|
|
|
|
|
|
|
|
|
|
|
|
|
|
Previous: DLJ COMMERCIAL MORTGAGE CORP, 8-K, 2000-11-14 |
Next: SOUTHERN SECURITY BANK CORP, 10QSB, 2000-11-14 |
CREDIT SUISSE FIRST BOSTON MORTGAGE SECURITIES CORP.
COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES SERIES 2001-CKP1
PRELIMINARY INFORMATION
NOVEMBER 10, 2000
<TABLE>
<CAPTION>
UNITS/
Sq. Ft./
Loan/Property Property Property Rooms/
Number (1) State Mortgage Loan Seller Type Sub-Type Pads
---------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C>
1 CA Column Office CBD 785,914
2 NY Column Office CBD 405,961
3 CA Column Industrial Conventional 388,101
4 Column
4a TX Multifamily Conventional 336
4b TX Multifamily Conventional 328
4c TX Multifamily Conventional 296
4d IN Multifamily Conventional 220
5 Column
5a GA Multifamily Conventional 360
5b TX Multifamily Conventional 252
5c TX Multifamily Conventional 160
5d FL Multifamily Conventional 104
6 CA Column Retail Anchored 174,000
7 NC Column Office CBD 160,599
8 CA Column Hotel Full Service 167
9 CA Column Retail Anchored 106,854
10 FL Column Retail Anchored 178,091
11 PA Column Retail Anchored 450,066
12 CA Column Retail Anchored 220,736
13 FL Column Multifamily Conventional 352
14 CO Column Industrial Warehouse 117,900
15 NM Column Retail Anchored 126,187
16 TX Column Multifamily Conventional 275
17 NE Column Retail Anchored 91,598
18 (1A) KY Column Office CBD 77,088
19 (1A) OH Column Mixed Use Office/Retail/Warehouse 33,120
20 AL Column Multifamily Conventional 360
21 CO Column Mixed Use Office/Retail 112,682
22 CT Column Retail Anchored 61,203
23 OH Column Hotel Full Service 103
24 CA Column Industrial Light Industrial 81,766
25 VA Column Retail Anchored 75,740
26 WA Column Retail Shadow Anchored 24,300
27 LA Column Retail Unanchored 28,390
28 CO Column Office CBD 32,086
29 NY Column Hotel Limited Service 109
30 MA Column Office Suburban 51,600
31 VA Column Retail Anchored 45,920
32 Column
32a OH Multifamily Conventional 35
32b OH Multifamily Conventional 27
32c OH Multifamily Conventional 15
32d OH Multifamily Conventional 8
32e OH Multifamily Conventional 7
32f OH Multifamily Conventional 7
33 AZ Column Industrial Flex 37,058
34 TX Column Multifamily Conventional 72
35 GA Column Industrial Light Industrial 68,230
36 TX Column Office Suburban 54,283
37 SC Column Retail Anchored 33,060
38 CA Column Multifamily Conventional 88
39 TX Column Multifamily Conventional 169
40 VA Column Retail Anchored 30,100
41 VA Column Retail Anchored 29,100
42 TX Column Multifamily Conventional 66
43 FL Column Manufactured Housing/RV Park N/A 231
44 FL Column Retial Unanchored 64,698
45 NC Column Retail Anchored 43,720
46 TX Column Multifamily Conventional 112
47 VA Column Retail Anchored 39,580
48 VA Column Office Office 82,522
49 TX Column Office Suburban 36,225
50 SC Column Retail Anchored 45,271
51 NJ Column Office Suburban 23,680
52 CA Column Retail Shadow Anchored 10,274
53 NJ Column Retail Unanchored 11,180
54 TX Column Multifamily Conventional 68
55 TX Column Multifamily Conventional 100
56 CA Column Office CBD 20,131
57 LA Column Retail Unanchored 11,235
58 NH Column Retail Unanchored 11,180
59 LA Column Retail Unanchored 11,235
60 FL Column Multifamily Conventional 38
61 FL Column Office Suburban 16,483
62 CT Column Multifamily Conventional 63
63 MA Column Industrial Office/Warehouse 27,921
64 TX Column Multifamily Conventional 36
65 FL Column Multifamily Conventional 54
66 UT Column Retail Unanchored 5,000
67 CA Column Industrial Warehouse 22,500
68 NY PMCC Office CBD 596,971
69 (1B) AZ PMCC Manufactured Housing N/A 1,113
70 (1B) AZ PMCC Manufactured Housing N/A 1,179
71 PMCC
71a AL Office CBD 443,180
71b AK Office Suburban 293,462
71c CA Office CBD 81,615
72 OH PMCC Office Suburban 146,340
73 CA PMCC Hotel Limited Service 126
74 CA PMCC Industrial Warehouse 82,500
75 TX PMCC Multifamily Conventional 278
76 CA PMCC Office CBD 97,571
77 NC PMCC Industrial Warehouse 384,600
78 MA PMCC Industrial Warehouse 456,700
79 FL PMCC Retail Shadow Anchored 68,729
80 FL PMCC Multifamily Conventional 200
81 NY PMCC Office Medical 91,252
82 PA PMCC Retail Anchored 96,200
83 CA PMCC Office Medical 72,564
84 CA PMCC Retail Shadow Anchored 73,674
85 CA PMCC Retail Anchored 46,326
86 CA PMCC Industrial Warehouse 182,207
87 FL PMCC Retail Shadow Anchored 88,439
88 PA PMCC Industrial Warehouse 210,370
89 CA PMCC Industrial Warehouse 97,294
90 TX PMCC Retail Anchored 39,071
91 SC PMCC Retail Anchored 59,580
92 CA PMCC Office CBD 45,704
93 MI PMCC Multifamily Conventional 144
94 CT PMCC Industrial Warehouse 50,000
95 NV PMCC Multifamily Conventional 130
96 CA PMCC Retail Unanchored 45,765
97 CA PMCC Office Medical 25,769
98 OH PMCC Multifamily Conventional 96
99 HI PMCC Industrial Warehouse 60,071
100 FL PMCC Retail Unanchored 44,270
101 LA PMCC Multifamily Conventional 216
102 FL PMCC Multifamily Conventional 56
103 PMCC
103a OH Multifamily Conventional 56
103b OH Multifamily Conventional 56
104 TX PMCC Retail Anchored 46,780
105 CA PMCC Retail Unanchored 15,786
106 FL PMCC Multifamily Conventional 73
107 PMCC
107a FL Office Suburban 15,652
107b FL Office Suburban 15,652
108 CA PMCC Self Storage N/A 54,958
109 PA PMCC Multifamily Conventional 60
110 CA PMCC Self Storage N/A 48,182
111 TN PMCC Retail Shadow Anchored 17,500
112 AL PMCC Multifamily Conventional 103
113 KY PMCC Multifamily Multifamily 105
114 LA PMCC Multifamily Conventional 88
115 LA PMCC Retail Shadow Anchored 14,000
116 CT PMCC Industrial Warehouse 58,352
117 CA PMCC Office Medical 10,125
118 TX PMCC Retail Shadow Anchored 12,040
119 CT PMCC Industrial Warehouse 33,984
120 TX PMCC Retail Shadow Anchored 10,150
121 TX PMCC Retail Shadow Anchored 10,107
122 AL PMCC Multifamily Conventional 88
123 TX PMCC Retail Unanchored 7,469
124 (1C) MI KeyBank Office N/A 167,606
125 (1C) MI KeyBank Retail Anchored 80,002
126 MA KeyBank Office N/A 366,390
127 OR KeyBank Office N/A 182,775
128 MA KeyBank Industrial N/A 622,000
129 CO KeyBank Multifamily Conventional 208
130 NJ KeyBank Office N/A 130,149
131 MD KeyBank Office N/A 194,514
132 WA KeyBank Office N/A 81,000
133 MO KeyBank Office N/A 106,521
134 CA KeyBank Industrial Warehouse 1,346
135 IN KeyBank Mixed Use N/A 146,700
136 FL KeyBank Retail Anchored 146,360
137 VA KeyBank Mixed Use N/A 143,165
138 CA KeyBank Retail Anchored 127,295
139 TX KeyBank Multifamily Conventional 322
140 CA KeyBank Industrial N/A 138,891
141 MI KeyBank Multifamily Conventional 388
142 MO KeyBank Retail Anchored 88,886
143 CA KeyBank Mixed Use N/A 189,284
144 DC KeyBank Mixed Use N/A 43,000
145 OH KeyBank Office N/A 134,898
146 CT KeyBank Mixed Use N/A 72,925
147 WA KeyBank Mixed Use N/A 133,165
148 VI KeyBank Mixed Use N/A 28,084
149 PA KeyBank Retail Unanchored 14,065
150 OH KeyBank Retail Anchored 67,820
151 WA KeyBank Mixed Use N/A 104,786
152 NY KeyBank Office N/A 52,500
153 VA KeyBank Mixed Use N/A 75,745
154 AZ KeyBank Multifamily Conventional 150
155 TX KeyBank Multifamily Conventional 216
156 OH KeyBank Retail Anchored 49,608
157 IN KeyBank Industrial N/A 116,811
158 SC KeyBank Multifamily Conventional 215
159 AZ KeyBank Multifamily Conventional 140
160 WA KeyBank Industrial Warehouse 614
161 IN KeyBank Industrial N/A 110,584
162 CO KeyBank Mixed Use N/A 47,250
163 MN KeyBank Multifamily Conventional 80
164 CA KeyBank Industrial Warehouse 862
165 OH KeyBank Retail Anchored 66,636
166 MA KeyBank Retail Anchored 8,290
167 CA KeyBank Industrial Warehouse 670
168 DC KeyBank Office N/A 15,243
169 TN KeyBank Office N/A 41,379
170 MI KeyBank Retail Anchored 22,746
171 MI KeyBank Multifamily Conventional 108
172 AZ KeyBank Office N/A 29,570
173 AK KeyBank Multifamily Conventional 70
174 MA KeyBank Retail Unanchored 28,004
175 NH KeyBank Office N/A 41,501
176 RI KeyBank Retail Unanchored 51,402
177 NJ KeyBank Retail Unanchored 19,002
178 IN KeyBank Retail Unanchored 10,125
179 FL KeyBank Retail Unanchored 11,760
180 TX KeyBank Multifamily Conventional 79
181 CA KeyBank Office N/A 27,765
182 TX KeyBank Multifamily Conventional 98
183 (1D) PA KeyBank Retail Unanchored 7,000
184 (1D) NY KeyBank Retail Unanchored 7,000
185 (1D) NY KeyBank Retail Unanchored 7,000
186 AK KeyBank Industrial Warehouse 479
187 WY KeyBank Retail Anchored 82,035
188 MI KeyBank Multifamily Conventional 48
189 IN KeyBank Multifamily Conventional 30
190 PA KeyBank Industrial Warehouse 48,000
191 CA KeyBank Retail Unanchored 12,083
192 MI KeyBank Retail Unanchored 11,728
193 MA KeyBank Retail Unanchored 19,764
194 KY KeyBank Multifamily Conventional 48
195 IN KeyBank Multifamily Conventional 86
196 OH KeyBank Mixed Use N/A 33,322
197 FL KeyBank Retail Unanchored 25,842
198 CA KeyBank Industrial N/A 15,000
199 CA KeyBank Industrial Warehouse 91
200 CA KeyBank Industrial Warehouse 330
201 (1E) CT KeyBank Multifamily Conventional 34
202 (1E) CT KeyBank Multifamily Conventional 8
203 OH KeyBank Mixed Use N/A 80,150
204 OR KeyBank Multifamily Conventional 29
205 OH KeyBank Retail Unanchored 39,015
206 WA KeyBank Office N/A 5,776
207 AK KeyBank Retail Unanchored 8,000
208 NM KeyBank Retail Unanchored 7,000
209 OH KeyBank Office N/A 10,397
210 CA KeyBank Multifamily Conventional 16
211 IA KeyBank Multifamily Conventional 137
212 MI KeyBank Multifamily Conventional 16
213 OH KeyBank Mixed Use N/A 29,646
214 GA KeyBank Retail Unanchored 12,000
215 IN KeyBank Retail Unanchored 7,400
216 OH KeyBank Multifamily Conventional 22
217 (1F) CT KeyBank Multifamily Conventional 7
218 (1F) CT KeyBank Multifamily Conventional 6
219 WI KeyBank Retail Unanchored 4,920
220 CA KeyBank Retail Unanchored 8,212
221 OH KeyBank Retail Unanchored 9,673
222 MA KeyBank Multifamily Conventional 11
<CAPTION>
Later
Year Cut-off
Loan/Property Fee Simple/ Year Year Build/ Appraised Date LTV
Number (1) Leasehold Built Renovated Renovated Occupancy Value Ratio
-------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C> <C>
1 Fee 1952 1992 1992 85% $ 51,500,000 72.50%
2 Leasehold 1972 1996 1996 N/A 100,000,000 35.80%
3 Fee 1984 N/A 1984 100% 54,000,000 64.70%
4 38,450,000 78.70%
4a Fee 1977 2000 2000 96% 10,350,000
4b Fee 1980 1999 1999 95% 12,000,000
4c Fee 1982 1998 1998 94% 9,400,000
4d Fee 1975 1994 1994 N/A 6,700,000
5 35,450,000 77.30%
5a Fee 1973 N/A 1973 95% 16,400,000
5b Fee 1982 N/A 1982 97% 9,500,000
5c Fee 1983 N/A 1983 96% 6,200,000
5d Fee 1985 N/A 1985 100% 3,350,000
6 Fee 1999 N/A 1999 100% 32,500,000 67.50%
7 Fee 1999 N/A 1999 100% 23,700,000 79.30%
8 Fee 1909 1998 1998 70% 29,500,000 49.10%
9 Fee 1990 N/A 1990 N/A 18,600,000 75.10%
10 Fee 1972 1994 1994 97% 12,995,000 74.50%
11 Fee 1974 1995 1995 95% 14,000,000 67.60%
12 Fee 1997 N/A 1997 N/A 13,600,000 68.90%
13 Fee 1995 N/A 1995 97% 10,800,000 79.60%
14 Fee 1998 N/A 1998 100% 11,800,000 72.00%
15 Fee 1985 1999 1999 94% 10,500,000 75.10%
16 Fee 1979 1984 1984 98% 9,750,000 77.80%
17 Fee 2000 N/A 2000 100% 11,800,000 64.30%
18 (1A) Fee 1998 2000 2000 63% 8,750,000 72.80%
19 (1A) Fee 1998 N/A 1998 92% 1,500,000 72.80%
20 Fee 1978 1995 1995 94% 8,800,000 73.60%
21 Fee 1981 N/A 1981 80% 8,500,000 74.60%
22 Fee 1994 2000 2000 100% 7,950,000 75.30%
23 Fee 1998 N/A 1998 N/A 7,500,000 69.30%
24 Fee 1998 N/A 1998 N/A 6,600,000 66.50%
25 Fee 1998 N/A 1998 100% 5,330,000 73.40%
26 Fee 1999 N/A 1999 N/A 5,750,000 66.00%
27 Fee 2000 N/A 2000 95% 4,350,000 73.40%
28 Fee 1999 N/A 1999 90% 4,266,000 74.90%
29 Fee 1985 1997 1997 N/A 4,200,000 76.00%
30 Fee 1987 1995 1995 97% 4,000,000 74.90%
31 Fee 1985 N/A 1985 100% 3,720,000 79.80%
32 3,865,000 76.70%
32a Fee 1920 N/A 1920 95% 1,325,000
32b Fee 1920 N/A 1920 95% 1,100,000
32c Fee 1920 N/A 1920 95% 575,000
32d Fee 1984 N/A 1984 100% 300,000
32e Fee 1981 N/A 1981 100% 290,000
32f Fee 1984 N/A 1984 100% 275,000
33 Fee 1997 N/A 1997 100% 4,600,000 63.00%
34 Fee 1984 N/A 1984 93% 3,650,000 76.60%
35 Fee 1991 N/A 1991 100% 3,650,000 75.20%
36 Fee 1974 N/A 1974 93% 3,650,000 73.80%
37 Fee 1995 N/A 1995 100% 3,500,000 75.70%
38 Fee 1972 N/A 1972 100% 4,100,000 60.90%
39 Fee 1962 1998 1998 N/A 3,065,000 78.30%
40 Fee 1995 N/A 1995 N/A 3,100,000 76.00%
41 Fee 1990 N/A 1990 100% 3,000,000 74.30%
42 Fee 1980 N/A 1980 100% 3,300,000 67.00%
43 Fee 1983 N/A 1983 70% 3,130,000 70.20%
44 Fee 1976 1998 1998 100% 3,400,000 64.50%
45 Fee 1986 1994 1994 100% 2,715,000 79.80%
46 Fee 1976 2000 2000 96% 2,652,484 79.80%
47 Fee 1985 N/A 1985 100% 2,640,000 79.80%
48 Fee 1951 1999 1999 91% 3,000,000 69.90%
49 Fee 1986 N/A 1986 N/A 2,700,000 74.00%
50 Fee 1985 1994 1994 90% 2,430,000 78.10%
51 Fee 1987 N/A 1987 N/A 2,340,000 74.90%
52 Fee 1989 N/A 1989 N/A 2,680,000 64.30%
53 Fee 1999 N/A 1999 100% 2,400,000 71.50%
54 Fee 1964 1999 1999 99% 2,250,000 76.30%
55 Fee 1980 N/A 1980 93% 2,150,000 78.90%
56 Fee 1992 N/A 1992 N/A 2,200,000 68.00%
57 Fee 1998 N/A 1998 100% 2,200,000 64.70%
58 Fee 1999 N/A 1999 100% 2,000,000 63.60%
59 Fee 1998 N/A 1998 100% 2,000,000 63.60%
60 Fee 1974 N/A 1974 95% 1,415,000 79.70%
61 Fee 1985 N/A 1985 100% 1,500,000 73.50%
62 Fee 1986 N/A 1986 87% 1,400,000 71.30%
63 Fee 1940 1995 1995 100% 1,300,000 76.10%
64 Fee 1971 1999 1999 94% 1,200,000 79.00%
65 Fee 1984 N/A 1984 N/A 1,200,000 68.80%
66 Fee 1999 N/A 1999 N/A 1,325,000 60.30%
67 Fee 1980 N/A 1980 N/A 935,000 74.90%
68 Fee 1929 1990 1990 100% 138,000,000 50.70%
69 (1B) Fee 1977 1996 1996 91% 25,600,000 78.20%
70 (1B) Fee 1976 1996 1996 90% 25,400,000 78.20%
71 41,335,000 74.90%
71a Fee N/A N/A N/A 94% 17,326,822
71b Fee N/A N/A N/A 93% 16,207,980
71c Fee N/A N/A N/A 98% 7,800,198
72 Fee 1990 N/A 1990 99% 25,000,000 76.70%
73 Fee 1998 N/A 1998 87% 19,000,000 70.30%
74 Fee 1995 N/A 1995 100% 24,000,000 55.00%
75 Fee 1997 N/A 1997 89% 18,430,000 69.90%
76 Fee 1987 N/A 1987 92% 24,900,000 48.10%
77 Fee 1997 N/A 1997 100% 15,400,260 72.90%
78 Fee 1974 1998 1998 100% 14,100,000 69.60%
79 Fee 1988 N/A 1988 96% 12,500,000 77.90%
80 Fee 1999 N/A 1999 98% 12,200,000 79.50%
81 Fee 1954 N/A 1954 100% 12,705,957 72.70%
82 Fee 1999 N/A 1999 100% 14,654,912 62.60%
83 Fee 1985 1994 1994 100% 12,000,000 64.70%
84 Fee 1913 1988 1988 92% 9,100,000 71.30%
85 Fee 1994 N/A 1994 100% 9,430,000 67.50%
86 Fee 1978 N/A 1978 100% 9,600,000 64.10%
87 Fee 1986 N/A 1986 100% 7,647,261 78.40%
88 Fee 1998 N/A 1998 100% 7,810,000 75.20%
89 Fee 1990 N/A 1990 100% 8,500,000 68.20%
90 Fee 1965 1999 1999 100% 6,450,000 79.00%
91 Fee 1999 N/A 1999 100% 5,873,529 85.20%
92 Fee 1986 N/A 1986 100% 5,750,000 74.90%
93 Fee 1996 N/A 1996 94% 5,200,000 76.80%
94 Fee 1990 N/A 1990 100% 4,995,868 76.00%
95 Fee 1999 N/A 1999 96% 4,687,500 79.90%
96 Fee 1966 1999 1999 96% 5,500,000 59.90%
97 Fee 1987 N/A 1987 100% 4,840,000 64.70%
98 Fee 1999 N/A 1999 95% 4,600,000 65.10%
99 Leasehold 1987 N/A 1987 86% 3,950,000 74.30%
100 Fee 1992 1992 1992 100% 3,831,363 76.30%
101 Fee 1968 N/A 1968 95% 3,500,000 79.80%
102 Fee N/A N/A N/A 96% 3,376,910 76.90%
103 3,210,000 79.90%
103a Fee 1963 N/A 1963 96% 1,650,000
103b Fee 1963 N/A 1963 98% 1,560,000
104 Fee 1980 N/A 1980 99% 3,350,000 74.50%
105 Fee 1992 N/A 1992 100% 3,500,000 68.40%
106 Fee 1983 N/A 1983 96% 3,000,000 78.30%
107 2,800,000 74.90%
107a Fee 1977 N/A 1977 98% 1,400,000
107b Fee 1977 N/A 1977 98% 1,400,000
108 Fee 1998 N/A 1998 100% 2,706,667 74.90%
109 Fee 1970 2000 2000 95% 2,337,665 75.80%
110 Fee 1998 N/A 1998 95% 2,226,667 74.90%
111 Fee 1998 N/A 1998 100% 2,120,000 76.10%
112 Fee 1945 2000 2000 94% 2,298,936 69.50%
113 Fee 1965 2000 2000 94% 2,475,000 64.40%
114 Fee 1983 N/A 1983 93% 2,341,129 66.00%
115 Fee 1999 N/A 1999 79% 1,900,000 79.00%
116 Fee 1946 1988 1988 92% 2,450,000 57.10%
117 Fee 1970 1995 1995 100% 2,100,000 60.80%
118 Fee 2000 N/A 2000 100% 1,650,000 73.80%
119 Fee 1969 1997 1997 100% 1,620,000 73.90%
120 Fee 1999 N/A 1999 100% 1,475,000 76.40%
121 Fee 1999 N/A 1999 100% 1,475,000 74.40%
122 Fee 1976 2000 2000 93% 1,722,821 58.00%
123 Fee 1999 N/A 1999 100% 1,100,000 76.60%
124 (1C) Fee 1996 N/A 1996 100% 20,000,000 73.20%
125 (1C) Fee 1996 N/A 1996 100% 8,600,000 73.20%
126 Fee 1983 1997 1997 100% 27,741,000 72.10%
127 Fee 1910 2000 2000 93% 37,100,000 53.80%
128 Fee 1991 2000 2000 93% 19,700,000 73.70%
129 Fee 1999 N/A 1999 98% 19,100,000 75.90%
130 Fee 1986 N/A 1986 97% 17,173,000 70.30%
131 Fee 1985 2000 2000 95% 16,158,000 74.20%
132 Fee 1999 N/A 1999 100% 20,817,000 56.50%
133 Fee 1955 1999 1999 92% 14,200,000 73.70%
134 Fee 1984 N/A 1984 95% 13,850,000 73.30%
135 Fee 2000 N/A 2000 100% 13,100,000 76.60%
136 Fee 1989 N/A 1989 99% 13,800,000 71.90%
137 Fee 1988 N/A 1988 95% 13,300,000 72.10%
138 Fee 1979 1994 1994 93% 10,000,000 79.60%
139 Fee 1968 1999 1999 98% 9,950,000 79.30%
140 Fee 1989 N/A 1989 100% 9,917,000 76.50%
141 Fee 1972 N/A 1972 96% 11,100,000 68.00%
142 Fee 2000 N/A 2000 98% 9,000,000 80.00%
143 Fee 1959 1999 1999 100% 9,504,000 74.70%
144 Fee 1923 2000 2000 100% 9,816,000 72.10%
145 Fee 1921 1989 1989 88% 8,600,000 77.90%
146 Fee 1988 N/A 1988 94% 9,356,000 67.30%
147 Fee 2000 N/A 2000 100% 9,000,000 66.60%
148 Leasehold 1987 N/A 1987 63% 8,200,000 67.50%
149 Fee 1920 1990 1990 100% 7,100,000 77.70%
150 Fee 1992 N/A 1992 97% 6,831,000 70.20%
151 Fee 1969 1990 1990 100% 6,350,000 72.30%
152 Fee 1926 1996 1996 100% 7,000,000 65.40%
153 Fee 1997 N/A 1997 97% 6,000,000 74.90%
154 Fee 1983 N/A 1983 97% 5,330,000 79.60%
155 Fee 1975 N/A 1975 95% 5,700,000 70.00%
156 Fee 1997 N/A 1997 100% 5,200,000 76.60%
157 Fee 1989 1992 1992 100% 5,306,000 74.90%
158 Fee 1975 1999 1999 92% 5,905,000 66.70%
159 Fee 1982 N/A 1982 96% 4,690,000 79.80%
160 Fee 1984 N/A 1984 89% 5,450,000 63.60%
161 Fee 1970 1998 1998 100% 4,867,000 65.70%
162 Fee 1990 N/A 1990 100% 4,750,000 65.20%
163 Fee 1972 N/A 1972 98% 3,835,000 78.30%
164 Fee 1979 N/A 1979 98% 4,580,000 65.20%
165 Fee 1980 1999 1999 93% 4,200,000 69.80%
166 Fee 1989 N/A 1989 100% 4,179,000 69.30%
167 Fee 1999 N/A 1999 N/A 4,109,000 70.50%
168 Fee 1959 2000 2000 100% 3,800,000 75.00%
169 Fee 1987 N/A 1987 100% 3,426,000 76.70%
170 Fee 2000 N/A 2000 100% 3,000,000 80.00%
171 Fee 1968 N/A 1968 97% 2,875,000 79.90%
172 Fee 1983 N/A 1983 100% 3,300,000 69.50%
173 Fee 1987 N/A 1987 91% 2,753,000 79.80%
174 Fee 1960 N/A 1960 100% 2,897,000 74.10%
175 Fee 1988 N/A 1988 100% 2,880,000 72.00%
176 Fee 1960 1985 1985 90% 2,740,000 74.80%
177 Fee 1978 1999 1999 80% 3,400,000 58.70%
178 Fee 1999 N/A 1999 100% 2,900,000 63.70%
179 Fee 1929 1981 1981 100% 2,605,000 69.00%
180 Fee 1958 1999 1999 87% 2,200,000 79.60%
181 Fee 1979 1982 1982 100% 2,615,000 65.30%
182 Fee 1961 1999 1999 100% 2,150,000 78.80%
183 (1D) Fee 1999 N/A 1999 100% 770,000 67.00%
184 (1D) Fee 2000 N/A 2000 100% 725,000 67.00%
185 (1D) Fee 2000 N/A 2000 100% 950,000 67.00%
186 Fee 1980 1998 1998 88% 2,180,000 69.90%
187 Fee 1981 1994 1994 100% 2,000,000 67.90%
188 Fee 1967 1990 1990 98% 1,680,000 79.50%
189 Fee 2000 N/A 2000 97% 1,671,000 79.20%
190 Fee 2000 N/A 2000 100% 1,972,000 67.00%
191 Fee 1987 N/A 1987 100% 1,810,000 72.80%
192 Fee 1927 N/A 1927 100% 1,800,000 70.60%
193 Fee 1957 1999 1999 100% 1,697,000 74.40%
194 Fee 1975 1999 1999 96% 1,563,000 79.90%
195 Fee 1975 N/A 1975 98% 1,600,000 74.40%
196 Fee 1975 2000 2000 100% 1,900,000 61.80%
197 Fee 1987 N/A 1987 100% 1,530,000 69.70%
198 Fee 1985 1991 1991 100% 1,371,000 74.70%
199 Fee 1987 N/A 1987 100% 1,296,000 69.40%
200 Fee 1992 N/A 1992 97% 1,329,000 67.40%
201 (1E) Fee 1966 1999 1999 94% 850,000 74.50%
202 (1E) Fee 1925 1999 1999 100% 310,000 74.50%
203 Fee 1999 N/A 1999 100% 1,475,000 58.00%
204 Fee 1964 2000 2000 100% 1,121,000 74.70%
205 Fee 1956 1980 1980 100% 2,190,000 36.30%
206 Fee 1916 1989 1989 100% 1,050,000 60.80%
207 Fee 1999 N/A 1999 100% 1,022,000 61.10%
208 Fee 1999 N/A 1999 100% 904,000 69.10%
209 Fee 1960 1999 1999 100% 912,000 67.40%
210 Fee 1925 1993 1993 100% 740,000 73.90%
211 Fee 1955 1975 1975 85% 725,000 72.20%
212 Fee 1950 2000 2000 100% 642,000 73.80%
213 Fee 1951 N/A 1951 100% 580,000 74.90%
214 Fee 1988 N/A 1988 100% 702,000 56.90%
215 Fee 1975 N/A 1975 100% 541,000 71.90%
216 Fee 1965 1998 1998 100% 487,000 77.10%
217 (1F) Fee 1920 N/A 1920 100% 280,000 74.50%
218 (1F) Fee 1927 N/A 1927 100% 220,000 74.50%
219 Fee 1975 N/A 1975 100% 450,000 74.80%
220 Fee 1959 N/A 1959 100% 445,000 75.30%
221 Fee 1955 1998 1998 100% 425,000 67.20%
222 Fee 1920 N/A 1920 100% 350,000 74.30%
<CAPTION>
Maturity/ Contractual Contractual U/W
ARD Engineering Recurring Recurring Recurring
Loan/Property Date LTV U/W U/W Reserve at Replacement LC&TI Replacement
Number (1) Ratio NCF (2) DSCR (3) Origination Reserve Per Sq. Ft. Reserve
------------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C> <C>
1 66.60% $ 4,788,991 1.33x $33,750 $130,137 $0.31 $156,422
2 32.70% 5,045,748 1.50 N/A N/A N/A $60,894
3 58.00% 4,460,443 1.44 N/A N/A N/A $58,215
4 71.70% 3,496,898 1.24 $53,625 N/A N/A $295,000
4a
4b
4c
4d
5 70.40% 3,210,085 1.26 $270,000 N/A N/A $219,000
5a
5b
5c
5d
6 60.20% 2,523,961 1.33 N/A N/A N/A $26,100
7 71.20% 2,025,323 1.20 N/A N/A N/A $24,090
8 42.50% 2,228,306 1.57 N/A 5.0% N/A 5.0%
9 67.40% 1,497,407 1.21 N/A N/A N/A $16,028
10 67.10% 1,067,981 1.22 N/A $1,250 N/A $17,809
11 61.30% 1,101,809 1.26 $21,094 $34,531 $0.14 $67,510
12 62.30% 1,182,241 1.38 N/A N/A N/A $33,110
13 72.30% 1,011,089 1.25 N/A N/A N/A $88,000
14 64.60% 1,020,449 1.35 N/A N/A N/A $17,685
15 67.70% 878,573 1.23 N/A N/A N/A $18,928
16 69.70% 860,658 1.29 $11,625 N/A N/A $68,750
17 57.70% 903,437 1.34 N/A N/A N/A $13,740
18 (1A) 66.40% 981,529 1.40 N/A $2,167 N/A $11,563
19 (1A) 66.40% 981,529 1.40 N/A $667 N/A $4,968
20 67.70% 807,207 1.28 $73,225 $71,971 N/A $90,000
21 67.10% 741,333 1.30 N/A N/A N/A $16,902
22 68.60% 706,894 1.25 N/A $5,588 N/A $9,180
23 56.60% 661,561 1.41 N/A N/A N/A 5.0%
24 55.50% 523,827 1.25 N/A N/A N/A $12,265
25 65.70% 466,889 1.36 N/A N/A N/A $11,274
26 59.20% 452,705 1.34 N/A N/A N/A $3,645
27 66.80% 392,985 1.31 N/A N/A N/A $4,259
28 67.70% 374,735 1.28 N/A N/A N/A $4,813
29 64.40% 432,846 1.35 N/A N/A N/A 5.0%
30 67.20% 338,232 1.27 N/A N/A N/A $7,740
31 71.70% 322,168 1.22 N/A $6,250 N/A $7,347
32 69.10% 320,204 1.20 N/A N/A N/A $24,750
32a
32b
32c
32d
32e
32f
33 56.70% 330,793 1.26 N/A N/A N/A $5,559
34 69.00% 323,154 1.28 $96,375 $17,454 N/A $18,000
35 68.40% 325,620 1.27 N/A N/A N/A $10,235
36 66.60% 306,975 1.26 $22,156 N/A $6.29 $8,142
37 68.10% 290,614 1.22 N/A N/A N/A $4,959
38 55.30% 307,690 1.32 $58,155 $17,547 N/A $22,000
39 70.90% 267,080 1.20 N/A N/A N/A $42,250
40 68.40% 257,930 1.22 N/A N/A N/A $4,515
41 66.80% 240,265 1.20 N/A N/A N/A $4,365
42 60.40% 283,711 1.41 $31,188 N/A N/A $16,500
43 63.90% 266,001 1.28 N/A N/A N/A $11,550
44 54.30% 283,415 1.32 N/A $9,705 N/A $9,705
45 71.70% 234,495 1.22 N/A $938 N/A $7,432
46 72.90% 280,000 1.38 $271,855 $23,184 N/A $28,000
47 71.50% 230,327 1.24 N/A $6,250 N/A $6,333
48 64.30% 262,692 1.27 $3,750 N/A N/A $12,378
49 67.30% 234,000 1.25 N/A N/A N/A $5,434
50 70.00% 201,592 1.20 N/A N/A N/A $7,243
51 68.00% 208,527 1.28 N/A N/A N/A $3,552
52 58.10% 197,582 1.26 N/A N/A N/A $1,541
53 27.40% 224,088 1.30 $25,000 $1,432 N/A $3,912
54 72.30% 205,469 1.26 $13,063 $15,300 N/A $17,000
55 71.30% 187,714 1.21 $18,125 $20,900 N/A $25,000
56 61.50% 186,054 1.36 N/A N/A N/A $3,020
57 3.30% 199,139 1.30 $2,500 $1,414 N/A $1,461
58 3.00% 178,307 1.30 $25,000 $2,809 N/A $2,809
59 3.10% 178,749 1.30 $25,000 $1,405 N/A $1,348
60 72.80% 128,255 1.20 $1,500 $9,244 N/A $9,500
61 66.60% 128,081 1.25 $813 $1,688 N/A $3,297
62 64.10% 110,791 1.24 $4,700 $7,793 N/A $15,750
63 65.40% 142,378 1.40 $250,250 $1,605 N/A $6,980
64 72.00% 108,850 1.21 $1,000 $6,026 N/A $9,000
65 34.20% 118,500 1.21 $3,450 $16,006 N/A $16,006
66 55.10% 103,588 1.35 N/A N/A N/A $750
67 68.30% 84,000 1.26 N/A N/A N/A $3,375
68 45.10% 10,568,583 1.75 N/A N/A N/A $461,035
69 (1B) 72.20% 4,234,048 1.22 $20,000 $19,920 N/A $167
70 (1B) 72.20% 4,234,048 1.22 N/A $14,160 N/A $47,160
71 62.60% 3,633,376 1.22 N/A N/A N/A $123,759
71a
71b
71c
72 68.90% 2,110,843 1.23 N/A N/A N/A $21,951
73 59.40% 1,920,926 1.45 N/A $175,092 N/A $87,545
74 45.30% 2,101,124 1.76 N/A N/A N/A $181,067
75 62.50% 1,369,363 1.21 N/A N/A N/A $55,600
76 44.60% 1,733,659 1.64 N/A N/A N/A $24,393
77 60.60% 1,375,256 1.30 N/A N/A N/A $57,690
78 50.20% 1,221,213 1.20 N/A $45,670 N/A $114,175
79 70.10% 1,132,865 1.29 N/A N/A N/A $13,059
80 71.90% 1,111,447 1.28 N/A $40,000 N/A $40,000
81 65.20% 1,116,109 1.36 N/A N/A N/A $27,376
82 44.00% 1,358,546 1.49 N/A N/A N/A $14,430
83 53.30% 1,090,815 1.57 N/A N/A N/A $155,050
84 64.80% 768,707 1.27 $45,999 $17,196 N/A $14,956
85 55.80% 783,369 1.37 N/A N/A N/A $83,086
86 52.60% 845,703 1.54 N/A N/A N/A $154,111
87 70.30% 696,540 1.31 N/A N/A N/A $17,688
88 68.10% 690,275 1.28 N/A $31,560 $0.24 $31,556
89 56.90% 666,640 1.29 N/A N/A N/A $134,599
90 71.10% 576,400 1.26 N/A N/A N/A $6,011
91 76.60% 544,931 1.22 N/A N/A N/A $8,937
92 67.10% 484,488 1.27 N/A N/A N/A $9,141
93 68.20% 423,966 1.16 N/A $38,736 N/A $38,736
94 68.40% 456,618 1.34 N/A N/A N/A $17,989
95 68.70% 401,740 1.22 N/A N/A N/A $32,000
96 53.90% 488,966 1.65 N/A $10,171 $0.48 $9,430
97 53.30% 445,121 1.58 N/A N/A N/A $72,891
98 58.20% 317,787 1.21 N/A N/A N/A $19,200
99 47.80% 457,139 1.43 N/A $6,000 $0.48 $9,011
100 70.10% 365,385 1.36 N/A N/A N/A $6,641
101 3.90% 363,346 1.25 N/A $64,800 N/A $75,600
102 68.80% 308,207 1.35 N/A N/A $0.24 $12,600
103 68.10% 286,051 1.23 N/A N/A N/A $31,864
103a
103b
104 67.00% 272,151 1.22 N/A N/A N/A $9,356
105 56.80% 352,702 1.59 N/A N/A N/A $57,698
106 70.40% 256,741 1.21 N/A $24,204 N/A $21,900
107 65.20% 247,398 1.27 N/A N/A N/A $10,174
107a
107b
108 62.10% 267,117 1.40 N/A N/A N/A $8,244
109 67.80% 204,078 1.31 N/A N/A $0.24 $18,000
110 62.10% 218,361 1.39 N/A N/A N/A $8,251
111 68.80% 186,901 1.26 N/A N/A N/A $2,625
112 61.80% 187,499 1.37 N/A N/A N/A $30,900
113 58.90% 190,994 1.26 $5,625 $31,500 N/A $31,500
114 47.50% 204,060 1.26 N/A N/A $0.12 $24,200
115 70.10% 170,233 1.28 N/A $1,404 N/A $2,100
116 51.40% 163,801 1.29 N/A N/A N/A $37,137
117 50.10% 182,740 1.59 N/A N/A N/A $20,162
118 66.10% 143,929 1.34 N/A $1,200 N/A $1,204
119 66.90% 145,442 1.33 N/A $6,797 N/A $6,797
120 68.50% 129,301 1.30 N/A $1,020 N/A $1,019
121 66.60% 132,342 1.37 N/A $1,020 N/A $1,011
122 51.40% 145,883 1.72 N/A N/A N/A $26,400
123 68.70% 98,420 1.33 N/A $1,044 N/A $1,046
124 (1C) 63.70% 2,406,385 1.24 N/A $34,452 $0.26 $41,902
125 (1C) 63.70% 2,406,385 1.24 $7,909 $6,000 N/A $12,000
126 63.70% 2,486,707 1.42 N/A N/A N/A $91,598
127 31.00% 3,083,855 1.42 N/A N/A N/A $37,464
128 59.40% 1,729,653 1.30 N/A $10,931 $0.27 $93,300
129 66.20% 1,530,614 1.23 N/A N/A N/A $52,000
130 62.10% 1,405,785 1.29 N/A N/A $1.46 $19,522
131 62.90% 1,388,394 1.32 N/A N/A N/A $38,903
132 49.80% 1,322,668 1.25 N/A N/A N/A $12,150
133 61.60% 1,194,069 1.29 $4,125 N/A N/A $26,630
134 59.20% 1,386,034 1.49 $2,190 N/A N/A $18,182
135 66.30% 1,100,938 1.21 $2,091 N/A N/A $22,005
136 63.80% 1,157,846 1.27 $30,040 $30,040 $0.49 $30,040
137 63.00% 1,087,255 1.30 N/A N/A N/A $21,475
138 69.50% 845,086 1.21 N/A N/A N/A $19,094
139 69.50% 902,730 1.31 $58,839 N/A N/A $80,500
140 64.80% 846,370 1.25 $18,023 N/A $0.90 $18,023
141 55.30% 895,713 1.27 $134,475 N/A N/A $134,475
142 70.60% 776,456 1.24 N/A N/A N/A $13,333
143 66.00% 799,725 1.29 N/A N/A N/A $28,393
144 58.80% 851,123 1.27 N/A $3,471 $4.06 $6,450
145 68.60% 796,153 1.33 N/A N/A N/A $56,657
146 54.30% 837,692 1.42 N/A N/A N/A $10,939
147 53.90% 737,810 1.33 N/A N/A N/A $19,975
148 51.70% 672,417 1.29 N/A N/A N/A $4,376
149 66.70% 605,267 1.20 $500 N/A N/A $2,110
150 62.00% 585,183 1.35 N/A $1,595 $0.25 $10,092
151 63.60% 510,990 1.26 N/A N/A N/A $15,718
152 50.90% 554,485 1.29 N/A N/A N/A $7,875
153 66.10% 506,521 1.25 $2,019 $11,362 N/A $11,362
154 69.80% 456,300 1.23 $35,196 $39,600 N/A $39,600
155 56.40% 469,821 1.29 N/A $51,973 N/A $54,000
156 67.80% 455,599 1.26 $1,483 $1,483 $1.01 $4,961
157 66.00% 450,982 1.27 N/A N/A N/A $17,522
158 59.10% 459,518 1.28 $50,638 $53,750 N/A $53,750
159 70.00% 425,724 1.30 $30,004 $35,000 N/A $35,000
160 51.70% 437,190 1.34 N/A $12,356 N/A $12,986
161 52.90% 416,620 1.43 N/A N/A N/A $16,588
162 57.60% 390,193 1.39 $3,976 $9,450 $0.71 $9,450
163 62.70% 345,153 1.26 N/A N/A N/A $20,000
164 52.70% 411,444 1.50 $4,000 N/A N/A $7,758
165 61.70% 366,309 1.38 N/A $7,188 N/A $13,327
166 64.20% 380,428 1.46 N/A N/A N/A $1,244
167 56.70% 349,245 1.30 N/A N/A N/A N/A
168 65.70% 338,800 1.34 N/A N/A N/A $2,286
169 62.20% 294,556 1.26 N/A N/A N/A $6,207
170 70.00% 261,603 1.24 N/A N/A N/A $3,412
171 64.90% 273,993 1.31 N/A N/A N/A $27,000
172 56.90% 275,883 1.25 N/A N/A N/A $7,393
173 0.00% 289,038 1.28 N/A N/A N/A $17,500
174 60.10% 261,800 1.29 N/A N/A N/A $4,201
175 58.80% 252,786 1.28 $8,670 N/A $0.60 $10,375
176 61.00% 253,856 1.30 $9,070 N/A N/A $9,070
177 40.50% 256,683 1.27 $2,220 N/A N/A $2,850
178 43.90% 237,644 1.28 N/A N/A N/A $1,013
179 56.50% 240,989 1.37 N/A N/A N/A $1,764
180 70.10% 195,308 1.27 N/A $18,370 N/A $19,750
181 53.70% 206,616 1.23 N/A N/A N/A $4,165
182 64.40% 203,324 1.26 $21,682 N/A N/A $24,500
183 (1D) 66.60% 224,092 1.39 N/A N/A N/A $1,050
184 (1D) 66.60% 224,092 1.39 N/A N/A N/A $1,050
185 (1D) 66.60% 224,092 1.39 N/A N/A N/A $1,050
186 48.50% 272,550 1.75 N/A N/A N/A N/A
187 57.30% 179,496 1.25 $18,742 $18,742 $0.39 $18,559
188 64.70% 155,271 1.23 $9,424 N/A N/A $12,000
189 69.80% 142,064 1.20 N/A N/A N/A $7,500
190 36.20% 191,118 1.25 N/A N/A N/A $7,200
191 64.90% 156,808 1.26 $1,542 $1,813 $0.79 $1,812
192 59.40% 165,188 1.25 $2,029 N/A N/A $1,994
193 66.50% 165,798 1.32 N/A N/A N/A $2,965
194 65.00% 146,885 1.23 N/A N/A N/A $12,000
195 61.00% 161,896 1.40 N/A N/A N/A $6,364
196 46.30% 149,095 1.34 $2,708 N/A N/A $6,664
197 57.90% 155,898 1.44 N/A N/A N/A $5,168
198 61.80% 133,739 1.30 N/A N/A N/A $2,250
199 56.80% 123,108 1.40 N/A N/A N/A N/A
200 55.20% 132,948 1.52 N/A N/A N/A N/A
201 (1E) 62.00% 91,759 1.51 $2,584 N/A N/A $8,500
202 (1E) 62.00% 39,960 1.51 $592 N/A N/A $2,000
203 29.10% 132,938 1.25 N/A N/A N/A $12,023
204 60.50% 100,846 1.28 N/A N/A N/A $7,250
205 0.00% 176,700 1.47 N/A N/A N/A $5,852
206 50.20% 85,180 1.34 N/A N/A N/A $1,155
207 50.60% 81,251 1.29 N/A N/A N/A $1,200
208 45.80% 87,511 1.74 N/A N/A N/A $1,050
209 55.40% 85,489 1.40 N/A N/A N/A $1,560
210 61.60% 69,787 1.25 N/A N/A N/A $4,000
211 59.70% 76,302 1.46 N/A N/A N/A $6,600
212 59.70% 61,000 1.34 N/A N/A N/A $4,000
213 66.80% 56,400 1.37 $3,305 N/A N/A $4,447
214 46.90% 58,058 1.45 N/A N/A N/A $1,800
215 59.10% 52,100 1.34 N/A N/A N/A $1,110
216 68.10% 42,742 1.26 N/A N/A N/A $5,500
217 (1F) 62.60% 68,024 1.75 N/A N/A N/A $1,750
218 (1F) 62.60% 68,024 1.75 N/A N/A N/A $1,500
219 61.90% 45,031 1.32 N/A N/A N/A $738
220 63.10% 45,134 1.30 $1,656 N/A N/A $1,642
221 57.00% 35,556 1.23 $2,563 N/A N/A $2,776
222 61.70% 33,659 1.28 N/A N/A N/A $2,750
<CAPTION>
U/W Percentage of Orig Rem.
Loan/Property LC&TI Original Cut-off Initial Maturity Interest Only Amort. Amort.
Number (1) Per Sq. Ft. Balance Balance (4) Pool Balance Balance Term Term Term
------------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C>
1 $1.17 $ 37,500,000 $37,352,744 3.1% $ 34,285,721 360 353
2 $1.00 36,000,000 35,848,438 3.0% 32,670,168 360 353
3 $0.30 35,000,000 34,953,539 2.9% 31,340,738 360 358
4 N/A 30,399,669 30,243,595 2.3% 27,554,869 360 351
4a
4b
4c
4d
5 N/A 27,566,869 27,414,107 2.3% 24,973,537 360 351
5a
5b
5c
5d
6 $1.00 22,000,000 21,953,585 1.8% 19,576,601 360 357
7 $1.00 18,800,000 18,800,000 1.6% 16,884,405 360 360
8 N/A 15,000,000 14,497,393 1.2% 12,545,436 3 300 300
9 $1.00 14,000,000 13,962,504 1.2% 12,533,929 360 356
10 $0.52 9,700,000 9,681,202 0.8% 8,718,152 360 357
11 $0.40 9,500,000 9,464,564 0.8% 8,587,861 360 354
12 $1.00 9,400,000 9,376,312 0.8% 8,474,537 360 356
13 N/A 8,600,000 8,594,970 0.7% 7,807,171 360 359
14 $0.30 8,500,000 8,500,000 0.7% 7,619,617 360 360
15 $1.00 7,900,000 7,888,604 0.7% 7,113,521 360 357
16 N/A 7,600,000 7,584,569 0.6% 6,793,827 360 357
17 $1.00 7,600,000 7,583,113 0.6% 6,805,739 360 356
18 (1A) $0.52 6,500,000 6,464,488 0.5% 5,897,758 360 351
19 (1A) $0.51 1,000,000 994,537 0.1% 907,347 360 351
20 N/A 6,500,000 6,474,945 0.5% 5,954,322 360 353
21 $1.00 6,345,000 6,340,929 0.5% 5,701,603 360 359
22 $0.88 6,000,000 5,989,503 0.5% 5,454,122 360 357
23 N/A 5,200,000 5,194,260 0.4% 4,247,267 300 299
24 $0.30 4,400,000 4,391,230 0.4% 3,661,220 300 298
25 $0.27 3,920,000 3,912,025 0.3% 3,503,349 360 357
26 $1.00 3,800,000 3,794,175 0.3% 3,405,779 360 357
27 $1.00 3,200,000 3,194,332 0.3% 2,905,003 360 357
28 $1.00 3,200,000 3,193,985 0.3% 2,886,065 360 357
29 N/A 3,200,000 3,191,258 0.3% 2,705,178 300 297
30 $1.00 3,000,000 2,994,055 0.3% 2,689,406 360 357
31 $0.15 2,976,000 2,970,066 0.3% 2,666,005 360 357
32 N/A 2,970,000 2,966,174 0.3% 2,668,837 360 360
32a
32b
32c
32d
32e
32f
33 $0.30 2,900,000 2,896,304 0.2% 2,608,951 360 358
34 N/A 2,800,000 2,796,439 0.2% 2,519,568 360 358
35 $0.30 2,750,000 2,745,099 0.2% 2,494,821 360 357
36 $1.00 2,700,000 2,694,820 0.2% 2,429,520 360 357
37 $1.00 2,650,000 2,650,000 0.2% 2,383,856 360 360
38 N/A 2,500,000 2,495,535 0.2% 2,267,514 360 357
39 N/A 2,402,000 2,399,092 0.2% 2,173,276 360 358
40 $1.00 2,360,000 2,357,485 0.2% 2,119,607 360 358
41 $1.00 2,230,000 2,227,623 0.2% 2,002,849 360 358
42 N/A 2,215,000 2,210,777 0.2% 1,994,487 360 357
43 N/A 2,200,000 2,197,994 0.2% 2,000,708 360 358
44 N/A 2,200,000 2,191,591 0.2% 1,845,936 300 296
45 $0.31 2,172,000 2,167,669 0.2% 1,945,754 360 357
46 N/A 2,120,000 2,116,419 0.2% 1,934,305 360 357
47 $0.08 2,112,000 2,107,703 0.2% 1,887,519 360 357
48 $1.08 2,100,000 2,095,549 0.2% 1,928,404 360 356
49 $1.00 2,000,000 1,997,656 0.2% 1,816,024 360 358
50 $0.23 1,900,000 1,897,070 0.2% 1,702,087 360 357
51 $1.00 1,755,000 1,752,905 0.1% 1,590,377 360 358
52 $1.00 1,725,000 1,723,252 0.1% 1,555,800 360 358
53 $1.00 1,750,000 1,717,130 0.1% 657,510 282 266
54 N/A 1,720,000 1,717,021 0.1% 1,626,521 360 357
55 N/A 1,700,000 1,695,742 0.1% 1,533,680 360 356
56 $1.00 1,500,000 1,496,258 0.1% 1,353,865 360 356
57 $1.00 1,470,000 1,423,493 0.1% 71,616 237 219
58 $1.00 1,310,000 1,272,416 0.1% 60,007 234 218
59 $1.00 1,315,000 1,271,930 0.1% 61,603 233 215
60 N/A 1,132,000 1,128,021 0.1% 1,029,982 360 354
61 $0.75 1,104,000 1,101,992 0.1% 999,316 360 357
62 N/A 1,000,000 998,038 0.1% 897,521 360 357
63 $0.50 1,000,000 989,094 0.1% 850,564 300 288
64 N/A 950,000 948,355 0.1% 864,520 360 357
65 N/A 830,000 825,387 0.1% 410,878 180 178
66 $1.00 800,000 799,104 0.1% 729,911 360 358
67 $0.30 701,000 700,205 0.1% 638,753 360 358
68 $1.72 70,000,000 69,916,148 5.8% 62,217,346 360 358
69 (1B) N/A 20,235,000 20,235,000 1.7% 18,338,313 18 360 360
70 (1B) N/A 19,655,000 19,655,000 1.6% 18,505,487 18 360 360
71 $2.38 31,000,000 30,946,486 2.6% 25,866,774 300 298
71a
71b
71c
72 $1.13 19,200,000 19,179,155 1.6% 17,216,900 360 358
73 N/A 13,400,000 13,356,527 1.1% 11,286,197 300 296
74 $0.30 13,720,000 13,209,536 1.1% 10,865,867 300 271
75 N/A 12,900,000 12,885,261 1.1% 11,515,627 360 358
76 $1.95 12,000,000 11,983,777 1.0% 11,094,301 360 358
77 $0.28 11,250,000 11,229,663 0.9% 9,326,986 300 298
78 $0.18 9,850,000 9,820,367 0.8% 7,072,087 240 238
79 $0.87 9,750,000 9,739,756 0.8% 8,767,420 360 358
80 N/A 9,700,000 9,700,000 0.8% 8,777,828 24 336 336
81 $1.04 9,250,000 9,239,766 0.8% 8,280,959 360 358
82 $0.20 9,200,000 9,169,905 0.8% 6,442,376 240 238
83 $1.00 8,100,000 7,760,066 0.6% 6,397,113 300 268
84 $0.52 6,500,000 6,485,156 0.5% 5,899,967 360 355
85 $1.00 6,601,000 6,361,360 0.5% 5,257,885 300 271
86 $0.30 6,425,000 6,151,274 0.5% 5,051,966 300 268
87 $0.57 6,000,000 5,993,415 0.5% 5,375,229 360 358
88 $0.12 5,875,500 5,869,693 0.5% 5,316,309 360 358
89 $0.30 6,035,000 5,798,385 0.5% 4,832,423 300 268
90 $1.00 5,100,000 5,094,612 0.4% 4,583,895 360 358
91 $0.32 5,010,000 5,004,619 0.4% 4,496,735 360 358
92 $1.35 4,312,500 4,307,675 0.4% 3,856,832 360 358
93 N/A 4,000,000 3,991,857 0.3% 3,547,917 360 356
94 $0.30 3,800,000 3,795,985 0.3% 3,415,457 360 358
95 N/A 3,750,000 3,745,726 0.3% 3,221,945 360 358
96 $0.85 3,300,000 3,296,494 0.3% 2,964,684 360 358
97 $1.00 3,267,000 3,129,890 0.3% 2,580,152 300 268
98 N/A 3,000,000 2,996,573 0.3% 2,678,068 360 358
99 $0.30 2,950,000 2,933,420 0.2% 1,886,613 216 213
100 $0.68 2,925,000 2,922,553 0.2% 2,684,304 360 358
101 N/A 2,800,000 2,791,661 0.2% 135,603 240 238
102 N/A 2,600,000 2,597,077 0.2% 2,324,315 360 358
103 N/A 2,568,000 2,563,909 0.2% 2,186,128 360 358
103a
103b
104 $0.73 2,500,000 2,497,322 0.2% 2,244,364 360 358
105 $1.00 2,492,926 2,393,689 0.2% 1,987,862 300 268
106 N/A 2,350,000 2,347,531 0.2% 2,113,176 360 358
107 $2.92 2,100,000 2,097,142 0.2% 1,826,946 330 328
107a
107b
108 N/A 2,030,000 2,026,308 0.2% 1,681,578 300 298
109 N/A 1,775,000 1,772,983 0.2% 1,585,287 360 358
110 N/A 1,670,000 1,666,963 0.1% 1,383,367 300 298
111 $0.80 1,615,000 1,613,377 0.1% 1,457,587 360 358
112 N/A 1,600,000 1,598,063 0.1% 1,420,726 360 358
113 N/A 1,600,000 1,593,560 0.1% 1,458,815 360 351
114 N/A 1,550,000 1,545,430 0.1% 1,112,788 240 238
115 $0.96 1,505,000 1,501,270 0.1% 1,331,071 350 346
116 $1.40 1,400,000 1,398,549 0.1% 1,260,362 360 358
117 $1.00 1,333,125 1,277,186 0.1% 1,052,898 300 268
118 $1.05 1,220,000 1,217,216 0.1% 1,089,911 360 356
119 $0.30 1,200,000 1,197,543 0.1% 1,083,404 360 356
120 $1.08 1,130,000 1,126,895 0.1% 1,009,699 360 355
121 $0.78 1,100,000 1,097,490 0.1% 982,707 360 356
122 N/A 1,000,000 998,758 0.1% 885,769 360 358
123 $0.71 845,000 842,281 0.1% 755,182 360 354
124 (1C) $0.80 14,128,000 14,094,129 1.2% 12,252,611 360 355
125 (1C) $0.15 6,850,000 6,834,404 0.6% 5,962,591 360 355
126 $1.00 20,000,000 19,991,655 1.7% 17,664,900 360 359
127 $1.00 20,000,000 19,953,822 1.7% 11,514,042 204 202
128 $0.21 14,550,000 14,509,257 1.2% 11,702,978 300 297
129 N/A 14,500,000 14,492,764 1.2% 12,640,109 360 359
130 $1.00 12,100,000 12,071,332 1.0% 10,672,819 360 357
131 $0.96 12,000,000 11,992,333 1.0% 10,158,580 360 358
132 $1.00 11,760,000 11,755,177 1.0% 10,376,773 360 359
133 $1.34 10,470,000 10,462,871 0.9% 8,751,967 360 358
134 $0.30 10,200,000 10,157,637 0.8% 8,199,908 300 296
135 $0.47 10,050,000 10,030,799 0.8% 8,687,101 360 357
136 $0.67 9,950,000 9,926,145 0.8% 8,805,740 360 355
137 $1.00 9,600,000 9,593,280 0.8% 8,378,115 360 358
138 $1.00 7,960,000 7,956,238 0.7% 6,954,025 360 359
139 N/A 7,900,000 7,894,578 0.7% 6,914,975 360 358
140 $0.33 7,653,000 7,587,337 0.6% 6,426,272 360 345
141 N/A 7,600,000 7,547,913 0.6% 6,134,887 300 293
142 $0.38 7,200,000 7,196,936 0.6% 6,352,617 360 359
143 $1.00 7,100,000 7,097,038 0.6% 6,271,040 360 359
144 $0.75 7,100,000 7,072,707 0.6% 5,770,295 300 296
145 $1.33 6,700,000 6,695,675 0.6% 5,900,311 360 358
146 $1.00 6,300,000 6,293,388 0.5% 5,084,289 300 298
147 $1.00 6,000,000 5,993,701 0.5% 4,847,029 300 298
148 $2.10 5,700,000 5,533,540 0.5% 4,236,729 300 275
149 $2.22 5,522,000 5,517,748 0.5% 4,734,879 336 334
150 $1.00 4,800,000 4,796,945 0.4% 4,233,003 360 358
151 $0.24 4,600,000 4,592,821 0.4% 4,038,654 360 357
152 $1.00 4,585,000 4,580,180 0.4% 3,565,006 300 298
153 $0.93 4,500,000 4,493,307 0.4% 3,963,690 360 357
154 N/A 4,250,000 4,243,048 0.4% 3,719,020 360 357
155 N/A 4,000,000 3,988,799 0.3% 3,217,313 300 297
156 $0.47 4,000,000 3,983,739 0.3% 3,526,093 360 352
157 $0.30 3,975,000 3,972,429 0.3% 3,499,854 360 359
158 N/A 3,950,000 3,940,186 0.3% 3,487,550 360 355
159 N/A 3,750,000 3,743,866 0.3% 3,281,488 360 357
160 $0.30 3,476,000 3,466,868 0.3% 2,820,091 300 297
161 $0.30 3,200,000 3,197,243 0.3% 2,573,851 300 299
162 $0.95 3,100,000 3,095,473 0.3% 2,733,815 360 357
163 N/A 3,008,000 3,004,662 0.3% 2,406,025 300 298
164 $0.30 3,000,000 2,987,540 0.3% 2,411,737 300 296
165 $0.34 2,940,000 2,932,587 0.2% 2,593,230 360 355
166 $1.00 2,900,000 2,898,083 0.2% 2,683,670 360 358
167 $0.30 2,900,000 2,896,882 0.2% 2,331,562 300 298
168 $1.00 2,850,000 2,848,718 0.2% 2,496,931 360 359
169 $1.00 2,630,000 2,628,880 0.2% 2,131,594 300 299
170 $1.00 2,400,000 2,398,886 0.2% 2,098,841 360 359
171 N/A 2,300,000 2,297,610 0.2% 1,865,636 300 298
172 $1.33 2,300,000 2,294,261 0.2% 1,877,076 300 298
173 N/A 2,200,000 2,196,897 0.2% - 240 239
174 $1.00 2,150,000 2,147,794 0.2% 1,741,153 300 299
175 $1.34 2,080,000 2,074,708 0.2% 1,693,794 300 297
176 $0.63 2,055,000 2,049,738 0.2% 1,672,201 300 297
177 $0.25 2,000,000 1,996,613 0.2% 1,377,621 240 238
178 $1.00 1,850,000 1,846,848 0.2% 1,272,356 240 238
179 $1.00 1,800,000 1,798,700 0.2% 1,471,851 300 299
180 N/A 1,760,000 1,752,219 0.1% 1,542,360 360 352
181 $1.00 1,710,000 1,708,794 0.1% 1,403,316 300 299
182 N/A 1,700,000 1,693,541 0.1% 1,384,010 300 296
183 (1D) $1.00 557,000 545,820 0.1% 527,993 360 356
184 (1D) $1.00 517,000 545,820 0.1% 481,816 360 356
185 (1D) $1.00 664,000 545,820 0.1% 618,811 360 356
186 $0.30 1,526,000 1,523,816 0.1% 1,056,236 240 239
187 $0.18 1,370,000 1,358,311 0.1% 1,146,769 300 289
188 N/A 1,340,000 1,334,788 0.1% 1,087,418 300 296
189 N/A 1,325,000 1,324,138 0.1% 1,165,913 360 358
190 $0.30 1,325,000 1,322,086 0.1% 713,840 192 191
191 $1.13 1,320,000 1,318,346 0.1% 1,174,877 360 357
192 $1.02 1,285,000 1,270,861 0.1% 1,068,998 300 286
193 $1.00 1,263,000 1,262,151 0.1% 1,128,947 300 299
194 N/A 1,250,000 1,249,039 0.1% 1,016,018 300 299
195 N/A 1,194,000 1,191,072 0.1% 976,341 300 297
196 $0.67 1,175,000 1,173,794 0.1% 880,391 300 298
197 $1.00 1,068,000 1,065,717 0.1% 885,876 300 297
198 $0.30 1,025,000 1,024,337 0.1% 847,492 300 299
199 $0.30 900,000 899,350 0.1% 735,927 300 299
200 $0.30 897,000 896,347 0.1% 732,952 300 299
201 (1E) N/A 637,000 633,473 0.1% 527,893 300 293
202 (1E) N/A 232,000 230,926 0.0% 191,112 300 294
203 $1.00 882,000 855,678 0.1% 428,517 180 169
204 N/A 838,000 837,325 0.1% 677,975 300 299
205 $1.08 800,000 795,782 0.1% - 120 118
206 $1.35 640,000 638,541 0.1% 527,451 300 297
207 $1.00 625,000 624,601 0.1% 517,357 300 299
208 $1.00 500,000 624,601 0.1% 413,886 300 299
209 $1.00 615,000 614,578 0.1% 505,242 300 299
210 N/A 550,000 546,942 0.1% 455,588 300 293
211 N/A 525,000 523,809 0.0% 432,877 300 297
212 N/A 474,000 473,623 0.0% 383,212 300 299
213 $0.16 435,000 434,460 0.0% 387,392 360 357
214 $1.00 400,000 399,733 0.0% 329,370 300 299
215 $1.00 389,000 388,737 0.0% 319,944 300 299
216 N/A 376,000 375,460 0.0% 331,848 360 357
217 (1F) N/A 210,000 208,515 0.0% 175,206 300 290
218 (1F) N/A 165,000 163,833 0.0% 137,661 300 290
219 $1.00 337,000 336,784 0.0% 278,443 300 299
220 $0.41 337,500 335,168 0.0% 280,706 300 292
221 $0.61 295,000 285,445 0.0% 242,436 300 282
222 N/A 261,000 260,120 0.0% 215,801 300 296
<CAPTION>
Orig Rem. First
Loan/Property Term to Term to Interest Interest Calculation Monthly Payment Maturity
Number (1) Maturity (5) Maturity (5) Rate (30/360 / Actual/360) Payment Date Date ARD (6)
---------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C> <C> <C>
1 120 113 8.980% Actual/360 301,194 7/1/00 6/1/10
2 120 113 8.640% Actual/360 280,389 7/1/00 6/1/10
3 120 118 8.070% Actual/360 258,528 12/1/00 11/1/10
4 120 111 8.601% Actual/360 235,927 5/1/00 4/1/10
4a
4b
4c
4d
5 120 111 8.560% Actual/360 213,139 5/1/00 4/1/10
5a
5b
5c
5d
6 120 117 7.800% Actual/360 158,372 11/1/00 10/1/10
7 120 120 8.190% Actual/360 140,446 1/1/01 12/1/10
8 120 90 8.250% Actual/360 118,268 8/1/98 7/1/08
9 120 116 8.060% Actual/360 103,313 10/1/00 11/1/10
10 120 117 8.220% Actual/360 72,668 11/1/00 10/1/10
11 120 114 8.460% Actual/360 72,778 8/1/00 7/1/10
12 120 116 8.360% Actual/360 71,347 10/1/00 9/1/10
13 120 119 8.670% Actual/360 67,165 12/1/00 11/1/10
14 120 120 8.110% Actual/360 63,023 1/1/01 12/1/10
15 120 117 8.300% Actual/360 59,628 11/1/00 10/1/10
16 120 117 7.990% Actual/360 55,713 11/1/00 10/1/10
17 120 116 8.070% Actual/360 56,137 10/1/00 9/1/10
18 (1A) 120 111 8.630% Actual/360 50,579 5/1/00 4/1/10
19 (1A) 120 111 8.630% Actual/360 7,781 5/1/00 4/1/10
20 120 113 9.070% Actual/360 52,628 7/1/00 6/1/10
21 120 119 8.220% Actual/360 47,534 12/1/00 11/1/10
22 120 117 8.720% Actual/360 47,074 11/1/00 10/1/10
23 120 119 7.700% Actual/360 39,107 10/1/00 9/1/10
24 120 118 8.350% Actual/360 34,986 12/1/00 11/1/10
25 120 117 7.980% Actual/360 28,709 11/1/00 11/1/10
26 120 117 8.100% Actual/360 28,148 11/1/00 11/1/10
27 120 117 8.660% Actual/360 24,969 11/1/00 10/1/10
28 120 117 8.370% Actual/360 24,311 11/1/00 10/1/10
29 120 117 8.920% Actual/360 26,679 11/1/00 10/1/10
30 120 117 8.110% Actual/360 22,243 11/1/00 10/1/10
31 120 117 8.080% Actual/360 22,003 11/1/00 10/1/10
32 120 120 8.220% Actual/360 22,250 12/1/00 11/1/10
32a
32b
32c
32d
32e
32f
33 120 118 8.270% Actual/360 21,828 12/1/00 11/1/10
34 120 118 8.280% Actual/360 21,095 12/1/00 11/1/10
35 120 117 8.630% Actual/360 21,399 11/1/00 10/1/10
36 120 117 8.270% Actual/360 20,322 11/1/00 11/1/10
37 120 120 8.260% Actual/360 19,927 1/1/01 12/1/10
38 120 117 8.620% Actual/360 19,436 11/1/00 10/1/10
39 120 118 8.520% Actual/360 18,503 12/1/00 11/1/10
40 120 118 8.198% Actual/360 17,644 12/1/00 11/1/10
41 120 118 8.198% Actual/360 16,672 12/1/00 11/1/10
42 120 117 8.300% Actual/360 16,718 11/1/00 10/1/10
43 120 118 8.750% Actual/360 17,307 12/1/00 11/1/10
44 120 116 8.650% Actual/360 17,938 10/1/00 9/1/10
45 120 117 8.080% Actual/360 16,059 11/1/00 10/1/10
46 120 117 8.890% Actual/360 16,890 11/1/00 10/1/10
47 120 117 7.980% Actual/360 15,468 11/1/00 10/1/10
48 120 116 9.200% Actual/360 17,200 10/1/00 9/1/10
49 120 118 8.680% Actual/360 15,634 12/1/00 11/1/10
50 120 117 8.080% Actual/360 14,048 11/1/00 10/1/10
51 120 118 8.590% Actual/360 13,607 12/1/00 11/1/10
52 120 118 8.380% Actual/360 13,117 12/1/00 11/1/10
53 236 220 8.550% Actual/360 14,416 10/1/99 5/1/19
54 84 81 8.770% Actual/360 13,556 11/1/00 10/1/07
55 120 116 8.390% Actual/360 12,939 10/1/00 9/1/10
56 120 116 8.410% Actual/360 11,438 10/1/00 9/1/10
57 237 219 8.410% Actual/360 12,735 8/1/99 4/1/19
58 234 218 8.400% Actual/360 11,398 10/1/99 3/1/19
59 233 215 8.410% Actual/360 11,469 8/1/99 12/1/18
60 120 114 8.750% Actual/360 8,905 8/1/00 7/1/10
61 120 117 8.530% Actual/360 8,512 11/1/00 10/1/10
62 120 117 8.160% Actual/360 7,449 11/1/00 10/1/10
63 120 108 9.140% Actual/360 8,488 2/1/00 1/1/10
64 120 117 8.770% Actual/360 7,487 11/1/00 10/1/10
65 120 118 8.480% Actual/360 8,164 12/1/00 11/1/10
66 120 118 8.900% Actual/360 6,380 12/1/00 11/1/10
67 120 118 8.840% Actual/360 5,560 12/1/00 11/1/10
68 120 118 7.760% Actual/360 501,972 12/1/00 11/1/10
69 (1B) 126 124 7.840% Actual/360 146,227 12/1/00 5/1/11
70 (1B) 126 124 7.840% Actual/360 142,108 12/1/00 5/1/11
71 120 118 8.450% Actual/360 248,577 12/1/00 11/1/10
71a
71b
71c
72 120 118 8.130% Actual/360 142,627 12/1/00 11/1/10
73 120 116 8.790% Actual/360 110,532 10/1/00 9/1/10
74 120 91 7.150% Actual/360 99,211 9/1/98 7/13/08
75 120 118 7.940% Actual/360 94,117 12/1/00 11/1/10
76 84 82 7.980% 30/360 87,885 12/1/00 11/1/07
77 120 118 8.220% Actual/360 88,475 12/1/00 11/1/10
78 120 118 8.400% Actual/360 84,858 12/1/00 11/1/20 11/1/10
79 120 118 8.250% Actual/360 73,248 12/1/00 11/1/10
80 120 118 7.990% Actual/360 72,370 12/1/00 11/1/10
81 120 118 8.060% Actual/360 68,261 12/1/00 11/1/10
82 120 118 7.810% Actual/360 75,868 12/1/00 11/1/10
83 120 88 7.050% Actual/360 58,051 6/1/98 4/22/08
84 120 115 8.600% Actual/360 50,441 9/1/00 8/1/30 8/1/10
85 120 91 7.200% Actual/360 47,819 9/1/98 7/17/08
86 120 88 7.110% 30/360 45,862 6/1/98 5/11/08
87 120 118 8.090% Actual/360 44,403 12/1/00 11/1/10
88 120 118 8.470% Actual/360 45,053 12/1/00 11/1/30 11/1/10
89 120 88 7.110% 30/360 43,079 6/1/98 5/11/08
90 120 118 8.230% Actual/360 38,243 12/1/00 11/1/10
91 120 118 8.170% Actual/360 37,357 12/1/00 11/1/10
92 120 118 8.020% Actual/360 31,705 12/1/00 11/1/10
93 132 128 8.390% Actual/360 30,445 10/1/00 9/1/11
94 120 118 8.230% Actual/360 28,495 12/1/00 11/1/10
95 144 142 7.950% Actual/360 27,386 12/1/00 11/1/12
96 120 118 8.210% Actual/360 24,699 12/1/00 11/1/10
97 120 88 7.050% Actual/360 23,414 6/1/98 4/22/08
98 120 118 7.940% Actual/360 21,888 12/1/00 11/1/10
99 120 117 8.390% Actual/360 26,571 11/1/00 10/1/10
100 120 118 8.540% Actual/360 22,381 12/1/00 11/1/10
101 240 238 8.470% Actual/360 24,246 12/1/00 11/1/20
102 120 118 8.000% Actual/360 19,078 12/1/00 11/1/10
103 120 118 7.960% Actual/360 19,356 12/1/00 11/1/10
103a
103b
104 120 118 8.180% Actual/360 18,659 12/1/00 11/1/10
105 120 88 7.400% Actual/360 18,439 6/1/98 4/22/08
106 120 118 8.250% Actual/360 17,655 12/1/00 11/1/10
107 120 118 8.300% Actual/360 16,190 12/1/00 11/1/10
107a
107b
108 120 118 8.190% Actual/360 15,924 12/1/00 11/1/10
109 120 118 7.960% Actual/360 12,975 12/1/00 11/1/10
110 120 118 8.190% Actual/360 13,100 12/1/00 11/1/10
111 120 118 8.410% Actual/360 12,315 12/1/00 11/1/10
112 120 118 7.720% Actual/360 11,429 12/1/00 11/1/10
113 120 111 8.800% Actual/360 12,644 5/1/00 4/1/30 4/1/10
114 120 118 8.540% Actual/360 13,491 12/1/00 11/1/10
115 120 116 7.970% Actual/360 11,085 10/1/00 9/1/10
116 120 118 8.300% Actual/360 10,567 12/1/00 11/1/10
117 120 88 7.050% Actual/360 9,554 6/1/98 4/22/08
118 120 116 7.970% Actual/360 8,926 10/1/00 9/1/10
119 120 116 8.370% Actual/360 9,117 10/1/00 9/1/30 9/1/10
120 120 115 7.970% Actual/360 8,268 9/1/00 8/1/10
121 120 116 7.970% Actual/360 8,048 10/1/00 9/1/10
122 120 118 7.620% Actual/360 7,075 12/1/00 11/1/10
123 120 114 7.970% Actual/360 6,183 8/1/00 7/1/10
124 (1C) 132 127 8.440% Actual/360 108,032 9/1/00 8/1/11
125 (1C) 132 127 8.610% Actual/360 53,206 9/1/00 8/1/11
126 120 119 7.980% Actual/360 145,778 1/1/01 12/1/10
127 120 118 8.080% Actual/360 180,845 12/1/00 11/1/10
128 120 117 7.840% Actual/360 110,761 11/1/00 10/1/25 10/1/10
129 120 119 7.700% Actual/360 103,379 1/1/01 12/1/10
130 120 117 8.270% Actual/360 91,073 10/1/00 9/1/10
131 144 142 7.980% Actual/360 87,467 12/1/00 11/1/12
132 120 119 8.240% Actual/360 88,266 1/1/01 12/1/10
133 144 142 8.030% Actual/360 77,190 12/1/00 11/1/12
134 120 116 7.820% Actual/360 77,513 10/1/00 9/1/10
135 132 129 8.290% 30/360 75,785 11/1/00 10/1/11
136 120 115 8.440% Actual/360 76,084 9/1/00 8/1/10
137 120 118 7.890% Actual/360 69,840 12/1/00 11/1/10
138 120 119 7.940% Actual/360 58,186 1/1/01 12/1/10
139 120 118 7.873% Actual/360 57,253 12/1/00 11/1/10
140 144 129 8.050% Actual/360 56,422 11/1/99 10/1/11
141 120 113 7.980% Actual/360 58,557 7/1/00 6/1/10
142 120 119 7.930% Actual/360 52,230 1/1/01 12/1/10
143 120 119 7.980% Actual/360 51,751 1/1/01 12/1/10
144 120 116 8.250% Actual/360 55,980 10/1/00 9/1/10
145 120 118 8.190% Actual/360 50,053 12/1/00 11/1/10
146 120 118 8.090% Actual/360 49,084 12/1/00 11/1/10
147 120 118 8.010% Actual/360 46,349 12/1/00 11/1/10
148 144 119 7.840% 30/360 43,391 1/1/99 12/1/10
149 120 118 8.210% Actual/360 42,032 12/1/00 11/1/28 11/1/10
150 120 118 8.260% Actual/360 36,095 12/1/00 11/1/10
151 120 117 8.040% Actual/360 33,882 11/1/00 10/1/30 10/1/10
152 132 130 8.080% Actual/360 35,692 12/1/00 11/1/11
153 120 117 8.200% Actual/360 33,649 11/1/00 10/1/10
154 120 117 7.880% Actual/360 30,830 11/1/00 10/1/10
155 120 117 7.840% Actual/360 30,450 11/1/00 10/1/10
156 120 112 8.240% Actual/360 30,023 6/1/00 5/1/30 5/1/10
157 120 119 8.180% 30/360 29,667 1/1/01 12/1/11
158 120 115 8.320% Actual/360 29,870 9/1/00 8/1/10
159 120 117 7.880% Actual/360 27,203 11/1/00 10/1/10
160 120 117 8.180% Actual/360 27,244 11/1/00 10/1/25 10/1/10
161 120 119 7.840% Actual/360 24,360 1/1/01 12/1/10
162 120 117 8.260% Actual/360 23,311 11/1/00 10/1/30 10/1/10
163 120 118 7.740% Actual/360 22,740 12/1/00 11/1/10
164 120 116 7.820% Actual/360 22,798 10/1/00 9/1/10
165 120 115 8.270% Actual/360 22,129 9/1/00 8/1/30 8/1/10
166 84 82 8.180% Actual/360 21,685 12/1/00 11/1/07
167 120 118 7.940% Actual/360 22,306 12/1/00 11/1/10
168 120 119 8.080% Actual/360 21,111 1/1/01 12/1/10
169 120 119 8.140% Actual/360 19,555 1/1/01 12/1/10
170 120 119 7.990% Actual/360 17,627 1/1/01 12/1/10
171 120 118 7.880% Actual/360 17,494 12/1/00 11/1/10
172 120 118 8.420% Actual/360 18,396 11/1/00 10/1/25 10/1/10
173 240 239 8.330% Actual/360 18,884 1/1/01 12/1/20
174 120 119 8.230% 30/360 16,952 1/1/01 12/1/10
175 120 117 8.330% Actual/360 16,511 11/1/00 10/1/10
176 120 117 8.300% Actual/360 16,271 11/1/00 10/1/10
177 120 118 8.080% Actual/360 16,853 12/1/00 11/1/10
178 120 118 8.030% Actual/360 15,532 12/1/00 11/1/10
179 120 119 8.630% Actual/360 14,676 1/1/01 12/1/10
180 120 112 7.950% Actual/360 12,853 6/1/00 5/1/10
181 120 119 8.650% Actual/360 13,943 1/1/01 12/1/10
182 120 116 8.320% Actual/360 13,483 10/1/00 9/1/10
183 (1D) 84 80 8.600% Actual/360 4,245 10/1/00 9/1/07
184 (1D) 84 80 8.600% Actual/360 4,012 10/1/00 9/1/07
185 (1D) 84 80 8.600% Actual/360 5,153 10/1/00 9/1/07
186 120 119 8.240% Actual/360 13,012 1/1/01 12/1/10
187 120 109 9.520% Actual/360 11,989 3/1/00 2/1/25 2/1/10
188 120 116 8.190% Actual/360 10,512 10/1/00 9/1/10
189 120 118 8.150% Actual/360 9,861 12/1/00 11/1/10
190 120 119 8.600% Actual/360 12,726 1/1/01 12/1/10
191 120 117 8.740% Actual/360 10,375 11/1/00 10/1/10
192 120 106 9.240% Actual/360 10,996 12/1/99 11/1/09
193 84 83 8.830% Actual/360 10,452 1/1/01 12/1/10
194 120 119 8.380% Actual/360 9,981 1/1/01 12/1/10
195 120 117 8.500% Actual/360 9,614 11/1/00 10/1/10
196 144 142 8.230% Actual/360 9,264 12/1/00 11/1/12
197 120 117 9.110% Actual/360 9,043 11/1/00 10/1/10
198 120 119 8.970% Actual/360 8,581 1/1/01 12/1/10
199 120 119 8.630% Actual/360 7,338 1/1/01 12/1/10
200 120 119 8.600% Actual/360 7,296 1/1/01 12/1/10
201 (1E) 120 113 9.070% Actual/360 5,376 7/1/00 6/1/10
202 (1E) 120 114 8.810% Actual/360 1,917 8/1/00 7/1/10
203 120 109 8.840% Actual/360 8,862 3/1/00 2/1/10
204 120 119 8.190% Actual/360 6,585 1/1/01 12/1/10
205 120 118 8.680% Actual/360 10,005 12/1/00 11/1/10
206 120 117 8.830% Actual/360 5,297 11/1/00 10/1/10
207 120 119 9.020% Actual/360 5,254 1/1/01 12/1/10
208 120 119 9.020% Actual/360 4,203 1/1/01 12/1/10
209 120 119 8.830% Actual/360 5,098 1/1/01 12/1/10
210 120 113 9.050% Actual/360 4,634 7/1/00 6/1/10
211 120 117 8.850% Actual/360 4,352 11/1/00 10/1/10
212 120 119 8.350% Actual/360 3,785 1/1/01 12/1/10
213 120 117 8.770% Actual/360 3,428 11/1/00 10/1/10
214 120 119 8.930% Actual/360 3,343 1/1/01 12/1/10
215 120 119 8.880% Actual/360 3,238 1/1/01 12/1/10
216 120 117 8.300% Actual/360 2,838 11/1/00 11/1/10
217 (1F) 120 110 9.370% Actual/360 1,816 4/1/00 3/1/10
218 (1F) 120 110 9.370% Actual/360 1,427 4/1/00 3/1/10
219 120 119 9.080% Actual/360 2,851 1/1/01 12/1/10
220 120 112 9.230% Actual/360 2,886 5/1/00 4/1/10
221 120 102 8.710% Actual/360 2,417 8/1/99 7/1/09
222 120 116 8.970% Actual/360 2,185 10/1/00 9/1/10
<CAPTION>
Major Major
Loan/Property Hotel Tenant #1 Tenant #1
Number (1) Seasoning Defeasance (7) Franchise Name Sq. Ft.
-----------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C>
1 7 Yes N/A Pacific Bell - Directory 130,187
2 7 Yes N/A N/A N/A
3 2 Yes N/A Exodus Communications 388,101
4 9 Yes
4a N/A N/A N/A
4b N/A N/A N/A
4c N/A N/A N/A
4d N/A N/A N/A
5 9 Yes
5a N/A N/A N/A
5b N/A N/A N/A
5c N/A N/A N/A
5d N/A N/A N/A
6 3 Yes N/A Sears HomeLife N/A
7 0 Yes N/A N/A N/A
8 30 No None N/A N/A
9 4 Yes N/A N/A N/A
10 3 Yes N/A N/A N/A
11 6 Yes N/A Boscov's 204,178
12 4 Yes N/A N/A N/A
13 1 Yes N/A N/A N/A
14 0 Yes N/A N/A N/A
15 3 Yes N/A T. J. Max 28,640
16 3 Yes N/A N/A N/A
17 4 Yes N/A Petsmart 26,121
18 (1A) 9 Yes N/A N/A N/A
19 (1A) 9 Yes N/A N/A N/A
20 7 Yes N/A N/A N/A
21 1 Yes N/A N/A N/A
22 3 Yes N/A Raymours Furniture Company, Inc. 50,203
23 1 Yes Hampton Inn N/A N/A
24 2 Yes N/A N/A N/A
25 3 Yes N/A Kroger 55,000
26 3 Yes N/A N/A N/A
27 3 Yes N/A N/A N/A
28 3 Yes N/A N/A N/A
29 3 Yes Comfort Inn N/A N/A
30 3 Yes N/A N/A N/A
31 3 Yes N/A Food Lion 30,280
32 0 Yes
32a N/A N/A N/A
32b N/A N/A N/A
32c N/A N/A N/A
32d N/A N/A N/A
32e N/A N/A N/A
32f N/A N/A N/A
33 2 Yes N/A N/A N/A
34 2 Yes N/A N/A N/A
35 3 Yes N/A N/A N/A
36 3 Yes N/A Preferred Healthcare 32,000
37 0 Yes N/A N/A N/A
38 3 Yes N/A N/A N/A
39 2 Yes N/A N/A N/A
40 2 Yes N/A N/A N/A
41 2 Yes N/A N/A N/A
42 3 Yes N/A N/A N/A
43 2 Yes N/A N/A N/A
44 4 Yes N/A D&B Furniture 19,417
45 3 Yes N/A N/A N/A
46 3 Yes N/A N/A N/A
47 3 Yes N/A N/A N/A
48 4 Yes N/A N/A N/A
49 2 Yes N/A N/A N/A
50 3 Yes N/A Food Lion 30,271
51 2 Yes N/A N/A N/A
52 2 Yes N/A N/A N/A
53 16 Yes N/A Rite Aid of New Jersey, Inc. 11,180
54 3 Yes N/A N/A N/A
55 4 Yes N/A N/A N/A
56 4 Yes N/A N/A N/A
57 18 Yes N/A K & B Louisianna Corporation 11,235
58 16 Yes N/A Rite Aid of New Hampshire, Inc. 11,180
59 18 Yes N/A Rite Aid 11,235
60 6 Yes N/A N/A N/A
61 3 Yes N/A Inter-tel 9,927
62 3 Yes N/A N/A N/A
63 12 Yes N/A Essex Group Management 27,921
64 3 Yes N/A N/A N/A
65 2 Yes N/A N/A N/A
66 2 Yes N/A N/A N/A
67 2 Yes N/A N/A N/A
68 2 Yes N/A Chase Manhattan 596,971
69 (1B) 2 Yes N/A N/A N/A
70 (1B) 2 Yes N/A N/A N/A
71 2 Yes
71a N/A N/A N/A
71b N/A N/A N/A
71c N/A N/A N/A
72 2 Yes N/A Crabbe, Brown, Jones et.al. 29,847
73 4 Yes Candlewood SuitesN/A N/A
74 29 Yes N/A Ligand Pharmaceuticals N/A
75 2 Yes N/A N/A N/A
76 2 Yes N/A PRWT Services 7,897
77 2 Yes N/A Polar Plastics 384,600
78 2 Yes N/A Bradlees Stores, Inc. 456,700
79 2 Yes N/A Party Supermarket 10,000
80 2 Yes N/A N/A N/A
81 2 Yes N/A ObGyn Assoc. of Westchester 4,600
82 2 Yes N/A Giant 66,935
83 32 Yes N/A Holy Cross Surgery Center 10,884
84 5 Yes N/A Rite Aid (Office Depot) 23,672
85 29 Yes N/A Ralph's Grocery 28,000
86 32 Yes N/A Aerovironment 24,620
87 2 Yes N/A Big Lots 23,000
88 2 Yes N/A Original Graham Space 110,270
89 32 Yes N/A EDD 14,250
90 2 Yes N/A Walgreens 13,905
91 2 Yes N/A Food Lion 33,000
92 2 Yes N/A LJMG 15,077
93 4 Yes N/A N/A N/A
94 2 Yes N/A Federal Express 50,000
95 2 No N/A N/A N/A
96 2 Yes N/A Denny's Inc. 4,574
97 32 Yes N/A Total Renal Care, Inc. N/A
98 2 Yes N/A N/A N/A
99 3 Yes N/A C.S. Wo and Sons 10,572
100 2 Yes N/A N/A N/A
101 2 No N/A N/A N/A
102 2 Yes N/A N/A N/A
103 2 Yes
103a N/A N/A N/A
103b N/A N/A N/A
104 2 Yes N/A Eckerd Drugs 8,640
105 32 Yes N/A Mitchell Litt Antique Store 15,786
106 2 Yes N/A N/A N/A
107 2 Yes
107a N/A N/A N/A
107b N/A N/A N/A
108 2 Yes N/A N/A N/A
109 2 Yes N/A N/A N/A
110 2 Yes N/A N/A N/A
111 2 Yes N/A Milano's Restaurant 3,050
112 2 Yes N/A N/A N/A
113 9 Yes N/A N/A N/A
114 2 Yes N/A N/A N/A
115 4 No N/A Hallmark Cards 4,800
116 2 Yes N/A City of New Haven Dept. Health 17,380
117 32 Yes N/A UAV N/A
118 4 No N/A Dollar Tree 4,550
119 4 Yes N/A Travelers Indemnity Co. (Off) 20,000
120 5 No N/A RadioShack 2,100
121 4 No N/A Blockbuster 3,500
122 2 Yes N/A N/A N/A
123 6 No N/A BlockBuster 5,000
124 (1C) 5 Yes N/A HFHS 88,713
125 (1C) 5 Yes N/A Farmer Jack 58,802
126 1 No N/A Joan Fabrics 76,105
127 2 No N/A Wieden & Kennedy 154,718
128 3 No N/A Maxwell Shoe Company 109,000
129 1 No N/A N/A N/A
130 3 Yes N/A N/A N/A
131 2 Yes N/A Encore Marketing International 47,930
132 1 No N/A Trendwest Resorts, Inc. 81,000
133 2 Yes N/A Kupper Parker 22,595
134 4 Yes N/A N/A N/A
135 3 Yes N/A Siemens Power Transmission & Dis 146,700
136 5 Yes N/A Beall's Department Store #64 43,255
137 2 Yes N/A Software Technologies 11,188
138 1 No N/A Vons 32,000
139 2 Yes N/A N/A N/A
140 15 Yes N/A Creative Nail Design 55,300
141 7 Yes N/A N/A N/A
142 1 No N/A Price Chopper 53,668
143 1 Yes N/A Daws 48,454
144 4 No N/A Enron Broadband 43,000
145 2 No N/A Gallagher, Sharp, Fulton, & Norm 37,211
146 2 No N/A Bally Total Fitness 24,250
147 2 Yes N/A Hydro USA 26,085
148 25 No N/A Pusser's 6,000
149 2 Yes N/A Tiffany 14,065
150 2 No N/A Marc's 33,800
151 3 Yes N/A Bartell Drug Warehouse 68,676
152 2 No N/A Hallen School 46,000
153 3 Yes N/A Preist Electronics 5,400
154 3 No N/A N/A N/A
155 3 No N/A N/A N/A
156 8 Yes N/A PetsMart, Inc. #0525 26,040
157 1 Yes N/A Golden Streams Quality Foods, In 116,811
158 5 No N/A N/A N/A
159 3 No N/A N/A N/A
160 3 Yes N/A N/A N/A
161 1 No N/A Cummins Engine Company 110,584
162 3 Yes N/A AT&T 47,250
163 2 No N/A N/A N/A
164 4 Yes N/A N/A N/A
165 5 No N/A Goody's 29,803
166 2 No N/A N/A N/A
167 2 Yes N/A N/A N/A
168 1 No N/A Venturehouse Group 9,743
169 1 No N/A Tractor Supply Company 41,379
170 1 No N/A Office Depot 22,746
171 2 Yes N/A N/A N/A
172 2 Yes N/A ASI Communications 29,570
173 1 No N/A N/A N/A
174 1 No N/A Bernardi's, Inc. 13,972
175 3 No N/A Franklin Pierce 13,064
176 3 Yes N/A New Song Christian Fellowship 7,290
177 2 Yes N/A Eckerd's Drug 10,908
178 2 No N/A Hooks-SuperRX 10,125
179 1 No N/A N/A N/A
180 8 No N/A N/A N/A
181 1 No N/A N/A N/A
182 4 No N/A N/A N/A
183 (1D) 4 No N/A Advance Auto Parts 7,000
184 (1D) 4 No N/A Advance Auto Parts 7,000
185 (1D) 4 No N/A Advance Auto Parts 7,000
186 1 No N/A N/A N/A
187 11 No N/A Sutherland Lumber (K-Mart) 82,035
188 4 No N/A N/A N/A
189 2 No N/A N/A N/A
190 1 No N/A N/A N/A
191 3 Yes N/A Soundesign 3,023
192 14 No N/A Birmingham Drugs, Inc. 11,728
193 1 No N/A N/A N/A
194 1 No N/A N/A N/A
195 3 No N/A N/A N/A
196 2 No N/A Remington 18,148
197 3 No N/A Suncoast Institute of Technology 8,876
198 1 No N/A N/A N/A
199 1 No N/A N/A N/A
200 1 No N/A N/A N/A
201 (1E) 7 No N/A N/A N/A
202 (1E) 6 No N/A N/A N/A
203 11 Yes N/A CVS 20,108
204 1 No N/A N/A N/A
205 2 No N/A Ohio Bureau of Employment 18,000
206 3 No N/A The Everett Clinic 3,726
207 1 No N/A N/A N/A
208 1 No N/A N/A N/A
209 1 No N/A N/A N/A
210 7 No N/A N/A N/A
211 3 No N/A N/A N/A
212 1 No N/A N/A N/A
213 3 No N/A Sanitary Products 29,550
214 1 No N/A Westgate Cleaners 2,400
215 1 No N/A N/A N/A
216 3 No N/A N/A N/A
217 (1F) 10 No N/A N/A N/A
218 (1F) 10 No N/A N/A N/A
219 1 No N/A Goodyear Chiropractic 2,100
220 8 No N/A Liquor 1,834
221 18 No N/A Suburban Insulation 4,300
222 4 No N/A N/A N/A
<CAPTION>
Major Major Major Major
Loan/Property Tenant #1 Lease Tenant #2 Tenant #2 Tenant #2 Lease
Number (1) Expiration Date Name Sq. Ft. Expiration Date
--------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C>
1 8/31/05 N/A N/A N/A
2 N/A N/A N/A N/A
3 N/A N/A N/A N/A
4
4a N/A N/A N/A N/A
4b N/A N/A N/A N/A
4c N/A N/A N/A N/A
4d N/A N/A N/A N/A
5
5a N/A N/A N/A N/A
5b N/A N/A N/A N/A
5c N/A N/A N/A N/A
5d N/A N/A N/A N/A
6 N/A N/A N/A N/A
7 N/A N/A N/A N/A
8 N/A N/A N/A N/A
9 N/A N/A N/A N/A
10 N/A N/A N/A N/A
11 12/1/15 Value City Dept. Store 79,902 6/1/08
12 N/A N/A N/A N/A
13 N/A N/A N/A N/A
14 N/A N/A N/A N/A
15 10/31/04 Jo-Ann Fab 16,339 N/A
16 N/A N/A N/A N/A
17 2/28/14 Old Navy 24,800 4/30/05
18 (1A) N/A N/A N/A N/A
19 (1A) N/A N/A N/A N/A
20 N/A N/A N/A N/A
21 N/A N/A N/A N/A
22 10/31/15 New England Audio Co., Inc. 11,000 9/31/15
23 N/A N/A N/A N/A
24 N/A N/A N/A N/A
25 6/30/18 N/A N/A N/A
26 N/A N/A N/A N/A
27 N/A N/A N/A N/A
28 N/A N/A N/A N/A
29 N/A N/A N/A N/A
30 N/A N/A N/A N/A
31 11/30/18 CVS 8,640 4/30/06
32
32a N/A N/A N/A N/A
32b N/A N/A N/A N/A
32c N/A N/A N/A N/A
32d N/A N/A N/A N/A
32e N/A N/A N/A N/A
32f N/A N/A N/A N/A
33 N/A N/A N/A N/A
34 N/A N/A N/A N/A
35 N/A N/A N/A N/A
36 N/A N/A N/A N/A
37 N/A N/A N/A N/A
38 N/A N/A N/A N/A
39 N/A N/A N/A N/A
40 N/A N/A N/A N/A
41 N/A N/A N/A N/A
42 N/A N/A N/A N/A
43 N/A N/A N/A N/A
44 12/31/03 N/A N/A N/A
45 N/A N/A N/A N/A
46 N/A N/A N/A N/A
47 N/A N/A N/A N/A
48 N/A N/A N/A N/A
49 N/A N/A N/A N/A
50 2/28/18 N/A N/A N/A
51 N/A N/A N/A N/A
52 N/A N/A N/A N/A
53 5/31/19 N/A N/A N/A
54 N/A N/A N/A N/A
55 N/A N/A N/A N/A
56 N/A N/A N/A N/A
57 4/14/19 N/A N/A N/A
58 3/31/19 N/A N/A N/A
59 12/11/18 N/A N/A N/A
60 N/A N/A N/A N/A
61 3/31/05 The Rennaisance Group 3,286 1/24/02
62 N/A N/A N/A N/A
63 12/31/14 N/A N/A N/A
64 N/A N/A N/A N/A
65 N/A N/A N/A N/A
66 N/A N/A N/A N/A
67 N/A N/A N/A N/A
68 12/31/06 N/A N/A N/A
69 (1B) N/A N/A N/A N/A
70 (1B) N/A N/A N/A N/A
71
71a N/A N/A N/A N/A
71b N/A N/A N/A N/A
71c N/A N/A N/A N/A
72 10/25/11 FBI 14,193 7/31/03
73 N/A N/A N/A N/A
74 N/A N/A N/A N/A
75 N/A N/A N/A N/A
76 3/31/03 Vacant 6,244 N/A
77 N/A N/A N/A N/A
78 1/31/16 N/A N/A N/A
79 4/18/02 Olive Garden 8,300 5/22/03
80 N/A N/A N/A N/A
81 N/A Dr. Bocian 3,360 N/A
82 N/A Rite-Aid 11,180 N/A
83 N/A NMC_NMission Hills 10,639 N/A
84 2/28/14 Trader Joe's 7,475 8/31/06
85 N/A Sylvan Learning System 3,408 N/A
86 N/A N/A N/A N/A
87 N/A Rec. Factory Warehouse 10,018 N/A
88 8/30/10 Expansion Graham Space 100,100 8/30/10
89 N/A County of Ventura 11,238 N/A
90 9/30/17 Rent-Way LP 4,000 1/1/04
91 N/A Italia Leather Sofa 5,180 N/A
92 11/30/05 Pleasant Travel 14,378 5/31/04
93 N/A N/A N/A N/A
94 N/A N/A N/A N/A
95 N/A N/A N/A N/A
96 4/30/03 American Pacfic College 4,033 11/30/00
97 N/A Drs. Kroop & Marsh N/A N/A
98 N/A N/A N/A N/A
99 4/14/08 Suncable Vision (Time Warner) 9,492 12/31/03
100 N/A N/A N/A N/A
101 N/A N/A N/A N/A
102 N/A N/A N/A N/A
103
103a N/A N/A N/A N/A
103b N/A N/A N/A N/A
104 N/A Dollar General 8,000 N/A
105 N/A N/A N/A N/A
106 N/A N/A N/A N/A
107
107a N/A N/A N/A N/A
107b N/A N/A N/A N/A
108 N/A N/A N/A N/A
109 N/A N/A N/A N/A
110 N/A N/A N/A N/A
111 11/30/03 Play It Again Sports 2,800 11/30/03
112 N/A N/A N/A N/A
113 N/A N/A N/A N/A
114 N/A N/A N/A N/A
115 11/31/04 Honey Baked Ham (Vacant) 2,880 6/31/07
116 N/A Williams Communications 13,294 N/A
117 N/A N/A N/A N/A
118 2/28/10 $1.50 Cleaners 2,450 1/31/10
119 2/1/12 Travelers Indemnity Co. (Inds) 13,984 2/1/12
120 5/30/09 Cigarettes Cheaper! 1,610 5/31/05
121 11/30/09 Friedman's Jewelers 1,680 11/30/04
122 N/A N/A N/A N/A
123 11/30/09 Telecorp (AT&T) 1,314 5/31/05
124 (1C) 12/31/09 WSU College of Nursing 47,627 N/A
125 (1C) 7/30/15 Blockbuster 5,960 N/A
126 9/30/07 Cisco Systems 55,709 5/30/05
127 1/1/15 Full Upright Position 10,193 N/A
128 12/1/01 John Hancock 88,000 7/31/10
129 N/A N/A N/A N/A
130 N/A N/A N/A N/A
131 12/31/04 Advertising Premiums & Incentive 27,562 5/31/09
132 6/1/14 N/A N/A N/A
133 5/31/10 MCI Telecommunications 15,900 6/30/01
134 N/A N/A N/A N/A
135 10/31/10 N/A N/A N/A
136 4/30/05 Regal Cinemas 29,820 10/30/09
137 11/30/03 Connection Software 10,886 3/31/02
138 12/1/09 Sav-On Drugs 25,500 11/1/09
139 N/A N/A N/A N/A
140 11/30/01 Founders Golf 46,031 N/A
141 N/A N/A N/A N/A
142 6/30/25 Cards and More 10,490 8/31/05
143 10/16/04 REMCO 31,666 5/30/09
144 4/28/10 N/A N/A N/A
145 12/1/05 Playhouse Square Foundation 16,150 N/A
146 11/14/08 Almost Family 7,237 7/31/05
147 7/31/05 Raymond Handling 22,608 3/31/07
148 4/30/08 Owner 4,000 12/31/00
149 6/30/10 N/A N/A N/A
150 1/31/07 Jo Ann Fabrics 11,200 12/31/03
151 7/31/07 Bartell Drug Office 36,110 7/31/12
152 6/30/11 Ursiline School 3,000 2/28/02
153 12/31/02 BPS Engineering 5,400 1/31/04
154 N/A N/A N/A N/A
155 N/A N/A N/A N/A
156 1/31/14 Party City 10,980 1/31/08
157 10/31/15 N/A N/A N/A
158 N/A N/A N/A N/A
159 N/A N/A N/A N/A
160 N/A N/A N/A N/A
161 8/31/10 N/A N/A N/A
162 3/14/07 N/A N/A N/A
163 N/A N/A N/A N/A
164 N/A N/A N/A N/A
165 7/31/14 Office Depot 26,517 N/A
166 N/A N/A N/A N/A
167 N/A N/A N/A N/A
168 10/31/10 Walnut Brewery 5,500 3/31/12
169 2/1/07 N/A N/A N/A
170 4/1/15 N/A N/A N/A
171 N/A N/A N/A N/A
172 5/31/15 N/A N/A N/A
173 N/A N/A N/A N/A
174 12/31/06 AutoZone 10,260 1/1/07
175 5/31/03 Lutheran Social Services 4,410 6/30/04
176 10/31/07 Family Dollar 7,285 12/31/04
177 3/31/20 Midshore Meats 2,554 6/30/01
178 1/31/20 N/A N/A N/A
179 N/A N/A N/A N/A
180 N/A N/A N/A N/A
181 N/A N/A N/A N/A
182 N/A N/A N/A N/A
183 (1D) 12/31/09 N/A N/A N/A
184 (1D) 6/1/10 N/A N/A N/A
185 (1D) 8/1/10 N/A N/A N/A
186 N/A N/A N/A N/A
187 6/30/06 N/A N/A N/A
188 N/A N/A N/A N/A
189 N/A N/A N/A N/A
190 N/A N/A N/A N/A
191 7/31/02 Dr. Martello/Pet Clinic 1,850 5/31/01
192 4/30/19 N/A N/A N/A
193 N/A N/A N/A N/A
194 N/A N/A N/A N/A
195 N/A N/A N/A N/A
196 12/31/11 NEO Fence 5,765 2/28/05
197 8/31/04 Harvest Time 6,480 2/28/03
198 N/A N/A N/A N/A
199 N/A N/A N/A N/A
200 N/A N/A N/A N/A
201 (1E) N/A N/A N/A N/A
202 (1E) N/A N/A N/A N/A
203 2/28/20 N/A N/A N/A
204 N/A N/A N/A N/A
205 6/30/01 Little Miracle Day Care 6,747 12/31/04
206 7/1/03 Ralph McCarty, DDS 1,150 1/1/04
207 N/A N/A N/A N/A
208 N/A N/A N/A N/A
209 N/A N/A N/A N/A
210 N/A N/A N/A N/A
211 N/A N/A N/A N/A
212 N/A N/A N/A N/A
213 4/30/20 N/A N/A N/A
214 2/1/05 Brigidoons Pub and Restaurant 2,400 2/15/03
215 N/A N/A N/A N/A
216 N/A N/A N/A N/A
217 (1F) N/A N/A N/A N/A
218 (1F) N/A N/A N/A N/A
219 8/30/10 Church of Scientology 800 11/30/00
220 1/31/01 Downey Coin Wash 1,488 6/1/03
221 9/15/00 Dalia Consultants 1,440 12/31/01
222 N/A N/A N/A N/A
<CAPTION>
Major Major Major
Loan/Property Tenant #3 Tenant #3 Tenant #3 Lease
Number (1) Name Sq. Ft. Expiration Date
-----------------------------------------------------------------------------------------
<S> <C> <C> <C>
1 N/A N/A N/A
2 N/A N/A N/A
3 N/A N/A N/A
4
4a N/A N/A N/A
4b N/A N/A N/A
4c N/A N/A N/A
4d N/A N/A N/A
5
5a N/A N/A N/A
5b N/A N/A N/A
5c N/A N/A N/A
5d N/A N/A N/A
6 N/A N/A N/A
7 N/A N/A N/A
8 N/A N/A N/A
9 N/A N/A N/A
10 N/A N/A N/A
11 N/A N/A N/A
12 N/A N/A N/A
13 N/A N/A N/A
14 N/A N/A N/A
15 N/A N/A N/A
16 N/A N/A N/A
17 N/A N/A N/A
18 (1A) N/A N/A N/A
19 (1A) N/A N/A N/A
20 N/A N/A N/A
21 N/A N/A N/A
22 N/A N/A N/A
23 N/A N/A N/A
24 N/A N/A N/A
25 N/A N/A N/A
26 N/A N/A N/A
27 N/A N/A N/A
28 N/A N/A N/A
29 N/A N/A N/A
30 N/A N/A N/A
31 N/A N/A N/A
32
32a N/A N/A N/A
32b N/A N/A N/A
32c N/A N/A N/A
32d N/A N/A N/A
32e N/A N/A N/A
32f N/A N/A N/A
33 N/A N/A N/A
34 N/A N/A N/A
35 N/A N/A N/A
36 N/A N/A N/A
37 N/A N/A N/A
38 N/A N/A N/A
39 N/A N/A N/A
40 N/A N/A N/A
41 N/A N/A N/A
42 N/A N/A N/A
43 N/A N/A N/A
44 N/A N/A N/A
45 N/A N/A N/A
46 N/A N/A N/A
47 N/A N/A N/A
48 N/A N/A N/A
49 N/A N/A N/A
50 N/A N/A N/A
51 N/A N/A N/A
52 N/A N/A N/A
53 N/A N/A N/A
54 N/A N/A N/A
55 N/A N/A N/A
56 N/A N/A N/A
57 N/A N/A N/A
58 N/A N/A N/A
59 N/A N/A N/A
60 N/A N/A N/A
61 G.A.T.E., L.L.C. 3,270 1/24/02
62 N/A N/A N/A
63 N/A N/A N/A
64 N/A N/A N/A
65 N/A N/A N/A
66 N/A N/A N/A
67 N/A N/A N/A
68 N/A N/A N/A
69 (1B) N/A N/A N/A
70 (1B) N/A N/A N/A
71
71a N/A N/A N/A
71b N/A N/A N/A
71c N/A N/A N/A
72 Groner, Boyle & Quillin 11,745 6/30/03
73 N/A N/A N/A
74 N/A N/A N/A
75 N/A N/A N/A
76 Realty Investments 5,760 10/31/02
77 N/A N/A N/A
78 N/A N/A N/A
79 Crown Liquors 5,147 8/14/02
80 N/A N/A N/A
81 N.R. Radiology 3,247 N/A
82 Movie Merchants 6,000 N/A
83 Houshang E. Yazdi, MD 4,987 N/A
84 Wherehouse Ent. 5,236 1/31/03
85 Steamer Cleaner 2,265 N/A
86 N/A N/A N/A
87 Tony Roma's 5,750 N/A
88 N/A N/A N/A
89 High Adventure 6,664 N/A
90 Spin Cycle 4,000 11/30/07
91 Dollar Zone 4,000 N/A
92 DMR 8,529 N/A
93 N/A N/A N/A
94 N/A N/A N/A
95 N/A N/A N/A
96 Serex International, Inc. 3,500 10/31/04
97 Alice Frausto, MD N/A N/A
98 N/A N/A N/A
99 N/A N/A N/A
100 N/A N/A N/A
101 N/A N/A N/A
102 N/A N/A N/A
103
103a N/A N/A N/A
103b N/A N/A N/A
104 Blockbuster 6,000 N/A
105 N/A N/A N/A
106 N/A N/A N/A
107
107a N/A N/A N/A
107b N/A N/A N/A
108 N/A N/A N/A
109 N/A N/A N/A
110 N/A N/A N/A
111 Mattress King 2,400 1/31/02
112 N/A N/A N/A
113 N/A N/A N/A
114 N/A N/A N/A
115 Radio Shack 2,400 1/31/10
116 Adelphia Communications 7,500 N/A
117 N/A N/A N/A
118 Quizno's 1,500 4/30/05
119 N/A N/A N/A
120 Quizno's 1,540 5/31/04
121 Cellular One/Texas 1,547 1/31/05
122 N/A N/A N/A
123 Park Avenue ($1.50 Cleaners) 1,155 11/30/04
124 (1C) AAA of Michigan 11,715 N/A
125 (1C) Lee Beauty 3,840 N/A
126 Textron 46,730 5/31/02
127 Zefiro's 5,500 N/A
128 Goddess Bra Company 50,000 8/31/10
129 N/A N/A N/A
130 N/A N/A N/A
131 Motorola, Inc. 11,246 12/14/03
132 N/A N/A N/A
133 Adrian Baker 12,843 9/10/08
134 N/A N/A N/A
135 N/A N/A N/A
136 JoAnn's Fabrics #1532 12,600 4/30/04
137 Excalibur Cable Communications 9,177 12/31/05
138 Miller's Outpost 24,000 1/1/14
139 N/A N/A N/A
140 Heritage Homes 37,560 N/A
141 N/A N/A N/A
142 Charles Schwab 2,736 7/31/05
143 Peeters Van & Storage 26,316 4/30/10
144 N/A N/A N/A
145 Great Lake Festival 5,730 N/A
146 KKPG 4,528 10/31/03
147 Ingersoll-Rand 16,770 2/28/06
148 Low Key Sports 2,602 10/31/00
149 N/A N/A N/A
150 Movie Gallery 4,800 12/31/00
151 N/A N/A N/A
152 Educational Tools N Toys 2,500 8/15/02
153 Network Medical Systems 5,000 4/30/04
154 N/A N/A N/A
155 N/A N/A N/A
156 Hollywood Video #035-832 7,488 8/7/07
157 N/A N/A N/A
158 N/A N/A N/A
159 N/A N/A N/A
160 N/A N/A N/A
161 N/A N/A N/A
162 N/A N/A N/A
163 N/A N/A N/A
164 N/A N/A N/A
165 Shastar 5,360 N/A
166 N/A N/A N/A
167 N/A N/A N/A
168 N/A N/A N/A
169 N/A N/A N/A
170 N/A N/A N/A
171 N/A N/A N/A
172 N/A N/A N/A
173 N/A N/A N/A
174 New England Mattress 2,300 3/1/04
175 Wasserman & Associates 4,194 7/31/04
176 Lady of America 5,000 4/30/10
177 Papa John's 1,794 2/28/06
178 N/A N/A N/A
179 N/A N/A N/A
180 N/A N/A N/A
181 N/A N/A N/A
182 N/A N/A N/A
183 (1D) N/A N/A N/A
184 (1D) N/A N/A N/A
185 (1D) N/A N/A N/A
186 N/A N/A N/A
187 N/A N/A N/A
188 N/A N/A N/A
189 N/A N/A N/A
190 N/A N/A N/A
191 H&R Block 1,500 4/30/03
192 N/A N/A N/A
193 N/A N/A N/A
194 N/A N/A N/A
195 N/A N/A N/A
196 Professional Flooring 5,239 6/30/03
197 Tax Collector 5,426 5/31/01
198 N/A N/A N/A
199 N/A N/A N/A
200 N/A N/A N/A
201 (1E) N/A N/A N/A
202 (1E) N/A N/A N/A
203 N/A N/A N/A
204 N/A N/A N/A
205 Cortinas Restaurant 4,592 3/31/02
206 Marshall Batchelor, DDS 900 11/1/04
207 N/A N/A N/A
208 N/A N/A N/A
209 N/A N/A N/A
210 N/A N/A N/A
211 N/A N/A N/A
212 N/A N/A N/A
213 N/A N/A N/A
214 Maria Bonita Restaurant 2,400 5/31/04
215 N/A N/A N/A
216 N/A N/A N/A
217 (1F) N/A N/A N/A
218 (1F) N/A N/A N/A
219 Applied Scholastics 800 8/30/10
220 Accupressure 1,200 2/29/04
221 Helm Agency 1,440 12/31/04
222 N/A N/A N/A
</TABLE>
(1A) THE MORTGAGE LOANS SECURED BY 18 AND 19 ARE CROSS-COLLATERALIZED AND
CROSS-DEFAULTED, RESPECTIVELY.
(1B) THE MORTGAGE LOANS SECURED BY 69 AND 70 ARE CROSS-COLLATERALIZED AND
CROSS-DEFAULTED, RESPECTIVELY.
(1C) THE MORTGAGE LOANS SECURED BY 124 AND 125 ARE CROSS-COLLATERALIZED AND
CROSS-DEFAULTED, RESPECTIVELY.
(1D) THE MORTGAGE LOANS SECURED BY 183, 184 AND 185 ARE CROSS-COLLATERALIZED AND
CROSS-DEFAULTED, RESPECTIVELY.
(1E) THE MORTGAGE LOANS SECURED BY 201 AND 202 ARE CROSS-COLLATERALIZED AND
CROSS-DEFAULTED, RESPECTIVELY.
(1F) THE MORTGAGE LOANS SECURED BY 217 AND 218 ARE CROSS-COLLATERALIZED AND
CROSS-DEFAULTED, RESPECTIVELY.
(2) UNDERWRITING NCF REFLECTS THE NET CASH FLOW AFTER U/W REPLACEMENT RESERVES,
U/W LC'S AND TI'S AND FF&E.
(3) 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.
(4) ASSUMES A CUT-OFF DATE OF JANUARY 1, 2001.
(5) 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.
(6) ANTICIPATED REPAYMENT DATE.
(7) "YES" MEANS THAT DEFEASANCE IS PERMITTED NOTWITHSTANDING THE LOCKOUT
PERIOD.
|
|