazy "R" Manufactured Housing Communities Yes 111 0 9 07/01/08
243 Harmony Mobile Home Park Yes 114 0 6 09/01/08
244 Dunshire Gardens Apartments (1P) Yes 114 0 6 10/01/08
245 Alpine Gardens Apartments (1P) Yes 114 0 6 10/01/08
246 Delvale Apartments (1P) Yes 114 0 6 10/01/08
247 The Northwest Medical Plaza Shopping Center Yes 114 0 6 09/01/08
248 Kingsley Business Center Yes 116 0 4 08/01/08
249 OfficeMax Yes 177 0 3 03/01/13
250 Rutherford Place Yes 114 0 6 11/01/08
<CAPTION>
Yield
Maintenance
Expiration Hotel Utilities Elevator
# Property Name (1) Date Franchise Tenant Pays (Y/N)
- ------------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C>
157 Parkway Shopping Center N/A N/A N/A N/A
158 1600 Congress Street/343 Forest Avenue N/A N/A N/A N/A
159 Scenic View Apartments N/A N/A Electric/Gas 0
160 Mustang Crossing Apartments N/A N/A Electric 0
161 Meadow Crossing Apartments N/A N/A Electric 0
162 Owens Corning Manufacturing Warehouse N/A N/A N/A N/A
163 Daley Square N/A N/A N/A N/A
164 Old Florida Plaza N/A N/A N/A N/A
165 Arrowhead Creekside Center N/A N/A N/A N/A
166 Holiday Inn - Clovis N/A Holiday Inn N/A N/A
167 3005 Peachtree Road N/A N/A N/A N/A
168 Hampton Inn - Columbus East N/A Hampton Inn N/A N/A
169 Newport Towers N/A N/A Electric 2
170 Mont Michel Apartments N/A N/A None 0
171 Soniat House Hotel N/A N/A N/A N/A
172 Fairview Market N/A N/A N/A N/A
173 Montclaire Apartments N/A N/A Electric 0
174 Embassy Building N/A N/A N/A N/A
175 Park Terrace Apartments N/A N/A Electric/Gas 0
176 Westheimer Plaza Shopping Center N/A N/A N/A N/A
177 129-133 West 29th Street N/A N/A N/A N/A
178 Woodspear/Vista Flores Apartments N/A N/A Electric/Gas 0
179 Clarendon CVS N/A N/A N/A N/A
180 A Storage Place Phases I & II N/A N/A N/A N/A
181 135 Raritan Center Parkway N/A N/A N/A N/A
182 The Treasury Center N/A N/A N/A N/A
183 Crescent View Apartments N/A N/A Electric 0
184 Comfort Suites Intercontinental Plaza N/A Comfort Suites N/A N/A
185 Cottonwood Medical & Dental Center N/A N/A N/A N/A
186 Blue Bell Shopping Center N/A N/A N/A N/A
187 Sun Plaza N/A N/A N/A N/A
188 Kirkland Business Center N/A N/A N/A N/A
189 Colima Plaza N/A N/A N/A N/A
190 Kmart - Columbus N/A N/A N/A N/A
191 Briarwood Mobile Home Park N/A N/A N/A N/A
192 Ohio Valley Nursing Home N/A N/A N/A N/A
193 Forest Edge Apartments N/A N/A Electric 0
194 Sonora Crossroads N/A N/A N/A N/A
195 Crystal Springs Apartments N/A N/A None 0
196 Chateau Park Apartments N/A N/A Electric 1
197 Scottsdale Air Park N/A N/A N/A N/A
198 Preston Royal Office Park N/A N/A N/A N/A
199 Regent Place Office Building N/A N/A N/A N/A
200 Dale Terrace Apartments N/A N/A Electric 0
201 Woodside Apartments N/A N/A Electric 0
202 Virginia Dare Office Building N/A N/A N/A N/A
203 Rustic Ridge Apartments N/A N/A Electric/Gas/Water/Sewer 0
204 Heritage Square Retail Center N/A N/A N/A N/A
205 Kessel Food Market - Flushing (1N) N/A N/A N/A N/A
206 Kessel Food Market - Grand Blanc (1N) N/A N/A N/A N/A
207 178-188 Middle Street N/A N/A N/A N/A
208 350 Raritan Center Parkway N/A N/A N/A N/A
209 El San Juan Mobile Home Park N/A N/A N/A N/A
210 Meadowood Apartments N/A N/A Electric/Gas 0
211 Country Club Corner Retail Center N/A N/A N/A N/A
212 Vagabond Apartments N/A N/A Electric 0
213 Esprit Office Building N/A N/A N/A N/A
214 Mission Plaza N/A N/A N/A N/A
215 Broussard Village Shopping Center N/A N/A N/A N/A
216 Another Attic Self Storage N/A N/A N/A N/A
217 Raintree Apartments N/A N/A Electric/Gas/Water/Sewer 0
218 Jeffco Plaza N/A N/A N/A N/A
219 Ramada Inn - Chatsworth N/A Ramada Inn N/A N/A
220 Preston Plaza N/A N/A N/A N/A
221 U.S. Storage Centers N/A N/A N/A N/A
222 Comfort Inn - San Jose N/A Comfort Inn N/A N/A
223 A-1 Mini Storage N/A N/A N/A N/A
224 Sandpiper Apartments N/A N/A Electric 0
225 Plantation XTRA Storage N/A N/A N/A N/A
226 Perimeter Plaza Shopping Center N/A N/A N/A N/A
227 Red Oak Apartments (1O) N/A N/A Electric 0
228 Diplomat Apartments (1O) N/A N/A Electric/Gas 0
229 Waterston Apartments (1O) N/A N/A Electric 0
230 Montage Apartments (1O) N/A N/A Electric/Gas 0
231 Melroy Apartments (1O) N/A N/A Electric/Gas 0
232 Envoy Apartments (1O) N/A N/A Electric/Gas 0
233 Sixth & Gass Office Building N/A N/A N/A N/A
234 Rancho Los Amigos N/A N/A N/A N/A
235 Savemart Shopping Center N/A N/A N/A N/A
236 Glenwood Apartments N/A N/A Electric 0
237 Georgian Court/Woodside Apartments N/A N/A None 0
238 Everhart Place Apartments N/A N/A Electric 0
239 West 34th Self Storage N/A N/A N/A N/A
240 Regency Apartments N/A N/A Electric/Gas 1
241 Corona Industrial Center N/A N/A N/A N/A
242 North American/Lazy "R" Manufactured Housing Communities N/A N/A N/A N/A
243 Harmony Mobile Home Park N/A N/A N/A N/A
244 Dunshire Gardens Apartments (1P) N/A N/A Electric/Gas 0
245 Alpine Gardens Apartments (1P) N/A N/A Electric/Gas 0
246 Delvale Apartments (1P) N/A N/A Electric/Gas 0
247 The Northwest Medical Plaza Shopping Center N/A N/A N/A N/A
248 Kingsley Business Center N/A N/A N/A N/A
249 OfficeMax N/A N/A N/A N/A
250 Rutherford Place N/A N/A N/A N/A
<CAPTION>
Subject Subject Subject Subject Subject
Studio Studio Studio 1 BR 1 BR
# Property Name (1) Units Avg. Rent Max. Rent Units Avg. Rent
- --------------------------------------------------------------------------------------------------------------------------------
<S> <C>
157 Parkway Shopping Center N/A N/A N/A N/A N/A
158 1600 Congress Street/343 Forest Avenue N/A N/A N/A N/A N/A
159 Scenic View Apartments N/A N/A N/A 16 $460
160 Mustang Crossing Apartments N/A N/A N/A 120 $341
161 Meadow Crossing Apartments N/A N/A N/A 151 $454
162 Owens Corning Manufacturing Warehouse N/A N/A N/A N/A N/A
163 Daley Square N/A N/A N/A N/A N/A
164 Old Florida Plaza N/A N/A N/A N/A N/A
165 Arrowhead Creekside Center N/A N/A N/A N/A N/A
166 Holiday Inn - Clovis N/A N/A N/A N/A N/A
167 3005 Peachtree Road N/A N/A N/A N/A N/A
168 Hampton Inn - Columbus East N/A N/A N/A N/A N/A
169 Newport Towers 3 $440 $440 76 $506
170 Mont Michel Apartments 6 $377 $385 114 $409
171 Soniat House Hotel N/A N/A N/A N/A N/A
172 Fairview Market N/A N/A N/A N/A N/A
173 Montclaire Apartments N/A N/A N/A 69 $426
174 Embassy Building N/A N/A N/A N/A N/A
175 Park Terrace Apartments N/A N/A N/A N/A N/A
176 Westheimer Plaza Shopping Center N/A N/A N/A N/A N/A
177 129-133 West 29th Street N/A N/A N/A N/A N/A
178 Woodspear/Vista Flores Apartments N/A N/A N/A N/A N/A
179 Clarendon CVS N/A N/A N/A N/A N/A
180 A Storage Place Phases I & II N/A N/A N/A N/A N/A
181 135 Raritan Center Parkway N/A N/A N/A N/A N/A
182 The Treasury Center N/A N/A N/A N/A N/A
183 Crescent View Apartments 20 $440 $475 34 $499
184 Comfort Suites Intercontinental Plaza N/A N/A N/A N/A N/A
185 Cottonwood Medical & Dental Center N/A N/A N/A N/A N/A
186 Blue Bell Shopping Center N/A N/A N/A N/A N/A
187 Sun Plaza N/A N/A N/A N/A N/A
188 Kirkland Business Center N/A N/A N/A N/A N/A
189 Colima Plaza N/A N/A N/A N/A N/A
190 Kmart - Columbus N/A N/A N/A N/A N/A
191 Briarwood Mobile Home Park N/A N/A N/A N/A N/A
192 Ohio Valley Nursing Home N/A N/A N/A N/A N/A
193 Forest Edge Apartments 28 $337 $368 92 $398
194 Sonora Crossroads N/A N/A N/A N/A N/A
195 Crystal Springs Apartments N/A N/A N/A 38 $546
196 Chateau Park Apartments 2 $385 $390 68 $452
197 Scottsdale Air Park N/A N/A N/A N/A N/A
198 Preston Royal Office Park N/A N/A N/A N/A N/A
199 Regent Place Office Building N/A N/A N/A N/A N/A
200 Dale Terrace Apartments N/A N/A N/A 10 $473
201 Woodside Apartments N/A N/A N/A 136 $296
202 Virginia Dare Office Building N/A N/A N/A N/A N/A
203 Rustic Ridge Apartments N/A N/A N/A N/A N/A
204 Heritage Square Retail Center N/A N/A N/A N/A N/A
205 Kessel Food Market - Flushing (1N) N/A N/A N/A N/A N/A
206 Kessel Food Market - Grand Blanc (1N) N/A N/A N/A N/A N/A
207 178-188 Middle Street N/A N/A N/A N/A N/A
208 350 Raritan Center Parkway N/A N/A N/A N/A N/A
209 El San Juan Mobile Home Park N/A N/A N/A N/A N/A
210 Meadowood Apartments N/A N/A N/A N/A N/A
211 Country Club Corner Retail Center N/A N/A N/A N/A N/A
212 Vagabond Apartments N/A N/A N/A 51 $705
213 Esprit Office Building N/A N/A N/A N/A N/A
214 Mission Plaza N/A N/A N/A N/A N/A
215 Broussard Village Shopping Center N/A N/A N/A N/A N/A
216 Another Attic Self Storage N/A N/A N/A N/A N/A
217 Raintree Apartments N/A N/A N/A N/A N/A
218 Jeffco Plaza N/A N/A N/A N/A N/A
219 Ramada Inn - Chatsworth N/A N/A N/A N/A N/A
220 Preston Plaza N/A N/A N/A N/A N/A
221 U.S. Storage Centers N/A N/A N/A N/A N/A
222 Comfort Inn - San Jose N/A N/A N/A N/A N/A
223 A-1 Mini Storage N/A N/A N/A N/A N/A
224 Sandpiper Apartments N/A N/A N/A 24 $473
225 Plantation XTRA Storage N/A N/A N/A N/A N/A
226 Perimeter Plaza Shopping Center N/A N/A N/A N/A N/A
227 Red Oak Apartments (1O) N/A N/A N/A 38 $439
228 Diplomat Apartments (1O) N/A N/A N/A 13 $590
229 Waterston Apartments (1O) N/A N/A N/A 16 $446
230 Montage Apartments (1O) N/A N/A N/A 14 $488
231 Melroy Apartments (1O) N/A N/A N/A 12 $447
232 Envoy Apartments (1O) N/A N/A N/A 10 $466
233 Sixth & Gass Office Building N/A N/A N/A N/A N/A
234 Rancho Los Amigos N/A N/A N/A N/A N/A
235 Savemart Shopping Center N/A N/A N/A N/A N/A
236 Glenwood Apartments N/A N/A N/A 40 $511
237 Georgian Court/Woodside Apartments 71 $328 $400 36 $538
238 Everhart Place Apartments N/A N/A N/A 16 $425
239 West 34th Self Storage N/A N/A N/A N/A N/A
240 Regency Apartments N/A N/A N/A 53 $462
241 Corona Industrial Center N/A N/A N/A N/A N/A
242 North American/Lazy "R" Manufactured Housing Communities N/A N/A N/A N/A N/A
243 Harmony Mobile Home Park N/A N/A N/A N/A N/A
244 Dunshire Gardens Apartments (1P) N/A N/A N/A 8 $449
245 Alpine Gardens Apartments (1P) 2 $333 $335 7 $393
246 Delvale Apartments (1P) N/A N/A N/A 5 $393
247 The Northwest Medical Plaza Shopping Center N/A N/A N/A N/A N/A
248 Kingsley Business Center N/A N/A N/A N/A N/A
249 OfficeMax N/A N/A N/A N/A N/A
250 Rutherford Place N/A N/A N/A N/A N/A
<CAPTION>
Subject Subject Subject Subject Subject Subject
1 BR 2 BR 2 BR 2 BR 3 BR 3 BR
# Property Name (1) Max. Rent Units Avg. Rent Max. Rent Units Avg. Rent
- -----------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C> <C>
157 Parkway Shopping Center N/A N/A N/A N/A N/A N/A
158 1600 Congress Street/343 Forest Avenue N/A N/A N/A N/A N/A N/A
159 Scenic View Apartments $460 140 $495 $525 N/A N/A
160 Mustang Crossing Apartments $380 88 $452 $500 24 $546
161 Meadow Crossing Apartments $525 26 $623 $670 N/A N/A
162 Owens Corning Manufacturing Warehouse N/A N/A N/A N/A N/A N/A
163 Daley Square N/A N/A N/A N/A N/A N/A
164 Old Florida Plaza N/A N/A N/A N/A N/A N/A
165 Arrowhead Creekside Center N/A N/A N/A N/A N/A N/A
166 Holiday Inn - Clovis N/A N/A N/A N/A N/A N/A
167 3005 Peachtree Road N/A N/A N/A N/A N/A N/A
168 Hampton Inn - Columbus East N/A N/A N/A N/A N/A N/A
169 Newport Towers $520 38 $637 $775 18 $757
170 Mont Michel Apartments $440 36 $566 $585 1 $1,200
171 Soniat House Hotel N/A N/A N/A N/A N/A N/A
172 Fairview Market N/A N/A N/A N/A N/A N/A
173 Montclaire Apartments $445 52 $526 $545 4 $665
174 Embassy Building N/A N/A N/A N/A N/A N/A
175 Park Terrace Apartments N/A 53 $792 $825 11 $979
176 Westheimer Plaza Shopping Center N/A N/A N/A N/A N/A N/A
177 129-133 West 29th Street N/A N/A N/A N/A N/A N/A
178 Woodspear/Vista Flores Apartments N/A 88 $592 $635 N/A N/A
179 Clarendon CVS N/A N/A N/A N/A N/A N/A
180 A Storage Place Phases I & II N/A N/A N/A N/A N/A N/A
181 135 Raritan Center Parkway N/A N/A N/A N/A N/A N/A
182 The Treasury Center N/A N/A N/A N/A N/A N/A
183 Crescent View Apartments $550 51 $633 $763 N/A N/A
184 Comfort Suites Intercontinental Plaza N/A N/A N/A N/A N/A N/A
185 Cottonwood Medical & Dental Center N/A N/A N/A N/A N/A N/A
186 Blue Bell Shopping Center N/A N/A N/A N/A N/A N/A
187 Sun Plaza N/A N/A N/A N/A N/A N/A
188 Kirkland Business Center N/A N/A N/A N/A N/A N/A
189 Colima Plaza N/A N/A N/A N/A N/A N/A
190 Kmart - Columbus N/A N/A N/A N/A N/A N/A
191 Briarwood Mobile Home Park N/A N/A N/A N/A N/A N/A
192 Ohio Valley Nursing Home N/A N/A N/A N/A N/A N/A
193 Forest Edge Apartments $458 12 $532 $582 N/A N/A
194 Sonora Crossroads N/A N/A N/A N/A N/A N/A
195 Crystal Springs Apartments $590 59 $617 $680 3 $665
196 Chateau Park Apartments $475 52 $570 $600 N/A N/A
197 Scottsdale Air Park N/A N/A N/A N/A N/A N/A
198 Preston Royal Office Park N/A N/A N/A N/A N/A N/A
199 Regent Place Office Building N/A N/A N/A N/A N/A N/A
200 Dale Terrace Apartments $475 126 $552 $710 N/A N/A
201 Woodside Apartments $550 57 $299 $505 1 $415
202 Virginia Dare Office Building N/A N/A N/A N/A N/A N/A
203 Rustic Ridge Apartments N/A 20 $447 $495 64 $536
204 Heritage Square Retail Center N/A N/A N/A N/A N/A N/A
205 Kessel Food Market - Flushing (1N) N/A N/A N/A N/A N/A N/A
206 Kessel Food Market - Grand Blanc (1N) N/A N/A N/A N/A N/A N/A
207 178-188 Middle Street N/A N/A N/A N/A N/A N/A
208 350 Raritan Center Parkway N/A N/A N/A N/A N/A N/A
209 El San Juan Mobile Home Park N/A N/A N/A N/A N/A N/A
210 Meadowood Apartments N/A 24 $929 $960 20 $1,059
211 Country Club Corner Retail Center N/A N/A N/A N/A N/A N/A
212 Vagabond Apartments $755 N/A N/A N/A N/A N/A
213 Esprit Office Building N/A N/A N/A N/A N/A N/A
214 Mission Plaza N/A N/A N/A N/A N/A N/A
215 Broussard Village Shopping Center N/A N/A N/A N/A N/A N/A
216 Another Attic Self Storage N/A N/A N/A N/A N/A N/A
217 Raintree Apartments N/A 62 $535 $585 10 $644
218 Jeffco Plaza N/A N/A N/A N/A N/A N/A
219 Ramada Inn - Chatsworth N/A N/A N/A N/A N/A N/A
220 Preston Plaza N/A N/A N/A N/A N/A N/A
221 U.S. Storage Centers N/A N/A N/A N/A N/A N/A
222 Comfort Inn - San Jose N/A N/A N/A N/A N/A N/A
223 A-1 Mini Storage N/A N/A N/A N/A N/A N/A
224 Sandpiper Apartments $500 42 $580 $600 N/A N/A
225 Plantation XTRA Storage N/A N/A N/A N/A N/A N/A
226 Perimeter Plaza Shopping Center N/A N/A N/A N/A N/A N/A
227 Red Oak Apartments (1O) $450 N/A N/A N/A N/A N/A
228 Diplomat Apartments (1O) $735 N/A N/A N/A N/A N/A
229 Waterston Apartments (1O) $450 N/A N/A N/A N/A N/A
230 Montage Apartments (1O) $530 N/A N/A N/A N/A N/A
231 Melroy Apartments (1O) $495 N/A N/A N/A N/A N/A
232 Envoy Apartments (1O) $495 N/A N/A N/A N/A N/A
233 Sixth & Gass Office Building N/A N/A N/A N/A N/A N/A
234 Rancho Los Amigos N/A N/A N/A N/A N/A N/A
235 Savemart Shopping Center N/A N/A N/A N/A N/A N/A
236 Glenwood Apartments $635 20 $639 $725 N/A N/A
237 Georgian Court/Woodside Apartments $845 18 $823 $850 4 $880
238 Everhart Place Apartments $425 75 $507 $550 13 $620
239 West 34th Self Storage N/A N/A N/A N/A N/A N/A
240 Regency Apartments $545 15 $641 $685 N/A N/A
241 Corona Industrial Center N/A N/A N/A N/A N/A N/A
242 North American/Lazy "R" Manufactured Housing Communities N/A N/A N/A N/A N/A N/A
243 Harmony Mobile Home Park N/A N/A N/A N/A N/A N/A
244 Dunshire Gardens Apartments (1P) $450 40 $497 $530 N/A N/A
245 Alpine Gardens Apartments (1P) $415 14 $436 $455 N/A N/A
246 Delvale Apartments (1P) $400 34 $419 $450 N/A N/A
247 The Northwest Medical Plaza Shopping Center N/A N/A N/A N/A N/A N/A
248 Kingsley Business Center N/A N/A N/A N/A N/A N/A
249 OfficeMax N/A N/A N/A N/A N/A N/A
250 Rutherford Place N/A N/A N/A N/A N/A N/A
<CAPTION>
Subject Subject Subject Subject
3 BR 4 BR 4 BR 4 BR
# Property Name (1) Max. Rent Units Avg. Rent Max. Rent
- ------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C>
157 Parkway Shopping Center N/A N/A N/A N/A
158 1600 Congress Street/343 Forest Avenue N/A N/A N/A N/A
159 Scenic View Apartments N/A N/A N/A N/A
160 Mustang Crossing Apartments $585 N/A N/A N/A
161 Meadow Crossing Apartments N/A N/A N/A N/A
162 Owens Corning Manufacturing Warehouse N/A N/A N/A N/A
163 Daley Square N/A N/A N/A N/A
164 Old Florida Plaza N/A N/A N/A N/A
165 Arrowhead Creekside Center N/A N/A N/A N/A
166 Holiday Inn - Clovis N/A N/A N/A N/A
167 3005 Peachtree Road N/A N/A N/A N/A
168 Hampton Inn - Columbus East N/A N/A N/A N/A
169 Newport Towers $825 N/A N/A N/A
170 Mont Michel Apartments $1,200 N/A N/A N/A
171 Soniat House Hotel N/A N/A N/A N/A
172 Fairview Market N/A N/A N/A N/A
173 Montclaire Apartments $665 N/A N/A N/A
174 Embassy Building N/A N/A N/A N/A
175 Park Terrace Apartments $995 N/A N/A N/A
176 Westheimer Plaza Shopping Center N/A N/A N/A N/A
177 129-133 West 29th Street N/A N/A N/A N/A
178 Woodspear/Vista Flores Apartments N/A N/A N/A N/A
179 Clarendon CVS N/A N/A N/A N/A
180 A Storage Place Phases I & II N/A N/A N/A N/A
181 135 Raritan Center Parkway N/A N/A N/A N/A
182 The Treasury Center N/A N/A N/A N/A
183 Crescent View Apartments N/A N/A N/A N/A
184 Comfort Suites Intercontinental Plaza N/A N/A N/A N/A
185 Cottonwood Medical & Dental Center N/A N/A N/A N/A
186 Blue Bell Shopping Center N/A N/A N/A N/A
187 Sun Plaza N/A N/A N/A N/A
188 Kirkland Business Center N/A N/A N/A N/A
189 Colima Plaza N/A N/A N/A N/A
190 Kmart - Columbus N/A N/A N/A N/A
191 Briarwood Mobile Home Park N/A N/A N/A N/A
192 Ohio Valley Nursing Home N/A N/A N/A N/A
193 Forest Edge Apartments N/A N/A N/A N/A
194 Sonora Crossroads N/A N/A N/A N/A
195 Crystal Springs Apartments $665 N/A N/A N/A
196 Chateau Park Apartments N/A N/A N/A N/A
197 Scottsdale Air Park N/A N/A N/A N/A
198 Preston Royal Office Park N/A N/A N/A N/A
199 Regent Place Office Building N/A N/A N/A N/A
200 Dale Terrace Apartments N/A N/A N/A N/A
201 Woodside Apartments $415 N/A N/A N/A
202 Virginia Dare Office Building N/A N/A N/A N/A
203 Rustic Ridge Apartments $595 N/A N/A N/A
204 Heritage Square Retail Center N/A N/A N/A N/A
205 Kessel Food Market - Flushing (1N) N/A N/A N/A N/A
206 Kessel Food Market - Grand Blanc (1N) N/A N/A N/A N/A
207 178-188 Middle Street N/A N/A N/A N/A
208 350 Raritan Center Parkway N/A N/A N/A N/A
209 El San Juan Mobile Home Park N/A N/A N/A N/A
210 Meadowood Apartments $1,125 N/A N/A N/A
211 Country Club Corner Retail Center N/A N/A N/A N/A
212 Vagabond Apartments N/A N/A N/A N/A
213 Esprit Office Building N/A N/A N/A N/A
214 Mission Plaza N/A N/A N/A N/A
215 Broussard Village Shopping Center N/A N/A N/A N/A
216 Another Attic Self Storage N/A N/A N/A N/A
217 Raintree Apartments $669 N/A N/A N/A
218 Jeffco Plaza N/A N/A N/A N/A
219 Ramada Inn - Chatsworth N/A N/A N/A N/A
220 Preston Plaza N/A N/A N/A N/A
221 U.S. Storage Centers N/A N/A N/A N/A
222 Comfort Inn - San Jose N/A N/A N/A N/A
223 A-1 Mini Storage N/A N/A N/A N/A
224 Sandpiper Apartments N/A N/A N/A N/A
225 Plantation XTRA Storage N/A N/A N/A N/A
226 Perimeter Plaza Shopping Center N/A N/A N/A N/A
227 Red Oak Apartments (1O) N/A N/A N/A N/A
228 Diplomat Apartments (1O) N/A N/A N/A N/A
229 Waterston Apartments (1O) N/A N/A N/A N/A
230 Montage Apartments (1O) N/A N/A N/A N/A
231 Melroy Apartments (1O) N/A N/A N/A N/A
232 Envoy Apartments (1O) N/A N/A N/A N/A
233 Sixth & Gass Office Building N/A N/A N/A N/A
234 Rancho Los Amigos N/A N/A N/A N/A
235 Savemart Shopping Center N/A N/A N/A N/A
236 Glenwood Apartments N/A N/A N/A N/A
237 Georgian Court/Woodside Apartments $880 N/A N/A N/A
238 Everhart Place Apartments $625 N/A N/A N/A
239 West 34th Self Storage N/A N/A N/A N/A
240 Regency Apartments N/A N/A N/A N/A
241 Corona Industrial Center N/A N/A N/A N/A
242 North American/Lazy "R" Manufactured Housing Communities N/A N/A N/A N/A
243 Harmony Mobile Home Park N/A N/A N/A N/A
244 Dunshire Gardens Apartments (1P) N/A N/A N/A N/A
245 Alpine Gardens Apartments (1P) N/A N/A N/A N/A
246 Delvale Apartments (1P) N/A N/A N/A N/A
247 The Northwest Medical Plaza Shopping Center N/A N/A N/A N/A
248 Kingsley Business Center N/A N/A N/A N/A
249 OfficeMax N/A N/A N/A N/A
250 Rutherford Place N/A N/A N/A N/A
<CAPTION>
Major Tenant #1 Major Tenant #1
# Property Name (1) Name (12) Sq. Ft.
- ------------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C>
157 Parkway Shopping Center City Market 45,378
158 1600 Congress Street/343 Forest Avenue Community Counseling Center 19,538
159 Scenic View Apartments N/A N/A
160 Mustang Crossing Apartments N/A N/A
161 Meadow Crossing Apartments N/A N/A
162 Owens Corning Manufacturing Warehouse Kyntex, LLC 215,000
163 Daley Square Sizzler Restaurant #1891 6,464
164 Old Florida Plaza Gold's Gym 28,000
165 Arrowhead Creekside Center Arizona Network Development, Inc. 8,710
166 Holiday Inn - Clovis N/A N/A
167 3005 Peachtree Road Guardian Savings 6,150
168 Hampton Inn - Columbus East N/A N/A
169 Newport Towers N/A N/A
170 Mont Michel Apartments N/A N/A
171 Soniat House Hotel N/A N/A
172 Fairview Market Publix 37,888
173 Montclaire Apartments N/A N/A
174 Embassy Building The National Center for Neighborhood Enterprises 5,529
175 Park Terrace Apartments N/A N/A
176 Westheimer Plaza Shopping Center Massin's Office Supply 4,200
177 129-133 West 29th Street Omega Casting 12,000
178 Woodspear/Vista Flores Apartments N/A N/A
179 Clarendon CVS CVS 10,470
180 A Storage Place Phases I & II N/A N/A
181 135 Raritan Center Parkway K. Hovnanian Company 38,651
182 The Treasury Center Flat Iron Sports 7,003
183 Crescent View Apartments N/A N/A
184 Comfort Suites Intercontinental Plaza N/A N/A
185 Cottonwood Medical & Dental Center Columbia Health Care 7,668
186 Blue Bell Shopping Center Shop'N Bag 20,760
187 Sun Plaza Jet Gymnastics 11,937
188 Kirkland Business Center Technical Molded Plastic 23,372
189 Colima Plaza Sea Bay Restaurant 4,600
190 Kmart - Columbus Kmart 94,605
191 Briarwood Mobile Home Park N/A N/A
192 Ohio Valley Nursing Home N/A N/A
193 Forest Edge Apartments N/A N/A
194 Sonora Crossroads Payless Shoe Source 4,342
195 Crystal Springs Apartments N/A N/A
196 Chateau Park Apartments N/A N/A
197 Scottsdale Air Park Aquaris Medical Corp. 10,239
198 Preston Royal Office Park N/A N/A
199 Regent Place Office Building TexSys RD Corp 18,418
200 Dale Terrace Apartments N/A N/A
201 Woodside Apartments N/A N/A
202 Virginia Dare Office Building WLC Architects, Inc. 14,111
203 Rustic Ridge Apartments N/A N/A
204 Heritage Square Retail Center Thrifty Drug ($.98 Store) 20,000
205 Kessel Food Market - Flushing (1N) Kessel Food Market 36,000
206 Kessel Food Market - Grand Blanc (1N) Kessel Food Market 30,000
207 178-188 Middle Street Boston Alliance Group 18,000
208 350 Raritan Center Parkway Public Service Electric & Gas Company 80,240
209 El San Juan Mobile Home Park N/A N/A
210 Meadowood Apartments N/A N/A
211 Country Club Corner Retail Center H & K Enterprises, Inc. 4,900
212 Vagabond Apartments N/A N/A
213 Esprit Office Building Ultra Funding, Ltd. 7,958
214 Mission Plaza United Merchandising 9,000
215 Broussard Village Shopping Center Hitz Video 6,000
216 Another Attic Self Storage N/A N/A
217 Raintree Apartments N/A N/A
218 Jeffco Plaza Jeffco, Inc. 49,351
219 Ramada Inn - Chatsworth N/A N/A
220 Preston Plaza Carpet Mills 3,500
221 U.S. Storage Centers N/A N/A
222 Comfort Inn - San Jose N/A N/A
223 A-1 Mini Storage N/A N/A
224 Sandpiper Apartments N/A N/A
225 Plantation XTRA Storage N/A N/A
226 Perimeter Plaza Shopping Center Food Lion 29,000
227 Red Oak Apartments (1O) N/A N/A
228 Diplomat Apartments (1O) N/A N/A
229 Waterston Apartments (1O) N/A N/A
230 Montage Apartments (1O) N/A N/A
231 Melroy Apartments (1O) N/A N/A
232 Envoy Apartments (1O) N/A N/A
233 Sixth & Gass Office Building Main Gorman & Co. 4,730
234 Rancho Los Amigos N/A N/A
235 Savemart Shopping Center Hollywood Video 7,640
236 Glenwood Apartments N/A N/A
237 Georgian Court/Woodside Apartments N/A N/A
238 Everhart Place Apartments N/A N/A
239 West 34th Self Storage N/A N/A
240 Regency Apartments N/A N/A
241 Corona Industrial Center N/A N/A
242 North American/Lazy "R" Manufactured Housing Communities N/A N/A
243 Harmony Mobile Home Park N/A N/A
244 Dunshire Gardens Apartments (1P) N/A N/A
245 Alpine Gardens Apartments (1P) N/A N/A
246 Delvale Apartments (1P) N/A N/A
247 The Northwest Medical Plaza Shopping Center N/A N/A
248 Kingsley Business Center Garland MFG 13,782
249 OfficeMax OfficeMax, Inc. 23,500
250 Rutherford Place State of Texas 31,405
<CAPTION>
Major Tenant #1 Major Tenant #2
# Property Name (1) Expiration Date Name (12)
- ---------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C>
157 Parkway Shopping Center 12/01/04 N/A
158 1600 Congress Street/343 Forest Avenue 8/1/08 Occupational Health & Rehabilitation, Inc.
159 Scenic View Apartments N/A N/A
160 Mustang Crossing Apartments N/A N/A
161 Meadow Crossing Apartments N/A N/A
162 Owens Corning Manufacturing Warehouse 12/31/09 N/A
163 Daley Square 1/31/08 Kinko's of La Jolla, Inc.
164 Old Florida Plaza 01/31/16 Living Word
165 Arrowhead Creekside Center 01/14/08 Zandra S. Nocera, M.D.
166 Holiday Inn - Clovis N/A N/A
167 3005 Peachtree Road 09/01/02 Cartel Realty
168 Hampton Inn - Columbus East N/A N/A
169 Newport Towers N/A N/A
170 Mont Michel Apartments N/A N/A
171 Soniat House Hotel N/A N/A
172 Fairview Market 12/31/18 N/A
173 Montclaire Apartments N/A N/A
174 Embassy Building 02/28/07 National Policy Association
175 Park Terrace Apartments N/A N/A
176 Westheimer Plaza Shopping Center 02/28/02 Bell Cleaners, Inc.
177 129-133 West 29th Street 04/01/01 A. Schneller & Sons
178 Woodspear/Vista Flores Apartments N/A N/A
179 Clarendon CVS 10/30/10 TCS Realty Associates
180 A Storage Place Phases I & II N/A N/A
181 135 Raritan Center Parkway 7/1/03 Pinnacle Federal Credit
182 The Treasury Center 09/30/03 Richard & Andrew Eflin
183 Crescent View Apartments N/A N/A
184 Comfort Suites Intercontinental Plaza N/A N/A
185 Cottonwood Medical & Dental Center 02/28/04 Smith DDS
186 Blue Bell Shopping Center 05/31/00 U.S. Post Office
187 Sun Plaza 08/31/00 Jeffco Montessori School
188 Kirkland Business Center 3/31/01 B.F.I.
189 Colima Plaza 04/30/02 N/A
190 Kmart - Columbus 03/31/19 N/A
191 Briarwood Mobile Home Park N/A N/A
192 Ohio Valley Nursing Home N/A N/A
193 Forest Edge Apartments N/A N/A
194 Sonora Crossroads 05/31/05 Hallmark Cards
195 Crystal Springs Apartments N/A N/A
196 Chateau Park Apartments N/A N/A
197 Scottsdale Air Park 11/30/03 Coterie, Inc.
198 Preston Royal Office Park N/A N/A
199 Regent Place Office Building 09/30/02 Chevy Chase Bank
200 Dale Terrace Apartments N/A N/A
201 Woodside Apartments N/A N/A
202 Virginia Dare Office Building 4/30/01 Rancho Cucamonga Dental Care
203 Rustic Ridge Apartments N/A N/A
204 Heritage Square Retail Center 05/31/14 N/A
205 Kessel Food Market - Flushing (1N) 3/31/16 N/A
206 Kessel Food Market - Grand Blanc (1N) 3/31/16 N/A
207 178-188 Middle Street 6/1/02 Disability Reinsurance
208 350 Raritan Center Parkway 1/31/05 N/A
209 El San Juan Mobile Home Park N/A N/A
210 Meadowood Apartments N/A N/A
211 Country Club Corner Retail Center 08/31/08 Bullfrog Wine & Spirits
212 Vagabond Apartments N/A N/A
213 Esprit Office Building 09/30/99 Wind Traveller Consulting DB
214 Mission Plaza 1/1/05 Stateside Office Supplies
215 Broussard Village Shopping Center 03/31/04 Sicily's Pizza
216 Another Attic Self Storage N/A N/A
217 Raintree Apartments N/A N/A
218 Jeffco Plaza 01/01/09 Greyhound Lines, Inc.
219 Ramada Inn - Chatsworth N/A N/A
220 Preston Plaza 01/31/09 Persepolis Rugs
221 U.S. Storage Centers N/A N/A
222 Comfort Inn - San Jose N/A N/A
223 A-1 Mini Storage N/A N/A
224 Sandpiper Apartments N/A N/A
225 Plantation XTRA Storage N/A N/A
226 Perimeter Plaza Shopping Center 11/30/11 Averitt Express, Inc.
227 Red Oak Apartments (1O) N/A N/A
228 Diplomat Apartments (1O) N/A N/A
229 Waterston Apartments (1O) N/A N/A
230 Montage Apartments (1O) N/A N/A
231 Melroy Apartments (1O) N/A N/A
232 Envoy Apartments (1O) N/A N/A
233 Sixth & Gass Office Building 07/01/03 Gifford, Vernon, Beasey & Barker
234 Rancho Los Amigos N/A N/A
235 Savemart Shopping Center 05/01/08 N/A
236 Glenwood Apartments N/A N/A
237 Georgian Court/Woodside Apartments N/A N/A
238 Everhart Place Apartments N/A N/A
239 West 34th Self Storage N/A N/A
240 Regency Apartments N/A N/A
241 Corona Industrial Center N/A N/A
242 North American/Lazy "R" Manufactured Housing Communities N/A N/A
243 Harmony Mobile Home Park N/A N/A
244 Dunshire Gardens Apartments (1P) N/A N/A
245 Alpine Gardens Apartments (1P) N/A N/A
246 Delvale Apartments (1P) N/A N/A
247 The Northwest Medical Plaza Shopping Center N/A N/A
248 Kingsley Business Center 03/31/01 N/A
249 OfficeMax 03/30/13 N/A
250 Rutherford Place 12/1/03 Freedom Power Systems
<CAPTION>
Major Tenant #2 Major Tenant #2
# Property Name (1) Sq. Ft. Expiration Date
- ----------------------------------------------------------------------------------------------------------
<S> <C> <C> <C>
157 Parkway Shopping Center N/A N/A
158 1600 Congress Street/343 Forest Avenue 15,239 3/1/00
159 Scenic View Apartments N/A N/A
160 Mustang Crossing Apartments N/A N/A
161 Meadow Crossing Apartments N/A N/A
162 Owens Corning Manufacturing Warehouse N/A N/A
163 Daley Square 5,400 10/31/05
164 Old Florida Plaza 11,960 07/12/03
165 Arrowhead Creekside Center 5,293 02/07/08
166 Holiday Inn - Clovis N/A N/A
167 3005 Peachtree Road 3,929 10/01/04
168 Hampton Inn - Columbus East N/A N/A
169 Newport Towers N/A N/A
170 Mont Michel Apartments N/A N/A
171 Soniat House Hotel N/A N/A
172 Fairview Market N/A N/A
173 Montclaire Apartments N/A N/A
174 Embassy Building 5,482 11/30/03
175 Park Terrace Apartments N/A N/A
176 Westheimer Plaza Shopping Center 3,000 01/30/05
177 129-133 West 29th Street 11,250 03/01/99
178 Woodspear/Vista Flores Apartments N/A N/A
179 Clarendon CVS 2,200 12/14/07
180 A Storage Place Phases I & II N/A N/A
181 135 Raritan Center Parkway 11,960 12/1/01
182 The Treasury Center 5,170 09/30/03
183 Crescent View Apartments N/A N/A
184 Comfort Suites Intercontinental Plaza N/A N/A
185 Cottonwood Medical & Dental Center 5,878 01/25/11
186 Blue Bell Shopping Center 10,400 07/11/12
187 Sun Plaza 10,200 08/15/01
188 Kirkland Business Center 16,000 9/30/02
189 Colima Plaza N/A N/A
190 Kmart - Columbus N/A N/A
191 Briarwood Mobile Home Park N/A N/A
192 Ohio Valley Nursing Home N/A N/A
193 Forest Edge Apartments N/A N/A
194 Sonora Crossroads 4,200 08/23/03
195 Crystal Springs Apartments N/A N/A
196 Chateau Park Apartments N/A N/A
197 Scottsdale Air Park 8,169 11/30/03
198 Preston Royal Office Park N/A N/A
199 Regent Place Office Building 6,598 09/30/02
200 Dale Terrace Apartments N/A N/A
201 Woodside Apartments N/A N/A
202 Virginia Dare Office Building 5,001 9/30/06
203 Rustic Ridge Apartments N/A N/A
204 Heritage Square Retail Center N/A N/A
205 Kessel Food Market - Flushing (1N) N/A N/A
206 Kessel Food Market - Grand Blanc (1N) N/A N/A
207 178-188 Middle Street 9,135 3/1/04
208 350 Raritan Center Parkway N/A N/A
209 El San Juan Mobile Home Park N/A N/A
210 Meadowood Apartments N/A N/A
211 Country Club Corner Retail Center 3,146 08/31/02
212 Vagabond Apartments N/A N/A
213 Esprit Office Building 3,717 05/31/01
214 Mission Plaza 5,221 4/1/04
215 Broussard Village Shopping Center 6,000 12/01/03
216 Another Attic Self Storage N/A N/A
217 Raintree Apartments N/A N/A
218 Jeffco Plaza 14,305 04/30/02
219 Ramada Inn - Chatsworth N/A N/A
220 Preston Plaza 3,388 12/31/08
221 U.S. Storage Centers N/A N/A
222 Comfort Inn - San Jose N/A N/A
223 A-1 Mini Storage N/A N/A
224 Sandpiper Apartments N/A N/A
225 Plantation XTRA Storage N/A N/A
226 Perimeter Plaza Shopping Center 7,200 8/14/99
227 Red Oak Apartments (1O) N/A N/A
228 Diplomat Apartments (1O) N/A N/A
229 Waterston Apartments (1O) N/A N/A
230 Montage Apartments (1O) N/A N/A
231 Melroy Apartments (1O) N/A N/A
232 Envoy Apartments (1O) N/A N/A
233 Sixth & Gass Office Building 4,237 10/01/02
234 Rancho Los Amigos N/A N/A
235 Savemart Shopping Center N/A N/A
236 Glenwood Apartments N/A N/A
237 Georgian Court/Woodside Apartments N/A N/A
238 Everhart Place Apartments N/A N/A
239 West 34th Self Storage N/A N/A
240 Regency Apartments N/A N/A
241 Corona Industrial Center N/A N/A
242 North American/Lazy "R" Manufactured Housing Communities N/A N/A
243 Harmony Mobile Home Park N/A N/A
244 Dunshire Gardens Apartments (1P) N/A N/A
245 Alpine Gardens Apartments (1P) N/A N/A
246 Delvale Apartments (1P) N/A N/A
247 The Northwest Medical Plaza Shopping Center N/A N/A
248 Kingsley Business Center N/A N/A
249 OfficeMax N/A N/A
250 Rutherford Place 5,546 12/1/02
<CAPTION>
Major Tenant #3 Major Tenant #3
# Property Name (1) Name (12) Sq. Ft.
- -------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C>
157 Parkway Shopping Center N/A N/A
158 1600 Congress Street/343 Forest Avenue National Medical Care (Bio-Med) 9,970
159 Scenic View Apartments N/A N/A
160 Mustang Crossing Apartments N/A N/A
161 Meadow Crossing Apartments N/A N/A
162 Owens Corning Manufacturing Warehouse N/A N/A
163 Daley Square John & Antionette Lococo 4,786
164 Old Florida Plaza Emerald Coast 10,404
165 Arrowhead Creekside Center Innonvative Practice Concepts, Inc. 2,720
166 Holiday Inn - Clovis N/A N/A
167 3005 Peachtree Road Lo Spuntino 3,322
168 Hampton Inn - Columbus East N/A N/A
169 Newport Towers N/A N/A
170 Mont Michel Apartments N/A N/A
171 Soniat House Hotel N/A N/A
172 Fairview Market N/A N/A
173 Montclaire Apartments N/A N/A
174 Embassy Building N/A N/A
175 Park Terrace Apartments N/A N/A
176 Westheimer Plaza Shopping Center Chef Huang's Hunan Restaurant 3,000
177 129-133 West 29th Street Joseph Biunno, Inc. 9,375
178 Woodspear/Vista Flores Apartments N/A N/A
179 Clarendon CVS N/A N/A
180 A Storage Place Phases I & II N/A N/A
181 135 Raritan Center Parkway Occucenter Inc. 8,030
182 The Treasury Center Bisons 4,620
183 Crescent View Apartments N/A N/A
184 Comfort Suites Intercontinental Plaza N/A N/A
185 Cottonwood Medical & Dental Center Clinical Pediatrics 3,855
186 Blue Bell Shopping Center Rite Aid 6,400
187 Sun Plaza Bicycle Village 8,108
188 Kirkland Business Center Charles Loomis, Inc. 20,000
189 Colima Plaza N/A N/A
190 Kmart - Columbus N/A N/A
191 Briarwood Mobile Home Park N/A N/A
192 Ohio Valley Nursing Home N/A N/A
193 Forest Edge Apartments N/A N/A
194 Sonora Crossroads Chubby's 2,318
195 Crystal Springs Apartments N/A N/A
196 Chateau Park Apartments N/A N/A
197 Scottsdale Air Park Great American Events 8,057
198 Preston Royal Office Park N/A N/A
199 Regent Place Office Building DSI Consulting 5,382
200 Dale Terrace Apartments N/A N/A
201 Woodside Apartments N/A N/A
202 Virginia Dare Office Building E.D.C. Services Corp. 4,400
203 Rustic Ridge Apartments N/A N/A
204 Heritage Square Retail Center N/A N/A
205 Kessel Food Market - Flushing (1N) N/A N/A
206 Kessel Food Market - Grand Blanc (1N) N/A N/A
207 178-188 Middle Street Denley Enright 5,400
208 350 Raritan Center Parkway N/A N/A
209 El San Juan Mobile Home Park N/A N/A
210 Meadowood Apartments N/A N/A
211 Country Club Corner Retail Center Mail, Packaging Etc. 2,588
212 Vagabond Apartments N/A N/A
213 Esprit Office Building Incircuit Development Corp. 3,518
214 Mission Plaza The Video Zone 3,880
215 Broussard Village Shopping Center N/A N/A
216 Another Attic Self Storage N/A N/A
217 Raintree Apartments N/A N/A
218 Jeffco Plaza N/A N/A
219 Ramada Inn - Chatsworth N/A N/A
220 Preston Plaza Great Outdoors 2,367
221 U.S. Storage Centers N/A N/A
222 Comfort Inn - San Jose N/A N/A
223 A-1 Mini Storage N/A N/A
224 Sandpiper Apartments N/A N/A
225 Plantation XTRA Storage N/A N/A
226 Perimeter Plaza Shopping Center Cookeville Reg. Med. Ctr. 4,800
227 Red Oak Apartments (1O) N/A N/A
228 Diplomat Apartments (1O) N/A N/A
229 Waterston Apartments (1O) N/A N/A
230 Montage Apartments (1O) N/A N/A
231 Melroy Apartments (1O) N/A N/A
232 Envoy Apartments (1O) N/A N/A
233 Sixth & Gass Office Building Western Reporting Services 2,462
234 Rancho Los Amigos N/A N/A
235 Savemart Shopping Center N/A N/A
236 Glenwood Apartments N/A N/A
237 Georgian Court/Woodside Apartments N/A N/A
238 Everhart Place Apartments N/A N/A
239 West 34th Self Storage N/A N/A
240 Regency Apartments N/A N/A
241 Corona Industrial Center N/A N/A
242 North American/Lazy "R" Manufactured Housing Communities N/A N/A
243 Harmony Mobile Home Park N/A N/A
244 Dunshire Gardens Apartments (1P) N/A N/A
245 Alpine Gardens Apartments (1P) N/A N/A
246 Delvale Apartments (1P) N/A N/A
247 The Northwest Medical Plaza Shopping Center N/A N/A
248 Kingsley Business Center N/A N/A
249 OfficeMax N/A N/A
250 Rutherford Place N/A N/A
<CAPTION>
Major Tenant #3
# Property Name (1) Expiration Date
- -------------------------------------------------------------------------------------------
<S> <C> <C>
157 Parkway Shopping Center N/A
158 1600 Congress Street/343 Forest Avenue 5/1/04
159 Scenic View Apartments N/A
160 Mustang Crossing Apartments N/A
161 Meadow Crossing Apartments N/A
162 Owens Corning Manufacturing Warehouse N/A
163 Daley Square 6/30/03
164 Old Florida Plaza 12/04/11
165 Arrowhead Creekside Center 09/30/08
166 Holiday Inn - Clovis N/A
167 3005 Peachtree Road 05/01/03
168 Hampton Inn - Columbus East N/A
169 Newport Towers N/A
170 Mont Michel Apartments N/A
171 Soniat House Hotel N/A
172 Fairview Market N/A
173 Montclaire Apartments N/A
174 Embassy Building N/A
175 Park Terrace Apartments N/A
176 Westheimer Plaza Shopping Center 08/31/00
177 129-133 West 29th Street 08/01/01
178 Woodspear/Vista Flores Apartments N/A
179 Clarendon CVS N/A
180 A Storage Place Phases I & II N/A
181 135 Raritan Center Parkway 10/1/99
182 The Treasury Center 09/30/03
183 Crescent View Apartments N/A
184 Comfort Suites Intercontinental Plaza N/A
185 Cottonwood Medical & Dental Center 03/11/11
186 Blue Bell Shopping Center 01/16/01
187 Sun Plaza 09/30/02
188 Kirkland Business Center 9/30/01
189 Colima Plaza N/A
190 Kmart - Columbus N/A
191 Briarwood Mobile Home Park N/A
192 Ohio Valley Nursing Home N/A
193 Forest Edge Apartments N/A
194 Sonora Crossroads 07/11/00
195 Crystal Springs Apartments N/A
196 Chateau Park Apartments N/A
197 Scottsdale Air Park 10/31/05
198 Preston Royal Office Park N/A
199 Regent Place Office Building 03/31/00
200 Dale Terrace Apartments N/A
201 Woodside Apartments N/A
202 Virginia Dare Office Building 6/30/01
203 Rustic Ridge Apartments N/A
204 Heritage Square Retail Center N/A
205 Kessel Food Market - Flushing (1N) N/A
206 Kessel Food Market - Grand Blanc (1N) N/A
207 178-188 Middle Street 8/1/01
208 350 Raritan Center Parkway N/A
209 El San Juan Mobile Home Park N/A
210 Meadowood Apartments N/A
211 Country Club Corner Retail Center 04/10/03
212 Vagabond Apartments N/A
213 Esprit Office Building 04/30/00
214 Mission Plaza 10/1/99
215 Broussard Village Shopping Center N/A
216 Another Attic Self Storage N/A
217 Raintree Apartments N/A
218 Jeffco Plaza N/A
219 Ramada Inn - Chatsworth N/A
220 Preston Plaza 12/31/06
221 U.S. Storage Centers N/A
222 Comfort Inn - San Jose N/A
223 A-1 Mini Storage N/A
224 Sandpiper Apartments N/A
225 Plantation XTRA Storage N/A
226 Perimeter Plaza Shopping Center 7/31/02
227 Red Oak Apartments (1O) N/A
228 Diplomat Apartments (1O) N/A
229 Waterston Apartments (1O) N/A
230 Montage Apartments (1O) N/A
231 Melroy Apartments (1O) N/A
232 Envoy Apartments (1O) N/A
233 Sixth & Gass Office Building 11/01/03
234 Rancho Los Amigos N/A
235 Savemart Shopping Center N/A
236 Glenwood Apartments N/A
237 Georgian Court/Woodside Apartments N/A
238 Everhart Place Apartments N/A
239 West 34th Self Storage N/A
240 Regency Apartments N/A
241 Corona Industrial Center N/A
242 North American/Lazy "R" Manufactured Housing Communities N/A
243 Harmony Mobile Home Park N/A
244 Dunshire Gardens Apartments (1P) N/A
245 Alpine Gardens Apartments (1P) N/A
246 Delvale Apartments (1P) N/A
247 The Northwest Medical Plaza Shopping Center N/A
248 Kingsley Business Center N/A
249 OfficeMax N/A
250 Rutherford Place N/A
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
# Property Name (1) Management Company
- -------------------------------------------------------------------------------------------------------
<S> <C> <C>
251 The Woods II Office Buildings Kucera Management, Inc.
252 Greenville Avenue B & G Scott Cain
253 Boulder Ridge Apartments Precision Property Management, Inc.
254 Spring Gardens Apartments Owner Managed
255 The Admiral Apartments & The Drake Apartments Jean K. Shumaker
256 Heritage Apartments Joe E. Gossib Realty Co.
257 Montgomery Village Executive Plaza Phase I Realty Management Company
258 Orchard Lake Mini-Storage Princeton Enterprises, L.L.C.
259 Parker Road Retail BPI Realty Services
260 Smith Shopping Center Owner Managed
261 Rivermont Park Wilson/Kibler, Inc. & AAC Management, Inc.
262 SecurCare of Colorado Springs SecurCare Self Storage, Inc.
263 Free Street Office Building Fore River Company
264 Maple Valley Plaza Owner Managed
265 Crestview Apartments Harvest Properties, LLC
266 Cedar Lakes Apartments Weigand-Omega Management, Inc.
267 Rose Garden Apartments Joe E. Gossib Realty Co.
268 Kmart - Charleston Owner Managed
269 Edelweiss Apartments Full Life, Inc.
270 The Wachler Building Owner Managed
271 CTC II Building O'Connor Development, LLC
272 Autumn Ridge Apartments Wolverine Management, Inc.
273 Diversey & Sheffield Plaza M & J Wilkow Management Corporation
274 The Pinger Building Harkavy Management Services, Inc.
275 Elden Professional Building Nazu Tex International America, Ltd.
276 Orangetree Apartments Owner Managed
277 Silver Cliff Apartments Model Management, Inc.
278 Granada Plaza EquiFirst Realty Services, Inc.
279 Summitwood Village Apartments Carabetta Management Co.
280 2221 Lee Road Office Building Fulcrum Properties, Inc.
281 All American Mini Storage CSM Corporation
282 201 Commonwealth Court Owner Managed
283 Olde Oaks Apartments JMG Realty, Inc.
284 Bouganvillas Apartments Diversified Managed Investments, Inc.
285 Martin Mobile Home Park Owner Managed
286 Ellendale Place Apartments Owner Managed
287 Kessel Food Market - Saginaw Owner Managed
288 Talbot Center Owner Managed
289 Circle K Mobile Home Park Follett Investment Properties, Inc.
290 Strawberry Hill Apartments Owner Managed
291 McGeordan Apartments Shaner Development Corp.
292 Camel Toe Plaza Shopping Center Real Estate Systems, Inc.
293 Washington Park Offices Shelter West, Inc.
294 Denway Circle Apartments Princeton Management Company
295 Oxford Village Apartments Cormorant Co., Inc.
296 Space Saver #8 Self-Storage Facility Richard Grant Company
297 Food City Retail Center Owner Managed
298 Meadowood I Apartments Owner Managed
299 Windy Hill Apartments Owner Managed
300 Northgate Plaza Dana Butcher Associates
301 Lone Mountain Mobile Home Park Owner Managed
302 Ogden Apartments Marc P. Levine
303 Oak Lawn Square M & J Wilkow Management Corporation
304 Flat Iron Building Owner Managed
305 Baymar Apartments Harvest Properties, LLC
306 Texas City Medical Office Building (1Q) Kalee Investments
307 Hollyvale Apartments (1Q) Kalee Investments
308 Grandin Village Apartments Owner Managed
309 Riverview Estates Mobile Home Park Owner Managed
310 Tree Top Apartments Owner Managed
311 871 Islington Street Great Works Properties, Inc.
312 Westwood Apartments Owner Managed
313 Territorial Village (1R) Greco Rentals Management Co., LLC
314 Telshor Tower Plaza (1R) Greco Rentals Management Co., LLC
315 Congress Building Owner Managed
316 Continental House Apartments Owner Managed
317 Affordable Self Storage Owner Managed
318 Iroquois Apartments Owner Managed
319 Bay Palm Apartments Howard S. Weinstein, P.A.
320 969 & 971 Amsterdam Avenue Owner Managed
321 59-15 55th Street Owner Managed
322 Chesterfield/Eula Apartments Owner Managed
323 Carillon Retail Center Scowden Real Estate
324 Pine Street Apartments &
Blossom Street Apartments Owner Managed
325 Penn State Office Building Owner Managed
326 Autumn Run Apartments Summit Realty Services, Inc.
327 Pullman Park Apartments Madison Commercial Group
328 Spanish Oaks Apartments Owner Managed
329 Ballenger Manor Apartments Owner Managed
330 Allen Avenue Apartments Owner Managed
331 Skyline Mall Owner Managed
332 James Road Medical Center Welsh Companies
333 Rebecca Apartments Owner Managed
334 The Homestead Apartments Anthem Residential Asset Management
335 Corona Avenue Apartments Owner Managed
336 Sandstone Apartments Madison Commercial Group
337 Lynn Villa Apartments Owner Managed
338 Savannah Apartments Kalee Investments
339 Vienna Terrace Apartments BH Management Services, Inc.
340 Alexandria Apartments - CO Cornerstone Management Co.
341 Boynton Vista Apartments Owner Managed
342 Navarro Crossing Apartments Madison Commercial Group
343 Kordis Apartments Owner Managed
<CAPTION>
# Property Name (1) Address City
- -----------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C>
251 The Woods II Office Buildings 8500 North Mopac Expressway Austin
252 Greenville Avenue B & G 2815-2831 Greenville Avenue Dallas
253 Boulder Ridge Apartments 78 50th Street Wyoming
254 Spring Gardens Apartments 1714 Wirt Road Houston
255 The Admiral Apartments & The Drake Apartments 3025 and 3060 North Meridian Street Indianapolis
256 Heritage Apartments 412-424 Hudson Street Hackensack
257 Montgomery Village Executive Plaza Phase I 19630-19644 Club House Road Gaithersburg
258 Orchard Lake Mini-Storage 4230 Orchard Lake Road Orchard Lake
259 Parker Road Retail 6500 North Freeway Houston
260 Smith Shopping Center 4923-5000 West 95th Street Oak Lawn
261 Rivermont Park 350-600 Rivermont Drive Columbia
262 SecurCare of Colorado Springs 1545 South Nevada Avenue & 320 East St. Elmo Avenue Colorado Springs
263 Free Street Office Building 22 Free Street Portland
264 Maple Valley Plaza 245 Maple Street Manchester
265 Crestview Apartments 62 Treat Street West Haven
266 Cedar Lakes Apartments 1900 South Rock Road Wichita
267 Rose Garden Apartments 401-407 Passaic Street Hackensack
268 Kmart - Charleston 6531 MacCorkle Avenue SE Charleston
269 Edelweiss Apartments 845 U.S. Highway 81 West New Braunfels
270 The Wachler Building 100 South Old Woodward Avenue Birmingham
271 CTC II Building 382 South Arthur Avenue Louisville
272 Autumn Ridge Apartments 501 Massey Tompkins Road Baytown
273 Diversey & Sheffield Plaza 933-949 West Diversey Parkway Chicago
274 The Pinger Building 708 Walnut Street Cincinnati
275 Elden Professional Building 209 Elden Street Herndon
276 Orangetree Apartments 4220 East Almeria Road & 1707, 1713 and
1717 North 42nd Street Phoenix
277 Silver Cliff Apartments 3375 McHenry Avenue Cincinnati
278 Granada Plaza 362 Granada Boulevard Ormond Beach
279 Summitwood Village Apartments 200, 254, 261, 276, 277, 285 and 290 Sam's Road Meriden
280 2221 Lee Road Office Building 2221 Lee Road Winter Park
281 All American Mini Storage 1777 West 68th Avenue Denver
282 201 Commonwealth Court 201 Commonwealth Court Cary
283 Olde Oaks Apartments 140 Lakeview Drive Clute
284 Bouganvillas Apartments 1500-1650 NW 4th Avenue Boca Raton
285 Martin Mobile Home Park 4055 South Avenue Boardman
286 Ellendale Place Apartments 2659 Ellendale Place Los Angeles
287 Kessel Food Market - Saginaw 3430 State Street Saginaw
288 Talbot Center 1100 Commerce Drive Peachtree City
289 Circle K Mobile Home Park 4487 East Lake Mead Boulevard Las Vegas
290 Strawberry Hill Apartments 1500 Strawberry Road Pasadena
291 McGeordan Apartments 247 North Main Street Wellsville
292 Camel Toe Plaza Shopping Center 900 Camel Drive Gillette
293 Washington Park Offices 3700 Russell Street Missoula
294 Denway Circle Apartments 544 Denway Circle Kalamazoo
295 Oxford Village Apartments 2911-2951 Seymour Lake Road Oxford Township
296 Space Saver #8 Self-Storage Facility 6333 South Loop East Houston
297 Food City Retail Center 420 East Southen Avenue & 1119 South Mesa Drive Mesa
298 Meadowood I Apartments 5332 Buttercup Lane Indianapolis
299 Windy Hill Apartments 120, 130, 140, 160 and 162 Chalfont Drive Athens
300 Northgate Plaza 219-225 and 247-293 Academy Avenue Sanger
301 Lone Mountain Mobile Home Park 493 Hot Springs Road Carson City
302 Ogden Apartments 1274 Ogden Street & 1010 East 13th Avenue Denver
303 Oak Lawn Square 5701-5721 West 95th Street Oak Lawn
304 Flat Iron Building 20 Battery Park Avenue Asheville
305 Baymar Apartments 94 Gaylord Street Bristol
306 Texas City Medical Office Building (1Q) 6504 and 6518 Memorial Drive Texas City
307 Hollyvale Apartments (1Q) 423 and 427 Hollyvale Drive Houston
308 Grandin Village Apartments 1720 Grandin Road Roanoke
309 Riverview Estates Mobile Home Park 98 Teynor Estates Bucyrus
310 Tree Top Apartments 4207 Bowser Avenue Dallas
311 871 Islington Street 871 Islington Street Portsmouth
312 Westwood Apartments 1-40 Westwood Drive Plattsburgh
313 Territorial Village (1R) 2460 Locust Drive Las Cruces
314 Telshor Tower Plaza (1R) 755 Telshor Boulevard Las Cruces
315 Congress Building 3525-35 Broadway Kansas City
316 Continental House Apartments 5845 North Mesa El Paso
317 Affordable Self Storage 1239 Teasley Lane & 1029 Shady Oaks &
309 and 518 Smith Street Denton
318 Iroquois Apartments 946 SW 4th Street Miami
319 Bay Palm Apartments 2185 NE 123 Street Miami
320 969 & 971 Amsterdam Avenue 969 & 971 Amsterdam Avenue New York
321 59-15 55th Street 59-15 55th Street Maspeth
322 Chesterfield/Eula Apartments 1216 Chesterfield Avenue Lancaster
323 Carillon Retail Center 9200 North Lamar Boulevard Austin
324 Pine Street Apartments & 208 and 210 Pine Street & 18-20
Blossom Street Apartments and 22-24 Blossom Street Nashua
325 Penn State Office Building 7330 East Earll Drive Scottsdale
326 Autumn Run Apartments 505-515 Surrey Avenue Winslow
327 Pullman Park Apartments 406 East Elm Street Gatesville
328 Spanish Oaks Apartments 407 East 45th Street Austin
329 Ballenger Manor Apartments 809 South Ballenger Road Flint
330 Allen Avenue Apartments 53-57 Allen Avenue Portland
331 Skyline Mall 380 Daniel Webster Highway Merrimack
332 James Road Medical Center 407 James Road Columbus
333 Rebecca Apartments 9707 Timberside Drive Houston
334 The Homestead Apartments 809-811 East Armour Boulevard Kansas City
335 Corona Avenue Apartments 110-50 and 110-52 Corona Avenue Corona
336 Sandstone Apartments 4945 Capitol Avenue Dallas
337 Lynn Villa Apartments 1310 School Road Carrollton
338 Savannah Apartments 1606 Avenue N South Houston
339 Vienna Terrace Apartments 150 South Main Street Euless
340 Alexandria Apartments - CO 1465 Elm Street Denver
341 Boynton Vista Apartments 419 Circle Drive & 420 NE 17th Avenue Boynton Beach
342 Navarro Crossing Apartments 4115 West Highway 31 Corsicana
343 Kordis Apartments 5642 Charles Street & 5647 James Street New Port Richey
<CAPTION>
Zip Property Mortgage
# Property Name (1) State Code Property Type Sub-type Loan Seller
- -----------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C>
251 The Woods II Office Buildings TX 78759 Office N/A G.E. Capital
252 Greenville Avenue B & G TX 75246 Retail Unanchored G.E. Capital
253 Boulder Ridge Apartments MI 49548 Multifamily N/A G.E. Capital
254 Spring Gardens Apartments TX 77055 Multifamily N/A Column
255 The Admiral Apartments & The Drake Apartments IN 46208 Multifamily N/A Column
256 Heritage Apartments NJ 07601 Multifamily N/A Column
257 Montgomery Village Executive Plaza Phase I MD 20886 Office N/A Column
258 Orchard Lake Mini-Storage MI 48323 Self Storage N/A Column
259 Parker Road Retail TX 77076 Retail Unanchored Column
260 Smith Shopping Center IL 60453 Retail Unanchored Column
261 Rivermont Park SC 29210 Industrial N/A G.E. Capital
262 SecurCare of Colorado Springs CO 80906 Self Storage N/A G.E. Capital
263 Free Street Office Building ME 04101 Office N/A Column
264 Maple Valley Plaza NH 03103 Retail Unanchored Column
265 Crestview Apartments CT 06516 Multifamily N/A Column
266 Cedar Lakes Apartments KS 67207 Multifamily N/A Column
267 Rose Garden Apartments NJ 07601 Multifamily N/A Column
268 Kmart - Charleston WV 25304 Retail Anchored G.E. Capital
269 Edelweiss Apartments TX 78130 Multifamily N/A Column
270 The Wachler Building MI 48009 Mixed Use N/A Column
271 CTC II Building CO 80027 Industrial N/A Goldman
272 Autumn Ridge Apartments TX 77521 Multifamily N/A G.E. Capital
273 Diversey & Sheffield Plaza IL 60614 Retail Unanchored Column
274 The Pinger Building OH 45202 Mixed Use N/A Column
275 Elden Professional Building VA 22070 Office N/A Column
276 Orangetree Apartments AZ 85008 Multifamily N/A Column
277 Silver Cliff Apartments OH 45225 Multifamily N/A Column
278 Granada Plaza FL 32174 Retail Unanchored Column
279 Summitwood Village Apartments CT 06451 Multifamily N/A Column
280 2221 Lee Road Office Building FL 32789 Office N/A Column
281 All American Mini Storage CO 80221 Self Storage N/A Column
282 201 Commonwealth Court NC 27511 Office N/A Column
283 Olde Oaks Apartments TX 77531 Multifamily N/A Column
284 Bouganvillas Apartments FL 33432 Multifamily N/A Column
285 Martin Mobile Home Park OH 44512 Manufactured Housing N/A Column
286 Ellendale Place Apartments CA 90007 Multifamily N/A Column
287 Kessel Food Market - Saginaw MI 48602 Retail Unanchored Column
288 Talbot Center GA 30269 Retail Unanchored Column
289 Circle K Mobile Home Park NV 89115 Manufactured Housing N/A Column
290 Strawberry Hill Apartments TX 77502 Multifamily N/A Column
291 McGeordan Apartments NY 14895 Multifamily N/A Column
292 Camel Toe Plaza Shopping Center WY 82176 Retail Unanchored Column
293 Washington Park Offices MT 59801 Office N/A Column
294 Denway Circle Apartments MI 49008 Multifamily N/A Column
295 Oxford Village Apartments MI 48371 Multifamily N/A Column
296 Space Saver #8 Self-Storage Facility TX 77087 Self Storage N/A Column
297 Food City Retail Center AZ 85204 Retail Unanchored Column
298 Meadowood I Apartments IN 46224 Multifamily N/A Column
299 Windy Hill Apartments GA 30603 Multifamily N/A Column
300 Northgate Plaza CA 93657 Retail Unanchored Column
301 Lone Mountain Mobile Home Park NV 89706 Manufactured Housing N/A Column
302 Ogden Apartments CO 80218 Multifamily N/A Column
303 Oak Lawn Square IL 60453 Retail Unanchored Column
304 Flat Iron Building NC 28801 Office N/A Column
305 Baymar Apartments CT 06010 Multifamily N/A Column
306 Texas City Medical Office Building (1Q) TX 75591 Office N/A Column
307 Hollyvale Apartments (1Q) TX 77060 Multifamily N/A Column
308 Grandin Village Apartments VA 24015 Multifamily N/A Column
309 Riverview Estates Mobile Home Park OH 44820 Manufactured Housing N/A Column
310 Tree Top Apartments TX 75219 Multifamily N/A Column
311 871 Islington Street NH 03801 Office N/A Column
312 Westwood Apartments NY 12901 Multifamily N/A Column
313 Territorial Village (1R) NM 88001 Retail Unanchored Column
314 Telshor Tower Plaza (1R) NM 88001 Mixed Use N/A Column
315 Congress Building MO 26752 Office N/A Column
316 Continental House Apartments TX 79912 Multifamily N/A Column
317 Affordable Self Storage TX 76205 Self Storage N/A Column
318 Iroquois Apartments FL 33130 Multifamily N/A Column
319 Bay Palm Apartments FL 33181 Multifamily N/A Column
320 969 & 971 Amsterdam Avenue NY 10025 Multifamily N/A Column
321 59-15 55th Street NY 11378 Industrial N/A Column
322 Chesterfield/Eula Apartments SC 29720 Multifamily N/A Column
323 Carillon Retail Center TX 75591 Retail Unanchored Column
324 Pine Street Apartments & Blossom Street
Apartments NH 03060 Multifamily N/A Column
325 Penn State Office Building AZ 85251 Office N/A Column
326 Autumn Run Apartments NJ 08009 Multifamily N/A Column
327 Pullman Park Apartments TX 76528 Multifamily N/A Column
328 Spanish Oaks Apartments TX 78751 Multifamily N/A Column
329 Ballenger Manor Apartments MI 48532 Multifamily N/A Column
330 Allen Avenue Apartments ME 04103 Multifamily N/A Column
331 Skyline Mall NH 03054 Retail Unanchored Column
332 James Road Medical Center OH 43215 Office N/A Column
333 Rebecca Apartments TX 77025 Multifamily N/A Column
334 The Homestead Apartments MO 64109 Multifamily N/A Column
335 Corona Avenue Apartments NY 11368 Multifamily N/A Column
336 Sandstone Apartments TX 75206 Multifamily N/A Column
337 Lynn Villa Apartments TX 75006 Multifamily N/A Column
338 Savannah Apartments TX 77587 Multifamily N/A Column
339 Vienna Terrace Apartments TX 76040 Multifamily N/A Column
340 Alexandria Apartments - CO CO 80220 Multifamily N/A Column
341 Boynton Vista Apartments FL 33435 Multifamily N/A Column
342 Navarro Crossing Apartments TX 75110 Multifamily N/A Column
343 Kordis Apartments FL 34652 Multifamily N/A Column
<CAPTION>
Units/
Sq. Ft./ Occupancy Date of
Rooms/ Fee Simple/ Year Year Rate at Occupancy
# Property Name (1) Pads Leasehold Built Renovated U/W (3) Rate (3)
- --------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C> <C>
251 The Woods II Office Buildings 23,914 Fee 1981 1991 100% 02/23/99
252 Greenville Avenue B & G 13,314 Fee 1935 1998 100% 01/31/99
253 Boulder Ridge Apartments 83 Fee 1974 1995 96% 03/20/98
254 Spring Gardens Apartments 79 Fee 1965 1997 96% 04/01/99
255 The Admiral Apartments & The Drake
Apartments 76 Fee 1928 1940 95% 12/01/98
256 Heritage Apartments 42 Fee 1964 N/A 95% 01/01/99
257 Montgomery Village Executive Plaza Phase I 42,783 Fee 1981 N/A 100% 01/25/99
258 Orchard Lake Mini-Storage 32,310 Fee 1975 1991 98% 03/23/99
259 Parker Road Retail 32,125 Fee 1979 1993 100% 02/15/99
260 Smith Shopping Center 19,455 Fee 1987 N/A 100% 12/01/98
261 Rivermont Park 217,783 Fee 1967 1974 80% 02/28/98
262 SecurCare of Colorado Springs 48,895 Fee 1980 1996 85% 12/31/98
263 Free Street Office Building 29,897 Fee 1900 1984 100% 03/31/99
264 Maple Valley Plaza 28,905 Fee 1946 1989 95% 02/01/99
265 Crestview Apartments 63 Fee 1972 N/A 98% 08/26/98
266 Cedar Lakes Apartments 103 Fee 1976 N/A 91% 01/01/99
267 Rose Garden Apartments 40 Fee 1969 N/A 100% 01/01/99
268 Kmart - Charleston 104,000 Leasehold 1971 1998 100% 04/01/99
269 Edelweiss Apartments 50 Fee 1973 1995 96% 12/25/98
270 The Wachler Building 9,587 Fee 1940 1987 100% 03/01/99
271 CTC II Building 19,360 Fee 1996 N/A 100% 01/01/99
272 Autumn Ridge Apartments 99 Fee 1971 1997 98% 05/15/98
273 Diversey & Sheffield Plaza 13,192 Fee 1982 N/A 100% 02/01/99
274 The Pinger Building 35,750 Fee 1907 1990 100% 12/01/98
275 Elden Professional Building 19,054 Fee 1982 1998 97% 05/01/99
276 Orangetree Apartments 39 Fee 1959 1993 100% 07/15/98
277 Silver Cliff Apartments 89 Fee 1973 1997 97% 04/20/99
278 Granada Plaza 22,900 Fee 1986 N/A 80% 02/01/99
279 Summitwood Village Apartments 39 Fee 1989 N/A 100% 10/06/98
280 2221 Lee Road Office Building 28,000 Fee 1973 1994 100% 03/31/99
281 All American Mini Storage 54,375 Fee 1984 1995 88% 10/31/98
282 201 Commonwealth Court 13,149 Fee 1986 1997 100% 04/30/99
283 Olde Oaks Apartments 103 Fee 1974 1992 93% 02/01/99
284 Bouganvillas Apartments 23 Fee 1985 1994 100% 02/01/99
285 Martin Mobile Home Park 121 Fee 1942 1997 98% 04/02/99
286 Ellendale Place Apartments 22 Fee 1987 N/A 100% 02/18/99
287 Kessel Food Market - Saginaw 35,755 Fee 1960 1988 100% 01/31/99
288 Talbot Center 8,540 Fee 1998 N/A 100% 03/31/99
289 Circle K Mobile Home Park 59 Fee 1963 N/A 100% 07/24/98
290 Strawberry Hill Apartments 84 Fee 1964 N/A 100% 02/20/99
291 McGeordan Apartments 36 Fee 1969 1998 100% 04/14/99
292 Camel Toe Plaza Shopping Center 35,170 Fee 1979 N/A 100% 05/01/99
293 Washington Park Offices 26,400 Fee 1981 N/A 100% 10/31/98
294 Denway Circle Apartments 64 Fee 1963 N/A 91% 03/14/99
295 Oxford Village Apartments 40 Fee 1968 1995 98% 01/11/99
296 Space Saver #8 Self-Storage Facility 35,472 Fee 1978 1997 99% 01/31/99
297 Food City Retail Center 19,738 Fee 1976 1998 100% 11/01/98
298 Meadowood I Apartments 54 Fee 1983 N/A 100% 03/01/99
299 Windy Hill Apartments 41 Fee 1970 1991 98% 03/10/99
300 Northgate Plaza 20,592 Fee 1984 N/A 95% 03/01/99
301 Lone Mountain Mobile Home Park 51 Fee 1986 N/A 98% 01/01/99
302 Ogden Apartments 44 Fee 1904 1990 100% 03/19/99
303 Oak Lawn Square 9,747 Fee 1982 1997 100% 03/01/99
304 Flat Iron Building 30,244 Fee 1928 1986 88% 09/01/98
305 Baymar Apartments 43 Fee 1972 1988 100% 02/09/99
306 Texas City Medical Office Building (1Q) 12,456 Fee 1973 1998 100% 01/15/99
307 Hollyvale Apartments (1Q) 38 Fee 1972 1998 100% 01/08/99
308 Grandin Village Apartments 60 Fee 1947 1988 92% 02/17/99
309 Riverview Estates Mobile Home Park 91 Fee 1968 1997 100% 11/01/98
310 Tree Top Apartments 38 Fee 1966 N/A 95% 05/13/99
311 871 Islington Street 24,969 Fee 1910 1985 92% 11/17/98
312 Westwood Apartments 40 Fee 1983 N/A 100% 09/08/98
313 Territorial Village (1R) 10,444 Fee 1995 N/A 100% 07/01/98
314 Telshor Tower Plaza (1R) 4,485 Fee 1996 N/A 100% 03/01/99
315 Congress Building 28,977 Fee 1925 1998 98% 01/01/99
316 Continental House Apartments 44 Fee 1969 1986 91% 10/01/98
317 Affordable Self Storage 45,936 Fee 1973 1978 94% 03/10/99
318 Iroquois Apartments 24 Fee 1926 1997 100% 04/01/99
319 Bay Palm Apartments 22 Fee 1962 1998 100% 01/31/99
320 969 & 971 Amsterdam Avenue 20 Fee 1915 1997 100% 01/01/99
321 59-15 55th Street 11,000 Fee 1986 1995 100% 02/23/99
322 Chesterfield/Eula Apartments 49 Fee 1950 1995 96% 02/28/99
323 Carillon Retail Center 12,683 Fee 1984 N/A 100% 03/10/99
324 Pine Street Apartments & Blossom Street
Apartment 23 Fee 1940 1970 96% 04/01/99
325 Penn State Office Building 9,998 Fee 1982 1997 100% 05/04/99
326 Autumn Run Apartments 38 Fee 1962 1998 87% 01/31/99
327 Pullman Park Apartments 52 Fee 1986 N/A 98% 02/01/99
328 Spanish Oaks Apartments 32 Fee 1969 1997 100% 09/30/98
329 Ballenger Manor Apartments 33 Fee 1961 N/A 94% 03/01/99
330 Allen Avenue Apartments 23 Fee 1920 1998 96% 03/01/99
331 Skyline Mall 17,881 Fee 1988 1998 93% 11/23/98
332 James Road Medical Center 9,070 Fee 1984 N/A 92% 05/07/99
333 Rebecca Apartments 50 Fee 1961 1992 84% 02/01/99
334 The Homestead Apartments 66 Fee 1922 1970 100% 11/01/98
335 Corona Avenue Apartments 12 Fee 1990 1996 100% 01/01/99
336 Sandstone Apartments 57 Fee 1972 N/A 96% 10/31/98
337 Lynn Villa Apartments 36 Fee 1972 1996 100% 02/22/99
338 Savannah Apartments 29 Fee 1965 1995 100% 01/31/99
339 Vienna Terrace Apartments 24 Fee 1964 1995 92% 12/18/98
340 Alexandria Apartments - CO 15 Fee 1945 1997 100% 01/01/99
341 Boynton Vista Apartments 12 Fee 1975 1994 100% 09/12/98
342 Navarro Crossing Apartments 32 Fee 1987 N/A 88% 10/15/98
343 Kordis Apartments 15 Fee 1984 1993 93% 12/31/98
<CAPTION>
Maturity/
Cut-off ARD
Appraised Date LTV Date LTV U/W U/W U/W
# Property Name (1) Value Ratio (4) Ratio (4) NOI NCF (5) DSCR (6)
- ----------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C> <C>
251 The Woods II Office Buildings 2,300,000 73.9% 66.0% 239,854 202,939 1.37
252 Greenville Avenue B & G 2,250,000 73.4% 61.4% 216,443 206,857 1.30
253 Boulder Ridge Apartments 2,300,000 70.0% 45.8% 206,771 187,349 1.31
254 Spring Gardens Apartments 2,300,000 69.6% 57.1% 238,573 218,823 1.50
255 The Admiral Apartments & The Drake
Apartments 2,230,000 69.4% 62.5% 232,442 213,442 1.53
256 Heritage Apartments 1,975,000 77.1% 6.1% 183,050 172,550 1.21
257 Montgomery Village Executive Plaza Phase I 3,200,000 47.6% 1.3% 328,234 276,882 1.52
258 Orchard Lake Mini-Storage 2,110,000 71.8% 59.8% 214,112 203,019 1.41
259 Parker Road Retail 2,600,000 57.6% 47.6% 246,915 209,970 1.50
260 Smith Shopping Center 2,000,000 73.7% 65.4% 187,146 163,982 1.32
261 Rivermont Park 4,800,000 30.6% 21.3% 395,710 253,943 1.82
262 SecurCare of Colorado Springs 1,950,000 74.9% 70.3% 203,886 192,640 1.47
263 Free Street Office Building 2,300,000 63.0% 52.4% 230,587 186,379 1.36
264 Maple Valley Plaza 2,040,000 70.8% 49.7% 217,817 183,482 1.28
265 Crestview Apartments 1,950,000 73.4% 2.5% 192,970 174,196 1.27
266 Cedar Lakes Apartments 1,940,000 73.6% 64.5% 184,066 158,316 1.38
267 Rose Garden Apartments 2,060,000 69.0% 5.4% 183,097 173,097 1.30
268 Kmart - Charleston 1,980,000 71.1% 63.7% 167,043 167,043 1.34
269 Edelweiss Apartments 1,950,000 71.4% 58.0% 169,752 156,852 1.28
270 The Wachler Building 2,100,000 65.8% 46.2% 191,260 173,417 1.28
271 CTC II Building 1,750,000 77.1% 69.1% 166,414 152,668 1.28
272 Autumn Ridge Apartments 1,870,000 70.8% 2.8% 205,000 161,000 1.24
273 Diversey & Sheffield Plaza 1,790,000 72.6% 59.8% 177,044 158,307 1.32
274 The Pinger Building 1,740,000 74.2% 60.7% 186,821 145,708 1.26
275 Elden Professional Building 2,100,000 60.7% 50.5% 192,830 170,918 1.41
276 Orangetree Apartments 1,640,000 77.6% 68.5% 161,112 151,362 1.44
277 Silver Cliff Apartments 1,850,000 68.6% 56.5% 167,518 145,518 1.25
278 Granada Plaza 2,000,000 62.5% 52.0% 178,982 153,212 1.29
279 Summitwood Village Apartments 1,700,000 72.7% 64.2% 159,512 149,762 1.46
280 2221 Lee Road Office Building 1,760,000 66.7% 59.7% 168,038 134,438 1.30
281 All American Mini Storage 2,100,000 55.2% 45.6% 194,536 183,661 1.70
282 201 Commonwealth Court 1,620,000 70.4% 58.1% 145,662 130,483 1.23
283 Olde Oaks Apartments 1,490,000 73.7% 61.0% 151,443 125,693 1.23
284 Bouganvillas Apartments 1,350,000 79.7% 70.5% 125,016 118,691 1.32
285 Martin Mobile Home Park 1,350,000 79.3% 65.7% 139,993 133,943 1.33
286 Ellendale Place Apartments 1,360,000 77.9% 6.8% 130,413 123,813 1.22
287 Kessel Food Market - Saginaw 1,360,000 76.9% 63.1% 124,977 119,599 1.26
288 Talbot Center 1,400,000 74.1% 67.3% 131,090 121,269 1.25
289 Circle K Mobile Home Park 1,300,000 79.7% 70.7% 112,974 110,024 1.26
290 Strawberry Hill Apartments 1,300,000 76.9% 63.9% 135,423 114,423 1.21
291 McGeordan Apartments 1,300,000 76.7% 63.6% 128,818 119,818 1.28
292 Camel Toe Plaza Shopping Center 1,300,000 74.9% 62.7% 151,310 116,384 1.24
293 Washington Park Offices 2,050,000 47.3% 2.3% 170,179 135,512 1.36
294 Denway Circle Apartments 1,430,000 67.8% 60.4% 134,669 118,669 1.42
295 Oxford Village Apartments 1,280,000 74.1% 66.4% 114,151 104,151 1.24
296 Space Saver #8 Self-Storage Facility 1,300,000 73.0% 61.2% 139,146 128,504 1.40
297 Food City Retail Center 1,300,000 72.1% 59.7% 127,112 108,216 1.24
298 Meadowood I Apartments 1,200,000 77.9% 69.7% 121,165 107,665 1.31
299 Windy Hill Apartments 1,200,000 77.5% 64.7% 117,765 107,515 1.20
300 Northgate Plaza 1,400,000 64.3% 54.3% 129,776 108,504 1.21
301 Lone Mountain Mobile Home Park 1,530,000 58.8% 52.3% 111,845 109,295 1.41
302 Ogden Apartments 1,325,000 67.9% 56.3% 134,700 123,700 1.46
303 Oak Lawn Square 1,270,000 70.8% 58.5% 110,622 102,991 1.23
304 Flat Iron Building 2,100,000 42.8% 2.8% 175,970 145,571 1.47
305 Baymar Apartments 1,200,000 74.0% 2.6% 123,238 112,488 1.32
306 Texas City Medical Office Building (1Q) 825,000 66.3% 47.2% 85,450 70,488 1.32
307 Hollyvale Apartments (1Q) 505,000 66.3% 47.2% 57,432 47,932 1.32
308 Grandin Village Apartments 1,300,000 67.7% 56.2% 115,707 100,707 1.21
309 Riverview Estates Mobile Home Park 1,150,000 73.7% 60.9% 110,496 105,946 1.35
310 Tree Top Apartments 1,000,000 79.9% 66.3% 101,654 92,404 1.23
311 871 Islington Street 1,250,000 63.8% 52.7% 138,981 105,920 1.44
312 Westwood Apartments 1,100,000 72.4% 50.7% 113,941 103,941 1.33
313 Territorial Village (1R) 780,000 65.1% 43.0% 81,874 70,305 1.49
314 Telshor Tower Plaza (1R) 380,000 65.1% 43.0% 37,029 31,926 1.49
315 Congress Building 1,500,000 47.6% 39.7% 112,896 88,581 1.30
316 Continental House Apartments 920,000 74.8% 62.0% 93,603 80,957 1.26
317 Affordable Self Storage 1,100,000 61.4% 51.3% 100,676 88,634 1.36
318 Iroquois Apartments 860,000 77.6% 64.7% 86,121 80,121 1.25
319 Bay Palm Apartments 900,000 72.6% 64.9% 74,772 69,272 1.21
320 969 & 971 Amsterdam Avenue 1,275,000 50.9% 42.9% 98,603 90,728 1.42
321 59-15 55th Street 880,000 73.7% 61.8% 96,030 86,226 1.38
322 Chesterfield/Eula Apartments 1,000,000 63.5% 44.8% 92,835 80,585 1.28
323 Carillon Retail Center 975,000 65.1% 54.3% 88,875 76,486 1.26
324 Pine Street Apartments & Blossom Street
Apartments 1,080,000 57.9% 41.2% 85,969 80,219 1.25
325 Penn State Office Building 915,000 65.5% 59.2% 79,423 67,061 1.23
326 Autumn Run Apartments 840,000 68.6% 56.9% 74,616 65,116 1.21
327 Pullman Park Apartments 750,000 76.3% 62.7% 85,566 72,566 1.39
328 Spanish Oaks Apartments 870,000 64.0% 52.3% 79,941 69,594 1.40
329 Ballenger Manor Apartments 760,000 72.6% 59.9% 79,400 71,150 1.39
330 Allen Avenue Apartments 800,000 66.6% 55.2% 87,586 81,836 1.64
331 Skyline Mall 1,000,000 53.1% 37.9% 113,392 91,460 1.68
332 James Road Medical Center 870,000 59.8% 50.5% 78,237 66,809 1.29
333 Rebecca Apartments 700,000 73.8% 3.8% 81,232 65,632 1.20
334 The Homestead Apartments 870,000 57.5% 48.1% 79,269 62,363 1.28
335 Corona Avenue Apartments 725,000 68.6% 3.9% 68,314 65,314 1.23
336 Sandstone Apartments 620,000 72.2% 58.7% 69,799 55,549 1.41
337 Lynn Villa Apartments 600,000 69.0% 57.8% 59,987 50,987 1.27
338 Savannah Apartments 550,000 71.7% 59.8% 56,297 48,797 1.29
339 Vienna Terrace Apartments 520,000 71.4% 50.9% 54,569 47,979 1.27
340 Alexandria Apartments - CO 550,000 57.2% 47.7% 51,017 47,132 1.57
341 Boynton Vista Apartments 430,000 69.4% 57.6% 37,486 33,778 1.21
342 Navarro Crossing Apartments 425,000 64.1% 45.0% 47,675 38,729 1.45
343 Kordis Apartments 535,000 46.5% 38.2% 43,827 38,301 1.69
<CAPTION>
Contractual U/W Contractual
Engineering Recurring Recurring Recurring U/W
Reserve at Replacement Replacement LC&TI LC&TI
# Property Name (1) Origination Reserve Reserve Per Sq. Ft. Per Sq. Ft.
- -----------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C>
251 The Woods II Office Buildings $112,713 $0.24 $0.23 $1.27 $1.31
252 Greenville Avenue B & G $12,500 $0.32 $0.32 N/A $0.40
253 Boulder Ridge Apartments $24,300 $234 $234 N/A N/A
254 Spring Gardens Apartments N/A $250 $250 N/A N/A
255 The Admiral Apartments & The Drake
Apartments $62,607 $250 $250 N/A N/A
256 Heritage Apartments N/A $250 $250 N/A N/A
257 Montgomery Village Executive Plaza Phase I N/A N/A $0.20 N/A $1.00
258 Orchard Lake Mini-Storage N/A N/A $0.21 N/A $0.14
259 Parker Road Retail $11,938 N/A $0.15 $0.30 $1.00
260 Smith Shopping Center $5,063 N/A $0.15 N/A $1.04
261 Rivermont Park $36,800 N/A $0.21 N/A $0.44
262 SecurCare of Colorado Springs $20,000 $0.23 $0.23 N/A N/A
263 Free Street Office Building $3,548 $0.25 $0.25 $0.95 $1.23
264 Maple Valley Plaza N/A $0.15 $0.16 N/A $1.02
265 Crestview Apartments $36,750 $250 $298 N/A N/A
266 Cedar Lakes Apartments $16,163 $250 $250 N/A N/A
267 Rose Garden Apartments N/A $250 $250 N/A N/A
268 Kmart - Charleston N/A N/A N/A N/A N/A
269 Edelweiss Apartments $39,313 $250 $258 N/A N/A
270 The Wachler Building $750 N/A $0.20 N/A $1.66
271 CTC II Building N/A $0.15 $0.10 $0.43 $0.61
272 Autumn Ridge Apartments $62,438 $444 $444 N/A N/A
273 Diversey & Sheffield Plaza $6,640 N/A $0.39 $0.50 $1.03
274 The Pinger Building $1,250 N/A $0.15 N/A $1.00
275 Elden Professional Building $2,125 $0.17 $0.15 $0.50 $1.00
276 Orangetree Apartments N/A $250 $250 N/A N/A
277 Silver Cliff Apartments $87,000 $247 $247 N/A N/A
278 Granada Plaza $1,250 N/A $0.33 $0.50 $0.80
279 Summitwood Village Apartments $28,125 $250 $250 N/A N/A
280 2221 Lee Road Office Building N/A $0.20 $0.20 N/A $1.00
281 All American Mini Storage N/A $0.15 $0.20 N/A N/A
282 201 Commonwealth Court N/A N/A $0.15 $1.00 $1.00
283 Olde Oaks Apartments N/A $250 $250 N/A N/A
284 Bouganvillas Apartments N/A $274 $275 N/A N/A
285 Martin Mobile Home Park N/A $50 $50 N/A N/A
286 Ellendale Place Apartments N/A $250 $300 N/A N/A
287 Kessel Food Market - Saginaw $33,813 N/A $0.15 N/A N/A
288 Talbot Center N/A $0.15 $0.15 $1.00 $1.00
289 Circle K Mobile Home Park $6,250 N/A $50 N/A N/A
290 Strawberry Hill Apartments $26,875 $250 $250 N/A N/A
291 McGeordan Apartments $14,875 $250 $250 N/A N/A
292 Camel Toe Plaza Shopping Center $2,344 N/A $0.24 $0.75 $0.75
293 Washington Park Offices N/A $0.28 $0.28 N/A $1.03
294 Denway Circle Apartments $47,360 $250 $250 N/A N/A
295 Oxford Village Apartments $42,438 $250 $250 N/A N/A
296 Space Saver #8 Self-Storage Facility $6,563 $0.15 $0.30 N/A N/A
297 Food City Retail Center N/A N/A $0.15 $0.75 $0.81
298 Meadowood I Apartments $4,000 $250 $250 N/A N/A
299 Windy Hill Apartments $2,500 $250 $250 N/A N/A
300 Northgate Plaza $4,200 $0.28 $0.28 N/A $0.75
301 Lone Mountain Mobile Home Park N/A N/A $50 N/A N/A
302 Ogden Apartments $6,875 $250 $250 N/A N/A
303 Oak Lawn Square N/A N/A $0.15 $0.50 $0.63
304 Flat Iron Building $204,169 $0.31 $0.20 N/A $0.81
305 Baymar Apartments $7,188 $250 $250 N/A N/A
306 Texas City Medical Office Building (1Q) $431 $0.20 $0.20 N/A $1.00
307 Hollyvale Apartments (1Q) N/A $250 $250 N/A N/A
308 Grandin Village Apartments $3,750 $250 $250 N/A N/A
309 Riverview Estates Mobile Home Park N/A $50 $50 N/A N/A
310 Tree Top Apartments $688 $243 $243 N/A N/A
311 871 Islington Street $3,438 $0.20 $0.32 N/A $1.00
312 Westwood Apartments $2,813 $250 $250 N/A N/A
313 Territorial Village (1R) $938 N/A $0.19 N/A $0.92
314 Telshor Tower Plaza (1R) $813 N/A $0.22 N/A $0.92
315 Congress Building N/A $0.20 $0.20 N/A $0.64
316 Continental House Apartments $12,150 $287 $287 N/A N/A
317 Affordable Self Storage N/A $0.15 $0.26 N/A N/A
318 Iroquois Apartments N/A $250 $250 N/A N/A
319 Bay Palm Apartments $1,125 $250 $250 N/A N/A
320 969 & 971 Amsterdam Avenue $50,000 $250 $269 N/A N/A
321 59-15 55th Street N/A $0.19 $0.19 N/A $0.70
322 Chesterfield/Eula Apartments N/A $250 $250 N/A N/A
323 Carillon Retail Center $1,500 $0.18 $0.18 $1.00 $0.80
324 Pine Street Apartments & Blossom Street
Apartments $12,000 N/A $250 N/A N/A
325 Penn State Office Building $4,688 $0.21 $0.21 N/A $1.03
326 Autumn Run Apartments $2,438 $250 $250 N/A N/A
327 Pullman Park Apartments N/A $250 $250 N/A N/A
328 Spanish Oaks Apartments $2,188 $305 $323 N/A N/A
329 Ballenger Manor Apartments $4,375 $185 $250 N/A N/A
330 Allen Avenue Apartments N/A $250 $250 N/A N/A
331 Skyline Mall N/A $0.23 $0.23 N/A $1.00
332 James Road Medical Center $1,250 $0.31 $0.26 $1.00 $1.00
333 Rebecca Apartments N/A $306 $312 N/A N/A
334 The Homestead Apartments $400 $257 $256 N/A N/A
335 Corona Avenue Apartments N/A $250 $250 N/A N/A
336 Sandstone Apartments $4,500 $250 $250 N/A N/A
337 Lynn Villa Apartments $3,221 $250 $250 N/A N/A
338 Savannah Apartments $500 $259 $259 N/A N/A
339 Vienna Terrace Apartments $57,750 $275 $275 N/A N/A
340 Alexandria Apartments - CO N/A $259 $259 N/A N/A
341 Boynton Vista Apartments $3,500 $309 $309 N/A N/A
342 Navarro Crossing Apartments $12,350 $280 $280 N/A N/A
343 Kordis Apartments $24,063 $368 $368 N/A N/A
<CAPTION>
Percentage of Orig
Original Cut-off Initial Maturity Amort.
# Property Name (1) Balance Balance (7) Pool Balance Balance Term
- ---------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C>
251 The Woods II Office Buildings 1,700,000 1,699,212 0.1% 1,517,864 360
252 Greenville Avenue B & G 1,655,000 1,650,879 0.1% 1,381,802 300
253 Boulder Ridge Apartments 1,628,000 1,610,052 0.1% 1,053,026 300
254 Spring Gardens Apartments 1,600,000 1,600,000 0.1% 1,313,567 300
255 The Admiral Apartments & The Drake
Apartments 1,550,000 1,548,349 0.1% 1,393,312 360
256 Heritage Apartments 1,525,000 1,522,171 0.1% 119,777 300
257 Montgomery Village Executive Plaza Phase I 1,530,000 1,521,952 0.1% 42,703 180
258 Orchard Lake Mini-Storage 1,517,000 1,515,822 0.1% 1,260,835 300
259 Parker Road Retail 1,500,000 1,498,771 0.1% 1,238,896 300
260 Smith Shopping Center 1,480,000 1,473,931 0.1% 1,307,648 360
261 Rivermont Park 1,500,000 1,468,887 0.1% 1,021,407 240
262 SecurCare of Colorado Springs 1,462,000 1,460,438 0.1% 1,371,743 360
263 Free Street Office Building 1,450,000 1,448,871 0.1% 1,204,807 300
264 Maple Valley Plaza 1,450,000 1,445,217 0.1% 1,014,243 240
265 Crestview Apartments 1,450,000 1,431,223 0.1% 49,316 240
266 Cedar Lakes Apartments 1,435,000 1,427,185 0.1% 1,251,477 360
267 Rose Garden Apartments 1,425,000 1,422,357 0.1% 111,916 300
268 Kmart - Charleston 1,409,000 1,408,375 0.1% 1,261,674 360
269 Edelweiss Apartments 1,400,000 1,392,010 0.1% 1,131,925 300
270 The Wachler Building 1,400,000 1,382,555 0.1% 970,148 240
271 CTC II Building 1,350,000 1,348,498 0.1% 1,208,950 360
272 Autumn Ridge Apartments 1,350,000 1,323,711 0.1% 51,470 240
273 Diversey & Sheffield Plaza 1,300,000 1,298,909 0.1% 1,070,608 300
274 The Pinger Building 1,300,000 1,291,517 0.1% 1,056,032 300
275 Elden Professional Building 1,275,000 1,274,017 0.1% 1,060,599 300
276 Orangetree Apartments 1,280,000 1,273,404 0.1% 1,123,618 360
277 Silver Cliff Apartments 1,270,000 1,268,921 0.1% 1,044,382 300
278 Granada Plaza 1,250,000 1,249,046 0.1% 1,040,978 300
279 Summitwood Village Apartments 1,240,000 1,235,453 0.1% 1,091,265 360
280 2221 Lee Road Office Building 1,175,000 1,174,465 0.1% 1,050,378 360
281 All American Mini Storage 1,160,000 1,159,047 0.1% 957,803 300
282 201 Commonwealth Court 1,140,000 1,140,000 0.1% 940,547 300
283 Olde Oaks Apartments 1,100,000 1,097,943 0.1% 908,366 300
284 Bouganvillas Apartments 1,080,000 1,076,073 0.1% 951,424 360
285 Martin Mobile Home Park 1,070,000 1,070,000 0.1% 886,598 300
286 Ellendale Place Apartments 1,060,000 1,060,000 0.1% 92,374 300
287 Kessel Food Market - Saginaw 1,047,000 1,046,088 0.1% 858,229 300
288 Talbot Center 1,037,000 1,037,000 0.1% 941,784 360
289 Circle K Mobile Home Park 1,040,000 1,035,735 0.1% 918,888 360
290 Strawberry Hill Apartments 1,000,000 1,000,000 0.1% 831,185 300
291 McGeordan Apartments 1,000,000 997,334 0.1% 827,391 300
292 Camel Toe Plaza Shopping Center 975,000 974,276 0.1% 814,471 300
293 Washington Park Offices 975,000 970,603 0.1% 47,010 240
294 Denway Circle Apartments 970,000 968,844 0.1% 863,215 360
295 Oxford Village Apartments 950,000 948,938 0.1% 850,338 360
296 Space Saver #8 Self-Storage Facility 950,000 948,390 0.1% 795,424 300
297 Food City Retail Center 940,000 937,462 0.1% 776,406 300
298 Meadowood I Apartments 935,000 935,000 0.1% 835,880 360
299 Windy Hill Apartments 930,000 930,000 0.1% 776,699 300
300 Northgate Plaza 900,000 900,000 0.1% 760,555 300
301 Lone Mountain Mobile Home Park 900,000 900,000 0.1% 800,109 360
302 Ogden Apartments 900,000 900,000 0.1% 745,736 300
303 Oak Lawn Square 900,000 899,259 0.1% 742,909 300
304 Flat Iron Building 900,000 898,937 0.1% 57,970 240
305 Baymar Apartments 900,000 888,390 0.1% 30,885 240
306 Texas City Medical Office Building (1Q) 550,000 548,288 0.0% 390,232 240
307 Hollyvale Apartments (1Q) 335,000 333,950 0.0% 237,278 240
308 Grandin Village Apartments 880,000 880,000 0.1% 730,823 300
309 Riverview Estates Mobile Home Park 850,000 847,676 0.1% 700,853 300
310 Tree Top Apartments 800,000 799,362 0.1% 662,833 300
311 871 Islington Street 800,000 797,794 0.1% 658,862 300
312 Westwood Apartments 800,000 796,059 0.1% 557,753 240
313 Territorial Village (1R) 510,000 506,800 0.0% 335,004 300
314 Telshor Tower Plaza (1R) 250,000 248,431 0.0% 164,218 300
315 Congress Building 715,000 713,746 0.0% 595,831 300
316 Continental House Apartments 690,000 688,149 0.0% 570,408 300
317 Affordable Self Storage 675,000 675,000 0.0% 564,674 300
318 Iroquois Apartments 668,000 667,494 0.0% 556,769 300
319 Bay Palm Apartments 654,000 653,700 0.0% 584,355 360
320 969 & 971 Amsterdam Avenue 650,000 649,551 0.0% 547,198 300
321 59-15 55th Street 650,000 648,399 0.0% 543,460 300
322 Chesterfield/Eula Apartments 640,000 635,485 0.0% 447,748 240
323 Carillon Retail Center 635,000 634,523 0.0% 529,709 300
324 Pine Street Apartments & Blossom Street
Apartments 625,000 625,000 0.0% 444,944 240
325 Penn State Office Building 600,000 599,764 0.0% 541,319 360
326 Autumn Run Apartments 580,000 576,541 0.0% 478,129 300
327 Pullman Park Apartments 575,000 571,924 0.0% 470,200 300
328 Spanish Oaks Apartments 560,000 556,884 0.0% 454,820 300
329 Ballenger Manor Apartments 552,000 551,542 0.0% 455,255 300
330 Allen Avenue Apartments 535,000 532,745 0.0% 441,601 300
331 Skyline Mall 535,000 531,407 0.0% 379,490 240
332 James Road Medical Center 520,000 520,000 0.0% 439,077 300
333 Rebecca Apartments 525,000 516,867 0.0% 26,442 240
334 The Homestead Apartments 500,000 500,000 0.0% 418,857 300
335 Corona Avenue Apartments 498,000 497,360 0.0% 28,153 240
336 Sandstone Apartments 450,000 447,445 0.0% 364,163 300
337 Lynn Villa Apartments 415,000 414,286 0.0% 346,800 300
338 Savannah Apartments 395,000 394,304 0.0% 328,980 300
339 Vienna Terrace Apartments 375,000 371,285 0.0% 264,505 240
340 Alexandria Apartments - CO 315,000 314,444 0.0% 262,278 300
341 Boynton Vista Apartments 300,000 298,486 0.0% 247,751 300
342 Navarro Crossing Apartments 275,000 272,574 0.0% 191,229 240
343 Kordis Apartments 250,000 248,667 0.0% 204,555 300
<CAPTION>
Rem. Orig Rem.
Amort. Term to Term to Interest Interest Calculation
# Property Name (1) Term Maturity (8) Maturity (8) Rate (30/360 / Actual/360)
- ----------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C>
251 The Woods II Office Buildings 359 120 119 7.9100% Actual/360
252 Greenville Avenue B & G 297 120 117 8.4300% Actual/360
253 Boulder Ridge Apartments 290 180 170 7.4200% Actual/360
254 Spring Gardens Apartments 300 120 120 7.8500% Actual/360
255 The Admiral Apartments & The Drake
Apartments 358 120 118 8.2000% Actual/360
256 Heritage Apartments 298 300 298 8.0900% Actual/360
257 Montgomery Village Executive Plaza Phase I 178 180 178 8.6000% Actual/360
258 Orchard Lake Mini-Storage 299 120 119 8.2700% Actual/360
259 Parker Road Retail 299 120 119 8.0500% Actual/360
260 Smith Shopping Center 354 120 114 7.5000% Actual/360
261 Rivermont Park 229 120 109 7.0000% Actual/360
262 SecurCare of Colorado Springs 358 84 82 8.1900% Actual/360
263 Free Street Office Building 299 120 119 8.2600% Actual/360
264 Maple Valley Plaza 238 120 118 7.7500% Actual/360
265 Crestview Apartments 233 240 233 7.2000% Actual/360
266 Cedar Lakes Apartments 353 120 113 7.0000% Actual/360
267 Rose Garden Apartments 298 300 298 8.0900% Actual/360
268 Kmart - Charleston 359 120 119 8.0300% Actual/360
269 Edelweiss Apartments 295 120 115 7.3500% Actual/360
270 The Wachler Building 233 120 113 7.5000% Actual/360
271 CTC II Building 358 120 118 8.0400% Actual/360
272 Autumn Ridge Apartments 229 240 229 7.4800% Actual/360
273 Diversey & Sheffield Plaza 299 120 119 7.9500% Actual/360
274 The Pinger Building 294 120 114 7.5000% Actual/360
275 Elden Professional Building 299 120 119 8.3000% Actual/360
276 Orangetree Apartments 353 120 113 7.2500% Actual/360
277 Silver Cliff Apartments 299 120 119 7.9000% Actual/360
278 Granada Plaza 299 120 119 8.3400% Actual/360
279 Summitwood Village Apartments 355 120 115 7.3500% Actual/360
280 2221 Lee Road Office Building 359 120 119 7.9600% Actual/360
281 All American Mini Storage 299 120 119 8.0400% Actual/360
282 201 Commonwealth Court 300 120 120 8.0200% Actual/360
283 Olde Oaks Apartments 298 120 118 8.0500% Actual/360
284 Bouganvillas Apartments 355 120 115 7.3900% Actual/360
285 Martin Mobile Home Park 300 120 120 8.1700% Actual/360
286 Ellendale Place Apartments 300 300 300 8.4200% Actual/360
287 Kessel Food Market - Saginaw 299 120 119 7.7900% Actual/360
288 Talbot Center 360 120 120 8.6500% Actual/360
289 Circle K Mobile Home Park 354 120 114 7.5000% Actual/360
290 Strawberry Hill Apartments 300 120 120 8.2800% Actual/360
291 McGeordan Apartments 297 120 117 8.1100% Actual/360
292 Camel Toe Plaza Shopping Center 299 120 119 8.4500% Actual/360
293 Washington Park Offices 237 240 237 8.2500% Actual/360
294 Denway Circle Apartments 358 120 118 7.7800% Actual/360
295 Oxford Village Apartments 358 120 118 8.0200% Actual/360
296 Space Saver #8 Self-Storage Facility 298 120 118 8.5400% Actual/360
297 Food City Retail Center 297 120 117 8.0500% Actual/360
298 Meadowood I Apartments 360 120 120 7.9700% Actual/360
299 Windy Hill Apartments 300 120 120 8.4500% Actual/360
300 Northgate Plaza 300 120 120 8.8800% Actual/360
301 Lone Mountain Mobile Home Park 360 120 120 7.7400% Actual/360
302 Ogden Apartments 300 120 120 8.1700% Actual/360
303 Oak Lawn Square 299 120 119 8.0300% Actual/360
304 Flat Iron Building 239 240 239 9.3100% Actual/360
305 Baymar Apartments 233 240 233 7.2300% Actual/360
306 Texas City Medical Office Building (1Q) 238 120 118 8.1600% Actual/360
307 Hollyvale Apartments (1Q) 238 120 118 8.1100% Actual/360
308 Grandin Village Apartments 300 120 120 8.2500% Actual/360
309 Riverview Estates Mobile Home Park 297 120 117 7.9900% Actual/360
310 Tree Top Apartments 299 120 119 8.1600% Actual/360
311 871 Islington Street 297 120 117 7.9500% Actual/360
312 Westwood Apartments 237 120 117 7.6500% Actual/360
313 Territorial Village (1R) 294 180 174 7.7200% Actual/360
314 Telshor Tower Plaza (1R) 294 180 174 7.7200% Actual/360
315 Congress Building 298 120 118 8.3700% Actual/360
316 Continental House Apartments 297 120 117 8.0800% Actual/360
317 Affordable Self Storage 300 120 120 8.5100% Actual/360
318 Iroquois Apartments 299 120 119 8.3700% Actual/360
319 Bay Palm Apartments 359 120 119 7.9400% Actual/360
320 969 & 971 Amsterdam Avenue 299 120 119 8.7300% Actual/360
321 59-15 55th Street 297 120 117 8.4800% Actual/360
322 Chesterfield/Eula Apartments 236 120 116 7.7800% Actual/360
323 Carillon Retail Center 299 120 119 8.4000% Actual/360
324 Pine Street Apartments & Blossom Street
Apartments 240 120 120 8.2600% Actual/360
325 Penn State Office Building 359 120 119 8.3500% Actual/360
326 Autumn Run Apartments 294 120 114 8.0000% Actual/360
327 Pullman Park Apartments 295 120 115 7.7300% Actual/360
328 Spanish Oaks Apartments 295 120 115 7.5000% Actual/360
329 Ballenger Manor Apartments 299 120 119 8.0000% Actual/360
330 Allen Avenue Apartments 296 120 116 8.0600% Actual/360
331 Skyline Mall 236 120 116 8.1800% Actual/360
332 James Road Medical Center 300 120 120 8.8500% Actual/360
333 Rebecca Apartments 230 240 230 8.5000% Actual/360
334 The Homestead Apartments 300 120 120 8.5600% Actual/360
335 Corona Avenue Apartments 239 240 239 8.8300% Actual/360
336 Sandstone Apartments 295 120 115 7.3800% Actual/360
337 Lynn Villa Apartments 298 120 118 8.4700% Actual/360
338 Savannah Apartments 298 120 118 8.3500% Actual/360
339 Vienna Terrace Apartments 234 120 114 8.0000% Actual/360
340 Alexandria Apartments - CO 298 120 118 8.3400% Actual/360
341 Boynton Vista Apartments 295 120 115 8.0700% Actual/360
342 Navarro Crossing Apartments 235 120 115 7.6000% Actual/360
343 Kordis Apartments 295 120 115 7.7500% Actual/360
<CAPTION>
First
Monthly Payment Maturity
# Property Name (1) Payment Date Date ARD (9) Seasoning
- ------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C>
251 The Woods II Office Buildings 12,367.50 06/01/99 05/01/09 1
252 Greenville Avenue B & G 13,248.53 04/01/99 03/01/09 3
253 Boulder Ridge Apartments 11,946.19 09/01/98 08/01/23 08/01/13 10
254 Spring Gardens Apartments 12,190.50 07/01/99 06/01/09 0
255 The Admiral Apartments & The Drake
Apartments 11,590.19 05/01/99 04/01/09 2
256 Heritage Apartments 11,861.26 05/01/99 04/01/24 2
257 Montgomery Village Executive Plaza Phase I 15,156.33 05/01/99 04/01/14 2
258 Orchard Lake Mini-Storage 11,981.07 06/01/99 05/01/09 1
259 Parker Road Retail 11,626.97 06/01/99 05/01/09 1
260 Smith Shopping Center 10,348.37 01/01/99 12/01/08 6
261 Rivermont Park 11,629.48 08/01/98 07/01/18 07/01/08 11
262 SecurCare of Colorado Springs 10,921.91 05/01/99 04/01/06 2
263 Free Street Office Building 11,442.22 06/01/99 05/01/09 1
264 Maple Valley Plaza 11,903.75 05/01/99 04/01/09 2
265 Crestview Apartments 11,416.56 12/01/98 11/01/18 7
266 Cedar Lakes Apartments 9,547.09 12/01/98 11/01/08 7
267 Rose Garden Apartments 11,083.48 05/01/99 04/01/24 2
268 Kmart - Charleston 10,368.23 06/01/99 05/01/09 1
269 Edelweiss Apartments 10,209.67 02/01/99 01/01/09 5
270 The Wachler Building 11,278.30 12/01/98 11/01/08 7
271 CTC II Building 9,943.49 05/01/99 04/01/09 2
272 Autumn Ridge Apartments 10,859.00 08/01/98 07/01/18 11
273 Diversey & Sheffield Plaza 9,990.59 06/01/99 05/01/09 1
274 The Pinger Building 9,606.89 01/01/99 12/01/08 6
275 Elden Professional Building 10,095.38 06/01/99 05/01/09 1
276 Orangetree Apartments 8,731.86 12/01/98 11/01/08 7
277 Silver Cliff Apartments 9,718.08 06/01/99 05/01/09 1
278 Granada Plaza 9,930.92 06/01/99 05/01/09 1
279 Summitwood Village Apartments 8,543.25 02/01/99 01/01/09 5
280 2221 Lee Road Office Building 8,588.99 06/01/99 05/01/09 1
281 All American Mini Storage 8,983.83 06/01/99 05/01/09 1
282 201 Commonwealth Court 8,813.81 07/01/99 06/01/09 0
283 Olde Oaks Apartments 8,526.45 05/01/99 04/01/09 2
284 Bouganvillas Apartments 7,470.34 02/01/99 01/01/09 5
285 Martin Mobile Home Park 8,379.29 07/01/99 06/01/09 0
286 Ellendale Place Apartments 8,478.34 07/01/99 06/01/24 0
287 Kessel Food Market - Saginaw 7,935.81 06/01/99 05/01/09 1
288 Talbot Center 8,084.13 07/01/99 06/01/09 0
289 Circle K Mobile Home Park 7,271.83 01/01/99 12/01/08 6
290 Strawberry Hill Apartments 7,904.56 07/01/99 06/01/09 0
291 McGeordan Apartments 7,791.17 04/01/99 03/01/09 3
292 Camel Toe Plaza Shopping Center 7,818.14 06/01/99 05/01/09 1
293 Washington Park Offices 8,307.64 04/01/99 03/01/19 3
294 Denway Circle Apartments 6,969.32 05/01/99 04/01/09 2
295 Oxford Village Apartments 6,984.01 05/01/99 04/01/09 2
296 Space Saver #8 Self-Storage Facility 7,675.28 05/01/99 04/01/09 2
297 Food City Retail Center 7,286.24 04/01/99 03/01/09 3
298 Meadowood I Apartments 6,841.15 07/01/99 06/01/09 0
299 Windy Hill Apartments 7,457.30 07/01/99 06/01/09 0
300 Northgate Plaza 7,478.95 07/01/99 06/01/09 0
301 Lone Mountain Mobile Home Park 6,441.49 07/01/99 06/01/09 0
302 Ogden Apartments 7,048.00 07/01/99 06/01/09 0
303 Oak Lawn Square 6,964.24 06/01/99 05/01/09 1
304 Flat Iron Building 8,277.83 06/01/99 05/01/19 1
305 Baymar Apartments 7,102.48 12/01/98 11/01/18 7
306 Texas City Medical Office Building (1Q) 4,655.34 05/01/99 04/01/09 2
307 Hollyvale Apartments (1Q) 2,825.05 05/01/99 04/01/09 2
308 Grandin Village Apartments 6,938.36 07/01/99 06/01/09 0
309 Riverview Estates Mobile Home Park 6,554.81 04/01/99 03/01/09 3
310 Tree Top Apartments 6,259.56 06/01/99 05/01/09 1
311 871 Islington Street 6,148.06 04/01/99 03/01/09 3
312 Westwood Apartments 6,518.32 04/01/99 03/01/09 3
313 Territorial Village (1R) 3,842.14 01/01/99 12/01/13 6
314 Telshor Tower Plaza (1R) 1,883.40 01/01/99 12/01/13 6
315 Congress Building 5,694.87 05/01/99 04/01/09 2
316 Continental House Apartments 5,362.15 04/01/99 03/01/09 3
317 Affordable Self Storage 5,439.83 07/01/99 06/01/09 0
318 Iroquois Apartments 5,320.52 06/01/99 05/01/09 1
319 Bay Palm Apartments 4,771.49 06/01/99 05/01/09 1
320 969 & 971 Amsterdam Avenue 5,335.10 06/01/99 05/01/09 1
321 59-15 55th Street 5,225.22 04/01/99 03/01/09 3
322 Chesterfield/Eula Apartments 5,265.92 03/01/99 02/01/09 4
323 Carillon Retail Center 5,070.47 06/01/99 05/01/09 1
324 Pine Street Apartments & Blossom Street
Apartments 5,329.33 07/01/99 06/01/09 0
325 Penn State Office Building 4,549.85 06/01/99 05/01/09 1
326 Autumn Run Apartments 4,476.53 01/01/99 12/01/08 6
327 Pullman Park Apartments 4,335.59 02/01/99 01/01/09 5
328 Spanish Oaks Apartments 4,138.35 02/01/99 01/01/09 5
329 Ballenger Manor Apartments 4,260.43 06/01/99 05/01/09 1
330 Allen Avenue Apartments 4,150.50 03/01/99 02/01/09 4
331 Skyline Mall 4,535.07 03/01/99 02/01/09 4
332 James Road Medical Center 4,310.53 07/01/99 06/01/09 0
333 Rebecca Apartments 4,556.07 09/01/98 08/01/18 10
334 The Homestead Apartments 4,046.37 07/01/99 06/01/09 0
335 Corona Avenue Apartments 4,426.33 06/01/99 05/01/19 1
336 Sandstone Apartments 3,290.42 02/01/99 01/01/09 5
337 Lynn Villa Apartments 3,333.31 05/01/99 04/01/09 2
338 Savannah Apartments 3,140.82 05/01/99 04/01/09 2
339 Vienna Terrace Apartments 3,136.65 01/01/99 12/01/08 6
340 Alexandria Apartments - CO 2,502.59 05/01/99 04/01/09 2
341 Boynton Vista Apartments 2,329.38 02/01/99 01/01/09 5
342 Navarro Crossing Apartments 2,232.23 02/01/99 01/01/09 5
343 Kordis Apartments 1,888.32 02/01/99 01/01/09 5
<CAPTION>
Original
Original Yield
Lockout Maintenance
Prepayment Provision Defeasance Period Period
# Property Name (1) as of Origination (10) Option (11) (Months) (Months)
- -------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C>
251 The Woods II Office Buildings L (9.75), O (0.25) Yes 117 0
252 Greenville Avenue B & G L (9.75), O (0.25) Yes 117 0
253 Boulder Ridge Apartments L (14.67), O (0.33) Yes 176 0
254 Spring Gardens Apartments L (9.5), O (0.5) Yes 114 0
255 The Admiral Apartments & The Drake
Apartments L (9.5), O (0.5) Yes 114 0
256 Heritage Apartments L (24.5), O (0.5) Yes 294 0
257 Montgomery Village Executive Plaza Phase I L (14.5), O (0.5) Yes 174 0
258 Orchard Lake Mini-Storage L (9.5), O (0.5) Yes 114 0
259 Parker Road Retail L (9.5), O (0.5) Yes 114 0
260 Smith Shopping Center L (9.5), O (0.5) Yes 114 0
261 Rivermont Park L (9.75), O (0.25) Yes 117 0
262 SecurCare of Colorado Springs L (6.75), O (0.25) Yes 81 0
263 Free Street Office Building L (9.5), O (0.5) Yes 114 0
264 Maple Valley Plaza L (9.5), O (0.5) Yes 114 0
265 Crestview Apartments L (19.5), O (0.5) Yes 234 0
266 Cedar Lakes Apartments L (5), YM 1% (4.5), O (0.5) No 60 54
267 Rose Garden Apartments L (24.5), O (0.5) Yes 294 0
268 Kmart - Charleston L (9.75), O (0.25) Yes 117 0
269 Edelweiss Apartments L (9.5), O (0.5) Yes 114 0
270 The Wachler Building L (9.5), O (0.5) Yes 114 0
271 CTC II Building L (9.67), O (0.33) Yes 116 0
272 Autumn Ridge Apartments L (19.75), O (0.25) Yes 237 0
273 Diversey & Sheffield Plaza L (9.5), O (0.5) Yes 114 0
274 The Pinger Building L (9.5), O (0.5) Yes 114 0
275 Elden Professional Building L (9.5), O (0.5) Yes 114 0
276 Orangetree Apartments L (9.5), O (0.5) Yes 114 0
277 Silver Cliff Apartments L (9.5), O (0.5) Yes 114 0
278 Granada Plaza L (9.5), O (0.5) Yes 114 0
279 Summitwood Village Apartments L (9.5), O (0.5) Yes 114 0
280 2221 Lee Road Office Building L (9.5), O (0.5) Yes 114 0
281 All American Mini Storage L (9.5), O (0.5) Yes 114 0
282 201 Commonwealth Court L (9.5), O (0.5) Yes 114 0
283 Olde Oaks Apartments L (9.5), O (0.5) Yes 114 0
284 Bouganvillas Apartments L (9.5), O (0.5) Yes 114 0
285 Martin Mobile Home Park L (9.5), O (0.5) Yes 114 0
286 Ellendale Place Apartments L (24.5), O (0.5) Yes 294 0
287 Kessel Food Market - Saginaw L (9.5), O (0.5) Yes 114 0
288 Talbot Center L (9.5), O (0.5) Yes 114 0
289 Circle K Mobile Home Park L (9.5), O (0.5) Yes 114 0
290 Strawberry Hill Apartments L (9.5), O (0.5) Yes 114 0
291 McGeordan Apartments L (9.5), O (0.5) Yes 114 0
292 Camel Toe Plaza Shopping Center L (9.5), O (0.5) Yes 114 0
293 Washington Park Offices L (19.5), O (0.5) Yes 234 0
294 Denway Circle Apartments L (9.5), O (0.5) Yes 114 0
295 Oxford Village Apartments L (9.5), O (0.5) Yes 114 0
296 Space Saver #8 Self-Storage Facility L (9.5), O (0.5) Yes 114 0
297 Food City Retail Center L (9.5), O (0.5) Yes 114 0
298 Meadowood I Apartments L (9.5), O (0.5) Yes 114 0
299 Windy Hill Apartments L (9.5), O (0.5) Yes 114 0
300 Northgate Plaza L (9.5), O (0.5) Yes 114 0
301 Lone Mountain Mobile Home Park L (9.5), O (0.5) Yes 114 0
302 Ogden Apartments L (9.5), O (0.5) Yes 114 0
303 Oak Lawn Square L (9.5), O (0.5) Yes 114 0
304 Flat Iron Building L (19.5), O (0.5) Yes 234 0
305 Baymar Apartments L (19.5), O (0.5) Yes 234 0
306 Texas City Medical Office Building (1Q) L (9.5), O (0.5) Yes 114 0
307 Hollyvale Apartments (1Q) L (9.5), O (0.5) Yes 114 0
308 Grandin Village Apartments L (9.5), O (0.5) Yes 114 0
309 Riverview Estates Mobile Home Park L (9.5), O (0.5) Yes 114 0
310 Tree Top Apartments L (9.5), O (0.5) Yes 114 0
311 871 Islington Street L (9.5), O (0.5) Yes 114 0
312 Westwood Apartments L (9.5), O (0.5) Yes 114 0
313 Territorial Village (1R) L (14.5), O (0.5) Yes 174 0
314 Telshor Tower Plaza (1R) L (14.5), O (0.5) Yes 174 0
315 Congress Building L (9.5), O (0.5) Yes 114 0
316 Continental House Apartments L (9.5), O (0.5) Yes 114 0
317 Affordable Self Storage L (9.5), O (0.5) Yes 114 0
318 Iroquois Apartments L (9.5), O (0.5) Yes 114 0
319 Bay Palm Apartments L (9.5), O (0.5) Yes 114 0
320 969 & 971 Amsterdam Avenue L (9.5), O (0.5) Yes 114 0
321 59-15 55th Street L (9.5), O (0.5) Yes 114 0
322 Chesterfield/Eula Apartments L (9.5), O (0.5) Yes 114 0
323 Carillon Retail Center L (9.5), O (0.5) Yes 114 0
324 Pine Street Apartments & Blossom Street
Apartments L (9.5), O (0.5) Yes 114 0
325 Penn State Office Building L (9.5), O (0.5) Yes 114 0
326 Autumn Run Apartments L (9.5), O (0.5) Yes 114 0
327 Pullman Park Apartments L (9.5), O (0.5) Yes 114 0
328 Spanish Oaks Apartments L (9.5), O (0.5) Yes 114 0
329 Ballenger Manor Apartments L (9.5), O (0.5) Yes 114 0
330 Allen Avenue Apartments L (9.5), O (0.5) Yes 114 0
331 Skyline Mall L (9.5), O (0.5) Yes 114 0
332 James Road Medical Center L (9.5), O (0.5) Yes 114 0
333 Rebecca Apartments L (3), YM 1% (6.5), O (10.5) No 36 78
334 The Homestead Apartments L (9.5), O (0.5) Yes 114 0
335 Corona Avenue Apartments L (19.5), O (0.5) Yes 234 0
336 Sandstone Apartments L (9.5), O (0.5) Yes 114 0
337 Lynn Villa Apartments L (9.5), O (0.5) Yes 114 0
338 Savannah Apartments L (9.5), O (0.5) Yes 114 0
339 Vienna Terrace Apartments L (9.5), O (0.5) Yes 114 0
340 Alexandria Apartments - CO L (9.5), O (0.5) Yes 114 0
341 Boynton Vista Apartments L (9.5), O (0.5) Yes 114 0
342 Navarro Crossing Apartments L (9.5), O (0.5) Yes 114 0
343 Kordis Apartments L (9.5), O (0.5) Yes 114 0
<CAPTION>
Original Yield
Open Lockout Maintenance
Period Expiration Expiration Hotel Utilities
# Property Name (1) (Months) Date Date Franchise Tenant Pays
- --------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C>
251 The Woods II Office Buildings 3 02/01/09 N/A N/A N/A
252 Greenville Avenue B & G 3 12/01/08 N/A N/A N/A
253 Boulder Ridge Apartments 4 04/01/13 N/A N/A Electric
254 Spring Gardens Apartments 6 12/01/08 N/A N/A Electric/Water
255 The Admiral Apartments & The Drake
Apartments 6 10/01/08 N/A N/A None
256 Heritage Apartments 6 10/01/23 N/A N/A Electric
257 Montgomery Village Executive Plaza Phase I 6 10/01/13 N/A N/A N/A
258 Orchard Lake Mini-Storage 6 11/01/08 N/A N/A N/A
259 Parker Road Retail 6 11/01/08 N/A N/A N/A
260 Smith Shopping Center 6 06/01/08 N/A N/A N/A
261 Rivermont Park 3 04/01/08 N/A N/A N/A
262 SecurCare of Colorado Springs 3 01/01/06 N/A N/A N/A
263 Free Street Office Building 6 11/01/08 N/A N/A N/A
264 Maple Valley Plaza 6 10/01/08 N/A N/A N/A
265 Crestview Apartments 6 05/01/18 N/A N/A Electric
266 Cedar Lakes Apartments 6 11/01/03 05/01/08 N/A Electric
267 Rose Garden Apartments 6 10/01/23 N/A N/A Electric
268 Kmart - Charleston 3 02/01/09 N/A N/A N/A
269 Edelweiss Apartments 6 07/01/08 N/A N/A Electric
270 The Wachler Building 6 05/01/08 N/A N/A N/A
271 CTC II Building 4 12/01/08 N/A N/A N/A
272 Autumn Ridge Apartments 3 04/01/18 N/A N/A Electric
273 Diversey & Sheffield Plaza 6 11/01/08 N/A N/A N/A
274 The Pinger Building 6 06/01/08 N/A N/A N/A
275 Elden Professional Building 6 11/01/08 N/A N/A N/A
276 Orangetree Apartments 6 05/01/08 N/A N/A Electric/Gas
277 Silver Cliff Apartments 6 11/01/08 N/A N/A Electric/Gas
278 Granada Plaza 6 11/01/08 N/A N/A N/A
279 Summitwood Village Apartments 6 07/01/08 N/A N/A Electric/Oil
280 2221 Lee Road Office Building 6 11/01/08 N/A N/A N/A
281 All American Mini Storage 6 11/01/08 N/A N/A N/A
282 201 Commonwealth Court 6 12/01/08 N/A N/A N/A
283 Olde Oaks Apartments 6 10/01/08 N/A N/A Electric
284 Bouganvillas Apartments 6 07/01/08 N/A N/A Electric
285 Martin Mobile Home Park 6 12/01/08 N/A N/A N/A
286 Ellendale Place Apartments 6 12/01/23 N/A N/A Electric/Gas
287 Kessel Food Market - Saginaw 6 11/01/08 N/A N/A N/A
288 Talbot Center 6 12/01/08 N/A N/A N/A
289 Circle K Mobile Home Park 6 06/01/08 N/A N/A N/A
290 Strawberry Hill Apartments 6 12/01/08 N/A N/A Electric/Gas
291 McGeordan Apartments 6 09/01/08 N/A N/A None
292 Camel Toe Plaza Shopping Center 6 11/01/08 N/A N/A N/A
293 Washington Park Offices 6 09/01/18 N/A N/A N/A
294 Denway Circle Apartments 6 10/01/08 N/A N/A Electric
295 Oxford Village Apartments 6 10/01/08 N/A N/A Electric/Water/Gas
296 Space Saver #8 Self-Storage Facility 6 10/01/08 N/A N/A N/A
297 Food City Retail Center 6 09/01/08 N/A N/A N/A
298 Meadowood I Apartments 6 12/01/08 N/A N/A Electric/Gas
299 Windy Hill Apartments 6 12/01/08 N/A N/A Electric/Gas
300 Northgate Plaza 6 12/01/08 N/A N/A N/A
301 Lone Mountain Mobile Home Park 6 12/01/08 N/A N/A N/A
302 Ogden Apartments 6 12/01/08 N/A N/A Electric/Gas
303 Oak Lawn Square 6 11/01/08 N/A N/A N/A
304 Flat Iron Building 6 11/01/18 N/A N/A N/A
305 Baymar Apartments 6 05/01/18 N/A N/A Electric
306 Texas City Medical Office Building (1Q) 6 10/01/08 N/A N/A N/A
307 Hollyvale Apartments (1Q) 6 10/01/08 N/A N/A Electric
308 Grandin Village Apartments 6 12/01/08 N/A N/A Electric
309 Riverview Estates Mobile Home Park 6 09/01/08 N/A N/A N/A
310 Tree Top Apartments 6 11/01/08 N/A N/A None
311 871 Islington Street 6 09/01/08 N/A N/A N/A
312 Westwood Apartments 6 09/01/08 N/A N/A Electric/Gas/Water
313 Territorial Village (1R) 6 06/01/13 N/A N/A N/A
314 Telshor Tower Plaza (1R) 6 06/01/13 N/A N/A N/A
315 Congress Building 6 10/01/08 N/A N/A N/A
316 Continental House Apartments 6 09/01/08 N/A N/A Electric/Gas
317 Affordable Self Storage 6 12/01/08 N/A N/A N/A
318 Iroquois Apartments 6 11/01/08 N/A N/A Electric
319 Bay Palm Apartments 6 11/01/08 N/A N/A Electric
320 969 & 971 Amsterdam Avenue 6 11/01/08 N/A N/A Electric
321 59-15 55th Street 6 09/01/08 N/A N/A N/A
322 Chesterfield/Eula Apartments 6 08/01/08 N/A N/A Electric
323 Carillon Retail Center 6 11/01/08 N/A N/A N/A
324 Pine Street Apartments & Blossom Street
Apartments 6 12/01/08 N/A N/A Electric/Gas
325 Penn State Office Building 6 11/01/08 N/A N/A N/A
326 Autumn Run Apartments 6 06/01/08 N/A N/A Electric
327 Pullman Park Apartments 6 07/01/08 N/A N/A Electric
328 Spanish Oaks Apartments 6 07/01/08 N/A N/A Electric
329 Ballenger Manor Apartments 6 11/01/08 N/A N/A Electric
330 Allen Avenue Apartments 6 08/01/08 N/A N/A Electric/Gas
331 Skyline Mall 6 08/01/08 N/A N/A N/A
332 James Road Medical Center 6 12/01/08 N/A N/A N/A
333 Rebecca Apartments 126 08/01/01 02/01/08 N/A Electric
334 The Homestead Apartments 6 12/01/08 N/A N/A Electric/Gas
335 Corona Avenue Apartments 6 11/01/18 N/A N/A Electric/Gas
336 Sandstone Apartments 6 07/01/08 N/A N/A Electric
337 Lynn Villa Apartments 6 10/01/08 N/A N/A Electric
338 Savannah Apartments 6 10/01/08 N/A N/A Electric
339 Vienna Terrace Apartments 6 06/01/08 N/A N/A None
340 Alexandria Apartments - CO 6 10/01/08 N/A N/A None
341 Boynton Vista Apartments 6 07/01/08 N/A N/A Electric
342 Navarro Crossing Apartments 6 07/01/08 N/A N/A Electric
343 Kordis Apartments 6 07/01/08 N/A N/A Electric
<CAPTION>
Subject Subject Subject Subject Subject Subject Subject Subject
Elevator Studio Studio Studio 1 BR 1 BR 1 BR 2 BR 2 BR
# Property Name (1) (Y/N) Units Avg. Rent Max. Rent Units Avg. Rent Max. Rent Units Avg. Rent
- ------------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C> <C> <C> <C> <C>
251 The Woods II Office Buildings N/A N/A N/A N/A N/A N/A N/A N/A N/A
252 Greenville Avenue B & G N/A N/A N/A N/A N/A N/A N/A N/A N/A
253 Boulder Ridge Apartments 0 N/A N/A N/A 57 $387 $420 25 $454
254 Spring Gardens Apartments 0 1 $400 $400 24 $435 $450 54 $533
255 The Admiral Apartments & The Drake
Apartments 4 N/A N/A N/A 45 $458 $600 28 $597
256 Heritage Apartments 0 1 $615 $615 41 $745 $887 N/A N/A
257 Montgomery Village Executive Plaza
Phase I N/A N/A N/A N/A N/A N/A N/A N/A N/A
258 Orchard Lake Mini-Storage N/A N/A N/A N/A N/A N/A N/A N/A N/A
259 Parker Road Retail N/A N/A N/A N/A N/A N/A N/A N/A N/A
260 Smith Shopping Center N/A N/A N/A N/A N/A N/A N/A N/A N/A
261 Rivermont Park N/A N/A N/A N/A N/A N/A N/A N/A N/A
262 SecurCare of Colorado Springs N/A N/A N/A N/A N/A N/A N/A N/A N/A
263 Free Street Office Building N/A N/A N/A N/A N/A N/A N/A N/A N/A
264 Maple Valley Plaza N/A N/A N/A N/A N/A N/A N/A N/A N/A
265 Crestview Apartments 0 N/A N/A N/A 63 $603 $660 N/A N/A
266 Cedar Lakes Apartments 0 10 $279 $285 76 $324 $350 17 $375
267 Rose Garden Apartments 0 10 $590 $645 30 $688 $765 N/A N/A
268 Kmart - Charleston N/A N/A N/A N/A N/A N/A N/A N/A N/A
269 Edelweiss Apartments 0 1 N/A N/A 21 $489 $535 28 $591
270 The Wachler Building N/A N/A N/A N/A N/A N/A N/A N/A N/A
271 CTC II Building N/A N/A N/A N/A N/A N/A N/A N/A N/A
272 Autumn Ridge Apartments 0 N/A N/A N/A 63 $347 $355 35 $445
273 Diversey & Sheffield Plaza N/A N/A N/A N/A N/A N/A N/A N/A N/A
274 The Pinger Building N/A N/A N/A N/A N/A N/A N/A N/A N/A
275 Elden Professional Building N/A N/A N/A N/A N/A N/A N/A N/A N/A
276 Orangetree Apartments 0 N/A N/A N/A N/A N/A N/A 30 $537
277 Silver Cliff Apartments 1 N/A N/A N/A 68 $354 $400 21 $471
278 Granada Plaza N/A N/A N/A N/A N/A N/A N/A N/A N/A
279 Summitwood Village Apartments 0 N/A N/A N/A N/A N/A N/A 39 $723
280 2221 Lee Road Office Building N/A N/A N/A N/A N/A N/A N/A N/A N/A
281 All American Mini Storage N/A N/A N/A N/A N/A N/A N/A N/A N/A
282 201 Commonwealth Court N/A N/A N/A N/A N/A N/A N/A N/A N/A
283 Olde Oaks Apartments 0 N/A N/A N/A 36 $297 $370 62 $374
284 Bouganvillas Apartments 0 N/A N/A N/A N/A N/A N/A 23 $761
285 Martin Mobile Home Park N/A N/A N/A N/A N/A N/A N/A N/A N/A
286 Ellendale Place Apartments 0 2 $500 $500 N/A N/A N/A 20 $977
287 Kessel Food Market - Saginaw N/A N/A N/A N/A N/A N/A N/A N/A N/A
288 Talbot Center N/A N/A N/A N/A N/A N/A N/A N/A N/A
289 Circle K Mobile Home Park N/A N/A N/A N/A N/A N/A N/A N/A N/A
290 Strawberry Hill Apartments 0 N/A N/A N/A 48 $369 $415 28 $495
291 McGeordan Apartments 0 N/A N/A N/A 3 $410 $410 18 $573
292 Camel Toe Plaza Shopping Center N/A N/A N/A N/A N/A N/A N/A N/A N/A
293 Washington Park Offices N/A N/A N/A N/A N/A N/A N/A N/A N/A
294 Denway Circle Apartments 0 N/A N/A N/A 32 $444 $850 32 $487
295 Oxford Village Apartments 0 N/A N/A N/A 8 $446 $475 32 $497
296 Space Saver #8 Self-Storage Facility N/A N/A N/A N/A N/A N/A N/A N/A N/A
297 Food City Retail Center N/A N/A N/A N/A N/A N/A N/A N/A N/A
298 Meadowood I Apartments 0 N/A N/A N/A 44 $386 $415 10 $552
299 Windy Hill Apartments 0 8 $281 $290 2 $350 $375 20 $446
300 Northgate Plaza N/A N/A N/A N/A N/A N/A N/A N/A N/A
301 Lone Mountain Mobile Home Park N/A N/A N/A N/A N/A N/A N/A N/A N/A
302 Ogden Apartments 0 12 $377 $400 23 $458 $500 9 $547
303 Oak Lawn Square N/A N/A N/A N/A N/A N/A N/A N/A N/A
304 Flat Iron Building N/A N/A N/A N/A N/A N/A N/A N/A N/A
305 Baymar Apartments 0 N/A N/A N/A 2 $373 $385 41 $488
306 Texas City Medical Office Building (1Q) N/A N/A N/A N/A N/A N/A N/A N/A N/A
307 Hollyvale Apartments (1Q) 0 N/A N/A N/A 6 $310 $310 32 $382
308 Grandin Village Apartments 0 N/A N/A N/A 24 $345 $365 30 $390
309 Riverview Estates Mobile Home Park N/A N/A N/A N/A N/A N/A N/A N/A N/A
310 Tree Top Apartments 0 9 $366 $485 29 $566 $625 N/A N/A
311 871 Islington Street N/A N/A N/A N/A N/A N/A N/A N/A N/A
312 Westwood Apartments 0 N/A N/A N/A N/A N/A N/A 40 $463
313 Territorial Village (1R) N/A N/A N/A N/A N/A N/A N/A N/A N/A
314 Telshor Tower Plaza (1R) N/A N/A N/A N/A N/A N/A N/A N/A N/A
315 Congress Building N/A N/A N/A N/A N/A N/A N/A N/A N/A
316 Continental House Apartments 0 N/A N/A N/A 16 $333 $345 28 $425
317 Affordable Self Storage N/A N/A N/A N/A N/A N/A N/A N/A N/A
318 Iroquois Apartments 0 3 $375 $375 N/A N/A N/A 21 $640
319 Bay Palm Apartments 0 N/A N/A N/A 22 $557 $575 N/A N/A
320 969 & 971 Amsterdam Avenue 0 N/A N/A N/A N/A N/A N/A 6 $724
321 59-15 55th Street N/A N/A N/A N/A N/A N/A N/A N/A N/A
322 Chesterfield/Eula Apartments 0 N/A N/A N/A 4 $254 $260 45 $311
323 Carillon Retail Center N/A N/A N/A N/A N/A N/A N/A N/A N/A
324 Pine Street Apartments & Blossom Street
Apartments 0 N/A N/A N/A 4 $493 $495 17 $589
325 Penn State Office Building N/A N/A N/A N/A N/A N/A N/A N/A N/A
326 Autumn Run Apartments 0 N/A N/A N/A 2 $530 $530 36 $528
327 Pullman Park Apartments 0 N/A N/A N/A 40 $279 $300 12 $408
328 Spanish Oaks Apartments 0 N/A N/A N/A 32 $467 $490 N/A N/A
329 Ballenger Manor Apartments 0 N/A N/A N/A N/A N/A N/A 33 $474
330 Allen Avenue Apartments 0 N/A N/A N/A 10 $469 $510 12 $588
331 Skyline Mall N/A N/A N/A N/A N/A N/A N/A N/A N/A
332 James Road Medical Center N/A N/A N/A N/A N/A N/A N/A N/A N/A
333 Rebecca Apartments 0 N/A N/A N/A 12 $326 $340 22 $395
334 The Homestead Apartments 1 3 $210 $210 55 $271 $311 8 $329
335 Corona Avenue Apartments 0 N/A N/A N/A 6 $579 $600 6 $775
336 Sandstone Apartments 0 9 $305 $305 28 $391 $395 20 $446
337 Lynn Villa Apartments 0 N/A N/A N/A 20 $365 $385 16 $471
338 Savannah Apartments 0 N/A N/A N/A 9 $303 $335 20 $433
339 Vienna Terrace Apartments 0 N/A N/A N/A 6 $395 $420 18 $494
340 Alexandria Apartments - CO 0 N/A N/A N/A 7 $448 $575 8 $541
341 Boynton Vista Apartments 0 N/A N/A N/A N/A N/A N/A 12 $572
342 Navarro Crossing Apartments 0 N/A N/A N/A N/A N/A N/A 32 $400
343 Kordis Apartments 0 N/A N/A N/A N/A N/A N/A 15 $450
<CAPTION>
Subject Subject Subject Subject Subject Subject Subject
2 BR 3 BR 3 BR 3 BR 4 BR 4 BR 4 BR
# Property Name (1) Max. Rent Units Avg. Rent Max. Rent Units Avg. Rent Max. Rent
- ----------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C> <C> <C>
251 The Woods II Office Buildings N/A N/A N/A N/A N/A N/A N/A
252 Greenville Avenue B & G N/A N/A N/A N/A N/A N/A N/A
253 Boulder Ridge Apartments $490 1 $750 $750 N/A N/A N/A
254 Spring Gardens Apartments $600 N/A N/A N/A N/A N/A N/A
255 The Admiral Apartments & The Drake
Apartments $850 N/A N/A N/A 3 $1,323 $1,500
256 Heritage Apartments N/A N/A N/A N/A N/A N/A N/A
257 Montgomery Village Executive Plaza
Phase I N/A N/A N/A N/A N/A N/A N/A
258 Orchard Lake Mini-Storage N/A N/A N/A N/A N/A N/A N/A
259 Parker Road Retail N/A N/A N/A N/A N/A N/A N/A
260 Smith Shopping Center N/A N/A N/A N/A N/A N/A N/A
261 Rivermont Park N/A N/A N/A N/A N/A N/A N/A
262 SecurCare of Colorado Springs N/A N/A N/A N/A N/A N/A N/A
263 Free Street Office Building N/A N/A N/A N/A N/A N/A N/A
264 Maple Valley Plaza N/A N/A N/A N/A N/A N/A N/A
265 Crestview Apartments N/A N/A N/A N/A N/A N/A N/A
266 Cedar Lakes Apartments $419 N/A N/A N/A N/A N/A N/A
267 Rose Garden Apartments N/A N/A N/A N/A N/A N/A N/A
268 Kmart - Charleston N/A N/A N/A N/A N/A N/A N/A
269 Edelweiss Apartments $640 N/A N/A N/A N/A N/A N/A
270 The Wachler Building N/A N/A N/A N/A N/A N/A N/A
271 CTC II Building N/A N/A N/A N/A N/A N/A N/A
272 Autumn Ridge Apartments $445 1 $465 $465 N/A N/A N/A
273 Diversey & Sheffield Plaza N/A N/A N/A N/A N/A N/A N/A
274 The Pinger Building N/A N/A N/A N/A N/A N/A N/A
275 Elden Professional Building N/A N/A N/A N/A N/A N/A N/A
276 Orangetree Apartments $575 9 $704 $725 N/A N/A N/A
277 Silver Cliff Apartments $510 N/A N/A N/A N/A N/A N/A
278 Granada Plaza N/A N/A N/A N/A N/A N/A N/A
279 Summitwood Village Apartments $775 N/A N/A N/A N/A N/A N/A
280 2221 Lee Road Office Building N/A N/A N/A N/A N/A N/A N/A
281 All American Mini Storage N/A N/A N/A N/A N/A N/A N/A
282 201 Commonwealth Court N/A N/A N/A N/A N/A N/A N/A
283 Olde Oaks Apartments $425 5 $513 $550 N/A N/A N/A
284 Bouganvillas Apartments $780 N/A N/A N/A N/A N/A N/A
285 Martin Mobile Home Park N/A N/A N/A N/A N/A N/A N/A
286 Ellendale Place Apartments $1,150 N/A N/A N/A N/A N/A N/A
287 Kessel Food Market - Saginaw N/A N/A N/A N/A N/A N/A N/A
288 Talbot Center N/A N/A N/A N/A N/A N/A N/A
289 Circle K Mobile Home Park N/A N/A N/A N/A N/A N/A N/A
290 Strawberry Hill Apartments $520 8 $599 $610 N/A N/A N/A
291 McGeordan Apartments $620 15 $595 $595 N/A N/A N/A
292 Camel Toe Plaza Shopping Center N/A N/A N/A N/A N/A N/A N/A
293 Washington Park Offices N/A N/A N/A N/A N/A N/A N/A
294 Denway Circle Apartments $850 N/A N/A N/A N/A N/A N/A
295 Oxford Village Apartments $545 N/A N/A N/A N/A N/A N/A
296 Space Saver #8 Self-Storage Facility N/A N/A N/A N/A N/A N/A N/A
297 Food City Retail Center N/A N/A N/A N/A N/A N/A N/A
298 Meadowood I Apartments $591 N/A N/A N/A N/A N/A N/A
299 Windy Hill Apartments $450 11 $550 $850 N/A N/A N/A
300 Northgate Plaza N/A N/A N/A N/A N/A N/A N/A
301 Lone Mountain Mobile Home Park N/A N/A N/A N/A N/A N/A N/A
302 Ogden Apartments $600 N/A N/A N/A N/A N/A N/A
303 Oak Lawn Square N/A N/A N/A N/A N/A N/A N/A
304 Flat Iron Building N/A N/A N/A N/A N/A N/A N/A
305 Baymar Apartments $550 N/A N/A N/A N/A N/A N/A
306 Texas City Medical Office Building (1Q) N/A N/A N/A N/A N/A N/A N/A
307 Hollyvale Apartments (1Q) $400 N/A N/A N/A N/A N/A N/A
308 Grandin Village Apartments $425 6 $431 $440 N/A N/A N/A
309 Riverview Estates Mobile Home Park N/A N/A N/A N/A N/A N/A N/A
310 Tree Top Apartments N/A N/A N/A N/A N/A N/A N/A
311 871 Islington Street N/A N/A N/A N/A N/A N/A N/A
312 Westwood Apartments $480 N/A N/A N/A N/A N/A N/A
313 Territorial Village (1R) N/A N/A N/A N/A N/A N/A N/A
314 Telshor Tower Plaza (1R) N/A N/A N/A N/A N/A N/A N/A
315 Congress Building N/A N/A N/A N/A N/A N/A N/A
316 Continental House Apartments $560 N/A N/A N/A N/A N/A N/A
317 Affordable Self Storage N/A N/A N/A N/A N/A N/A N/A
318 Iroquois Apartments $640 N/A N/A N/A N/A N/A N/A
319 Bay Palm Apartments N/A N/A N/A N/A N/A N/A N/A
320 969 & 971 Amsterdam Avenue $816 6 $685 $1,000 8 $665 $1,000
321 59-15 55th Street N/A N/A N/A N/A N/A N/A N/A
322 Chesterfield/Eula Apartments $350 N/A N/A N/A N/A N/A N/A
323 Carillon Retail Center N/A N/A N/A N/A N/A N/A N/A
324 Pine Street Apartments & Blossom Street
Apartments $670 2 $700 $750 N/A N/A N/A
325 Penn State Office Building N/A N/A N/A N/A N/A N/A N/A
326 Autumn Run Apartments $550 N/A N/A N/A N/A N/A N/A
327 Pullman Park Apartments $425 N/A N/A N/A N/A N/A N/A
328 Spanish Oaks Apartments N/A N/A N/A N/A N/A N/A N/A
329 Ballenger Manor Apartments $495 N/A N/A N/A N/A N/A N/A
330 Allen Avenue Apartments $595 1 $500 $500 N/A N/A N/A
331 Skyline Mall N/A N/A N/A N/A N/A N/A N/A
332 James Road Medical Center N/A N/A N/A N/A N/A N/A N/A
333 Rebecca Apartments $450 16 $468 $510 N/A N/A N/A
334 The Homestead Apartments $341 N/A N/A N/A N/A N/A N/A
335 Corona Avenue Apartments $875 N/A N/A N/A N/A N/A N/A
336 Sandstone Apartments $495 N/A N/A N/A N/A N/A N/A
337 Lynn Villa Apartments $490 N/A N/A N/A N/A N/A N/A
338 Savannah Apartments $638 N/A N/A N/A N/A N/A N/A
339 Vienna Terrace Apartments $530 N/A N/A N/A N/A N/A N/A
340 Alexandria Apartments - CO $650 N/A N/A N/A N/A N/A N/A
341 Boynton Vista Apartments $585 N/A N/A N/A N/A N/A N/A
342 Navarro Crossing Apartments $400 N/A N/A N/A N/A N/A N/A
343 Kordis Apartments $450 N/A N/A N/A N/A N/A N/A
<CAPTION>
Major Tenant #1 Major Tenant #1 Major Tenant #1
# Property Name (1) Name (12) Sq. Ft. Expiration Date
- -------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C>
251 The Woods II Office Buildings N/A N/A N/A
252 Greenville Avenue B & G Terilli's Restaurant 4,504 12/31/09
253 Boulder Ridge Apartments N/A N/A N/A
254 Spring Gardens Apartments N/A N/A N/A
255 The Admiral Apartments & The Drake
Apartments N/A N/A N/A
256 Heritage Apartments N/A N/A N/A
257 Montgomery Village Executive Plaza
Phase I N/A N/A N/A
258 Orchard Lake Mini-Storage N/A N/A N/A
259 Parker Road Retail Castle Dental Centers of Texas 6,554 8/31/01
260 Smith Shopping Center Smith Furriers 7,200 3/1/03
261 Rivermont Park Prosperity Furniture 42,000 07/31/00
262 SecurCare of Colorado Springs N/A N/A N/A
263 Free Street Office Building DuFresne-Henry 6,253 7/31/01
264 Maple Valley Plaza Szechuan House 3,230 9/1/99
265 Crestview Apartments N/A N/A N/A
266 Cedar Lakes Apartments N/A N/A N/A
267 Rose Garden Apartments N/A N/A N/A
268 Kmart - Charleston Kmart 104,000 03/25/19
269 Edelweiss Apartments N/A N/A N/A
270 The Wachler Building Standard Federal 3,295 2/28/02
271 CTC II Building Thor 24, Inc. 10,560 03/31/06
272 Autumn Ridge Apartments N/A N/A N/A
273 Diversey & Sheffield Plaza Coconuts 6,180 6/30/02
274 The Pinger Building Dan Pinger Public Relations 18,000 5/31/03
275 Elden Professional Building Advance Presentations 2,313 5/31/01
276 Orangetree Apartments N/A N/A N/A
277 Silver Cliff Apartments N/A N/A N/A
278 Granada Plaza Ormond Diner 2,700 8/31/03
279 Summitwood Village Apartments N/A N/A N/A
280 2221 Lee Road Office Building Essex Builders Group 5,203 8/31/00
281 All American Mini Storage N/A N/A N/A
282 201 Commonwealth Court The Inc. Group 3,899 10/31/02
283 Olde Oaks Apartments N/A N/A N/A
284 Bouganvillas Apartments N/A N/A N/A
285 Martin Mobile Home Park N/A N/A N/A
286 Ellendale Place Apartments N/A N/A N/A
287 Kessel Food Market - Saginaw Kessel Food Market 35,755 3/1/19
288 Talbot Center Talbot's 4,500 5/1/08
289 Circle K Mobile Home Park N/A N/A N/A
290 Strawberry Hill Apartments N/A N/A N/A
291 McGeordan Apartments N/A N/A N/A
292 Camel Toe Plaza Shopping Center Stage Stores, Inc. 12,000 1/31/01
293 Washington Park Offices SSR Engineering 3,200 2/28/02
294 Denway Circle Apartments N/A N/A N/A
295 Oxford Village Apartments N/A N/A N/A
296 Space Saver #8 Self-Storage Facility N/A N/A N/A
297 Food City Retail Center 99 Cent Store 5,338 10/31/02
298 Meadowood I Apartments N/A N/A N/A
299 Windy Hill Apartments N/A N/A N/A
300 Northgate Plaza 99 Cents and More 4,000 2/28/04
301 Lone Mountain Mobile Home Park N/A N/A N/A
302 Ogden Apartments N/A N/A N/A
303 Oak Lawn Square Intercounty Title 3,224 2/28/04
304 Flat Iron Building N/A N/A N/A
305 Baymar Apartments N/A N/A N/A
306 Texas City Medical Office Building (1Q) Columbia Mainland Hospital 5,327 12/31/99
307 Hollyvale Apartments (1Q) N/A N/A N/A
308 Grandin Village Apartments N/A N/A N/A
309 Riverview Estates Mobile Home Park N/A N/A N/A
310 Tree Top Apartments N/A N/A N/A
311 871 Islington Street Direct Capital 8,042 3/31/00
312 Westwood Apartments N/A N/A N/A
313 Territorial Village (1R) Durango Bagel 1,878 7/1/00
314 Telshor Tower Plaza (1R) Dr. Klein 1,782 12/1/99
315 Congress Building Pitch Weekly 6,921 8/31/99
316 Continental House Apartments N/A N/A N/A
317 Affordable Self Storage N/A N/A N/A
318 Iroquois Apartments N/A N/A N/A
319 Bay Palm Apartments N/A N/A N/A
320 969 & 971 Amsterdam Avenue N/A N/A N/A
321 59-15 55th Street Leewen Mechanical Corporation 11,000 12/31/17
322 Chesterfield/Eula Apartments N/A N/A N/A
323 Carillon Retail Center A&S BBQ, Inc. 3,875 6/30/04
324 Pine Street Apartments & Blossom Street
Apartments N/A N/A N/A
325 Penn State Office Building AZ Guidance 2,548 4/1/02
326 Autumn Run Apartments N/A N/A N/A
327 Pullman Park Apartments N/A N/A N/A
328 Spanish Oaks Apartments N/A N/A N/A
329 Ballenger Manor Apartments N/A N/A N/A
330 Allen Avenue Apartments N/A N/A N/A
331 Skyline Mall Media Plus 2,600 10/1/01
332 James Road Medical Center DH Family 5,400 5/30/03
333 Rebecca Apartments N/A N/A N/A
334 The Homestead Apartments N/A N/A N/A
335 Corona Avenue Apartments N/A N/A N/A
336 Sandstone Apartments N/A N/A N/A
337 Lynn Villa Apartments N/A N/A N/A
338 Savannah Apartments N/A N/A N/A
339 Vienna Terrace Apartments N/A N/A N/A
340 Alexandria Apartments - CO N/A N/A N/A
341 Boynton Vista Apartments N/A N/A N/A
342 Navarro Crossing Apartments N/A N/A N/A
343 Kordis Apartments N/A N/A N/A
<CAPTION>
Major Tenant #2 Major Tenant #2 Major Tenant #2
# Property Name (1) Name (12) Sq. Ft. Expiration Date
- -----------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C>
251 The Woods II Office Buildings N/A N/A N/A
252 Greenville Avenue B & G Greenville Bar & Grill 3,705 12/31/09
253 Boulder Ridge Apartments N/A N/A N/A
254 Spring Gardens Apartments N/A N/A N/A
255 The Admiral Apartments & The Drake
Apartments N/A N/A N/A
256 Heritage Apartments N/A N/A N/A
257 Montgomery Village Executive Plaza
Phase I N/A N/A N/A
258 Orchard Lake Mini-Storage N/A N/A N/A
259 Parker Road Retail Whole Body Rehab, Inc. 5,231 5/31/00
260 Smith Shopping Center Chicago Title & Trust Co. 5,905 7/1/00
261 Rivermont Park Market Place 23,040 04/01/00
262 SecurCare of Colorado Springs N/A N/A N/A
263 Free Street Office Building Guaranty Title 3,697 10/31/03
264 Maple Valley Plaza N/A N/A N/A
265 Crestview Apartments N/A N/A N/A
266 Cedar Lakes Apartments N/A N/A N/A
267 Rose Garden Apartments N/A N/A N/A
268 Kmart - Charleston N/A N/A N/A
269 Edelweiss Apartments N/A N/A N/A
270 The Wachler Building D. Wachler & Sons 2,445 1/1/09
271 CTC II Building Storage Technology 8,800 09/19/01
272 Autumn Ridge Apartments N/A N/A N/A
273 Diversey & Sheffield Plaza Einstein's Bagel Bros. 2,332 8/31/00
274 The Pinger Building Clements, Mahan & Cohen 4,500 6/14/04
275 Elden Professional Building Associates Financial Services 2,111 8/31/99
276 Orangetree Apartments N/A N/A N/A
277 Silver Cliff Apartments N/A N/A N/A
278 Granada Plaza Granada Travel 2,700 12/31/00
279 Summitwood Village Apartments N/A N/A N/A
280 2221 Lee Road Office Building First Franklin Financial 4,366 10/31/00
281 All American Mini Storage N/A N/A N/A
282 201 Commonwealth Court CADre 3,597 11/30/02
283 Olde Oaks Apartments N/A N/A N/A
284 Bouganvillas Apartments N/A N/A N/A
285 Martin Mobile Home Park N/A N/A N/A
286 Ellendale Place Apartments N/A N/A N/A
287 Kessel Food Market - Saginaw N/A N/A N/A
288 Talbot Center Charles Schwab 1,400 10/31/03
289 Circle K Mobile Home Park N/A N/A N/A
290 Strawberry Hill Apartments N/A N/A N/A
291 McGeordan Apartments N/A N/A N/A
292 Camel Toe Plaza Shopping Center N/A N/A N/A
293 Washington Park Offices N/A N/A N/A
294 Denway Circle Apartments N/A N/A N/A
295 Oxford Village Apartments N/A N/A N/A
296 Space Saver #8 Self-Storage Facility N/A N/A N/A
297 Food City Retail Center Color Tyme 4,837 6/30/01
298 Meadowood I Apartments N/A N/A N/A
299 Windy Hill Apartments N/A N/A N/A
300 Northgate Plaza Dicicco's 2,800 12/31/00
301 Lone Mountain Mobile Home Park N/A N/A N/A
302 Ogden Apartments N/A N/A N/A
303 Oak Lawn Square Kitchen's of Sara Lee 2,580 3/31/04
304 Flat Iron Building N/A N/A N/A
305 Baymar Apartments N/A N/A N/A
306 Texas City Medical Office Building (1Q) UTMB 2,028 9/30/00
307 Hollyvale Apartments (1Q) N/A N/A N/A
308 Grandin Village Apartments N/A N/A N/A
309 Riverview Estates Mobile Home Park N/A N/A N/A
310 Tree Top Apartments N/A N/A N/A
311 871 Islington Street Barradas, Yeaton, Wold 2,600 5/31/99
312 Westwood Apartments N/A N/A N/A
313 Territorial Village (1R) Mesilla Volley Beach 1,819 8/1/00
314 Telshor Tower Plaza (1R) Tassos Restaurant 1,510 1/1/00
315 Congress Building BV&K Direct 4,757 9/30/00
316 Continental House Apartments N/A N/A N/A
317 Affordable Self Storage N/A N/A N/A
318 Iroquois Apartments N/A N/A N/A
319 Bay Palm Apartments N/A N/A N/A
320 969 & 971 Amsterdam Avenue N/A N/A N/A
321 59-15 55th Street N/A N/A N/A
322 Chesterfield/Eula Apartments N/A N/A N/A
323 Carillon Retail Center Mathen Mathen 2,742 3/31/01
324 Pine Street Apartments & Blossom Street
Apartments N/A N/A N/A
325 Penn State Office Building Genuine Auto Parts 1,550 2/1/01
326 Autumn Run Apartments N/A N/A N/A
327 Pullman Park Apartments N/A N/A N/A
328 Spanish Oaks Apartments N/A N/A N/A
329 Ballenger Manor Apartments N/A N/A N/A
330 Allen Avenue Apartments N/A N/A N/A
331 Skyline Mall Billy's Pizza 1,800 7/1/08
332 James Road Medical Center Dr. Bowen 1,633 5/31/03
333 Rebecca Apartments N/A N/A N/A
334 The Homestead Apartments N/A N/A N/A
335 Corona Avenue Apartments N/A N/A N/A
336 Sandstone Apartments N/A N/A N/A
337 Lynn Villa Apartments N/A N/A N/A
338 Savannah Apartments N/A N/A N/A
339 Vienna Terrace Apartments N/A N/A N/A
340 Alexandria Apartments - CO N/A N/A N/A
341 Boynton Vista Apartments N/A N/A N/A
342 Navarro Crossing Apartments N/A N/A N/A
343 Kordis Apartments N/A N/A N/A
<CAPTION>
Major Tenant #3 Major Tenant #3 Major Tenant #3
# Property Name (1) Name (12) Sq. Ft. Expiration Date
- ------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C>
251 The Woods II Office Buildings N/A N/A N/A
252 Greenville Avenue B & G The Flying Burro Restaurant 3,705 12/31/09
253 Boulder Ridge Apartments N/A N/A N/A
254 Spring Gardens Apartments N/A N/A N/A
255 The Admiral Apartments & The Drake
Apartments N/A N/A N/A
256 Heritage Apartments N/A N/A N/A
257 Montgomery Village Executive Plaza
Phase I N/A N/A N/A
258 Orchard Lake Mini-Storage N/A N/A N/A
259 Parker Road Retail N/A N/A N/A
260 Smith Shopping Center Modern Tuxedo 2,600 6/1/06
261 Rivermont Park N/A N/A N/A
262 SecurCare of Colorado Springs N/A N/A N/A
263 Free Street Office Building N/A N/A N/A
264 Maple Valley Plaza N/A N/A N/A
265 Crestview Apartments N/A N/A N/A
266 Cedar Lakes Apartments N/A N/A N/A
267 Rose Garden Apartments N/A N/A N/A
268 Kmart - Charleston N/A N/A N/A
269 Edelweiss Apartments N/A N/A N/A
270 The Wachler Building N/A N/A N/A
271 CTC II Building N/A N/A N/A
272 Autumn Ridge Apartments N/A N/A N/A
273 Diversey & Sheffield Plaza N/A N/A N/A
274 The Pinger Building Integrated Research Assoc. 4,500 8/14/02
275 Elden Professional Building N/A N/A N/A
276 Orangetree Apartments N/A N/A N/A
277 Silver Cliff Apartments N/A N/A N/A
278 Granada Plaza Coast Dental 2,400 9/30/01
279 Summitwood Village Apartments N/A N/A N/A
280 2221 Lee Road Office Building McKeever, Albert & Barth 3,826 8/31/03
281 All American Mini Storage N/A N/A N/A
282 201 Commonwealth Court CADD Graphics 2,142 10/31/02
283 Olde Oaks Apartments N/A N/A N/A
284 Bouganvillas Apartments N/A N/A N/A
285 Martin Mobile Home Park N/A N/A N/A
286 Ellendale Place Apartments N/A N/A N/A
287 Kessel Food Market - Saginaw N/A N/A N/A
288 Talbot Center Beard & Co. 1,320 3/31/02
289 Circle K Mobile Home Park N/A N/A N/A
290 Strawberry Hill Apartments N/A N/A N/A
291 McGeordan Apartments N/A N/A N/A
292 Camel Toe Plaza Shopping Center N/A N/A N/A
293 Washington Park Offices N/A N/A N/A
294 Denway Circle Apartments N/A N/A N/A
295 Oxford Village Apartments N/A N/A N/A
296 Space Saver #8 Self-Storage Facility N/A N/A N/A
297 Food City Retail Center Bolas el Herradero 2,100 4/30/01
298 Meadowood I Apartments N/A N/A N/A
299 Windy Hill Apartments N/A N/A N/A
300 Northgate Plaza N/A N/A N/A
301 Lone Mountain Mobile Home Park N/A N/A N/A
302 Ogden Apartments N/A N/A N/A
303 Oak Lawn Square Frankie's Beef 1,484 11/30/03
304 Flat Iron Building N/A N/A N/A
305 Baymar Apartments N/A N/A N/A
306 Texas City Medical Office Building (1Q) University Texas Medical Branch 2,191 9/30/00
307 Hollyvale Apartments (1Q) N/A N/A N/A
308 Grandin Village Apartments N/A N/A N/A
309 Riverview Estates Mobile Home Park N/A N/A N/A
310 Tree Top Apartments N/A N/A N/A
311 871 Islington Street N/A N/A N/A
312 Westwood Apartments N/A N/A N/A
313 Territorial Village (1R) Greco Rentals 1,251 12/1/00
314 Telshor Tower Plaza (1R) Dr. Louis Benevento 1,193 9/1/99
315 Congress Building Alan Feingold Assoc 4,700 11/30/04
316 Continental House Apartments N/A N/A N/A
317 Affordable Self Storage N/A N/A N/A
318 Iroquois Apartments N/A N/A N/A
319 Bay Palm Apartments N/A N/A N/A
320 969 & 971 Amsterdam Avenue N/A N/A N/A
321 59-15 55th Street N/A N/A N/A
322 Chesterfield/Eula Apartments N/A N/A N/A
323 Carillon Retail Center N/A N/A N/A
324 Pine Street Apartments & Blossom Street
Apartments N/A N/A N/A
325 Penn State Office Building Genuine Parts Co. 1,476 5/1/01
326 Autumn Run Apartments N/A N/A N/A
327 Pullman Park Apartments N/A N/A N/A
328 Spanish Oaks Apartments N/A N/A N/A
329 Ballenger Manor Apartments N/A N/A N/A
330 Allen Avenue Apartments N/A N/A N/A
331 Skyline Mall N/A N/A N/A
332 James Road Medical Center N/A N/A N/A
333 Rebecca Apartments N/A N/A N/A
334 The Homestead Apartments N/A N/A N/A
335 Corona Avenue Apartments N/A N/A N/A
336 Sandstone Apartments N/A N/A N/A
337 Lynn Villa Apartments N/A N/A N/A
338 Savannah Apartments N/A N/A N/A
339 Vienna Terrace Apartments N/A N/A N/A
340 Alexandria Apartments - CO N/A N/A N/A
341 Boynton Vista Apartments N/A N/A N/A
342 Navarro Crossing Apartments N/A N/A N/A
343 Kordis Apartments N/A N/A N/A
</TABLE>
(1A) A Single Mortgage Note secured by Arbor Lake Club Apartments, The
Parkview Apartments - FL, Heron's Cove Apartments and Horizons North
Apartments, respectively.
(1B) A Single Mortgage Note secured by Sterling Point Apartments, Sandridge
Apartments, and Woodscape Apartments, respectively.
(1C) The Mortgage Loans secured by Stone Fort Land - The Tallan Office
Building & The Tallan Parking Garage, Stone Fort Land - The Krystal
Office Building, Stone Fort Land - Riverside Center, Stone Fort Land
- Harrison Direct Warehouse, and Stone Fort Land - Tennessee American
Water Company Office Building, respectively, are cross-collateralized and
cross-defaulted.
(1D) The Mortgage Loans secured by Cherry Creek Retirement Village and
Remington Heights Retirement Community, respectively, are
cross-collateralized and cross-defaulted.
(1E) A Single Mortgage Note secured by Two University Plaza, 800-900 Lanidex
Plaza and 140 Littleton Road, respectively.
(1F) A Single Mortgage Note secured by River Haven Mobile Home Park and
Knollwood Estates Mobile Home Park, respectively.
(1G) A Single Mortgage Note secured by U-Haul - Rusfield, U-Haul - San
Clemente, U-Haul - East Colonial and U-Haul - MacArthur Park,
respectively.
(1H) A Single Mortgage Note secured by U-Haul - Dublin, U-Haul - Northridge,
U-Haul - Orange Park and U-Haul - Tulsa, respectively.
(1I) The Mortgage Loans secured by Willow Springs Shopping Center, Villa
Shopping Center and Crystal Gardens Shopping Center, respectively, are
cross-collateralized and cross-defaulted.
(1J) A Single Mortgage Note secured by U-Haul - Margate, U-Haul - Copperfield,
U-Haul - Hampton, U-Haul - Lodi, respectively.
(1K) A Single Mortgage Note secured by 1384-1450 Park Avenue, Rojacks
Supermarket/CVS Pharmacy and Trucchi's Supermarket, respectively.
(1L) The Mortgage Loans secured by 929 Pearl Street and 2005 Tenth Street,
respectively, are cross-collateralized and cross-defaulted.
(1M) A Single Mortgage Note secured by The Villas of Buena Vista Apartments,
The Parkview Apartments - TX, Madras Apartments, Alexandria Apartments
-TX, Sandia Park, 4300 Travis Apartments, Vista Quarters Condos, 3131
Armstrong Condominiums, The Essex, 4431 Travis Street Apartments, 4432
Buena Vista Apartments, The Annex Apartments, 4319 Buena Vista
Apartments, The Chase Apartments and Avalon Apartments, respectively.
(1N) A Single Mortgage Note secured by Kessel Food Market- Flushing and Kessel
Food Market-Grand Blanc, respectively.
(1O) The Mortgage Loans secured by Red Oak Apartments, Diplomat Apartments,
Waterston Apartments, Montage Apartments, Melroy Apartments and Envoy
Apartments, respectively, are cross-collateralized and cross-defaulted.
(1P) The Mortgage Loans secured by Dunshire Gardens Apartments, Alpine Gardens
Apartments and Delvale Apartments, respectively, are cross-collateralized
and cross-defaulted.
(1Q) The Mortgage Loans secured by Texas City Medical Office Building and
Hollyvale Apartments, respectively, are cross-collateralized and
cross-defaulted.
(1R) The Mortgage Loans secured by Territorial Village and Telshor Tower
Plaza, respectively, are cross-collateralized and cross-defaulted.
(2) The Mortgage Loan secured by Capital Heights Shopping Center has an
interest only period of 24-months from origination and thereafter is
scheduled to amortize over 360 months with the payment presented
reflecting the amount due during the amortization term.
(3) Does not include any Mortgage Loans secured by hotel properties.
(4) In the case of cross-collateralized and cross-defaulted Mortgage Loans,
the combined LTV is presented for each and every related Mortgage Loan.
(5) Underwriting NCF reflects the Net Cash Flow after U/W Replacement
Reserves, U/W LC's and TI's and FF&E.
(6) U/W DSCR is based on the amount of the monthly payments presented. In the
case of cross-collateralized and cross-defaulted Mortgage Loans the
combined U/W DSCR is presented for each and every related Mortgage Loan.
(7) Assumes a Cut-off Date of June 1, 1999.
(8) In the case of the Anticipated Repayment Date loans, the Anticipated
Repayment Date is assumed to be the maturity date for the purposes of the
indicated column.
(9) Anticipated Repayment Date.
(10) Prepayment Provision as of Origination: L (x) = Lockout or Defeasance for
x years YM A% (x) = Greater of Yield Maintenance Premium and A%
Prepayment for x years O (x) = Prepayable at par for x years
(11) "Yes" means that defeasance is permitted (as otherwise described in the
Prospectus Supplement) notwithstanding the Lockout Period. "Both" means
that the Mortgage Loan provides for a Lockout Period followed by a period
during which defeasance is permitted and, for the purposes of the
"Prepayment Provision" set forth is this table and described in the
Prospectus Supplement, the two periods together presented as a "Lockout
Period" during which defeasance is permitted (as otherwise described in
the Prospectus Supplement).
(12) Only those tenants which occupy 10% or more of the property area.
|
|