<PAGE>
Filed Pursuant to Rule 424(b)(5)
Registration No. 333-49129-05
PROSPECTUS SUPPLEMENT
(TO PROSPECTUS DATED MAY 26, 1999)
[LOGO]
[LOGO]
$1,219,515,000 (APPROXIMATE)
LB-UBS COMMERCIAL MORTGAGE TRUST 2000-C3
COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES, SERIES 2000-C3
CLASS A-1, CLASS A-2, CLASS B, CLASS C, CLASS D,
CLASS E, CLASS F, CLASS G AND CLASS X
We, Structured Asset Securities Corporation, have prepared this prospectus
supplement in order to offer the classes of commercial mortgage pass-through
certificates identified above. These certificates are the only certificates
offered by this prospectus supplement. This prospectus supplement supplements
our prospectus dated May 26, 1999, which accompanies this prospectus supplement.
We will not list the offered certificates on any national securities exchange or
any automated quotation system of any registered securities association, such as
NASDAQ.
The offered certificates will represent interests only in the trust
identified above. They will not represent interests in or obligations of any
other party. The assets of the trust will include a pool of multifamily and
commercial mortgage loans with an initial mortgage pool balance of approximately
$1,305,691,486. No governmental agency or instrumentality or private insurer has
insured or guaranteed the offered certificates or any of those mortgage loans.
---------------------
YOU SHOULD FULLY CONSIDER THE RISK FACTORS BEGINNING ON PAGE S-29 IN THIS
PROSPECTUS SUPPLEMENT AND PAGE 28 IN THE ACCOMPANYING PROSPECTUS PRIOR TO
INVESTING IN THE OFFERED CERTIFICATES.
NEITHER THE SECURITIES AND EXCHANGE COMMISSION NOR ANY STATE SECURITIES
COMMISSION HAS APPROVED OR DISAPPROVED OF THESE SECURITIES OR PASSED UPON THE
ADEQUACY OR ACCURACY OF THIS PROSPECTUS SUPPLEMENT OR THE ACCOMPANYING
PROSPECTUS. ANY REPRESENTATION TO THE CONTRARY IS A CRIMINAL OFFENSE.
-------------------
Lehman Brothers Inc., Morgan Stanley & Co. Incorporated and Deutsche Bank
Securities Inc. are the underwriters with respect to this offering. They will
purchase the offered certificates from us, subject to the satisfaction of
specified conditions. Our proceeds from the sale of the offered certificates
will equal approximately 101.76362% of the initial aggregate principal balance
of the offered certificates, plus accrued interest, before deducting expenses
payable by us. We expect to deliver the offered certificates in book-entry form
through the Same-Day Funds Settlement System of The Depository Trust Company on
or about May 18, 2000, against payment for those certificates in immediately
available funds.
The underwriters are offering the offered certificates when, as and if
delivered to and accepted by them, subject to prior sale and subject to their
right to reject orders in whole or in part. The underwriters currently intend to
sell the offered certificates from time to time in negotiated transactions or
otherwise at varying prices to be determined at the time of sale. See "Method of
Distribution" in this prospectus supplement.
Lehman Brothers Inc. is acting as lead manager and sole bookrunner with
respect to this offering. Morgan Stanley & Co. Incorporated and Deutsche Bank
Securities Inc. are each acting as a co-manager in connection with this
offering.
LEHMAN BROTHERS
MORGAN STANLEY DEAN WITTER DEUTSCHE BANC ALEX. BROWN
The date of this Prospectus Supplement is May 9, 2000.
<PAGE>
TABLE OF CONTENTS
<TABLE>
<CAPTION>
PAGE
--------
<S> <C>
PROSPECTUS SUPPLEMENT
Important Notice about the
Information Contained in this
Prospectus Supplement, the
Accompanying Prospectus and the
Related Registration Statement..... 3
Summary of Prospectus Supplement..... 4
Risk Factors......................... 29
Capitalized Terms Used in this
Prospectus Supplement.............. 45
Forward-Looking Statements........... 45
Description of the Mortgage Pool..... 46
Servicing of the Mortgage Loans...... 85
Description of the Offered
Certificates....................... 111
Yield and Maturity Considerations.... 135
Use of Proceeds...................... 142
Federal Income Tax Consequences...... 142
Certain ERISA Considerations......... 147
Legal Investment..................... 151
Method of Distribution............... 152
Legal Matters........................ 153
Ratings.............................. 153
Glossary............................. 155
ANNEX A-1--Certain Characteristics of
the Mortgage Loans................. A-1-1
ANNEX A-2--Certain Monetary Terms of
the Mortgage Loans................. A-2-1
ANNEX A-3--Certain Information
Regarding Reserves................. A-3-1
ANNEX B--Certain Information
Regarding Multifamily Properties... B-1
ANNEX C-1--Price/Yield Tables........ C-1-1
ANNEX C-2--Decrement Tables.......... C-2-1
ANNEX D--Form of Delinquent Loan
Status Report...................... D-1
ANNEX E--Form of Historical Loan
Modification Report................ E-1
ANNEX F--Form of Historical
Liquidation Report................. F-1
ANNEX G--Form of REO Status Report... G-1
</TABLE>
<TABLE>
<CAPTION>
PAGE
--------
<S> <C>
ANNEX H--Form of Servicer Watch
List............................... H-1
ANNEX I--Form of Operating Statement
Analysis Report.................... I-1
ANNEX J--Form of NOI Adjustment
Worksheet.......................... J-1
ANNEX K--Form of Loan Payment
Notification Report................ K-1
ANNEX L--Form of Comparative
Financial Status Report............ L-1
PROSPECTUS
Prospectus Supplement................ 6
Additional Information............... 6
Incorporation of Certain Documents by
Reference.......................... 7
Summary of Terms..................... 8
Risk Factors......................... 28
Description of the Securities........ 35
Yield and Prepayment
Considerations..................... 44
Security for the Bonds and
Certificates....................... 48
Servicing of Mortgage Loans.......... 56
Enhancement.......................... 61
Description of Insurance on the
Mortgage Loans..................... 63
Certain Legal Aspects of Mortgage
Loans.............................. 65
The Indenture........................ 79
The Trust Agreement.................. 84
The Issuer........................... 90
Use of Proceeds...................... 91
Limitations on Issuance of Bearer
Securities......................... 92
Federal Income Tax Considerations.... 92
State and Local Tax Considerations... 108
ERISA Considerations................. 109
Legal Investment..................... 113
Plan of Distribution................. 115
Legal Matters........................ 116
Glossary............................. 117
</TABLE>
S-2
<PAGE>
IMPORTANT NOTICE ABOUT THE INFORMATION CONTAINED IN THIS PROSPECTUS SUPPLEMENT,
THE ACCOMPANYING PROSPECTUS AND THE RELATED REGISTRATION STATEMENT
Information about the offered certificates is contained in two separate
documents:
- this prospectus supplement, which describes the specific terms of the
offered certificates; and
- the accompanying prospectus, which provides general information, some of
which may not apply to the offered certificates.
You should read both this prospectus supplement and the accompanying
prospectus in full to obtain material information concerning the offered
certificates.
In addition, we have filed with the SEC a registration statement under the
Securities Act of 1933, as amended, with respect to the offered certificates.
This prospectus supplement and the accompanying prospectus form a part of that
registration statement. However, this prospectus supplement and the accompanying
prospectus do not contain all of the information contained in our registration
statement. For further information regarding the documents referred to in this
prospectus supplement and the accompanying prospectus, you should refer to our
registration statement and the exhibits to it. Our registration statement and
the exhibits to it can be inspected and copied at prescribed rates at the public
reference facilities maintained by the SEC at its public reference section, 450
Fifth Street, N.W., Washington, D.C. 20549, and at its regional offices located
at: Chicago regional office, Citicorp Center, 500 West Madison Street, Chicago,
Illinois 60661; and New York regional office, Seven World Trade Center, New
York, New York 10048. Copies of these materials can also be obtained
electronically through the SEC's internet web site (http:\\www.sec.gov).
You should only rely on the information contained in this prospectus
supplement, the accompanying prospectus and our registration statement. We have
not authorized any person to give any other information or to make any
representation that is different from the information contained in this
prospectus supplement, the accompanying prospectus or our registration
statement.
S-3
<PAGE>
SUMMARY OF PROSPECTUS SUPPLEMENT
This summary contains selected information regarding the offering being made
by this prospectus supplement. It does not contain all of the information you
need to consider in making your investment decision. To understand all of the
terms of the offering of the offered certificates, you should read carefully
this prospectus supplement and the accompanying prospectus in full.
INTRODUCTION TO THE TRANSACTION
The offered certificates will be part of a series of commercial mortgage
pass-through certificates designated as the Series 2000-C3 Commercial Mortgage
Pass-Through Certificates and consisting of multiple classes. The table below
identifies the respective classes of that series, specifies various
characteristics of each of those classes and indicates which of those classes
are offered by this prospectus supplement and which are not.
<TABLE>
<CAPTION>
SERIES 2000-C3 COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES
- ----------------------------------------------------------------------------------
APPROX.
APPROX. % OF
INITIAL INITIAL APPROX.
AGGREGATE MORTGAGE INITIAL PASS-THROUGH
PRINCIPAL POOL CREDIT RATE
CLASS BALANCE BALANCE SUPPORT DESCRIPTION
- ----- -------------- --------- ---------- -----------------
<S> <C> <C> <C> <C>
Offered Certificates
A-1 $ 400,000,000 30.6% 20.25% Capped WAC
A-2 $ 641,288,000 49.1% 20.25% Capped WAC
B $ 71,813,000 5.5% 14.75% Capped WAC
C $ 48,964,000 3.8% 11.00% Capped WAC
D $ 19,585,000 1.5% 9.50% Capped WAC
E $ 13,057,000 1.0% 8.50% Capped WAC
F $ 13,057,000 1.0% 7.50% Capped WAC
G $ 11,751,000 0.9% 6.60% Capped WAC
X $ N/A N/A N/A Variable IO
Non-Offered Certificates
H $ 20,891,000 N/A N/A Capped WAC
J $ 16,322,000 N/A N/A Capped WAC
K $ 9,792,000 N/A N/A Capped WAC
L $ 10,446,000 N/A N/A Capped WAC
M $ 11,751,000 N/A N/A Capped WAC
N $ 3,917,000 N/A N/A Capped WAC
P $ 13,057,485 N/A N/A Capped WAC
R-I N/A N/A N/A N/A
R-II N/A N/A N/A N/A
R-III N/A N/A N/A N/A
<CAPTION>
SERIES 200 SERIES 2000-C3 COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES
- --------------------- --------------------------------------------------------
INITIAL WEIGHTED
PASS- AVERAGE
THROUGH LIFE PRINCIPAL
CLASS RATE (YEARS) WINDOW RATINGS
- ----- ------------ --------- ----------- ---------------
<S> <C> <C> <C> <C>
Offered Certificates
A-1 7.950% 5.8 06/00-07/09 Aaa/AAA
A-2 7.950% 9.5 07/09-01/10 Aaa/AAA
B 7.950% 9.7 01/10-01/10 Aa2/AA
C 7.950% 9.7 01/10-02/10 A2/A
D 7.950% 9.7 02/10-02/10 A3/A-
E 7.950% 9.7 02/10-02/10 Baa1/BBB+
F 7.950% 9.7 02/10-02/10 Baa2/BBB
G 7.950% 9.7 02/10-02/10 Baa3/BBB-
X 0.594% N/A N/A Aaa/AAA
Non-Offered Certifica
H 7.585% N/A N/A N/A
J 7.585% N/A N/A N/A
K 7.585% N/A N/A N/A
L 7.585% N/A N/A N/A
M 7.585% N/A N/A N/A
N 7.585% N/A N/A N/A
P 7.585% N/A N/A N/A
R-I N/A N/A N/A N/A
R-II N/A N/A N/A N/A
R-III N/A N/A N/A N/A
</TABLE>
------------------------------
The series 2000-C3 certificates will evidence the entire beneficial
ownership of a common law trust designated as the LB-UBS Commercial Mortgage
Trust 2000-C3. We will form the trust at or prior to the time of initial
issuance of the series 2000-C3 certificates. The assets of the trust will
consist primarily of a pool of multifamily and commercial mortgage loans having
the characteristics described in this prospectus supplement and the accompanying
prospectus.
The governing document for purposes of establishing the trust and issuing
the series 2000-C3 certificates will be a pooling and servicing agreement to be
dated as of May 11, 2000. The pooling and servicing agreement will also govern
the servicing and administration of the pooled mortgage loans and the other
assets of the trust. A copy of the pooling and servicing agreement will be filed
with the SEC as an exhibit to a current report on Form 8-K, within 15 days after
the initial issuance of the series 2000-C3 certificates. The SEC will make that
current report on Form 8-K and its exhibits available to the public for
inspection. The parties to the pooling and servicing agreement will include us,
a trustee, a fiscal agent, a master servicer and a special servicer.
S-4
<PAGE>
We are not the originator of the mortgage loans that are to be included in
the trust. We will acquire those mortgage loans from two separate mortgage loan
sellers. One of the mortgage loan sellers is affiliated with us and Lehman
Brothers Inc. Each of the mortgage loans to be included in the trust was
originated by--
- the related mortgage loan seller,
- an affiliate of the related mortgage loan seller, or
- a correspondent in the related mortgage loan seller's conduit lending
program.
------------------------
KEY CERTIFICATE FEATURES SHOWN IN THE TABLE ABOVE
<TABLE>
<S> <C> <C>
A. INITIAL AGGREGATE PRINCIPAL
BALANCE OR NOTIONAL AMOUNT..... The table above identifies for each class of the
series 2000-C3 certificates, other than the class X, R-I,
R-II and R-III certificates, the approximate aggregate
principal balance of that class at initial issuance. The
actual aggregate principal balance or notional amount of any
class of series 2000-C3 certificates at initial issuance may
be larger or smaller than the amount shown above, depending
on the actual size of the initial mortgage pool balance at
initial issuance. The actual size of the initial mortgage
pool balance at initial issuance may be as much as 5% larger
or smaller than the amount presented in this prospectus
supplement.
As shown in the table above, the class A-1, A-2, B, C, D, E,
F, G, H, J, K, L, M, N and P certificates are the only
series 2000-C3 certificates with principal balances. The
principal balance of any of those certificates at any time
represents the maximum amount that the holder may receive as
principal out of payments received with respect to the
pooled mortgage loans.
The class X certificates do not have principal balances.
They are interest-only certificates. For purposes of
calculating the amount of accrued interest with respect to
the class X certificates, however, they will have an
aggregate notional amount equal to the aggregate principal
balance of the class A-1, A-2, B, C, D, E, F, G, H, J, K, L,
M, N and P certificates outstanding from time to time. The
initial aggregate notional amount of the class X
certificates will be approximately $1,305,691,485, although
the actual notional amount at issuance may be as much as 5%
larger or smaller.
The class R-I, R-II and R-III certificates do not have
principal balances or notional amounts. They are residual
interest certificates. The holders of the class R-I, R-II
and R-III certificates are not expected to receive any
significant payments.
B. INITIAL CREDIT SUPPORT......... The various classes of series 2000-C3 certificates entitle
their holders to varying degrees of priority for purposes
of--
- receiving payments of interest and, when applicable,
payments of principal, and
</TABLE>
S-5
<PAGE>
<TABLE>
<S> <C> <C>
- bearing the effects of losses on the underlying mortgage
loans, as well as default-related and other unanticipated
expenses of the trust.
The class A-1, A-2 and X certificates are the most senior.
The class R-I, R-II and R-III certificates are the most
subordinate, but they do not provide any credit support to
the other series 2000-C3 certificates. The remaining
classes of series 2000-C3 certificates are listed from top
to bottom in the table above in descending order of
seniority.
The table above shows the approximate initial credit support
provided to each class of the offered certificates, other
than the class X certificates, through the subordination of
other classes of series 2000-C3 certificates. In the case of
each of those classes of offered certificates, the credit
support shown in the table above represents the initial
aggregate principal balance, expressed as a percentage of
the initial mortgage pool balance, of all classes of
series 2000-C3 certificates that are subordinate to the
indicated class.
C. PASS-THROUGH RATE.............. Each class of series 2000-C3 certificates, other than the
class R-I, R-II and R-III certificates, will bear interest.
The table above provides the indicated information regarding
the pass-through rate at which each of those classes of
series 2000-C3 certificates will accrue interest. Each of
the classes of series 2000-C3 certificates identified in the
table above as having a Capped WAC pass-through rate, has a
pass-through rate equal to the lesser of--
- the initial pass-through rate for that class, and
- a weighted average coupon derived from net interest rates
on the pooled mortgage loans.
The pass-through rate for the class X certificates will
equal the weighted average of the class X strip rates for
each of the other interest-bearing classes of
series 2000-C3 certificates. In the case of each of those
other interest-bearing classes of series 2000-C3
certificates, the class X strip rate will equal the excess,
if any, of--
- a weighted average coupon derived from net interest rates
on the pooled mortgage loans, over
- the pass-through rate for that other interest-bearing
class of series 2000-C3 certificates.
D. WEIGHTED AVERAGE LIFE AND
PRINCIPAL WINDOW............... The weighted average life of any class of offered
certificates, other than the class X certificates, refers to
the average amount of time that will elapse from the date of
their issuance until each dollar to be applied in reduction
of the aggregate principal balance of those certificates is
paid to investors. The principal window for any class of
offered certificates, other than the class X certificates,
is the period during which the holders of that class of
offered certificates will receive payments of principal. The
weighted average life and principal window shown in the
table above for each class of offered certificates, other
than the class X certificates, were calculated based on the
</TABLE>
S-6
<PAGE>
<TABLE>
<S> <C> <C>
following assumptions with respect to each underlying
mortgage loan--
- the related borrower timely makes all payments on the
mortgage loan,
- if the mortgage loan has an anticipated repayment date, as
described under "--The Pooled Mortgage Loans and the
Underlying Real Properties" below, the mortgage loan will
be paid in full on that date, and
- that mortgage loan will not otherwise be prepaid prior to
stated maturity.
The weighted average life and principal window shown in the
table above for each class of offered certificates, other
than the class X certificates, were further calculated
based on the modeling assumptions described under "Yield and
Maturity Considerations" in this prospectus supplement.
E. RATINGS........................ The ratings shown in the table above for the offered
certificates are those of Moody's Investors Service, Inc.
and Fitch IBCA, Inc., respectively. It is a condition to
their issuance that the respective classes of the offered
certificates receive credit ratings no lower than those
shown in the table above.
The ratings of the offered certificates address--
- the timely payment of interest, and
- except in the case of the class X certificates, the
ultimate payment of principal on or before the distribution
date in May 2015, in the case of the class A-1
certificates, May 2025, in the case of the class A-2
certificates, and March 2032, in the case of the other
offered certificates, which date in each case is the
related rated final distribution date.
A security rating is not a recommendation to buy, sell or
hold securities and the assigning rating agency may revise
or withdraw its rating at any time.
For a description of the limitations of the ratings of the
offered certificates, see "Ratings" in this prospectus
supplement.
</TABLE>
RELEVANT PARTIES
<TABLE>
<S> <C>
WE AND US............................ Our name is Structured Asset Securities Corporation. We are
a special purpose Delaware corporation. Our principal office
is located at 200 Vesey Street, New York, New York 10285.
Our telephone number is (212) 526-7000. See "--The Issuer"
in the accompanying prospectus.
TRUSTEE.............................. LaSalle Bank National Association, a nationally chartered
bank. See "Description of the Offered Certificates--The
Trustee" in this prospectus supplement.
</TABLE>
S-7
<PAGE>
<TABLE>
<S> <C>
FISCAL AGENT......................... ABN AMRO Bank N.V., a Netherlands banking corporation. See
"Description of the Offered Certificates--The Fiscal Agent"
in this prospectus supplement.
MASTER SERVICER...................... First Union National Bank, a national banking association.
See "Servicing of the Mortgage Loans--The Master Servicer
and the Special Servicer--The Master Servicer" in this
prospectus supplement.
SPECIAL SERVICER..................... Lennar Partners, Inc., a Florida corporation. See "Servicing
of the Mortgage Loans--The Master Servicer and the Special
Servicer--The Special Servicer" in this prospectus
supplement.
CONTROLLING CLASS OF
CERTIFICATEHOLDERS................. The holders of certificates representing a majority interest
in a designated controlling class of series 2000-C3
certificates will have the right, subject to the conditions
described under "Servicing of the Mortgage
Loans--Replacement of the Special Servicer" and "--The
Controlling Class Representative" in this prospectus
supplement, to:
- replace the special servicer, and
- select a representative that--
1. has approval rights with respect to specified actions
of the special servicer, and
2. may advise the special servicer on various servicing
matters.
Unless there are significant losses on the mortgage pool,
that controlling class of series 2000-C3 certificates will
be a class of non-offered certificates.
COMPANION LOAN NOTEHOLDERS........... The four largest mortgage loans in the trust are, in each
case, secured by underlying real property that also
constitutes security for another loan that is not included
in the trust but will be serviced and administered in
accordance with the pooling and servicing agreement. Each of
these other non-pooled mortgage loans has an investment
grade shadow rating from Fitch IBCA, Inc. The holder of each
of these other non-pooled mortgage loans will have the
right, subject to the conditions described under
"Description of the Mortgage Pool--Significant Mortgage
Loans" and "Servicing of the Mortgage Loans--The Controlling
Class Representative" in this prospectus supplement, to
advise and direct the special servicer with respect to
various servicing matters affecting that mortgage loan and
the corresponding pooled mortgage loan that is in the trust.
UNDERWRITERS......................... Lehman Brothers Inc., Morgan Stanley & Co. Incorporated and
Deutsche Bank Securities Inc. Lehman Brothers Inc. is our
affiliate and an affiliate of one of the mortgage loan
sellers. See "Method of Distribution" in this prospectus
supplement.
RELEVANT DATES AND PERIODS
CUT-OFF DATE......................... May 11, 2000. All payments of interest and/or principal due
after the cut-off date belong to the trust.
</TABLE>
S-8
<PAGE>
<TABLE>
<S> <C>
ISSUE DATE........................... On or about May 18, 2000. The issue date is the date on
which the offered certificates will initially be issued.
DISTRIBUTION DATE.................... Commencing in June 2000, the fourth business day following
the 11th calendar day of each month or, if that 11th
calendar day is not a business day, the fifth business day
following that 11th calendar day. The distribution date is
the date each month on which distributions are to be made on
the series 2000-C3 certificates.
RECORD DATE.......................... With respect to any distribution date, the last business day
of the calendar month immediately preceding the month in
which that distribution date occurs. The record date is
relevant for establishing which series 2000-C3
certificateholders are entitled to receive distributions on
the related distribution date.
COLLECTION PERIOD.................... Amounts available for distribution on any distribution date
will depend on the payments and other collections received,
and any advances of payments due, on the pooled mortgage
loans during the related collection period. Each collection
period--
- will relate to a particular distribution date,
- will be approximately one month long,
- will begin when the prior collection period ends or, in
the case of the first collection period, will begin on
May 12, 2000, and
- will end on the 11th day of the same calendar month as the
related distribution date or, if that 11th day is not a
business day, on the following business day.
INTEREST ACCRUAL PERIOD.............. The interest accrual period for any distribution date will
be the period commencing on the 11th day of the month
preceding the month in which that distribution date occurs
and ending on the 10th day of the month in which that
distribution date occurs. The interest accrual period for
the first distribution date will begin on May 11, 2000 and
end on June 10, 2000. The amount of interest payable with
respect to each interest-bearing class of series 2000-C3
certificates on each distribution date will depend on the
amount of unpaid interest accrued through the end of the
related interest accrual period.
RATED FINAL DISTRIBUTION DATE........ For the class A-1 certificates, the distribution date in May
2015, for the class A-2 certificates, the distribution date
in May 2025 and for the other classes of offered
certificates, other than the class X certificates, the
distribution date in March 2032. As discussed in this
prospectus supplement, the ratings assigned to the offered
certificates will represent the likelihood of--
- timely receipt by the holders of all interest to which
they are entitled on each distribution date, and
- except in the case of the class X certificates, the
ultimate receipt by the holders of all principal to which
they are entitled, by the related rated final distribution
date.
ASSUMED FINAL DISTRIBUTION
DATE............................... With respect to any class of offered certificates, the
distribution date
</TABLE>
S-9
<PAGE>
<TABLE>
<S> <C>
on which the holders of those certificates would be expected
to receive their last distribution based upon--
- the assumption that each borrower timely makes all
payments on its pooled mortgage loan;
- the assumption that each pooled mortgage loan with an
anticipated repayment date is paid in full on that date;
- the assumption that no borrower otherwise prepays its
pooled mortgage loan prior to stated maturity; and
- the other modeling assumptions set forth under "Yield and
Maturity Considerations" in this prospectus supplement.
The assumed final distribution date for each class of
offered certificates is the distribution date in the
calendar month and year set forth below for that class.
</TABLE>
<TABLE>
<CAPTION>
MONTH AND YEAR OF
ASSUMED FINAL
CLASS DISTRIBUTION DATE
----- -----------------
<S> <C>
A-1........................................ July 2009
A-2........................................ January 2010
B.......................................... January 2010
C.......................................... February 2010
D.......................................... February 2010
E.......................................... February 2010
F.......................................... February 2010
G.......................................... February 2010
X.......................................... March 2020
</TABLE>
S-10
<PAGE>
DESCRIPTION OF THE CERTIFICATES
<TABLE>
<S> <C>
REGISTRATION AND
DENOMINATIONS...................... We expect to deliver the offered certificates in book-entry
form in original denominations of:
- in the case of the class X certificates, $250,000 initial
notional amount and in any additional whole dollar
denominations; and
- in the case of the other offered certificates, $10,000
initial principal amount and in any additional whole dollar
denominations.
Each class of offered certificates will be represented by
one or more certificates registered in the name of Cede &
Co., as nominee of The Depository Trust Company. As a
result, you will not receive a fully registered physical
certificate representing your interest in any offered
certificate, except under the limited circumstances
described in this prospectus supplement and in the
accompanying prospectus. See "Description of the Offered
Certificates--Registration and Denominations" in this
prospectus supplement and "Description of the
Securities--Book-Entry Registration" in the accompanying
prospectus.
SENIORITY............................ The following chart sets forth the relative seniority of the
respective classes of series 2000-C3 certificates for
purposes of:
- receiving distributions of interest and, when applicable,
distributions of principal; and
- bearing the effects of--
1. losses and other shortfalls on the pooled mortgage loans,
and
2. default-related and other unanticipated expenses of the
trust.
In general, each identified class of series 2000-C3
certificates will, for the above-specified purposes, be
subordinate to each other class of series 2000-C3
certificates, if any, listed above it in the following
chart. Accordingly, the class A-1, A-2 and X certificates
are the most senior classes of series 2000-C3 certificates.
</TABLE>
S-11
<PAGE>
<TABLE>
<S> <C>
SUMMARY SENIORITY CHART
MOST SENIOR
[LOGO]
MOST SUBORDINATE
The only form of credit support for any class of offered
certificates will be the above-referenced subordination of
the other classes of certificates to which it is senior,
including all of the non-offered classes of series 2000-C3
certificates. See "Description of the Offered
Certificates--General", "--Seniority", "--Distributions" and
"--Allocation of Realized Losses and Certain Other
Shortfalls and Expenses" in this prospectus supplement.
</TABLE>
S-12
<PAGE>
<TABLE>
<S> <C>
DISTRIBUTIONS
A. GENERAL........................... Distributions of interest and principal will generally be
made to the holders of the various classes of the
series 2000-C3 certificates entitled thereto, sequentially
based upon their relative seniority as depicted in the
Summary Seniority Chart above. See "Description of the
Offered Certificates--Seniority" and
"--Distributions--Priority of Payments" in this prospectus
supplement.
B. DISTRIBUTIONS OF INTEREST......... Each class of series 2000-C3 certificates, other than the
class R-I, R-II and R-III certificates, will bear interest.
In the case of each of these interest-bearing classes, that
interest will accrue during each interest accrual period
based upon--
- the pass-through rate for the particular class for the
related distribution date,
- the aggregate principal balance or notional amount, as the
case may be, of the particular class outstanding immediately
prior to the related distribution date, and
- the assumption that each year consists of twelve 30-day
months.
The timing of a prepayment on a pooled mortgage loan may
result in the collection of less than a full month's
interest on that mortgage loan during the collection period
of prepayment. As and to the extent described in this
prospectus supplement under "Description of the Offered
Certificates--Distributions--Calculations of Interest" in
this prospectus supplement, those shortfalls may be
allocated to reduce the amount of accrued interest otherwise
payable to the holders of the respective interest-bearing
classes of series 2000-C3 certificates, in reverse order of
their seniority as depicted in the Summary Seniority Chart
above. Any allocations of those shortfalls among the holders
of the class A-1, A-2 and X certificates will be made on a
PRO RATA basis in accordance with their respective interest
entitlements.
On each distribution date, subject to available funds and
the payment priorities described in this prospectus
supplement, you will be entitled to receive your
proportionate share of all unpaid distributable interest
accrued in respect of your class of offered certificates
through the end of the related interest accrual period.
See "Description of the Offered
Certificates--Distributions--Calculations of Interest",
"--Distributions--Priority of Payments" and "--Allocation of
Realized Losses and Certain Other Shortfalls and Expenses"
in this prospectus supplement.
C. DISTRIBUTIONS OF PRINCIPAL........ The holders of the respective classes of the series 2000-C3
certificates with principal balances will, subject to
available funds and the payment priorities describedabove,
be entitled to receive an aggregate amount of principal over
time equal to those principal balances. However, the trustee
will make the distributions of principal in a specified
sequential order such that--
- No distributions of principal will be made to the holders
of any non-offered class of series 2000-C3 certificates
until the aggregate principal balance of each class of
offered certificates is reduced to zero.
- No distributions of principal will be made to the holders
of the class B, C, D, E, F or G certificates until, in the
case of each of those classes, the aggregate principal
balance of each more senior class of offered certificates
is reduced to zero.
</TABLE>
S-13
<PAGE>
<TABLE>
<S> <C>
- No distributions of principal will be made to the holders
of the class A-2 certificates until either:
1. the aggregate principal balance of the class A-1
certificates is reduced to zero; or
2. because of losses on the pooled mortgage loans and/or
default-related or other unanticipated expenses of the
trust, the aggregate principal balance of the class B,
C, D, E, F, G, H, J, K, L, M, N and P certificates has
been reduced to zero.
Under the circumstances described in clause 2. above, any
distributions of principal on the class A-1 and A-2
certificates will be made on a PRO RATA basis in accordance
with their respective principal balances.
With respect to each distribution date, the aggregate
distributions of principal to be made on the respective
classes of the series 2000-C3 certificates with principal
balances will be a function of--
- the amount of all scheduled payments of principal due or
deemed due on the pooled mortgage loans during the related
collection period that are either received as of the end
of that collection period or advanced by the master
servicer, the trustee or the fiscal agent, as applicable,
and
- the amount of any prepayments and other unscheduled
collections of previously unadvanced principal in respect of
the pooled mortgage loans that are received during the
related collection period.
The class X certificates will not have principal balances
and will not entitle their holders to distributions of
principal.
See "Description of the Offered Certificates--Calculation of
the Principal Distribution Amount" and
"--Distributions--Priority of Payments" in this prospectus
supplement.
D. DISTRIBUTIONS OF PREPAYMENT
PREMIUMS AND YIELD MAINTENANCE
CHARGES............................ Any prepayment premium or yield maintenance charge collected
with respect to a pooled mortgage loan will be distributed,
in the proportions described under "Description of the
Offered Certificates--Distributions--Distributions of
Prepayment Premiums and Yield Maintenance Charges" in this
prospectus supplement, to--
- the holders of the class X certificates, and/or
- the holders of any other class or classes of
series 2000-C3 certificates senior to the class J
certificates that may be entitled to receive a portion of
the related prepayment of principal.
REDUCTION OF CERTIFICATE PRINCIPAL
BALANCES IN CONNECTION WITH LOSSES
AND CERTAIN OTHER SHORTFALLS AND
EXPENSES........................... Because of--
- losses on the pooled mortgage loans, and
- default-related and other unanticipated expenses of the
trust,
the aggregate principal balance of the mortgage pool, net of
advances of principal, may decline below the aggregate
principal balance of the series 2000-C3 certificates. If and
to the extent that those losses and
</TABLE>
S-14
<PAGE>
<TABLE>
<S> <C>
expenses cause a deficit to exist following the
distributions made on the series 2000-C3 certificates on any
distribution date, then the aggregate principal balances of
those classes of certificates of that series with principal
balances will be successively reduced, in the reverse order
of their seniority as depicted in the Summary Seniority
Chart above, until the subject deficit is eliminated. If and
to the extent necessary, any reductions to the principal
balances of the class A-1 and class A-2 certificates will
be on a PRO RATA basis in accordance with their respective
principal balances. See "Description of the Offered
Certificates--Allocation of Realized Losses and Certain
Other Shortfalls and Expenses" and "Servicing of the
Mortgage Loans--Servicing and Other Compensation and Payment
of Expenses" in this prospectus supplement.
ADVANCES OF DELINQUENT MONTHLY DEBT
SERVICE PAYMENTS................... In general, the master servicer will be required to make
advances, for distribution to the series 2000-C3
certificateholders, in the amount of any delinquent monthly
payments, other than balloon payments, of principal and
interest due on the pooled mortgage loans, in each case net
of related master servicing fees and workout fees. If the
master servicer fails to make any of those advances that it
is required to make, the trustee will, to the extent it is
aware of the failure, be required to make that advance. The
fiscal agent will be required to make any of those advances
that the trustee fails to make. None of the master servicer,
the trustee or the fiscal agent, however, will be required
to make any advance that it determines, in its good faith
and reasonable judgment, will not be recoverable from
proceeds of the related pooled mortgage loan. As and to the
extent described in this prospectus supplement, any party
that makes an advance will be entitled to recover that
advance with interest.
If certain adverse events or circumstances, which we
describe in greater detail under "Description of the Offered
Certificates--Appraisal Reductions" in this prospectus
supplement, occur or exist with respect to a pooled mortgage
loan or the underlying real property, the special servicer
will be obligated to obtain a new appraisal of that
property, unless one has been obtained in the prior
12 months. The special servicer will then compare--
1. 90% of the new appraised value to
2. the principal balance of, and other amounts due under,
that mortgage loan.
If the amount described in clause 1. of the preceding
sentence is less than the amount described in clause 2. of
the preceding sentence, then the amount of any delinquent
monthly debt service payment otherwise required to be
advanced on the subject mortgage loan will be reduced
generally in the same proportion that--
- the difference between the amounts described in
clauses 1. and 2. of the preceding sentence, bears to
- the principal balance of the subject mortgage loan, net of
related advances of principal.
</TABLE>
S-15
<PAGE>
<TABLE>
<S> <C>
Due to the payment priorities, this will generally reduce
the funds available to pay interest on the most subordinate
interest-bearing class of series 2000-C3 certificates then
outstanding.
See "Description of the Offered Certificates--P&I Advances"
and "--Appraisal Reductions" in this prospectus supplement.
REPORTS TO CERTIFICATEHOLDERS........ On each Distribution Date, the following reports will be
available to you and will contain the information described
under "Description of the Offered Certificates--Reports to
Certificateholders; Certain Available Information" in this
prospectus supplement:
- Delinquent Loan Status Report;
- Historical Loan Modification Report;
- Historical Loss Estimate Report;
- REO Status Report;
- Servicer Watch List Report;
- Loan Payoff Notification Report;
- Comparative Financial Status Report; and
- Operating Statement Analysis Report.
Upon reasonable prior notice, you will be permitted to
review at the trustee's offices during normal business hours
a variety of information and documents that pertain to the
pooled mortgage loans and the underlying real properties,
including--
- loan documents,
- borrower operating statements,
- rent rolls, and
- property inspection reports.
See "Description of the Offered Certificates--Reports to
Certificateholders; Certain Available Information" in this
prospectus supplement.
OPTIONAL TERMINATION................. A limited number of specified parties to the transaction may
terminate the trust when the aggregate principal balance of
the mortgage pool, net of advances of principal, is less
than approximately 1.0% of the initial mortgage pool
balance. See "Description of the Offered
Certificates--Termination" in this prospectus supplement.
</TABLE>
THE POOLED MORTGAGE LOANS AND THE UNDERLYING REAL PROPERTIES
<TABLE>
<S> <C>
THE MORTGAGE POOL.................... The assets of the trust will primarily consist of the pooled
mortgage loans. The repayment of each mortgage loan to be
included in the trust constitutes the obligation of a
borrower to repay a specified sum with interest. Each
mortgage loan to be included in the trust will be secured by
a first priority lien, subject to a limited number of
permitted encumbrances which we will describe under
"Description of the Mortgage Pool--General" in this
prospectus supplement, on the fee and/or leasehold interest
of the related borrower or a related party in one or more
commercial or multifamily residential properties.
</TABLE>
S-16
<PAGE>
<TABLE>
<S> <C>
For more detailed information on the mortgage loans to be
included in the trust, see the following sections in this
prospectus supplement:
- "Description of the Mortgage Pool";
- "Risk Factors--Risks Related to the Pooled Mortgage
Loans";
- Annex A-1--Certain Characteristics of the Mortgage Loans;
- Annex A-2--Certain Monetary Terms of the Mortgage Loans;
and
- Annex A-3--Certain Information Regarding Reserves.
- Annex B--Certain Information Regarding Multifamily
Properties.
Set forth below is statistical information regarding the
mortgage loans to be included in the trust and the
underlying real properties. In reviewing this information,
as well as the statistical information regarding those
mortgage loans and properties contained elsewhere in this
prospectus supplement, please note that--
- All numerical information provided with respect to the
mortgage loans to be included in the trust is provided on an
approximate basis.
- All weighted average information provided with respect to
the mortgage loans to be included in the trust reflects the
weighting of those mortgage loans by their cut-off date
principal balances. With respect to any mortgage loan to
be included in the trust, the cut-off date principal
balance will equal its unpaid principal balance as of the
cut-off date, after application of all payments of
principal due in respect of that mortgage loan on or
before that date, whether or not those payments have been
received.
- When information with respect to the underlying real
properties is expressed as a percentage of the initial
mortgage pool balance, those percentages are based upon
the cut-off date principal balances of the related
mortgage loans to be included in the trust.
- Statistical information regarding the mortgage pool may
change prior to the date of issuance of the offered
certificates due to changes in the composition of the
mortgage pool prior to that date.
A. GENERAL CHARACTERISTICS........... The mortgage pool will have the following general
characteristics as of the cut-off date:
</TABLE>
<TABLE>
<S> <C> <C>
Initial Mortgage Pool Balance................. $1,305,691,486
Number of Mortgage Loans...................... 173
Number of Underlying Real Properties.......... 179
Maximum Cut-off Date Principal Balance........ $ 148,497,918
Minimum Cut-off Date Principal Balance........ $ 298,657
Average Cut-off Date Principal Balance........ $ 7,547,350
Maximum Mortgage Interest Rate................ 9.750%
Minimum Mortgage Interest Rate................ 7.430%
Weighted Average Mortgage Interest Rate....... 8.352%
</TABLE>
S-17
<PAGE>
<TABLE>
<S> <C> <C>
Maximum Original Term to Maturity or
Anticipated Repayment Date.................. 241
Minimum Original Term to Maturity or
Anticipated Repayment Date.................. 60
Weighted Average Original Term to Maturity or
Anticipated Repayment Date.................. 114
Maximum Remaining Term to Maturity or
Anticipated Repayment Date.................. 238
Minimum Remaining Term to Maturity or
Anticipated Repayment Date.................. 48
Weighted Average Remaining Term to Maturity or
Anticipated Repayment Date.................. 108
Maximum Cut-off Date Debt Service Coverage x
Ratio....................................... 2.43
Minimum Cut-off Date Debt Service Coverage x
Ratio....................................... 1.20
Weighted Average Cut-off Date Debt Service x
Coverage Ratio.............................. 1.45
Maximum Cut-off Date Loan-to-Value Ratio...... 79.9%
Minimum Cut-off Date Loan-to-Value Ratio...... 33.4%
Weighted Average Cut-off Date Loan-to-Value
Ratio....................................... 62.9%
</TABLE>
<TABLE>
<S> <C>
The initial mortgage pool balance is equal to the aggregate
cut-off date principal balance of the mortgage pool and is
subject to a permitted variance of plus or minus 5%.
The cut-off date debt service coverage ratio for any
mortgage loan that is to be included in the trust is equal
to the underwritten net cash flow for the related underlying
real property divided by the product of 12 times the monthly
debt service payment due in respect of that mortgage loan on
the cut-off date or, if it is currently in an inter-
est-only period, on the first due date after the
commencement of amortization. CUT-OFF DATE DEBT SERVICE
COVERAGE RATIOS HAVE NOT BEEN CALCULATED AND ARE NOT
PRESENTED FOR MORTGAGE LOANS SECURED BY PROPERTIES THAT ARE
SUBJECT TO CREDIT TENANT LEASES. See definition of "Net Cash
Flow" in the Glossary to this prospectus supplement.
The cut-off date loan-to-value ratio for any mortgage loan
to be included in the trust is equal to its cut-off date
principal balance, divided by the estimated value of the
related underlying real property as set forth in the most
recent third-party appraisal available to us. CUT-OFF DATE
LOAN-TO-VALUE RATIOS HAVE NOT BEEN CALCULATED AND ARE NOT
PRESENTED FOR MORTGAGE LOANS SECURED BY PROPERTIES THAT ARE
SUBJECT TO CREDIT TENANT LEASES.
</TABLE>
S-18
<PAGE>
<TABLE>
<S> <C>
B. STATE CONCENTRATION............... The table below shows the number of, and the percentage of
the initial mortgage pool balance secured by, underlying
real properties located in the indicated states:
</TABLE>
<TABLE>
<CAPTION>
% OF
NUMBER OF INITIAL MORTGAGE
STATE LOANS POOL BALANCE
----- --------- ----------------
<S> <C> <C>
California 17 15.2%
New York 25 14.5%
Maryland 9 14.5%
Colorado 3 12.6%
Texas 26 7.7%
New Jersey 13 5.7%
Georgia 6 5.0%
The pooled mortgage loans secured by the remaining underlying real
properties will be located throughout 23 other states. No more than
5.0% of the initial mortgage pool balance is secured by Mortgaged
Properties located in any other jurisdiction.
</TABLE>
<TABLE>
<S> <C>
C. PROPERTY TYPES.................... The table below shows the number of, and the percentage of
the initial mortgage pool balance secured by, underlying
real properties operated for each indicated purpose:
</TABLE>
<TABLE>
<CAPTION>
% OF
NUMBER OF INITIAL MORTGAGE
PROPERTY TYPE LOANS POOL BALANCE
------------- --------- ----------------
<S> <C> <C>
Retail............................... 40 50.9%
Regional Malls..................... 4 33.1%
Other Anchored Retail.............. 24 14.2%
Unanchored Retail.................. 12 3.6%
Office............................... 30 21.9%
Multifamily.......................... 54 14.0%
Industrial/Warehouse................. 14 4.3%
Mobile Home Parks.................... 17 2.9%
Credit tenant leases................. 7 2.4%
Hospitality.......................... 6 2.0%
Full Service....................... 1 0.9%
Limited Service.................... 5 1.2%
Self Storage......................... 2 1.1%
Mixed-Use............................ 3 0.5%
The properties subject to credit tenant leases are presented
together in the foregoing table regardless of property type.
</TABLE>
<TABLE>
<S> <C>
D. SIGNIFICANT MORTGAGE LOANS........ The mortgage pool will include four mortgage loans with
cut-off date principal balances that are, in each case, in
excess of $50,000,000.
</TABLE>
S-19
<PAGE>
<TABLE>
<S> <C>
1. CHERRY CREEK MORTGAGE LOAN.... Set forth below is loan and property information with
respect to the mortgage loan identified on Annex A-1 to this
prospectus supplement as being secured by a retail property
known as Cherry Creek Mall. See "Description of the Mortgage
Pool--Significant Mortgage Loans--The Cherry Creek Mortgage
Loan" in this prospectus supplement.
</TABLE>
<TABLE>
<S> <C> <C>
Cut-off Date Principal Balance..... $148,497,918
Current Mortgage Interest Rate..... 7.68%
Maturity Date...................... August 11, 2029
Anticipated Repayment Date......... August 11, 2006
Lockout Expiration Date............ May 2002
Original Amortization Term......... 25 years
Cut-off Date LTV Ratio............. 47.6%
Cut-off Date DSCR.................. 1.71x
Lockbox............................ Yes
Sponsor............................ Taubman Centers Inc.
Anchor Tenants..................... Foley's, Lord & Taylor,
Saks Fifth Avenue
and Neiman-Marcus
Property Type...................... Regional Mall
Property Size (gross leasable
area).............................. 1,316,485 sq. ft.
Property Location.................. Denver, Colorado
Property Valuation................. $311,800,000
</TABLE>
<TABLE>
<S> <C>
In reviewing foregoing table, please note that:
- Amortization commences following a five-year interest
only period.
- There is a lockbox in place, but sole lender control is
subject to the occurrence of specified triggers.
- Saks Fifth Avenue ground leases its pad and owns its
improvements.
The Cherry Creek Mall also secures a mortgage loan in the
amount of $28,502,082 that is not included in the trust.
This other loan will be serviced and administered by the
master servicer and the special servicer under the pooling
and servicing agreement. As provided in a co-lender and
servicing agreement and the related loan documents, no
payments of principal may be made on this other loan until
the principal balance of the Cherry Creek Mall loan that is
included in the trust is paid in full. As and to the extent
described under "Description of the Mortgage
Pool--Significant Mortgage Loans--The Cherry Creek Mortgage
Loan" in this prospectus supplement, the non-pooled Cherry
Creek Mall loan is subordinate to the corresponding pooled
mortgage loan in the event of foreclosure. The holder of the
non-pooled Cherry Creek Mall loan would experience losses of
interest and principal before the trust does in the event of
a default and liquidation of the two Cherry Creek Mall
loans. Except for a right to advise and direct the special
servicer, which we describe under "Servicing of the Mortgage
Loans--The Controlling Class Representative" in this
prospectus supplement, the holder of the non-pooled Cherry
Creek Mall loan may not independently exercise
</TABLE>
S-20
<PAGE>
<TABLE>
<S> <C>
remedies following a default. The holder of the non-pooled
Cherry Creek Mall loan may purchase the corresponding pooled
mortgage loan out of the trust in some default scenarios.
2. ANNAPOLIS MALL MORTGAGE Set forth below is loan and property information with
LOAN............................... respect to the mortgage loan identified on Annex A-1 to this
prospectus supplement as being secured by a retail property
known as Annapolis Mall. See "Description of the Mortgage
Pool--Significant Mortgage Loans--The Annapolis Mall
Mortgage Loan" in this prospectus supplement.
</TABLE>
<TABLE>
<S> <C> <C>
Cut-off Date Principal Balance..... $122,873,597
Current Mortgage Interest Rate..... 8.251%
Maturity Date...................... December 11, 2029
Anticipated Repayment Date......... December 11, 2009
Lockout Expiration Date............ December 2002
Original Amortization Term......... 30 years
Cut-off Date LTV Ratio............. 58.2%
Cut-off Date DSCR.................. 1.50x
Lockbox............................ Hard
Sponsor............................ Westfield America, Inc.
Anchor Tenants..................... Hecht's, Nordstrom, Montgomery
Ward, Lord & Taylor and JC
Penney
Property Type...................... Regional Mall
Property Size (gross leaseable
area).............................. 1,116,630 sq. ft.
Property Location.................. Annapolis, MD
Property Valuation................. $211,200,000
</TABLE>
<TABLE>
<S> <C>
In reviewing the foregoing table, please note that:
- The pooled mortgage loan secured by the Annapolis Mall
consists of two components--
1. one that has a current principal amount of $113,746,744
and accrues interest at 8.177% per annum; and
2. one that has a current principal amount of $9,126,853
and accrues interest at 9.177% per annum.
- The current mortgage interest rate shown above is a
weighted average of the two component rates.
- Hecht's and JC Penney own their pads and improvements.
- Lord & Taylor ground leases its pad and owns the
improvements.
The Annapolis Mall also secures a mortgage loan in the
amount of $21,099,647 that is not included in the trust.
This other loan will be serviced and administered by the
master servicer and the special servicer under the pooling
and servicing agreement. As provided in a co-lender and
servicing agreement and the related loan documents, no
payments of principal may be made on this other loan until
the principal balance of the Annapolis Mall loan that is
included in the trust is paid in full. As and to the extent
described under "Description of the Mortgage
Loans--Significant Mortgage Loans--The Annapolis Mall
Mortgage Loan" in this prospectus supplement, the non-pooled
</TABLE>
S-21
<PAGE>
<TABLE>
<S> <C>
Annapolis Mall loan is subordinate to the corresponding
pooled mortgage loan in the event of foreclosure. The holder
of the non-pooled Annapolis Mall loan would experience
losses of interest and principal before the trust does in
the event of a default and liquidation of the two Annapolis
Mall loans. Except for a right to advise and direct the
special servicer, which we describe under "Servicing of the
Mortgage Loans--The Controlling Class Representative" in
this prospectus supplement, the holder of the non-pooled
Annapolis Mall loan may not independently exercise remedies
following a default. The holder of the non-pooled Annapolis
Mall loan may purchase the corresponding pooled mortgage
loan out of the trust in some default scenarios.
3. WESTFIELD PORTFOLIO
MORTGAGE LOAN.................... Set forth below is loan and property information with
respect to the mortgage loan identified on Annex A-1 to this
prospectus supplement as being secured by two properties
known as Downtown Plaza and Eastland Shopping Center. See
"Description of the Mortgage Pool--Significant Mortgage
Loans--Westfield Portfolio Mortgage Loan" in this prospectus
supplement.
</TABLE>
<TABLE>
<S> <C> <C>
Cut-off Date Principal Balance..... $99,000,000
Current Mortgage Interest Rate..... 8.285%
Maturity Date...................... December 11, 2029
Anticipated Repayment Date......... December 11, 2009
Lockout Expiration Date............ December 2002
Original Amortization Term......... 30 years
Cut-off Date LTV Ratio............. 43.0%
Cut-off Date DSCR.................. 1.91x
Lockbox............................ Hard
</TABLE>
<TABLE>
<S> <C>
In reviewing the foregoing table, please note that:
- The pooled mortgage loan secured by the Downtown Plaza
and the Eastland Shopping Center consists of two
components--
1. one that has a current principal amount of $88,273,411
and accrues interest at 8.177% per annum, and
2. one that has a current principal amount of $10,726,589
and accrues interest at 9.177% per annum.
- The current mortgage interest rate shown above is a
weighted average of the two component rates.
</TABLE>
S-22
<PAGE>
<TABLE>
<S> <C> <C>
DOWNTOWN PLAZA
Sponsor............................ Westfield America, Inc.
Anchor Tenants..................... Macy's, Macy's Men
& Furniture
Property Type...................... Regional Mall--includes 282,805
square feet of office space
Property Size (gross leasable 1,191,347 sq. feet
area)..............................
Property Location.................. Sacramento, CA
Property Valuation................. $163,200,000
EASTLAND SHOPPING CENTER
Sponsor............................ Westfield America, Inc.
Anchor Tenants..................... Target, Burlington Coat Factory
and Mervyn's
Property Type...................... Power Center
Property Size (gross leasable 860,322 sq. feet
area)..............................
Property Location.................. West Covina, CA
Property Valuation................. $67,000,000
------------------------
Macy's and Macy's Men & Furniture own their pads and improvements.
</TABLE>
<TABLE>
<S> <C>
The Downtown Plaza and Eastland Shopping Center also secure
a mortgage loan in the amount of $30,066,418 that is not
included in the trust. This other loan will be serviced and
administered by the master servicer and the special servicer
under the pooling and servicing agreement. As provided in a
co-lender and servicing agreement and the related loan
documents, no payments of principal may be made on this
other loan until the principal balance of the corresponding
pooled mortgage loan is paid in full. As and to the extent
described under "Description of the Mortgage
Loans--Significant Mortgage Loans--The Westfield Portfolio
Mortgage Loan" in this prospectus supplement, the non-pooled
mortgage loan secured by Downtown Plaza and Eastland
Shopping Center is subordinate to the corresponding pooled
mortgage loan in the event of foreclosure. The holder of
that non-pooled mortgage loan would experience losses of
interest and principal before the trust does in the event of
a default and liquidation of the two mortgage loans secured
by Downtown Plaza and Eastland Shopping Center. Except for a
right to advise and direct the special servicer, which we
describe under "Servicing of the Mortgage Loans--The
Controlling Class Representative" in this prospectus
supplement, the holder of the non-pooled mortgage loan
secured by Downtown Plaza and Eastland Shopping Center may
not independently exercise remedies following a default. The
holder of that non-pooled mortgage loan may purchase the
corresponding pooled mortgage loan out of the trust in some
default scenarios.
</TABLE>
S-23
<PAGE>
<TABLE>
<S> <C>
4. SANGERTOWN SQUARE
MORTGAGE LOAN.................... Set forth below is loan and property information with
respect to the mortgage loan identified on Annex A-1 to this
prospectus supplement as being secured by Sangertown Square
Mall. See "Description of the Mortgage Pool--Significant
Mortgage Loans--The Sangertown Square Mortgage Loan" in this
prospectus supplement.
</TABLE>
<TABLE>
<S> <C> <C>
Cut-off Date Principal Balance..... $62,145,750
Current Mortgage Interest Rate..... 8.987%
Maturity Date...................... December 1, 2029
Anticipated Repayment Date......... December 1, 2009
Lockout Expiration Date............ May 2002
Original Amortization Term......... 30 years
Cut-off Date LTV Ratio............. 40.9%
Cut-off Date DSCR.................. 1.73x
Lockbox............................ Hard
Sponsor............................ The Pyramid Companies...........
Anchor Tenants..................... Sears, JC Penney, Kaufmann's and
Bradlees
Property Type...................... Regional Mall
Property Size (gross leasable
area).............................. 855,360 sq. ft.
Property Location.................. New Hartford, NY
Property Valuation................. $152,000,000
</TABLE>
<TABLE>
<S> <C>
In reviewing the foregoing table, please note that:
- The pooled mortgage loan secured by the Sangertown Square
Mall consists of two components--
1. one that has a current principal amount of $51,751,492
and accrues interest at 8.82% per annum, and
2. one that has a current principal amount of $10,394,258
and accrues interest at 9.82% per annum.
- The current mortgage interest rate shown above is a
weighted average of the two component rates.
The Sangertown Square Mall also secures a mortgage loan in
the amount of $14,133,833 that is not included in the trust.
This other loan will be serviced and administered by the
master servicer and the special servicer under the pooling
and servicing agreement. Pursuant to a co-lender and
servicing agreement and the related loan documents, no
payments of principal may be made on this other loan until
the principal balance of the Sangertown Square Mall loan
that is in the trust, is paid in full. As and to the extent
described under "Description of the Mortgage
Loans--Significant Mortgage Loans--The Sangertown Square
Mortgage Loan" in this prospectus supplement, the non-pooled
Sangertown Square Mall loan is subordinate to the
corresponding pooled mortgage loan in the event of
foreclosure. The holder of the non-pooled Sangertown Square
Mall loan would experience losses of interest and principal
before the trust does in the event of a default and
liquidation of the two Sangertown Square Mall loans. Except
for a right to advise and direct the special
</TABLE>
S-24
<PAGE>
<TABLE>
<S> <C>
servicer, which we describe under "Servicing of the Mortgage
Loans--The Controlling Class Representative" in this
prospectus supplement, the holder of the non-pooled
Sangertown Square Mall loan may not independently exercise
remedies following a default. The holder of the non-pooled
Sangertown Square Mall loan may purchase the corresponding
pooled mortgage loan out of the trust in some default
scenarios.
CREDIT TENANT LEASES................. Seven of the mortgage loans to be included in the trust are
secured by underlying real properties that are subject to a
net lease obligation of a tenant having the characteristics
described below that occupies substantially all of the
property. In the case of each of these net leases, the
tenant, its direct or indirect parent or a guarantor of that
tenant's obligations under the lease has a public senior
unsecured long-term debt or similar rating of at least "A-",
or the equivalent, from at least one nationally recognized
statistical rating organization. Those ratings range from
"A-" to "AAA", or the equivalents. See "Risk Factors--Risks
Related to the Pooled Mortgage Loans--Dependence on Credit
Tenant Leases Has Special Risks" and "Description of the
Mortgage Pool--Credit Lease Loans" in this prospectus
supplement.
PAYMENT TERMS........................ Each mortgage loan to be included in the trust currently
accrues interest at the annual rate set forth with respect
to that loan on Annex A-1 to this prospectus supplement.
Except as described below with respect to mortgage loans
that have anticipated repayment dates and mortgage loans
that consist of two components, that annual rate is, in the
absence of default, fixed for the entire term of that
mortgage loan.
The pooled mortgage loans secured by Annapolis Mall,
Downtown Plaza/Eastland Shopping Center and Sangertown
Square Mall, respectively, each consist of two (2)
components, and the mortgage interest rates for each of
those loans is a weighted average of the component rates.
Each mortgage loan to be included in the trust provides for
scheduled payments of principal and/or interest to be due on
a particular day each month. The due date for 81 of the
mortgage loans to be included in the trust, representing
38.0% of the initial mortgage pool balance, is the first day
of each month, the due date for 18 of the mortgage loans to
be included in the trust, representing 9.8% of the initial
mortgage pool balance, is the 6th day of each month, and the
due date for 73 of the mortgage loans to be included in the
trust, representing 50.9% of the initial mortgage pool
balance, is the eleventh day of each month. The remaining
mortgage loan has a due date of the 10th day of each month.
One hundred thirty-eight of the mortgage loans to be
included in the trust, representing 44.4% of the initial
mortgage pool balance, provide for an amortization schedule
that is generally significantly longer than its remaining
term to stated maturity. Each of these loans will require a
substantial payment of principal on its maturity date, if it
is not prepaid prior to maturity.
Thirty of the mortgage loans to be included in the trust,
representing 53.8% of the initial mortgage pool balance,
provide material
</TABLE>
S-25
<PAGE>
<TABLE>
<S> <C>
incentives to the related borrower to repay its mortgage
loan in full by a specified date. We consider that date to
be the anticipated repayment date for the related mortgage
loan. These incentives, which in each case begin effective
as of the related anticipated repayment date, include:
- The accrual of interest in excess of that accrued at the
initial mortgage interest rate. That additional interest
will be deferred until payment in full of all other
amounts due under the mortgage loan, including its entire
principal balance. In general, that additional interest
will be compounded.
- The application of excess cash flow from the related
underlying real property to pay principal. That payment of
principal will be in addition to the principal portion of
the monthly debt service payment.
The remaining five mortgage loans to be included in the
trust, representing 1.9% of the initial mortgage pool
balance, have an amortization schedule that amortizes the
mortgage loan in full or substantially in full by its stated
maturity date.
DELINQUENCY STATUS................... None of the mortgage loans that will be included in the
trust was more than 30 days delinquent in respect of any
monthly debt service payment as of the cut-off date or at
any time during the 12-month period preceding that date.
PREPAYMENT RESTRICTIONS.............. The prepayment restrictions for each of the mortgage loans
to be included in the trust are more fully described on
Annex A-1 to this prospectus supplement. Set forth below is
information regarding the remaining combined
defeasance/voluntary prepayment lockout periods for those
mortgage loans:
</TABLE>
<TABLE>
<S> <C> <C>
Maximum Remaining Defeasance/Lockout Period:...... 238 mos.
Minimum Remaining Defeasance/Lockout Period:...... 24 mos.
Weighted Average Remaining
Defeasance/Lockout Period:........................ 84 mos.
</TABLE>
<TABLE>
<S> <C>
One hundred forty of the mortgage loans to be included in
the trust, representing 69.1% of the initial mortgage pool
balance, each permits the related borrower, no earlier than
the second anniversary of the issue date of the
certificates, to obtain a release of the related underlying
real property or, where applicable, one or more of the
related underlying real properties, from the lien of the
related mortgage by delivering U.S. Treasury obligations as
substitute collateral.
</TABLE>
S-26
<PAGE>
LEGAL AND INVESTMENT CONSIDERATIONS
<TABLE>
<S> <C>
FEDERAL INCOME TAX CONSEQUENCES...... The pooling and servicing agreement will require the trustee
or an agent appointed by the trustee to make elections to
treat designated portions of the trust assets as three
separate real estate mortgage investment conduits, or
REMICs. The lowest-tier REMIC will hold, among other
things--
- the pooled mortgage loans, and
- any underlying real properties that may have been
acquired by the trust following a borrower default,
but will exclude collections of additional interest accrued,
and deferred as to payment, in respect of each pooled
mortgage loan with an anticipated repayment date that
remains outstanding after that date. Those collections of
additional interest will collectively constitute a grantor
trust for federal income tax purposes. The offered
certificates will evidence regular interests in a REMIC.
As a result of the foregoing, the offered certificates will
be treated as newly issued debt instruments for federal
income tax purposes. You will have to report income on your
certificates in accordance with the accrual method of
accounting even if you are otherwise a cash method taxpayer.
The class X, class C, class D, class E, class F and class G
certificates will, and the other classes of offered
certificates will not, be issued with more than a DE MINIMIS
amount of original issue discount. If you own a certificate
issued with original issue discount, you may be required to
report original issue discount income before receiving a
corresponding amount of cash. For tax information reporting
purposes, the trustee or an agent appointed by the trustee
will compute the accrual of discount and amortization of
premium on the offered certificates based on the assumption
that each pooled mortgage loan with an anticipated repayment
date will be paid in full on that date and on the further
assumption that no borrower will otherwise prepay its pooled
mortgage loan prior to stated maturity.
For federal income tax information reporting purposes, any
prepayment premium or yield maintenance charge allocable to
a class of offered certificates will be treated as ordinary
income to the holders of that class as those amounts become
due to the trust. See "Description of the Offered
Certificates--Distributions--Distributions of Prepayment
Premiums and Yield Maintenance Charges" in this prospectus
supplement.
For a more detailed discussion of the federal income tax
aspects of investing in the offered certificates, see
"Federal Income Tax Consequences" in this prospectus
supplement and "Federal Income Tax Considerations" in the
accompanying prospectus.
ERISA CONSIDERATIONS................. It is anticipated that, subject to the satisfaction of
various conditions described under "Certain ERISA
Considerations" in this prospectus
</TABLE>
S-27
<PAGE>
<TABLE>
<S> <C>
supplement, employee benefit plans and other retirement
arrangements subject to--
- Title I of the Employee Retirement Income Security Act of
1974, as amended, or
- Section 4975 of the Internal Revenue Code of 1986,
will be able to invest in the class A-1, A-2 and X
certificates, without giving rise to a prohibited
transaction. This is based upon individual prohibited
transaction exemptions granted to the underwriters by the
U.S. Department of Labor. However, investments in the other
offered certificates by, on behalf of or with assets of
those entities, will be restricted as described under
"Certain ERISA Considerations" in this prospectus
supplement.
If you are a fiduciary of any employee benefit plan or other
retirement arrangement subject to Title I of ERISA or
Section 4975 of the Internal Revenue Code of 1986, you
should review carefully with your legal advisors whether the
purchase or holding of the offered certificates could give
rise to a transaction that is prohibited under ERISA or
Section 4975 of the Internal Revenue Code of 1986. If you
are using funds of an insurance company general account to
purchase any offered certificates, you should consider the
availability of Prohibited Transaction Class Exemption
95-60. See "Certain ERISA Considerations" in this prospectus
supplement and "ERISA Considerations" in the accompanying
prospectus.
LEGAL INVESTMENT..................... The offered certificates will not constitute mortgage
related securities within the meaning of the Secondary
Mortgage Market Enhancement Act of 1984, as amended. You
should consult your own legal advisors to determine whether
and to what extent the offered certificates constitute legal
investments for you. See "Legal Investment" in this
prospectus supplement and in the accompanying prospectus.
CERTAIN YIELD CONSIDERATIONS......... The yield to maturity on any offered certificate will be
affected by the rate and timing of prepayments and other
collections of principal on or in respect of the pooled
mortgage loans. In the case of offered certificates
purchased at a discount, a slower than anticipated rate of
prepayments could result in a lower than anticipated yield.
In the case of the class X certificates or any other offered
certificates purchased at a premium, a faster than
anticipated rate of prepayments could result in a lower than
anticipated yield. If you are contemplating the purchase of
a class X certificate, you should be aware that--
- the yield to maturity on the class X certificates will be
highly sensitive to the rate and timing of principal
prepayments and other liquidations of pooled mortgage
loans, and
- an extremely rapid rate of prepayments and/or other
liquidations in respect of the pooled mortgage loans could
result in a complete or partial loss of your initial
investment.
See "Yield and Maturity Considerations" in this prospectus
supplement and "Yield and Prepayment Considerations" in the
accompanying prospectus.
</TABLE>
S-28
<PAGE>
RISK FACTORS
You should consider the following factors, as well as the factors set forth
under "Risk Factors" in the accompanying prospectus, in deciding whether to
purchase the offered certificates of any class.
RISKS RELATED TO THE OFFERED CERTIFICATES
THE OFFERED CERTIFICATES ARE SUPPORTED BY LIMITED ASSETS. If the assets of
the trust are insufficient to make payments on your certificates, no other
assets will be available to you for payment of the deficiency. See "Risk
Factors--Limited Assets" in the accompanying prospectus.
RISKS ASSOCIATED WITH LIQUIDITY AND MARKET VALUE. There is currently no
secondary market for the offered certificates. Each underwriter has informed us
that it currently intends to make a secondary market in the offered
certificates. However, none of the underwriters is under any obligation to do
so, and there can be no assurance that a secondary market for the offered
certificates will develop. Even if a secondary market does develop for the
offered certificates, there is no assurance that it will provide you with
liquidity of investment or that the market will continue for the life of the
offered certificates. We do not intend to list the offered certificates on any
securities exchange. Lack of liquidity could result in a significant reduction
in the market value of your certificates. In addition, the market value of your
certificates at any time may be affected by many factors, including then
prevailing interest rates and the then perceived riskiness of commercial
mortgage-backed securities relative to other investments. See "Risk Factors--
Limited Liquidity" in the accompanying prospectus.
UNCERTAIN YIELDS TO MATURITY. The yield on your certificates will depend
on--
- the price you paid for those certificates, and
- the rate, timing and amount of distributions on those certificates.
The rate, timing and amount of distributions on your certificates will, in
turn, depend on:
- the pass-through rate(s) for your certificates;
- the rate and timing of payments and other collections of principal on the
pooled mortgage loans;
- the rate and timing of defaults, and the severity of losses, if any, on
the pooled mortgage loans;
- the rate, timing, severity and allocation of other shortfalls and expenses
that reduce amounts available for distribution on the series 2000-C3
certificates; and
- the collection and distribution of prepayment premiums and yield
maintenance charges with respect to the pooled mortgage loans.
These factors cannot be predicted with any certainty. Accordingly, you may
find it difficult to analyze the effect that these factors might have on the
yield to maturity of your certificates. See "Description of the Mortgage Pool",
"Description of the Offered Certificates--Distributions" and "--Allocation of
Realized Losses and Certain Other Shortfalls and Expenses" and "Yield and
Maturity Considerations" in this prospectus supplement. See also "Yield and
Prepayment Considerations" in the accompanying prospectus.
RISKS RELATED TO THE RATE OF PREPAYMENT. If you purchase your certificates
at a premium, and if payments and other collections of principal on the pooled
mortgage loans occur at a rate faster than you anticipated at the time of your
purchase, then your actual yield to maturity may be lower than you had assumed
at the time of your purchase. Conversely, if you purchase your certificates at a
discount, and if payments and other collections of principal on the pooled
mortgage loans occur at a rate slower than you anticipated at the time of your
purchase, then your actual yield to maturity may be lower than you had assumed
at the time of your purchase. You should consider that prepayment premiums and
yield
S-29
<PAGE>
maintenance charges, even if collected and distributable in respect of your
certificates, may not be sufficient to offset fully any loss in yield on your
certificates.
The investment performance of your certificates may vary materially and
adversely from your expectations due to the rate of prepayments and other
unscheduled collections of principal on the pooled mortgage loans being faster
or slower than you anticipated. Accordingly, the actual yield to you may not be
equal to the yield you anticipated at the time of your purchase, and the total
return on investment that you expected may not be realized. In deciding whether
to purchase any offered certificates, you should make an independent decision as
to the appropriate prepayment assumptions to be used. See "Yield and Maturity
Considerations" in this prospectus supplement.
If you purchase class X certificates, your yield to maturity will be highly
sensitive to the rate and timing of principal payments and losses on the pooled
mortgage loans. Prior to investing in the class X certificates, you should fully
consider the associated risks, including the risk that an extremely rapid rate
of amortization, prepayment or other liquidation of the pooled mortgage loans
could result in your failure to recoup fully your initial investment.
RISKS ASSOCIATED WITH BORROWER DEFAULTS; DELINQUENCIES AND DEFAULTS BY
BORROWERS MAY DELAY PAYMENTS TO YOU. The rate and timing of delinquencies and
defaults on the pooled mortgage loans will affect--
- the amount of distributions on your certificates,
- the yield to maturity of your certificates,
- the rate of principal payments on your certificates, and
- the weighted average life of your certificates.
Delinquencies on the pooled mortgage loans, unless covered by advances, may
result in shortfalls in distributions of interest and/or principal on your
certificates for the current month. Although any of these shortfalls may be made
up on future distribution dates, no interest would accrue on them. Thus, any of
these shortfalls would adversely affect the yield to maturity of your
certificates.
If--
- you calculate the anticipated yield to maturity for your certificates
based on an assumed rate of default and amount of losses on the pooled
mortgage loans that is lower than the default rate and amount of losses
actually experienced, and
- the additional losses result in a reduction of the distributions on or the
aggregate principal balance or notional amount of your certificates,
your actual yield to maturity will be lower than you calculated and could, under
some scenarios, be negative. The timing of any loss on a liquidated mortgage
loan in the trust that results in a reduction of the distributions on or the
aggregate principal balance or notional amount of your certificates will also
affect the actual yield to maturity of your certificates, even if the rate of
defaults and severity of losses are consistent with your expectations. In
general, the earlier your loss occurs, the greater the negative effect on your
yield to maturity.
Even if losses on the pooled mortgage loans do not result in a reduction of
the distributions on or the aggregate principal balance or notional amount of
your certificates, those losses may still affect the timing of distributions on
and, accordingly, the weighted average life and yield to maturity of, your
certificates. See "Yield and Maturity Considerations" in this prospectus
supplement.
POTENTIAL CONFLICTS OF INTEREST. The special servicer will have
considerable latitude in determining whether to liquidate or modify defaulted
mortgage loans in the trust. See "Servicing of the Mortgage
Loans--Modifications, Waivers, Amendments and Consents" in this prospectus
supplement. In some circumstances, the existing special servicer may be replaced
by the holder or holders of certificates
S-30
<PAGE>
representing a majority interest in the controlling class of the series 2000-C3
certificates. Subject to significant losses on the mortgage pool, that
controlling class will be a class of non-offered certificates of the 2000-C3
series. Accordingly, the interests of the holders of that controlling class may
be in conflict with your interests. The master servicer, the special servicer or
any of their respective affiliates may acquire series 2000-C3 certificates. Each
of the master servicer and the special servicer is obligated to perform its
respective servicing duties in accordance with the terms of the pooling and
servicing agreement, including the servicing standard described in this
prospectus supplement. As, or when acting in accordance with the instructions
of, a holder of non-offered certificates of the 2000-C3 series, however, each of
the master servicer and special servicer could have interests when dealing with
defaulted mortgage loans or otherwise performing its duties under the pooling
and servicing agreement that may be in conflict with your interests.
In addition, each of the master servicer and the special servicer services
and will, in the future, service existing and new loans for third parties and/or
affiliates, including portfolios of loans similar to the pooled mortgage loans,
in the ordinary course of its business. The properties securing these other
mortgage loans may be in the same markets as, and compete with, some of the
underlying real properties securing the pooled mortgage loans. Despite the
obligation of each of the master servicer and special servicer to perform its
respective servicing obligations with respect to the pooled mortgage loans in
accordance with the terms of the pooling and servicing agreement, including the
servicing standard described in this prospectus supplement, those other
servicing and property management obligations may pose inherent conflicts for
the master servicer or the special servicer.
The four largest mortgage loans in the trust are, in each case, secured by
an underlying real property that also constitutes security for a mortgage loan
that is not included in the trust. The holder of each of these outside the trust
companion loans will have the right, subject to the conditions described under
"Servicing of the Mortgage Loans--The Controlling Class Representative" in this
prospectus supplement, to advise and direct the special servicer with respect to
various servicing matters with respect to that companion loan and the related
mortgage loan that is in the trust. The holder of any of these outside the trust
companion loans may have interests that conflict with your interests. See
"Description of the Mortgage Pool--Significant Mortgage Loans" and "Servicing of
the Mortgage Loans--The Controlling Class Representative" in this prospectus
supplement.
CERTAIN RIGHTS TO PAYMENT THAT ARE SENIOR TO DISTRIBUTIONS ON THE
CERTIFICATES. The master servicer, the special servicer, the trustee and the
fiscal agent are each entitled to receive out of payments on or proceeds of
specific mortgage loans in the trust or, in some cases, out of general
collections on the mortgage pool, payments or reimbursements for or in respect
of compensation, advances with accrued interest and indemnities, prior to
distributions on the series 2000-C3 certificates. In particular, advances are
intended to provide liquidity not credit support, and the advancing party is
entitled to receive interest on its advances to offset its cost of funds.
RISKS ASSOCIATED WITH ERISA. The regulations that govern pension and other
employee benefit plans subject to ERISA and plans and other retirement
arrangements subject to Section 4975(c) of the Internal Revenue Code of 1986,
are complex. Accordingly, if you are using the assets of these types of entities
to acquire offered certificates, you are urged to consult legal counsel
regarding consequences under ERISA and the Internal Revenue Code of 1986 of the
acquisition, ownership and disposition of offered certificates. In particular,
the purchase or holding of the class B, C, D, E, F and G certificates by any
plan or other arrangement subject to ERISA or Section 4975 of the Internal
Revenue Code of 1986, may result in a prohibited transaction or the imposition
of excise taxes or civil penalties. As a result, those certificates are not
appropriate investments for any plans or arrangements of the kind described in
this paragraph, unless the purchase and continued holding of the particular
certificate is exempt from the prohibited transaction provisions of Section 406
of ERISA and section 4975 of the Internal Revenue Code of 1986 under Sections I
and III of Prohibited Transaction Class Exemption 95-60. Sections I and III of
Prohibited Transaction Class Exemption 95-60 provide an exemption from the
prohibited transaction rules for select transactions involving an insurance
company general account. See "Certain ERISA Considerations" in this prospectus
supplement and "ERISA Considerations" in the accompanying prospectus.
S-31
<PAGE>
RISKS RELATED TO THE POOLED MORTGAGE LOANS
REPAYMENT OF THE POOLED MORTGAGE LOANS DEPENDS ON THE SUCCESSFUL OPERATION
OF THE UNDERLYING REAL PROPERTIES. The mortgage loans to be included in the
trust are secured by liens on interests in the following types of real property:
- Regional Malls
- Other Anchored Retail
- Unanchored Retail
- Office
- Multifamily Rental
- Hospitality
- Mobile Home Parks
- Industrial/Warehouse
- Properties Subject to Credit Tenant Leases
- Self Storage
- Mixed-Use
Lending on multifamily and commercial properties is generally perceived as
involving greater risk than lending on the security of single-family residential
properties. This is because multifamily and commercial real estate lending
involves larger loans, and repayment is dependent upon the operation of the
related real estate project.
The ability of an underlying real property to generate net operating income
may be adversely affected by a number of factors, including:
- the age, design and construction quality of the property;
- perceptions regarding the safety, convenience and attractiveness of the
property;
- the proximity and attractiveness of competing properties;
- new construction of competing properties;
- the adequacy of the property's management and maintenance;
- an increase in operating expenses;
- an increase in the capital expenditures needed to maintain the property or
make improvements;
- a decline in the financial condition of a major tenant;
- an increase in vacancy rates; and
- a decline in rental rates as leases are renewed or replaced.
Other factors that may adversely affect the ability of an underlying real
property to generate net operating income are more general in nature, such as:
- adverse national, regional or local economic conditions, including plant
closings, industry slowdowns and higher unemployment rates;
- adverse local real estate conditions, such as an oversupply of retail
space, office space or multifamily housing;
- demographic factors;
- customer tastes and preferences; and
- retroactive changes in building codes.
S-32
<PAGE>
The volatility of net operating income generated by an underlying real
property over time will be influenced by many of the foregoing factors, as well
as by:
- the length of tenant leases;
- the creditworthiness of tenants;
- the rate at which new rentals occur;
- the percentage of total property expenses in relation to revenue;
- the ratio of fixed operating expenses to those that vary with revenues;
and
- the level of capital expenditures required to maintain the property and to
maintain or replace tenants.
Those underlying real properties with short-term or less creditworthy
sources of revenue and/or relatively high operating costs can be expected to
have more volatile cash flows than underlying real properties with medium to
long-term leases from creditworthy tenants and/or relatively low operating
costs. A decline in the real estate market will tend to have a more immediate
effect on the net operating income of the underlying real properties with
short-term revenue sources and may lead to higher rates of delinquency or
defaults.
TENANT CONCENTRATION ENTAILS RISK. In those cases where an underlying real
property is leased to a single tenant or is primarily leased to one or a small
number of major tenants, a deterioration in the financial condition or a change
in the plan of operation of any of those tenants can have particularly
significant effects on the net cash flow generated by that property. If any of
those tenants defaults under or fails to renew its lease, the resulting adverse
financial effect on the operation of that property will be substantially more
severe than would be the case with respect to a property occupied by a large
number of less significant tenants.
Any underlying real property operated for retail, office or industrial
purposes also may be adversely affected if there is a concentration of tenants
in a particular business or industry at that property and that particular
business or industry declines.
TENANT BANKRUPTCY ENTAILS SPECIAL RISKS. The bankruptcy or insolvency of a
major tenant, or a number of smaller tenants, at any particular underlying real
property may adversely affect the income produced by that property. Under the
federal Bankruptcy Code, a tenant has the option of assuming or rejecting any
unexpired lease. If the tenant rejects the lease, the landlord's claim for
breach of the lease would be a general unsecured claim against the tenant,
unless there is a security deposit or other collateral securing that claim. The
claim would be limited to--
- the unpaid rent reserved under the lease for the periods prior to the
bankruptcy petition, or earlier surrender of the leased premises, which
are unrelated to the rejection, plus
- the greater of one year's rent or 15% of the remaining reserved rent, but
not more than three years' rent.
CERTAIN ADDITIONAL RISKS RELATING TO TENANTS. The underlying real
properties will be affected by the expiration of leases and the ability of the
respective borrowers under the pooled mortgage loans to renew the leases or
relet the space on comparable terms. Even if vacated space is successfully
relet, the costs associated with reletting, including tenant improvements and
leasing commissions in the case of underlying real properties operated for
retail or office purposes, can be substantial and could reduce cash flow from
those properties. Moreover, if a tenant at any of the underlying real properties
defaults on its lease obligations, the borrower may incur substantial costs and
experience significant delays associated with enforcing its rights and
protecting its investment, including costs incurred in renovating and reletting
the property.
S-33
<PAGE>
PROPERTY VALUE MAY BE ADVERSELY AFFECTED EVEN WHEN CURRENT OPERATING INCOME
IS NOT. Various factors may adversely affect the value of the underlying real
properties without affecting their current net operating income, including:
- changes in interest rates;
- a decline in the availability of refinancing sources;
- changes in governmental regulations or fiscal policy;
- changes in zoning or tax laws; and
- potential environmental or other legal liabilities.
PROPERTY MANAGEMENT MAY AFFECT PROPERTY VALUE. The operation of an
underlying real property will depend upon the property manager's performance and
viability. The property manager generally is responsible for the following:
- responding to changes in the local market;
- planning and implementing the rental structure;
- operating the property and providing building services;
- managing operating expenses; and
- ensuring that maintenance and capital improvements are carried out in a
timely fashion.
Underlying real properties that derive revenues primarily from short-term
rental commitments, such as hotels and self-storage facilities, are generally
more management intensive than properties leased to tenants under long-term
leases.
FACTORS AFFECTING THE OPERATION OF RETAIL PROPERTIES. Forty of the mortgage
loans to be included in the trust, representing 50.9% of the initial mortgage
pool balance, are secured by retail properties at which customers may purchase
various consumer goods and other products or may obtain various entertainment,
recreational or personal services.
These retail properties consist of--
- regional malls;
- community and strip shopping centers;
- power centers; and
- individual stores and businesses.
The value and operation of a retail property depend on the qualities and
success of its tenants. The success of tenants at a retail property will be
affected by--
- competition from other retail properties;
- perceptions regarding the safety, convenience and attractiveness of the
property;
- demographics of the surrounding area;
- traffic patterns and access to major thoroughfares;
- availability of parking;
- customer tastes and preferences; and
- the drawing power of other tenants.
S-34
<PAGE>
Some tenants may have clauses in their leases that permit them to cease
operations at the property if other designated stores cease to operate at the
property.
A retail property must compete with comparable properties for tenants. That
competition is generally based on--
- rent, including the granting of free rent periods;
- tenant improvements; and
- the age and location of the property.
Issues Involving Anchor Tenants. The presence or absence of an anchor
tenant in a mall or shopping center also can be important, because anchors play
a key role in generating customer traffic and making the mall or center
desirable for other tenants. An anchor tenant is a retail tenant whose space is
substantially larger in size than that of other tenants at the same retail mall
or shopping center and whose operation is vital in attracting customers to the
property. Twenty-eight of the mortgage loans to be included in the trust,
representing 47.3% of the initial mortgage pool balance, are secured by retail
properties that we consider to be anchored. Four of these anchored retail
properties are regional malls that secure mortgage loans representing 33.1% of
the initial mortgage pool balance.
Some of the anchor tenants at the underlying real properties own their space
and the improvements on those spaces. In those cases, that space and those
improvements do not secure repayment of the related mortgage loan in the trust.
The economic performance of an anchored retail property will be adversely
affected by various factors, including:
- an anchor tenant's failure to renew its lease;
- termination of an anchor tenant's lease;
- the bankruptcy or economic decline of an anchor tenant or a self-owned
anchor; or
- a loss of an anchor tenant's or self-owned anchor's ability to attract
shoppers.
Retail properties that have anchors often are subject to operating covenants
requiring the anchor to operate at the retail property for a specified period of
time, often under a particular name. Anchors that do not have operating
covenants or whose operating covenants have expired may not be contractually
obligated to continue to operate a retail store at the related retail property.
Anchors may also have rights to terminate their operating covenants if the
operating covenants of other anchor tenants at the same retail property
terminate or expire or other anchor tenants at that retail property cease
operating their stores. As discussed above, an anchored retail property would be
adversely affected by the departure of an anchor even if it still owns or pays
rent on the vacated space.
Investors should be aware that not all of the anchors at the underlying
retail properties are currently subject to operating covenants. To the extent
that an operating covenant remains in effect for an anchor at any of the
underlying real properties, it is very possible that the covenant will expire
during the related loan term. The foregoing is true even as to the four largest
mortgage loans in the trust.
New Forms of Competition. The underlying retail properties may also face
competition from sources outside a given real estate market or with lower
operating costs. For example, all of the following compete with more traditional
department stores and specialty shops for consumer dollars:
- factory outlet centers;
- discount shopping centers and clubs;
- catalogue retailers;
S-35
<PAGE>
- home shopping networks;
- internet retailers; and
- telemarketing.
FACTORS AFFECTING THE OPERATION OF OFFICE PROPERTIES. Thirty of the
mortgage loans to be included in the trust, representing 21.9% of the initial
mortgage pool balance, are secured by office properties. A number of factors
will affect the value and operation of an office property, including:
- the number and quality of tenants in the building;
- the physical attributes of the building in relation to competing
buildings;
- access to transportation;
- the strength and stability of the local economy;
- the availability of tax benefits;
- the desirability of the location of the business;
- the cost of refitting office space for a new tenant, which is often
significantly higher than the cost of refitting other types of properties
for new tenants; and
- the prevalence of telecommuting.
FACTORS AFFECTING THE OPERATION OF MULTIFAMILY RENTAL
PROPERTIES. Fifty-four of the mortgage loans to be included in the trust,
representing 14.0% the initial mortgage pool balance, are secured by underlying
real properties improved by multifamily apartment buildings and one (1) senior
housing facility.
Factors that will affect the value and operation of a conventional
multifamily rental property include:
- the physical attributes of the apartment building, such as its age,
appearance, amenities and construction quality;
- the location of the property;
- the characteristics of the surrounding neighborhood;
- the ability of management to provide adequate maintenance and insurance;
- the property's reputation;
- the level of mortgage interest rates, which may encourage tenants to
purchase rather than lease housing;
- the presence of competing properties;
- the tenant mix, such as a tenant population that may be predominantly
students or may be heavily dependent on workers from a particular business
or personnel from a local military base;
- adverse local, regional or national economic conditions, which may limit
the amount that may be charged and may result in a reduction in timely
rent payments or a reduction in occupancy levels; and
- state and local regulations, which may affect the building owner's ability
to increase rent to the market rent for an equivalent apartment.
Effects of State and Local Regulations. Some states where the underlying
multifamily rental properties are located regulate the relationship between
owner and tenants and require--
- a written lease,
S-36
<PAGE>
- good cause for eviction,
- disclosure of fees, and
- notification to residents of changed land use.
Some states where the underlying multifamily rental properties are located
also--
- prohibit retaliatory evictions,
- limit the reasons for which a landlord may terminate a tenancy or increase
rent, and
- prohibit a landlord from terminating a tenancy solely because the building
has been sold.
In addition, numerous counties and municipalities impose rent control
regulations on apartment buildings. These regulations may limit rent increases
to--
- fixed percentages,
- percentages of increases in the consumer price index,
- increases set or approved by a governmental agency, or
- increases determined through mediation or binding arbitration.
In many cases, the rent control laws do not permit vacancy decontrol. Any
limitations on a borrower's ability to raise property rents may impair that
borrower's ability to repay its pooled mortgage loan from its net operating
income or the proceeds of a sale or refinancing of the related multifamily
rental property.
RISKS ASSOCIATED WITH RELATED PARTIES. Some groups of borrowers under the
mortgage loans to be included in the trust are under common control. The largest
of these groups of affiliated borrowers are obligors under mortgage loans
representing 18.3% of the initial mortgage pool balance. Further, some tenants
lease space at more than one of the underlying real properties. See Annex A-1 to
this prospectus supplement. The bankruptcy or insolvency of, or other financial
problems with respect to, any borrower or tenant could have an adverse effect on
the operation of all of the related underlying real properties and on the
ability of those properties to produce sufficient cash flow to make required
payments on the related mortgage loans in the trust. See "Certain Legal Aspects
of Mortgage Loans--Bankruptcy Laws" in the accompanying prospectus.
DEPENDENCE ON CREDIT TENANT LEASES HAS SPECIAL RISKS. Seven of the mortgage
loans to be included in the trust, representing 2.4% of the initial mortgage
pool balance, are secured by an underlying real property that is subject to a
credit tenant lease. Based on the foregoing, these mortgage loans were generally
underwritten to lower debt service coverage ratios and higher loan-to-value
ratios than would have been acceptable had the underlying real properties been
leased to less creditworthy tenants. In the event that the tenant defaults in
its obligations under a credit tenant lease, the underlying real property may
not be relet for sufficiently high rent to support debt service on the related
mortgage loan in the trust or funds received in liquidation of that property may
not be sufficient to satisfy the borrower's obligations under that mortgage
loan.
Any rating assigned to the tenant under a credit tenant lease, an affiliate
of that tenant or another guarantor of that tenant's obligations under that
lease, as applicable, by a rating agency will reflect only the rating agency's
current assessment of the relevant obligations of that entity. The rating is not
an assessment of the likelihood that the particular credit tenant lease will not
be terminated, according to to its terms or otherwise, or that the related
mortgage loan in the trust will be timely repaid in full. In addition, the
assigning rating agency may reduce or withdraw that rating at any time, and
there is no assurance that the assigning rating agency is not currently
contemplating the taking of that action. A downgrade in that rating may have a
related adverse effect on the rating of your certificates even if there is no
default under the related mortgage loan in the trust.
S-37
<PAGE>
See "Description of the Mortgage Pool--Credit Lease Loans" in this
prospectus supplement.
LOAN CONCENTRATION ENTAILS RISK. In general, the inclusion in a mortgage
pool of one or more loans that have outstanding principal balances that are
substantially larger than the other mortgage loans in the pool can result in
losses that are more severe, relative to the size of the pool, than would be the
case if the aggregate balance of the pool were distributed more evenly. Several
of the mortgage loans that we are pooling have cut-off date principal balances
that are substantially higher than the average cut-off date principal balance,
which is $7,547,350. The four largest individual mortgage loans to be included
in the trust have cut-off date principal balances of $148,497,918, $122,873,597,
$99,000,000 and $62,143,750, respectively. See "Description of the Mortgage
Pool--Significant Mortgage Loans" in this prospectus supplement for a
description of each of those four largest mortgage loans.
GEOGRAPHIC CONCENTRATION ENTAILS RISKS. A concentration of underlying real
properties in a particular locale, state or region increases the exposure of the
mortgage pool to various factors, including:
- any adverse economic developments that occur in the locale, state or
region where the properties are located;
- changes in the real estate market where the properties are located;
- changes in governmental rules and fiscal policies in the governmental
jurisdiction where the properties are located; and
- acts of nature, including floods, tornadoes and earthquakes, in the areas
where the properties are located.
The underlying real properties are located in thirty states. The underlying
real properties located in each of the following states secure mortgage loans
that represent 5.0% or more of the initial mortgage pool balance:
<TABLE>
<CAPTION>
TOTAL CUT-OFF DATE % OF
PRINCIPAL BALANCE OF INITIAL
MORTGAGE LOANS SECURED BY MORTGAGE
STATE PROPERTIES IN THE PARTICULAR STATE POOL BALANCE
- ----- ---------------------------------- ------------
<S> <C> <C>
California............................ $198,391,534 15.2%
New York.............................. $189,017,302 14.5%
Maryland.............................. $188,690,539 14.5%
Colorado.............................. $164,884,762 12.6%
Texas................................. $101,100,842 7.7%
New Jersey............................ $ 75,025,656 5.7%
Georgia............................... $ 65,248,775 5.0%
</TABLE>
RISK OF CHANGES IN MORTGAGE POOL COMPOSITION. The pooled mortgage loans
will amortize at different rates and mature during the period from 2004 to 2030.
In addition, some pooled mortgage loans may be prepaid or liquidated. As a
result of the foregoing, the relative composition of the mortgage pool will
change over time.
If you purchase offered certificates with a pass-through rate that is equal
to, limited by or calculated based upon a weighted average of net interest rates
on the pooled mortgage loans, your pass-through rate will be affected, and may
decline, as the relative composition of the mortgage pool changes.
In addition, as payments and other collections of principal are received
with respect to the pooled mortgage loans, the remaining mortgage pool may
exhibit an increased concentration with respect to property type, number and
affiliation of borrowers and geographic location. The later the assumed final
distribution date for your certificates, the more likely you are to be exposed
to any risks associated with changes in concentrations of borrower, loan or
property characteristics.
S-38
<PAGE>
EXTENSION AND DEFAULT RISKS ASSOCIATED WITH BALLOON LOANS AND MORTGAGE LOANS
WITH ANTICIPATED REPAYMENT DATES. One hundred thirty-eight of the pooled
mortgage loans, representing 44.4% of the initial mortgage pool balance, are
balloon loans, and 30 of the pooled mortgage loans, representing 53.8% of the
initial mortgage pool balance, have anticipated repayment dates. The ability of
a borrower under a balloon loan to make the required balloon payment at
maturity, and the ability of a borrower under a mortgage loan with an
anticipated repayment date to repay that mortgage loan on or before that date,
in each case depends upon--
- its ability to refinance the loan or sell the underlying real property,
and
- the financial strength and business plans of the borrower's sponsor.
The ability of a borrower to refinance its mortgage loan or sell its
underlying real property will be affected by a number of factors occurring at
the time of attempted refinancing or sale, including:
- the level of available mortgage rates;
- the fair market value of the property;
- the borrower's equity in the property;
- the financial condition of the borrower;
- operating history of the property;
- tax laws;
- prevailing general and regional economic conditions; and
- the availability of credit for multifamily or commercial properties
generally.
See "Description of the Mortgage Pool--Certain Terms and Conditions of the
Mortgage Loans" and "--Additional Mortgage Loan Information" in this prospectus
supplement and "Risk Factors--Balloon Payments; Borrower Default" in the
accompanying prospectus.
Any failure of a borrower under a balloon loan to timely pay its balloon
payment will be a default. The special servicer may extend, modify or otherwise
deal with pooled mortgage loans that are in material default or as to which a
payment default is reasonably foreseeable. See "Servicing of the Mortgage
Loans--Modifications, Waivers, Amendments and Consents" in this prospectus
supplement. There can be no assurance that any extension or modification will
increase the recoveries in any given case.
The failure of a borrower under a mortgage loan with an anticipated
repayment date to repay that mortgage loan by that date will not constitute a
default. Although a mortgage loan with an anticipated repayment date includes
several provisions that give the borrower an incentive to repay the mortgage
loan by that date, there can be no assurance that the borrower will be
sufficiently motivated or able to do so.
If any balloon loan in the trust remains outstanding past its stated
maturity, or if any mortgage loan in the trust with an anticipated repayment
date remains outstanding past that date, the weighted average lives of one or
more classes of the offered certificates may be extended. See "Yield and
Maturity Considerations" in this prospectus supplement and "Yield and Prepayment
Considerations" in the accompanying prospectus.
RISKS OF SUBORDINATE AND OTHER ADDITIONAL FINANCING. While each of the
mortgage loans to be included in the trust either--
- prohibits the related borrower from encumbering the underlying real
property with additional secured debt, or
- requires the consent of the mortgagee under the related mortgage loan
prior to so encumbering that property,
S-39
<PAGE>
a violation of that prohibition may not become evident until the mortgage loan
otherwise defaults. The existence of any subordinated indebtedness increases the
difficulty of refinancing the mortgage loan at maturity, and the related
borrower may have difficulty repaying multiple loans. See "Certain Legal Aspects
of Mortgage Loans--Secondary Financing; Due-On-Encumbrance Provisions" in the
accompanying prospectus. Four of the mortgage loans, described in "Description
of the Mortgage Pool--Significant Mortgage Loans" in this prospectus supplement
and representing 33.1% of the initial mortgage pool balance, are each secured by
real property that secures another mortgage loan that is not an asset of the
trust, which other loan was originated at the same time as the related mortgage
loan that is an asset of the trust. Furthermore, some of the mortgage loans to
be included in the trust permit, and some of the borrowers under those mortgage
loans have incurred, additional unsecured indebtedness for operating costs or
similar purposes. Additional debt, in any form, may cause a diversion of funds
from property maintenance and increase the likelihood that the borrower will
become the subject of a bankruptcy proceeding.
Owners of some borrowers may incur indebtedness that is secured by their
ownership interests in those borrowers. This type of financing effectively
reduces the indirect equity interest of an owner in the underlying real
property. With respect to two of the mortgage loans to be included in the trust,
representing 1.4% of the initial mortgage pool balance, the owners of the
related borrower were known to us to have incurred this type of indebtedness as
of the origination date of the mortgage loan.
We have not been able to confirm the existence of any other debt of the
respective borrowers under the mortgage loans that we are pooling.
LIMITED RECOURSE. You should consider all of the mortgage loans that we are
pooling to be nonrecourse loans. Accordingly, in the event of a default,
recourse will be limited to the underlying real property or properties securing
the defaulted mortgage loan. In those cases where recourse to a borrower or
guarantor is permitted by the loan documents, we have not undertaken any
evaluation of the financial condition of that borrower or guarantor.
Consequently, payment on each pooled mortgage loan prior to maturity is
dependent on one or more of the following:
- the sufficiency of the net operating income;
- the market value of the property at maturity; or
- the ability of the borrower to refinance the underlying real property.
None of the mortgage loans to be included in the trust is insured or
guaranteed by any governmental entity or private insurer.
ENVIRONMENTAL RISKS. A third-party environmental consultant conducted an
environmental site assessment, or updated a previously conducted assessment,
with respect to each of the underlying real properties no more than 12 months
or, in 19 cases, representing security for 4.5% of the initial mortgage pool
balance, no more than 18 months, preceding the cut-off date. Each of those
environmental site assessments or updates generally complied with ASTM
standards. In the case of some of the underlying real properties, a Phase II
environmental assessment was also performed. If any of those assessments or
updates revealed a material adverse environmental condition or circumstance at
any underlying real property, then, depending on the nature of the condition or
circumstance, one of the following actions has been or is expected to be taken--
- implementation of an operations and maintenance plan, including, in
several cases, in respect of asbestos-containing materials, lead-based
paint and/or radon, or periodic monitoring of nearby properties, in the
manner and within the time frames specified in the related loan documents;
or
- establishment of an escrow reserve to cover the estimated cost of
remediation.
S-40
<PAGE>
There can be no assurance, however, that the environmental assessments
identified all environmental conditions and risks or that the related borrowers
will implement all recommended operations and maintenance plans. In addition,
the current environmental condition of the underlying real properties could be
adversely affected by--
- tenants, which include gas stations and dry cleaners, or
- the condition of land or operations in the vicinity of those properties,
such as underground storage tanks.
Liability of the Trust Under Environmental Laws. Various environmental laws
may make a current or previous owner or operator of real property liable for the
costs of removal or remediation of hazardous or toxic substances on, under or
adjacent to that property. Those laws often impose liability whether or not the
owner or operator knew of, or was responsible for, the presence of those
hazardous or toxic substances. For example, some laws impose liability for
release of asbestos-containing materials into the air or require the removal or
containment of asbestos-containing materials. The owner's liability for any
required remediation generally is not limited by law and accordingly could
exceed the value of the property and/or the aggregate assets of the owner. In
addition, the presence of hazardous or toxic substances, or the failure to
remediate the adverse environmental condition, may adversely affect the owner's
or operator's ability to use the property. In some states, contamination of a
property may give rise to a lien on the property to ensure the costs of cleanup.
In some states, this lien has priority over the lien of an existing mortgage. In
addition, third parties may seek recovery from owners or operators of real
property for personal injury associated with exposure to hazardous substances.
Persons who arrange for the disposal or treatment of hazardous or toxic
substances may be liable for the costs of removal or remediation of these
substances at the disposal or treatment facility.
The federal Comprehensive Environmental Response, Compensation and Liability
Act of 1980, as amended, as well as other federal and state laws, provide that a
secured lender such as the trust may be liable, as an "owner" or "operator" of
the real property, regardless of whether the borrower or a previous owner caused
the environmental damage, if--
- agents or employees of the lender are deemed to have participated in the
management of the borrower, or
- in some circumstances, the lender actually takes possession of a
borrower's property or control of its day-to-day operations, such as
through the appointment of a receiver or foreclosure.
Although recently enacted legislation clarifies the activities in which a
lender may engage without becoming subject to liability under CERCLA and similar
federal laws, that legislation has no applicability to state environmental laws.
Moreover, future laws, ordinances or regulations could impose material
environmental liability.
See "Certain Legal Aspects of the Mortgage Loans--Environmental Matters" in
the accompanying prospectus.
Risks Related to Lead-Based Paint at Multifamily Rental Properties. Federal
law requires owners of residential housing constructed prior to 1978 to disclose
to potential residents or purchasers any condition on the property that causes
exposure to lead-based paint and the potential hazards to pregnant women and
young children, including that the ingestion of lead-based paint chips and/or
the inhalation of dust particles from lead-based paint by children can cause
permanent injury, even at low levels of exposure. Property owners can be held
liable for injuries to their tenants resulting from exposure under various laws
that impose affirmative obligations on property owners of residential housing
containing lead-based paint. The environmental assessments revealed the
existence of lead-based paint at some of the underlying multifamily rental
properties. In these cases, the related borrowers have either implemented
operations and maintenance programs or are in the process of removing the
lead-based paint.
S-41
<PAGE>
Risks Related to Off-Site LUSTs. Some of the underlying real properties are
in the vicinity of sites containing leaking underground storage tanks or other
potential sources of groundwater contamination. Although the owners of those
properties and the trust may not have legal liability for contamination of the
properties from the off-site sources, the enforcement of rights against third
parties may result in additional transaction costs. Furthermore, those third
parties may not be financially able to cover the clean-up costs.
Risks Related to Asbestos-Containing Materials. At several of the
underlying real properties, asbestos-containing materials have been detected
through sampling by environmental consultants. The asbestos-containing materials
found at these properties are not expected to present a significant risk as long
as each of the properties continues to be properly managed. In connection
therewith, the related borrowers have agreed to establish and maintain
operations and maintenance or abatement programs and/or have funded
environmental reserves. Nonetheless, there can be no assurance that the value of
an underlying real property as collateral for a mortgage loan in the trust will
not be adversely affected by the presence of asbestos-containing materials.
RISKS RELATED TO PROPERTY CONDITION. Except for underlying real properties
that are subject to credit tenant leases, licensed engineers inspected each of
the underlying real properties during the twelve-month period preceding the
cut-off date to assess the structure, exterior walls, roofing, interior
construction, mechanical and electrical systems and general condition of the
site, buildings and other improvements located at the property. In some cases,
the inspections identified conditions at a particular property requiring repairs
or replacements estimated to cost in excess of $100,000. In those cases, the
related originator generally required the related borrower to fund reserves, or
deliver letters of credit or other instruments, to cover those costs. There is
no assurance, however, that all conditions requiring repair or replacement were
identified or that the required reserves, letters of credit or other instruments
will be adequate to cover the corresponding costs.
LIMITATIONS ON ENFORCEABILITY OF CROSS-COLLATERALIZATION. The mortgage pool
will include 19 mortgage loans that are, either individually or through
cross-collateralization with other pooled mortgage loans, secured by more than
one real property. Some of these mortgage loans or particular groups of them
provide for a full or partial termination of any applicable
cross-collateralization and/or a release of one or more of the related
underlying real properties from the related mortgage lien(s), upon the
satisfaction of the conditions described under "Description of the Mortgage
Pool--Certain Terms and Conditions of the Mortgage Loans" in this prospectus
supplement. As a result of cross-collateralization, sixteen of the mortgage
loans referred to in the first sentence of this paragraph have, in each case,
more than one borrower. These multi-borrower mortgage loans collectively
represent 7.3% of the initial mortgage pool balance. If a borrower under any of
the multi-borrower mortgage loans were to become a debtor in a bankruptcy case,
the creditors of that borrower or the representative of that borrower's
bankruptcy estate could challenge the pledging of that borrower's underlying
real property as a fraudulent conveyance. A lien granted by a bankrupt borrower
under any of the multi-borrower mortgage loans to secure repayment of another
borrower's mortgage loan or share of the related loan proceeds, as the case may
be, could be avoided if a court were to determine that--
- the bankrupt borrower was:
1. insolvent at the time of granting the lien,
2. rendered insolvent by the granting of the lien,
3. left with inadequate capital, or
4. not able to pay its debts as they matured; and
- the bankrupt borrower did not receive fair consideration or reasonably
equivalent value for pledging its underlying real property for the equal
benefit of that other borrower.
S-42
<PAGE>
Among other things, a legal challenge to the granting of the lien may focus
on the benefits realized by the bankrupt borrower from the respective mortgage
loan proceeds, as well as the benefit to it from the related
cross-collateralization arrangement. If a court were to conclude that the
granting of the lien was an avoidable fraudulent conveyance, that court could
nullify the lien or mortgage effecting the cross-collateralization and nullify
or subordinate all or part of the related mortgage loan(s) to existing or future
indebtedness of that bankrupt borrower. The court could also allow the bankrupt
borrower to recover payments it made under the avoided cross-collateralization.
LIMITATIONS ON ENFORCEABILITY AND COLLECTABILITY OF PREPAYMENT PREMIUMS AND
YIELD MAINTENANCE CHARGES. All the pooled mortgage loans require that, during
some period of the related loan term, any voluntary principal prepayment be
accompanied by an additional amount of prepayment consideration, generally
calculated as a percentage of the amount prepaid and/or based on a yield
maintenance formula. See "Description of the Mortgage Pool--Certain Terms and
Conditions of the Mortgage Loans--Prepayment Provisions" in this prospectus
supplement. Any prepayment consideration collected on the pooled mortgage loans,
including as a result of involuntary prepayments of principal, will be
distributed to the persons and in the amounts and priorities described in this
prospectus supplement under "Description of the Offered
Certificates--Distributions--Distributions of Prepayment Premiums and Yield
Maintenance Charges". We make no representation or warranty, however, as to the
collectability of any prepayment consideration.
The enforceability, under the laws of a number of states, of provisions
providing for the payment of prepayment consideration upon an involuntary
prepayment is unclear. Accordingly, the obligation of any borrower under its
pooled mortgage loan to pay prepayment consideration in connection with an
involuntary prepayment may not be enforceable under applicable law. In addition,
even if the obligation is enforceable, any related liquidation proceeds may not
be sufficient to make that payment. Liquidation proceeds will be applied to
cover outstanding servicing expenses and unpaid principal and interest prior to
being applied to cover any prepayment consideration due in connection with the
liquidation of a pooled mortgage loan. Furthermore, the special servicer has
authority to waive the payment of prepayment consideration in connection with
obtaining a pay-off of a defaulted mortgage loan. See "Servicing of the Mortgage
Loans--Modifications, Waivers, Amendments and Consents" in this prospectus
supplement and "Certain Legal Aspects of Mortgage Loans--Enforceability of
Prepayment and Late Payment Fees" in the accompanying prospectus.
A prepayment of any of the pooled mortgage loans due to a casualty or
condemnation at the related underlying real property could occur at any time and
generally would not be accompanied by any prepayment consideration.
In circumstances involving the sale of mortgage loans by the trust, no
prepayment consideration will be payable. See "Description of the Mortgage
Pool--Cures and Repurchases", "Servicing of the Mortgage Loans--Realization Upon
Defaulted Mortgage Loans; Sale of Defaulted Mortgage Loans and REO Properties"
and "Description of the Offered Certificates--Termination" in this prospectus
supplement.
LIMITATIONS ON ENFORCEABILITY OF OTHER PROVISIONS. Each of the mortgage
loans to be included in the trust contains a due-on-sale clause that permits the
lender to accelerate the maturity of the mortgage loan upon the sale, transfer
or conveyance of the related underlying real property or controlling interests
in the related borrower in violation of the related loan documents. Each of the
mortgage loans that we are pooling also includes a debt-acceleration clause that
permits the lender to accelerate the debt upon specified monetary or
non-monetary defaults by the borrower. The courts of all states will enforce
acceleration clauses in the event of a material payment default. The equity
courts of any state, however, may refuse to allow the foreclosure of a mortgage
lien or to permit the acceleration of the indebtedness if--
- the default is deemed to be immaterial,
S-43
<PAGE>
- the exercise of those remedies would be inequitable or unjust, or
- the circumstances would render the acceleration unconscionable.
All of the mortgage loans that we are pooling are, in each case, secured by
an assignment of leases and rents under which the related borrower assigned its
right, title and interest as landlord under the leases on the related underlying
real property and the income derived from those leases to the lender as further
security for the mortgage loan, while retaining a license to collect rents for
so long as there is no default. In the event the borrower defaults, the license
terminates and the lender is entitled to collect rents. In some cases, those
assignments may not be perfected as security interests prior to actual
possession of the cash flow. In some cases, state law may require that the
lender take possession of the underlying real property and obtain a judicial
appointment of a receiver before becoming entitled to collect the rents. In
addition, if bankruptcy or similar proceedings are commenced by or in respect of
the mortgagor, the lender's ability to collect the rents may be adversely
affected. See "Certain Legal Aspects of Mortgage Loans--Leases and Rents" in the
accompanying prospectus.
TAX CONSIDERATIONS RELATED TO FORECLOSURE. If the trust were to acquire an
underlying real property through foreclosure or deed in lieu of foreclosure, the
special servicer may be required to retain an independent contractor to operate
and manage the property. Any net income from that operation and management,
other than qualifying rents from real property within the meaning of
section 856(d) of the Internal Revenue Code of 1986, or any rental income based
on the net profits of a tenant or sub-tenant or allocable to a service that is
non-customary in the area and for the type of building involved, will subject
the trust to federal, and possibly state or local, tax as described under
"Federal Income Tax Consequences--Possible Taxes on Income from Foreclosure
Property and Other Taxes" in this prospectus supplement. Those taxes, and the
cost of retaining an independent contractor, would reduce net proceeds available
for distribution with respect to the series 2000-C3 certificates.
UNINSURED LOSS; SUFFICIENCY OF INSURANCE. The related borrowers are
generally required to maintain--
- comprehensive liability insurance,
- "all-risk" fire, casualty and hazard insurance,
- flood insurance, if required by applicable law, and
- rental income insurance,
with respect to the underlying real properties, with policy specifications,
limits and deductibles customarily carried for similar properties. Some types of
losses, however, may be either uninsurable or not economically insurable, such
as losses due to riots or acts of war or earthquakes. Should an uninsured loss
occur, the borrower could lose both its investment in and its anticipated
profits and cash flow from its underlying real property. This would adversely
affect the borrower's ability to make payments under its pooled mortgage loan.
Although, in general, the borrowers have covenanted to insure their respective
underlying real properties as described under "Description of the Mortgage
Pool--Additional Mortgage Loan Information--Hazard, Liability and Other
Insurance" in this prospectus supplement, there is a possibility of casualty
losses with respect to a property for which insurance proceeds may not be
adequate. Consequently, there can be no assurance that any loss incurred will
not exceed the limits of policies obtained.
In addition, earthquake insurance is not required to be maintained by a
borrower, except in the case of underlying real properties located in the state
of California or in Seismic Zones 3 or 4 where a seismic assessment revealed a
probable or bounded maximum loss in excess of 20% of the amount of the estimated
cost of the improvements. In some cases where earthquake insurance was obtained
with respect to an underlying real property, that property may be covered under
a blanket policy which also covers other underlying real properties and/or other
properties not securing the pooled mortgage loans. As a result of aggregate and
per occurrence limits under a blanket policy, losses at other properties covered
by that policy may reduce the amount of insurance coverage with respect to an
underlying real property insured under that policy.
S-44
<PAGE>
RISKS PARTICULAR TO GROUND LEASES. Five of the mortgage loans to be
included in the trust, representing 14.8% of the initial mortgage pool balance,
are secured by mortgage liens on the related borrower's leasehold interest in
all or a portion of the underlying real property. Upon the bankruptcy of a
lessor or a lessee under a ground lease, the bankrupt entity has the right to
assume or reject the ground lease. If a bankrupt lessor rejects the lease, the
lessee has the right to remain in possession of its leased premises under the
rent reserved in the lease for the term, including renewals. If a bankrupt
lessee/borrower rejects any or all of its leases, the borrower's lender may not
be able to succeed to the lessee/borrower's position under the lease unless the
lessor has specifically granted the lender that right. The ground leases related
to some of those pooled mortgage loans do not grant the lender this right. If
both the lessor and the lessee/ borrower are involved in bankruptcy proceedings,
the trustee may be unable to enforce the bankrupt lessee/borrower's obligation
to refuse to treat as terminated a ground lease rejected by a bankrupt lessor.
In those circumstances, it is possible that the trustee could be deprived of its
security interest in the leasehold estate, notwithstanding lender protection
provisions contained in the lease or mortgage. See "Certain Legal Aspects of
Mortgage Loans--Leasehold Risks" in the accompanying prospectus.
RISKS ASSOCIATED WITH ZONING COMPLIANCE. Due to changes in zoning
requirements since their construction, some of the underlying real properties
may not comply with current zoning laws, including density, use, parking and set
back requirements. In general, each of these properties is considered to be a
permitted non-conforming use or structure. This means that the borrower is not
required to alter its structure to comply with the new law. However, the
borrower may be limited in its ability to rebuild the premises "as is" in the
event of a substantial casualty loss. This may adversely affect the cash flow
available following the casualty. If a substantial casualty were to occur,
insurance proceeds may not be sufficient to pay the related pooled mortgage loan
in full. In addition, if the property were repaired or restored in conformity
with the current law, the value of the property or the revenue-producing
potential of the property may be less than that which existed before the
casualty.
COSTS ASSOCIATED WITH COMPLIANCE WITH THE AMERICANS WITH DISABILITIES ACT OF
1990. Under the Americans with Disabilities Act of 1990, all public
accommodations are required to meet federal requirements related to access and
use by disabled persons. If an underlying real property does not currently
comply with the Americans with Disabilities Act of 1990, the related borrower
may be required to incur significant costs in order bring the property into
compliance. In addition, noncompliance could result in the imposition of fines
by the federal government or an award of damages to private litigants.
LITIGATION. You should be aware that there may be legal proceedings pending
and, from time to time, threatened against the borrowers under the pooled
mortgage loans. We cannot provide any assurance that this litigation will not
have a material adverse effect on the distributions to you.
CAPITALIZED TERMS USED IN THIS PROSPECTUS SUPPLEMENT
From time to time we use capitalized terms in this prospectus supplement. If
any of those capitalized terms is not defined when it is first used in this
prospectus supplement, it will have the meaning assigned to it in the "Glossary"
attached to this prospectus supplement.
FORWARD-LOOKING STATEMENTS
This prospectus supplement and the accompanying prospectus contain the words
"expects", "intends", "anticipates", "estimates" and similar words and
expressions. These words and expressions are intended to identify
forward-looking statements. Any forward-looking statements are made subject to
risks and uncertainties which could cause actual results to differ materially
from those stated. Those risks and uncertainties include, among other things,
declines in general economic and business conditions, increased competition,
changes in demographics, changes in political and social conditions, regulatory
initiatives and changes in customer preferences, many of which are beyond our
control and the control of any other
S-45
<PAGE>
person or entity related to this offering. The forward-looking statements made
in this prospectus supplement are accurate as of the date of this prospectus
supplement. We have no obligation to update or revise any forward-looking
statement.
DESCRIPTION OF THE MORTGAGE POOL
GENERAL
We are establishing a trust, to be designated as "LB-UBS Commercial Mortgage
Trust 2000-C3". The assets of the trust will primarily consist of a pool of
multifamily and commercial mortgage loans (each, a "Mortgage Loan") having the
characteristics described in this prospectus supplement. The mortgage pool has
an "Initial Pool Balance" of $1,305,691,486, subject to a variance of plus or
minus 5%. The Initial Pool Balance is equal to the aggregate Cut-off Date
Balance of the Mortgage Loans. The "Cut-off Date Balance" of each Mortgage Loan
is equal to its unpaid principal balance as of May 11, 2000 (the "Cut-off Date")
after application of all payments due in respect of the Mortgage Loan on or
before that date, whether or not received. The Cut-off Date Balances of the
Mortgage Loans range from $298,657 to $148,497,918, and the average Cut-off Date
Balance of the Mortgage Loans is $7,547,350.
This "Description of the Mortgage Pool" section contains statistical
information regarding the Mortgage Loans and the underlying real properties. In
reviewing this information, as well as the statistical information regarding the
Mortgage Loans and the underlying real properties contained elsewhere in this
prospectus supplement, please note that--
- All numerical information provided with respect to the Mortgage Loans is
provided on an approximate basis.
- All weighted average information provided with respect to the Mortgage
Loans reflects weighting of the Mortgage Loans by their Cut-off Date
Balances.
- When information with respect to the underlying real properties is
expressed as a percentage of the Initial Pool Balance, that percentage is
based upon the Cut-off Date Balances of the related Mortgage Loans.
- Statistical information regarding the Mortgage Loans may change prior to
the date of initial issuance of the offered certificates due to changes in
the composition of the mortgage pool prior to that date.
Each Mortgage Loan constitutes the obligation of one or more persons
(individually and collectively, as to that Mortgage Loan, the "Borrower") to
repay a specified sum with interest. Each Mortgage Loan is evidenced by a
promissory note (a "Mortgage Note"). The repayment of each Mortgage Loan is
secured by a mortgage, deed of trust, deed to secure debt or other similar
security instrument (a "Mortgage") that creates a first mortgage lien on the fee
simple and/or leasehold interest of the related Borrower or a related party in
one or more commercial or multifamily real properties (each, a "Mortgaged
Property"), subject only to the following encumbrances (collectively, the
"Permitted Encumbrances")--
- liens for real estate taxes and special assessments not yet due and
payable,
- covenants, conditions and restrictions, rights of way, easements and other
matters of public record as of the date of recording of the related
Mortgage, the exceptions appearing of record being customarily acceptable
to mortgage lending institutions generally or specifically reflected in
the appraisal of the related Mortgaged Property made in connection with
the origination of the Mortgage Loan, and
- other matters to which like properties are commonly subject which do not,
individually or in the aggregate, materially and adversely affect the
value or marketability of the related Mortgaged Property.
S-46
<PAGE>
In general, the Mortgage Loans are secured by the Borrower's or a related
party's fee simple interest in the related Mortgaged Property or Properties, by
the Borrower's or a related party's leasehold interest and the ground lessor's
fee interest in the related Mortgaged Property or Properties or by the
Borrower's or a related party's fee interest in most of the related Mortgaged
Property or Properties and its leasehold interest in the rest of the Mortgaged
Property or Properties. However, three Mortgage Loans, representing 12.6% of the
Initial Pool Balance, are secured solely by the Borrower's or a related party's
leasehold interest in most or all the related Mortgaged Property. In the case of
those three Mortgage Loans, the ground lessor has agreed to give the holder of
the Mortgage Loan notice of, and the right to cure, any default by the lessee,
and the term of the ground lease (taking into account extension options) extends
at least ten (10) years beyond the maturity date of the Mortgage Loan. The
related Borrower's interest in a Mortgaged Property securing a Mortgage Loan
that represents 2.8% of the Initial Pool Balance, is subject to the right of the
previous owner of that Mortgaged Property to receive a percentage of the net
proceeds of any sale of that Mortgaged Property prior to June 10, 2000.
The table below shows the number of, and the percentage of the Initial Pool
Balance represented by, Mortgage Loans secured by Mortgaged Properties operated
for each indicated purpose:
<TABLE>
<CAPTION>
% OF
NUMBER OF INITIAL MORTGAGE
PROPERTY TYPE LOANS POOL BALANCE
- ------------- --------- ----------------
<S> <C> <C>
Retail...................................................... 40 50.9%
Regional Malls............................................ 4 33.1%
Other Anchored Retail..................................... 24 14.2%
Unanchored Retail......................................... 12 3.6%
Office...................................................... 30 21.9%
Multifamily................................................. 54 14.0%
Industrial/Warehouse........................................ 14 4.3%
Mobile Home Parks........................................... 17 2.9%
Credit tenant leases........................................ 7 2.4%
Hospitality................................................. 6 2.0%
Full Service.............................................. 1 0.9%
Limited Service........................................... 5 1.2%
Self Storage................................................ 2 1.1%
Mixed-use................................................... 3 0.5%
</TABLE>
The properties subject to credit tenant leases are presented together in the
foregoing table regardless of property type.
The table below shows the number of, and the percentage of the Initial Pool
Balance represented by, Mortgage Loans secured by Mortgaged Properties located
in the indicated states:
<TABLE>
<CAPTION>
% OF
NUMBER OF INITIAL MORTGAGE
STATE LOANS POOL BALANCE
- ----- --------- ----------------
<S> <C> <C>
California.................................................. 17 15.2%
New York.................................................... 25 14.5%
Maryland.................................................... 9 14.5%
Colorado.................................................... 3 12.6%
Texas....................................................... 26 7.7%
New Jersey.................................................. 13 5.7%
Georgia..................................................... 6 5.0%
</TABLE>
S-47
<PAGE>
The remaining Mortgage Loans are secured by Mortgaged Properties located
throughout 23 other states. No more than 5.0% of the Initial Pool Balance is
secured by Mortgaged Properties located in any of those other jurisdictions.
All of the Mortgage Loans were originated by--
- Lehman Brothers Bank FSB and various of our other affiliates, directly or
through conduit originators (the Mortgage Loans originated thereby, the
"Lehman Loans"), and
- UBS Principal Finance LLC and various of its affiliates, directly or
through conduit originators (the Mortgage Loans originated thereby, the
"UBS Loans").
CERTAIN TERMS AND CONDITIONS OF THE MORTGAGE LOANS
DUE DATES. Each Mortgage Loan provides for scheduled payments of principal
and/or interest ("Scheduled P&I Payments") to be due on a particular day each
month (its monthly "Due Date"). Eighty-one of the Mortgage Loans, representing
38.0% of the Initial Pool Balance, provide for Scheduled P&I Payments to be due
on the first day of each month, 18 of the Mortgage Loans, representing 9.8% of
the Initial Pool Balance, provide for Scheduled P&I Payments to be due on the
6th day of each month and the due date for 73 of the Mortgage Loans,
representing 50.9% of the Initial Pool Balance, provide for Scheduled P&I
Payments to be due on the eleventh day of each month. The remaining Mortgage
Loan provides for Scheduled P&I Payments to be due on the 10th day of each
month.
MORTGAGE RATES; CALCULATIONS OF INTEREST. Each Mortgage Loan currently
bears interest at the annual rate (the "Mortgage Rate") set forth with respect
to that Mortgage Loan on Annex A-1 to this prospectus supplement. The Mortgage
Rate for each Mortgage Loan is fixed until maturity, except in the case of the
Mortgage Loans secured by Annapolis Mall, Downtown Plaza/Eastland Shopping
Center, and the Sangertown Square Mall, respectively, as to which, in each case,
the related Mortgage Rate equals the weighted average from time to time of the
fixed rates on the two components of the particular Mortgage Loan. As described
below under "--Certain Terms and Conditions of the Mortgage Loans--ARD Loans",
however, each ARD Loan will accrue interest after its Anticipated Repayment Date
at a rate that is in excess of the Mortgage Rate otherwise in effect. As used in
this prospectus supplement, the term "Mortgage Rate" does not include the
incremental increase in the rate at which interest may accrue on any Mortgage
Loan due to a default or on any ARD Loan after its anticipated repayment date.
As of the Cut-off Date, the Mortgage Rates for the Mortgage Loans ranged from
7.43% per annum to 9.75% per annum, and the weighted average Mortgage Rate for
the Mortgage Loans was 8.352% per annum.
No Mortgage Loan provides for negative amortization or, except with respect
to the ARD Loans, for the deferral of interest.
Each Mortgage Loan will accrue interest on the basis of one of the following
conventions as detailed in Annex A-1 to this prospectus supplement:
- Actual number of days elapsed during each one-month accrual period in a
year assumed to consist of 360 days (an "Actual/360 Basis"). Mortgage
Loans that accrue interest on an Actual/360 Basis are referred to in this
prospectus supplement as "Actual/360 Mortgage Loans".
- A 360-day year consisting of twelve 30-day months (a "30/360 Basis").
Mortgage Loans that accrue interest on a 30/360 Basis are referred to in
this prospectus supplement as "30/360 Mortgage Loans".
BALLOON LOANS. One hundred thirty-eight Mortgage Loans, representing 44.4%
of the Initial Pool Balance, are Balloon Loans.
S-48
<PAGE>
A "Balloon Loan" is characterized by an amortization schedule that is
significantly longer than the actual term of the Mortgage Loan, thereby
resulting in a substantial Scheduled P&I Payment on its maturity date (that
payment, a "Balloon Payment").
ARD LOANS. Thirty Mortgage Loans, representing 53.8% of the Initial Pool
Balance, are ARD Loans.
An "ARD Loan" is characterized by the following features:
- A maturity date that is more than 25 years following origination.
- The designation of a date (the "Anticipated Repayment Date") that is
approximately 5-10 years following origination. The Anticipated Repayment
Date for each ARD Loan is listed on Annex A-1 to this prospectus
supplement.
- The ability of the related Borrower to prepay the Mortgage Loan, without
restriction, including without any obligation to pay any prepayment
consideration, at any time on or after a date which is within the 2-3
months prior to the related Anticipated Repayment Date.
- Until its Anticipated Repayment Date, the accrual of interest at its
Mortgage Rate.
- From and after its Anticipated Repayment Date, the accrual of interest at
a fixed annual rate (the "Revised Rate") that is at least two percentage
points (the actual difference being referred to as the "Additional
Interest Rate") in excess of its Mortgage Rate.
- The deferral of any interest accrued from and after the Anticipated
Repayment Date that is in excess of interest accrued at the related
Mortgage Rate on its unpaid principal balance outstanding from time to
time (that excess interest being referred to as "Additional Interest").
Any Additional Interest accrued in respect of an ARD Loan following its
Anticipated Repayment Date will not be payable until the entire principal
balance of, and all other sums due under, that Mortgage Loan have been
paid in full. In general, unpaid Additional Interest in respect of any ARD
Loan will compound monthly at the related Revised Rate.
- From and after the Anticipated Repayment Date, the application to
accelerated amortization of principal of excess monthly cash flow from the
related Mortgaged Property. Neither those accelerated amortization
payments nor Additional Interest are considered part of the Scheduled P&I
Payments due in respect of any ARD Loan.
By the related Anticipated Repayment Date, the Borrower under each ARD Loan
is required to enter into a lockbox agreement whereby all revenue from the
related Mortgaged Property will be deposited directly into a designated account
(the "Lockbox Account") controlled by the master servicer.
FULLY AMORTIZING LOANS. Five Mortgage Loans, representing 1.9% of the
Initial Pool Balance, are Fully Amortizing Loans.
A "Fully Amortizing Loan" is generally characterized by:
- substantially equal Scheduled P&I Payments throughout the term of the
Mortgage Loan, and
- an amortization schedule that is approximately equal to the actual term of
the Mortgage Loan.
AMORTIZATION OF PRINCIPAL. The table below shows the indicated information
regarding the amortization schedules and terms to maturity or, in the case of
the ARD Loans, to their respective Anticipated Repayment Dates, for the Mortgage
Loans, or the specified sub-groups of the Mortgage Loans, as of the Cut-off
Date.
S-49
<PAGE>
<TABLE>
<CAPTION>
FULLY
ARD AMORTIZING
BALLOON LOANS LOANS LOANS ALL LOANS
------------- --------- -------------- ---------
<S> <C> <C> <C> <C>
Original Term to Maturity or
Anticipated Repayment Date (mos.)
Maximum................................ 240 120 241 241
Minimum................................ 60 60 238 60
Weighted Average....................... 112 110 240 114
Remaining Term to Maturity or
Anticipated Repayment Date (mos.)
Maximum................................ 237 117 238 238
Minimum................................ 48 56 236 48
Weighted Average....................... 106 105 237 108
Original Amortization Term (mos.)
Maximum................................ 360 360 241 360
Minimum................................ 154 300 238 154
Weighted Average....................... 345 347 240 344
Remaining Amortization Term (mos.)
Maximum................................ 358 357 238 358
Minimum................................ 150 300 236 150
Weighted Average....................... 338 343 237 339
</TABLE>
We calculated the original and remaining amortization terms shown in the
foregoing table without reference to full-term interest-only loans.
S-50
<PAGE>
Certain Mortgage Loans provide for a recast of the amortization schedule and
an adjustment of the Scheduled P&I Payments thereon upon application of
specified amounts of condemnation proceeds or insurance proceeds to pay the
unpaid principal balance of the Mortgage Loan.
PREPAYMENT PROVISIONS. As of their respective dates of origination, all of
the Mortgage Loans prohibited voluntary prepayments for some specified period (a
"Lockout Period"). In some cases, that Lockout Period is followed by one or both
of the following:
- a period (a "Defeasance Period") during which voluntary prepayments are
prohibited but the related Mortgaged Property may be released through
defeasance;
- a period (a "Prepayment Consideration Period") during which any voluntary
principal prepayment must be accompanied by a form of Prepayment
Consideration, and/or
- a period (an "Open Period") during which voluntary principal prepayments
may be made without any Prepayment Consideration.
The prepayment terms of each of the Mortgage Loans are more particularly
described in Annex A-1 to this prospectus supplement.
LOCKOUT PERIODS. As of the Cut-off Date, a Lockout Period was in effect for
all of the Mortgage Loans and--
- the maximum remaining combined Lockout Period and Defeasance Period as of
the Cut-off Date is 238 months;
- the minimum remaining combined Lockout Period and Defeasance Period as of
the Cut-off Date is 24 months; and
- the weighted average remaining combined Lockout Period and Defeasance
Period as of the Cut-off Date is 84 months.
PREPAYMENT CONSIDERATION. All the Mortgage Loans provide for a Prepayment
Consideration Period for some portion of the related loan term. The prepayment
consideration may be in the form of a Prepayment Premium or a Yield Maintenance
Charge. "Prepayment Premiums" are calculated as a percentage, which may decline
over time, of the principal amount prepaid. "Yield Maintenance Charges" are
calculated on the basis of a yield maintenance formula, subject, in some cases,
to a minimum equal to a specified percentage of the principal amount prepaid.
Prepayment Premiums and/or Yield Maintenance Charges actually collected on the
Mortgage Loans will be distributed to the persons and in the amounts and
priorities described under "Description of the Offered
Certificates--Distributions--Distributions of Prepayment Premiums and Yield
Maintenance Charges" in this prospectus supplement. We make no representation or
warranty as to the enforceability of the provision of any Mortgage Loan
requiring the payment of a Prepayment Premium or Yield Maintenance Charge or as
to the collectability of any Prepayment Premium or Yield Maintenance Charge. See
"Risk Factors--Risks Related to the Mortgage Loans--Limitations on
Enforceability and Collectability of Prepayment Premiums and Yield Maintenance
Charges" in this prospectus supplement and "Certain Legal Aspects of Mortgage
Loans--Enforceability of Prepayment and Late Payment Fees" in the accompanying
prospectus.
OPEN PERIODS. Where a Mortgage Loan provides for an Open Period, the Open
Period generally begins no more than six months prior to stated maturity (or, in
the case of an ARD Loan, prior to the related Anticipated Repayment Date). The
weighted average Open Period is 2.5 months.
DEFEASANCE. One hundred forty Mortgage Loans, representing 69.1% of the
Initial Pool Balance, are Defeasance Loans. A "Defeasance Loan" is a Mortgage
Loan that, during specified periods and subject to specified conditions, permits
the related Borrower(s) to pledge to the holder of the Mortgage Loan the
S-51
<PAGE>
requisite amount of direct, non-callable United States government securities
(the "Defeasance Collateral") and thereby obtain a release of the related
Mortgaged Property or, in the case of a Mortgage Loan or group of
cross-collateralized Mortgage Loans secured by multiple Mortgaged Properties,
one or more of the related Mortgaged Properties. In general, the Defeasance
Collateral to be delivered in connection with the defeasance of any Defeasance
Loan must provide for a series of payments that--
- will be made prior, but as close as possible, to all successive Due Dates
through and including the scheduled maturity date for the Mortgage Loan,
and
- will, in the case of each of those Due Dates, be in an aggregate amount
equal to or greater than the Scheduled P&I Payment due on that date, with
any excess to be returned to the related Borrower.
For purposes of the foregoing, ARD Loans are assumed to mature on their
respective Anticipated Repayment Dates.
If less than all of the Mortgaged Properties securing any Mortgage Loan or
group of cross-collateralized Mortgage Loans are to be released in connection
with a partial defeasance, the amount of the Defeasance Collateral will be
calculated based on the allocated loan amount for the Mortgaged Property or
Properties to be released and the portion of the Scheduled P&I Payments
attributable to that allocated loan amount.
In connection with any defeasance, the related Borrower is required to
deliver a security agreement granting the trust a first priority security
interest in the Defeasance Collateral, together with an opinion of counsel
confirming the first priority status of that security interest.
In no event is defeasance of any Defeasance Loan permitted prior to the
second anniversary of the date of initial issuance of the series 2000-C3
certificates.
DUE-ON-SALE AND DUE-ON-ENCUMBRANCE PROVISIONS. All the Mortgage Loans
contain both a due-on-sale clause and a due-on-encumbrance clause. In general,
these clauses either permit the holder of the related Mortgage to accelerate the
maturity of the Mortgage Loan if the Borrower sells or otherwise transfers or
encumbers the related Mortgaged Property or prohibit the Borrower from doing so
without the consent of the holder of the related Mortgage. See "--Additional
Mortgage Loan Information--Other Financing" in this prospectus supplement. Some
of the Mortgage Loans, however, permit one or more of the following types of
transfer:
- a transfer of the related Mortgaged Property if specified conditions are
satisfied or if the transfer is to a transferee reasonably acceptable to
the lender or a transferee that satisfies specified criteria;
- a transfer of the related Mortgaged Property to a person that is related
to the Borrower; or
- a transfer of non-controlling beneficial interests in the Borrower.
See "Certain Legal Aspects of Mortgage Loans--Due-on-Sale Clauses in
Mortgage Loans" and "--Secondary Financing; Due-on-Encumbrance Provisions" in
the accompanying prospectus.
CROSS-COLLATERALIZED MORTGAGE LOANS. The mortgage pool includes 19 Mortgage
Loans that are, either individually or through cross-collateralization with
other of those Mortgage Loans, secured by more than one Mortgaged Property. For
purposes of this prospectus supplement, all of those Mortgage Loans will
constitute "Cross-Collateralized Mortgage Loans". Some of the
Cross-Collateralized Mortgage Loans or particular groups of them provide for a
full or partial termination of the applicable cross-collateralization and/or a
release of one or more of the related Mortgaged Properties from the related
mortgage lien(s), upon the satisfaction of one or more of the following
conditions:
- the pay down of the Mortgage Loan in an amount equal to a specified
percentage, generally between 100% and 125%, of the portion of the
aggregate loan amount allocated to the Mortgaged Property or Mortgaged
Properties to be released;
S-52
<PAGE>
- the satisfaction of property performance tests, such as an occupancy test,
for the remaining Mortgaged Properties; and/or
- the satisfaction of debt service coverage and loan-to-value tests for the
remaining Mortgaged Properties.
The master servicer or the special servicer, as the case may be, will
determine whether to enforce the cross-default and cross-collateralization
rights upon a default with respect to any of the Cross-Collateralized Mortgage
Loans. The series 2000-C3 certificateholders will not have any right to
participate in or control that determination.
RELATED BORROWERS. Some groups of borrowers under the Mortgage Loans are
under common control. The largest group of affiliated Borrowers are the obligors
under the Mortgage Loans identified on Annex A-1 as being secured by the
Mortgaged Properties known as the Annapolis Mall, the Downtown Plaza/Eastland
Shopping Center, and the Eagle Rock property, respectively. These Mortgage Loans
represent 18.3% of the Initial Pool Balance.
NONRECOURSE NATURE OF MORTGAGE LOANS. You should consider each Mortgage
Loan to be a nonrecourse obligation of the related Borrower. Accordingly, in the
event of a payment default, the recourse of the trust will be limited to the
related Mortgaged Property or Properties for satisfaction of the Borrower's
obligations. In those cases where the related Mortgage Loan documents permit
recourse to a Borrower or guarantor, we have not undertaken an evaluation of the
financial condition of the Borrower or guarantor. None of the Mortgage Loans is
insured or guaranteed by any governmental entity or by any private insurer.
CREDIT LEASE LOANS
Seven Mortgage Loans, representing 2.4% of the Initial Pool Balance, are
Credit Lease Loans. A "Credit Lease Loan" is a Mortgage Loan secured by a
Mortgaged Property that is subject to a net lease (a "Credit Lease") with a
tenant (a "Credit Tenant") that has the characteristics described in the next
sentence and occupies substantially all of such property. Each Credit Tenant,
its parent or an affiliate that guarantees its lease obligations possesses a
public senior unsecured long-term debt or similar rating of at least "A-", or
the equivalent, by a nationally recognized statistical rating organization. Such
ratings range from "A-" to "AAA", or the equivalents.
Each Credit Lease has a primary lease term that expires on or after the
scheduled final maturity date of the related Credit Lease Loan. The Credit Lease
Loans, exclusive of any Balloon Payment thereunder, are scheduled to be fully
repaid from monthly rental payments made over the primary term of the related
Credit Lease. In connection with each Credit Lease Loan that provides for a
Balloon Payment, the trust will have the benefit of a residual value insurance
policy that insures the payment of the Balloon Payment to the extent that the
related Mortgaged Property cannot be sold for that amount at the stated maturity
date because of changes in market conditions. Some of the Credit Leases give the
Credit Tenant the right to extend the term of the Credit Lease by one or more
renewal periods after the end of the primary lease term.
The table below shows, for each Credit Tenant or related guarantor of the
tenant's obligations under the related Credit Lease, the number and aggregate
Cut-off Date Balance of the related Credit Lease Loan or Loans, the rating of
the Credit Tenant, its parent or any guarantor of the tenant's obligations under
the related Credit Lease and the Credit Lease type.
S-53
<PAGE>
CREDIT TENANT LEASE LOANS
<TABLE>
<CAPTION>
NUMBER CUT-OFF DATE LEASE CREDIT RATING CREDIT RATING
TENANT/GUARANTOR OF LOANS BALANCE TYPE (MOODY'S) (S&P)
- ---------------- -------- ------------ --------- ------------- -------------
<S> <C> <C> <C> <C> <C>
Stop 'n' Shop/Koninklijke Ahold NV
guaranty.......................... 1 $14,255,134 NNN A3 A-
CVS Corporation..................... 4 8,483,784 NN A3 A
BellSouth Telecommunications........ 1 5,929,329 Bond Aa2 AAA
Walgreens........................... 1 3,216,055 NN Aa3 A+
-- -----------
Total......................... 7 $31,884,302
</TABLE>
For the purposes of the foregoing table--
- "Bond" means bond-type lease; "NNN" means triple net lease; and "NN" means
double net lease.
- Unless otherwise indicated, the specified ratings are, in each case, the
highest rating assigned to long-term obligations of the applicable tenant
or guarantor, as applicable, by Moody's and Standard & Poor's Ratings
Services, a Division of the McGraw-Hill Companies, Inc., respectively. Any
of the specified ratings may be downgraded or withdrawn at any time, and
there can be no assurance that the assigning rating agency is not
contemplating that action currently.
- The Standard & Poor's rating for Walgreens is an issuer long-term rating.
Each Credit Lease generally provides that the related Credit Tenant is
responsible for all real property taxes and assessments levied or assessed
against the related Mortgaged Property and, as discussed below in the case of
Triple Net Leases, for all charges for utility services, insurance and other
operating expenses incurred in connection with the operation of the related
Mortgaged Property.
Generally, each Credit Lease Loan provides that if the Credit Tenant
defaults beyond applicable notice and grace periods in the performance of any
covenant or agreement in the related Credit Lease, then the holder of the
related Mortgage may require that the related Borrower either:
- terminate that Credit Lease, or
- refrain from the exercise of any of its rights thereunder.
A default of this type will constitute a default under the related Credit Lease
Loan, although in some cases, the related Borrower may possess cure rights.
In addition, most of the Credit Leases permit the Credit Tenant, at its own
expense, and generally with the consent of the related Borrower, to make
alterations or improvements on the related Mortgaged Property. Those actions, if
undertaken by the tenant, will not affect the tenant's obligation under the
Credit Lease.
Lease termination rights and rent abatement rights, if any, provided to
Credit Tenants in the Credit Leases may be divided into three categories:
- termination and abatement rights directly arising from specified casualty
occurrences or condemnations ("Casualty or Condemnation Rights");
- termination and abatement rights arising from a Borrower's default
relating to its obligations under a Credit Lease to perform required
maintenance, repairs or replacements with respect to the related Mortgaged
Property ("Maintenance Rights"); and
- termination and abatement rights arising from a Borrower's default in the
performance of various other obligations under the Credit Lease
("Additional Rights"), including--
S-54
<PAGE>
1. remediating environmental conditions not caused by the Credit Tenant,
2. enforcement of restrictive covenants affecting other property owned
by the Borrower in the area of the related Mortgaged Property, and
3. complying with laws affecting the related Mortgaged Property or
common areas related to that Mortgaged Property.
Some Credit Leases ("Bond-Type Leases") do not provide for Casualty or
Condemnation Rights, Maintenance Rights or Additional Rights, and the Credit
Tenants thereunder are required, at their expense, to maintain their related
Mortgaged Property in good order and repair. However, Credit Tenants under
Bond-Type Leases may have the right to effectively terminate their Credit Leases
by acquiring the related Mortgaged Property. Other Credit Leases provide for
Casualty or Condemnation Rights and may provide for Additional Rights ("Triple
Net Leases"). The Credit Tenants under Triple Net Leases are required, at their
expense, to maintain the related Mortgaged Properties, including the roof and
structure, in good order and repair. Other Credit Leases provide for Casualty or
Condemnation Rights and Maintenance Rights and may provide for Additional Rights
("Double Net Leases"). If the Borrower defaults in the performance of specified
obligations under a Triple Net Lease or a Double Net Lease and the Credit Tenant
exercises its Additional Rights or Maintenance Rights, there could be a
disruption in the stream of monthly rental payments available to pay principal
and interest to the Credit Lease Loans. Generally, Additional Rights and
Maintenance Rights are mitigated by repair and maintenance reserves, debt
service coverage ratios in excess of 1.0x and, prior to the disbursement of the
subject Mortgage Loan, receipt of tenant estoppel certificates confirming the
non-existence of landlord default.
At the end of the term of the Credit Leases, Credit Tenants are generally
obligated to surrender the related Mortgaged Properties in good order and in the
original condition received by the Credit Tenant, except for ordinary wear and
tear and repairs required or permitted to be performed by the Borrower.
In general, each Credit Tenant is obligated under its Credit Lease to make
all monthly rental payments directly to the owner of the related Credit Lease
Loan.
In connection with each Credit Lease that provides for Casualty or
Condemnation Rights, the trust will have the benefit of a noncancelable lease
enhancement policy. A "lease enhancement policy" is an insurance policy that
provides, subject to customary exclusions, that in the event of a permitted
termination by a Credit Tenant of its Credit Lease as a result of a casualty or
condemnation, the insurer will pay to the master servicer on behalf of the
trustee the "loss of rents", which is a lump sum payment of all outstanding
principal plus, subject to the limitation below, accrued interest on the Credit
Lease Loan. The insurer is not required to pay interest for a period greater
than 75 days past the date of the exercise of a Casualty or Condemnation Right.
The "Enhancement Insurer" is Chubb Custom Insurance Company which, as of the
Cut-off Date, had a financial strength rating of "AAA" from Standard & Poor's.
If the Credit Lease permits the Credit Tenant to abate all or a portion of the
rent in the event of a partial condemnation, the "loss of rents" will be an
amount equal to the portion of any monthly rental payments not made by that
Credit Tenant for the period from the date the abatement commences until the
earlier of the date the abatement ceases or the expiration date of the initial
term of the Credit Lease. The insurer is not required to pay amounts due under
any Credit Lease Loan other than principal and, subject to the limitation above,
accrued interest. Accordingly, it is not required to pay any Prepayment Premium
or Yield Maintenance Charge due thereunder or any amounts the Borrower is
obligated to pay thereunder to reimburse the master servicer or the trustee for
outstanding servicing advances.
Each lease enhancement policy contains some exclusions from coverage,
including loss arising from damage or destruction directly or indirectly caused
by war, insurrection, rebellion, revolution, usurped power, pollutants or
radioactive matter, or from a taking, other than by condemnation.
The Mortgage Loans which are Credit Lease Loans are indicated on Annex A-1
to this prospectus supplement by the designation "CTL" in the property type
column.
S-55
<PAGE>
ASSESSMENTS OF PROPERTY CONDITION
PROPERTY INSPECTIONS. All of the Mortgaged Properties were inspected in
connection with the origination or acquisition of the related Mortgaged Loans to
assess their general condition. No inspection revealed any patent structural
deficiency or any deferred maintenance considered by us to be material and
adverse to the interests of the holders of the offered certificates and for
which adequate reserves have not been established.
APPRAISALS. The Mortgaged Properties securing all the Mortgage Loans were
appraised by a state certified appraiser or an appraiser belonging to the
Appraisal Institute, and the appraisals were conducted in accordance with the
Uniform Standards of Professional Appraisal Practices. In general, the appraisal
for each Mortgaged Property or a separate letter contains a statement by the
appraiser stating that the guidelines in Title XI of the Financial Institutions
Reform, Recovery and Enforcement Act of 1989 were followed in preparing the
appraisal. None of the underwriters, the related originator or us has
independently verified the accuracy of that statement. The primary purpose of
each of those appraisals was to provide an opinion of the fair market value of
the related Mortgaged Property. There can be no assurance that another appraiser
would have arrived at the same opinion of value. The resulting "Appraised
Values" are shown on Annex A-1 to this prospectus supplement.
ENVIRONMENTAL ASSESSMENTS. A "Phase I" environmental site assessment was
performed with respect to each of the Mortgaged Properties in connection with
the origination of the related Mortgage Loan. In some cases, additional
environmental testing, as recommended by that "Phase I" assessment, was
performed. In each case where environmental assessments recommended remediation,
the related originator determined that the necessary remediation had been
undertaken in a satisfactory manner, was being undertaken in a satisfactory
manner or would be adequately addressed post-closing. In some instances, the
originator required that reserves be established to cover the estimated cost of
remediation.
ENGINEERING ASSESSMENTS. In connection with the origination of each
Mortgage Loan, other than the Credit Lease Loans that are secured by Mortgaged
Properties subject to Triple-Net Leases, a licensed engineer inspected the
related Mortgaged Property to assess the structure, exterior walls, roofing,
interior structure and mechanical and electrical systems. The resulting reports
indicated deferred maintenance items and/or recommended capital improvements
with respect to some of the Mortgaged Properties. In cases where the cost of
repair was deemed material, the related Borrowers were generally required to
deposit with the lender an amount equal to between 100% and 125% of the licensed
engineer's estimated cost of the recommended repairs, corrections or
replacements to assure their completion.
EARTHQUAKE ANALYSES. A seismic consultant performed an analysis on each of
the Mortgaged Properties located in the State of California and "Seismic Zones 3
or 4". This was done in order to evaluate the structural and seismic condition
of the property and to assess, based primarily on statistical information, the
maximum probable or bounded loss for the property in the case of an earthquake.
With respect to the other Mortgaged Properties located in California, the
related seismic analysis reports concluded that in the event of an earthquake,
three of those Mortgaged Properties, representing security for 9.0% of the
Initial Pool Balance, are likely to suffer a maximum probable loss in excess of
20% of the amount of the estimated replacement cost of the improvements.
Earthquake insurance is not required to be maintained by a Borrower, except in
the case of Mortgaged Properties located in the state of California or in
"Seismic Zones 3 or 4" where a seismic assessment revealed a maximum probable or
bounded loss in excess of 20% of the amount of the estimated replacement cost of
the improvements. In some cases where earthquake insurance was obtained with
respect to a Mortgaged Property, that Mortgaged Property may be covered under a
blanket policy which also covers other Mortgaged Properties and/or other
properties not securing the Mortgage Loans. As a result of aggregate and per
occurrence limits under a blanket policy, losses at other properties covered
thereby may reduce the amount of insurance coverage with respect to a Mortgaged
Property covered by that policy.
S-56
<PAGE>
ADDITIONAL MORTGAGE LOAN INFORMATION
DELINQUENCIES. No Mortgage Loan will be as of the Cut-off Date, or has been
at any time during the 12-month period preceding the Cut-off Date, 30 days or
more delinquent in respect of any Scheduled P&I Payment.
TENANTS. All of the Mortgaged Properties securing the Credit Lease Loans
are leased to a single tenant. Six other Mortgaged Properties, which together
represent security for 2.7% of the Initial Pool Balance, are also leased to a
single tenant. See Annex A-1 to this prospectus supplement.
OTHER FINANCING. While all of the Mortgage Loans either--
- prohibit the related Borrower from encumbering the Mortgaged Property with
additional secured debt, or
- require the consent of the holder of the first lien prior to so
encumbering that property,
a violation of that prohibition may not become evident until the related
Mortgage Loan otherwise defaults. See "Certain Legal Aspects of Mortgage
Loans--Secondary Financing; Due-On-Encumbrance Provisions" in the accompanying
prospectus. As discussed in "--Significant Mortgage Loans" below, four of the
Mortgage Loans, representing 33.1% of the Initial Pool Balance, are each secured
by a real property that secures another mortgage loan that is not an asset of
the trust, which other loan was originated at the same time as the related
mortgage loan that is an asset of the trust. Furthermore, certain of the
Mortgage Loans permit, and certain Borrowers have incurred, additional
indebtedness for operating costs or similar purposes.
We have not been able to confirm the existence of any other debt of the
respective Borrowers.
Owners of Borrowers are generally prohibited from incurring indebtedness
that is secured by their ownership interests in such Borrowers. With respect to
two Mortgage Loans, representing 1.4% of the Initial Pool Balance, the owners of
the related Borrower were known to have incurred indebtedness of that type as of
the origination date of the related Mortgage Loan.
ZONING AND BUILDING CODE COMPLIANCE. The related originator examined
whether the use and operation of the respective Mortgaged Properties were in
material compliance with zoning, land-use, building, fire and health ordinances,
rules, regulations and orders applicable to the Mortgaged Properties at the time
of origination. The originator may have considered legal opinions,
certifications from government officials, representations by the related
Borrower or property condition assessments undertaken by independent licensed
engineers in assessing compliance. We are not aware of any material existing
violations with respect to the Mortgaged Properties.
In some cases, the use, operation or structure of a Mortgaged Property
constitutes a permitted nonconforming use or structure. In those cases, the
improvements on the Mortgaged Property may not be rebuilt to their current state
in the event that those improvements are materially damaged or destroyed. Where
a Mortgaged Property constitutes a permitted nonconforming use or structure and
the improvements thereon may not be rebuilt in the event of a major casualty,
the related originator--
- determined that any major casualty that would prevent rebuilding has a
sufficiently remote likelihood of occurring;
- determined that casualty insurance proceeds would be available in an
amount sufficient to pay off the related Mortgage Loan in full;
- determined that the Mortgaged Property, if permitted to be repaired or
restored in conformity with current law, would constitute adequate
security for the related Mortgage Loan; and/or
- required a corresponding endorsement to the title insurance policy.
S-57
<PAGE>
There is no assurance, however, that the conclusions of the originator in
this regard are correct.
HAZARD, LIABILITY AND OTHER INSURANCE. The related Mortgage generally
requires the related Borrower or a related party to maintain the following
insurance coverage with respect to each Mortgaged Property:
- Hazard insurance in an amount that generally is, subject to a customary
deductible, at least equal to the lesser of the outstanding principal
balance of the related Mortgaged Loan and 100% of the full insurable
replacement cost of the improvements located on the Mortgaged Property,
except where there is no replacement cost, in which case the insurance
will be in an amount equal to the outstanding principal balance. The
standard form of hazard insurance policy normally covers physical damage
to, or destruction of, the improvements on a Mortgaged Property by fire,
lightning, explosion, smoke, windstorm and hail, riot or strike and civil
commotion, subject to the conditions and exclusions set forth in each
policy. However, certain Credit Lease Loans may permit the related Credit
Tenant to "self-insure".
- If any portion of the Mortgaged Property was in an area identified in the
Federal Register by the Federal Emergency Management Agency as having
special flood hazards, flood insurance meeting the requirements of the
Federal Insurance Administration guidelines, if available, in an amount
that is not less than the least of--
1. the outstanding principal balance of the related Mortgage Loan;
2. the full insurable value of the Mortgaged Property;
3. the maximum amount of insurance available under the National Flood
Insurance Act of 1968, as amended; and
4. 100% of the replacement cost of the improvements located on the
related Mortgaged Property.
- Comprehensive general liability insurance against claims for personal and
bodily injury, death or property damage occurring on, in or about such
Mortgaged Property, in an amount customarily required by institutional
lenders.
- Business interruption or loss of rents insurance in an amount not less
than the projected rental income or revenue from such Mortgaged Property
for a period of at least six months.
In general, the Mortgaged Properties, including those located in California
and Seismic Zones 3 or 4, are not insured against earthquake risks. However,
earthquake insurance was required to be in place at the time of origination for
each Mortgage Loan secured by a Mortgaged Property located in California or in
Seismic Zones 3 or 4 if a seismic study established a maximum probable or
bounded loss from an earthquake to be greater than 20% of the amount of the
estimated replacement cost of the improvements. In certain such cases where
earthquake insurance was obtained with respect to a Mortgaged Property, that
Mortgaged Property may be covered under a blanket policy which also covers other
Mortgaged Properties and/or other properties not securing the Mortgage Loans. As
a result of aggregate and per occurrence limits under any such blanket policy,
losses at other properties covered by the policy may reduce the amount of
insurance coverage with respect to a Mortgaged Property covered thereby.
MORTGAGE POOL CHARACTERISTICS
A detailed presentation of certain characteristics of the Mortgage Loans and
Mortgaged Properties is shown, both on a loan-by-loan/property-by-property basis
and in tabular format, on Annex A-1, Annex A-2 and Annex A-3 to this prospectus
supplement. Unless otherwise indicated, the information is presented as of the
Cut-off Date. The statistics in the tables and schedules on Annex A-1,
Annex A-2 and Annex A-3 to this prospectus supplement were derived, in many
cases, from information and operating statements furnished by or on behalf of
the respective Borrowers. The information and the operating statements were
generally unaudited and have not been independently verified by us or the
underwriters.
S-58
<PAGE>
SIGNIFICANT MORTGAGE LOANS
THE CHERRY CREEK MORTGAGE LOAN. The "Cherry Creek Mortgage Loan" has a
Cut-off Date Balance of $148,497,918, representing 11.4% of the Initial Pool
Balance. The Cherry Creek Mortgage Loan, together with another loan (the "Cherry
Creek Companion Loan"), is secured by a first priority mortgage lien on the
leasehold interest of the related Borrower (the "Cherry Creek Borrower") in a
1,316,485 square foot regional mall and a power center known as Cherry Creek
Mall and Cherry Creek West, respectively (collectively, the "Cherry Creek
Property"), and located three miles from Denver, Colorado. The Cherry Creek
Mortgage Loan and the Cherry Creek Companion Loan are cross-defaulted. As of
May 11, 2000, the unpaid principal balance of the Cherry Creek Companion Loan
was $28,502,082. The Cherry Creek Companion Loan is not part of the trust.
The Cherry Creek Borrower is Taubman-Cherry Creek Limited Partnership, a
special purpose Colorado limited partnership which is indirectly controlled by
Taubman Centers, Inc. ("Taubman"). Taubman is a developer, owner and manager of
regional shopping centers in major markets throughout the United States. Taubman
owns interests in several shopping centers including Woodland Center in Grand
Rapids, Michigan, The Mall at Short Hills in Short Hills, New Jersey, and
Beverly Center in Los Angeles, California. Through its affiliate, Taubman
Company LP, Taubman manages over 33.7 million square feet of retail space in 12
states and Washington, D.C. Taubman is a publicly traded real estate investment
trust, and its shares are listed on the New York Stock Exchange under the symbol
"TCO." The Cherry Creek Companion Loan has received an investment grade shadow
rating from Fitch.
Each of the Cherry Creek Mortgage Loan and the Cherry Creek Companion Loan
is an ARD Loan with an Anticipated Repayment Date of August, 2006 and a maturity
date of August 11, 2029. Each of the Cherry Creek Mortgage Loan and the Cherry
Creek Companion Loan will bear interest based on the actual number of days
elapsed each month in a year assumed to consist of 360 days. Until the related
Anticipated Repayment Date, the Cherry Creek Mortgage Loan will accrue interest
at a Mortgage Rate of 7.68% per annum. From and after the related Anticipated
Repayment Date, the Cherry Creek Mortgage Loan will accrue interest at a Revised
Rate equal to the greater of--
- 9.68% per annum, and
- the sum of a specified U.S. Treasury rate plus 2%.
On the eleventh day of each month, continuing through and including August,
2004, the Cherry Creek Borrower is required to pay interest only accrued on the
principal balance of the Cherry Creek Mortgage Loan at 7.68% per annum and the
respective components of the principal balance of the Cherry Creek Companion
Loan at 7.68% per annum. On the eleventh day of each month, commencing in
September, 2004, and continuing through and including the related maturity date,
the Cherry Creek Borrower will be required to make a constant monthly debt
service payment on the Cherry Creek Mortgage Loan and the Cherry Creek Companion
Loan, equal to $1,328,808. That amount will be applied:
- FIRST, to pay interest on the principal balance of the Cherry Creek
Mortgage Loan at 7.68% per annum;
- SECOND, to pay principal on the Cherry Creek Mortgage Loan in accordance
with the amortization schedule described below;
- THIRD, to pay interest on the respective components of the principal
balance of the Cherry Creek Companion Loan at 7.68% per annum;
- FOURTH, to pay principal on the Cherry Creek Mortgage Loan, until the
principal balance of the Cherry Creek Mortgage Loan is reduced to zero;
and
- FIFTH, to pay principal on the Cherry Creek Companion Loan, until the
principal balance of the Cherry Creek Companion Loan is reduced to zero.
S-59
<PAGE>
The amounts applied pursuant to clause SECOND above will be applied to pay
principal on the Cherry Creek Mortgage Loan in accordance with an amortization
schedule that would have amortized the Cherry Creek Mortgage Loan and the Cherry
Creek Companion Loan over a period of 25 years following the end of the
interest-only period based on an annual interest rate of 7.68% per annum.
In the event of a partial prepayment of the Cherry Creek Mortgage Loan due
to the receipt of insurance proceeds or a condemnation award in connection with
a casualty or a condemnation, the monthly debt service payment will be recast in
order to fully amortize the Cherry Creek Mortgage Loan and the Cherry Creek
Companion Loan over their remaining amortization term.
From and after the related Anticipated Repayment Date, the Cherry Creek
Borrower will be required to apply certain excess cash flow from the Cherry
Creek Property toward additional amortization of the Cherry Creek Mortgage Loan.
In no event will any payments of principal be made on the Cherry Creek Companion
Loan until the principal of the Cherry Creek Mortgage Loan is paid in full.
During an event of default under the Cherry Creek Mortgage Loan that results in
it being accelerated, all proceeds will be applied to the payment of the entire
principal balance of the Cherry Creek Mortgage Loan, together with interest
thereon at 7.68% per annum, prior to any payments being made on the Cherry Creek
Companion Loan.
The payment of any Additional Interest accrued on the Cherry Creek Mortgage
Loan will be deferred until the principal balances of both the Cherry Creek
Mortgage Loan and the Cherry Creek Companion Loan are repaid in full. To the
extent permitted by law, that Additional Interest will compound at the related
Revised Rate. All Additional Interest on the Cherry Creek Mortgage Loan must be
paid in full before any payments of Additional Interest are made with respect to
the Cherry Creek Companion Loan.
Provided no event of default exists under the Cherry Creek Mortgage Loan or
the Cherry Creek Companion Loan, the Cherry Creek Borrower may voluntarily
prepay the Cherry Creek Mortgage Loan and the Cherry Creek Companion Loan in
whole only at any time after May 2002, provided that the Cherry Creek Borrower
also pays a Yield Maintenance Charge in connection with any such voluntary
prepayment up until three months prior to the related Anticipated Repayment
Date. The Cherry Creek Borrower may not prepay the Cherry Creek Companion Loan
while any portion of the unpaid principal balance of the Cherry Creek Mortgage
Loan is outstanding.
The Co-Lender and Servicing Agreement. The master servicer and special
servicer will service and administer both the Cherry Creek Mortgage Loan and the
Cherry Creek Companion Loan pursuant to the pooling and servicing agreement for
so long as the Cherry Creek Mortgage Loan is part of the trust. However, if the
Cherry Creek Mortgage Loan is ever purchased out of the trust, then both of
those loans will be serviced and administered in accordance with a separate
co-lender and servicing agreement. In the event that the Cherry Creek Mortgage
Loan becomes a specially serviced and, further, a monthly payment on the Cherry
Creek Mortgage Loan or the Cherry Creek Companion Loan is at least 60 days
delinquent, the holder of the Cherry Creek Companion Loan will be entitled to
purchase the Cherry Creek Mortgage Loan from the trust at a price generally
equal to the unpaid principal balance of the Cherry Creek Mortgage Loan,
together with all unpaid interest thereon at the related Mortgage Rate and any
outstanding servicing expenses for which the Cherry Creek Borrower is
responsible. Further, if the principal amount of the Cherry Creek Companion
Loan, less any existing related Appraisal Reduction Amount, is at least equal to
50% of the original principal amount of that loan, the holder of the Cherry
Creek Companion Loan will be entitled to advise and direct the special servicer
with respect to certain specified actions generally involving foreclosure or
modification of the Cherry Creek Mortgage Loan and the Cherry Creek Companion
Loan. However, no advice or direction may require or cause the special servicer
to violate any provision of the pooling and servicing agreement, including the
special servicer's obligation to act in accordance with the servicing standard
set forth therein. See "Servicing of the Mortgage Loans--The Controlling Class
Representatives" in this prospectus supplement.
S-60
<PAGE>
The Cherry Creek Property. The Cherry Creek Property is made up of a
two-level regional mall, as well as a power center and a Safeway supermarket,
and is located within three miles of downtown Denver, Colorado. The mall's
anchors are Foley's, Saks Fifth Avenue, Lord & Taylor and Neiman-Marcus, which
occupy 454,490 square feet or 34.5% of the total gross leasable area ("GLA").
In-line mall space totals 861,995 square feet or 65.5% of the GLA. The tenants
at the Cherry Creek Property include Eddie Bauer, Express and Restoration
Hardware. In-line mall sales, for the Cherry Creek Mall, for 1999 were reported
to be $450 per square foot. For 1999, in-line tenant occupancy costs as a
percentage of sales, based on an analysis of reported base rent and
reimbursements at the Cherry Creek Property, were 12.5%. As of December 31,
1999, based on square footage leased, in-line occupancy at the Cherry Creek
Property was 96.1% and overall occupancy was 97.5%.
The following tables provide the indicated information regarding tenants and
leases at the Cherry Creek Property.
GLA OVERVIEW OF THE CHERRY CREEK PROPERTY(1)
<TABLE>
<CAPTION>
ANCHOR LEASE
STORE SQUARE FEET AS % OF GLA EXPIRATION
- ----- ----------- ----------- -------------
<S> <C> <C> <C>
Anchors
Foley's (May)(2)..................................... 177,504 13.5% August-10
Lord & Taylor(3)..................................... 101,184 7.7 August-10
Saks Fifth Avenue(3)................................. 88,535 6.7 August-20
Neiman-Marcus(3)..................................... 87,267 6.6% August-25
--------- -----
TOTAL ANCHOR SPACE..................................... 454,490 34.5%
========= =====
TOTAL IN-LINE MALL SPACE(4)............................ 861,995 65.5%
--------- -----
TOTAL GLA(5)........................................... 1,316,485 100.0%
========= =====
</TABLE>
- ------------------------
(1) As of December 31, 1999 rent roll.
(2) Anchor sub-ground leases its pad and improvements.
(3) Anchor sub-ground leases its pad and owns its improvements.
(4) Includes in-line space for Cherry Creek West and Safeway.
(5) May not sum to total due to rounding.
S-61
<PAGE>
TEN LARGEST IN-LINE TENANTS AT THE CHERRY CREEK PROPERTY(1)
<TABLE>
<CAPTION>
LEASE
TENANT SQUARE FEET EXPIRATION DATE
- ------ ----------- ---------------
<S> <C> <C>
Safeway..................................................... 140,175 December-00
Bed, Bath & Beyond.......................................... 89,000 January-10
Eddie Bauer (Spiegel)....................................... 23,232 January-09
Rainforest Cafe............................................. 23,000 July-08
Express..................................................... 19,906 March-01
Mann Theatres............................................... 14,457 January-10
Abercrombie & Fitch......................................... 13,340 November-06
Restoration Hardware........................................ 12,928 January-11
Warner Brothers Studio...................................... 12,350 October-02
Pottery Barn................................................ 12,000 March-06
-------
TOTAL....................................................... 360,388
=======
</TABLE>
- ------------------------
(1) As of December 31, 1999 rent roll.
LEASE EXPIRATION SCHEDULE FOR IN-LINE TENANTS AT THE CHERRY CREEK
PROPERTY(1)(2)
<TABLE>
<CAPTION>
EXPIRING
IN LINE TOTAL %
YEAR SQ. FT. OF GLA(2) CUMULATIVE %
- ---- -------- --------- ------------
<S> <C> <C> <C>
2000........................................................ 209,259 25.21% 25.21%
2001........................................................ 75,531 9.10 34.31
2002........................................................ 35,620 4.29 38.60
2003........................................................ 31,247 3.76 42.36
2004........................................................ 20,165 2.43 44.79
2005........................................................ 57,944 6.98 51.77
2006........................................................ 55,471 6.68 58.45
2007 and beyond............................................. 344,748 41.54 100.00
------- ------ ------
TOTAL(3).................................................... 829,985 100.00%
======= ======
</TABLE>
- ------------------------
(1) As of December 31, 1999 rent roll.
(2) Excludes vacant space.
(3) May not sum to total due to rounding.
Property Management. The Cherry Creek Property is managed by The Taubman
Company Limited Partnership.
Appraised Value. The "Appraised Value", based on an appraisal dated
June 30, 1999 performed by a third party appraiser, is $311,800,000.
Cut-off Date Loan-to-Value Ratio. Based upon the related Appraised Value of
the Cherry Creek Property referred to above, the Cherry Creek Mortgage Loan has
a Cut-off Date Loan-to-Value Ratio of 47.6%, and the Cherry Creek Mortgage Loan,
together with the Cherry Creek Companion Loan, has a Cut-off Date Loan-to-Value
Ratio of 56.8%.
Cut-off Date Debt Service Coverage Ratio. The Cherry Creek Mortgage Loan
has a Cut-off Date Debt Service Coverage Ratio of 1.71x. The combined Cut-off
Date Debt Service Coverage Ratio for the Cherry Creek Mortgage Loan and the
Cherry Creek Companion Loan is 1.47x.
Lockbox. The Cherry Creek Borrower has established a segregated account
into which all rents, income, receivables, receipts, revenues, profits and other
consideration received by or paid to the account of the Cherry Creek Borrower
from any and all sources attributable to the Cherry Creek Property are
S-62
<PAGE>
required to be deposited. Except as discussed below, that account will be
controlled by the Cherry Creek Borrower. After the reduction of the combined
debt service coverage ratio of the Cherry Creek Mortgage Loan and the Cherry
Creek Companion Loan to below 1.30x for a twelve-month period, the occurrence of
an event of default under the Cherry Creek Mortgage Loan or the passage of the
related Anticipated Repayment Date, that account will be controlled by the
lender, until such time, in the event that the change in control of the lockbox
account was the result of a decline in the debt service coverage ratio, as the
debt service coverage ratio for the immediately preceding 12-month period equals
or exceeds 1.30x for 2 consecutive calendar quarters, in which event control of
such account will return to the Cherry Creek Borrower. The Cherry Creek Borrower
has a one-time only right to regain control of the lockbox account if the
transfer of control was due to an event of default under the Cherry Creek
Mortgage Loan which has been cured.
Reserves. If the combined debt service coverage ratio for the Cherry Creek
Mortgage Loan and the Cherry Creek Companion Loan falls below 1.30x or if the
Cherry Creek Mortgage Loan has experienced its Anticipated Repayment Date, the
Cherry Creek Borrower will be required to make ongoing reserve and escrow
payments as follows:
- monthly escrow payments for real estate taxes and insurance premiums,
- monthly payments for deposit into a capital improvement reserve fund,
- monthly deposits for tenant improvements and leasing commissions, and
- monthly deposits into a ground lease escrow fund.
Ground Leases Affecting the Cherry Creek Property. The Cherry Creek
Borrower holds two (2) leasehold interests in portions of the Cherry Creek
Property under--
- a ground lease with respect to the Cherry Creek Mall portion of the
Mortgaged Property (the "Cherry Creek Ground Lease"), and
- a ground lease with respect to the Cherry Creek West portion of the
Mortgaged Property (the "Cherry Creek West Ground Lease, and together with
the Cherry Creek Ground Lease, collectively, the "Cherry Creek Ground
Leases").
The lease term of each of the Cherry Creek Ground Leases commenced on
October 15, 1984 and expires on October 14, 2083. Pursuant to the ground leases,
the ground lessor must be given written notice of a default by the Cherry Creek
Borrower under the Cherry Creek Mortgage Loan prior to a foreclosure, or
transfer in lieu thereof. The ground lessor may within 120 days of that notice
elect to take over the Cherry Creek Borrower's position as ground lessee under
the ground leases subject to the Cherry Creek Mortgage Loan and the Cherry Creek
Companion Loan. This right of the ground lessor is assignable to third parties
and is subject to certain conditions, including rating agency approval. In the
event of a default due to failure of the Cherry Creek Borrower to make monetary
payments, the ground lessor's taking over the Cherry Creek Borrower's position
will not be subject to payments due more than 120 days prior to the ground
lessor's receipt of a notice of default. If the ground lessor has cured any
monetary defaults under the Cherry Creek Mortgage Loan which occurred less than
120 days prior to the ground lessor's receipt of the notice of default by the
end of the 120-day period in which the ground lessor may elect to take over the
Cherry Creek Borrower's position as ground lessee, and if within a reasonable
time after obtaining possession of the premises, the ground lessor has cured any
defaults under the Cherry Creek Mortgage Loan which cannot be cured except by a
party in possession, the lender must reinstate the mortgage and not accelerate
the Cherry Creek Mortgage Loan or the Cherry Creek Companion Loan. The ground
lessor is not required to cure any default which is personal to the Cherry Creek
Borrower and not capable of being cured by any other party. Any such election by
the ground lessor to take over the Cherry Creek Borrower's position will not
result in a merger of the fee and leasehold estates.
S-63
<PAGE>
THE ANNAPOLIS MALL MORTGAGE LOAN. The "Annapolis Mall Mortgage Loan" has a
Cut-off Date Balance of $122,873,597, representing 9.4% of the Initial Pool
Balance. The Annapolis Mall Mortgage Loan, together with another loan (the
"Annapolis Mall Companion Loan"), is secured by a first priority mortgage lien
on the fee simple interest of the holders of the membership interests (the
"Annapolis Mall Owners") in the related Borrower (the Annapolis Mall Owners,
together with such Borrower, the "Annapolis Mall Borrower") in some of the
anchored space and in all of the in-line space in a 1,116,630 square foot
regional mall, known as "Westfield Shoppingtown Annapolis" and located in
Annapolis, Maryland (the "Annapolis Mall Property"). The Annapolis Mall Mortgage
Loan and the Annapolis Mall Companion Loan are cross-defaulted. As of May 11,
2000, the unpaid principal balance of the Annapolis Mall Companion Loan was
$21,099,647. The Annapolis Mall Companion Loan is not part of the trust. The
Annapolis Mall Companion Loan has received an investment grade shadow rating
from Fitch.
The Annapolis Mall Borrower is Annapolis Shoppingtown LLC, a special purpose
Delaware limited liability company which is ultimately controlled by Westfield
America, Inc. ("Westfield"). Westfield is an owner of regional shopping centers
in major markets throughout the United States. Through its affiliates, Westfield
Management Company and Westfield Corporation, Inc., Westfield manages over
37.6 million square feet of retail space in the United States. Westfield is a
publicly traded real estate investment trust, and its shares are listed on the
New York Stock Exchange under the symbol "WEA."
Each of the Annapolis Mall Mortgage Loan and the Annapolis Mall Companion
Loan is an ARD Loan with an Anticipated Repayment Date of December 11, 2009 and
a maturity date of December 11, 2029. Each of the Annapolis Mall Mortgage Loan
and the Annapolis Mall Companion Loan will bear interest based on the actual
number of days elapsed each month in a year assumed to consist of 360 days. The
Annapolis Mall Mortgage Loan consists of a $113,746,744 component (the
"Annapolis Mall Mortgage Loan Component No. 1") and a $9,126,853 component (the
"Annapolis Mall Mortgage Loan Component No. 2"). Until the related Anticipated
Repayment Date, the Annapolis Mall Mortgage Loan Component No. 1 will accrue
interest at 8.177% per annum, and the Annapolis Mall Mortgage Loan Component
No. 2 will accrue interest at 9.177% per annum. The Mortgage Rate for the
Annapolis Mall Mortgage Loan is equal to the weighted average of those rates
from time to time. From and after the related Anticipated Repayment Date, both
components of the Annapolis Mall Mortgage Loan will accrue interest at a Revised
Rate equal to 10.177% per annum.
On the eleventh day of each month, continuing through and including the
related maturity date, the Annapolis Mall Borrower is required to make a
constant monthly debt service payment on the Annapolis Mall Mortgage Loan and
the Annapolis Mall Companion Loan equal to $1,077,278.12, following the making
of deposits into a tax and insurance escrow fund and paying any fees payable to
the related cash management agent. That amount will be applied:
- FIRST, to pay interest on the principal balance of the Annapolis Mall
Mortgage Loan at the related Mortgage Rate;
- SECOND, to pay principal on the Annapolis Mall Mortgage Loan in accordance
with the amortization schedule described below;
- THIRD, to pay interest on the respective components of the principal
balance of the Annapolis Mall Companion Loan at various rates, the
weighted average of which is currently 7.744% per annum;
- FOURTH, to pay principal on the Annapolis Mall Mortgage Loan, until the
principal balance of the Annapolis Mall Mortgage Loan is reduced to zero;
and
- FIFTH, to pay principal on the Annapolis Mall Companion Loan, until the
principal balance of the Annapolis Mall Companion Loan is reduced to zero.
The amounts applied pursuant to clause SECOND above will be applied to pay
principal on the Annapolis Mall Mortgage Loan in accordance with an amortization
schedule that would have amortized
S-64
<PAGE>
the Annapolis Mall Mortgage Loan and the Annapolis Mall Companion Loan over a
period of 30 years based on an annual interest rate of 8.177% per annum.
Payments of principal on the Annapolis Mall Mortgage Loan will be applied,
first, to Annapolis Mall Mortgage Loan Component No. 1 until its principal
balance is reduced to zero, and then to Annapolis Mall Mortgage Loan Component
No. 2.
In the event of a partial prepayment of the Annapolis Mall Mortgage Loan due
to the receipt of insurance proceeds or a condemnation award in connection with
a casualty or a condemnation or the receipt of proceeds resulting from a draw on
the letter of credit described in "--Additional Collateral" below, the monthly
debt service payment will be recast in order to fully amortize the Annapolis
Mall Mortgage Loan and the Annapolis Mall Companion Loan over their remaining
amortization term.
From and after the related Anticipated Repayment Date, the Annapolis Mall
Borrower must apply excess cash flow from the Annapolis Mall Property toward
additional amortization of the Annapolis Mall Mortgage Loan. In no event will
any payments of principal be made on the Annapolis Mall Companion Loan until the
principal of the Annapolis Mall Mortgage Loan is paid in full. During an event
of default under the Annapolis Mall Mortgage Loan that results in it being
accelerated, all proceeds will be applied to the payment of the entire principal
balance of the Annapolis Mall Mortgage Loan, together with interest thereon at
8.177% per annum, prior to any payments being made on the Annapolis Mall
Companion Loan.
The payment of any Additional Interest accrued on the Annapolis Mall
Mortgage Loan will be deferred until the principal balances of both the
Annapolis Mall Mortgage Loan and the Annapolis Mall Companion Loan are repaid in
full. To the extent permitted by law, that Additional Interest will compound at
the related Revised Rate. All Additional Interest on the Annapolis Mall Mortgage
Loan must be paid in full before any payments of Additional Interest are made
with respect to the Annapolis Mall Companion Loan.
Provided no event of default exists under the Annapolis Mall Mortgage Loan
or the Annapolis Mall Companion Loan, the Annapolis Mall Borrower may
voluntarily prepay the Annapolis Mall Mortgage Loan and the Annapolis Mall
Companion Loan, in whole only, at any time after December 9, 2002, provided that
until the third Due Date prior to the related Anticipated Repayment Date the
Annapolis Mall Borrower must also pay a Yield Maintenance Charge in connection
with that voluntary prepayment. The Annapolis Mall Borrower may not prepay the
Annapolis Mall Companion Loan while any portion of the unpaid principal balance
of the Annapolis Mall Mortgage Loan is outstanding.
The Annapolis Mall Borrower may defease in full only, and not in part, the
Annapolis Mall Mortgage Loan and the Annapolis Mall Companion Loan, on any Due
Date after December 9, 2002 and prior to the related Anticipated Repayment Date,
by pledging substitute collateral that consists solely of direct non-callable
and non-redeemable United States government securities that produce payments
which replicate the payment obligations of the Annapolis Mall Borrower under the
Annapolis Mall Mortgage Loan and the Annapolis Mall Companion Loan and pay each
in full on the related Anticipated Repayment Date.
The Co-Lender and Servicing Agreement. The master servicer and special
servicer will service and administer both the Annapolis Mall Mortgage Loan and
the Annapolis Mall Companion Loan pursuant to the pooling and servicing
agreement for so long as the Annapolis Mall Mortgage Loan is part of the trust.
However, if the Annapolis Mall Mortgage Loan is ever purchased out of the trust,
then both of those loans will be serviced and administered in accordance with a
separate co-lender and servicing agreement. In the event that the Annapolis Mall
Mortgage Loan becomes specially serviced and, further, a monthly payment on the
Annapolis Mall Mortgage Loan or the Annapolis Mall Companion Loan is at least
60 days delinquent, the holder of the Annapolis Mall Companion Loan will be
entitled to purchase the Annapolis Mall Mortgage Loan from the trust at a price
generally equal to the unpaid principal balance of the Annapolis Mall Mortgage
Loan, together with all unpaid interest thereon at the related Mortgage Rate and
any outstanding servicing expenses for which the Annapolis Mall Borrower is
responsible. Further, if
S-65
<PAGE>
the principal amount of the Annapolis Mall Companion Loan, less any existing
related Appraisal Reduction Amount, is at least equal to 50% of the original
principal amount of that loan, the holder of the Annapolis Mall Companion Loan
will be entitled to advise and direct the special servicer with respect to
certain specified actions generally involving foreclosure or modification of the
Annapolis Mall Mortgage Loan and the Annapolis Mall Companion Loan. However, no
advice or direction may require or cause the special servicer to violate any
provision of the pooling and servicing agreement, including the special
servicer's obligation to act in accordance with the servicing standard set forth
therein. See "Servicing of the Mortgage Loans--The Controlling Class
Representative" in this prospectus supplement.
The Annapolis Mall Property. The Annapolis Mall Property is an enclosed
single-level regional mall containing retail stores, restaurants and
entertainment centers located in Annapolis, Maryland. The mall's anchors are
Hecht's, Nordstrom, Montgomery Ward, Lord & Taylor and JC Penney, which occupy
692,148 square feet or 62.0% of the total gross leasable area ("GLA"). A 53,000
square foot multi-screen movie theater is under construction which will replace
the currently existing Crown Theater. In-line mall space totals 424,482 square
feet or 38.0% of the GLA, and includes retailers such as The Limited, Lerner New
York, The Gap, Express and Sam Goody/Musicland. In-line mall sales for 1999 were
reported to be $435 per square foot. For 1999, in-line tenant occupancy costs as
a percentage of sales, based on an analysis of reported base rent and
reimbursements at the Annapolis Mall Property, were 12.3%. As of February 1,
2000, based on square footage leased, in-line occupancy at the Annapolis Mall
Property was 97.2% and overall mall occupancy was 98.9%.
The following tables provide the indicated information regarding tenants and
leases at the Annapolis Mall Property.
GLA OVERVIEW OF THE ANNAPOLIS MALL PROPERTY(1)
<TABLE>
<CAPTION>
ANCHOR LEASE
STORE SQUARE FEET AS % OF GLA EXPIRATION
- ----- ----------- ----------- ------------
<S> <C> <C> <C>
Anchors
Hecht's (May)(2)..................................... 198,171 17.7% NAP
Nordstrom............................................ 153,000 13.7 March-19
Montgomery Ward...................................... 147,282 13.2 November-02
Lord & Taylor (May)(3)............................... 110,000 9.9 January-49
JC Penney(2)......................................... 83,695 7.5 NAP
--------- -----
TOTAL ANCHOR SPACE..................................... 692,148 62.0%
TOTAL IN-LINE MALL SPACE............................... 424,482 38.0%
--------- -----
TOTAL GLA(4)........................................... 1,116,630 100.0%
</TABLE>
- ------------------------
(1) As of February 1, 2000 rent roll.
(2) Not part of the collateral; anchor owns its pad and improvements.
(3) Anchor ground leases its pad and owns its improvements.
(4) May not sum to total due to rounding.
S-66
<PAGE>
TEN LARGEST IN-LINE TENANTS AT THE ANNAPOLIS MALL PROPERTY(1)
<TABLE>
<CAPTION>
LEASE
TENANT SQUARE FEET EXPIRATION DATE
- ------ ----------- ---------------
<S> <C> <C>
The Limited................................................. 15,765 January-10
Crown Theatres.............................................. 13,352 January-04
Lerner New York............................................. 13,312 January-09
The Gap..................................................... 12,793 January-07
Express..................................................... 11,687 January-07
Sam Goody/Musicland......................................... 10,353 January-03
Lane Bryant................................................. 9,696 January-09
Romano's Macaroni Grill..................................... 7,200 November-05
Victoria's Secret........................................... 7,189 January-07
Lechter's Kitchen Place..................................... 6,816 January-09
-------
TOTAL....................................................... 108,163
=======
</TABLE>
- ------------------------
(1) As of February 1, 2000 rent roll.
LEASE EXPIRATION SCHEDULE FOR
IN-LINE TENANTS AT THE ANNAPOLIS MALL PROPERTY(1)(2)
<TABLE>
<CAPTION>
EXPIRING
IN LINE TOTAL %
YEAR SQ. FT. OF GLA(2) CUMULATIVE %
- ---- -------- --------- ------------
<S> <C> <C> <C>
2000........................................................ 12,860 3.12% 3.12%
2001........................................................ 22,899 5.55 8.66
2002........................................................ 4,296 1.04 9.71
2003........................................................ 29,899 7.24 16.95
2004........................................................ 63,023 15.27 32.22
2005........................................................ 68,529 16.61 48.83
2006........................................................ 49,304 11.95 60.77
2007........................................................ 51,476 12.47 73.25
2008........................................................ 18,864 4.57 77.82
2009........................................................ 56,980 13.81 91.63
2010 and beyond............................................. 34,562 8.37 100.00%
------- ----- ------
TOTAL(3).................................................... 412,692 100.0%
======= =====
</TABLE>
- ------------------------
(1) As of February 1, 2000 rent roll.
(2) Excludes vacant space.
(3) May not sum to total due to rounding.
Property Management. The Annapolis Mall Property is managed by Westfield
Corporation, Inc. If certain events relating to a cash management event exists
at any time during the term of the Annapolis Mall Mortgage Loan, the Annapolis
Mall Borrower, at the option of the holder of the Annapolis Mall Mortgage Loan,
is required to hire a property management firm designated by the lender to
thereafter serve as a property management consultant for the Annapolis Mall
Property until each of the events is cured. The management consultant will be
responsible for overseeing, approving and fully participating in all actions and
decisions of the property manager at the Annapolis Mall Property, including the
incurring of any expenses, the retention of any broker, the negotiation and
execution of any leases or lease "term sheets," decisions as to tenants and
"tenant mix" and repairs, alterations and improvements. The
S-67
<PAGE>
Annapolis Mall Borrower is required to cause the property manager to cooperate
with the management consultant to enable the management consultant to perform
its responsibilities as described above.
Appraised Value. The "Appraised Value" of the Annapolis Mall Property,
based on an appraisal conducted in June, 1999 by a third party appraiser, is
$211,200,000.
Cut-off Date Loan-to-Value Ratio. Based upon the related Appraised Value of
the Annapolis Mall Property referred to above, the Annapolis Mall Mortgage Loan
has a Cut-off Date Loan-to-Value Ratio of 58.2%, and the Annapolis Mall Mortgage
Loan, together with the Annapolis Mall Companion Loan, has a Cut-off Date
Loan-to-Value Ratio of 68.2%.
Cut-off Date Debt Service Coverage Ratio. The Annapolis Mall Mortgage Loan
has a Cut-off Date Debt Service Coverage Ratio of 1.50x. The combined Cut-off
Date Debt Service Coverage Ratio for the Annapolis Mall Mortgage Loan and the
Annapolis Mall Companion Loan is 1.31x.
Lockbox. The Annapolis Mall Borrower has established a segregated account
controlled by the lender into which all rents, income, receivables, receipts,
revenues, profits and other consideration received by or paid to the account of
the Annapolis Mall Borrower from any and all sources attributable to the
Annapolis Mall Property are required to be deposited.
Reserves. If the debt service coverage ratio for the Annapolis Mall
Mortgage Loan and the Annapolis Mall Companion Loan falls below 1.25x or an
event of default occurs and is continuing, the Annapolis Mall Borrower will be
required to make ongoing reserve and escrow payments for tenant improvements,
leasing commissions, operating expenses and capital expenditures. If the
Annapolis Mall Borrower is required to make those payments due to a decline in
the debt service coverage ratio, the Annapolis Mall Borrower has a one time
opportunity to terminate the making of those payments by depositing cash or a
letter of credit with the holder of the Annapolis Mall Mortgage Loan in an
amount sufficient to raise the combined debt service coverage ratio of the
Annapolis Mall Mortgage Loan and the Annapolis Mall Companion Loan to at least
1.30x.
Construction Funds Proceeds. While the Annapolis Mall Mortgage Loan was
fully funded on its closing date, $15,000,000 (the "New Construction Proceeds")
was funded into a separate account controlled by the bank that issued the letter
of credit described under "--Additional Collateral" below. The New Construction
Proceeds are to be used to add an approximately 53,000 square foot theater,
approximately 16,500 square feet of in-line mall space and a parking garage to
the Annapolis Mall Property. If the requisite conditions are not met by
June 30, 2001, a portion of the letter of credit will be drawn and used to pay
down a corresponding amount of the Annapolis Mall Mortgage Loan. Such paydown
will not be accompanied by any prepayment consideration. Also, upon the
satisfaction of specified performance criteria, the amount of the letter of
credit will be periodically reduced and ultimately released.
Additional Collateral. An affiliate of the Annapolis Mall Borrower provided
a $15,000,000 letter of credit as additional collateral for the obligations of
the Annapolis Mall Borrower discussed in "--Construction Funds Proceeds" above
relating to expansion being undertaken at the Annapolis Mall Property.
THE WESTFIELD PORTFOLIO MORTGAGE LOAN. The "Westfield Portfolio Mortgage
Loan" has a Cut-off Date Balance of $99,000,000, representing 7.6% of the
Initial Pool Balance. The Westfield Portfolio Mortgage Loan, together with
another loan (the "Westfield Portfolio Companion Loan"), is secured by a first
priority mortgage lien on the fee simple interest and leasehold interests of the
related Borrower in:
- the in-line space in a 1,191,347 square foot regional mall and office
complex known as Downtown Plaza located in the central business district
of Sacramento, California (the "Downtown Plaza Property"); and
S-68
<PAGE>
- an 860,322 square foot "power center" known as Eastland Center and located
in West Covina, California (the "Eastland Center Property", and together
with the Downtown Plaza Property, the "Westfield Portfolio Property").
The Westfield Portfolio Mortgage Loan and the Westfield Portfolio Companion
Loan are cross-defaulted. As of May 11, 2000, the unpaid principal balance of
the Westfield Portfolio Companion Loan was $30,066,418. The Westfield Portfolio
Companion Loan is not part of the trust. The Westfield Portfolio Companion Loan
has received an investment grade shadow rating from Fitch.
The Westfield Portfolio Mortgage Loan was made collectively to Downtown
Plaza LLC, a special purpose Delaware limited liability company, and Eastland
Shopping Center LLC, a special purpose Delaware limited liability company
(collectively, the "Westfield Portfolio Borrower"). Both entities are ultimately
controlled by Westfield America, Inc. ("Westfield"). Westfield is an owner of
regional shopping centers in major markets throughout the United States. Through
its affiliates, Westfield Management Company and Westfield Corporation, Inc.,
Westfield manages over 37.6 million square feet of retail space in the United
States. Westfield is a publicly traded real estate investment trust, and its
shares are listed on the New York Stock Exchange under the symbol "WEA."
CERTAIN STATISTICAL INFORMATION REGARDING THE WESTFIELD PORTFOLIO MORTGAGE LOAN
<TABLE>
<CAPTION>
ALLOCATED APPRAISED LOAN-TO-
PROPERTY LOAN AMOUNT VALUE VALUE
- -------- ----------- ------------ ---------
<S> <C> <C> <C>
Downtown Plaza......................................... $69,648,144 $163,200,000 42.7%
Eastland Center........................................ 29,351,856 67,000,000 43.8
----------- ------------ ----
TOTAL/WEIGHTED AVERAGE................................. $99,000,000 $230,200,000 43.0%
=========== ============ ====
</TABLE>
Each of the Westfield Portfolio Mortgage Loan and the Westfield Portfolio
Companion Loan is an ARD Loan with an Anticipated Repayment Date of
December 11, 2009 and a stated maturity date of December 11, 2029. Each of the
Westfield Portfolio Mortgage Loan and the Westfield Portfolio Companion Loan
will bear interest based on the actual number of days elapsed each month in a
year assumed to consist of 360 days. The Westfield Portfolio Mortgage Loan
consists of an $88,273,411 component (the "Westfield Portfolio Mortgage Loan
Component No. 1") and a $10,726,589 component (the "Westfield Portfolio Mortgage
Loan Component No. 2"). Until the related Anticipated Repayment Date, the
Westfield Portfolio Mortgage Loan Component No. 1 will accrue interest at 8.177%
per annum, and the Westfield Portfolio Mortgage Loan Component No. 2 will accrue
interest at 9.177% per annum. The Mortgage Rate for the Westfield Portfolio
Mortgage Loan is equal to the weighted average of those rates from time to time.
From and after the related Anticipated Repayment Date, both components of the
Westfield Portfolio Mortgage Loan will accrue interest at a Revised Rate equal
to 10.177% per annum.
On the eleventh day of each month, continuing through and including the
related maturity date, the Westfield Portfolio Borrower is required to make a
constant monthly debt service payment on the Westfield Portfolio Mortgage Loan
and the Westfield Portfolio Companion Loan, equal to $965,737.98, following the
making of deposits into a ground rent escrow fund and a tax and insurance escrow
fund and paying any fees payable to the related cash management agent. That
amount will be applied:
- FIRST, to pay interest on the principal balance of the Westfield Portfolio
Mortgage Loan at the related Mortgage Rate;
- SECOND, to pay principal on the Westfield Portfolio Mortgage Loan in
accordance with the amortization schedule described below;
S-69
<PAGE>
- THIRD, to pay interest on the respective components of the principal
balance of the Westfield Portfolio Companion Loan at various rates, the
weighted average of which is currently 7.8202% per annum;
- FOURTH, to pay principal on the Westfield Portfolio Mortgage Loan, until
the principal balance of the Westfield Portfolio Mortgage Loan is reduced
to zero; and
- FIFTH, to pay principal on the Westfield Portfolio Companion Loan, until
the principal balance of the Westfield Portfolio Companion Loan is reduced
to zero.
The amounts applied pursuant to clause SECOND above will be applied to pay
principal on the Westfield Portfolio Mortgage Loan in accordance with an
amortization schedule that would have amortized the Westfield Portfolio Mortgage
Loan and the Westfield Companion Loan over a period of 30 years based on an
annual interest rate of 8.177% per annum. Payments of principal on the Westfield
Portfolio Mortgage Loan will be applied, FIRST, to Westfield Portfolio Mortgage
Loan Component No. 1 until its principal balance is reduced to zero, and THEN,
to Westfield Portfolio Mortgage Loan Component No. 2.
In the event of a partial prepayment of the Westfield Portfolio Mortgage
Loan due to the receipt of insurance proceeds or a condemnation award in
connection with a casualty or condemnation, the monthly debt service payment
will be recast in order to fully amortize the Westfield Portfolio Mortgage Loan
and the Westfield Portfolio Companion Loan over its remaining amortization term.
From and after the related Anticipated Repayment Date, the Westfield
Portfolio Borrower must apply certain excess cash flow from the Westfield
Portfolio Property toward additional amortization of the Westfield Portfolio
Mortgage Loan. In no event will any payments of principal be made on the
Westfield Portfolio Companion Loan until the principal of the Westfield
Portfolio Mortgage Loan is paid in full. During an event of default under the
Westfield Portfolio Mortgage Loan that results in it being accelerated, all
proceeds will be applied to the payment of the entire principal balance of the
Westfield Portfolio Mortgage Loan, together with interest thereon at the related
Mortgage Rate, prior to any payments being made on the Westfield Portfolio
Companion Loan.
The payment of any Additional Interest accrued on the Westfield Portfolio
Mortgage Loan will be deferred until the principal balances of both the
Westfield Portfolio Mortgage Loan and the Westfield Portfolio Companion Loan are
repaid in full. To the extent permitted by law, that Additional Interest will
compound at the related Revised Rate. All Additional Interest on the Westfield
Portfolio Mortgage Loan must be paid in full before any payments of Additional
Interest are made with respect to the Westfield Portfolio Companion Loan.
Provided no event of default exists under the Westfield Portfolio Mortgage
Loan or the Westfield Portfolio Companion Loan, the Westfield Portfolio Borrower
may voluntarily prepay the Westfield Portfolio Mortgage Loan and the Westfield
Portfolio Companion Loan, in whole only, at any time after December 9, 2002.
However, until the third Due Date prior to the related Anticipated Repayment
Date, the Westfield Portfolio Borrower must also pay a Yield Maintenance Charge
in connection with any voluntary prepayment. The Westfield Portfolio Borrower
may not prepay the Westfield Portfolio Companion Loan while any portion of the
unpaid principal balance of the Westfield Portfolio Mortgage Loan is
outstanding.
The Westfield Portfolio Borrower may defease all or part of the Westfield
Portfolio Mortgage Loan and the Westfield Portfolio Companion Loan, on any Due
Date after December 9, 2002 and prior to the related Anticipated Repayment Date,
by pledging substitute collateral that consists solely of direct non-callable
and non-redeemable United States government securities that produce payments
which replicate the payment obligations of the Westfield Portfolio Borrower
under the defeased portion of the Westfield Portfolio Mortgage Loan and the
Westfield Portfolio Companion Loan and pay such defeased portion in full on the
related Anticipated Repayment Date.
S-70
<PAGE>
The Co-Lender and Servicing Agreement. The master servicer and special
servicer will service and administer both the Westfield Portfolio Mortgage Loan
and the Westfield Portfolio Companion Loan pursuant to the pooling and servicing
agreement for so long as the Westfield Portfolio Mortgage Loan is part of the
trust. However, if the Westfield Portfolio Mortgage Loan is ever purchased out
of the trust, then both of those loans will be serviced and administered in
accordance with a separate co-lender and servicing agreement. In the event that
the Westfield Portfolio Mortgage Loan becomes specially serviced and, further, a
monthly payment on the Westfield Portfolio Mortgage Loan or the Westfield
Portfolio Companion Loan is at least 60 days delinquent, the holder of the
Westfield Portfolio Companion Loan will be entitled to purchase the Westfield
Portfolio Mortgage Loan from the trust at a price generally equal to the unpaid
principal balance of the Westfield Portfolio Mortgage Loan, together with all
unpaid interest thereon at the related Mortgage Rate and any outstanding
servicing expenses for which the Westfield Portfolio Borrower is responsible.
Further, at any time the principal amount of the Westfield Portfolio Companion
Loan, less any existing related Appraisal Reduction Amount, is at least equal to
50% of the original principal amount of that loan, the holder of the Westfield
Portfolio Companion Loan will be entitled to advise and direct the special
servicer with respect to certain specified actions generally involving
foreclosure or modification of the Westfield Portfolio Mortgage Loan and the
Westfield Portfolio Companion Loan. However, no advice or direction may require
or cause the special servicer to violate any provision of the pooling and
servicing agreement, including the special servicer's obligation to act in
accordance with the servicing standard set forth therein. See "Servicing of the
Mortgage Loans--The Controlling Class Representative" in this prospectus
supplement.
The Westfield Portfolio. Downtown Plaza, which is located in Sacramento,
California, contains both an enclosed single-level regional mall containing
retail stores, restaurants and entertainment centers, and three office
buildings. The mall's anchors are Macy's and Macy's Men's and Furniture, which
occupy 503,500 square feet or 42.3% of the total GLA. In-line mall space totals
405,042 square feet or 34.0% of the GLA and includes retailers such as Sam
Goody/Musicland, J. Crew and Express. Office space totals 282,805 square feet.
In-line mall sales for 1999 were reported to be $331 per square foot. For 1999,
in-line tenant occupancy costs as a percentage of sales, based on an analysis of
reported base rent and reimbursements at Downtown Plaza, were 13.4%. As of
February 1, 2000, based on square footage leased, in-line mall occupancy at
Downtown Plaza was 93.1% and overall occupancy, inclusive of office space, was
94.2%.
Eastland Center is a power center located in West Covina, California. The
center's anchors are Target, Burlington Coat Factory and Mervyn's, which occupy
301,800 square feet or 35.1% of the total GLA. The center also includes a
savings and loan association and a supermarket. In-line mall space totals
558,522 square feet or 64.9% of the GLA and includes retailers such as Bed,
Bath & Beyond and Babies R' Us. In-line mall sales for 1999 were reported to be
$207 per square foot. For 1999, in-line tenant occupancy costs as a percentage
of sales, based on an analysis of reported base rent and reimbursements at
Eastland Center, were 3.7%. As of February 1, 2000, based on square footage
leased and including a new lease with Home Life dated April 2000, in-line
occupancy at the Eastland Center was 100% and overall occupancy was 100%.
S-71
<PAGE>
The following tables provide the indicated information regarding tenants and
leases at Downtown Plaza and Eastland Center.
GLA OVERVIEW OF DOWNTOWN PLAZA(1)
<TABLE>
<CAPTION>
ANCHOR LEASE
STORE SQUARE FEET AS % OF GLA EXPIRATION
- ----- ----------- ----------- ------------
<S> <C> <C> <C>
ANCHORS
Macy's (Federated)(2).................................. 332,500 27.9% NAP
Macy's Men & Furniture (Federated)(2).................. 171,000 14.4 NAP
--------- -----
TOTAL ANCHOR SPACE....................................... 503,500 42.3%
========= =====
TOTAL IN-LINE MALL SPACE................................. 405,042 34.0%
========= =====
Office Space............................................. 282,805 23.7%
--------- -----
TOTAL GLA(3)............................................. 1,191,347 100.0%
========= =====
</TABLE>
- ------------------------
(1) As of February 1, 2000 rent roll.
(2) Not part of the collateral; anchor owns its pad and improvements.
(3) May not sum to total due to rounding.
TEN LARGEST IN-LINE TENANTS AT DOWNTOWN PLAZA(1)
<TABLE>
<CAPTION>
LEASE
TENANT SQUARE FEET EXPIRATION DATE
- ------ ----------- ---------------
<S> <C> <C>
United Artists Theatre...................................... 42,370 September-08
24 Hour Nautilus............................................ 30,072 January-09
Copeland's Sports........................................... 30,000 November-12
Express..................................................... 12,493 January-06
Hard Rock Cafe.............................................. 10,210 June-12
Z Gallerie.................................................. 9,615 October-03
Sam Goody/Musicland......................................... 8,881 January-04
J. Crew..................................................... 7,671 January-06
Warner Brothers Studio...................................... 7,637 October-03
The Gap..................................................... 7,476 January-06
-------
TOTAL....................................................... 166,425
=======
</TABLE>
- ------------------------
(1) As of February 1, 2000 rent roll.
S-72
<PAGE>
LEASE EXPIRATION SCHEDULE FOR IN-LINE TENANTS AT DOWNTOWN PLAZA(1)(2)
<TABLE>
<CAPTION>
EXPIRING
IN LINE TOTAL %
YEAR SQ. FT. OF GLA(2) CUMULATIVE %
- ---- --------- --------- ------------
<S> <C> <C> <C>
2000..................................................... 39,927 5.91% 5.91%
2001..................................................... 12,373 1.83 7.74
2002..................................................... 16,022 2.37 10.11
2003..................................................... 90,987 13.47 23.58
2004..................................................... 59,277 8.77 32.35
2005..................................................... 21,017 3.11 35.46
2006..................................................... 83,678 12.38 47.84
2007..................................................... 22,593 3.34 51.18
2008..................................................... 60,008 8.88 60.06
2009..................................................... 223,447 33.07 93.13
2010 and beyond.......................................... 46,357 6.86 100.0%
--------- ------ -----
TOTAL(3)................................................. 675,686(4) 100.00%
========= ======
</TABLE>
- ------------------------
(1) As of February 1, 2000 rent roll.
(2) Excludes vacant space.
(3) May not sum to total due to rounding.
(4) Includes office space.
GLA OVERVIEW OF EASTLAND CENTER(1)
<TABLE>
<CAPTION>
ANCHOR LEASE
STORE SQUARE FEET AS % OF GLA EXPIRATION
- ----- ----------- ----------- -------------
<S> <C> <C> <C>
Anchors
Target............................................... 122,000 14.2% January-26
Burlington Coat Factory.............................. 100,000 11.6 September-02
Mervyn's............................................. 79,800 9.3 January-06
------- -----
TOTAL ANCHOR SPACE..................................... 301,800 35.1%
======= =====
TOTAL IN-LINE MALL SPACE............................... 558,522 64.9%
======= =====
TOTAL GLA(2)........................................... 860,322 100.0%
======= =====
</TABLE>
- ------------------------
(1) As of February 1, 2000 rent roll and including new lease with Home Life
dated April 2000.
(2) May not sum to total due to rounding.
S-73
<PAGE>
TEN LARGEST IN-LINE TENANTS AT EASTLAND CENTER(1)
<TABLE>
<CAPTION>
LEASE
TENANT SQUARE FEET EXPIRATION DATE
- ------ ----------- ---------------
<S> <C> <C>
Coast Federal S&L Association(2)(3)......................... 79,789 November-10
Lucky Market................................................ 50,000 February-18
Chick's Sporting Goods...................................... 48,163 July-12
Bed, Bath & Beyond.......................................... 42,500 January-09
Home Life................................................... 38,541 July-15
Babies R Us................................................. 37,981 January-07
Marshall's.................................................. 34,550 September-03
Longs Drug Store............................................ 26,240 February-05
Office Club................................................. 24,714 January-02
Ross Dress for Less......................................... 24,175 January-01
-------
TOTAL....................................................... 406,653
=======
</TABLE>
- ------------------------
(1) As of February 1, 2000 rent roll and including new lease with Home Life
dated April 2000.
(2) Contains an office component.
(3) Not part of the collateral; tenant owns its pad and improvements.
Contributes PRO RATA share of common area maintenance as rent.
LEASE EXPIRATION SCHEDULE FOR IN-LINE TENANTS AT EASTLAND CENTER (1)
<TABLE>
<CAPTION>
EXPIRING
IN LINE
FT. TOTAL %
YEAR SQ. OF GLA CUMULATIVE %
- ---- -------- -------- ------------
<S> <C> <C> <C>
2000........................................................ 1,398 0.25% 0.25%
2001........................................................ 25,175 4.51 4.76
2002........................................................ 67,114 12.02 16.77
2003........................................................ 51,060 9.14 25.92
2004........................................................ 10,686 1.91 27.83
2005........................................................ 47,482 8.50 36.33
2006........................................................ 0 0 36.33
2007........................................................ 44,637 7.99 44.32
2008........................................................ 31,561 5.65 49.97
2009........................................................ 55,098 9.86 59.84
2010 and beyond............................................. 224,311 40.16 100.00%
------- -------- ------
TOTAL(2).................................................... 558,522 100.00%
======= ========
</TABLE>
- ------------------------
(1) As of February 1, 2000 rent roll and including new lease with Home Life
dated April 2000.
(2) May not sum to total due to rounding.
Property Management. The two properties constituting the Westfield
Portfolio Property are managed by Westfield Corporation, Inc. If certain events
relating to cash management exist at any time during the term of the Westfield
Portfolio Mortgage Loan, the Westfield Portfolio Borrower, at the option of the
holder of the Westfield Portfolio Mortgage Loan, is required to hire a property
management firm designated by the lender to thereafter serve as a property
management consultant for the Westfield Portfolio Property until each of the
events is cured. The management consultant will be responsible for overseeing,
approving and fully participating in all actions and decisions of the property
manager at the
S-74
<PAGE>
Westfield Portfolio Property, including the incurring of any expenses, the
retention of any broker, the negotiation and execution of any leases or lease
"term sheets," decisions as to tenants and "tenant mix" and repairs, alterations
and improvements. The Westfield Portfolio Borrower is required to cause the
property manager to cooperate with the management consultant to enable the
management consultant to perform its responsibilities as described above.
Substitution. Subject to certain terms and conditions set forth in the
related loan documents, the Westfield Portfolio Borrower may, at any time until
30 days prior to the related Anticipated Repayment Date, obtain a release of the
lien of the mortgage against one or both of the properties constituting the
Westfield Portfolio Property by substituting one or more other comparable real
estate assets (the replacement property, a "Westfield Portfolio Substitute
Property").
To qualify as a Westfield Portfolio Substitute Property, a property would be
required to have similar characteristics consistent with the mortgage pool,
including quality of title mortgaged, freedom from environmental issues, good
repair and compliance with applicable laws. In addition--
- the value of the Westfield Portfolio Substitute Property must be equal to
at least 125% of the allocated loan amount of the property being released,
- after giving effect to the substitution, the combined debt service
coverage ratio of the Westfield Portfolio Mortgage Loan and the Westfield
Portfolio Companion Loan must not be lower than it was immediately prior
to the substitution,
- the net operating income of the Westfield Portfolio Substitute Property
must be equal to or greater than the net operating income of the property
it is replacing, and
- after giving effect to the substitution, the combined loan-to-value ratio
of the Westfield Portfolio Mortgage Loan and the Westfield Portfolio
Companion Loan should not be greater than it was at origination or
immediately prior to the substitution.
Furthermore, the Westfield Portfolio Borrower must, among other things,
provide confirmation from the Rating Agencies that the substitution would not
result in a qualification, downgrade or withdrawal of any rating or ratings then
assigned to any Class of Certificates.
Release of Mervyn's Parcel. Eastland Shopping Center LLC (the "Eastland
Borrower") is the successor-in-interest to the lessor's interest under a lease
originally executed between the May Stores Shopping Center, Inc. and the
retailer Mervyn's (the "Mervyn's Lease"), pursuant to which Mervyn's leases
approximately 80,000 square feet of the Eastland Center Property (the "Mervyn's
Parcel"). Mervyn's has an option to purchase the Mervyn's Parcel exercisable at
any time after January 1, 1990 until the expiration of the term of such lease,
which has an expiration date of January 31, 2011. Mervyn's has the option to
extend the term for eight additional periods of five years each. The Mortgage
encumbering the Eastland Center Property provides that the mortgagee is to
release the Mervyn's Parcel from the lien of such Mortgage in the event that
Mervyn's elects to exercise its option to purchase such parcel and the Eastland
Borrower satisfies the criteria for such release set forth in the related
Mortgage.
Appraised Value. The Appraised Values for the two properties constituting
the Westfield Portfolio Property, based on appraisals conducted in June, 1999 by
third party appraisers, are $163,200,000 for the Downtown Plaza Property and
$67,000,000 for the Eastland Center Property, for an aggregate Appraised Value
of $230,200,000.
Cut-off Date Loan-to-Value Ratio. Based upon the aggregate Appraised Value
of the Westfield Portfolio Property referred to above, the Westfield Portfolio
Mortgage Loan has a Cut-off Date Loan-to-Value Ratio of 43.0%, and the Westfield
Portfolio Mortgage Loan, together with the Westfield Portfolio Companion Loan,
has a Cut-off Date Loan-to-Value Ratio of 56.1%.
S-75
<PAGE>
Cut-off Date Debt Service Coverage Ratio. The Westfield Portfolio Mortgage
Loan has a Cut-off Date Debt Service Coverage Ratio of 1.91x. The combined
Cut-off Date Debt Service Coverage Ratio for the Westfield Portfolio Mortgage
Loan and the Westfield Portfolio Companion Loan is 1.52x.
Reserves. If the combined debt service coverage ratio for the Westfield
Portfolio Mortgage Loan and the Westfield Portfolio Companion Loan falls below
1.25x or an event of default occurs and is continuing, the Westfield Portfolio
Borrower will be required to make ongoing reserve and escrow payments for tenant
improvements, leasing commissions, operating expenses and capital expenditures.
If the Westfield Portfolio Borrower is required to make those payments due to a
decline in the debt service coverage ratio, the Westfield Portfolio Borrower has
a one time opportunity to terminate the making of the payments by depositing
cash or a letter of credit with the holder of the Westfield Portfolio Mortgage
Loan in an amount sufficient to raise the combined debt service coverage ratio
of the Westfield Portfolio Mortgage Loan and the Westfield Portfolio Companion
Loan to at least 1.30x.
Lockbox. The Westfield Portfolio Borrower has established segregated
accounts controlled by the lender into which all rents, income, receivables,
receipts, revenues, profits and other consideration received by or paid to the
account of the Westfield Portfolio Borrower from any and all sources
attributable to the Westfield Portfolio Property are required to be deposited.
Seismic Assessment. Downtown Plaza and Eastland Center each had a seismic
risk assessment that reflected a maximum probable loss of 12.0% and 32.0%,
respectively, of the amount of the estimated replacement cost of the
improvements. Eastland Center is covered by an earthquake insurance policy.
THE SANGERTOWN SQUARE MORTGAGE LOAN. The "Sangertown Square Mortgage Loan"
has a Cut-off Date Balance of $62,145,750, representing 4.8% of the Initial Pool
Balance. The Sangertown Square Mortgage Loan, together with another loan (the
"Sangertown Square Companion Loan"), is secured by a first priority mortgage
lien on the fee simple interest of the related Borrower (the "Sangertown Square
Borrower") in an 855,360 square foot regional mall (the "Sangertown Square
Property") known as the "Sangertown Square Mall" and located in New Hartford,
New York. The Sangertown Square Mortgage Loan and the Sangertown Square
Companion Loan are cross-defaulted. As of May 11, 2000, the unpaid principal
balance of the Sangertown Square Companion Loan was $14,133,833. The Sangertown
Square Companion Loan is not part of the trust. The Sangertown Square Companion
Loan has received an investment grade shadow rating from Fitch.
The Sangertown Square Borrower is Sangertown Square L.L.C., a special
purpose New York limited liability company. The Sangertown Square Borrower is
affiliated with The Pyramid Companies ("Pyramid"). Pyramid and its affiliate
companies are one of the largest (by gross leasable area) developers, owners and
managers of regional enclosed shopping centers and power centers in the
Northeast, with over 19 million square feet of owned and managed retail space.
Each of the Sangertown Square Mortgage Loan and the Sangertown Square
Companion Loan is an ARD Loan with an Anticipated Repayment Date of December 1,
2009 and a maturity date of December 1, 2029. Each of the Sangertown Square
Mortgage Loan and the Sangertown Square Companion Loan will bear interest based
on the actual number of days elapsed each month in a year assumed to consist of
360 days. The Sangertown Square Mortgage Loan consists of a $51,751,492
component (the "Sangertown Square Mortgage Loan Component No. 1") and a
$10,394,258 component (the "Sangertown Square Mortgage Loan Component No. 2").
Until the related Anticipated Repayment Date, the Sangertown Square Mortgage
Loan Component No. 1 will accrue interest at 8.82% per annum, and the Sangertown
Square Mortgage Loan Component No. 2 will accrue interest at 9.82% per annum.
The Mortgage Rate for the Sangertown Square Mortgage Loan is equal to the
weighted average of those rates from time to time. From and after the related
Anticipated Repayment Date, both components of the Sangertown Square Mortgage
Loan will accrue interest at a Revised Rate equal to the greater of--
- 13.82% per annum, and
- the sum of a specified U.S. Treasury rate plus 5%.
S-76
<PAGE>
On the first day of each month through and including the related maturity
date, the Sangertown Square Borrower will be required to make a constant monthly
debt service payment on the Sangertown Square Mortgage Loan and the Sangertown
Square Companion Loan, equal to $605,654. That amount will be applied:
- FIRST, to pay accrued and unpaid interest on the principal balance of the
Sangertown Square Mortgage Loan at the related Mortgage Rate;
- SECOND, to pay principal on the Sangertown Square Mortgage Loan in
accordance with the amortization schedule described below;
- THIRD, to pay interest on the respective components of the principal
balance of the Sangertown Square Companion Loan at various rates, the
weighted average of which is no more than 8.0846% per annum;
- FOURTH, to pay principal on the Sangertown Square Mortgage Loan, until the
principal balance of the Sangertown Square Mortgage Loan is reduced to
zero; and
- FIFTH, to pay principal on the Sangertown Square Companion Loan, until the
principal balance of the Sangertown Square Companion Loan is reduced to
zero.
The amounts applied pursuant to clause SECOND above will be applied to pay
principal on the Sangertown Square Mortgage Loan in accordance with an
amortization schedule that would have amortized the Sangertown Square Mortgage
Loan and the Sangertown Square Companion Loan over a period of 30 years based on
an annual interest rate of 8.82% per annum. Payments of principal on the
Sangertown Square Mortgage Loan will be applied, first, to Sangertown Square
Mortgage Loan Component No. 1 until its principal balance is reduced to zero,
and then to Sangertown Square Mortgage Loan Component No. 2.
In the event of a partial prepayment of the Sangertown Square Mortgage Loan
due to the receipt of insurance proceeds or a condemnation award in connection
with a casualty or a condemnation, the monthly debt service payment will be
recast in order to fully amortize the Sangertown Square Mortgage Loan over its
remaining amortization term.
From and after the related Anticipated Repayment Date, the Sangertown Square
Borrower must apply certain excess cash flow from the Sangertown Square Property
toward additional amortization of the Sangertown Square Mortgage Loan. In no
event will any payments of principal be made on the Sangertown Square Companion
Loan until the principal of the Sangertown Square Mortgage Loan is paid in full.
During an event of default under the Sangertown Square Mortgage Loan that
results in it being accelerated, all proceeds will be applied to the payment of
the entire principal balance of the Sangertown Square Mortgage Loan, together
with interest thereon at the related Mortgage Rate, prior to any payments being
made on the Sangertown Square Companion Loan.
The payment of any Additional Interest accrued on the Sangertown Square
Mortgage Loan will be deferred until the principal balances of both the
Sangertown Square Mortgage Loan and the Sangertown Square Companion Loan are
repaid in full. To the extent permitted by law, that Additional Interest will
compound at the related Revised Rate. All Additional Interest on the Sangertown
Square Mortgage Loan must be paid in full before any payments of Additional
Interest are made with respect to the Sangertown Square Companion Loan.
The Sangertown Square Borrower is prohibited from voluntarily prepaying the
Sangertown Square Mortgage Loan or the Sangertown Square Companion Loan until
the date that is two months prior to the related Anticipated Repayment Date.
From and after the second Due Date prior to the related Anticipated Repayment
Date, the Sangertown Square Borrower may prepay the Sangertown Square Mortgage
Loan and the Sangertown Square Companion Loan in whole or in part, without
payment of any prepayment consideration. The Sangertown Square Borrower may not
prepay the Sangertown Square
S-77
<PAGE>
Companion Loan while any portion of the unpaid principal balance of the
Sangertown Square Mortgage Loan is outstanding.
The Sangertown Square Borrower may defease the entire Sangertown Square
Mortgage Loan and the Sangertown Square Companion Loan, on any Due Date after
May 2002 and prior to the related Anticipated Repayment Date, by pledging
substitute collateral that consists solely of direct non-callable and
non-redeemable United States government securities that produce payments which
replicate the payment obligations of the Sangertown Square Borrower under the
Sangertown Square Mortgage Loan and the Sangertown Square Companion Loan and pay
each in full on the related Anticipated Repayment Date.
The Co-Lender and Servicing Agreement. The master servicer and special
servicer will service and administer both the Sangertown Square Mortgage Loan
and the Sangertown Square Companion Loan pursuant to the pooling and servicing
agreement for so long as the Sangertown Square Mortgage Loan is part of the
trust. However, if the Sangertown Square Mortgage Loan is ever purchased out of
the trust, then both of those loans will be serviced and administered in
accordance with a separate co-lender and servicing agreement. In the event that
the Sangertown Square Mortgage Loan becomes specially serviced and, further, a
monthly payment on the Sangertown Square Mortgage Loan or the Sangertown Square
Companion Loan is at least 60 days delinquent, the holder of the Sangertown
Square Companion Loan will be entitled to purchase the Sangertown Square
Mortgage Loan from the trust at a price generally equal to the unpaid principal
balance of the Sangertown Square Mortgage Loan, together with all unpaid
interest thereon at the related Mortgage Rate and any outstanding servicing
expenses for which the Sangertown Square Borrower is responsible. Further, if
the principal amount of the Sangertown Square Companion Loan, less any existing
related Appraisal Reduction Amount, is at least equal to 50% of the original
principal amount of that loan, the holder of the Sangertown Square Companion
Loan will be entitled to advise and direct the special servicer with respect to
certain specified actions generally involving foreclosure or modification of the
Sangertown Square Mortgage Loan and the Sangertown Square Companion Loan.
However, no advice or direction may require or cause the special servicer to
violate any provision of the pooling and servicing agreement, including the
special servicer's obligation to act in accordance with the servicing standard
set forth therein. See "Servicing of the Mortgage Loans--The Controlling Class
Representative" in this prospectus supplement.
The Sangertown Square Property. The Sangertown Square Property is an
855,360 square foot enclosed regional mall located in New Hartford (Utica), New
York. The Sangertown Square Property, which was built in 1980, is a single-level
center anchored by Sears, JC Penney, Kaufmann's and Bradlees, which occupy
526,715 square feet, or 61.6% of the total gross leasable area ("GLA"). In-line
mall space totals 301,431 square feet, or 35.2% of the GLA. Major in-line
tenants include Circuit City, Old Navy and Klein's All-Sports. In addition the
mall offers a 9-screen movie theater. In-line mall sales for 1999 were reported
to be $370 per square foot. For 1999, in-line tenant occupancy costs as a
percentage of sales, based on an analysis of reported base rent and
reimbursements at the Sangertown Square Property, were 11.6%. As of
February 2000, based on square footage leased, in-line occupancy at the
Sangertown Square Property was 82.2% and overall mall occupancy was 93.7%.
S-78
<PAGE>
The tables below provide the specified tenant and lease information
regarding the Sangertown Square Property.
GLA OVERVIEW OF THE SANGERTOWN SQUARE PROPERTY(1)
<TABLE>
<CAPTION>
ANCHOR
STORE SQUARE FEET AS % OF GLA LEASE EXPIRATION
- ----- ----------- ----------- ----------------
<S> <C> <C> <C>
Anchors
Sears................................................ 152,619 17.8% July-10
JC Penney............................................ 149,662 17.5% November-08
Kaufmann's(2)........................................ 139,634 16.3% January-06
Bradlees............................................. 84,800 9.9% October-06
------- ------
TOTAL ANCHOR SPACE..................................... 526,715 61.6%
TOTAL IN-LINE MALL SPACE............................... 301,431 35.2%
HOYTS CINEMA........................................... 27,214 3.2%
------- ------
TOTAL GLA(3)........................................... 855,360 100.0%
======= ======
</TABLE>
- ------------------------
(1) As of February 2000 rent roll.
(2) A division of The May Department Stores Company.
(3) May not sum to total due to rounding.
S-79
<PAGE>
TEN LARGEST IN-LINE TENANTS AT THE SANGERTOWN SQUARE PROPERTY(1)
<TABLE>
<CAPTION>
TENANT SQUARE FEET LEASE EXPIRATION DATE
- ------ ----------- ---------------------
<S> <C> <C>
Circuit City................................................ 21,485 January-19
Klein's All-Sports.......................................... 18,075 November-06
Old Navy.................................................... 15,500 October-02
Lerners..................................................... 9,315 August-07
Limited Express............................................. 8,000 January-06
CVS......................................................... 6,902 June-07
Deb Shops................................................... 6,560 January-09
The Wall.................................................... 6,264 January-05
Champs Sports............................................... 6,250 December-02
Eddie Bauer................................................. 6,044 January-05
-------
TOTAL....................................................... 104,395
</TABLE>
- ------------------------
(1) As of February 2000 rent roll.
LEASE EXPIRATION SCHEDULE FOR IN-LINE TENANTS AT THE SANGERTOWN SQUARE
PROPERTY(1)(2)
<TABLE>
<CAPTION>
EXPIRING IN-LINE SQ.
YEAR FEET TOTAL % OF GLA(2) CUMULATIVE %
- ---- -------------------- ----------------- ------------
<S> <C> <C> <C>
2000........................................... 21,888 8.8% 8.8%
2001........................................... 10,865 4.4% 13.2%
2002........................................... 38,644 15.6% 28.8%
2003........................................... 13,853 5.6% 34.4%
2004........................................... 10,371 4.2% 38.6%
2005........................................... 21,122 8.5% 47.1%
2006........................................... 34,588 14.0% 61.1%
2007........................................... 27,819 11.2% 72.3%
2008........................................... 22,250 9.0% 81.3%
2009........................................... 20,218 8.2% 89.4%
2010 and beyond................................ 26,140 10.6% 100.0%
------- -----
TOTAL(3)....................................... 247,758 100.0%
</TABLE>
- ------------------------
(1) As of February 2000 rent roll.
(2) Excludes cinema and vacant space.
(3) May not sum to total due to rounding.
Property Management. The Sangertown Square Property is managed by Pyramid
Management Group, Inc., an affiliate of the Sangertown Square Borrower.
Appraised Value. Based on an appraisal conducted in November 1999 by a
third-party appraiser, the Appraised Value of the Sangertown Square Property is
$152,000,000.
Cut-off Date Loan-to-Value Ratio. Based upon the Appraised Value for the
Sangertown Square Property referred to above, the Sangertown Square Mortgage
Loan has a Cut-off Date Loan-to-Value Ratio of 40.9%, and the Sangertown Square
Mortgage Loan, together with the Sangertown Square Companion Loan, has a Cut-off
Date Loan-to-Value Ratio of 50.2%.
Cut-off Date Debt Service Coverage Ratio. The Sangertown Square Mortgage
Loan has a Cut-off Date Debt Service Coverage Ratio of 1.73x. The combined
Cut-off Date Debt Service Coverage Ratio for the Sangertown Square Mortgage Loan
and the Sangertown Square Companion Loan is 1.45x.
S-80
<PAGE>
Reserves and Escrows. The Sangertown Square Borrower must make ongoing
reserve and escrow payments as follows:
- monthly escrow payments for real estate taxes and insurance premiums,
- monthly payments, which began May 1, 2000, equal to one-twelfth of
$175,000 for deposit into a replacement reserve account,
- monthly deposits, which began May 1, 2000, equal to one-twelfth of
$200,000 for tenant improvements and leasing commissions,
- a renovation reserve of $2,000,000, to be funded monthly beginning
December 1, 2008, if certain major renovation of the Sangertown Square
Property is not completed as of that date, and
- monthly debt service reserve fund payments, which began January 1, 2000,
through and including April 1, 2000, in an amount equal to one month's
debt service paid in four installments, which funds will be retained by
the lender until net operating income is equal to or greater than
$11,300,000 for the previous twelve months.
If net operating income falls below the above-mentioned threshold, a portion
of excess cash flow will be used to reinstate debt service reserve fund amounts.
Lockbox. The Sangertown Square Borrower is required to cause all rents,
income, receivables, receipts, revenues, profits and other consideration
received by or paid to the account of the Sangertown Square Borrower from any
and all sources attributable to the Sangertown Square Property to be deposited
into a segregated account controlled solely by the lender. Those funds are then
disbursed pursuant to the related loan agreement and cash management agreement.
ASSIGNMENT OF THE MORTGAGE LOANS
On the date of initial issuance of the offered certificates, we will acquire
the Lehman Loans from one of our affiliates (the "Lehman Mortgage Loan Seller")
and the UBS Loans from UBS Principal Finance LLC (the "UBS Mortgage Loan
Seller"). We will transfer the Mortgage Loans, without recourse, to the trustee.
In connection with our transfer of the Mortgage Loans to the trustee, we
will deliver or cause to be delivered to the trustee the following documents,
among others, with respect to each Lehman Loan, and the UBS Mortgage Loan Seller
will be required to deliver or cause to be delivered to the trustee the
following documents, among others, with respect to each UBS Loan--
- either--
1. the original Mortgage Note, endorsed (without recourse) to the order
of the trustee, or
2. if the original Mortgage Note has been lost, a copy thereof, together
with a lost note affidavit;
- the original or a copy of the related Mortgage(s), together with originals
or copies of any intervening assignments of those document(s), in each
case, unless the particular document has not been returned from the
applicable recording office, with evidence of recording thereon;
- the original or a copy of any related assignment(s) of leases and rents,
together with originals or copies of any intervening assignments of those
document(s), in each case, unless the particular document has not been
returned from the applicable recording office, with evidence of recording
thereon;
S-81
<PAGE>
- either--
1. a completed assignment of each related Mortgage in favor of the
trustee, in recordable form, or
2. a certified copy of that assignment as sent for recording;
- either--
1. a completed assignment of any related assignment(s) of leases and
rents in favor of the trustee, in recordable form, or
2. a certified copy of such assignment as sent for recording;
- an original or copy of all the written modification agreements in those
instances in which the terms or provisions of a Mortgage or Mortgage Note
have been modified;
- either--
1. an original or copy of the related lender's title insurance policy,
or
2. if a title insurance policy has not yet been issued, a commitment for
title insurance;
- either--
1. an assignment in favor of the trustee of each effective UCC financing
statement in the possession of the transferor, or
2. a certified copy of such assignment as sent for filing;
- if applicable, the original or a copy of the related ground lease; and
- if applicable, the lease enhancement policy and any residual value
insurance policy.
The pooling and servicing agreement will require the trustee to hold all of
the documents so delivered to it with respect to the Mortgage Loans in trust for
the benefit of the series 2000-C3 certificateholders and, within a specified
period of time following that delivery, to conduct a review of certain
documents. If any of the above-described documents required to be delivered to
the trustee in respect of each Mortgage Loan is not so delivered or is otherwise
defective, and that omission or defect materially and adversely affects the
value of the related Mortgage Loan or the interests of the series 2000-C3
certificateholders therein, that omission or defect, as the case may be, will
constitute a "Material Document Defect" with respect to the related Mortgage
Loan. The rights of the trust against us or the UBS Mortgage Loan Seller with
respect to any Material Document Defect are described under "Cures and
Repurchases" below. All of the above-described documents actually delivered to
the trustee in respect of any Mortgage Loan will collectively constitute the
"Mortgage File" for that Mortgage Loan.
The pooling and servicing agreement will further require the trustee, within
a specified period following the later of the date of initial issuance of the
offered certificates and receipt of the item, to submit for recording in the
real property records of the appropriate jurisdiction each assignment of
Mortgage and assignment of assignment of leases and rents in its favor delivered
by us or the UBS Mortgage Loan Seller with respect to a Mortgage Loan as
described above.
See "The Trust Agreement--Assignment of Mortgage Assets" in the accompanying
prospectus.
REPRESENTATIONS AND WARRANTIES
We will make, as to each Lehman Loan, and the UBS Mortgage Loan Seller will
make, as to each UBS Mortgage Loan, subject to some exceptions, the following
representations and warranties, among
S-82
<PAGE>
others, as of the date of initial issuance of the offered certificates or as of
such other date specified in the particular representation and warranty:
- The information pertaining to the Mortgage Loan set forth in the schedule
of Mortgage Loans (the "Mortgage Loan Schedule") attached to the pooling
and servicing agreement was true and correct in all material respects as
of the Cut-off Date.
- To the best knowledge of the representing party after having performed the
type of due diligence customarily performed by prudent institutional
commercial and multifamily mortgage lenders, as of the date of its
origination, the Mortgage Loan complied in all material respects with, or
was exempt from, all requirements of federal, state or local law relating
to the origination of the Mortgage Loan.
- The proceeds of the Mortgage Loan have been fully disbursed and there is
no requirement for future advances thereunder.
- The related Mortgage Note, each related Mortgage, each related assignment
of leases and rents, if any, and each other agreement executed in
connection therewith is the legal, valid and binding obligation of the
maker thereof, subject to any non-recourse provisions in the particular
document and any state anti-deficiency legislation, enforceable in
accordance with its terms, except as enforcement may be limited by--
1. bankruptcy, insolvency, reorganization or other similar laws
affecting the enforcement of creditors' rights generally, and
2. general principles of equity, regardless of whether enforcement is
considered in a proceeding in equity or at law.
- As of the date of its origination, there was no valid offset, defense,
counterclaim or right to rescission with respect to the related Mortgage
Note or any related Mortgage or other agreement executed in connection
with such Mortgage Loan.
- The assignment of each related Mortgage in favor of the trustee
constitutes the legal, valid and binding assignment of such Mortgage to
the trustee, subject to customary bankruptcy and creditors' rights
limitations.
- Each related Mortgage is a valid and enforceable first lien on the related
Mortgaged Property, which Mortgaged Property is free and clear of all
encumbrances and liens having priority over or on a parity with the first
lien of such Mortgage, except for Permitted Encumbrances.
- To the representing party's actual knowledge, all taxes and governmental
assessments that prior to the Cut-off Date became due or owing in respect
of, and affect, the related Mortgaged Property or Properties have been
paid, or an escrow of funds in an amount sufficient to cover those
payments has been established.
- As of the date of its origination, there was no proceeding pending for the
total or partial condemnation of the related Mortgaged Property or
Properties that materially affects the value thereof, and each such
Mortgaged Property was free of material damage.
- As of the Cut-off Date, the representing party has not received any notice
of the commencement of any proceeding for the total or partial
condemnation of the related Mortgaged Property or Properties that
materially affects the value thereof, and each such Mortgaged Property is
free of material damage.
- As of the date of its origination, all insurance required under the
related Mortgage for such Mortgage Loan was in full force and effect with
respect to the related Mortgaged Property or Properties.
S-83
<PAGE>
- As of the Cut-off Date, the Mortgage Loan is not 30 days or more past due
in respect of any Scheduled P&I Payment.
- One or more environmental site assessments were performed with respect to
the related Mortgaged Property or Properties during the 18-month period
preceding the Cut-off Date, and the representing party, having made no
independent inquiry other than to review the report(s) prepared in
connection with the assessment(s) referenced in this prospectus
supplement, has no knowledge of any material and adverse environmental
condition or circumstance affecting that Mortgaged Property that was not
disclosed in those report(s).
In addition to the foregoing, we will also represent that we own the
Mortgage Loans, have good title thereto, have full right and authority to sell,
assign and transfer the Mortgage Loans and are transferring the Mortgage Loans
free and clear of any and all liens, pledges, charges or security interests. The
UBS Mortgage Loan Seller will make a similar representation with respect to the
UBS Mortgage Loans. With respect to the UBS Loans, our representation described
in the first sentence of this paragraph will be made assuming the accuracy of
the similar representation made by the UBS Mortgage Loan Seller.
If there exists a breach of any of the above-described representations and
warranties made by us or the UBS Mortgage Loan Seller, and if that breach
materially and adversely affects the value of the subject Mortgage Loan or the
interests of the series 2000-C3 certificateholders therein, then that breach
will constitute a "Material Breach" of that representation and warranty. The
rights of the trust against us or the UBS Mortgage Loan Seller with respect to
any such Material Breach are described under "--Cures and Repurchases" below.
CURES AND REPURCHASES
If we discover or receive notice of a Material Document Defect with respect
to any Lehman Loan, as described under "--Assignment of the Mortgage Loans"
above, or a Material Breach of any representation and warranty made by us with
respect to any Lehman Loan, as described under "--Representations and
Warranties" above, then we will be obligated to--
- remedy that Material Document Defect or Material Breach in all material
respects, or
- repurchase the affected Lehman Loan at a price (the "Purchase Price")
generally equal to the sum of--
1. the unpaid principal balance of that Mortgage Loan at the time of
purchase, plus
2. all unpaid interest, other than Additional Interest and Default
Interest, due in respect of that Mortgage Loan through the Due Date
in the collection period of purchase, plus
3. all unreimbursed advances to cover certain costs and expenses
relating to the servicing and administration of that Mortgage Loan.
If the UBS Mortgage Loan Seller discovers or receives notice of a Material
Document Defect with respect to any UBS Loan, as described under "--Assignment
of the Mortgage Loans" above, or a Material Breach of any representation and
warranty made by the UBS Mortgage Loan Seller with respect to any UBS Loan, as
described under "--Representations and Warranties" above, then the UBS Mortgage
Loan Seller will be obligated to--
- remedy that Material Document Defect or Material Breach in all material
respects, or
- repurchase the affected UBS Loan at the applicable Purchase Price.
The time period within which such remedy or repurchase must be completed by
us or the UBS Mortgage Loan Seller, as the case may be, will generally be
limited to 90 days or, if the curing party is diligently attempting to correct
the problem and certain other conditions are satisfied, 180 days, following
S-84
<PAGE>
the earlier of discovery or receipt of notice by us or the UBS Mortgage Loan
Seller, as the case may be, of the subject Material Document Defect or Material
Breach, as the case may be. However, if any Material Document Defect arises
solely out of the failure of the applicable recording office to return a
recorded Mortgage Loan document, and if we or the UBS Mortgage Loan Seller, as
the case may be, are diligently attempting to retrieve that document, then the
time period may be extended for up to two years following the date of initial
issuance of the offered certificates.
The cure/repurchase obligations described above will constitute the sole
remedy available to the series 2000-C3 certificateholders in connection with a
Material Document Defect or a Material Breach of representations or warranties
with respect to any Mortgage Loan. No other person will be obligated to
repurchase any affected Mortgage Loan in connection with a Material Document
Defect or a Material Breach of representations and warranties if we or the UBS
Mortgage Loan Seller, as the case may be, default on our obligation to do so.
There can be no assurance that we or the UBS Mortgage Loan Seller will have
sufficient assets to allow us or the UBS Mortgage Loan Seller, as the case may
be, to effect any such purchase.
CHANGES IN MORTGAGE POOL CHARACTERISTICS
The description in this prospectus supplement of the mortgage pool and the
Mortgaged Properties is based upon the mortgage pool as it is expected to be
constituted at the time the offered certificates are issued, with adjustments
for the scheduled principal payments due on the Mortgage Loans on or before the
Cut-off Date.
Prior to the issuance of the offered certificates, a Mortgage Loan may be
removed from the mortgage pool if we deem such removal necessary or appropriate
or if it is prepaid. A limited number of other mortgage loans may be included in
the mortgage pool prior to the issuance of the offered certificates, unless
including those mortgage loans would materially alter the characteristics of the
mortgage pool as described in this prospectus supplement.
We believe that the information set forth in this prospectus supplement will
be representative of the characteristics of the mortgage pool as it will be
constituted at the time the offered certificates are issued, although the range
of Mortgage Rates and maturities, as well as the other characteristics of the
Mortgage Loans described in this prospectus supplement, may vary.
A Current Report on Form 8-K will be available to purchasers of the offered
certificates on or shortly after the date of initial issuance of the offered
certificates. Such Current Report on Form 8-K will be filed, together with the
pooling and servicing agreement, with the Securities and Exchange Commission
within fifteen days after the initial issuance of the offered certificates. In
the event Mortgage Loans are removed from or added to the mortgage pool, that
removal or addition will be noted in such Current Report on Form 8-K.
SERVICING OF THE MORTGAGE LOANS
GENERAL
The servicing of the Mortgage Loans and any REO Properties will be governed
by a pooling and servicing agreement to be dated as of the Cut-off Date (the
"Pooling Agreement"), among us, the master servicer, the special servicer, the
trustee and the fiscal agent. The following summaries describe certain
provisions of the Pooling Agreement relating to the servicing and administration
of the Mortgage Loans and any REO Properties. The summaries do not purport to be
complete and are subject, and qualified in their entirety by reference, to the
provisions of the Pooling Agreement. Reference is made to the accompanying
prospectus for additional information regarding the terms of the Pooling
Agreement relating to the servicing and administration of the Mortgage Loans and
any REO Properties and to the rights and obligations of the master servicer and
the special servicer thereunder, PROVIDED THAT THE
S-85
<PAGE>
INFORMATION IN THIS PROSPECTUS SUPPLEMENT SUPERSEDES ANY CONTRARY INFORMATION
SET FORTH IN THE ACCOMPANYING PROSPECTUS. See "Servicing of Mortgage Loans" and
"The Trust Agreement" in the accompanying prospectus. For purposes of the
accompanying prospectus, the Pooling Agreement constitutes a Trust Agreement, a
Master Servicing Agreement and a Special Servicing Agreement.
The Pooling Agreement provides that the master servicer and special servicer
must each service and administer the Mortgage Loans for which it is responsible,
directly or through sub-servicers, in accordance with--
- all applicable laws,
- the express terms of the Pooling Agreement, the respective Mortgage Loans
and, in the case of the Credit Lease Loans, the residual value policies
and the lease enhancement policies, and
- to the extent consistent with the foregoing, the Servicing Standard.
The "Servicing Standard" generally requires that the master servicer and
special servicer must each service and administer the Mortgage Loans for which
it is responsible:
- with the same care, skill and diligence as is normal and usual in its
general mortgage servicing and asset management activities with respect to
comparable mortgage loans that either are part of other third party
portfolios, giving due consideration to customary and usual standards of
practice of prudent institutional commercial mortgage lenders, or are held
as part of its own portfolio, whichever is a higher standard;
- with a view to--
1. the timely collection of all Scheduled P&I Payments due under the
Mortgage Loans, or
2. in the case of the special servicer, if a Mortgage Loan comes into
and continues in default and if, in the good faith and reasonable
judgment of the special servicer, no satisfactory arrangements can be
made for the collection of the delinquent payments, the maximization
of the recovery on that Mortgage Loan to the series 2000-C3
certificateholders, as a collective whole, on a present value basis;
and
- without regard to:
1. any known relationship that the master servicer or the special
servicer, as the case may be, or any affiliate thereof may have with
any Borrower;
2. the ownership of any series 2000-C3 certificate by the master
servicer or the special servicer, as the case may be, or any
affiliate thereof;
3. the obligation of the master servicer or the special servicer, as the
case may be, to make advances as described in this prospectus
supplement;
4. the right of the master servicer or the special servicer, as the case
may be, or any affiliate thereof to receive reimbursement of costs,
or the sufficiency of any compensation payable to it under the
Pooling Agreement generally or with respect to any particular
transaction; and
5. the ownership, servicing or management of other loans or properties
not covered by the Pooling Agreement.
In general, the master servicer will be responsible for the servicing and
administration of--
- all Mortgage Loans as to which no Servicing Transfer Event (as defined
below) has occurred, and
- all Corrected Mortgage Loans (also as defined below).
S-86
<PAGE>
The special servicer, on the other hand, will be responsible for the
servicing and administration of--
- each Mortgage Loan, other than a Corrected Mortgage Loan, as to which a
Servicing Transfer Event has occurred (each, a "Specially Serviced
Mortgage Loan"), and
- each REO Property.
Specially Serviced Mortgage Loans and REO Properties collectively constitute
"Specially Serviced Assets".
Despite the foregoing, the Pooling Agreement will require the master
servicer to continue to collect information and prepare all reports to the
trustee required to be collected or prepared by the master servicer thereunder
with respect to any Specially Serviced Mortgage Loans and REO Properties and,
otherwise, to render certain incidental services with respect to any Specially
Serviced Mortgage Loans and REO Properties. Neither the master servicer nor the
special servicer will have any responsibility for the performance by the other
of its respective obligations and duties under the Pooling Agreement.
A Mortgage Loan will become a Specially Serviced Mortgage Loan, if it has
not already done so, upon the occurrence of a Servicing Transfer Event. Each of
the following events will constitute a "Servicing Transfer Event" in respect of
any Mortgage Loan:
1. any Scheduled P&I Payment, including a Balloon Payment, is delinquent 60
or more days;
2. the master servicer has determined that--
- a default in making a Scheduled P&I Payment is likely to occur
within 30 days, and
- such default is likely to remain unremedied for at least 60 days;
3. there has occurred a default, other than as described in clause 1.
above, that materially impairs the value of the Mortgaged Property as
security for the Mortgage Loan or otherwise materially adversely affects
the interests of series 2000-C3 certificateholders and that continues
unremedied for the applicable grace period under the terms of the
Mortgage Loan or, if no grace period is specified, for 30 days;
4. certain events of insolvency, readjustment of debt, marshalling of
assets and liabilities or similar proceedings in respect of or pertaining
to the related Borrower and certain actions by or on behalf of the
related Borrower indicating its insolvency or inability to pay its
obligations; or
5. the master servicer has received notice of the commencement of
foreclosure or similar proceedings with respect to the related Mortgaged
Property or Properties.
So long as no other Servicing Transfer Event exists, a Mortgage Loan will
cease to be a Specially Serviced Mortgage Loan, and will become a "Corrected
Mortgage Loan" as to which the master servicer will re-assume servicing
responsibilities, if and when:
- with respect to the circumstances described in clause 1. of the preceding
paragraph, the related Borrower has made three consecutive full and timely
Scheduled P&I Payments under the terms of such Mortgage Loan, as such
terms may be changed or modified in connection with a bankruptcy or
similar proceeding involving the related Borrower or by reason of a
written modification, waiver or amendment granted or agreed to by the
special servicer;
- with respect to any of the circumstances described in clauses 2. and
4. of the preceding paragraph, such circumstances cease to exist in the
good faith, reasonable judgment of the special servicer, but, with respect
to any bankruptcy or insolvency proceedings contemplated by clause 4;
- no later than the entry of an order or decree dismissing that proceeding;
S-87
<PAGE>
- with respect to the circumstances described in clause 3. of the preceding
paragraph, when the default is cured as determined by the special
servicer; and
- with respect to the circumstances described in clause 5. of the preceding
paragraph, when the proceedings are terminated.
In general, the Annapolis Mall Companion Loan, the Cherry Creek Companion
Loan, the Westfield Portfolio Companion Loan and the Sangertown Square Companion
Loan (collectively, the "Companion Loans") will be serviced and administered
under the Pooling Agreement as if they were Mortgage Loans and the holders of
the related promissory notes were certificateholders. If a Companion Loan
becomes specially serviced, then the related Mortgage Loan will become a
Specially Serviced Mortgage Loan.
THE MASTER SERVICER AND THE SPECIAL SERVICER
THE MASTER SERVICER. First Union National Bank ("FUNB"), a national banking
association, will act as master servicer with respect to the mortgage pool. FUNB
is a wholly owned subsidiary of First Union Corporation. Its principal servicing
offices are located at NC 1075, 8739 Research Drive-URP4, Charlotte North
Carolina 28262-1075.
As of December, 1999, FUNB and its affiliates were responsible for servicing
approximately 5,184 commercial and multifamily loans, totaling approximaely $30
billion in aggregate outstanding principal amounts, including loans securitized
in mortgage-backed securitization transactions.
The information set forth in this prospectus supplement concerning FUNB has
been provided by it. Neither we nor any of the underwriters makes any
representation or warranty as to the accuracy or completeness of the
information. The master servicer, except for the information in the first two
paragraphs under this heading, will make no representations as to the validity
or sufficiency of the Pooling Agreement, the certificates, the Mortgage Loans,
this prospectus supplement or related documents.
THE SPECIAL SERVICER. Lennar Partners, Inc., a Florida corporation
("Lennar") and a subsidiary of LNR Property Corporation, will act as special
servicer with respect to the mortgage pool. The principal executive offices of
Lennar are located at 760 NW 107th Avenue, Miami, Florida, 33172, and its
telephone number is (305) 485-2000.
LNR Property Corporation, its subsidiaries and affiliates, are involved in
the real estate investment and management business and engage principally in--
- acquiring, developing, managing and repositioning commercial and
multi-family residential real estate properties,
- acquiring, often in partnership with financial institutions or real estate
funds, and managing portfolios of mortgage loans and other real estate
related assets,
- investing in unrated and non-investment grade rated commercial
mortgage-backed securities in respect of which Lennar has the right to be
special servicer, and
- making high yielding real estate related loans and equity investments.
Lennar has regional offices located across the country in Florida, Georgia,
Oregon and California. As of November 1, 1999, Lennar and its affiliates were
managing a portfolio including over 10,000 assets in most states with an
original face value of over $50 billion, most of which are commercial real
estate assets. Included in this managed portfolio are $44 billion of commercial
real estate assets representing 57 securitization transactions, for which Lennar
is the master servicer or special servicer. Lennar and its affiliates own, and
are in the business of acquiring assets similar in type to the Mortgage Loans.
The information set forth in this prospectus supplement concerning Lennar
and LNR Property Corporation has been provided by them. Neither we nor any of
the underwriters makes any representation
S-88
<PAGE>
or warranty as to the accuracy or completeness of the information. The special
servicer, except for the information in the first three paragraphs under this
heading, will make no representations as to the validity or sufficiency of the
Pooling Agreement, the certificates, the Mortgage Loans, this prospectus
supplement or related documents.
SERVICING AND OTHER COMPENSATION AND PAYMENT OF EXPENSES
THE MASTER SERVICING FEE. The principal compensation to be paid to the
master servicer in respect of its master servicing activities will be the Master
Servicing Fee.
In general, the "Master Servicing Fee" will--
- be earned in respect of each and every Mortgage Loan, including each
Specially Serviced Mortgage Loan, if any, and each Mortgage Loan, if any,
as to which the related Mortgaged Property has become an REO Property (an
"REO Mortgage Loan"),
- be computed on a 30/360 Basis, except in the case of partial periods, when
it will be computed on the basis of the actual number of days elapsed in
the partial period and a 360-day year,
- accrue at the applicable Master Servicing Fee Rate on the same principal
amount as interest periodically accrues or is deemed to accrue, as the
case may be, in respect of each Mortgage Loan, and
- be payable monthly on a loan-by-loan basis from amounts received in
respect of interest on each Mortgage Loan.
The "Master Servicing Fee Rate" will be a per annum rate determined on a
loan-by-loan basis. The weighted average Master Servicing Fee Rate for the
Mortgage Loans as of the Cut-off Date was 0.10185% per annum.
ADDITIONAL MASTER SERVICING COMPENSATION. As additional servicing
compensation, the master servicer will be entitled to receive--
- All Prepayment Interest Excesses, if any, collected in respect of the
entire mortgage pool. If a Borrower prepays its Mortgage Loan, in whole or
in part, after the related Due Date during any Collection Period, the
amount of interest on that prepayment for the period after that Due Date,
less the amount of related Master Servicing Fees payable from that
interest and exclusive of any Additional Interest and Default Interest
included in it, will, to the extent actually collected, constitute a
"Prepayment Interest Excess".
- All late payment charges and Default Interest, if any, collected in
respect of the Mortgage Loans that, in each such case--
1. accrued in respect of the related Mortgage Loan during a period when
it was not a Specially Serviced Mortgage Loan or REO Mortgage Loan,
and
2. are not otherwise allocable to pay the master servicer, special
servicer, trustee or fiscal agent, as applicable, interest on
Advances made thereby with respect to the related Mortgage Loan as
described in this prospectus supplement.
"Default Interest" is any interest that--
- accrues on a defaulted Mortgage Loan solely by reason of the subject
default, and
- is in excess of all interest at the related Mortgage Rate and any
Additional Interest accrued on such Mortgage Loan.
S-89
<PAGE>
The "Collection Period" for any Distribution Date will be the one-month
period that--
- begins immediately following the end of the prior Collection Period or, in
the case of the initial Collection Period, immediately following the
Cut-off Date, and
- continues through the 11th calendar day of the next month or, if that 11th
calendar day is not a business day, then the next succeeding business day
(the "Determination Date").
The "Distribution Date" will be the 4th business day following the
Determination Date in each month, commencing in June 2000.
Modification fees, assumption fees and certain other fees and charges
collected on the Mortgage Loans will be allocated between the master servicer
and the special servicer as additional servicing compensation.
The master servicer will be authorized to invest or direct the investment of
funds held in the Custodial Account, the Collection Account, the Interest
Reserve Account, any escrow accounts and reserve accounts with respect to the
Mortgage Loans, in certain government securities and other investment grade
obligations specified in the Pooling Agreement ("Permitted Investments"). The
master servicer will be entitled to retain any interest or other income earned
on those funds, subject, however, to any rights of the Borrowers thereto in the
case of interest or other income earned on funds in escrow accounts and reserve
accounts. However, the master servicer will be required to cover losses of
principal on such investments out of its own funds.
PREPAYMENT INTEREST SHORTFALLS. If a Borrower prepays a Mortgage Loan, in
whole or in part, prior to the related Due Date during any Collection Period and
does not pay interest on the prepayment through such Due Date, then the
shortfall in a full month's interest, less the amount of related Master
Servicing Fees and any Additional Interest, on the prepayment will constitute a
"Prepayment Interest Shortfall".
The Pooling Agreement will provide that, if any Prepayment Interest
Shortfalls are incurred during any Collection Period with respect to Mortgage
Loans that are neither Specially Serviced Mortgage Loans nor REO Mortgage Loans,
the master servicer must make a non-reimbursable payment (a "Compensating
Interest Payment") with respect to the related Distribution Date in an amount
equal to the lesser of:
- the aggregate of all such Prepayment Interest Shortfalls incurred during
that Collection Period with respect to those Mortgage Loans that are
neither Specially Serviced Mortgage Loans nor REO Mortgage Loans, and
- the sum of the following components of the master servicer's aggregate
servicing compensation for that Collection Period--
1. the aggregate of all Prepayment Interest Excesses, if any, collected
with respect to the entire mortgage pool during that Collection
Period, and
2. with respect to each and every Mortgage Loan for which the master
servicer receives Master Servicing Fees during that Collection
Period, the portion of those fees calculated at an annual rate of
0.05% per annum.
S-90
<PAGE>
To the extent that the Compensating Interest Payment made by the master
servicer for the related Distribution Date is less than the amount described in
the first bullet point of the preceding sentence, that difference, together with
the aggregate of all Prepayment Interest Shortfalls, if any, incurred during the
subject Collection Period in respect of any Specially Serviced Mortgage Loans,
will constitute the "Net Aggregate Prepayment Interest Shortfall" for the
related Distribution Date.
Any Compensating Interest Payment made by the master servicer with respect
to any Distribution Date will be included among the amounts distributable as
principal and interest on series 2000-C3 certificates on that Distribution Date
as described under "Description of the Offered Certificates--Distributions" in
this prospectus supplement. Any Net Aggregate Prepayment Interest Shortfall for
any Distribution Date will be allocated among the respective interest-bearing
classes of the series 2000-C3 certificates, in reduction of the interest
distributable thereon, in the amounts and priorities described under
"Description of the Offered Certificates--Allocation of Realized Losses and
Certain Other Shortfalls and Expenses" in this prospectus supplement.
PRINCIPAL SPECIAL SERVICING COMPENSATION. The principal compensation to be
paid to the special servicer in respect of its special servicing activities will
be--
- the Special Servicing Fee,
- the Workout Fee, and
- the Liquidation Fee.
The Special Servicing Fee. In general, the "Special Servicing Fee" will--
- be earned in respect of each and every Specially Serviced Mortgage Loan,
if any, and each and every REO Mortgage Loan, if any,
- be computed on a 30/360 Basis, except in the case of partial periods, when
it will be computed on the basis of the actual number of days elapsed in
the partial period and a 360-day year,
- accrue at 0.25% per annum (the "Special Servicing Fee Rate") on the unpaid
principal balance of each Specially Serviced Mortgage Loan or REO Mortgage
Loan, if any, net of related unreimbursed advances of principal, and
- be payable monthly from general collections on all the Mortgage Loans and
any REO Properties on deposit in the Custodial Account from time to time.
The Workout Fee. The special servicer will, in general, be entitled to
receive a Workout Fee with respect to each Corrected Mortgage Loan. As to each
Corrected Mortgage Loan, with limited exception, the "Workout Fee" will be
payable out of, and will be calculated by application of a "Workout Fee Rate" of
1.0% to, each collection of--
- interest, other than Default Interest and Additional Interest,
- principal, and
- prepayment consideration,
received on that Mortgage Loan for so long as it remains a Corrected Mortgage
Loan. The Workout Fee with respect to any Corrected Mortgage Loan will cease to
be payable if that loan again becomes a Specially Serviced Mortgage Loan or if
the related Mortgaged Property becomes an REO Property. Nevertheless, a new
Workout Fee will become payable if and when that Mortgage Loan again becomes a
Corrected Mortgage Loan. If the special servicer is terminated, other than for
cause, or resigns, it will retain the right to receive any and all Workout Fees
payable with respect to Mortgage Loans that became Corrected Mortgage Loans
during the period that it acted as special servicer and remained Corrected
Mortgage Loans at the time of that termination or resignation. The successor
special servicer will not be entitled to any portion of those Workout Fees.
S-91
<PAGE>
The Liquidation Fee. The special servicer will be entitled to receive a
Liquidation Fee with respect to each Specially Serviced Mortgage Loan as to
which the special servicer obtains a full, partial or discounted payoff from the
related Borrower and, except as otherwise described below, with respect to any
Specially Serviced Mortgage Loan or REO Property as to which the special
servicer receives any Liquidation Proceeds. As to each such Specially Serviced
Mortgage Loan and REO Property, the "Liquidation Fee" will be payable from, and
will be calculated by application of a "Liquidation Fee Rate" of 1.0% to, the
related payment or proceeds. Notwithstanding anything to the contrary described
above, no Liquidation Fee will be payable based on, or out of, Liquidation
Proceeds received in connection with:
- the repurchase of any Mortgage Loan by us or the UBS Mortgage Loan Seller
for a breach of representation or warranty or for defective or deficient
Mortgage Loan documentation so long as such repurchase occurs within the
180-day cure period, as described in "Description of the Mortgage
Pool--Cures and Repurchases" in this prospectus supplement.
- the purchase of any Specially Serviced Mortgage Loan or REO Property by
the master servicer, the special servicer or any holder of certificates of
the controlling class of the 2000-C3 series (a "Controlling Class
Certificateholder"), as described in "--Realization upon Defaulted
Mortgage Loans; Sale of Defaulted Mortgage Loans and REO Properties"
below); or
- the purchase of all of the Mortgage Loans and REO Properties by us, the
master servicer, the special servicer, Lehman Brothers Inc. or any
Controlling Class Certificateholder in connection with the termination of
the trust, as described in "Description of the Offered Certificates--
Termination" in this prospectus supplement.
ADDITIONAL SPECIAL SERVICING COMPENSATION. As additional special servicing
compensation, the special servicer will be entitled to receive all late payment
charges and Default Interest, if any, collected in respect of the Mortgage Loans
that, in each such case--
- accrued in respect of the related Mortgage Loan during a period when it
was a Specially Serviced Mortgage Loan or an REO Mortgage Loan, and
- are not otherwise allocable to pay the master servicer, special servicer,
trustee or fiscal agent, as applicable, interest on Advances made thereby
with respect to the related Mortgage Loan as described in this prospectus
supplement.
Modification fees, assumption fees and certain other fees and charges
collected on the Mortgage Loans will be allocated between the master servicer
and the special servicer as additional servicing compensation.
The special servicer will be authorized to invest or direct the investment
of funds held in the REO Account (as defined under "--REO Properties" below) in
Permitted Investments. The special servicer will be entitled to retain any
interest or other income earned on such funds. However, the special servicer
will be required to cover losses of principal on such investments out of its own
funds.
PAYMENT OF EXPENSES; SERVICING ADVANCES. Each of the master servicer and
special servicer will, in general, be required to pay all ordinary expenses
incurred by it in connection with its servicing activities under the Pooling
Agreement, including the fees of any sub-servicers retained by it, and will not
be entitled to reimbursement therefor except as expressly provided in the
Pooling Agreement. However, the master servicer will be permitted to pay, and
the special servicer will be permitted to direct payment of, certain of such
expenses, including certain expenses incurred as a result of a Mortgage Loan
default, directly out of the Custodial Account and at times without regard to
the relationship between the expense and the funds from which it is being paid.
See "--The Custodial Account" and "Description of the Offered Certificates--
Collection Account" in this prospectus supplement.
In general, customary, reasonable and necessary "out of pocket" costs and
expenses required to be incurred by the master servicer or special servicer in
connection with the servicing of a Mortgage Loan, if a default is imminent or
after a default, delinquency or other unanticipated event has occurred, or in
S-92
<PAGE>
connection with the administration of any REO Property, will constitute
"Servicing Advances". Servicing Advances will be reimbursable from future
payments and other collections, including in the form of Insurance Proceeds,
Condemnation Proceeds and Liquidation Proceeds, on or in respect of the related
Mortgage Loan or REO Property ("Related Proceeds").
The special servicer may request the master servicer to make Servicing
Advances in respect of a Specially Serviced Mortgage Loan or REO Property, in
lieu of the special servicer making those Servicing Advances. Any such request
is to be made in advance of the date on which the Servicing Advance is required
to be made. The master servicer is required to make any such Servicing Advance
requested by the special servicer. If the request is timely and properly made,
the special servicer will be relieved of any obligations with respect to the
subject Servicing Advance, regardless of whether or not the master servicer
makes that Servicing Advance.
If the master servicer or special servicer is required under the Pooling
Agreement to make a Servicing Advance, but neither does so within 15 days after
such Servicing Advance is required to be made, then the trustee will be
required:
- if it has actual knowledge of the failure, to give the defaulting party
notice of its failure; and
- if the failure continues for three more business days, to make such
Servicing Advance.
The Pooling Agreement will obligate the fiscal agent to make any Servicing
Advance that the trustee was obligated (but failed) to make.
NOTWITHSTANDING THE FOREGOING DISCUSSION OR ANYTHING ELSE TO THE CONTRARY IN
THIS PROSPECTUS SUPPLEMENT, THE MASTER SERVICER, THE SPECIAL SERVICER, THE
TRUSTEE AND THE FISCAL AGENT WILL NOT BE OBLIGATED TO MAKE SERVICING ADVANCES
THAT, IN THE REASONABLE AND GOOD FAITH JUDGMENT OF THE MASTER SERVICER, THE
SPECIAL SERVICER, THE TRUSTEE OR THE FISCAL AGENT, AS THE CASE MAY BE, WOULD NOT
BE ULTIMATELY RECOVERABLE FROM RELATED PROCEEDS (ANY SERVICING ADVANCE NOT SO
RECOVERABLE, A "NONRECOVERABLE SERVICING ADVANCE"). IF THE MASTER SERVICER, THE
SPECIAL SERVICER, THE TRUSTEE OR THE FISCAL AGENT MAKES ANY SERVICING ADVANCE
THAT IT SUBSEQUENTLY DETERMINES IS A NONRECOVERABLE SERVICING ADVANCE, IT MAY
OBTAIN REIMBURSEMENT FOR SUCH SERVICING ADVANCE OUT OF GENERAL FUNDS ON DEPOSIT
IN THE CUSTODIAL ACCOUNT FROM TIME TO TIME. See "--Custodial Account" below.
The master servicer, the special servicer, the trustee and the fiscal agent
will each be entitled to receive interest on Servicing Advances made by it. Such
interest will accrue on the amount of each Servicing Advance for so long as it
is outstanding, and will compound annually, at a rate per annum equal to the
"prime rate" as published in the "Money Rates" section of THE WALL STREET
JOURNAL, as that "prime rate" may change from time to time. Interest so accrued
with respect to any Servicing Advance will compound annually and be payable--
- out of Default Interest and late payment charges collected on or in
respect of the related Mortgage Loan during the Collection Period in which
that Servicing Advance is reimbursed, and
- if that Servicing Advance has been reimbursed, and the Default Interest
and late payment charges described in the prior bullet point are
insufficient to pay the advance interest on it, then out of any amounts
then on deposit in the Collection Account.
EVIDENCE AS TO COMPLIANCE
On or before April 30 of each year, beginning April 30, 2001, each of the
master servicer and the special servicer must:
- at its expense, cause a firm of independent public accountants, that is a
member of the American Institute of Certified Public Accountants to
furnish a statement to the trustee, among others, to the effect that--
S-93
<PAGE>
- the firm has obtained a letter of representation regarding certain
matters from the management of the master servicer or special servicer,
as applicable, which includes an assertion that the master servicer or
special servicer, as applicable, has complied with minimum mortgage
loan servicing standards, to the extent applicable to commercial and
multifamily mortgage loans, identified in the Uniform Single
Attestation program for Mortgage Bankers established by the Mortgage
Bankers Association of America, with respect to the servicing of
commercial and multifamily mortgage loans during the most recently
completed calendar year, and
- on the basis of an examination conducted by the firm in accordance with
standards established by the American Institute of Certified Public
Accountants, that representation is fairly stated in all material
respects, subject to those exceptions and other qualifications that may
be appropriate;
except that, in rendering its report the firm may rely, as to matters
relating to the direct servicing of commercial and multifamily mortgage
loans by sub-servicers, upon comparable reports of firms of independent
certified public accountants rendered on the basis of examinations
conducted in accordance with the same standards, rendered within one year
of such report, with respect to those sub-servicers; and
- deliver to the trustee, among others, a statement signed by one or more
officers thereof to the effect that, to the best knowledge of such officer
or officers, the master servicer or special servicer, as the case may be,
has fulfilled its material obligations under the Pooling Agreement in all
material respects throughout the preceding calendar year or the portion of
that year during which the series 2000-C3 certificates were outstanding.
Copies of the foregoing annual accountants' statement and officer's
certificate of each of the master servicer and the special servicer will be made
available to series 2000-C3 certificateholders, at their expense, upon written
request to the trustee.
MODIFICATIONS, WAIVERS, AMENDMENTS AND CONSENTS
In the case of any Mortgage Loan other than a Specially Serviced Mortgage
Loan and subject to the rights of the special servicer described below, the
master servicer will be responsible for responding to any request by a Borrower
for the consent or approval of the mortgagee with respect to a modification,
waiver or amendment which would not, with limited exceptions involving the
waiver of Default Interest, late payment charges and Additional Interest--
- affect the amount or timing of any of the payment terms of the Mortgage
Loan,
- result in the release of the related Borrower from any material terms of
the Mortgage Loan,
- waive any rights thereunder with respect to any guarantor thereof,
- relate to the release, addition or substitution of any material collateral
for the Mortgage Loan, or
- relate to any waiver of or granting of consent under a "due-on-sale" or
"due-on-encumbrance" clause.
To the extent consistent with the foregoing, the master servicer will also be
responsible for providing or withholding mortgagee consent with respect to
certain routine matters. Except as described above and in other limited matters,
the master servicer may not agree to waive, modify or amend any term of any
Mortgage Loan. Furthermore, the master servicer may not agree to any
modification, waiver or amendment of any term of any Mortgage Loan that would
cause any REMIC created under the Pooling Agreement to fail to qualify as a
REMIC under the Internal Revenue Code of 1986 or result in the imposition of any
tax on "prohibited transactions" or "contributions" after the startup day under
the REMIC provisions of the Internal Revenue Code of 1986.
S-94
<PAGE>
The Pooling Agreement will permit the special servicer to modify, waive or
amend any term of any Mortgage Loan if that modification, waiver or amendment:
- is consistent with the Servicing Standard, and
- except under the circumstances described below, will not--
1. affect the amount or timing of any scheduled payments of principal,
interest or other amount, including Prepayment Premiums and Yield
Maintenance Charges but excluding Default Interest and other amounts
payable as additional servicing compensation, payable under the
Mortgage Loan,
2. affect the obligation of the related Borrower to pay a Prepayment
Premium or Yield Maintenance Charge or permit a principal prepayment
during the applicable Lockout Period,
3. except as expressly provided by the related Mortgage or in connection
with a material adverse environmental condition at the related
Mortgaged Property, result in a release of the lien of the related
Mortgage on any material portion of such Mortgaged Property without a
corresponding principal prepayment,
4. in the reasonable, good faith judgment of the special servicer,
materially impair the security for the Mortgage Loan or reduce the
likelihood of timely payment of amounts due thereon, or
5. result in a tax on the holder of any Companion Loan.
Notwithstanding the second bullet point of the preceding paragraph, but
subject to the following paragraph and the discussion under "--The Controlling
Class Representative" below, the special servicer may--
- reduce the amounts owing under any Specially Serviced Mortgage Loan by
forgiving principal, accrued interest and/or any Prepayment Premium or
Yield Maintenance Charge,
- reduce the amount of the Scheduled P&I Payment on any Specially Serviced
Mortgage Loan, including by way of a reduction in the related Mortgage
Rate,
- forbear in the enforcement of any right granted under any Mortgage Note or
Mortgage relating to a Specially Serviced Mortgage Loan,
- accept a principal prepayment on a Specially Serviced Mortgage Loan during
any Lockout Period, or
- subject to the limitations described in the following paragraph, extend
the maturity date of a Mortgage Loan;
provided that--
1. the related Borrower is in monetary default or material non-monetary
default with respect to the Specially Serviced Mortgage Loan or, in the
reasonable, good faith judgment of the special servicer, that default is
reasonably foreseeable,
2. in the reasonable, good faith judgment of the special servicer, that
modification, waiver or amendment would increase the recovery to series
2000-C3 certificateholders and any affected holder of a Comapnion Loan on
a net present value basis, and
3. that modification, waiver or amendment does not result in a tax being
imposed on the trust or any affected holder of a Companion Loan or cause
any REMIC created pursuant to the Pooling Agreement to fail to qualify as
a REMIC at any time the series 2000-C3 certificates are outstanding.
S-95
<PAGE>
In no event, however, will the special servicer be permitted to:
- extend the maturity date of a Mortgage Loan beyond a date that is two
years prior to the Rated Final Distribution Date;
- extend the maturity date of a Mortgage Loan for more than 3 one-year
periods or, in the case of each of the four largest Mortgage Loans, for
more than a single one-year period, without obtaining Rating Agency
approval;
- extend the maturity date of any Mortgage Loan which has a Mortgage Rate
below the then prevailing interest rate for comparable loans, as
determined by the special servicer, unless--
1. that Mortgage Loan is a Balloon Loan as to which the Borrower has
failed to make the Balloon Payment at its scheduled maturity, is
not a Specially Serviced Mortgage Loan, other than by reason of
failure to make the Balloon Payment, and has not been delinquent
in the preceding 12 months, or
2. the related Borrower agrees to an increase in the Mortgage Rate
for that Mortgage Loan to the prevailing interest rate or higher;
or
- if the Mortgage Loan is secured by a ground lease, but not the related
fee interest, extend the maturity date of that Mortgage Loan beyond the
date that is 10 years prior to the expiration of the term of that
ground lease.
The master servicer will be permitted, in the case of an ARD Loan, in its
discretion, after the related Anticipated Repayment Date, to waive any or all
Additional Interest accrued on that Mortgage Loan, if, prior to the related
maturity date, the related Borrower has requested the right to prepay the
Mortgage Loan in full, together with all payments required by the related loan
documents in connection with the prepayment except for that Additional Interest.
The master servicer's determination to waive the trust's right to receive that
Additional Interest must be in accordance with the Servicing Standard. The
master servicer will not have any liability to the trust, the series 2000-C3
certificateholders or any other person for that determination if it is made in
accordance with the Servicing Standard. The Pooling Agreement will also limit
the master servicer's and the special servicer's ability to institute an
enforcement action solely for the collection of Additional Interest.
The special servicer and master servicer will each be required to notify the
trustee of any modification, waiver or amendment of any term of any Mortgage
Loan, and to deliver to the trustee, for deposit in the related Mortgage File,
an original counterpart of the agreement related to that modification, waiver or
amendment, promptly following the execution thereof. Upon reasonable prior
written notice to the trustee, copies of each agreement whereby any
modification, waiver or amendment of any term of any Mortgage Loan is effected
are required to be available for review during normal business hours at the
offices of the trustee. See "Description of the Offered Certificates--Reports to
Certificateholders; Certain Available Information" in this prospectus
supplement.
CUSTODIAL ACCOUNT
GENERAL. The master servicer will be required to establish and maintain one
or more separate accounts for purposes of holding payments and other collections
in respect of the Mortgage Loans (collectively, the "Custodial Account"). The
Custodial Account must be established in such a manner and/or with such a
depository as are specified in the Pooling Agreement or, as confirmed in writing
by each of Moody's Investors Service, Inc. ("Moody's") and Fitch IBCA, Inc.
("Fitch", and, together with Moody's, the "Rating Agencies"), as would not cause
a qualification, downgrade or withdrawal of any of the ratings then assigned by
that Rating Agency to any class of series 2000-C3 certificates (any account
meeting this criteria, an "Eligible Account"). The funds held in the Custodial
Account may be held as cash or invested in Permitted Investments.
S-96
<PAGE>
Any interest or other income earned on funds in the Custodial Account will
be paid to the master servicer as additional compensation subject to the
limitations set forth in the Pooling Agreement. See "--Servicing and Other
Compensation and Payment of Expenses" above.
DEPOSITS. Under the Pooling Agreement, the master servicer must deposit or
cause to be deposited in the Custodial Account within one business day following
receipt thereof, in the case of payments and other collections on the Mortgage
Loans, or as otherwise required under the Pooling Agreement, the following
payments and collections received or made by or on behalf of the master servicer
subsequent to the Issue Date, other than in respect of Scheduled P&I Payments
due on the Mortgage Loans on or before the Cut-off Date, which belong to us or
the related mortgage loan seller:
- all payments on account of principal on the Mortgage Loans, including
principal prepayments;
- all payments on account of interest on the Mortgage Loans, including
Default Interest and Additional Interest;
- all Prepayment Premiums, Yield Maintenance Charges and late payment
charges collected in respect of the Mortgage Loans;
- all Insurance Proceeds, Condemnation Proceeds and Liquidation Proceeds
collected on the Mortgage Loans;
- any amounts required to be deposited by the master servicer in connection
with losses incurred with respect to Permitted Investments of funds held
in the Custodial Account;
- all payments required to be deposited by the master servicer or the
special servicer in the Custodial Account with respect to any deductible
clause in any blanket insurance policy described under "--Maintenance of
Insurance" below;
- any amount required to be transferred from the REO Account, if
established; and
- any other amounts required to be so deposited under the Pooling Agreement.
Upon receipt of any of the amounts described in the first five bullet points
above with respect to any Specially Serviced Mortgage Loan, the special servicer
is generally required to promptly remit those amounts to the master servicer for
deposit in the Custodial Account.
WITHDRAWALS. The master servicer may make withdrawals from the Custodial
Account for any of the following purposes, the order set forth below not
constituting an order of priority for such withdrawals:
1. to remit to the trustee on or before the Distribution Date each month an
amount generally equal to that portion of the Available Distribution
Amount for the related Distribution Date then on deposit in the Custodial
Account, together with certain amounts to be paid or reimbursed to the
trustee from the Collection Account and any Prepayment Premiums, Yield
Maintenance Charges and/or Additional Interest received during the
related Collection Period;
2. to apply amounts held for future distribution on the series 2000-C3
certificates to make advances ("P&I Advances"; and, collectively with
Servicing Advances, "Advances") to cover delinquent monthly debt service
payments, other than Balloon Payments, as and to the extent described
under "Description of the Offered Certificates--P&I Advances" in this
prospectus supplement;
3. to reimburse the fiscal agent, the trustee or itself, as applicable, for
unreimbursed P&I Advances made thereby, that reimbursement to be made out
of Related Proceeds;
4. to pay itself earned and unpaid Master Servicing Fees in respect of each
Mortgage Loan, including each Specially Serviced Mortgage Loan and each
REO Mortgage Loan, that payment being limited to--
- amounts received on or in respect of that Mortgage Loan that are
allocable as a recovery of interest thereon, or
S-97
<PAGE>
- if there has been a final liquidation of that Mortgage Loan and any
related REO Property, that payment to be made out of general
collections on the other Mortgage Loans and REO Properties;
5. to pay the special servicer, out of general collections on the Mortgage
Loans and any REO Properties, Special Servicing Fees in respect of each
Specially Serviced Mortgage Loan and each REO Mortgage Loan;
6. to pay the special servicer earned and unpaid Workout Fees and
Liquidation Fees to which it is entitled, as and from the sources
described under "--Servicing and Other Compensation and Payment of
Expenses" above;
7. to reimburse the fiscal agent, the trustee, itself or the special
servicer, as applicable, for any unreimbursed Servicing Advances made
thereby, that reimbursement to be made out of Related Proceeds;
8. to reimburse the fiscal agent, the trustee, itself or the special
servicer, as applicable, out of general collections on the Mortgage Loans
and REO Properties, for any unreimbursed Advances made thereby that have
been determined not to be ultimately recoverable from Related Proceeds
(any such Advance, a "Nonrecoverable Advance");
9. to pay the fiscal agent, the trustee, itself or the special servicer, as
applicable, unpaid interest on any Advance made thereby, that payment to
be made out of Default Interest and late payment charges received--
- in respect of the Mortgage Loan as to which the Advance was made, and
- during the Collection Period in which the Advance is reimbursed;
10. when it reimburses the fiscal agent, the trustee, the special servicer
or itself, as applicable, for any unreimbursed Advance as described in
clause 3., 7. or 8. above, to pay the fiscal agent, the trustee, the
special servicer or itself, as the case may be, out of general
collections on the Mortgage Loans and any REO Properties, any interest
accrued and payable on that Advance and not otherwise payable pursuant to
clause 9. above;
11. to pay, out of general collections on the Mortgage Loans and any REO
Properties, for costs and expenses incurred by the trust in connection
with environmental remediation as described under "--Realization Upon
Defaulted Mortgage Loans; Sale of Defaulted Mortgage Loans and REO
Properties" below;
12. to pay itself, as additional servicing compensation--
- interest and investment income earned in respect of amounts held in the
Custodial Account,
- any Prepayment Interest Excesses collected in respect of the Mortgage
Loans, and
- to the extent not otherwise applied to cover interest on Advances, any
Default Interest and late payment charges received and accrued in
respect of Mortgage Loans that are not Specially Serviced Mortgage
Loans or REO Mortgage Loans;
13. to pay the special servicer, as additional servicing compensation, any
Default Interest and late payment charges received and accrued in respect
of Specially Serviced Mortgage Loans and REO Mortgage Loans and not
otherwise applied to cover interest on Advances;
14. to pay, out of general collections on the Mortgage Loans and any REO
Properties, for the cost of an independent appraiser or other expert in
real estate matters as required under the Pooling Agreement;
15. to pay itself, the special servicer, us, or any of their or our
respective directors, officers, employees and agents, as the case may be,
out of general collections on the Mortgage Loans and
S-98
<PAGE>
any REO Properties, amounts payable to any such person as described under
"--Certain Matters Regarding Us, the Master Servicer and the Special
Servicer" below;
16. to pay, out of general collections on the Mortgage Loans and any REO
Properties, for the cost of certain advice of counsel and tax
accountants, the cost of certain opinions of counsel, the cost of
recording the Pooling Agreement and the cost of the trustee's
transferring Mortgage Files to a successor after having been terminated
by series 2000-C3 certificateholders without cause, all as set forth in
the Pooling Agreement;
17. with respect to each Mortgage Loan purchased pursuant to or as
contemplated by the Pooling Agreement, to pay to the purchaser thereof
all amounts received thereon subsequent to the date of purchase;
18. to pay certain servicing expenses that would, if advanced, constitute
Nonrecoverable Advances, but the payment of which is determined
nonetheless to be in the best interests of the series 2000-C3
certificateholders; and
19. to clear and terminate the Custodial Account upon the termination of the
Pooling Agreement.
The Pooling Agreement will limit the extent to which amounts received on a
Companion Loan may be applied to cover certain expenses payable or reimbursable
out of general collections on the Mortgage Loans and REO Properties.
S-99
<PAGE>
THE CONTROLLING CLASS REPRESENTATIVE
SELECTION. The Pooling Agreement permits the holder or holders of
series 2000-C3 certificates representing a majority of the series 2000-C3 voting
rights allocated to the Controlling Class to select a representative (the
"Controlling Class Representative") from whom the special servicer will seek
advice and approval and take direction under the circumstances described below.
In addition, if the Controlling Class is held in book-entry form and
confirmation of the identities of the related beneficial owners has been
provided to the trustee, those beneficial owners entitled to a majority of the
series 2000-C3 voting rights allocated to the Controlling Class will be entitled
to directly select a Controlling Class Representative. The "Controlling Class"
of series 2000-C3 certificates will be the class of series 2000-C3 certificates,
exclusive of classes X, R-I, R-II and R-III, with the latest alphabetical class
designation that has an aggregate principal balance that is greater than 25% of
its original aggregate principal balance. However, if no such class of
series 2000-C3 certificates has an aggregate principal balance that is greater
than 25% of its original aggregate principal balance, then the outstanding class
of series 2000-C3 certificates, exclusive of classes X, R-I, R-II and R-III,
with the latest alphabetical class designation will be the "Controlling Class"
of series 2000-C3 certificates. The class A-1 and A-2 certificates will be
treated as one class for determining the Controlling Class of series 2000-C3
certificates.
CERTAIN RIGHTS AND POWERS OF THE CONTROLLING CLASS REPRESENTATIVE. Except
as described below, the special servicer will not be permitted to take any of
the following actions as to which the Controlling Class Representative has
objected in writing within 10 business days of having been notified thereof and
having been provided with all reasonably requested information with respect
thereto:
- any foreclosure upon or comparable conversion, which may include
acquisitions of an REO Property, of the ownership of properties securing
such of the Specially Serviced Mortgage Loans as come into and continue in
default;
- any modification, amendment or waiver of a monetary term, including the
timing of payments, or any material non-monetary term of a Mortgage Loan;
- any proposed sale of a defaulted Mortgage Loan or REO Property, other than
in connection with the termination of the trust as described under
"Description of the Offered Certificates--Termination" in this prospectus
supplement, for less than the applicable Purchase Price;
- any acceptance of a discounted payoff;
- any determination to bring a Mortgaged Property or an REO Property into
compliance with applicable environmental laws or to otherwise address
hazardous material located at an REO Property;
- any release of collateral for a Mortgage Loan, other than in accordance
with the terms of, or upon satisfaction of, that Mortgage Loan;
- any acceptance of substitute or additional collateral for a Mortgage Loan,
other than in accordance with the terms of that Mortgage Loan;
- any waiver of a "due-on-sale" or "due-on-encumbrance" clause; and
- any acceptance of an assumption agreement releasing a Borrower from
liability under a Mortgage Loan.
In addition, except as otherwise described below, the Controlling Class
Representative may direct the special servicer to take, or to refrain from
taking, such actions as the Controlling Class Representative may deem advisable
or as to which provision is otherwise made in the Pooling Agreement.
Notwithstanding the foregoing, no such advice, direction or objection
contemplated by either of the two preceding paragraphs may require or cause the
special servicer to violate any provision of the Pooling
S-100
<PAGE>
Agreement, including the special servicer's obligation to act in accordance with
the Servicing Standard. Furthermore, the special servicer will not be obligated
to seek approval from the Controlling Class Representative for any actions to be
taken by the special servicer with respect to any particular Specially Serviced
Mortgage Loan if--
- the special servicer has, as described above, notified the Controlling
Class Representative in writing of various actions that the special
servicer proposes to take with respect to the workout or liquidation of
that mortgage loan, and
- for 60 days following the first such notice, the Controlling Class
Representative has objected to all of those proposed actions and has
failed to suggest any alternative actions that the special servicer
considers to be consistent with the Servicing Standard.
Also, notwithstanding the foregoing, if the unpaid principal amount of any
Companion Loan, net of any existing related Appraisal Reduction Amount, is equal
to or greater than 50% of the original unpaid principal amount of such Companion
Loan, then the Controlling Class Representative will not be entitled to exercise
any of the rights and powers described above with respect to that Companion Loan
or the Mortgage Loan secured by the same Mortgaged Property and, instead, the
holder of that Companion Loan or its designee will be entitled to exercise those
rights and powers with respect to that Companion Loan and the Mortgage Loan
secured by the same Mortgaged Property.
LIMITATION ON LIABILITY OF CONTROLLING CLASS REPRESENTATIVE. The
Controlling Class Representative will not be liable to the trust or the
series 2000-C3 certificateholders for any action taken, or for refraining from
the taking of any action, in good faith pursuant to the Pooling Agreement, or
for errors in judgment; except, that the Controlling Class Representative will
not be protected against any liability which would otherwise be imposed by
reason of willful misfeasance, bad faith or gross negligence in the performance
of duties or by reason of reckless disregard of obligations or duties. Each
series 2000-C3 certificateholder acknowledges and agrees, by its acceptance of
its series 2000-C3 certificates, that the Controlling Class Representative may
have special relationships and interests that conflict with those of holders of
one or more classes of series 2000-C3 certificates, that the Controlling Class
Representative may act solely in the interests of the holders of the Controlling
Class, that the Controlling Class Representative does not have any duties to the
holders of any class of series 2000-C3 certificates other than the Controlling
Class, that the Controlling Class Representative may take actions that favor the
interests of the holders of the Controlling Class over the interests of the
holders of one or more other classes of series 2000-C3 certificates, that the
Controlling Class Representative will not be deemed to have been grossly
negligent or reckless, or to have acted in bad faith or engaged in willful
misconduct, by reason of its having acted solely in the interests of the
Controlling Class, and that the Controlling Class Representative will have no
liability whatsoever for having so acted, and no series 2000-C3
certificateholder may take any action whatsoever against the Controlling Class
Representative for having so acted.
Any holder of a Companion Loan or any designee thereof that is, with respect
to that Companion Loan and the Mortgage Loan secured by the same Mortgaged
Property, exercising the rights and powers described under "--The Controlling
Class Representative--Certain Rights and Powers of the Controlling Class
Representative" above, will be entitled to substantially the same limitations on
liability to which the Controlling Class Representative is entitled.
REALIZATION UPON DEFAULTED MORTGAGE LOANS; SALE OF DEFAULTED MORTGAGE LOANS AND
REO PROPERTIES
A Borrower's failure to make required Mortgage Loan payments may mean that
operating income is insufficient to service the mortgage debt, or may reflect
the diversion of that income from the servicing of the mortgage debt. In
addition, a Borrower that is unable to make Mortgage Loan payments may also be
unable to make timely payments of taxes and to otherwise maintain and insure the
related Mortgaged Property. In general, the special servicer will be required to
monitor any Mortgage Loan that is in default, evaluate whether the causes of the
default can be corrected over a reasonable period without significant
S-101
<PAGE>
impairment of the value of the related Mortgaged Property, initiate corrective
action in cooperation with the Borrower if cure is likely, inspect the related
Mortgaged Property and take such other actions as are consistent with the
Servicing Standard. A significant period of time may elapse before the special
servicer is able to assess the success of any such corrective action or the need
for additional initiatives.
The time within which the special servicer can make the initial
determination of appropriate action, evaluate the success of corrective action,
develop additional initiatives, institute foreclosure proceedings and actually
foreclose, or accept a deed to a Mortgaged Property in lieu of foreclosure, on
behalf of the series 2000-C3 certificateholders may vary considerably depending
on the particular Mortgage Loan, the Mortgaged Property, the Borrower, the
presence of an acceptable party to assume the Mortgage Loan and the laws of the
jurisdiction in which the Mortgaged Property is located. If a Borrower files a
bankruptcy petition, the special servicer may not be permitted to accelerate the
maturity of the related Mortgage Loan or to foreclose on the Mortgaged Property
for a considerable period of time. See "Certain Legal Aspects of Mortgage Loans"
in the accompanying prospectus.
The Pooling Agreement grants to the master servicer, the special servicer
and any Controlling Class Certificateholder, with priority among those holders
based on the size of their respective percentage interests in the Controlling
Class, a right to purchase from the trust certain defaulted Mortgage Loans in
the priority described below. If the special servicer has determined in good
faith that any defaulted Mortgage Loan will become subject to foreclosure or
similar proceedings, the special servicer will be required to give prompt
written notice of that determination to the trustee and the master servicer. The
trustee will be required, within 10 days after receipt of that notice, to
provide a similar notice to the Controlling Class Certificateholders. Upon their
receipt of the trustee's notice and for a period of 10 business days thereafter,
any of those certificateholders may, but will not be obligated to, purchase any
such defaulted Mortgage Loan from the trust, at a price equal to the applicable
Purchase Price. If none of those certificateholders has purchased that defaulted
Mortgage Loan within 10 business days of their having received notice in respect
thereof, either the special servicer or the master servicer, in that order of
priority, may, but is not obligated to, purchase such defaulted Mortgage Loan
from the trust, at a price equal to the applicable Purchase Price. Despite the
right of the master servicer, the special servicer and/or any Controlling Class
Certificateholder to purchase any defaulted Mortgage Loan, the special servicer
need not delay foreclosure or similar proceedings with respect to that Mortgage
Loan.
The special servicer, at any time, may offer to sell any defaulted Mortgage
Loan that has not otherwise been purchased as described in the prior paragraph,
if that sale would be in the best economic interests of the series 2000-C3
certificateholders, as a collective whole. That offer is to be made in a
commercially reasonable manner for a period of not less than 10 days. Subject to
any rights that the Controlling Class Representative may have to object if the
winning bid is not at least equal to the applicable Purchase Price, the special
servicer will be permitted to accept any cash offer that constitutes a "fair
price", as determined in accordance with the Pooling Agreement, for the
particular Mortgage Loan. See "--The Controlling Class Representative--Certain
Rights and Powers of the Controlling Class Representative" above.
Notwithstanding any of the foregoing, the special servicer will not be
obligated to accept the highest cash bid if it determines, in accordance with
the Servicing Standard, that rejection of that bid would be in the best
interests of the series 2000-C3 certificateholders, as a collective whole. In
addition, subject to any rights that the Controlling Class Representative may
have to object if the winning bid is not at least equal to the applicable
Purchase Price, the special servicer may accept a lower cash bid from any person
or entity other than itself or an affiliate, if it determines, in accordance
with the Servicing Standard, that acceptance of such bid would be in the best
interests of the series 2000-C3 certificateholders, as a collective whole. The
special servicer might make such a determination if the prospective buyer making
the lower bid is more likely to perform its obligations or the terms, other than
the price, offered by the prospective buyer making the lower bid are more
favorable.
S-102
<PAGE>
Neither the trustee, in its individual capacity, nor any of its affiliates
may bid for or purchase any defaulted Mortgage Loan or any REO Property.
If any of the Cherry Creek Mortgage Loan, the Annapolis Mall Mortgage Loan,
the Westfield Portfolio Mortgage Loan or the Sangertown Square Mortgage Loan has
become a Specially Serviced Mortgage Loan and, further, any Scheduled P&I
Payment on that Mortgage Loan or the corresponding Companion Loan is at least
60 days delinquent, the holder of the corresponding Companion Loan will be
entitled to purchase that Mortgage Loan as and at the price described under
"Description of the Mortgage Pool--Significant Mortgage Loans" in this
prospectus supplement.
The special servicer will be required to exercise reasonable efforts,
consistent with the Servicing Standard and the discussion under "--The
Controlling Class Representative--Certain Rights and Powers of the Controlling
Class Representative" above, to foreclose upon or otherwise comparably convert
the ownership of properties securing such of the Mortgage Loans as come into and
continue in default and as to which no satisfactory arrangements can be made for
collection of delinquent payments and which are not sold as described above.
Notwithstanding the foregoing, the special servicer may not, on behalf of the
trust, obtain title to a Mortgaged Property by foreclosure, deed in lieu of
foreclosure or otherwise, or take any other action with respect to any Mortgaged
Property, if, as a result of any that action, the trustee, on behalf of the
series 2000-C3 certificateholders, could, in the reasonable, good faith judgment
of the special servicer exercised in accordance with the Servicing Standard, be
considered to hold title to, to be a "mortgagee-in-possession" of, or to be an
"owner" or "operator" of that Mortgaged Property within the meaning of CERCLA or
any comparable law, unless:
- the special servicer has previously determined in accordance with the
Servicing Standard, based on a report prepared by a person who regularly
conducts environmental audits, that the Mortgaged Property is in
compliance with applicable environmental laws and regulations and there
are no circumstances or conditions present at the Mortgaged Property that
have resulted in any contamination for which investigation, testing,
monitoring, containment, clean-up or remediation could be required under
any applicable environmental laws and regulations; or
- in the event that the determination described in the preceding bullet
point cannot be made--
1. the special servicer has previously determined in accordance with the
Servicing Standard, on the same basis as described in the preceding
bullet point that it would maximize the recovery to the series 2000-C3
certificateholders and any affected holder of a Companion Loan on a
present value basis to acquire title to or possession of the Mortgaged
Property and to take such remedial, corrective and/or other further
actions as are necessary to bring the Mortgaged Property into compliance
with applicable environmental laws and regulations and to appropriately
address any of the circumstances and conditions referred to in the
preceding bullet point, and
2. either--
- the Controlling Class Representative or any affected holder of a
Companion Loan, as applicable, has not objected to the special
servicer's doing so, or
- if the Controlling Class Representative or any affected holder of a
Companion Loan, as applicable, has objected, that objection is, in the
special servicer's judgment, contrary to the Servicing Standard.
See "--The Controlling Class Representative--Certain Rights and Powers of the
Controlling Class Representative" above and "Certain Legal Aspects of Mortgage
Loans--Environmental Matters" in the accompanying prospectus.
The cost of any environmental testing will be covered by, and reimbursable
as, a Servicing Advance, and the cost of any remedial, corrective or other
further action contemplated by the second bullet point of the preceding
paragraph will generally be payable directly out of the Custodial Account.
S-103
<PAGE>
If neither of the conditions set forth in the two bullet points of the
second preceding paragraph has been satisfied with respect to any Mortgaged
Property securing a defaulted Mortgage Loan, the special servicer will be
required to take such action as is in accordance with the Servicing Standard,
other than proceeding against the Mortgaged Property. In connection therewith,
the special servicer may, on behalf of the trust, release all or a portion of
such Mortgaged Property from the lien of the related Mortgage. However, if the
affected Mortgage Loan has a then outstanding principal balance greater than
$1 million, then prior to effecting that release, among other things:
- the special servicer must have notified the trustee, among others,
- the trustee must have notified the series 2000-C3 certificateholders,
- the holders of series 2000-C3 certificates entitled to a majority of the
series 2000-C3 voting rights must not have objected to such release within
30 days of their having been so notified thereof, and
- either the Controlling Class Representative or any affected holder of a
Companion Loan, as applicable, must not have objected to the release or,
if it did, that objection was, in the special servicer's judgment,
inconsistent with the Servicing Standard.
REO PROPERTIES
If title to any Mortgaged Property is acquired by the special servicer on
behalf of the trust, then the special servicer will be required to sell that
Mortgaged Property not later than the end of the third calendar year following
the year of acquisition, unless, except in the case of the Cherry Creek
Property, the Annapolis Mall Property, Westfield Portfolio Property and the
Sangertown Square Property, which are required to be sold within that three-year
period--
- the Internal Revenue Service grants an extension of time to sell that
property (an "REO Extension"), or
- the special servicer obtains an opinion of independent counsel generally
to the effect that the holding of that property subsequent to the end of
the third calendar year following the year in which the acquisition
occurred will not result in the imposition of a tax on the trust or cause
any REMIC created under the Pooling Agreement to fail to qualify as a
REMIC under the Internal Revenue Code of 1986.
Subject to the foregoing, the special servicer will generally be required to
solicit cash offers for any REO Property in such a manner as will be reasonably
likely to realize a fair price for such property. The special servicer may
retain an independent contractor to operate and manage any REO Property. The
retention of an independent contractor will not relieve the special servicer of
its obligations with respect to such REO Property.
In general, the special servicer or an independent contractor employed by
the special servicer at the expense of the trust will be obligated to operate
and manage any Mortgaged Property acquired as REO Property in a manner that--
- maintains its status as "foreclosure property" under the REMIC provisions
of the Internal Revenue Code of 1986, and
- would, to the extent commercially reasonable and consistent with the
preceding bullet point, maximize the trust's net after-tax proceeds from
that property.
After the special servicer reviews the operation of such property and
consults with the trustee, or any person appointed thereby to act as REMIC
administrator, to determine the trust's federal income tax reporting position
with respect to the income it is anticipated that the trust would derive from
such property, the special servicer could determine, particularly in the case of
an REO Property that is a hotel, that it would not be commercially reasonable to
manage and operate such property in a manner that would avoid the imposition of
a tax on "net income from foreclosure property", within the meaning of
Section 857(b)(4) (B) of the Internal Revenue Code of 1986, or a tax on
"prohibited transactions" under Section 860F of the Internal Revenue Code
S-104
<PAGE>
of 1986 (either of the taxes referred to in this prospectus supplement as an
"REO Tax"). To the extent that income the trust receives from an REO Property is
subject to--
- a tax on "net income from foreclosure property", that income would be
subject to federal tax at the highest marginal corporate tax rate, which
is currently 35%, or
- a tax on "prohibited transactions", that income would be subject to
federal tax at a 100% rate.
The determination as to whether income from an REO Property would be subject
to an REO Tax will depend on the specific facts and circumstances relating to
the management and operation of each REO Property. Generally, income from an REO
Property that is directly operated by the special servicer would be apportioned
and classified as "service" or "non-service" income. The "service" portion of
that income could be subject to federal tax either at the highest marginal
corporate tax rate or at the 100% rate on "prohibited transactions". The
"non-service" portion of that income could be subject to federal tax at the
highest marginal corporate tax rate or, although it appears unlikely, at the
100% rate applicable to "prohibited transactions". Any REO Tax imposed on the
trust's income from an REO Property would reduce the amount available for
distribution to series 2000-C3 certificateholders. See "Federal Income Tax
Consequences" in this prospectus supplement and "Federal Income Tax
Considerations" in the accompanying prospectus. The reasonable "out-of-pocket"
costs and expenses of obtaining professional tax advice in connection with the
foregoing will be payable out of the Custodial Account.
The special servicer will be required to segregate and hold all funds
collected and received in connection with any REO Property separate and apart
from its own funds and general assets. If an REO Property is acquired, the
special servicer will be required to establish and maintain one or more accounts
(collectively, the "REO Account"), to be held on behalf of the trustee in trust
for the benefit of the series 2000-C3 certificateholders, for the retention of
revenues and other proceeds derived from each REO Property. The REO Account is
to be an Eligible Account. The special servicer will be required to deposit, or
cause to be deposited, in the REO Account, upon receipt, all net income,
Insurance Proceeds, Condemnation Proceeds and Liquidation Proceeds received in
respect of an REO Property. The funds held in the REO Account may be held as
cash or invested in Permitted Investments. Any interest or other income earned
on funds in the REO Account will be payable to the special servicer, subject to
the limitations set forth in the Pooling Agreement.
The special servicer will be required to withdraw from the REO Account funds
necessary for the proper operation, management, leasing, maintenance and
disposition of any REO Property, but only to the extent of amounts on deposit in
the REO Account relating to such REO Property. Promptly following the end of
each Collection Period, the special servicer will be required to withdraw from
the REO Account and deposit, or deliver to the master servicer for deposit, into
the Custodial Account the aggregate of all amounts received in respect of each
REO Property during that Collection Period, net of (i) any withdrawals made out
of those amounts as described in the preceding sentence and (ii) any portion of
those amounts that may be retained as reserves as described in the next
sentence. The special servicer may, subject to certain limitations set forth in
the Pooling Agreement, retain in the REO Account such portion of those proceeds
and collections as may be necessary to maintain a reserve of sufficient funds
for the proper operation, management, leasing, maintenance and disposition of
the related REO Property, including the creation of a reasonable reserve for
repairs, replacements, necessary capital improvements and other related
expenses.
INSPECTIONS; COLLECTION OF OPERATING INFORMATION
The special servicer will be required to perform or cause to be performed a
physical inspection of a Mortgaged Property as soon as practicable after the
related Mortgage Loan becomes a Specially Mortgage Loan and annually thereafter
for so long as the related Mortgage Loan remains a Specially Serviced Mortgage
Loan, the cost of which will be reimbursable to the Special Servicer as a
Servicing Advance. In addition, the special servicer must perform or cause to be
performed a physical inspection of each of the REO Properties at least once per
calendar year, the cost of which will be reimbursable to the Special
S-105
<PAGE>
Servicer as a Servicing Advance. The master servicer will be required at its
expense to perform or cause to be performed a physical inspection of each
Mortgaged Property securing a non-Specially Serviced Mortgage Loan--
- at least once every three calendar years in the case of Mortgaged
Properties securing Credit Lease Loans,
- at least once every two calendar years in the case of Mortgaged Properties
securing non-Credit Lease Loans or allocated portions thereof, as
applicable, that have outstanding principal balances of $2,000,000 or
less, and
- at least once every calendar year in the case of all other such Mortgaged
Properties.
The master servicer and the special servicer will each be required to
prepare or cause to be prepared and deliver to the trustee a written report of
each of the inspections performed by it that generally describes the condition
of the Mortgaged Property and that specifies the existence of any sale, transfer
or abandonment of the Mortgaged Property or any material change in its condition
or value.
The special servicer, in the case of any Specially Serviced Mortgage Loans,
and the master servicer, in the case of all other Mortgage Loans, will also be
required to use reasonable efforts to collect from the related Borrowers and
review the quarterly and annual operating statements and rent rolls with respect
to each of the Mortgaged Properties and REO Properties. The special servicer
will be required to deliver to the master servicer copies of those operating
statements and rent rolls collected by the special servicer. In connection
therewith, with respect to each Mortgaged Property and REO Property, the master
servicer will be required to prepare, based on reports generated by itself and
the special servicer, and deliver to the trustee a Comparative Financial Status
Report for, or as of the end of, the applicable period. See "Description of the
Offered Certificates--Reports to Certificateholders; Certain Available
Information" in this prospectus supplement. Each of the Mortgage Loans requires
the related Borrower to deliver an annual property operating statement. However,
there can be no assurance that any operating statements required to be delivered
will in fact be delivered, nor are the master servicer and the special servicer
likely to have any practical means of compelling their delivery in the case of
an otherwise performing Mortgage Loan.
REPLACEMENT OF THE SPECIAL SERVICER
The Pooling Agreement will permit the holder or holders of series 2000-C3
certificates entitled to a majority of the series 2000-C3 voting rights
allocated to the Controlling Class to terminate an existing special servicer and
to appoint a successor thereto.
Any termination and/or appointment of a successor special servicer, as
described above, will be subject to, among other things, the trustee's receipt
of--
- written confirmation from each Rating Agency that the appointment of that
successor will not result in a qualification, downgrade or withdrawal of
any of the ratings then assigned thereby to the respective classes of
series 2000-C3 certificates, and
- the written agreement of the proposed special servicer to be bound by the
terms and conditions of the Pooling Agreement, together with an opinion of
counsel regarding, among other things, the enforceability thereof.
If the Controlling Class of series 2000-C3 certificates is held in
book-entry form and confirmation of the identities of the related beneficial
owners has been provided to the trustee, then the beneficial owners entitled to
a majority of the Voting Rights allocated to the Controlling Class will be
entitled to directly replace the special servicer.
MAINTENANCE OF INSURANCE
The Pooling Agreement will require the master servicer, with respect to
Mortgage Loans other than Specially Serviced Mortgage Loans, and the special
servicer, with respect to Specially Serviced Mortgage
S-106
<PAGE>
Loans, to use reasonable efforts, consistent with the Servicing Standard, to
cause to be maintained for each Mortgaged Property all insurance coverage as is
required under the related Mortgage.
Any Controlling Class Certificateholder may request that earthquake
insurance be secured for one or more Mortgaged Properties by the related
Borrower, to the extent that insurance may reasonably be obtained and to the
extent the related Mortgage Loan permits the mortgagee to make such request.
The special servicer will be required, consistent with the Servicing
Standard, to cause to be maintained for each REO Property no less insurance
coverage than was previously required of the applicable Borrower under the
related Mortgage.
If either the master servicer or the special servicer obtains and maintains
a blanket policy insuring against hazard losses on all of the Mortgage Loans
and/or REO Properties that it is required to service and administer, then, to
the extent such policy--
- is obtained from an insurer having a "claims-paying ability" or "financial
strength" rating that meets, or the obligations of which are guaranteed by
an entity having such a rating that meets, the requirements of the Pooling
Agreement, and
- provides protection equivalent to the individual policies otherwise
required, the master servicer or the special servicer, as the case may be,
will be deemed to have satisfied its obligation to cause hazard insurance
to be maintained on the related Mortgaged Properties and/or REO
Properties.
That blanket policy may contain a customary deductible clause, except that if
there has not been maintained on the related Mortgaged Property or REO Property
an individual hazard insurance policy complying with the requirements described
above in this "--Maintenance of Insurance" section, and there occur one or more
losses that would have been covered by an individual policy, then the master
servicer or special servicer, as appropriate, must promptly deposit into the
Custodial Account from its own funds the amount of those losses that would have
been so covered by an individual policy but are not covered under the blanket
policy because of that deductible clause.
CERTAIN MATTERS REGARDING US, THE MASTER SERVICER AND THE SPECIAL SERVICER
Any entity serving as master servicer or special servicer under the Pooling
Agreement may have other normal business relationships with us or our
affiliates. The Pooling Agreement will permit each of the master servicer and
the special servicer to resign from its obligations thereunder, in that
capacity, upon a determination that those obligations are no longer permissible
under applicable law or are in material conflict by reason of applicable law
with any other activities carried on by it. Unless otherwise required by
applicable law, no such resignation will become effective until the trustee or
other successor has assumed the obligations and duties of the resigning master
servicer or special servicer, as the case may be, under the Pooling Agreement.
The master servicer and the special servicer will each also have the right to
resign at any other time provided that--
- a willing successor thereto has been found,
- each of the Rating Agencies confirms in writing that the successor's
appointment will not result in a qualification, downgrade or withdrawal of
any rating or ratings then assigned to any class of series 2000-C3
certificates,
- the resigning party pays all costs and expenses in connection with the
resignation and the resulting transfer of servicing, and
- the successor accepts appointment prior to the effectiveness of the
resignation and agrees in writing to be bound by the terms and conditions
of the Pooling Agreement.
Unless the long-term debt obligations thereof satisfy the ratings criteria
specified in the Pooling Agreement, the master servicer and special servicer
will each be required to maintain a fidelity bond and errors and omissions
policy or their equivalent that provides coverage against losses that may be
sustained as a result of an officer's or employee's misappropriation of funds or
errors and omissions, subject to
S-107
<PAGE>
certain limitations as to amount of coverage, deductible amounts, conditions,
exclusions and exceptions permitted by the Pooling Agreement.
The Pooling Agreement will provide that none of the master servicer, the
special servicer or us will be under any liability to the trust, the trustee,
the fiscal agent or the series 2000-C3 certificateholders for any action taken,
or not taken, in good faith pursuant to the Pooling Agreement or for errors in
judgment, except that none of those persons or entities, including us, will be
protected against any liability that would otherwise be imposed by reason of
willful misfeasance, bad faith or negligence in the performance of obligations
or duties thereunder. The Pooling Agreement will further provide that we, the
master servicer, the special servicer and any director, officer, employee or
agent of us or any of them will be entitled to indemnification by the trust
against any loss, liability or expense, including legal fees and expenses,
incurred in connection with any legal action or claim relating to the Pooling
Agreement or the series 2000-C3 certificates, including in connection with the
distribution of reports and information as contemplated by the Pooling
Agreement, other than any costs and expenses that it is required to bear under
the Pooling Agreement without reimbursement or that constitute Servicing
Advances, and other than any loss, liability or expense incurred by reason of
willful misfeasance, bad faith or negligence in the performance of obligations
or duties under the Pooling Agreement by the person being indemnified.
In addition, the Pooling Agreement will provide that none of the master
servicer, the special servicer or us will be under an obligation to appear in,
prosecute or defend any legal action unless:
- that action is related to the particular person's or entity's respective
responsibilities under the Pooling Agreement, and
- either--
1. that person or entity is specifically required to bear the expense of
that action, or
2. that action will not, in that person's or entity's opinion, involve
that person or entity, as the case may be, in any ultimate expense or
liability for which it would not be reimbursed under the Pooling
Agreement.
However, each of the master servicer, the special servicer and us may undertake
any such action that it or we may deem necessary or desirable with respect to
the enforcement and/or protection of the rights and duties of the parties to the
Pooling Agreement and the interests of the series 2000-C3 certificateholders
thereunder. In that event, the legal expenses and costs of the action, and any
liability resulting therefrom, will be expenses, costs and liabilities of the
trust, and we, the master servicer or the special servicer, as the case may be,
will be entitled to charge the Custodial Account therefor.
Any person--
- into which we, the master servicer or the special servicer may be merged
or consolidated, or
- resulting from any merger or consolidation to which we, the master
servicer or the special servicer is a party, or
- succeeding to the business, which may, in the case of the master servicer
or special servicer, be limited to the commercial loan servicing business,
of us, the master servicer or the special servicer,
will be the successor of us, the master servicer or the special servicer, as the
case may be, under the Pooling Agreement. However, no successor or surviving
person will succeed to the rights of the master servicer or the special servicer
unless, among other things, that succession will not result in any
qualification, downgrade or withdrawal of the rating then assigned by any Rating
Agency to any class of series 2000-C3 certificates as confirmed in writing.
S-108
<PAGE>
EVENTS OF DEFAULT
"Events of Default" under the Pooling Agreement will include each of the
following events, circumstances and conditions and may include others:
1. any failure by the master servicer or the special servicer to deposit,
or to remit to the appropriate party for deposit, into the Custodial
Account or REO Account, as applicable, any amount required to be so
deposited, which failure is not remedied within one business day
following the date on which such deposit or remittance was first required
to be made;
2. any failure by the master servicer to remit to the trustee for deposit
in the Collection Account any amount, including a P&I Advance, required
to be so remitted, which continues unremedied for one business day
following the date on which such remittance was required to be made, or
any failure by the master servicer to make in a timely manner any
payments required to be made to the holder of a Companion Loan;
3. any failure by the master servicer or the special servicer to timely
make any Servicing Advance required to be made by it under the Pooling
Agreement, which Servicing Advance remains unmade for a period of three
business days following the date on which notice has been given to the
master servicer or the special servicer, as the case may be, by the
trustee as described under "Servicing of the Mortgage Loans--Servicing
and Other Compensation and Payment of Expenses" in this prospectus
supplement;
4. any failure by the master servicer or the special servicer duly to
observe or perform in any material respect any of its other covenants or
agreements under the Pooling Agreement, which failure continues
unremedied for 60 days after written notice of that failure, requiring
the same to be remedied, has been given to the master servicer or the
special servicer, as the case may be, by any other party to the Pooling
Agreement or to the master servicer or the special servicer, as the case
may be, with a copy to each other party to the Pooling Agreement, by the
holder of a Companion Loan or by series 2000-C3 certificateholders
entitled to not less than 25% of the series 2000-C3 voting rights;
5. any breach by the master servicer or the special servicer of any of its
representations or warranties contained in the Pooling Agreement that
materially and adversely affects the interests of any class of
series 2000-C3 certificateholders or any holder of a Companion Loan and
that continues unremedied for 60 days after written notice of that
breach, requiring the same to be remedied, has been given to the master
servicer or the special servicer, as the case may be, by any other party
to the Pooling Agreement, or to the master servicer or the special
servicer, as the case may be, with a copy to each other party to the
Pooling Agreement, by the holder of a Companion Loan or by
series 2000-C3 certificateholders entitled to not less than 25% of the
series 2000-C3 voting rights;
6. certain events of insolvency, readjustment of debt, marshalling of
assets and liabilities or similar proceedings in respect of or relating
to the master servicer or the special servicer and certain actions by or
on behalf of the master servicer or the special servicer indicating its
insolvency or inability to pay its obligations;
7. one or more ratings assigned by either Rating Agency to the
series 2000-C3 certificates or any securities backed by a Companion Loan
has been qualified, downgraded or withdrawn, or otherwise made the
subject of a "negative" credit watch, which that Rating Agency has
determined, and given written notice, is solely or in material part a
result of the master servicer or special servicer, as the case may be,
acting in that capacity; and
8. the receipt by the trustee of notice from either Rating Agency to the
effect that the master servicer or the special servicer, as the case may
be, is no longer "approved" by that Rating Agency to act in such capacity
for pools of mortgage loans similar to the mortgage pool with ratings
similar to those of the series 2000-C3 certificates and the failure to be
so "approved" will
S-109
<PAGE>
cause a qualification, downgrade or withdrawal of one or more ratings
then assigned to the series 2000-C3 certificates or any securities backed
by a Companion Loan.
When a single entity acts as master servicer and special servicer, an Event
of Default in one such capacity will constitute an Event of Default in the other
such capacity.
RIGHTS UPON EVENT OF DEFAULT
If an Event of Default described in clauses 1.-6. under "--Events of
Default" above occurs with respect to the master servicer or the special
servicer and remains unremedied, the trustee will be authorized, and at the
direction of certificateholders entitled to not less than 25% of the series
2000-C3 voting rights or any affected holder of a Companion Loan, the trustee
will be required, to terminate all of the rights and obligations of the
defaulting party under the Pooling Agreement and in and to the assets of the
trust other than any rights thereof as a series 2000-C3 certificateholder.
However, a termination based solely on an Event of Default described in
clause 6. under "--Events of Default" above may be unenforceable. If an Event of
Default described in clauses 7. and 8. under "--Events of Default" above occurs
with respect to the master servicer or the special servicer and remains
unremedied, the trustee is required to terminate all of the rights and
obligations of the defaulting party under the Pooling Agreement and in and to
the assets of the trust other than any rights thereof as a series 2000-C3
certificateholder. Upon any such termination, the trustee will succeed to all of
the responsibilities, duties and liabilities of the master servicer or special
servicer, as the case may be, under the Pooling Agreement and will be entitled
to like compensation arrangements. If the trustee is unwilling to so act, it may
or, at the written request of series 2000-C3 certificateholders entitled to a
majority of the series 2000-C3 voting rights, or if the trustee is unable, or is
not approved by each Rating Agency, to act as a master servicer or special
servicer, as the case may be, the trustee must, appoint, or petition a court of
competent jurisdiction to appoint, an established mortgage loan servicing
institution to act as successor master servicer or special servicer, as the case
may be, under the Pooling Agreement. Pending that appointment, the trustee will
be obligated to act in that capacity. Notwithstanding the foregoing, if an Event
of Default on the part of the master servicer affects only a Companion Loan, the
master servicer may not be terminated as such but must appoint a sub-servicer
that will be responsible for servicing that Companion Loan and the Mortgage Loan
secured by the same Mortgaged Property.
In general, series 2000-C3 certificateholders entitled to at least 66 2/3%
of the series 2000-C3 voting rights allocated to each class of series 2000-C3
certificates affected by any Event of Default, together with any holder of a
Companion Loan affected by the Event of Default, may waive the Event of Default.
However, an Event of Default described in clauses 1., 2., 7. and 8. under
"--Events of Default" above may only be waived by all of the holders of the
affected classes of series 2000-C3 certificates and all the affected holders of
Companion Loans. Upon any such waiver of an Event of Default, such Event of
Default will cease to exist and will be deemed to have been remedied for every
purpose under the Pooling Agreement.
No series 2000-C3 certificateholder will have the right under the Pooling
Agreement to institute any proceeding with respect thereto unless--
- that holder previously has given to the trustee written notice of default,
- except in the case of a default by the trustee, series 2000-C3
certificateholders entitled to not less than 25% of the series 2000-C3
voting rights have made written request upon the trustee to institute that
proceeding in its own name as trustee thereunder and have offered to the
trustee reasonable indemnity, and
- the trustee for 60 days has neglected or refused to institute that
proceeding.
The trustee, however, will be under no obligation to exercise any of the
trusts or powers vested in it by the Pooling Agreement or to make any
investigation of matters arising thereunder or to institute, conduct or defend
any litigation thereunder or in relation thereto at the request, order or
direction of any of the series 2000-C3 certificateholders, unless in the
trustee's opinion, those certificateholders have offered to the trustee
reasonable security or indemnity against the costs, expenses and liabilities
which may be incurred therein or thereby.
S-110
<PAGE>
DESCRIPTION OF THE OFFERED CERTIFICATES
GENERAL
The LB-UBS Commercial Mortgage Trust 2000-C3, Commercial Mortgage
Pass-Through Certificates, Series 2000-C3 (the "Certificates") will be issued on
or about May 18, 2000 (the "Issue Date" or "Closing Date") in multiple classes
(each, a "Class") pursuant to the Pooling Agreement. They will represent in the
aggregate the entire beneficial ownership interest in the trust. The assets of
the trust will include:
- the Mortgage Loans;
- any and all payments under and proceeds of the Mortgage Loans received
after the Cut-off Date, exclusive of payments of principal, interest and
other amounts due thereon on or before the Cut-off Date;
- the Mortgage Files for the Mortgage Loans;
- any REO Properties; and
- all funds or assets as from time to time are deposited in the Collection
Account (see "--Collection Account" below), the Custodial Account, the
Interest Reserve Account, and/or the REO Account.
The Certificates will include nineteen (19) separate Classes, nine (9) of
which are Classes of "Offered Certificates" and ten (10) of which are Classes of
"Private Certificates". The Offered Certificates consist of the Class A-1,
Class A-2, Class B, Class C, Class D, Class E, Class F, Class G and Class X
Certificates. All the remaining Classes of Certificates are Private
Certificates.
The "Certificate Balance" of any Class of Certificates will represent the
aggregate distributions of principal to which the registered holders ("Holders"
or "Certificateholders") of those Certificates are entitled over time out of
payments, or Advances in lieu thereof, and other collections on the assets of
the trust. We refer in this prospectus supplement to the respective Classes of
Certificates with Certificate Balances as the "Principal Balance Certificates".
On each Distribution Date, the Certificate Balance of each Class of Principal
Balance Certificates will be permanently reduced by any distributions of
principal actually made with respect to that Class of Certificates on that
Distribution Date. On any particular Distribution Date, the Certificate Balance
of a Class of Principal Balance Certificates may also be permanently reduced as
and to the extent described under "--Allocation of Realized Losses and Certain
Other Shortfalls and Expenses" below, in connection with Realized Losses and
Additional Trust Fund Expenses (each as defined in that section).
The Class X Certificates will not have a Certificate Balance or entitle the
holders thereof to receive distributions of principal. The "Notional Amount" of
the Class X Certificates will represent the principal amount on which interest
will accrue in respect of that Class from time to time. The Notional Amount of
the Class X Certificates will equal the aggregate of the Certificate Balances of
the respective Classes of Principal Balance Certificates outstanding from time
to time. Each of those Certificate Balances will constitute a separate component
(a "Component") of the Class Notional Amount of the Class X Certificates, which
Component will have the same alphabetical and/or numerical designation as the
alphabetical and/or numerical Class designation for the related Class of
Principal Balance Certificates. For example, the Certificate Balance of the
Class A-1 Certificates outstanding from time to time will constitute Component
A-1 of the Notional Amount of the Class X Certificates.
A Class of Offered Certificates will be considered to be outstanding until
its Certificate Balance or Notional Amount, as the case may be, is reduced to
zero. Under very limited circumstances, however, the prior Holders thereof may
thereafter be entitled to certain payments in reimbursement of any reductions
made in the Certificate Balance, if any, of that Class of Certificates as
described under "--Allocation of Realized Losses and Certain Other Shortfalls
and Expenses" below, in connection with Realized Losses and Additional Trust
Fund Expenses.
S-111
<PAGE>
As described under "Federal Income Tax Consequences" in this prospectus
supplement, the Class R-I, Class R-II and Class R-III Certificates will
constitute REMIC residual interests and are referred to in this prospectus
supplement as the "Residual Interest Certificates". The remaining Certificates
will evidence REMIC regular interests and are referred to in this prospectus
supplement as the "Regular Interest Certificates".
We have prepared this prospectus supplement solely for the purposes of
offering the Offered Certificates. The Private Certificates have not been
registered under the Securities Act and are not being offered to you.
Accordingly, to the extent that this prospectus supplement contains information
regarding the terms of the Private Certificates, we have provided the
information because of its potential relevance to you as a prospective purchaser
of Offered Certificates.
REGISTRATION AND DENOMINATIONS
The Offered Certificates will be issued in book-entry form in original
denominations of:
- in the case of the Class X Certificates, $250,000 initial notional amount
and in any whole dollar denomination in excess thereof; and
- in the case of the other Offered Certificates, $10,000 initial principal
amount and in any whole dollar denomination in excess thereof.
Each Class of Offered Certificates will initially be represented by one or
more Certificates registered in the name of the Cede & Co., as nominee of The
Depository Trust Company ("DTC").
You will NOT be entitled to receive a fully registered physical Certificate
(a "Definitive Certificate") representing your interest in the Offered
Certificates, except under the limited circumstances described under
"Description of the Certificates--Book-Entry Registration and Definitive
Certificates" in the accompanying prospectus. Unless and until Definitive
Certificates are issued in respect of the Offered Certificates, beneficial
ownership interests in those Certificates will be maintained and transferred on
the book-entry records of DTC and its participating organizations (the "DTC
Participants").
All references in this prospectus supplement to actions by Holders of the
Offered Certificates will refer to actions taken by DTC upon instructions
received from the related beneficial owners through their respective DTC
Participants in accordance with DTC procedures. In addition, all references in
this prospectus supplement to payments, notices, reports and statements to
Holders of the Offered Certificates will refer to payments, notices, reports and
statements to DTC or Cede & Co., as the registered holder thereof, for
distribution to the related beneficial owners through their respective DTC
Participants in accordance with DTC procedures.
As a result of the foregoing, you may experience certain delays in the
receipt of payments on your Certificates and may have difficulty in pledging
your Certificates. See "Description of the Securities--Book-Entry Registration"
in the accompanying prospectus.
The trustee will initially serve as registrar for purposes of providing for
the registration of the Offered Certificates and, if and to the extent
Definitive Certificates are issued in respect thereof, the registration of
transfers and exchanges of the Offered Certificates.
COLLECTION ACCOUNT
GENERAL. The trustee will be required to establish and maintain one or more
accounts (collectively, the "Collection Account") for the distribution of
payments to the Certificateholders. Each of those accounts is to be an Eligible
Account. The funds held in the Collection Account may be invested at the
direction of the master servicer (or as otherwise provided in the Pooling
Agreement) in Permitted Investments.
S-112
<PAGE>
DEPOSITS. On or before the business day prior to each Distribution Date,
the master servicer will be required to deliver to the trustee, for deposit in
the Collection Account, in immediately available funds, the amounts described in
clause 1. under "Servicing of the Mortgage Loans--Custodial
Account--Withdrawals". In addition, the master servicer will be required, as and
when provided in the Pooling Agreement, to deliver to the trustee for deposit in
the Collection Account, any P&I Advances and/or Compensating Interest Payment
with respect to each Distribution Date. Furthermore, during March of 2001 and
each calendar year thereafter, the trustee will transfer Interest Reserve
Amounts in respect of the Actual/360 Mortgage Loans from the Interest Reserve
Account to the Collection Account as described under "--Distributions--Interest
Reserve Account" below.
WITHDRAWALS. The trustee may, from time to time, make withdrawals from the
Collection Account for any of the following purposes, among others:
1. to make distributions to the Certificateholders on each Distribution
Date;
2. to pay itself its monthly fee;
3. to reimburse and/or indemnify itself and certain related persons as
described under "--The Trustee" below and to make certain comparable
reimbursements and/or indemnifications with respect to the fiscal agent;
4. to pay the master servicer, as additional servicing compensation,
interest and other investment income earned in respect of amounts held in
the Collection Account;
5. to pay for the cost of certain opinions of counsel required under the
Pooling Agreement;
6. to pay any federal, state and local taxes imposed on the trust, its
assets and/or transactions, together with all incidental costs and
expenses, to the extent required to be borne by the trust, all as
described under "Federal Income Tax Consequences--Possible Taxes on
Income from Foreclosure Property and Other Taxes" and "Servicing of the
Mortgage Loans--REO Properties" in this prospectus supplement and as
provided in the Pooling Agreement;
7. to transfer, during January, except in a leap year, and February of 2001
and each calendar year thereafter, Interest Reserve Amounts in respect of
the Actual/360 Mortgage Loans to the Interest Reserve Account as
described under "--Distributions--Interest Reserve Account" below; and
8. to clear and terminate the Collection Account upon termination of the
trust.
SENIORITY
The following chart sets forth the relative seniority of the respective
Classes of Certificates for purposes of--
- making distributions of interest and, if and when applicable,
distributions of principal, and
- allocating Realized Losses, Additional Trust Fund Expenses and Net
Aggregate Prepayment Interest Shortfalls.
S-113
<PAGE>
In general, each identified Class of Certificates will, for the
above-specified purposes, be subordinate to each other Class of Certificates, if
any, listed above it in the following chart.
EXPANDED SENIORITY CHART
<TABLE>
<S> <C> <C>
MOST SENIOR [LOGO] MOST SENIOR
MOST SUBORDINATE MOST SUBORDINATE
</TABLE>
S-114
<PAGE>
DISTRIBUTIONS
GENERAL. Subject to available funds, the trustee will, in general, make all
distributions required to be made on the Certificates on each Distribution Date
to the Certificateholders of record as of the close of business on the related
Record Date. Notwithstanding the foregoing, the final distribution of principal
and/or interest on any Regular Interest Certificate will be made only upon
presentation and surrender of the Certificate at the location that will be
specified in a notice of the pendency of that final distribution.
In order to receive its distributions by wire transfer, a Certificateholder
must provide the trustee with written wiring instructions no less than five
business days prior to the related Record Date. Otherwise, such
Certificateholder will receive its distributions by check mailed to it.
Until Definitive Certificates are issued, Cede & Co. will be the registered
holder of your Certificates, and you will receive distributions on your
Certificates through your DTC Participant. See "--Registration and
Denominations" above.
INTEREST RESERVE ACCOUNT. The trustee will establish and maintain an
"Interest Reserve Account" in its name for the benefit of the
Certificateholders. During January, except in a leap year, and February of each
calendar year, beginning in 2001, the trustee will, on or before the
Distribution Date in that month, withdraw from the Collection Account and
deposit in the Interest Reserve Account the Interest Reserve Amount with respect
to each Actual/360 Mortgage Loan as to which the Scheduled P&I Payment due in
that month was either received or advanced. The "Interest Reserve Amount" in
respect of any such Mortgage Loan for either of those months will, in general,
equal one day's interest accrued at the related Mortgage Rate on the Stated
Principal Balance of the Mortgage Loan immediately following the Distribution
Date in the preceding calendar month. During March of each calendar year,
beginning in 2001, the trustee will, on or before the Distribution Date in that
month, withdraw from the Interest Reserve Account and deposit in the Collection
Account any and all Interest Reserve Amounts then on deposit in the Interest
Reserve Account with respect to the Actual/360 Mortgage Loans. All of those
Interest Reserve Amounts that are so transferred from the Interest Reserve
Account to the Collection Account will be included in the Available Distribution
Amount for the Distribution Date during the month of transfer.
CALCULATIONS OF INTEREST. Each Class of Regular Interest Certificates will
bear interest, which interest is to accrue during each Interest Accrual Period
based upon--
- the Pass-Through Rate for that Class for the related Distribution Date;
- the Certificate Balance or Notional Amount, as the case may be, of that
Class outstanding immediately prior to the related Distribution Date; and
- the assumption that each year consists of twelve 30-day months.
We refer in this prospectus supplement to the total amount of interest
accrued from time to time with respect to each Class of Regular Interest
Certificates as "Accrued Certificate Interest". However, less than the full
amount of Accrued Certificate Interest in respect of any Class of Regular
Interest Certificates for any Interest Accrual Period may be distributable
thereon as a result of the allocation of any Net Aggregate Prepayment Interest
Shortfall for the related Distribution Date. We refer in this prospectus
supplement to the portion of the Accrued Certificate Interest in respect of any
Class of Regular Interest Certificates for any Interest Accrual Period that is
actually distributable thereon as the "Distributable Certificate Interest" for
that Class. The Distributable Certificate Interest in respect of any Class of
Regular Interest Certificates for any Interest Accrual Period will equal the
Accrued Certificate Interest in respect of that Class for that Interest Accrual
Period, reduced, to not less than zero, by any portion of the Net Aggregate
Prepayment Interest Shortfall for the related Distribution Date that has been
allocated to that Class as described under "--Allocation of Realized Losses and
Certain Other Shortfalls and Expenses" below. The "Interest Accrual Period" with
respect to any Distribution Date will be the period commencing on the 11th day
of
S-115
<PAGE>
the month preceding the month in which that Distribution Date occurs and ending
on the 10th day of the month in which that Distribution Date occurs.
CALCULATION OF PASS-THROUGH RATES. The Pass-Through Rate applicable to each
Class of Regular Interest Certificates for the initial Distribution Date will be
the rate per annum set forth with respect to that Class in the tables under
"--General" above.
The Pass-Through Rate applicable to each Class of Principal Balance
Certificates for each subsequent Distribution Date will equal the lesser of--
- the initial Pass-Through Rate for that class, and
- the Weighted Average Mortgage Pass-Through Rate for that Distribution
Date.
The Pass-Through Rate applicable to the Class X Certificates for each
subsequent Distribution Date will equal the weighted average of the then
applicable Class X Strip Rates for the respective Components of the Class
Notional Amount of the Class X Certificates, weighted on the basis of the
relative sizes of those Components immediately prior to that Distribution Date.
The "Class X Strip Rate" with respect to any Component of the Class Notional
Amount of the Class X Certificates for any Distribution Date will equal the
excess, if any, of--
- the Weighted Average Mortgage Pass-Through Rate for that Distribution
Date, over
- the Pass-Through Rate then applicable to the Class of the Principal
Balance Certificates whose Certificate Balance constitutes that Component.
The Residual Interest Certificates will not have Pass-Through Rates.
PRIORITY OF PAYMENTS.
General. In general, distributions of interest and principal are to be made
to the Holders of the various Classes of Regular Interest Certificates
sequentially based on their relative seniority as depicted in the Expanded
Seniority Chart under "--Seniority" above. Accordingly, the trustee will make
distributions of interest and principal on the Class A-1, Class A-2 and Class X
Certificates (collectively, the "Senior Certificates") prior to making those
distributions in respect of any other Class of Regular Interest Certificates.
Distributions of Interest and Principal on the Senior Certificates. On each
Distribution Date, the trustee will apply the Available Distribution Amount for
that date for the following purposes and in the following order of priority:
1. to pay interest to the Holders of the respective Classes of Senior
Certificates, up to an amount equal to, and PRO RATA as among those Classes in
accordance with, all unpaid Distributable Certificate Interest accrued in
respect of each such Class of Certificates through the end of the related
Interest Accrual Period;
2. to pay principal to the Holders of the Class A-1 and Class A-2
Certificates, allocable between those two Classes of Certificateholders as
described below, up to an amount equal to the lesser of--
- the aggregate of the then outstanding Certificate Balances of those
Classes of Certificates, and
- the Principal Distribution Amount for that Distribution Date; and
3. if applicable, to reimburse the Holders of the Class A-1 and Class A-2
Certificates, up to an amount equal to, and PRO RATA as between those two
Classes of Certificateholders in accordance with, the aggregate of all
unreimbursed reductions, if any, made to the Certificate Balance of each such
Class of Certificates as described under "--Allocation of Realized Losses and
Certain Other Shortfalls and Expenses" below in connection with Realized Losses
and Additional Trust Fund Expenses.
S-116
<PAGE>
In general, all distributions of principal on the Class A-1 and Class A-2
Certificates on any Distribution Date will be distributable, FIRST, to the
Holders of the Class A-1 Certificates, until the Certificate Balance of the
Class A-1 Certificates is reduced to zero, and THEREAFTER, to the Holders of the
Class A-2 Certificates. However, on each Distribution Date coinciding with or
following the occurrence of a Class A Principal Distribution Cross-Over Date,
all distributions of principal in respect of the Class A-1 and Class A-2
Certificates will be made on a PRO RATA basis in accordance with the respective
Certificate Balances of those two Classes of Certificates. Similarly, all
distributions of principal, if any, in respect of the Class A-1 and Class A-2
Certificates on the final Distribution Date in connection with a termination of
the trust will be made on the same PRO RATA basis.
The "Class A Principal Distribution Cross-Over Date" will be the first
Distribution Date as of the commencement of business on which--
- both the Class A-1 Certificates and the Class A-2 Certificates remain
outstanding, and
- the Certificate Balances of all of the other Classes of Principal Balance
Certificates have previously been reduced to zero as described under
"--Allocation of Realized Losses and Certain Other Shortfalls and
Expenses" below.
All Certificates, other than the Senior Certificates, collectively
constitute the "Subordinate Certificates". We refer in this prospectus
supplement to the portion, if any, of the Available Distribution Amount for any
Distribution Date that remains after the foregoing distributions on the Senior
Certificates as the "Subordinate Available Distribution Amount". The Subordinate
Available Distribution Amount for each Distribution Date will be applied to make
distributions on the Subordinate Certificates as described below.
Distributions of Interest and Principal on the Subordinate Certificates. On
each Distribution Date, the trustee will apply the Subordinate Available
Distribution Amount for that date for the following purposes and in the
following order of priority:
1. to pay interest to the Holders of the Class B Certificates, up to an
amount equal to all unpaid Distributable Certificate Interest accrued in respect
of that Class of Certificates through the end of the related Interest Accrual
Period;
2. if the Certificate Balances of all more senior Classes of Principal
Balance Certificates have been reduced to zero, to pay principal to the Holders
of the Class B Certificates, up to an amount equal to the lesser of--
- the then outstanding Certificate Balance of that Class of Certificates,
and
- the remaining portion of the Principal Distribution Amount for that
Distribution Date;
3. if applicable, to reimburse the Holders of the Class B Certificates, up
to an amount equal to the aggregate of all unreimbursed reductions, if any,
previously made to the Certificate Balance of that Class of Certificates as
described under "--Allocation of Realized Losses and Certain Other Shortfalls
and Expenses" below in connection with Realized Losses and Additional Trust Fund
Expenses;
4. to pay interest to the Holders of the Class C Certificates, up to an
amount equal to all unpaid Distributable Certificate Interest accrued in respect
of that Class of Certificates through the end of the related Interest Accrual
Period;
5. if the Certificate Balances of all more senior Classes of Principal
Balance Certificates have been reduced to zero, to pay principal to the Holders
of the Class C Certificates, up to an amount equal to the lesser of--
- the then outstanding Certificate Balance of that Class of Certificates,
and
- the remaining portion of the Principal Distribution Amount for that
Distribution Date;
S-117
<PAGE>
6. if applicable, to reimburse the Holders of the Class C Certificates, up
to an amount equal to the aggregate of all unreimbursed reductions, if any,
previously made to the Certificate Balance of that Class of Certificates as
described under "--Allocation of Realized Losses and Certain Other Shortfalls
and Expenses" below in connection with Realized Losses and Additional Trust Fund
Expenses;
7. to pay interest to the Holders of the Class D Certificates, up to an
amount equal to all unpaid Distributable Certificate Interest accrued in respect
of that Class of Certificates through the end of the related Interest Accrual
Period;
8. if the Certificate Balances of all more senior Classes of Principal
Balance Certificates have been reduced to zero, to pay principal to the Holders
of the Class D Certificates, up to an amount equal to the lesser of--
- the then outstanding Certificate Balance of that Class of Certificates,
and
- the remaining portion of the Principal Distribution Amount for that
Distribution Date;
9. if applicable, to reimburse the Holders of the Class D Certificates, up
to an amount equal to the aggregate of all unreimbursed reductions, if any,
previously made to the Certificate Balance of that Class of Certificates as
described under "--Allocation of Realized Losses and Certain Other Shortfalls
and Expenses" below in connection with Realized Losses and Additional Trust Fund
Expenses;
10. to pay interest to the Holders of the Class E Certificates, up to an
amount equal to all unpaid Distributable Certificate Interest accrued in respect
of that Class of Certificates through the end of the related Interest Accrual
Period;
11. if the Certificate Balances of all more senior Classes of Principal
Balance Certificates have been reduced to zero, to pay principal to the Holders
of the Class E Certificates, up to an amount equal to the lesser of--
- the then outstanding Certificate Balance of that Class of Certificates,
and
- the remaining portion of the Principal Distribution Amount for that
Distribution Date;
12. if applicable, to reimburse the Holders of the Class E Certificates, up
to an amount equal to the aggregate of all unreimbursed reductions, if any,
previously made to the Certificate Balance of that Class of Certificates as
described under "--Allocation of Realized Losses and Certain Other Shortfalls
and Expenses" below in connection with Realized Losses and Additional Trust Fund
Expenses;
13. to pay interest to the Holders of the Class F Certificates, up to an
amount equal to all unpaid Distributable Certificate Interest accrued in respect
of that Class of Certificates through the end of the related Interest Accrual
Period;
14. if the Certificate Balances of all more senior Classes of Principal
Balance Certificates have been reduced to zero, to pay principal to the Holders
of the Class F Certificates, up to an amount equal to the lesser of--
- the then outstanding Certificate Balance of that Class of Certificates,
and
- the remaining portion of the Principal Distribution Amount for that
Distribution Date;
15. if applicable, to reimburse the Holders of the Class F Certificates, up
to an amount equal to the aggregate of all unreimbursed reductions, if any,
previously made to the Certificate Balance of that Class of Certificates as
described under "--Allocation of Realized Losses and Certain Other Shortfalls
and Expenses" below in connection with Realized Losses and Additional Trust Fund
Expenses;
16. to pay interest to the Holders of the Class G Certificates, up to an
amount equal to all unpaid Distributable Certificate Interest accrued in respect
of that Class of Certificates through the end of the related Interest Accrual
Period;
S-118
<PAGE>
17. if the Certificate Balances of all more senior Classes of Principal
Balance Certificates have been reduced to zero, to pay principal to the Holders
of the Class G Certificates, up to an amount equal to the lesser of--
- the then outstanding Certificate Balance of that Class of Certificates,
and
- the remaining portion of the Principal Distribution Amount for that
Distribution Date;
18. if applicable, to reimburse the Holders of the Class G Certificates, up
to an amount equal to the aggregate of all unreimbursed reductions, if any,
previously made to the Certificate Balance of that Class of Certificates as
described under "--Allocation of Realized Losses and Certain Other Shortfalls
and Expenses" below in connection with Realized Losses and Additional Trust Fund
Expenses;
19. to pay interest to the Holders of the Class H Certificates, up to an
amount equal to all unpaid Distributable Certificate Interest accrued in respect
of that Class of Certificates through the end of the related Interest Accrual
Period;
20. if the Certificate Balances of all more senior Classes of Principal
Balance Certificates have been reduced to zero, to pay principal to the Holders
of the Class H Certificates, up to an amount equal to the lesser of--
- the then outstanding Certificate Balance of that Class of Certificates,
and
- the remaining portion of the Principal Distribution Amount for that
Distribution Date;
21. if applicable, to reimburse the Holders of the Class H Certificates, up
to an amount equal to the aggregate of all unreimbursed reductions, if any,
previously made to the Certificate Balance of that Class of Certificates as
described under "--Allocation of Realized Losses and Certain Other Shortfalls
and Expenses" below in connection with Realized Losses and Additional Trust Fund
Expenses;
22. to pay interest to the Holders of the Class J Certificates, up to an
amount equal to all unpaid Distributable Certificate Interest accrued in respect
of that Class of Certificates through the end of the related Interest Accrual
Period;
23. if the Certificate Balances of all more senior Classes of Principal
Balance Certificates have been reduced to zero, to pay principal to the Holders
of the Class J Certificates, up to an amount equal to the lesser of--
- the then outstanding Certificate Balance of that Class of Certificates,
and
- the remaining portion of the Principal Distribution Amount for that
Distribution Date;
24. if applicable, to reimburse the Holders of the Class J Certificates, up
to an amount equal to the aggregate of all unreimbursed reductions, if any,
previously made to the Certificate Balance of that Class of Certificates as
described under "--Allocation of Realized Losses and Certain Other Shortfalls
and Expenses" below in connection with Realized Losses and Additional Trust Fund
Expenses;
25. to pay interest to the Holders of the Class K Certificates, up to an
amount equal to all unpaid Distributable Certificate Interest accrued in respect
of that Class of Certificates through the end of the related Interest Accrual
Period;
26. if the Certificate Balances of all more senior Classes of Principal
Balance Certificates have been reduced to zero, to pay principal to the Holders
of the Class K Certificates, up to an amount equal to the lesser of--
- the then outstanding Certificate Balance of that Class of Certificates,
and
- the remaining portion of the Principal Distribution Amount for that
Distribution Date;
S-119
<PAGE>
27. if applicable, to reimburse the Holders of the Class K Certificates, up
to an amount equal to the aggregate of all unreimbursed reductions, if any,
previously made to the Certificate Balance of that Class of Certificates as
described under "--Allocation of Realized Losses and Certain Other Shortfalls
and Expenses" below in connection with Realized Losses and Additional Trust Fund
Expenses;
28. to pay interest to the Holders of the Class L Certificates, up to an
amount equal to all unpaid Distributable Certificate Interest accrued in respect
of that Class of Certificates through the end of the related Interest Accrual
Period;
29. if the Certificate Balances of all more senior Classes of Principal
Balance Certificates have been reduced to zero, to pay principal to the Holders
of the Class L Certificates, up to an amount equal to the lesser of--
- the then outstanding Certificate Balance of that Class of Certificates,
and
- the remaining portion of the Principal Distribution Amount for that
Distribution Date;
30. if applicable, to reimburse the Holders of the Class L Certificates, up
to an amount equal to the aggregate of all unreimbursed reductions, if any,
previously made to the Certificate Balance of that Class of Certificates as
described under "--Allocation of Realized Losses and Certain Other Shortfalls
and Expenses" below in connection with Realized Losses and Additional Trust Fund
Expenses;
31. to pay interest to the Holders of the Class M Certificates, up to an
amount equal to all unpaid Distributable Certificate Interest accrued in respect
of that Class of Certificates through the end of the related Interest Accrual
Period;
32. if the Certificate Balances of all more senior Classes of Principal
Balance Certificates have been reduced to zero, to pay principal to the Holders
of the Class M Certificates, up to an amount equal to the lesser of--
- the then outstanding Certificate Balance of that Class of Certificates,
and
- the remaining portion of the Principal Distribution Amount for that
Distribution Date;
33. if applicable, to reimburse the Holders of the Class M Certificates, up
to an amount equal to the aggregate of all unreimbursed reductions, if any,
previously made to the Certificate Balance of that Class of Certificates as
described under "--Allocation of Realized Losses and Certain Other Shortfalls
and Expenses" below in connection with Realized Losses and Additional Trust Fund
Expenses;
34. to pay interest to the Holders of the Class N Certificates, up to an
amount equal to all unpaid Distributable Certificate Interest accrued in respect
of that Class of Certificates through the end of the related Interest Accrual
Period;
35. if the Certificate Balances of all more senior Classes of Principal
Balance Certificates have been reduced to zero, to pay principal to the Holders
of the Class N Certificates, up to an amount equal to the lesser of--
- the then outstanding Certificate Balance of that Class of Certificates,
and
- the remaining portion of the Principal Distribution Amount for that
Distribution Date;
36. if applicable, to reimburse the Holders of the Class N Certificates, up
to an amount equal to the aggregate of all unreimbursed reductions, if any,
previously made to the Certificate Balance of that Class of Certificates as
described under "--Allocation of Realized Losses and Certain Other Shortfalls
and Expenses" below in connection with Realized Losses and Additional Trust Fund
Expenses;
37. to pay interest to the Holders of the Class P Certificates, up to an
amount equal to all unpaid Distributable Certificate Interest accrued in respect
of that Class of Certificates through the end of the related Interest Accrual
Period;
S-120
<PAGE>
38. if the Certificate Balances of all more senior Classes of Principal
Balance Certificates have been reduced to zero, to pay principal to the Holders
of the Class P Certificates, up to an amount equal to the lesser of--
- the then outstanding Certificate Balance of that Class of Certificates,
and
- the remaining portion of the Principal Distribution Amount for that
Distribution Date;
39. if applicable, to reimburse the Holders of the Class P Certificates, up
to an amount equal to the aggregate of all unreimbursed reductions, if any,
previously made to the Certificate Balance of that Class of Certificates as
described under "--Allocation of Realized Losses and Certain Other Shortfalls
and Expenses" below in connection with Realized Losses and Additional Trust Fund
Expenses; and
40. to pay to the Holders of the Residual Interest Certificates, the
balance, if any, of the Subordinate Available Distribution Amount for such
Distribution Date;
provided that, on the final Distribution Date in connection with a termination
of the trust, the distributions of principal to be made pursuant to clauses 2.,
5., 8., 11., 14., 17., 20., 23., 26., 29., 32., 35. and 38. above will, in each
case, subject to the then remaining portion of the Subordinate Available
Distribution Amount for that date, be made to the Holders of the relevant Class
of Principal Balance Certificates otherwise entitled to distributions of
principal pursuant to that clause in an amount equal to the entire then
remaining Certificate Balance of the particular Class of Certificates
outstanding immediately prior to the final Distribution Date, and without regard
to the Principal Distribution Amount for the final Distribution Date.
DISTRIBUTIONS OF PREPAYMENT PREMIUMS AND YIELD MAINTENANCE CHARGES. On each
Distribution Date, any Prepayment Consideration, whether in the form of a
Prepayment Premium or a Yield Maintenance Charge, or specified portions thereof
collected on a Mortgage Loan during the related Collection Period, net of any
Workout Fees and Liquidation Fees payable therefrom, will be distributed to the
Holders of the Class of Principal Balance Certificates senior to the Class J
Certificates that is then entitled to distributions of principal on that
Distribution Date, up to its Prepayment Consideration Entitlement in connection
with the particular prepayment consideration or specified portion thereof.
If there are two or more Classes of Principal Balance Certificates senior to
the Class J Certificates that are entitled to distributions of principal on any
particular Distribution Date on which any prepayment consideration is
distributable, the aggregate amount of that prepayment consideration, net of any
portion thereof payable as a Workout Fee or Liquidation Fee, will be allocated
among all of those Classes up to, and on a PRO RATA basis in accordance with,
their respective Prepayment Consideration Entitlements.
The "Prepayment Consideration Entitlement" of the Holders of any Class of
Principal Balance Certificates senior to the Class J Certificates with respect
to any prepayment consideration, or specified portion thereof, net of Workout
Fees and Liquidation Fees payable therefrom, for any Distribution Date on which
that Class of Certificates is entitled to distributions of principal, will be an
amount equal to the product of:
- that prepayment consideration, net of any portion thereof payable as a
Workout Fee or Liquidation Fee, multiplied by
- a fraction, which in no event may be greater than 1.0, the numerator of
which is equal to the excess, if any, of the Pass-Through Rate for that
Class of Principal Balance Certificates over the relevant Discount Rate
(as defined below), and the denominator of which is equal to the excess,
if any, of the Mortgage Rate of the prepaid Mortgage Loan over the
relevant Discount Rate, and further multiplied by
S-121
<PAGE>
- a fraction, the numerator of which is equal to the amount of principal
distributable to such Class of Principal Balance Certificates on that
Distribution Date, and the denominator of which is the Principal
Distribution Amount for that Distribution Date.
The "Discount Rate" applicable to any Class of Principal Balance
Certificates with respect to any prepaid Mortgage Loan will equal the yield,
when compounded monthly, on the U.S. Treasury issue, primary issue, with a
maturity date closest to the maturity date for the prepaid Mortgage Loan. In the
event that there are two U.S. Treasury issues--
- with the same coupon, the issue with the lower yield will be utilized, and
- with maturity dates equally close to the maturity date for the prepaid
Mortgage Loan, the issue with the earliest maturity date will be utilized.
The portion of any Prepayment Premium and/or Yield Maintenance Charge, net
of any portion thereof payable as a Workout Fee or Liquidation Fee, remaining
after distribution of the amounts calculated as described above to the Holders
of the respective Classes of Principal Balance Certificates senior to the
Class J Certificates will be distributed to the Holders of the Class X
Certificates. After the Distribution Date on which the Certificate Balances of
all Classes of Principal Balance Certificates senior to the Class J Certificates
have been reduced to zero, any Prepayment Premium and/or Yield Maintenance
Charge collected on the Mortgage Loans, net of any portion thereof payable as a
Workout Fee or Liquidation Fee, will be distributable entirely to the Holders of
the Class X Certificates.
We make no representation as to the enforceability of the provision of any
Mortgage Note requiring the payment of a Prepayment Premium and/or Yield
Maintenance Charge or of the collectability of any Prepayment Premium or Yield
Maintenance Charge. See "Description of the Mortgage Pool--Certain Terms and
Conditions of the Mortgage Loans--Prepayment Provisions" and "Risk
Factors--Risks Related to the Mortgage Loans--Limitations on Enforceability and
Collectability of Prepayment Premiums and Yield Maintenance Charges" in this
prospectus supplement.
TREATMENT OF REO PROPERTIES. Notwithstanding that any Mortgaged Property
may be acquired as part of the assets of the trust through foreclosure, deed in
lieu of foreclosure or otherwise, the related Mortgage Loan will be treated, for
purposes of, determining distributions on the Certificates, allocations of
Realized Losses and Additional Trust Fund Expenses to the Certificates, and the
amount of all fees payable under the Pooling Agreement, as having remained
outstanding until that REO Property is liquidated. The Mortgage Loan will be
taken into account when determining the Weighted Average Mortgage Pass-Through
Rate and the Principal Distribution Amount for each Distribution Date. Operating
revenues and other proceeds derived from that REO Property will first be applied
to pay certain costs and taxes, including certain reimbursements payable to the
master servicer, the special servicer and/or the trustee, incurred in connection
with the operation and disposition of that REO Property. Thereafter, those
revenues and proceeds will be "applied" by the master servicer as principal,
interest and other amounts "due" on that Mortgage Loan. As and to the extent
described under "--P&I Advances" below, the master servicer, the trustee and the
fiscal agent will be required to make P&I Advances in respect of that Mortgage
Loan, in all cases as if it had remained outstanding.
DISTRIBUTIONS OF ADDITIONAL INTEREST. On each Distribution Date, any
Additional Interest collected on an ARD Loan during the related Collection
Period will be distributed to the Holders of the Class P Certificates. There can
be no assurance as to what extent Additional Interest will accrue or be
collected on the ARD Loans, if at all.
S-122
<PAGE>
ALLOCATION OF REALIZED LOSSES AND CERTAIN OTHER SHORTFALLS AND EXPENSES
If Realized Losses and Additional Trust Fund Expenses are incurred, the
aggregate Stated Principal Balance of the mortgage pool may decline below the
aggregate Certificate Balance of the Principal Balance Certificates, thereby
resulting in a deficit (a "Mortgage Pool Deficit") equal to the difference
between those aggregate balances. In general, if a Mortgage Pool Deficit exists
following the distributions made to Certificateholders on any Distribution Date,
then the respective Certificate Balances of the various Classes of Principal
Balance Certificates will be successively reduced, in reverse order of seniority
as depicted on the Expanded Seniority Chart under "--Seniority" above, until the
Mortgage Pool Deficit is eliminated. The first such Certificate Balance to be
reduced would be that of the most subordinate Class of Principal Balance
Certificates then outstanding. No such reduction would be made to the
Certificate Balance of any Class of Principal Balance Certificates until the
Certificate Balance of each more subordinate Class of Principal Balance
Certificates, if any, is reduced to zero. If a Mortgage Pool Deficit exists at
any time after the Certificate Balances of the Class B, Class C, Class D,
Class E, Class F, Class G, Class H, Class J, Class K, Class L, Class M, Class N
and Class P Certificates have all been reduced to zero, the Certificate Balances
of the Class A-1 and Class A-2 Certificates will be reduced on a PRO RATA basis
in accordance with the relative sizes of the Certificate Balances of those
Classes of Certificates, until the Mortgage Pool Deficit is eliminated.
The foregoing reductions in the Certificate Balances of the respective
Classes of the Principal Balance Certificates will effectively constitute an
allocation of the Realized Losses and/or Additional Trust Fund Expenses that
caused any Mortgage Pool Deficit. Any such reduction in the Certificate Balance
of a Class of Principal Balance Certificates will result in a corresponding
reduction in the Notional Amount of the Class X Certificates.
The Realized Loss in respect of a liquidated Mortgage Loan, or related REO
Property, is an amount generally equal to the excess, if any, of:
- the outstanding principal balance of the Mortgage Loan as of the date of
liquidation, together with--
1. all accrued and unpaid interest thereon, other than Default Interest and
Additional Interest, to but not including the Due Date in the Collection
Period in which the liquidation occurred and
2. all related unreimbursed Servicing Advances and unpaid liquidation
expenses, over
- the aggregate amount of Liquidation Proceeds, if any, recovered in
connection with the liquidation.
If any portion of the debt due under a Mortgage Loan is forgiven, whether in
connection with a modification, waiver or amendment granted or agreed to by the
master servicer or the special servicer or in connection with the bankruptcy or
similar proceeding involving the related Borrower, the amount so forgiven, other
than Default Interest and Additional Interest, also will be treated as a
Realized Loss. Some examples of Additional Trust Fund Expenses are:
- any Special Servicing Fees, Workout Fees and Liquidation Fees paid to the
special servicer;
- any interest paid to the master servicer, the special servicer and/or the
trustee in respect of unreimbursed Advances, other than out of Default
Interest and late payment charges;
- certain servicing and administrative expenses that have not been the
subject of Servicing Advances, including the costs of certain required
opinions of counsel;
- certain unanticipated, non-Mortgage Loan specific expenses of the trust,
including certain reimbursements and indemnifications to the trustee and
the fiscal agent as described under "--The Trustee" in this prospectus
supplement, the fiscal agent having the same rights to indemnity and
reimbursement as described with respect to the trustee, certain
reimbursements to the master servicer, the special servicer and us as
described under "Servicing of the Mortgage Loans--Certain Matters
Regarding Us, the Master Servicer and the Special Servicer" in this
prospectus supplement
S-123
<PAGE>
and certain federal, state and local taxes, and certain tax-related
expenses, payable out of the trust assets as described under "Federal
Income Tax Consequences--Possible Taxes on Income From Foreclosure
Property and Other Taxes" and "Servicing of the Mortgage Loans--REO
Properties" in this prospectus supplement; and
- any amounts expended on behalf of the trust to remediate an adverse
environmental condition at any Mortgaged Property securing a defaulted
Mortgage Loan as described under "Servicing of the Mortgage
Loans--Realization Upon Defaulted Mortgage Loans; Sale of Defaulted
Mortgage Loans and REO Properties" in this prospectus supplement.
The Net Aggregate Prepayment Interest Shortfall, if any, for each
Distribution Date will be allocated on that Distribution Date among the
respective Classes of Regular Interest Certificates, other than the Senior
Certificates, sequentially in reverse order of their seniority as depicted on
the Expanded Seniority Chart under "--Seniority" above, in each case up to an
amount equal to the lesser of any remaining unallocated portion of the Net
Aggregate Prepayment Interest Shortfall and any Accrued Certificate Interest in
respect of the particular Class of Certificates for the related Interest Accrual
Period. If and to the extent that the Net Aggregate Prepayment Interest
Shortfall for any Distribution Date exceeds the aggregate Accrued Certificate
Interest in respect of the Subordinate Certificates for the related Interest
Accrual Period, that portion will be allocated among the respective Classes of
Senior Certificates, up to, and pro rata in accordance with, the respective
amounts of Accrued Certificate Interest for each such Class of Senior
Certificates for the related Interest Accrual Period.
P&I ADVANCES
The master servicer will be required to make for each Distribution Date an
aggregate amount of P&I Advances generally equal to all Scheduled P&I Payments,
other than Balloon Payments, and any Assumed P&I Payments, in each case net of
related Master Servicing Fees and Workout Fees, that (a) were due or deemed due,
as the case may be, in respect of the Mortgage Loans during the related
Collection Period and (b) were not paid by or on behalf of the related Borrowers
or otherwise collected as of the close of business on the related Determination
Date. The master servicer must make those P&I Advances either out of its own
funds or, subject to the replacement thereof as and to the extent provided in
the Pooling Agreement, funds held in the Custodial Account that are not required
to be part of the Available Distribution Amount for the subject Distribution
Date.
Notwithstanding the foregoing, if it is determined that an Appraisal
Reduction Amount exists with respect to any Required Appraisal Loan, then the
master servicer will reduce each P&I Advance that it must make in respect of
that Required Appraisal Loan during the period that such Appraisal Reduction
Amount exists. The amount of any P&I Advance required to be made in respect of a
Required Appraisal Loan, as to which there exists an Appraisal Reduction Amount,
will equal the product of:
1. the amount of that P&I Advance that would otherwise be required to be
made for the subject Distribution Date without regard to this sentence
and the prior sentence; multiplied by
2. a fraction, the numerator of which is equal to the Stated Principal
Balance of that Mortgage Loan, net of the applicable Appraisal Reduction
Amount, and the denominator of which is equal to the Stated Principal
Balance of that Mortgage Loan. See "--Appraisal Reductions" below.
The master servicer will be required to make P&I advances on the Companion
Loans. For purposes of determining its advancing obligations in this regard,
including calculation of any Appraisal Reduction Amount, the master servicer
will treat each Companion Loan and the corresponding Mortgage Loan as a single
Mortgage Loan.
If the master servicer fails to make a required P&I Advance and the trustee
is aware of the failure, then the trustee will be obligated to make the Advance.
If the trustee fails to make a required P&I Advance, then the fiscal agent will
be required to make the Advance See "--The Trustee" and "--The Fiscal Agent"
below.
S-124
<PAGE>
The master servicer, the trustee and the fiscal agent will each be entitled
to recover any P&I Advance made by it out of its own funds from Related
Proceeds. NONE OF THE MASTER SERVICER, THE TRUSTEE OR THE FISCAL AGENT WILL BE
OBLIGATED TO MAKE ANY P&I ADVANCE THAT, IN ITS REASONABLE GOOD FAITH JUDGMENT,
WOULD NOT BE ULTIMATELY RECOVERABLE OUT OF RELATED PROCEEDS. IF THE MASTER
SERVICER, THE TRUSTEE OR THE FISCAL AGENT MAKES ANY P&I ADVANCE THAT IT
SUBSEQUENTLY DETERMINES IS A NONRECOVERABLE ADVANCE, IT MAY OBTAIN REIMBURSEMENT
FOR THAT P&I ADVANCE OUT OF GENERAL FUNDS ON DEPOSIT IN THE CUSTODIAL ACCOUNT.
SEE "SERVICING OF THE MORTGAGE LOANS--CUSTODIAL ACCOUNT" IN THIS PROSPECTUS
SUPPLEMENT.
The master servicer, the trustee and the fiscal agent will each be entitled
to receive interest on P&I Advances made thereby. The interest will accrue on
the amount of each P&I Advance for so long as it is outstanding, and will
compound annually, at a rate per annum equal to the "prime rate" as published in
the "Money Rates" section of THE WALL STREET JOURNAL, as that "prime rate" may
change from time to time. Interest so accrued with respect to any P&I Advance
will be payable--
- out of Default Interest and late payment charges collected on the related
Mortgage Loan during the Collection Period in which the P&I Advance is
reimbursed, and
- if the P&I Advance has been reimbursed, then, to the extent that the
Default Interest and late payment charges described in the prior bullet
point were insufficient, out of any amounts then on deposit in the
Custodial Account.
Any delay between a Sub-Servicer's receipt of a late collection of a
Scheduled P&I Payment as to which a P&I Advance was made and the forwarding of
such late collection to the master servicer will increase the amount of interest
accrued and payable to the master servicer or the trustee, as the case may be,
on such P&I Advance. To the extent not offset by Default Interest and/or late
payment charges accrued and actually collected as described above, interest
accrued on outstanding P&I Advances will result in a reduction in amounts
payable on the Certificates.
An "Assumed P&I Payment" is an amount deemed due in respect of:
- each Mortgage Loan that is delinquent in respect of its Balloon Payment
beyond the first Determination Date that follows its maturity date and as
to which no arrangements have been made for collection of the delinquent
amounts, including an extension of maturity; and
- each Mortgage Loan as to which the related Mortgaged Property has become
an REO Property.
The Assumed P&I Payment deemed due on any Mortgage Loan that is delinquent
as to its Balloon Payment, for its stated maturity date and for each successive
Due Date that it remains outstanding, will equal the Scheduled P&I Payment that
would have been due on the Mortgage Loan on that date if the related Balloon
Payment had not come due, but instead the Mortgage Loan had continued to
amortize and accrue interest in accordance with its terms in effect prior to
that maturity date. The Assumed P&I Payment deemed due on any such Mortgage Loan
as to which the related Mortgaged Property has become an REO Property, for each
Due Date that such REO Property remains part of the trust, will equal the
Scheduled P&I Payment or, in the case of a Mortgage Loan delinquent in respect
of its Balloon Payment, the Assumed P&I Payment due or deemed due on the last
Due Date prior to the acquisition of the related REO Property.
APPRAISAL REDUCTIONS
Within 90 days after the date on which any Appraisal Trigger Event has
occurred with respect to any Mortgage Loan (upon the occurrence of any such
event, a "Required Appraisal Loan"), the special servicer must obtain an
appraisal of the related Mortgaged Property from an independent appraiser
meeting certain specified qualifications (any such appraisal, a "Required
Appraisal") or, if the related Stated Principal Balance is less than $2,000,000,
must perform a "desktop" value estimate of the related Mortgaged Property,
unless such an appraisal had previously been obtained within the prior twelve
months.
S-125
<PAGE>
As a result of any such appraisal or estimate, it may be determined that an
Appraisal Reduction Amount exists with respect to the related Required Appraisal
Loan. The Appraisal Reduction Amount for any Required Appraisal Loan will be
determined on the first Determination Date following the later of the occurrence
of the Appraisal Trigger Event, if no new appraisal or estimate is required, and
the receipt of a new appraisal or estimate, if one is required, and will be
recalculated monthly thereafter.
For so long as any Mortgage Loan remains a Required Appraisal Loan, the
special servicer is required, on or about each anniversary of such loan's
becoming a Required Appraisal Loan, to order an updated appraisal or perform an
updated estimate, as applicable. Based upon that update, the special servicer
must redetermine and report to the trustee the new Appraisal Reduction Amount,
if any, with respect to the Required Appraisal Loan. A Mortgage Loan, other than
one that became a Required Appraisal Loan because three years had passed
following an extension of its maturity, will cease to be a Required Appraisal
Loan, if--
- it has become a Corrected Mortgage Loan,
- it has remained current for a specified number of consecutive Scheduled
P&I Payments, and
- no other Servicing Transfer Event has occurred during a specified period.
The cost of each Required Appraisal, and any update thereof, will be
advanced by the special servicer and will be reimbursable thereto as a Servicing
Advance.
If an Appraisal Reduction Amount exists with respect to any Required
Appraisal Loan, the Controlling Class Representative or any affected holder of a
Companion Loan will be entitled to obtain and deliver to the master servicer and
the trustee an appraisal meeting the requirements for a Required Appraisal and,
further, will be entitled to request that the Appraisal Reduction Amount for
that Required Appraisal Loan be recalculated based upon the new appraisal.
REPORTS TO CERTIFICATEHOLDERS; CERTAIN AVAILABLE INFORMATION
CERTIFICATEHOLDER REPORTS. Based solely on information provided in monthly
reports prepared by the master servicer and the special servicer and delivered
to the trustee, the trustee will be required on each Distribution Date to
provide or make available electronically as described under "--Information
Available Electronically" below, to the Holders of each Class of Certificates
and to each beneficial owner of an Offered Certificate held in book-entry form
that is identified to the reasonable satisfaction of the trustee:
1. A "Distribution Date Statement" setting forth, among other things:
- the amount of distributions, if any, made on that Distribution Date to the
Holders of each Class of Principal Balance Certificates that were applied
to reduce the Certificate Balance thereof;
- the amount of distributions, if any, made on that Distribution Date to the
Holders of each Class of Regular Interest Certificates allocable to
Distributable Certificate Interest, Prepayment Consideration and
Additional Interest, respectively;
- the Available Distribution Amount for that Distribution Date;
- the aggregate amount of P&I Advances made in respect of the mortgage pool
for the immediately preceding Distribution Date;
- the aggregate amount of--
(a) unreimbursed P&I Advances in respect of the mortgage pool, and the
aggregate amount of interest accrued and payable thereon, as of the
close of business on the related Determination Date; and
(b) unreimbursed Servicing Advances in respect of the mortgage pool, and
the aggregate amount of interest accrued and payable thereon,
outstanding as of the close of business on the related Determination
Date;
S-126
<PAGE>
- the aggregate unpaid principal balance of the mortgage pool outstanding as
of the close of business on the related Determination Date;
- the number, aggregate unpaid principal balance, weighted average remaining
term to maturity and weighted average Mortgage Rate of the Mortgage Loans,
other than REO Mortgage Loans, as of the close of business on the related
Determination Date;
- the number, aggregate unpaid principal balance, as of the close of
business on the related Determination Date, and aggregate Stated Principal
Balance, immediately after that Distribution Date, of Mortgage Loans--
(a) delinquent one month,
(b) delinquent two months,
(c) delinquent three or more months,
(d) as to which foreclosure proceedings have been commenced, and
(e) as to which, to the knowledge of the master servicer, bankruptcy
proceedings have commenced in respect of the related Borrower;
- as to each Mortgage Loan referred to in the preceding bullet point--
(a) the loan number thereof,
(b) the Stated Principal Balance thereof immediately following that
Distribution Date,
(c) whether the delinquency is in respect of its Balloon Payment,
(d) whether a notice of acceleration has been sent to the related
Borrower and, if so, the date of such notice,
(e) whether a Phase I environmental assessment of the related Mortgaged
Property has been performed as contemplated by the Pooling Agreement,
and
(f) a brief description of the status of any foreclosure or bankruptcy
proceedings or any workout or loan modification negotiations with the
related Borrower;
- with respect to any Mortgage Loan as to which a liquidation event occurred
during the related Collection Period, other than a payment in full--
(a) the loan number thereof,
(b) the nature of the liquidation event and, in the case of a
determination by the special servicer with respect to any defaulted
Mortgage Loan or REO Property that there has been a recovery of all
Insurance Proceeds, Condemnation Proceeds, Liquidation Proceeds and
other payments or recoveries that the special servicer has determined
in accordance with the Servicing Standard, will be ultimately
recoverable (a "Final Recovery Determination"), a brief description
of the basis for the Final Recovery Determination,
(c) the aggregate of all Liquidation Proceeds and other amounts received
in connection with the liquidation event, separately identifying the
portion thereof allocable to distributions on the Certificates, and
(d) the amount of any Realized Loss in connection with the liquidation
event;
- with respect to any REO Property included in the trust assets as of the
close of business on the related Determination Date, the loan number of
the related Mortgage Loan, the book value of the REO Property and the
amount of income and other amounts, if any, received with respect to the
REO Property during the related Collection Period, separately identifying
the portion thereof allocable to distributions on the Certificates, and,
if available, the appraised value of the REO Property as expressed in the
most recent appraisal thereof and the date of such appraisal;
S-127
<PAGE>
- with respect to any Mortgage Loan as to which the related Mortgaged
Property became an REO Property during the related Collection Period, the
loan number of the Mortgage Loan and the Stated Principal Balance of the
Mortgage Loan as of the related acquisition date of such REO Property;
- with respect to any REO Property included in the trust as to which a Final
Recovery Determination was made during the related Collection Period--
(a) the loan number of the related Mortgage Loan,
(b) a brief description of the basis for the Final Recovery
Determination,
(c) the aggregate of all Liquidation Proceeds and other amounts received
in connection with that Final Recovery Determination, separately
identifying the portion thereof allocable to distributions on the
Certificates,
(d) the amount of any Realized Loss in respect of the REO Property in
connection with the Final Recovery Determination, and
(e) if available, the appraised value of the REO Property as expressed in
the most recent appraisal thereof and the date of such appraisal;
- the Accrued Certificate Interest and Distributable Certificate Interest in
respect of each Class of Regular Interest Certificates for the related
Interest Accrual Period;
- any unpaid Distributable Certificate Interest in respect of each Class of
Regular Interest Certificates after giving effect to the distributions
made on that Distribution Date;
- the Pass-Through Rate for each Class of Regular Interest Certificates for
that Distribution Date;
- the Principal Distribution Amount for that Distribution Date, in each such
case separately identifying the respective components thereof;
- the aggregate of all Realized Losses incurred during the related
Collection Period and from the Issue Date and all Additional Trust Fund
Expenses, with a description thereof, incurred during the related
Collection Period and from the Issue Date;
- the Certificate Balance of each Class of Principal Balance Certificates
and the Notional Amount of the Class X Certificates immediately before and
immediately after that Distribution Date, separately identifying any
reduction therein due to the allocation of Realized Losses and Additional
Trust Fund Expenses on that Distribution Date;
- the aggregate amount of interest on Advances in respect of the mortgage
pool paid to the master servicer, the special servicer, the trustee and
the fiscal agent during the related Collection Period;
- the loan number for each Required Appraisal Loan and any related Appraisal
Reduction Amount as of the related Determination Date;
- the original and then current credit support levels for each Class of
Regular Interest Certificates;
- the original and then current ratings for each Class of Regular Interest
Certificates;
- the aggregate amount of Prepayment Premiums and Yield Maintenance Charges
collected--
(a) during the related Collection Period and
(b) since the Issue Date;
- the aggregate amount of servicing compensation in respect of the mortgage
pool paid to the master servicer, the special servicer and, if payable
directly out of the trust assets without a reduction in the servicing
compensation otherwise payable to the master servicer or the special
servicer, to each sub-servicer, during the related Collection Period; and
S-128
<PAGE>
- such other information as the trustee is required by the Internal Revenue
Code of 1986 or other applicable law to furnish to enable
Certificateholders to prepare their tax returns.
2. A "CMSA Loan Periodic Update File" and a "CMSA Property File" setting forth
certain information with respect to the Mortgage Loans and the Mortgaged
Properties, respectively.
3. A "Mortgage Pool Data Update Report", which may be included as part of the
Distribution Date Statement, containing information regarding the Mortgage
Loans as of the end of the related Collection Period, which report is to
contain substantially the categories of information regarding the Mortgage
Loans set forth on Annexes A-1 and A-2 to this prospectus supplement, and
which information is to be presented in tabular format substantially similar
to the format utilized on such annexes and shall also include a loan-by-loan
listing showing loan number, property type, location, unpaid principal
balance, Mortgage Rate, paid-through date, maturity date, gross interest
portion of the monthly payment, principal portion of the monthly payment,
and any prepayment consideration received.
The master servicer or the special servicer, as specified in the Pooling
Agreement, is required to deliver to the trustee monthly, and the trustee is
required to make available as described under "--Information Available
Electronically" below, a copy of each of the following reports (collectively
with the Distribution Date Statement, CMSA Loan Periodic Update File, CMSA
Property File and Mortgage Pool Data Update Report, the "Certificateholder
Reports"):
(a) A "Delinquent Loan Status Report" containing substantially the
information set forth in Annex D attached hereto and including, among
other things, those Mortgage Loans which, in each such case as of the
Determination Date at least two business days prior to the preparation of
the report, was delinquent 30-59 days, was delinquent 60-89 days, was
delinquent 90 days or more, was current but specially serviced, was in
foreclosure but not REO Property or, to the knowledge of the master
servicer or the special servicer, as the case may be, was the obligation
of a Borrower as to which bankruptcy or insolvency proceedings have
commenced or been commenced.
(b) An "Historical Loan Modification Report" containing substantially the
information set forth in Annex E attached hereto and including, among
other things, those Mortgage Loans which, as of the close of business on
the Determination Date at least two business days prior to the
preparation of the report, have been modified pursuant to the Pooling
Agreement--
- during the Collection Period ending on that Determination Date, and
- since the Cut-off Date, showing the original and the revised terms
thereof.
(c) An "Historical Liquidation Report" containing substantially the
information set forth in Annex F attached hereto and including, among
other things, as of the close of business on the Determination Date at
least two business days prior to the preparation of the report--
- the aggregate amount of Liquidation Proceeds received, and liquidation
expenses incurred, both during the Collection Period ending on that
Determination Date and historically, and
- the amount of Realized Losses occurring during that Collection Period
and historically, set forth on a Mortgage Loan-by-Mortgage Loan basis.
(d) An "REO Status Report" containing substantially the information set
forth in Annex G attached hereto and including, with respect to each REO
Property that was included in the trust as of the close of business on
the Determination Date at least two business days prior to the
preparation of the report, among other things--
- the acquisition date of such REO Property,
- the amount of income collected with respect to such REO Property (net
of related expenses) and other amounts, if any, received on such REO
Property during the Collection Period ending on such Determination
Date, and
S-129
<PAGE>
- the value of the REO Property based on the most recent appraisal or
other valuation thereof available to the special servicer as of such
Determination Date, including any prepared internally by the special
servicer.
(e) A "Servicer Watch List" containing substantially the content set forth
in Annex H attached hereto, prepared by the master servicer and
identifying, as of the Determination Date at least two business days
prior to the preparation of the report, each Mortgage Loan that is not a
Specially Serviced Mortgage Loan--
- with a debt service coverage ratio of less than 1.05x,
- that has a stated maturity date occurring in the next sixty days,
- that is delinquent in respect of its real estate taxes,
- for which any outstanding Advances exist,
- that has been a Specially Serviced Mortgage Loan in the past 90 days,
- for which the debt service coverage ratio has decreased by more than
10% in the prior 12 months,
- for which any lease relating to more than 25% of the related Mortgaged
Property has expired, been terminated, is in default or will expire
within the next three months, without a replacement tenant on
comparable terms,
- that is late in making its Scheduled P&I Payment three or more times in
the preceding 12 months,
- with material deferred maintenance at the related Mortgaged Property,
or
- that is 30 or more days delinquent.
(f) A "Loan Payment Notification Report" containing substantially the
information set forth on Annex K attached hereto and setting forth for
each Mortgage Loan as to which written notice of anticipated payoff has
been received as of the Determination Date at least two business days
prior to the preparation of the report, among other things, the control
number, the property name, the amount of principal expected to be paid,
the expected date of payment and the estimated amount of the Yield
Maintenance Charge or Prepayment Premium due.
(g) A "Comparative Financial Status Report" containing substantially the
information set forth in Annex L attached hereto and including, among
other things, the occupancy and debt service coverage ratio for each
Mortgage Loan or related Mortgaged Property, as applicable, as of the end
of the calendar month immediately preceding the preparation of the
report, and the revenue and net operating income for each of the
following three periods, to the extent such information is in the master
servicer's or the special servicer's possession--
- the most current available year-to-date,
- each of the previous two full fiscal years stated separately, and
- the "base year" representing the original analysis of information used
as of the Cut-off Date.
In addition, upon the request of any Holder or, to the extent identified to
the reasonable satisfaction of the trustee, beneficial owner of an Offered
Certificate, the trustee will be required to request from the master servicer,
and, upon receipt, make available to the requesting party, during normal
business hours at the offices of the trustee, copies of the following reports
required to be prepared and maintained by the master servicer and/or special
servicer:
(x) with respect to any Mortgaged Property or REO Property, an "Operating
Statement Analysis Report" containing substantially the information set
forth in Annex I, together with copies of the
S-130
<PAGE>
subject annual operating statements attached thereto as an exhibit, and
presenting the computations made in accordance with the methodology
described in the Pooling Agreement to "normalize" the full year net
operating income and debt service coverage numbers used by the master
servicer or special servicer in the other reports referenced above; and
(y) with respect to any Mortgaged Property or REO Property, an "NOI
Adjustment Worksheet" containing substantially the content set forth in
Annex J, with the related annual operating statements attached thereto as
an exhibit, presenting the computations made in accordance with the
methodology described in the Pooling Agreement to "normalize" the full
year net operating income and debt service coverage numbers used by the
master servicer or special servicer in the other reports referenced
above.
The reports identified in clauses (a), (b), (c), (d) and (f) above are
referred to in this prospectus supplement as the "Unrestricted Servicer
Reports", and the reports identified in clauses (e), (g), (x) and (y) above are
referred to in this prospectus supplement as the "Restricted Servicer Reports".
INFORMATION AVAILABLE ELECTRONICALLY. The trustee will be required to make
the Certificateholder Reports available monthly, to any Holder or, to the extent
identified to the reasonable satisfaction of the trustee, beneficial owner of an
Offered Certificate via the trustee's Internet Website, except that the CMSA
Property File and the Restricted Servicer Reports will, and the Unrestricted
Servicer Reports may, be accessible only with a password to be provided by the
trustee upon receipt by the trustee from the interested party of a certification
in the form attached to the Pooling Agreement. The trustee's Internet Website
will initially be located at WWW.LNBABS.COM. The trustee will make no
representations or warranties as to the accuracy or completeness of those
documents and will assume no responsibility therefor. Furthermore, the trustee
may disclaim responsibility for any information distributed by the trustee for
which it is not the original source.
Within a reasonable period of time after the end of each calendar year, the
trustee is required to send to each person who at any time during the calendar
year was a Certificateholder of record, a report summarizing on an annual basis,
if appropriate, certain items of the monthly Distribution Date Statements
relating to amounts distributed to the Certificateholder and such other
information as may be required to enable the Certificateholder to prepare its
federal income tax returns. That information is required to include the amount
of original issue discount accrued on each Class of Certificates and information
regarding the expenses of the trust. The foregoing requirements will be deemed
to have been satisfied to the extent that the information is provided from time
to time pursuant to the applicable requirements of the Internal Revenue Code of
1986.
The information that pertains to Specially Serviced Assets reflected in
reports will be based solely upon the reports delivered by the special servicer,
directly or through the master servicer, to the trustee prior to the related
Distribution Date. Absent manifest error, none of the master servicer, the
special servicer or the trustee will be responsible for the accuracy or
completeness of any information supplied to it by a Borrower or third party that
is included in any reports, statements, materials or information prepared or
provided by the master servicer, the special servicer or the trustee, as
applicable.
OTHER INFORMATION. The Pooling Agreement will obligate the trustee to make
available at its Corporate Trust Office (as defined below), during normal
business hours, for review by any Holder or beneficial owner of an Offered
Certificate or any person identified to the trustee as a prospective transferee
of an Offered Certificate or any interest therein, originals or copies of, among
other things, the following items:
- this prospectus supplement, the accompanying prospectus and any other
disclosure document relating to the Offered Certificates and the Private
Certificates, in the form most recently provided to the trustee by us or
by any person designated by us;
- the Pooling Agreement, each sub-servicing agreement delivered to the
trustee since the Issue Date and any amendments thereto;
S-131
<PAGE>
- all reports made available to Certificateholders since the Issue Date as
described under "--Reports to Certificateholders; Certain Available
Information--Certificateholder Reports" above;
- all annual performance certifications delivered by the master servicer and
the special servicer, respectively, to the trustee since the Issue Date as
described under "Servicing of the Mortgage Loans--Evidence as to
Compliance" in this prospectus supplement;
- all annual accountants' reports caused to be delivered by the master
servicer and the special servicer, respectively, to the trustee since the
Issue Date as described under "Servicing of the Mortgage Loans--Evidence
as to Compliance" in this prospectus supplement;
- any and all notices and reports delivered to the trustee with respect to
any Mortgaged Property as to which the environmental testing described
under "Servicing of the Mortgage Loans--Realization Upon Defaulted
Mortgage Loan; Sale of Defaulted Mortgage Loans and REO Properties" in
this prospectus supplement revealed that both of the conditions set forth
therein were not satisfied;
- each of the Mortgage Files, including any and all modifications, waivers
and amendments of the terms of a Mortgage Loan entered into or consented
to by the special servicer and delivered to the trustee;
- the most recent appraisal for each Mortgaged Property that has been
delivered to the trustee by either the master servicer or the special
servicer; and
- any and all officer's certificates and other evidence delivered to or by
the trustee to support its, the master servicer's, the special servicer's
or the fiscal agent's, as the case may be, determination that any Advance
was or, if made, would be a Nonrecoverable Advance.
Copies of any and all of the foregoing items will be available from the
trustee upon written request; however, the trustee will be permitted to require
payment of a sum sufficient to cover the reasonable costs and expenses of
providing such copies.
S-132
<PAGE>
In connection with providing access to the items described above, the
trustee will require:
(A) in the case of a beneficial owner of a Certificate held in book-entry
form, a written confirmation executed by the requesting person or entity,
in a form reasonably acceptable to the trustee or master servicer, as
applicable, generally to the effect that the person or entity is a
beneficial owner of Offered Certificates and will keep such information
confidential; and
(B) in the case of a prospective purchaser of Certificates or interests
therein, confirmation executed by the requesting person or entity, in a
form reasonably acceptable to the trustee or master servicer, as
applicable, generally to the effect that the person or entity is a
prospective purchaser of Certificates or an interest therein, is
requesting the information for use in evaluating a possible investment in
such Certificates and will otherwise keep such information confidential.
Certificateholders, by the acceptance of their Certificates, will be deemed
to have agreed to keep such information confidential.
BOOK-ENTRY CERTIFICATES. Even if you hold your Certificates in book-entry
from through DTC, you may obtain direct access to Certificateholder Reports and
Operating Statement Analyses as if you were a Certificateholder, provided that
you deliver a written certification to the trustee confirming your beneficial
ownership in the Offered Certificates. Otherwise, until such time as Definitive
Certificates are issued in respect of your Certificates, the foregoing
information will be available to you only to the extent that it is made
available through DTC and the DTC Participants. Conveyance of notices and other
communications by DTC to the DTC Participants, and by the DTC Participants to
beneficial owners of the Offered Certificates, will be governed by arrangements
among them, subject to any statutory or regulatory requirements as may be in
effect from time to time. We, the master servicer, the special servicer, the
trustee, the fiscal agent and the Certificate Registrar are required to
recognize as Certificateholders only those persons in whose names the
Certificates are registered on the books and records of the Certificate
Registrar.
VOTING RIGHTS
At all times during the term of the Pooling Agreement:
- 99% of the voting rights for the Certificates (the "Voting Rights") will
be allocated among the Holders of the various Classes of Principal Balance
Certificates in proportion to the respective Certificate Balances of such
Classes of Certificates; and
- 1% of the Voting Rights will be allocated to the Holders of the Class X
Certificates.
Voting Rights allocated to a Class of Certificateholders will be allocated
among those Certificateholders in proportion to the percentage interests in that
Class evidenced by their respective Certificates. See "Description of the
Certificates--Voting Rights" in the accompanying prospectus.
AMENDMENT
In general, the Pooling Agreement may be amended, under the circumstances
and subject to the conditions described in the accompanying prospectus under
"The Trust Agreement--Amendment of the Trust Agreement". In addition, the
Pooling Agreement may be amended by the parties thereto if:
- the Rating Agencies have confirmed in writing that such amendment will not
result in a qualification, downgrade or withdrawal of any of the ratings
then assigned to the respective Classes of Certificates; and
- the parties to the Pooling Agreement have obtained the consent of 100% of
the Holders of each Class of non-rated Certificates that may be materially
and adversely affected by such amendment and the consent of each holder of
a Companion Loan.
S-133
<PAGE>
TERMINATION
The obligations created by the Pooling Agreement will terminate following
the earliest of:
- the final payment, or advance in respect thereof, or other liquidation of
the last Mortgage Loan or related REO Property remaining in the trust; and
- the purchase of all of the Mortgage Loans and REO Properties remaining in
the trust by, in the following order of priority, us, Lehman
Brothers Inc., the special servicer, any Controlling Class
Certificateholder, with priority among such Holders based on the size of
their respective percentage interests in the Controlling Class, or the
master servicer.
Written notice of termination of the Pooling Agreement will be given to each
Certificateholder, and the final distribution with respect to each Certificate
will be made only upon surrender and cancellation of such Certificate at the
office of the Certificate Registrar or other location specified in such notice
of termination.
Any such purchase by us, Lehman Brothers Inc., the special servicer, a
Controlling Class Certificateholder or the master servicer of all the Mortgage
Loans and any REO Properties remaining in the trust is required to be made at a
price equal to--
- the aggregate Purchase Price of all the Mortgage Loans, other than REO
Mortgage Loans, plus the aggregate of appraised values of any REO
Properties then included in the trust, minus,
- if the purchaser is the master servicer or the special servicer, the
aggregate of amounts payable or reimbursable to that person under the
Pooling Agreement.
This purchase will effect early retirement of the then outstanding Offered
Certificates, but the right of us, Lehman Brothers Inc., the special servicer,
any Controlling Class Certificateholder or the master servicer to effect
termination of the trust is subject to the requirement that the then aggregate
Stated Principal Balance of the mortgage pool be less than 1% of the Initial
Pool Balance.
The purchase price paid in connection with the purchase of all Mortgage
Loans and any REO Properties remaining in the trust, exclusive of any portion
thereof payable or reimbursable to any person other than the Certificateholders,
will constitute part of the Available Distribution Amount for the final
Distribution Date.
THE TRUSTEE
LaSalle Bank National Association, a national banking association, will act
as trustee on behalf of the Certificateholders. See "The Trust Agreement--The
Trustee", "--Duties of the Trustee" and "--Resignation of the Trustee" in the
accompanying prospectus. As of the Issue Date, the office of the Trustee
primarily responsible for administration of the trust assets (the "Corporate
Trust Office") is located at 135 South LaSalle Street, Suite 1625, Chicago,
Illinois 60603, Attention: Asset-Backed Securities Trust Services--LB-UBS
Commercial Mortgage Trust Series 2000-C3. As compensation for its services, the
trustee will be entitled to receive monthly, from general funds on deposit in
the Collection Account, the Trustee Fee. The "Trustee Fee" for each Mortgage
Loan, including each REO Mortgage Loan, for any Distribution Date will equal one
month's interest for the most recently ended calendar month--
- calculated on a 30/360 Basis,
- accrued at the per annum rate (the "Trustee Fee Rate") set forth in the
Pooling Agreement, and
- accrued on the Stated Principal Balance of the Mortgage Loan outstanding
immediately following the prior Distribution Date or, in the case of the
initial Distribution Date, as of the Issue Date.
The trustee and any director, officer, employee or agent thereof will be
entitled to indemnification, from amounts held in the trust, for any loss,
liability or reasonable "out-of-pocket" expense arising in
S-134
<PAGE>
respect of the Pooling Agreement or the Certificates. However, that
indemnification will not extend to any expense specifically required to be borne
by the trustee pursuant to the terms of the Pooling Agreement, or to any loss,
liability or expense incurred by reason of willful misfeasance, bad faith or
negligence on the part of the trustee in the performance of its obligations and
duties thereunder.
The trustee will also have certain duties with respect to REMIC
administration. See "Federal Income Tax Consequences--REMICs--Reporting and
Other Administrative Matters" in this prospectus supplement.
THE FISCAL AGENT
ABN AMRO Bank N.V., a Netherlands Banking corporation, will act as fiscal
agent pursuant to the Pooling Agreement. The fiscal agent's office is located at
135 South LaSalle Street, Suite 1625, Chicago, Illinois 60603. The duties and
obligations of the fiscal agent consist only of making P&I Advances as described
under "--P&I Advances" above and Servicing Advances as described under
"Servicing of the Mortgage Loans--Servicing and Other Compensation and Payment
of Expenses" in this prospectus supplement. The fiscal agent will not be liable
except for the performance of such duties and obligations. The fiscal agent will
be entitled to reimbursement for each Advance made by it, with interest, in the
same manner and to the same extent as the trustee and the master servicer. The
fiscal agent will be entitled to various rights, protections and indemnities
similar to those afforded to the trustee. The trustee will be responsible for
payment of the compensation of the fiscal agent.
YIELD AND MATURITY CONSIDERATIONS
YIELD CONSIDERATIONS
GENERAL. The yield on any Offered Certificate will depend on--
- the price at which that Certificate is purchased by an investor, and
- the rate, timing and amount of distributions on that Certificate.
The rate, timing and amount of distributions on any Offered Certificate will in
turn depend on:
- the Pass-Through Rate for that Certificate;
- the rate and timing of principal payments, including principal
prepayments, and other principal collections on or in respect of the
Mortgage Loans and the extent to which those amounts are to be applied or
otherwise result in reduction of the Certificate Balance or Notional
Amount of the Class of Certificates to which that Certificate belongs;
- the rate, timing and severity of Realized Losses, Additional Trust Fund
Expenses and Net Aggregate Prepayment Interest Shortfalls and the extent
to which those losses, expenses and reductions result in the nonpayment or
deferred payment of interest on, or reduction of the Certificate Balance
or Notional Amount of, the Class of Certificates to which that Certificate
belongs; and
- the extent to which Prepayment Premiums, Yield Maintenance Charges and
Additional Interest are collected on the Mortgage Loans and, in turn,
distributed on the Class of Certificates to which that Certificate
belongs.
PASS-THROUGH RATES. The Pass-Through Rates for the respective Classes of
Offered Certificates will be calculated based in part on, or will be limited by,
the Weighted Average Mortgage Pass-Through Rate from time to time. Accordingly,
the yield on the Offered Certificates will be sensitive to changes in the
relative composition of the mortgage pool as a result of scheduled amortization,
voluntary prepayments and liquidations of Mortgage Loans following default. In
addition, the Pass-Through Rate for the Class X Certificates will vary with
changes in the relative sizes of the Certificate Balances of the respective
Classes of Principal Balance Certificates. The Weighted Average Mortgage
Pass-Through Rate and the
S-135
<PAGE>
Pass-Through Rate for the Class X Certificates will not be affected by
modifications, waivers and amendments in respect of the Mortgage Loans.
See "Description of the Offered Certificates--Distributions--Calculation of
Pass-Through Rates" and "Description of the Mortgage Pool" in this prospectus
supplement and "--Rate and Timing of Principal Payments" below.
RATE AND TIMING OF PRINCIPAL PAYMENTS. The yield to maturity on the
Class X Certificates will be extremely sensitive to, and the yield to maturity
on any other Class of Offered Certificates purchased at a discount or premium
will be affected by, the rate and timing of reductions of the Certificate
Balance or Notional Amount, as the case may be, of that Class of Certificates.
As described in this prospectus supplement, the Principal Distribution Amount
for each Distribution Date will be distributable entirely in respect of the
Class A-1 and/or Class A-2 Certificates until the related Certificate Balances
of those Certificates are reduced to zero. Following retirement of the
Class A-1 and Class A-2 Certificates, the Principal Distribution Amount for each
Distribution Date will be distributable entirely in respect of the other Classes
of Principal Balance Certificates, sequentially based on their relative
seniority, in each such case until the related Certificate Balance is reduced to
zero. The Notional Amount of the Class X Certificates will equal the aggregate
of the Certificate Balances of all the Classes of Principal Balance Certificates
outstanding from time to time. Consequently, the rate and timing of reductions
of the Certificate Balance or Notional Amount, as the case may be, of each Class
of Offered Certificates will depend on the rate and timing of principal payments
on or in respect of the Mortgage Loans, which will in turn be affected by--
- the amortization schedules thereof,
- the respective dates on which any Balloon Payments are due,
- the respective Anticipated Repayment Dates for the ARD Loans, and
- the rate and timing of principal prepayments and other unscheduled
collections thereon, including for this purpose, collections made in
connection with liquidations of Mortgage Loans due to defaults, casualties
or condemnations affecting the Mortgaged Properties, or purchases of
Mortgage Loans out of the trust assets.
Prepayments and, assuming the respective stated maturity dates therefor have
not occurred, liquidations of the Mortgage Loans will result in distributions on
the Principal Balance Certificates of amounts that would otherwise be
distributed over the remaining terms of the Mortgage Loans and will tend to
shorten the weighted average lives of those Certificates. Defaults on the
Mortgage Loans, particularly in the case of Balloon Loans at or near their
stated maturity dates, may result in significant delays in payments of principal
on the Mortgage Loans and, accordingly, on the Principal Balance Certificates,
while workouts are negotiated or foreclosures are completed, and those delays
will tend to lengthen the weighted average lives of those Certificates. Failure
of the Borrower under any ARD Loan to repay its Mortgage Loan by or shortly
after the related Anticipated Repayment Date, for whatever reason, will also
tend to lengthen the weighted average lives of the Principal Balance
Certificates. Each ARD Loan includes incentives for the related Borrower to
repay the Mortgage Loan by its Anticipated Repayment Date, such as an increase
in the rate at which interest accrues and the application of all excess cash,
net of the minimum required debt service, approved property expenses and any
required reserves, from the related Mortgaged Property to pay down the Mortgage
Loan, in each case following the passage of that date. Despite those incentives,
there can be no assurance that the related Borrower will want or be able to
repay the Mortgage Loan in full. See "Servicing of the Mortgage
Loans--Modifications, Waivers, Amendments and Consents" and "--Realization Upon
Defaulted Mortgage Loans; Sale of Defaulted Mortgage Loans and REO Properties"
in this prospectus supplement and "Certain Legal Aspects of Mortgage Loans--
Foreclosure" in the accompanying prospectus.
S-136
<PAGE>
The extent to which the yield to maturity of any Class of Offered
Certificates may vary from the anticipated yield will depend upon the degree to
which those Certificates are purchased at a discount or premium and when, and to
what degree, payments of principal on or in respect of the Mortgage Loans are
distributed or otherwise result in a reduction of the Certificate Balance or
Notional Amount of those Certificates. If you purchase your Offered Certificates
at a discount, you should consider the risk that a slower than anticipated rate
of principal payments on the Mortgage Loans could result in an actual yield to
you that is lower than your anticipated yield. If you purchase a Class X
Certificate or if you purchase any other Offered Certificate at a premium, you
should consider the risk that a faster than anticipated rate of principal
payments on the Mortgage Loans could result in an actual yield to you that is
lower than your anticipated yield.
In general, assuming you purchased your Certificates at a discount or
premium, the earlier a payment of principal on or in respect of the Mortgage
Loans is distributed or otherwise results in reduction of the principal balance
or notional amount of your Certificates, the greater will be the effect on your
yield to maturity. As a result, the effect on your yield of principal payments
occurring at a rate higher (or lower) than you anticipated during any particular
period may not be fully offset by a subsequent like reduction (or increase) in
the rate of principal payments.
If you are considering the purchase of Class X Certificates, you should
fully consider the risk that an extremely rapid rate of principal payments on
the Mortgage Loans could result in your failure to recoup fully your initial
investment.
Because the rate of principal payments on or in respect of the Mortgage
Loans will depend on future events and a variety of factors, as described more
fully below, no assurance can be given as to that rate or the rate of principal
prepayments in particular. We are not aware of any relevant publicly available
or authoritative statistics with respect to the historical prepayment experience
of a large group of mortgage loans comparable to the Mortgage Loans.
Even if they are available and distributable on your Certificates,
Prepayment Premiums and Yield Maintenance Charges may not be sufficient to
offset fully any loss in yield on your Certificates attributable to the related
prepayments of the Mortgage Loans.
DELINQUENCIES AND DEFAULTS ON THE MORTGAGE LOANS. The rate and timing of
delinquencies and defaults on the Mortgage Loans will affect the amount of
distributions on your Certificates, the yield to maturity of your Certificates,
the rate of principal payments on your Certificates and the weighted average
life of your Certificates. Delinquencies on the Mortgage Loans, unless covered
by P&I Advances, may result in shortfalls in distributions of interest and/or
principal on your Certificates for the current month.
If you calculate the anticipated yield to maturity for your Certificates
based on an assumed rate of default and amount of losses on the Mortgage Loans
that is lower than the default rate and amount of losses actually experienced,
and if those additional losses result in a reduction of the distributions on or
the aggregate principal balance or notional amount of your Certificates, then
your actual yield to maturity will be lower than you calculated and could, under
certain scenarios, be negative. The timing of any loss on a liquidated Mortgage
Loan that results in a reduction of the distributions on or the aggregate
principal balance or notional amount of your Certificates will also affect the
actual yield to maturity of your Certificates, even if the rate of defaults and
severity of losses are consistent with your expectations. In general, the
earlier your loss occurs, the greater the effect on your yield to maturity.
Even if losses on the Mortgage Loans do not result in a reduction of the
distributions on or the aggregate principal balance or notional amount of your
Certificates, those losses may still affect the timing of distributions on, and
the weighted average life and yield to maturity of, your Certificates.
CERTAIN RELEVANT FACTORS. The rate and timing of principal payments and
defaults and the severity of losses on or in respect of the Mortgage Loans may
be affected by a number of factors, including:
S-137
<PAGE>
- prevailing interest rates;
- the terms of the Mortgage Loans, such as provisions requiring prepayment
consideration and/or Lockout Periods and amortization terms that require
Balloon Payments;
- the demographics and relative economic vitality of the areas in which the
Mortgaged Properties are located;
- the general supply and demand for retail shopping space, rental
apartments, office space, hotel and motel rooms, industrial space,
self-storage space or manufactured housing community pads, as the case may
be, in such areas;
- the quality of management of the Mortgaged Properties;
- the servicing of the Mortgage Loans;
- possible changes in tax laws;
- other opportunities for investment; and
- the purchase of Mortgage Loans from the trust.
See "Risk Factors--Risks Related to the Mortgage Loans", "Description of the
Mortgage Pool" and "Servicing of the Mortgage Loans" in this prospectus
supplement and "Yield and Prepayment Considerations" in the accompanying
prospectus.
The rate of prepayment on the Mortgage Loans is likely to be affected by
prevailing market interest rates for mortgage loans of a comparable type, term
and risk level. When the prevailing market interest rate is below the annual
rate at which a Mortgage Loan accrues interest, a Borrower may have an increased
incentive to refinance the Mortgage Loan. Conversely, to the extent prevailing
market interest rates exceed the annual rate at which any Mortgage Loan accrues
interest, the Mortgage Loan may be less likely to voluntarily prepay. Assuming
prevailing market interest rates exceed the related Revised Rate, the primary
incentive to prepay an ARD Loan on or before its Anticipated Repayment Date is
to give the Borrower access to excess cash flow, all of which, net of the
minimum required debt service, approved property expenses and any required
reserves, must be applied to pay down principal of the Mortgage Loan.
Accordingly, there can be no assurance that any ARD Loan will be prepaid on or
before its Anticipated Repayment Date or on any other date prior to maturity.
Depending on prevailing market interest rates, the outlook for market
interest rates and economic conditions generally, some Borrowers may sell
Mortgaged Properties in order to realize their equity therein, to meet cash flow
needs or to make other investments. In addition, some Borrowers may be motivated
by federal and state tax laws, which are subject to change, to sell Mortgaged
Properties prior to the exhaustion of tax depreciation benefits.
If voluntary prepayments on a Mortgage Loan are permitted, any Prepayment
Premium or Yield Maintenance Charge in respect of the Mortgage Loan may not be
sufficient economic disincentive to prevent the related Borrower from
voluntarily prepaying the loan as part of a refinancing thereof or a sale of the
related Mortgaged Property. See "Description of the Mortgage Pool--Certain Terms
and Conditions of the Mortgage Loans" in this prospectus supplement.
We make no representation or warranty as to the particular factors that will
affect the rate and timing of prepayments and defaults on the Mortgage Loans, as
to the relative importance of those factors, as to the percentage of the
principal balance of the Mortgage Loans that will be prepaid or as to which a
default will have occurred as of any date or as to the overall rate of
prepayment or default on the Mortgage Loans.
UNPAID DISTRIBUTABLE CERTIFICATE INTEREST. If the portion of the Available
Distribution Amount distributable in respect of interest on your Certificates on
any Distribution Date is less than the Distributable
S-138
<PAGE>
Certificate Interest then payable to you, the shortfall will be distributable to
you on subsequent Distribution Dates, to the extent of available funds. That
shortfall will not bear interest, however, and will therefore negatively affect
the yield to maturity on your Certificates for so long as it is outstanding. See
"Description of the Offered Certificates--Distributions--Priority of Payments"
in this prospectus supplement.
DELAY IN PAYMENT OF DISTRIBUTIONS. Because monthly distributions will not
be made on the Certificates until several days after the Due Dates for the
Mortgage Loans during the related Collection Period, your effective yield will
be lower than the yield that would otherwise be produced by your Pass-Through
Rate and purchase price, assuming such price did not account for such delay.
PRICE/YIELD TABLES
The tables on Annex C-1 hereto (the "Yield Tables") show the pre-tax
corporate bond equivalent ("CBE") yield to maturity, modified duration (except
in the case of the Class X Certificates), weighted average life, first
Distribution Date on which principal is to be paid ("First Principal Payment
Date") and final Distribution Date on which principal is to be paid ("Last
Principal Payment Date") with respect to each Class of Offered Certificates,
prepared using the Modeling Assumptions (as described below). Where applicable,
they also show the specified assumed purchase prices, which prices do not
include accrued interest. Assumed purchase prices are expressed in 32nds as a
percentage of the initial Certificate Balance or Notional Amount of each Class
of Offered Certificates. For example, 99.20 means 99 20/32%. For purposes of the
Yield Tables relating to the Class X Certificates, the information therein
relating to weighted average life, First Principal Payment Date and Last
Principal Payment Date is being calculated in respect of the Notional Amount of
Class X Certificates as if it were a Certificate Balance.
The yields set forth in the Yield Tables were calculated by--
- determining the monthly discount rates which, when applied to the assumed
stream of cash flows to be paid on each Class of Offered Certificates,
would cause the discounted present value of such assumed stream of cash
flows to equal the assumed purchase prices, plus accrued interest from and
including May 11, 2000 to but excluding the Settlement Date (as defined
below), and
- converting such monthly rates to semi-annual corporate bond equivalent
rates.
That calculation does not take into account variations that may occur in the
interest rates at which investors may be able to reinvest funds received by them
as distributions on the Offered Certificates and, consequently, does not purport
to reflect the return on any investment in the Offered Certificates when such
reinvestment rates are considered.
For purposes of the Yield Tables, "modified duration" has been calculated
using the modified Macaulay Duration as specified in the "PSA Standard
Formulas". The Macaulay Duration is calculated as the present value weighted
average time to receive future payments of principal and interest, and the PSA
Standard Formula modified duration is calculated by dividing the Macaulay
Duration by the appropriate semi-annual compounding factor. The duration of a
security may be calculated according to various methodologies. Accordingly, no
representation is made by us or any other person that the "modified duration"
approach used in this prospectus supplement is appropriate. Duration, like
yield, will be affected by the prepayment rate of the Mortgage Loans and
extensions in respect of Balloon Payments that actually occur during the life of
the Class A-1, Class A-2, Class B, Class C, Class D, Class E, Class F and
Class G Certificates and by the actual performance of the Mortgage Loans, all of
which may differ, and may differ significantly, from the assumptions used in
preparing the Yield Tables.
Prepayments on mortgage loans may be measured by a prepayment standard or
model. The model used in this prospectus supplement is the "Constant Prepayment
Rate" or "CPR" model. The CPR model represents an assumed constant annual rate
of prepayment each month, expressed as a per annum percentage of the then
scheduled principal balance of one or more mortgage loans.
S-139
<PAGE>
The Yield Tables were derived from calculations based on the following
assumptions (collectively, the "Modeling Assumptions"):
- the Mortgage Loans have the characteristics set forth on Annex A-1 and
certain simplifying assumptions were made on the Mortgage Loans and the
Initial Pool Balance is approximately $1,305,691,485.51;
- the initial Certificate Balance or Notional Amount, as the case may be, of
each Class of Regular Interest Certificates is as described in this
prospectus supplement;
- the initial Pass-Through Rates on the respective classes of Regular
Interest Certificates are as set forth in the table on page S-4.
- there are no delinquencies or losses in respect of the Mortgage Loans,
there are no modifications, extensions, waivers or amendments affecting
the payment by Borrowers of principal or interest on the Mortgage Loans,
there are no Appraisal Reduction Amounts with respect to the Mortgage
Loans and there are no casualties or condemnations affecting the Mortgaged
Properties;
- all Mortgage Loans have Due Dates on the first day through the eleventh
day of each month;
- all Mortgage Loans accrue interest on the respective basis described in
this prospectus supplement, that is a 30/360 Basis or an Actual/360 Basis;
- all prepayments are assumed to be accompanied by a full month's interest;
- there are no breaches of the representations and warranties regarding the
Mortgage Loans;
- Scheduled P&I Payments on the Mortgage Loans are timely received
commencing in June 2000;
- no voluntary or involuntary prepayments are received as to any Mortgage
Loan during that Mortgage Loan's lockout or combined lockout and
defeasance period if any, ("LOP"), yield maintenance period ("YMP") or
declining premium period ("Declining Premium"), in each case if any; each
ARD Loan is paid in full on its Anticipated Repayment Date; and,
otherwise, prepayments are made on each of the Mortgage Loans at the
indicated CPRs set forth in the tables (without regard to any limitations
in such Mortgage Loans on partial voluntary principal prepayments);
- no person or entity entitled thereto exercises its right of optional
termination described in this prospectus supplement under "Description of
the Offered Certificates--Termination";
- no Mortgage Loan is required to be repurchased by us or the UBS Mortgage
Loan Seller;
- no Prepayment Interest Shortfalls are incurred and no Prepayment Premiums
or Yield Maintenance Charges are collected;
- there are no Additional Trust Fund Expenses;
- distributions on the Offered Certificates are made on the 15th day of each
month, commencing in June 2000;
- the Offered Certificates were settled on May 18, 2000 (the "Assumed
Settlement Date"); and
- the Cut-Off Date is May 11, 2000.
The characteristics of the Mortgage Loans will differ in certain respects
from those assumed in preparing the Yield Tables, and the Yield Tables are
presented for illustrative purposes only. Thus, neither the mortgage pool nor
any Mortgage Loan will prepay at any constant rate, and it is unlikely that the
Mortgage Loans will prepay in a manner consistent with any designated scenario
for the Yield Tables. In addition, there can be no assurance that--
S-140
<PAGE>
- the Mortgage Loans will prepay at any particular rate,
- the Mortgage Loans will not prepay, involuntarily or otherwise, during
lockout periods, yield maintenance periods and/or declining premium
periods,
- the ARD Loans will be paid in full on their respective Anticipated
Repayment Dates,
- the actual pre-tax yields on, or any other payment characteristics of, any
Class of Offered Certificates will correspond to any of the information
shown in the Yield Tables, or
- the aggregate purchase prices of the Offered Certificates will be as
assumed.
Investors must make their own decisions as to the appropriate assumptions,
including prepayment assumptions, to be used in deciding whether to purchase the
Offered Certificates.
For purposes of the Modeling Assumptions, a "yield maintenance period" is
any period during which a Mortgage Loan provides that voluntary prepayments be
accompanied by a Yield Maintenance Charge, and a "declining premium period" is
any period during which a Mortgage Loan provides that voluntary prepayments be
accompanied by a Prepayment Premium calculated as a declining percentage of the
principal amount prepaid.
WEIGHTED AVERAGE LIVES
The weighted average life of any Offered Certificate, other than a Class X
Certificate, refers to the average amount of time that will elapse from the date
of its issuance until each dollar to be applied in reduction of the principal
balance of that Certificate is distributed to the investor. For purposes of this
prospectus supplement, the weighted average life of any Offered Certificate,
other than a Class X Certificate, is determined as follows--
- multiply the amount of each principal distribution on the Certificate by
the number of years from the Assumed Settlement Date to the related
Distribution Date;
- sum the results; and
- divide the sum by the aggregate amount of the reductions in the principal
balance of the Certificate.
Accordingly, the weighted average life of any Offered Certificate, other
than a Class X Certificate, will be influenced by, among other things, the rate
at which principal of the Mortgage Loans is paid or otherwise collected or
advanced and the extent to which those payments, collections and/or advances of
principal are in turn applied in reduction of the Certificate Balance of the
Class of Certificates to which the Certificate belongs.
As described in this prospectus supplement, the Principal Distribution
Amount for each Distribution Date will be distributable first in respect of the
Class A-1 and/or Class A-2 Certificates until the Certificate Balances of those
Classes are reduced to zero, and will thereafter be distributable entirely in
respect of the other Classes of Principal Balance Certificates, sequentially
based upon their relative seniority, in each such case until the related
Certificate Balance is reduced to zero. As a consequence of the foregoing, the
weighted average lives of the Class A-1 and Class A-2 Certificates may be
shorter, and the weighted average lives of the other Classes of Principal
Balance Certificates may be longer, than would otherwise be the case if the
Principal Distribution Amount for each Distribution Date was being distributed
on a pro rata basis among the respective Classes of Principal Balance
Certificates.
The tables (the "Decrement Tables") set forth in Annex C-2 show with respect
to each Class of Offered Certificates, other than the Class X Certificates, the
weighted average life thereof, and the percentage of the initial related
Certificate Balance that would be outstanding after each of the specified dates,
based upon each of the indicated levels of CPR and the Modeling Assumptions.
S-141
<PAGE>
As used in each of the Decrement Tables, the column headed "0%" assumes that
none of the Mortgage Loans is prepaid before maturity, except that each ARD Loan
is paid in full on its Anticipated Repayment Date. The columns headed "25%",
"50%", "75%" and "100%" assume that no prepayments are made on any Mortgage Loan
during that Mortgage Loan's Lockout Period, defeasance period, yield maintenance
period or declining premium period, in each case if any, and are otherwise made
on each of the Mortgage Loans at the indicated CPRs, except that each ARD Loan
is paid in full on its Anticipated Repayment Date. There is no assurance,
however, that prepayments of the Mortgage Loans, whether or not in a Lockout
Period, a defeasance period, a yield maintenance period or a declining premium
period, will conform to any particular CPR. We make no representation that--
- the Mortgage Loans will prepay in accordance with the assumptions set
forth in this prospectus supplement at any of the CPRs shown or at any
other particular prepayment rate,
- all the Mortgage Loans will prepay in accordance with the assumptions set
forth in this prospectus supplement at the same rate, or
- Mortgage Loans that are in a lockout period, a combined lockout and
defeasance period, a yield maintenance period or declining premium period
will not prepay as a result of involuntary liquidations upon default or
otherwise.
To the extent that the Mortgage Loans have characteristics that differ from
those assumed in preparing the Decrement Tables, the Class A-1, Class A-2,
Class B, Class C, Class D, Class E, Class F and/or Class G Certificates may
mature earlier or later than indicated by those tables. It is highly unlikely
that the Mortgage Loans will prepay in accordance with the Modeling Assumptions
at any of the specified CPRs until maturity or that the Mortgage Loans will all
prepay at the same rate. In addition, variations in the actual prepayment
experience and the balance of the Mortgage Loans that prepay may increase or
decrease the percentages of initial Certificate Balances and weighted average
lives shown in the Decrement Tables. Those variations may occur even if the
average prepayment experience of the Mortgage Loans were to conform to the
assumptions and be equal to any of the specified CPRs. You are urged to conduct
your own analyses of the rates at which the Mortgage Loans may be expected to
prepay.
USE OF PROCEEDS
Substantially all of the proceeds from the sale of the Offered Certificates
will be used by us to purchase the Mortgage Loans and to pay certain expenses in
connection with the issuance of the Certificates.
FEDERAL INCOME TAX CONSEQUENCES
GENERAL
The Pooling Agreement will require the trustee, as REMIC administrator, to
make elections to treat designated portions of the trust assets as three
separate REMICs, with the designations "REMIC I", "REMIC II" and "REMIC III",
respectively. Upon the issuance of the Certificates, Sidley & Austin, our
counsel, will deliver its opinion generally to the effect that, assuming
compliance with the Pooling Agreement, REMIC I, REMIC II, and REMIC III,
respectively, will each qualify as a REMIC under the Internal Revenue Code of
1986 (the "Code"). For federal income tax purposes--
- the separate non-certificated regular interests in REMIC I will be
"regular interests" in REMIC I and will constitute the assets of REMIC II,
- the Class R-I Certificates will evidence the sole Class of "residual
interests" in REMIC I,
- the separate non-certificated regular interests in REMIC II will be
"regular interests" in REMIC II and will constitute the assets of REMIC
III,
- the Class R-II Certificates will evidence the sole Class of "residual
interests" in REMIC II,
S-142
<PAGE>
- the Regular Interest Certificates will evidence the "regular interests"
in, and generally will be treated as debt obligations of, REMIC III, and
- the Class R-III Certificates will evidence the sole Class of residual
interests in REMIC III.
For federal income tax purposes the Class X Certificates will evidence
multiple "regular interests" in REMIC III. See "Federal Income Tax
Considerations" in the accompanying prospectus. The Class P Certificates will
represent undivided beneficial interests in the portion of the trust assets
consisting of any Additional Interest collected on the ARD Loans, and that
portion will be treated as part of a grantor trust for federal income tax
purposes.
DISCOUNT AND PREMIUM; PREPAYMENT PREMIUMS
For federal income tax reporting purposes, it is anticipated that the
Class C, Class D, Class E, Class F, Class G and Class X Certificates will, and
the other Classes of Offered Certificates will not, be treated as having been
issued with more than a DE MINIMIS amount of original issue discount. The
prepayment assumption that will be used in determining the rate of accrual of
market discount and premium, if any, for federal income tax purposes will be
based on the assumption that subsequent to the date of any determination the
Mortgage Loans will not prepay, except that the ARD Loans will be repaid in full
on their respective Anticipated Repayment Dates. There can be no assurance,
however, that the Mortgage Loans will not prepay or that, if they do, they will
prepay at any particular rate. See "Federal Income Tax Considerations" in the
accompanying prospectus.
The Internal Revenue Service (the "IRS") has issued regulations (the "OID
Regulations") under Sections 1271 to 1275 of the Code generally addressing the
treatment of debt instruments issued with original issue discount.
Section 1272(a)(6) of the Code provides for special rules applicable to the
accrual of original issue discount on, among other things, Regular Interest
Certificates. The Treasury Department has not issued regulations under that
section. You should be aware, however, that the OID Regulations and
Section 1272(a) (6) of the Code do not adequately address certain issues
relevant to, or are not applicable to, prepayable securities such as the Offered
Certificates. It is recommended that you consult your own tax advisor concerning
the tax treatment of your Certificates.
If the method for computing original issue discount described in the
accompanying prospectus results in a negative amount for any period, a
possibility of particular relevance to the Class X Certificates, the amount of
original issue discount allocable to such period would be zero and the subject
Certificateholders will be permitted to offset that negative amount only against
future original issue discount, if any, attributable to the Certificate.
Although the matter is not free from doubt, a Holder of a Class X Certificate
may be permitted to deduct a loss to the extent that his or her respective
remaining basis in that Certificate exceeds the maximum amount of future
payments to which the Certificateholder is entitled, assuming no further
prepayments of the Mortgage Loans. That loss might be treated as a capital loss.
The OID regulations provide in general that original issue discount with
respect to debt instruments issued in connection with the same or related
transactions are treated as a single debt instrument for purposes of computing
the accrual of original issue discount with respect to those debt instruments.
This aggregation rule ordinarily is only to be applied when debt instruments are
issued by a single issuer to a single holder. Although it is not clear that this
aggregation rule technically applies to REMIC regular interests or other
instruments subject to Section 1272(a)(6) of the Code, information reports or
returns sent to Certificateholders and the IRS with respect to the Class X
Certificates, which evidence the ownership of multiple regular interests, will
be based on that aggregate method of computing the yield on the related regular
interests. If you are contemplating the purchase of Class X Certificates, it is
recommended that you consult your own tax advisor about the use of this
methodology and the potential consequences of being required to report original
issue discount separately with respect to each of the regular interests
evidenced by the Class X Certificates.
S-143
<PAGE>
Certain Classes of the Offered Certificates may be treated for federal
income tax purposes as having been issued at a premium. Whether any Holder of
such a Class of Certificates will be treated as holding a Certificate with
amortizable bond premium will depend on the Certificateholder's purchase price
and the distributions remaining to be made on a Certificate at the time of its
acquisition by the Certificateholder. If you acquire an interest in any such
Class of Certificates, it is recommended that you consult your own tax advisor
regarding the possibility of making an election to amortize such premium. See
"Federal Income Tax Considerations--Taxation of Regular Interest
Securities--Market Discount and Premium" in the accompanying prospectus.
Prepayment Premiums and Yield Maintenance Charges actually collected on the
Mortgage Loans will be distributed to the Holders of each Class of Certificates
entitled thereto as described in this prospectus supplement. It is not entirely
clear under the Code when the amount of a Prepayment Premium or Yield
Maintenance Charge should be taxed to the Holder of a Class of Certificates
entitled thereto. For federal income tax reporting purposes, a Prepayment
Premium or Yield Maintenance Charge will be treated as income to the Holders of
a Class of Certificates entitled thereto only after the master servicer's actual
receipt of the Prepayment Premium or Yield Maintenance Charge. The IRS may
nevertheless seek to require that an assumed amount of Prepayment Premiums and
Yield Maintenance Charges be included in distributions projected to be made on
the Certificates and that taxable income be reported based on the projected
constant yield to maturity of the Certificates, including the projected
Prepayment Premiums and Yield Maintenance Charges prior to their actual receipt.
In the event that the projected Prepayment Premiums and Yield Maintenance
Charges were not actually received, presumably the Holder of a Certificate would
be allowed to claim a deduction or reduction in gross income at the time those
unpaid Prepayment Premiums and Yield Maintenance Charges had been projected to
be received. Moreover, it appears that Prepayment Premiums and Yield Maintenance
Charges are to be treated as ordinary income rather than capital gain. The
correct characterization of this income is not entirely clear, however, and it
is recommended that you consult your own tax advisor concerning the treatment of
Prepayment Premiums and Yield Maintenance Charges.
CONSTRUCTIVE SALES OF CLASS X CERTIFICATES
The Taxpayer Relief Act of 1997 added a provision to the Code that requires
the recognition of gain upon the "constructive sale of an appreciated financial
position". A constructive sale of a financial position occurs if a taxpayer
enters into certain transactions or series of transactions that have the effect
of substantially eliminating the taxpayer's risk of loss and opportunity for
gain with respect to the financial instrument. Debt instruments that--
- entitle the Holder to a specified principal amount,
- pay interest at a fixed or variable rate, and
- are not convertible into the stock of the issuer or a related party,
cannot be the subject of a constructive sale for this purpose.
Accordingly, only a Class X Certificate, which does not have a principal
balance, could be subject to this provision if a Holder of the Class X
Certificate were to engage in a constructive sale transaction.
CHARACTERIZATION OF INVESTMENTS IN OFFERED CERTIFICATES
Generally, except to the extent noted below, the Offered Certificates will
be "real estate assets" within the meaning of Section 856(c)(5)(B) of the Code
in the same proportion that the assets of the trust would be so treated. In
addition, interest, including original issue discount, if any, on the Offered
Certificates will be interest described in Section 856(c)(3)(B) of the Code to
the extent that those Certificates are treated as "real estate assets" within
the meaning of Section 856(c)(5)(B) of the Code.
Most of the Mortgage Loans are not secured by real estate used for
residential or certain other purposes prescribed in Section 7701(a)(19)(c) of
the Code, and consequently the Regular Interest
S-144
<PAGE>
Certificates will be treated as assets qualifying under that section to only a
limited extent. Accordingly, investment in the Regular Interest Certificates may
not be suitable for thrift institutions seeking to be treated as a "domestic
building and loan association" under Section 7701(a)(19)(C) of the Code.
The Offered Certificates will be treated as "qualified mortgages" for
another REMIC under Section 860G(a)(3)(C) of the Code and "permitted assets" for
a "financial asset securitization investment trust" under Section 860L(c) of the
Code. To the extent an Offered Certificate represents ownership of an interest
in any Mortgage Loan that is secured in part by the related Borrower's interest
in an account containing any holdback of loan proceeds, a portion of the
Certificate may not represent ownership of assets described in
Section 7701(a)(19)(C) of the Code and "real estate assets" under
Section 856(c)(5)(B) of the Code and the interest thereon may not constitute
"interest on obligations secured by mortgages on real property" within the
meaning of Section 856(c)(3)(B) of the Code. See "Description of the Mortgage
Pool" in this prospectus supplement.
POSSIBLE TAXES ON INCOME FROM FORECLOSURE PROPERTY AND OTHER TAXES; PENDING
LEGISLATION
In general, the special servicer will be obligated to operate and manage any
Mortgaged Property acquired as REO Property in a manner that would, to the
extent commercially reasonable, maximize the trust's net after-tax proceeds from
such property. After the special servicer reviews the operation of such property
and consults with the trustee or other REMIC administrator to determine the
trust's federal income tax reporting position with respect to income it is
anticipated that the trust would derive from the property, the special servicer
could determine that it would not be commercially reasonable to manage and
operate the property in a manner that would avoid the imposition of a tax on
"net income from foreclosure property" within the meaning of
Section 857(b)(4)(B) of the Code or a tax on "prohibited transactions" under
Section 860F of the Code. "Net income from foreclosure property" is, in general,
income not derived from renting or selling real property. To the extent that
income the trust receives from an REO Property is subject to--
- a tax on "net income from foreclosure property", that income would be
subject to federal tax at the highest marginal corporate tax rate, which
is currently 35%, and
- a tax on "prohibited transactions", that income would be subject to
federal tax at a 100% rate.
The determination as to whether income from an REO Property would be subject to
an REO Tax will depend on the specific facts and circumstances relating to the
management and operation of the REO Property.
Generally, income from an REO Property that is directly operated by the
special servicer would be apportioned and classified as "service" or
"non-service" income. The "service" portion of the income could be subject to
federal tax either at the highest marginal corporate tax rate or at the 100%
rate on "prohibited transactions". The "non-service" portion of the income could
be subject to federal tax at the highest marginal corporate tax rate or,
although it appears unlikely, at the 100% rate applicable to "prohibited
transactions". These considerations will be of particular relevance with respect
to any hotels that become REO Property. However, unless otherwise required by
expressly applicable authority, it is anticipated that the trust will take the
position that no income from foreclosure property will be subject to the 100%
"prohibited transactions" tax. Any REO Tax imposed on the trust's income from an
REO Property would reduce the amount available for distribution to
Certificateholders.
To the extent permitted by then applicable laws, any tax on "prohibited
transactions", tax on non-permitted contributions or tax on "net income from
foreclosure property" that may be imposed on any of REMIC I, REMIC II or REMIC
III will be borne by the trustee or other REMIC administrator, the master
servicer or the special servicer, in any case out of its own funds, if--
- that person has sufficient assets to do so, and
S-145
<PAGE>
- the tax arises out of a breach of that person's obligations under certain
specified sections of the Pooling Agreement.
Any such tax not borne by the trustee or other REMIC administrator, the
master servicer or the special servicer will be charged against the trust
resulting in a reduction in amounts available for distribution to the
Certificateholders.
The Clinton Administration recently proposed in its budget certain
amendments to the REMIC Provisions designed to ensure that income taxes imposed
on the holder of a REMIC residual interest are paid when due. Those provisions
would impose secondary liability on the REMIC itself for any tax required to be
paid with respect to the income allocated to a REMIC residual interest if the
holder does not pay its taxes on that income when they are due. If adopted, the
amendments would be effective for REMICs created after the date of enactment. It
is not possible to predict whether the legislation will be adopted or, if so, in
what form.
FOREIGN INVESTORS IN REMIC CERTIFICATES. A holder of an Offered Certificate
that is--
- a foreign person, and
- not subject to federal income tax as a result of any direct or indirect
connection to the United States in addition to its ownership of that
certificate,
will normally not be subject to United States federal income or withholding tax
in respect of a payment on an Offered Certificate. To avoid withholding or tax,
that holder must comply with certain identification requirements. These
requirements include delivery of a statement, signed by the certificateholder
under penalties of perjury, certifying that the certificateholder is a foreign
person and providing the name and address of the certificateholder.
On October 6, 1997, the Treasury Department issued new regulations that
modify the withholding, backup withholding and information reporting rules
described above. These regulations, as modified by Treasury Decision 8856, will
generally be effective for investments made after December 31, 2000, subject to
certain transition rules. Prospective investors are urged to consult their own
tax advisors regarding these regulations.
For these purposes, a foreign person is anyone other than a United States
person. A "United States person" is:
- a citizen or resident of the United States,
- a corporation, partnership or other entity created or organized in, or
under the laws of, the United States or any political subdivision thereof,
- an estate whose income from sources without the United States is
includible in gross income for United States federal income tax purposes
regardless of its connection with the conduct of a trade or business
within the United States, or
- a trust as to which--
(i) a court in the United States is able to exercise primary supervision
over the administration of the trust, and
(ii) one or more United States persons have the authority to control all
substantial decisions of the trust.
In addition, to the extent provided in the Treasury Regulations, a trust will be
a United States person if it was in existence on August 20, 1996 and it elected
to be treated as a United States person.
It is possible that the IRS may assert that the foregoing tax exemption
should not apply with respect to a Regular Interest Certificate held by a person
or entity that owns directly or indirectly a 10% or greater interest in the
related Residual Interest Certificates. If the holder does not qualify for
exemption,
S-146
<PAGE>
payments of interest, including payments in respect of accrued original issue
discount, to that holder may be subject to a tax rate of 30%, subject to
reduction under any applicable tax treaty.
It is possible, under regulations promulgated under Section 881 of the Code
concerning conduit financing transactions, that the exemption from withholding
taxes described above may not be available to a holder who is a foreign person
and either--
- owns 10% or more of one or more underlying mortgagors, or
- if the holder is a controlled foreign corporation, is related to one or
more mortgagors in the applicable trust.
Further, it appears that a Regular Interest Certificate would not be
included in the estate of a nonresident alien individual and would not be
subject to United States estate taxes. However, it is recommended that
certificateholders who are nonresident alien individuals consult their tax
advisors concerning this question.
REPORTING AND OTHER ADMINISTRATIVE MATTERS
Reporting of interest income, including original issue discount, if any,
with respect to Regular Interest Certificates is required annually, and may be
required more frequently under Treasury regulations. These information reports
generally are required to be sent to individual Holders of Regular Interest
Certificates and the IRS. Holders of Regular Interest Certificates that are
corporations, trusts, securities dealers and certain other non-individuals will
be provided interest and original issue discount income information and the
information set forth in the following paragraph upon request in accordance with
the requirements of the applicable regulations. The information must be provided
by the later of 30 days after the end of the quarter for which the information
was requested, or two weeks after the receipt of the request. The related REMIC
must also comply with rules requiring a Regular Interest Certificate issued with
original issue discount to disclose on its face the amount of original issue
discount and the issue date, and requiring that information to be reported to
the IRS. Reporting with respect to the Residual Interest Certificates, including
income, excess inclusions, investment expenses and relevant information
regarding qualification of the related REMIC's assets will be made as required
under the Treasury regulations, generally on a quarterly basis.
As applicable, the Regular Interest Certificate information reports will
include a statement of the adjusted issue price of the Regular Interest
Certificate at the beginning of each accrual period. In addition, the reports
will include information required by regulations with respect to computing the
accrual of any market discount. Because exact computation of the accrual of
market discount on a constant yield method would require information relating to
a particular Holder's purchase price that the trustee or other REMIC
administrator may not have, those regulations only require that information
pertaining to the appropriate proportionate method of accruing market discount
be provided.
For further information regarding the federal income tax consequences of
investing in the Offered Certificates, see "Federal Income Tax Considerations"
in the accompanying prospectus.
CERTAIN ERISA CONSIDERATIONS
A fiduciary of any employee benefit plan or other retirement plan or
arrangement, including individual retirement accounts and annuities, Keogh plans
and collective investment funds and separate accounts in which such plans,
accounts or arrangements are invested, including insurance company general
accounts, that is subject to Title I of the Employee Retirement Income Security
Act of 1974, as amended ("ERISA"), or Section 4975 of the Code (each, a "Plan")
should carefully review with its legal advisors whether the purchase or holding
of Offered Certificates could constitute or give rise to a transaction that is
prohibited or is not otherwise permitted either under ERISA or Section 4975 of
the Code or whether there exists any statutory or administrative exemption
applicable thereto. Certain fiduciary and prohibited
S-147
<PAGE>
transaction issues arise only if the assets of the trust constitute "plan
assets" for purposes of Part 4 of Title I of ERISA and Section 4975 of the Code
("Plan Assets"). Whether the assets of the trust will constitute Plan Assets at
any time will depend on a number of factors, including the portion of any Class
of Certificates that is held by "benefit plan investors" (as defined in U.S.
Department of Labor Regulation Section 2510.3-101).
The U.S. Department of Labor has issued an individual prohibited transaction
exemption (each a "PTE" and, collectively, the "Exemptions") to each of Lehman
Brothers Inc. (PTE 91-14) and Morgan Stanley & Co. Incorporated (PTE 90-24).
Subject to the satisfaction of certain conditions set forth therein, the
Exemptions, as amended, including by PTE 97-34, generally exempt from the
application of the prohibited transaction provisions of Sections 406(a) and
(b) and 407(a) of ERISA, and the excise taxes imposed on those prohibited
transactions pursuant to Sections 4975(a) and (b) of the Code, certain
transactions relating to, among other things, the servicing and operation of
mortgage pools, such as the mortgage pool, and the purchase, sale and holding of
mortgage pass-through certificates, such as the Senior Certificates, that are
underwritten by one of the following parties (collectively, the "Exemption
Favored Parties")--
- the underwriters,
- any person directly or indirectly, through one or more intermediaries,
controlling, controlled by or under common control with an underwriter,
and
- any member of the underwriting syndicate or selling group of which a
person described in either of the two preceding bullet points is a manager
or co-manager with respect to the Offered Certificates.
The Exemptions set forth six general conditions which must be satisfied for
a transaction involving the purchase, sale and holding of a Senior Certificate
to be eligible for exemptive relief thereunder. The conditions are as follows:
- FIRST, the acquisition of the Senior Certificate by a Plan must be on
terms that are at least as favorable to the Plan as they would be in an
arm's-length transaction with an unrelated party;
- SECOND, the rights and interests evidenced by the Senior Certificate must
not be subordinated to the rights and interests evidenced by the other
Certificates;
- THIRD, at the time of its acquisition by the Plan the Senior Certificate
must be rated in one of the three highest generic rating categories by
Moody's, Fitch, Standard & Poor's or Duff & Phelps Credit Rating Co.
("DCR");
- FOURTH, the trustee cannot be an affiliate of any other member of the
"Restricted Group", which, in addition to the trustee, consists of us, the
Exemption-Favored Parties, the master servicer, the special servicer, any
sub-servicers, the related originator, each Borrower, if any, with respect
to Mortgage Loans constituting more than 5% of the aggregate unamortized
principal balance of the Mortgage Loans as of the date of initial issuance
of the Certificates and any and all affiliates of any of the
aforementioned persons;
- FIFTH, the sum of all payments made to and retained by the
Exemption-Favored Parties must represent not more than reasonable
compensation for underwriting the Senior Certificates; the sum of all
payments made to and retained by us pursuant to the assignment of the
Mortgage Loans to the trust must represent not more than the fair market
value of those obligations; and the sum of all payments made to and
retained by the master servicer, the special servicer and any sub-servicer
must represent not more than reasonable compensation for that person's
services under the Pooling Agreement and reimbursement of that person's
reasonable expenses in connection therewith; and
- SIXTH, the investing Plan must be an accredited investor as defined in
Rule 501(a) (1) of Regulation D under the Securities Act.
S-148
<PAGE>
Because the Senior Certificates are not subordinated to any other Class of
Certificates, the second general condition set forth above is satisfied with
respect to those Certificates. It is a condition of their issuance that the
Class A-1, Class A-2 and Class X Certificates be rated not lower than "Aaa" by
Moody's and "AAA" by Fitch. Furthermore, upon initial issuance of the
Certificates, the trustee will not be affiliated with any other member of the
Restricted Group. Accordingly, as of the Issue Date, the third and fourth
general conditions set forth above will be satisfied with respect to the Senior
Certificates. A fiduciary of a Plan contemplating purchasing a Senior
Certificate in the secondary market must make its own determination that, at the
time of such purchase, the Certificate continues to satisfy the second, third
and fourth general conditions set forth above. A fiduciary of a Plan
contemplating purchasing a Senior Certificate, whether in the initial issuance
of that Certificate or in the secondary market, must make its own determination
that the first, fifth and sixth general conditions set forth above will be
satisfied with respect to that Certificate as of the date of such purchase. A
PLAN'S AUTHORIZING FIDUCIARY WILL BE DEEMED TO MAKE A REPRESENTATION REGARDING
SATISFACTION OF THE SIXTH GENERAL CONDITION SET FORTH ABOVE IN CONNECTION WITH
THE PURCHASE OF A SENIOR CERTIFICATE.
The Exemptions also require that the trust meet the following requirements:
- the trust assets must consist solely of assets of the type that have been
included in other investment pools;
- certificates evidencing interests in those other investment pools must
have been rated in one of the three highest generic categories of Moody's,
Fitch, Standard & Poor's or DCR for at least one year prior to the Plan's
acquisition of Senior Certificates and
- certificates evidencing interests in those other investment pools must
have been purchased by investors other than Plans for at least one year
prior to any Plan's acquisition of Senior Certificates.
We believe that these requirements have been satisfied as of the date of
this prospectus supplement.
If the general conditions of the Exemptions are satisfied, the Exemptions
may provide an exemption from the restrictions imposed by Sections 406(a) and
407(a) of ERISA, as well as the excise taxes imposed by Sections 4975(a) and
(b) of the Code by reason of Sections 4975(c)(1)(A) through (D) of the Code, in
connection with--
- the direct or indirect sale, exchange or transfer of Senior Certificates
in the initial issuance of Certificates between us or an Exemption-Favored
Party and a Plan when we, an Exemption-Favored Party, the trustee, the
master servicer, the special servicer, a sub-servicer, an originator, or a
Borrower is a party in interest (within the meaning of Section 3(14) of
ERISA) or a disqualified person (within the meaning of
Section 4975(e)(2) of the Code) (a "Party in Interest") with respect to
the investing Plan;
- the direct or indirect acquisition or disposition in the secondary market
of Senior Certificates by a Plan; and
- the continued holding of Senior Certificates by a Plan.
However, no exemption is provided from the restrictions of Sections
406(a)(1)(E), 406(a)(2) and 407 of ERISA for the acquisition or holding of a
Senior Certificate on behalf of a Plan sponsored by any member of the Restricted
Group, by any person who has discretionary authority or renders investment
advice with respect to the assets of that plan.
In addition, if the general conditions of the Exemptions, as well as certain
other specific conditions set forth in the Exemptions, are satisfied, the
Exemptions may also provide an exemption from the restrictions imposed by
Sections 406(b)(1)and (b)(2) of ERISA, and the excise taxes imposed by Sections
4975(a) and (b) of the Code by reason of Section 4975(c)(1)(E) of the Code, in
connection with--
S-149
<PAGE>
- the direct or indirect sale, exchange or transfer of Senior Certificates
in the initial issuance of Certificates between us or an Exemption-Favored
Party and a Plan when the person who has discretionary authority or
renders investment advice with respect to the investment of Plan assets in
those Certificates is--
1. a Mortgagor with respect to 5% or less of the fair market value of the
Mortgage Loans, or
2. an affiliate of such a person;
- the direct or indirect acquisition or disposition in the secondary market
of Senior Certificates by a Plan; and
- the continued holding of Senior Certificates by a Plan.
Further, if the general conditions of the Exemptions, as well as certain
other conditions set forth in the Exemptions, are satisfied, the Exemptions may
provide an exemption from the restrictions imposed by Sections 406(a), 406(b)
and 407(a) of ERISA, and the taxes imposed by Sections 4975(a) and (b) of the
Code by reason of Section 4975(c) of the Code, for transactions in connection
with the servicing, management and operation of the trust assets.
Lastly, if the general conditions of the Exemptions are satisfied, the
Exemptions also may provide an exemption from the restrictions imposed by
Sections 406(a) and 407(a) of ERISA, and the taxes imposed by Sections 4975(a)
and (b) of the Code by reason of Sections 4975(c)(1)(A) through (D) of the Code,
if those restrictions are deemed to otherwise apply merely because a person is
deemed to be a Party in Interest with respect to an investing Plan by virtue of
providing services to the Plan, or by virtue of having certain specified
relationships to such a person, solely as a result of the Plan's ownership of
Senior Certificates.
Before purchasing a Senior Certificate, a fiduciary of a Plan should itself
confirm that:
- the Senior Certificates constitute "certificates" for purposes of the
Exemptions; and
- the specific and general conditions and the other requirements set forth
in the Exemptions would be satisfied at the time of the purchase.
In addition to determining the availability of the exemptive relief provided
in the Exemptions, a Plan fiduciary should consider the availability of any
other prohibited transaction class exemptions. See "ERISA Considerations" in the
accompanying prospectus. There can be no assurance that any of those class
exemptions will apply with respect to any particular Plan investment in the
Senior Certificates or, even if it were deemed to apply, that any exemption
would apply to all transactions that may occur in connection with the
investment. A purchaser of a Senior Certificate should be aware, however, that
even if the conditions specified in one or more exemptions are satisfied, the
scope of relief provided by an exemption may not cover all acts which might be
construed as prohibited transactions.
THE CHARACTERISTICS OF THE CLASS B, CLASS C, CLASS D, CLASS E, CLASS F AND
CLASS G CERTIFICATES DO NOT MEET THE REQUIREMENTS OF THE EXEMPTIONS. AS A
RESULT, NO TRANSFER OF A CLASS B, CLASS C, CLASS D, CLASS E, CLASS F OR CLASS G
CERTIFICATE OR ANY INTEREST THEREIN MAY BE MADE TO A PLAN OR TO ANY PERSON WHO
IS DIRECTLY OR INDIRECTLY PURCHASING THAT CERTIFICATE OR INTEREST THEREIN ON
BEHALF OF, AS NAMED FIDUCIARY OF, AS TRUSTEE OF, OR WITH ASSETS OF A PLAN UNLESS
THE PURCHASE AND HOLDING OF THAT CERTIFICATE OR INTEREST THEREIN IS EXEMPT FROM
THE PROHIBITED TRANSACTION PROVISIONS OF SECTION 406 OF ERISA AND SECTION 4975
OF THE CODE UNDER SECTIONS I AND III OF PROHIBITED TRANSACTION CLASS EXEMPTION
95-60. SECTIONS I AND III OF PROHIBITED TRANSACTION CLASS EXEMPTION 95-60
PROVIDES AN EXEMPTION FROM THE PROHIBITED TRANSACTION RULES FOR CERTAIN
TRANSACTIONS INVOLVING AN INSURANCE COMPANY GENERAL ACCOUNT. ANY PERSON TO WHOM
A TRANSFER OF ANY CLASS B, CLASS C, CLASS D, CLASS E, CLASS F OR CLASS G
CERTIFICATE OR INTEREST THEREIN IS MADE WILL BE DEEMED TO HAVE REPRESENTED TO
US, THE UNDERWRITERS, THE MASTER SERVICER, THE SPECIAL SERVICER, THE TRUSTEE,
ANY SUB-SERVICER AND ANY MORTGAGOR WITH RESPECT TO THE MORTGAGE LOANS, THAT
EITHER--
S-150
<PAGE>
- IT IS NOT A PLAN AND IS NOT DIRECTLY OR INDIRECTLY PURCHASING THAT
CERTIFICATE OR INTEREST THEREIN ON BEHALF OF, AS NAMED FIDUCIARY OF, OR
WITH ASSETS OF A PLAN, OR
- THE PURCHASE AND HOLDING OF THAT CERTIFICATE OR INTEREST THEREIN IS SO
EXEMPT ON THE BASIS OF PROHIBITED TRANSACTION CLASS EXEMPTION 95-60.
Section III of Prohibited Transaction Class Exemption 95-60 ("PTCE 95-60")
exempts from the application of the prohibited transaction provisions of
Sections 406(a), 406(b) and 407(a) of ERISA and Section 4975 of the Code
transactions in connection with the servicing, management and operation of a
trust in which an insurance company general account has an interest as a result
of its acquisition of certificates issued by the trust, provided that certain
conditions are satisfied. If these conditions are met, insurance company general
accounts would be allowed to purchase certain Classes of Certificates, such as
the Class B, Class C, Class D, Class E, Class F and Class G Certificates, that
do not meet the requirements of the Exemptions solely because they--
- are subordinated to other Classes of Certificates or
- have not received a rating at the time of the purchase in one of the three
highest rating categories from Moody's, Fitch, Standard & Poor's or DCR.
All other conditions of the Exemptions would have to be satisfied in order for
PTCE 95-60 to be available. Before purchasing a Class B, Class C, Class D,
Class E, Class F or Class G Certificate, an insurance company general account
seeking to rely on Section III of PTCE 95-60 should itself confirm that all
applicable conditions and other requirements have been satisfied.
A governmental plan as defined in Section 3(32) of ERISA is not subject to
Title I of ERISA or Section 4975 of the Code. However, that governmental plan
may be subject to a federal, state or local law which is, to a material extent,
similar to the foregoing provisions of ERISA or the Code. A fiduciary of a
governmental plan should make its own determination as to the need for and the
availability of any exemptive relief under that similar law.
Any Plan fiduciary considering whether to purchase an Offered Certificate on
behalf of a Plan should consult with its counsel regarding the applicability of
the fiduciary responsibility and prohibited transaction provisions of ERISA and
the Code to the investment.
The sale of Offered Certificates to a Plan is in no respect a representation
or warranty by us or the underwriters that this investment meets all relevant
legal requirements with respect to investments by Plans generally or by any
particular Plan, or that this investment is appropriate for Plans generally or
for any particular Plan.
LEGAL INVESTMENT
The Offered Certificates will not constitute "mortgage related securities"
for purposes of the Secondary Mortgage Market Enhancement Act of 1984, as
amended. As a result, the appropriate characterization of the Offered
Certificates under various legal investment restrictions, and thus the ability
of investors subject to these restrictions to purchase the Offered Certificates,
is subject to significant interpretive uncertainties.
We make no representation as to the ability of particular investors to
purchase the Offered Certificates under applicable legal investment or other
restrictions. All institutions whose investment activities are subject to legal
investment laws and regulations, regulatory capital requirements or review by
regulatory authorities should consult with their own legal advisors in
determining whether and to what extent the Offered Certificates constitute legal
investments for them or are subject to investment, capital or other
restrictions.
S-151
<PAGE>
All depository institutions considering an investment in the Offered
Certificates should review the Federal Financial Institutions Examination
Council's Supervisory Policy Statement on the Selection of Investment Securities
and End-User Derivatives Activities (to the extent adopted by their respective
regulatory authorities), setting forth general guidelines which depository
institutions must follow in managing risks applicable to all securities,
including mortgage pass-through securities and mortgage-derivative products,
used for investment purposes.
The foregoing does not take into consideration the applicability of
statutes, rules, regulations, orders, guidelines or agreements generally
governing investments made by a particular investor, including, but not limited
to, "prudent investor" provisions, percentage-of-assets limits, provisions which
may restrict or prohibit investment in securities which are not "interest
bearing" or "income paying" and provisions which may restrict or prohibit
investments in securities which are issued in book-entry form.
There may be other restrictions on the ability of certain investors,
including depository institutions, either to purchase Offered Certificates or to
purchase Offered Certificates representing more than a specified percentage of
the investor's assets. Investors should consult their own legal advisors in
determining whether and to what extent the Offered Certificates constitute legal
investments for such investors.
See "Legal Investment" in the accompanying prospectus.
METHOD OF DISTRIBUTION
Subject to the terms and conditions set forth in the underwriting
arrangement between us and the underwriters, we have agreed to sell to the
underwriters, and the underwriters have agreed to purchase all of the Offered
Certificates allocated between the underwriters as set forth on the table below.
Proceeds to us from the sale of the Offered Certificates, before deducting
expenses payable by us, will be an amount equal to approximately 101.76362% of
the initial aggregate Certificate Balance of the Class A-1, Class A-2, Class B,
Class C, Class D, Class E, Class F and Class G Certificates, plus accrued
interest on all the Offered Certificates from May 11, 2000.
ALLOCATION OF OFFERED CERTIFICATES BETWEEN UNDERWRITERS
<TABLE>
<CAPTION>
UNDERWRITER CLASS A-1 CLASS A-2 CLASS X CLASS B CLASS C CLASS D CLASS E CLASS F CLASS G
- ----------- --------- --------- -------- -------- -------- -------- -------- -------- --------
<S> <C> <C> <C> <C> <C> <C> <C> <C> <C>
Lehman Brothers Inc.......... 92.950% 79.995% 100.000% 100.000% 81.693% 100.000% 100.000% 100.000% 100.000%
Morgan Stanley & Co.
Incorporated............... 0.000% 0.000% 0.000% 0.000% 18.307% 0.000% 0.000% 0.000% 0.000%
Deutsche Bank Securities
Inc........................ 7.050% 20.005% 0.000% 0.000% 0.000% 0.000% 0.000% 0.000% 0.000%
------- ------- ------- ------- ------- ------- ------- ------- -------
Total.................... 100.000% 100.000% 100.000% 100.000% 100.000% 100.000% 100.000% 100.000% 100.000%
</TABLE>
Distribution of the Offered Certificates will be made by the underwriters
from time to time in negotiated transactions or otherwise at varying prices to
be determined at the time of sale. The underwriters may effect those
transactions by selling the Offered Certificates to or through dealers, and
those dealers may receive compensation in the form of underwriting discounts,
concessions or commissions from the underwriters. In connection with the
purchase and sale of the Offered Certificates, the underwriters may be deemed to
have received compensation from us in the form of underwriting discounts. The
underwriters and any dealers that participate with the underwriters in the
distribution of the Offered Certificates may be deemed to be statutory
underwriters and any profit on the resale of the Offered Certificates positioned
by them may be deemed to be underwriting discounts and commissions under the
Securities Act of 1933, as amended. A fee to be determined on or about the Issue
Date will be paid to each of the underwriters by the UBS Mortgage Loan Seller.
Purchasers of the Offered Certificates, including dealers, may, depending on
the facts and circumstances of such purchases, be deemed to be "underwriters"
within the meaning of the Securities Act of 1933, as amended, in connection with
reoffers and sales by them of Offered Certificates. You should consult with your
legal advisors in this regard prior to any such reoffer or sale.
S-152
<PAGE>
Each underwriter has advised us that it presently intends to make a market
in the Offered Certificates. However, none of the underwriters have any
obligation to do so, and any market making may be discontinued at any time.
There can be no assurance that an active public market for the Offered
Certificates will develop. See "Risk Factors--Risks Related to the Offered
Certificates--Risks Associated with Liquidity and Market Value" in this
prospectus supplement and "Risk Factors--Limited Liquidity" in the accompanying
prospectus.
We have agreed to indemnify the underwriters and each person, if any, who
controls the underwriters within the meaning of Section 15 of the Securities Act
of 1933, as amended, against, or to make contributions to the underwriters and
each such controlling person with respect to, certain liabilities, including
certain liabilities under the Securities Act of 1933, as amended.
LEGAL MATTERS
Certain legal matters will be passed upon for us and the underwriters by
Sidley & Austin, New York, New York.
RATINGS
It is a condition to their issuance that the respective Classes of Offered
Certificates be rated as follows:
<TABLE>
<CAPTION>
CLASS MOODY'S/FITCH
- ----- -----------------
<S> <C>
Class A-1................................................... Aaa/AAA
Class A-2................................................... Aaa/AAA
Class B..................................................... Aa2/AA
Class C..................................................... A2/A
Class D..................................................... A3/A-
Class E..................................................... Baa1/BBB+
Class F..................................................... Baa2/BBB
Class G..................................................... Baa3/BBB-
Class X..................................................... Aaa/AAA
</TABLE>
The ratings of the Offered Certificates address the likelihood of the timely
receipt by Holders thereof of all payments of interest to which they are
entitled on each Distribution Date and, except in the case of the Class X
Certificates, the ultimate receipt by Holders thereof of all payments of
principal to which they are entitled by the distribution date in May 2015, in
the case of the Class A-1 Certificates, the distribution date in May 2025, in
the case of the Class A-2 Certificates, and the distribution date in March 2032,
in the case of the other classes of Offered Certificates. The ratings take into
consideration the credit quality of the mortgage pool, structural and legal
aspects associated with the Offered Certificates, and the extent to which the
payment stream from the mortgage pool is adequate to make payments of principal
and/or interest, as applicable, required under the Offered Certificates. The
ratings of the Offered Certificates do not, however, represent any assessments
of:
- the tax attributes of the Offered Certificates or of the trust;
- the likelihood or frequency of voluntary or involuntary principal
prepayments on the Mortgage Loans;
- the degree to which those prepayments might differ from the principal
prepayments originally anticipated;
S-153
<PAGE>
- whether and to what extent Prepayment Premiums and Yield Maintenance
Charges will be collected on the Mortgage Loans in connection with such
prepayments or the corresponding effect on yield to investors; or
- whether and to what extent Additional Interest will accrue or be collected
on the ARD Loans.
Also, a security rating does not represent any assessment of the yield to
maturity that you may experience or, if you are purchasing Class X Certificates,
the possibility that you might not fully recover your investment in the event of
rapid prepayments and/or other liquidations of the Mortgage Loans, including
both voluntary and involuntary prepayments.
In general, the ratings on the Offered Certificates address credit risk and
not prepayment risk. As described in this prospectus supplement, the amounts
payable with respect to the Class X Certificates do not include principal. Thus,
if the mortgage pool were to prepay in the initial month, the Holders of the
Class X Certificates would receive only a single month's interest. Although
those Holders may have suffered a nearly complete loss of their investment, this
result is consistent with the ratings received on the Class X Certificates
because all amounts "due" to those Certificateholders would have been paid. The
Notional Amount upon which interest is calculated with respect to the Class X
Certificates is subject to reduction in connection with each reduction in the
Certificate Balance of a Class of Principal Balance Certificates, whether as a
result of principal payments or in connection with Realized Losses and
Additional Trust Fund Expenses. The ratings on the Class X Certificates do not
address the timing or magnitude of any reduction of their Notional Amount, but
only the obligation to pay interest timely on such Notional Amount as so reduced
from time to time. Accordingly, the ratings on the Class X Certificates should
be evaluated independently from similar ratings on other types of securities.
There is no assurance that any rating assigned to the Offered Certificates
by a Rating Agency will not be qualified, downgraded or withdrawn by that Rating
Agency, if, in its judgment, circumstances so warrant. There can be no assurance
as to whether any rating agency not requested to rate the Offered Certificates
will nonetheless issue a rating to any Class thereof and, if so, what the rating
would be. A rating assigned to any Class of Offered Certificates by a rating
agency that has not been requested by us to do so may be lower than the ratings
assigned thereto by Moody's and/or Fitch.
The ratings on the Offered Certificates should be evaluated independently
from similar ratings on other types of securities. A security rating is not a
recommendation to buy, sell or hold securities and may be subject to revision or
withdrawal at any time by the assigning rating agency. See "Risk
Factors--Limited Nature of Credit Ratings" in the accompanying prospectus.
S-154
<PAGE>
GLOSSARY
For purposes of this prospectus supplement, including the tables and
schedules on Annex A-1, Annex A-2 and Annex A-3 to this prospectus supplement,
the indicated terms have the following meanings:
1. "Additional Trust Fund Expense" means an expense of the trust that--
- arises out of a default on a Mortgage Loan or an otherwise unanticipated
event,
- is not covered by a Servicing Advance or a corresponding collection from
the related Borrower, and
- is not part of the calculation of a Realized Loss.
2. "Administrative Cost Rate" means, with respect to each Mortgage Loan, the
sum of the Master Servicing Fee Rate for that Mortgage Loan and the per annum
rate at which the monthly fee of the trustee is calculated.
3. "Appraisal Reduction Amount" means, for any Required Appraisal Loan, an
amount equal to the excess, if any, of "x" over "y" where--
- "x" is equal to the sum of:
1. the Stated Principal Balance of that Required Appraisal Loan;
2. to the extent not previously advanced by or on behalf of the master
servicer, the trustee or the fiscal agent, all unpaid interest on
that Required Appraisal Loan through the most recent Due Date prior
to the date of calculation, net of related Master Servicing Fees, and
exclusive of any portion of that accrued and unpaid interest that
constitutes Additional Interest and/or Default Interest;
3. all accrued but unpaid Master Servicing Fees, Special Servicing Fees,
Liquidation Fees and Workout Fees in respect of that Required
Appraisal Loan;
4. all related unreimbursed advances made by or on behalf of the master
servicer, the special servicer, the trustee or the fiscal agent with
respect to that Required Appraisal Loan, together with interest
thereon;
5. any other unpaid Additional Trust Fund Expenses in respect of that
Required Appraisal Loan; and
6. all currently due and unpaid real estate taxes and assessments,
insurance premiums and, if applicable, ground rents, and any unfunded
improvement or other applicable reserves, in respect of the related
Mortgaged Property, net of any escrow reserves held by the master
servicer or special servicer to cover any such item; and
- "y" is equal to the sum of:
1. 90% of the resulting appraised value, or desktop estimate, of the
related Mortgaged Property or REO Property, as that appraised value
may be reduced, to not less than zero, by the amount of any
obligations secured by liens on that property that are prior to the
lien of the Required Appraisal Loan and estimated liquidation
expenses;
2. the amount of escrow payments and reserve funds held by the master
servicer with respect to the related Required Appraisal Loan that--
- are not required to be applied to pay real estate taxes, insurance
premiums or ground rents,
- may be used to reduce the principal balance of that Required
Appraisal Loan, and
S-155
<PAGE>
- are not scheduled to be applied within the next 12 months; and
3. the amount of any letter of credit that constitutes additional
security for the related Required Appraisal Loan that may be used to
reduce the principal balance of that Required Appraisal Loan.
4. "Appraisal Trigger Event" means, with respect to any Mortgage Loan, the
occurrence of any of the following events:
- The Mortgage Loan is 60 days or more delinquent in respect of any
Scheduled P&I Payment.
- The Mortgage Loan is modified by the special servicer to reduce the amount
of any Scheduled P&I Payment, other than a Balloon Payment.
- Any Balloon Payment with respect to the Mortgage Loan has not been paid
within 20 days following its scheduled maturity date, as that date may
have been extended.
- A receiver is appointed and continues in such capacity in respect of the
Mortgaged Property securing the Mortgage Loan.
- The related Borrower becomes the subject of bankruptcy, insolvency or
similar proceedings.
- The Mortgaged Property securing the Mortgage Loan becomes an REO Property.
- The Mortgage Loan remains outstanding three years after any extension of
its maturity.
5. "ARD Loan" means a Mortgage Loan with the characteristics described under
"Description of the Mortgage Pool--Certain Terms and Conditions of the Mortgage
Loans--ARD Loans" in this prospectus supplement.
6. "Available Distribution Amount" means the aggregate amount available to
make distributions of interest and principal on the Certificates on each
Distribution Date. The Available Distribution Amount for any Distribution Date
will include--
- all payments and other collections on the Mortgage Loans and any REO
Properties that are on deposit in the Collection Account and the Custodial
Account as of the close of business on the related Determination Date,
EXCLUSIVE of any portion thereof that represents one or more of the
following:
(a) Scheduled P&I Payments due on a Due Date subsequent to the end of
the related Collection Period;
(b) Prepayment Premiums, Yield Maintenance Charges and Additional
Interest;
(c) all amounts that are payable or reimbursable to any person other
than the Certificateholders as described under "Description of the
Offered Certificates--Collection Account--Withdrawals" and
"Servicing of the Mortgage Loans--Custodial Account--Withdrawals"
and "--REO Properties" in this prospectus supplement.
(d) if that Distribution Date occurs during February of any year or
during January of any year that is not a leap year, the Interest
Reserve Amounts with respect to the Actual/360 Mortgage Loans that
are to be transferred from the Custodial Account to the Interest
Reserve Account during that month and held for future distribution;
and
(e) amounts deposited in the Collection Account, the Custodial Account
and/or the REO Account in error;
- any P&I Advances and Compensating Interest Payments made with respect to
such Distribution Date; and
S-156
<PAGE>
- if that Distribution Date occurs during March of any year, the Interest
Reserve Amounts with respect to the Actual/360 Mortgage Loans that are
transferred from the Interest Reserve Account to the Collection Account
during that month.
7. "Capital Imp. Reserve" means funded reserves escrowed for repairs,
replacements and corrections of issues outlined in the engineering reports.
8. "Collection Account" means the account maintained by the Trustee for
purposes of holding collections on the Mortgage Loans and REO Properties pending
distributions on the series 2000-C3 certificates, as described under
"Description of the Offered Certificates--Collection Account" in this prospectus
supplement.
9. "Condemnation Proceeds" means all proceeds and other amounts received in
connection with the condemnation or the taking by right of eminent domain of a
Mortgaged Property or an REO Property, other than any such proceeds applied to
the restoration of the property or otherwise released to the related Borrower or
another appropriate person.
10. "Custodial Account" means the account maintained by the Master Servicer
for purposes of holding, among other things, principal and interest collections
on the Mortgage Loans, as described under "Servicing of the Mortgage Loans--The
Custodial Account" in this prospectus supplement.
11. "Cut-off Date Debt Service Coverage Ratio", "Cut-off Date DSC Ratio" or
"U/W NCF DSCR" means, with respect to any Mortgage Loan, other than a Credit
Lease Loan, the ratio of--
- Net Cash Flow for the related Mortgaged Property, to
- the annualized amount of debt service that will be payable under that
Mortgage Loan commencing after the Cut-off Date or, if the Mortgage Loan
is in an initial interest-only period, after the commencement of
amortization.
Debt service coverage ratios are not presented in this prospectus supplement
for Credit Lease Loans because those Mortgage Loans were, in large part,
underwritten based upon the Credit Tenant. In connection therewith, those ratios
would be expected to be lower than for the other Mortgage Loans. The following
discussion does not apply to the Credit Lease Loans or the related Mortgaged
Properties.
12. "Cut-off Date Loan-to-Value Ratio", "Cut-off Date LTV Ratio" or "Cut-off
Date LTV" means, with respect to any Mortgage Loan other than a Credit Lease
Loan, the ratio, expressed as a percentage, of--
- the Cut-off Date Balance of a Mortgage Loan, to
- the Appraised Value of the related Mortgaged Property as shown on Annex
A-1 to this prospectus supplement.
Cut-off Date Loan-to-Value Ratios are not presented in this prospectus
supplement for Credit Lease Loans because those Mortgage Loans were, in large
part, underwritten based upon the Credit Tenant. In connection therewith, those
ratios would be expected to be higher than for other Mortgage Loans.
13. "D" means the related Mortgage Loan permits the related Borrower to
defease that Mortgage Loan in order to obtain a release of one or more Mortgaged
Properties.
14. "Insurance Proceeds" means all proceeds and other amounts received under
any hazard, flood, title or other insurance policy that provides coverage with
respect to a Mortgaged Property or the related Mortgage Loan, together with any
comparable amounts received with respect to an REO Property, other than any such
proceeds applied to the restoration of the property or otherwise released to the
related Borrower or another appropriate person.
S-157
<PAGE>
15. "Interest Reserve Account" means the account maintained by the Trustee
for purposes of holding a portion of the scheduled interest paid or advanced on
Actual/360 Mortgage Loans in January, except during a leap year, and February,
as described under "Description of the Offered Certificates--Distributions" in
this prospectus supplement.
16. "Liquidation Proceeds" means all cash proceeds received and retained by
the trust in connection with--
(a) the liquidation of defaulted Mortgage Loans by foreclosure or otherwise,
(b) the repurchase of any Mortgage Loan by us or the UBS Mortgage Loan
Seller as described under "Description of the Mortgage Pool--Cures and
Repurchases" in this prospectus supplement,
(c) the purchase of any defaulted Mortgage Loan by any party as described
under "Servicing of the Mortgage Loans--Realization Upon Defaulted
Mortgage Loans; Sale of Defaulted Mortgage Loans and REO Properties" in
this prospectus supplement;
(d) the purchase of all remaining Mortgage Loans and REO Properties by us,
the master servicer, the special servicer, the underwriters or any
Controlling Class Certificateholder as described under "Description of
the Offered Certificates--Termination" in this prospectus supplement; and
(e) the sale of an REO Property.
17. "Loan per Sq. Ft." means, with respect to each Mortgage Loan secured by
a lien on a Mortgaged Property that constitutes a retail, industrial/warehouse,
self storage or office property, the Cut-off Date Balance of that Mortgage Loan
divided by the net rentable square foot area of the related Mortgaged Property.
18. "Loan per Unit", "Loan per Pad" or "Loan per Room" means, with respect
to each Mortgage Loan secured by a lien on a Mortgaged Property that constitutes
a multifamily rental apartment, a mobile home park or a hospitality property,
the Cut-off Date Balance of that Mortgage Loan divided by the number of dwelling
units, pads or guest rooms, respectively, at or on the related Mortgaged
Property.
19. "L(x)" means, with respect to any Mortgage Loan, a period of x months
during which prepayments of principal are prohibited.
20. "Maturity Loan-to-Value Ratio", "Maturity Date Loan-to-Value Ratio",
"Maturity LTV Ratio" or "Maturity Date LTV Ratio" means, with respect to any
Mortgage Loan other than a Credit Lease Loan, the ratio, expressed as a
percentage, of--
- the expected balance of that Mortgage Loan immediately prior to its
maturity date or, in the case of an ARD Loan, its Anticipated Repayment
Date, assuming no prepayments of principal or defaults, to
- the Appraised Value of the Mortgaged Property as shown on Annex A-1 to
this prospectus supplement.
Maturity Loan-to-Value Ratios are not presented in this prospectus
supplement with respect to the Credit Lease Loans.
21. "Mortgage Pass-Through Rate" means, with respect to any Mortgage Loan
for any Distribution Date, a rate per annum that will, in general, equal--
- in the case of each 30/360 Mortgage Loan, the Mortgage Rate for the
Mortgage Loan as of the commencement of the related Collection Period,
without regard to any modifications, waivers or amendments of the Mortgage
Loan subsequent to the Issue Date, minus the Administrative Cost Rate for
the Mortgage Loan, and
S-158
<PAGE>
- in the case of each Actual/360 Mortgage Loan, an annual rate generally
equal to (1) a fraction, expressed as a percentage, the numerator of which
is, subject to adjustment in accordance with the following sentence, equal
to (a) twelve (12) times (b) the aggregate amount of interest accrued or,
in the event of prepayments, that would have accrued, in respect of the
Mortgage Loan during the one-month loan interest accrual period most
recently ended prior to that Distribution Date at the Mortgage Rate for
the Mortgage Loan as of the commencement of the related Collection Period,
without regard to any modifications, waivers or amendments of the Mortgage
Loan subsequent to the Issue Date, and the denominator of which is equal
to the Stated Principal Balance of the Mortgage Loan immediately prior to
that Distribution Date, minus (2) the Administrative Cost Rate for the
Mortgage Loan. The aggregate amount of interest referred to in subclause
(b) of the numerator of the fraction described in clause (1) of the prior
sentence, will--
- when the Mortgage Pass-Through Rate is being calculated for a
Distribution Date in the calendar months of January, except in a leap
year, and February, be decreased any Interest Reserve Amount
transferred from the Collection Account to the Interest Reserve Account
in respect of that Mortgage Loan on that Distribution Date, as
described under "Description of the Offered
Certificates--Distributions--Interest Reserve Account" in this
prospectus supplement, and
- when the Mortgage Pass-Through Rate is being calculated for a
Distribution Date in the calendar month of March, be increased by the
Interest Reserve Amounts to be transferred from the Interest Reserve
Account to the Collection Account in respect of that Mortgage Loan on
that Distribution Date as described under "Description of the Offered
Certificates--Distributions--Interest Reserve Account" in this
prospectus supplement.
22. "NAP" means that, with respect to a particular category of data, the
data is not applicable.
23. "NAV" means that, with respect to a particular category of data, the
data is not available.
24. "Net Cash Flow" means for any Mortgaged Property:
- the revenue derived from the use and operation of that property; less
- the total of the following items--
(a) allowances for vacancies and credit losses,
(b) operating expenses, such as utilities, administrative expenses,
repairs and maintenance, management fees and advertising,
(c) fixed expenses, such as insurance, real estate taxes and ground lease
payments, if applicable, and
(d) replacement reserves, tenant improvement costs and leasing
commissions.
Net Cash Flow does not reflect interest expenses and non-cash items, such as
depreciation and amortization, and generally does not reflect capital
expenditures.
In determining the Net Cash Flow for any Mortgaged Property, the related
originator relied on one or more of the following items supplied by the related
Borrower. In general, except in the case of the four largest Mortgage Loans, as
to which some of the below-described items were audited or were reviewed by an
auditor under a set of agreed-upon procedures, these items were not audited or
otherwise confirmed by an independent party.
- Rolling 12-month operating statements.
- Applicable year-to-date financial statements, if available.
S-159
<PAGE>
- Except in the case of Mortgaged Properties that are hotels (the
"Hospitality Properties"), rent rolls that were current as of the date not
earlier than six months prior to the respective date of origination. We
refer in this prospectus supplement to those Mortgaged Properties that are
not Hospitality Properties as "Rental Properties".
In determining the "revenue" component of Net Cash Flow for each Rental
Property, the related originator generally relied on the most recent rent roll
supplied by the related Borrower. Where the actual vacancy shown thereon and the
market vacancy was less than 5.0%, the originator generally assumed a minimum of
5.0% vacancy in determining revenue from rents, except that, in the case of
certain anchored shopping centers and certain single tenant properties,
including all the Mortgaged Properties with Credit Tenants, space occupied by
those anchor or single tenants may have been disregarded in performing the
vacancy adjustment due to the length of the related leases or creditworthiness
of those tenants, in accordance with the originator's underwriting standards.
In determining rental revenue for Mortgaged Properties that constitute
multifamily, self storage and manufactured housing properties, the related
originator either reviewed rental revenue shown on the certified rolling
12-month operating statements or annualized the rental revenue and reimbursement
of expenses shown on rent rolls or recent partial year operating statements with
respect to the prior one- to twelve-month periods.
For the other Rental Properties, the related originator generally annualized
rental revenue shown on the most recent certified rent roll, after applying the
vacancy factor, without further regard to the terms, including expiration dates,
of the leases shown thereon. In the case of Hospitality Properties, gross
receipts were determined on the basis of historical operating levels shown on
the Borrower-supplied 12-month trailing operating statements.
In general, any non-recurring revenue items and non-property related revenue
were eliminated from the calculation.
In determining the "expense" component of Net Cash Flow for each Mortgaged
Property, the related originator generally relied on full-year or year-to-date
financial statements, rolling 12-month operating statements and/or year-to-date
financial statements supplied by the related Borrower, except that--
- If tax or insurance expense information more current than that reflected
in the financial statements was available, the newer information was used.
- Property management fees were generally assumed to be 3% to 5% of
effective gross revenue (except with respect to Hospitality Properties,
where a minimum of 4% of gross receipts was assumed).
- In general, assumptions were made with respect to the average amount of
reserves for leasing commissions, tenant improvement expenses and capital
expenditures.
- Expenses were generally assumed to include annual replacement reserves
equal to:
(a) in the case of Mortgaged Properties that constitute retail, office
and industrial/warehouse properties, generally not less than $.10 per
square foot and not more than $.53 per square foot of net rentable
commercial area, except in the case of net leases to Credit Tenants
where no reserves may be underwritten;
(b) in the case of Mortgaged Properties that constitute multifamily
rental apartments, not less than $200.00 or more than $332.91 per
residential unit per year, depending on the condition of the
property;
(c) in the case of Hospitality Properties, not less than 4.5% of the
gross revenues received by the property owner on an ongoing basis;
S-160
<PAGE>
(d) in the case of Mortgaged Properties that constitute mobile home
parks, not less than $40.00 per pad per year and not more than $70.00
per pad per year.
(e) in the case of Mortgaged Properties that constitute self storage
facilities, not less than $.10 per square foot per year.
In some instances, the related originator recharacterized as capital
expenditures those items reported by Borrowers as operating expenses, thereby
increasing "Net Cash Flow", where the originator determined appropriate.
25. "O(z)" means, with respect to any Mortgage Loan, a period of z months
during which prepayments of principal are permitted without the payment of any
Prepayment Premium or Yield Maintenance Charge and no defeasance can be
required.
26. "Occupancy Percentage" or "Occupancy Rate" means, with respect to any
Mortgaged Property, references to--
- in the case of Mortgaged Properties that constitute multifamily rental
properties, senior housing properties and manufactured housing
communities, the percentage of rental units or pads, as applicable, that
are rented as of the date of determination,
- in the case of Mortgaged Properties that constitute office, retail and
industrial/warehouse properties, the percentage of the net rentable square
footage rented as of the date of determination,
- in the case of Hospitality Properties, the percentage of available rooms
occupied for the trailing twelve-month period ending on the date of
determination, and
- in the case of Mortgaged Properties that constitute self-storage
facilities, either the percentage of the net rentable square footage
rented as of the date of determination or the percentage of units rented
as of the date of determination, depending on Borrower reporting.
27. "Original Amortization Term" means, with respect to each Mortgage Loan,
the number of months from origination to the month in which that Mortgage Loan
would fully amortize in accordance with its amortization schedule, without
regard to any Balloon Payment, if any, due on that Mortgage Loan and assuming no
prepayments of principal and no defaults.
28. "Original Interest-Only Period" means, with respect to any Mortgage
Loan, the period, if any, following the related origination date during which
scheduled payments of interest only are required.
29. "Original Term to Maturity" means, with respect to each Mortgage Loan,
the number of months from origination to maturity or, in the case of an ARD
Loan, to the Anticipated Repayment Date.
30. "Principal Distribution Amount" means, for any Distribution Date, the
maximum amount of principal distributable in respect of the Principal Balance
Certificates for that Distribution Date. The Principal Distribution Amount for
any Distribution Date will, in general, equal the aggregate, without
duplication, of the following:
- the aggregate of all payments of principal, including principal
prepayments, received on the Mortgage Loans during the related Collection
Period, in each case net of any portion of the particular payment that
represents a late collection of principal for which a P&I Advance was
previously made for a prior Distribution Date or that represents the
principal portion of a Scheduled P&I Payment due on or before the Cut-off
Date or on a Due Date subsequent to the end of the related Collection
Period;
- the aggregate of the principal portions of all Scheduled P&I Payments due
in respect of the Mortgage Loans for their respective Due Dates occurring
during the related Collection Period, that were received prior to the
related Collection Period;
S-161
<PAGE>
- the aggregate of all other collections, including Liquidation Proceeds,
Condemnation Proceeds and Insurance Proceeds, that were received on or in
respect of the Mortgage Loans, or any related REO Properties, during the
related Collection Period and that were identified and applied by the
master servicer as recoveries of principal thereof, in each case net of
any portion of the particular collection that represents a late collection
of principal due on or before the Cut-off Date or for which a P&I Advance
was previously made for a prior Distribution Date; and
- the aggregate of the principal portions of all P&I Advances made in
respect of the Mortgage Loans for the subject Distribution Date.
31. "Realized Losses" means losses on or in respect of the Mortgage Loans
arising from the inability of the master servicer and/or the special servicer to
collect all amounts due and owing under any such Mortgage Loan, including by
reason of the fraud or bankruptcy of a Borrower or, to the extent not covered by
insurance, a casualty of any nature at a Mortgaged Property.
32. "Remaining Amortization Term" means, with respect to each Mortgage Loan,
the number of months remaining from the Cut-off Date to the month in which that
Mortgage Loan would fully amortize in accordance with its amortization schedule,
without regard to any Balloon Payment due on that Mortgage Loan and assuming no
prepayments of principal and no defaults.
33. "Remaining Interest-Only Period" means, with respect to any Mortgage
Loan, the period, if any, following the Cut-off Date during which scheduled
payments of interest only are required.
34. "Remaining Term to Maturity" means, with respect to each Mortgage Loan,
the number of months remaining to maturity or, in the case of an ARD Loan, to
the Anticipated Repayment Date.
35. "REO Property" means a Mortgaged Property that has been acquired by the
trust with respect to a defaulted Mortgage Loan through foreclosure, deed in
lieu of foreclosure or otherwise.
36. "Replacement Reserve" means funded reserves escrowed for ongoing items
such as repairs and replacements, including, in the case of Hospitality
Properties, reserves for furniture, fixtures and equipment. In certain cases,
however, the reserve will be subject to a maximum amount, and once that maximum
amount is reached, the reserve will not thereafter be funded, except to the
extent it is drawn upon.
37. "Required Appraisal Loan" means any Mortgage Loan as to which an
Appraisal Trigger Event has occurred.
38. "Shadow" means, with respect to any Mortgaged Property used for retail
purposes, a store or other business that materially affects the draw of
customers to that property, but which may be located at a nearby property or on
a portion of that property that does not constitute security for the related
Mortgage Loan.
39. "Stated Principal Balance" means, with respect to each Mortgage Loan, a
principal amount that will initially equal the Cut-off Date Balance of the
Mortgage Loan and will permanently be reduced on each Distribution Date, to not
less than zero, by--
- that portion, if any, of the Principal Distribution Amount for that
Distribution Date that is attributable to the Mortgage Loan, and
- the principal portion of any Realized Loss incurred in respect of the
Mortgage Loan during the related Collection Period.
40. "TI/LC Reserve" means funded reserves escrowed for tenant improvement
allowances and leasing commissions. In certain cases, however, the reserve will
be subject to a maximum amount, and once that maximum amount is reached, the
reserve will not thereafter be funded, except to the extent it is drawn upon.
S-162
<PAGE>
41. "Underwriting Reserves" means estimated annual capital costs, as used by
the related originator in determining Net Cash Flow.
42. "Weighted Average" or "wtd. avg." means averages weighted on the basis
of the Cut-off Date Balances of the related Mortgage Loans.
43. "Weighted Average Mortgage Pass-Through Rate" means, for each
Distribution Date, a per annum rate that will, in general, equal the weighted
average of the Mortgage Pass-Through Rates in effect for all the Mortgage Loans
for that Distribution Date, weighted on the basis of the Mortgage Loans'
respective Stated Principal Balances immediately prior to that Distribution
Date.
44. "Year Built/Renovated" means the year that a Mortgaged Property was
originally constructed or, if applicable, most recently renovated in a
substantial manner. With respect to any Mortgaged Property that was constructed
in phases, "Year Built/Renovated" refers to the year that the first phase was
originally constructed.
45. "YM1% or YM(y)" means, with respect to any Mortgage Loan, a period
of y months during which prepayments of principal are permitted, but must be
accompanied by a Yield Maintenance Charge equal to the greater of an amount
calculated pursuant to a yield maintenance formula and/or 1.0% of the principal
amount prepaid.
S-163
<PAGE>
ANNEX A-1-1
ANNEX A-1
CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS
AMORTIZATION TYPES
(ALL MORTGAGE LOANS)
<TABLE>
<CAPTION>
% BY AVERAGE
AGGREGATE AGGREGATE CUT-OFF MAXIMUM WTD. AVG.
NUMBER CUT-OFF DATE CUT-OFF DATE DATE CUT-OFF DATE CUT-OFF DATE
AMORTIZATION TYPES OF LOANS BALANCE BALANCE BALANCE BALANCE LTV(1)
- ---------------------------------- -------- -------------- -------------- ----------- ------------ ------------
<S> <C> <C> <C> <C> <C> <C>
ARD............................... 30 $ 702,072,413 53.77% $23,402,414 $148,497,918 55.7%
Balloon........................... 138 579,444,181 44.38 4,198,871 36,266,701 71.8
Fully Amortizing.................. 5 24,174,892 1.85 4,834,978 14,255,134 NAP
- ---------------------------------- --- -------------- ------ ----------- ------------ ---
TOTAL/AVG./WTD. AVG.:............. 173 $1,305,691,486 100.00% $7,547,350 $148,497,918 62.9%
================================== === ============== ====== =========== ============ ===
<CAPTION>
WTD. AVG. WTD. AVG. WTD. AVG.
U/W NCF OCCUPANCY MORTGAGE
AMORTIZATION TYPES DSCR(1) RATE(2) RATE
- ---------------------------------- --------- ---------- ---------
<S> <C> <C> <C>
ARD............................... 1.56x 95.72% 8.366%
Balloon........................... 1.32 96.20 8.325
Fully Amortizing.................. NAP 100.00 8.608
- ---------------------------------- --- ------ -----
TOTAL/AVG./WTD. AVG.:............. 1.45X 96.01% 8.352%
================================== === ====== =====
</TABLE>
- ------------------------
(1) The Cut-off Date LTV and U/W NCF DSCR information does not reflect the
seven Credit Lease Loans representing 2.4% of the Initial Pool Balance.
(2) Occupancy rates are calculated without reference to hospitality properties.
<PAGE>
ANNEX A-1-2
CUT-OFF DATE LOAN-TO-VALUE RATIOS
(ALL MORTGAGE LOANS OTHER THAN CREDIT LEASE LOANS)
<TABLE>
<CAPTION>
AGGREGATE % BY AGGREGATE AVERAGE MAXIMUM WTD. AVG.
RANGE OF CUT-OFF DATE NUMBER CUT-OFF DATE CUT-OFF DATE CUT-OFF DATE CUT-OFF DATE CUT-OFF DATE
LOAN-TO-VALUE RATIOS (%) OF LOANS BALANCE BALANCE BALANCE BALANCE LTV
- ---------------------------------- -------- -------------- -------------- ------------ ------------ ------------
<S> <C> <C> <C> <C> <C> <C>
30.01--35.00...................... 1 $ 2,323,000 0.18% $ 2,323,000 $ 2,323,000 33.4%
35.01--40.00...................... 1 2,197,045 0.17 2,197,045 2,197,045 35.4
40.01--45.00...................... 2 161,145,750 12.65 80,572,875 99,000,000 42.2
45.01--50.00...................... 5 157,757,002 12.38 31,551,400 148,497,918 47.7
50.01--55.00...................... 7 18,142,700 1.42 2,591,814 3,950,000 53.7
55.01--60.00...................... 15 194,409,942 15.26 12,960,663 122,873,597 57.6
60.01--65.00...................... 9 84,549,682 6.64 9,394,409 18,964,383 62.5
65.01--70.00...................... 28 117,711,109 9.24 4,203,968 20,453,825 67.8
70.01--75.00...................... 60 309,103,437 24.27 5,151,724 36,266,701 73.2
75.01--80.00...................... 38 226,467,517 17.78 5,959,672 26,437,124 77.8
- ---------------------------------- --- -------------- ------ ----------- ------------ ----
TOTAL/AVG./WTD. AVG.:............. 166 $1,273,807,184 100.00% $ 7,673,537 $148,497,918 62.9%
================================== === ============== ====== =========== ============ ====
<CAPTION>
WTD. AVG. WTD. AVG. WTD. AVG.
RANGE OF CUT-OFF DATE U/W NCF OCCUPANCY MORTGAGE
LOAN-TO-VALUE RATIOS (%) DSCR RATE(1) RATE
- ---------------------------------- --------- ---------- ---------
<S> <C> <C> <C>
30.01--35.00...................... 2.43x NAP 8.845%
35.01--40.00...................... 1.59 71.88 9.625
40.01--45.00...................... 1.84 95.04 8.556
45.01--50.00...................... 1.70 97.43 7.729
50.01--55.00...................... 1.49 88.69 8.606
55.01--60.00...................... 1.50 95.86 8.371
60.01--65.00...................... 1.36 92.03 8.787
65.01--70.00...................... 1.32 97.71 8.453
70.01--75.00...................... 1.29 94.70 8.444
75.01--80.00...................... 1.26 98.03 8.223
- ---------------------------------- ---- ----- -----
TOTAL/AVG./WTD. AVG.:............. 1.45X 95.91% 8.348%
================================== ==== ===== =====
</TABLE>
Weighted Average Cut-off Date LTV Ratio for Mortgage Loans other than Credit
Lease Loans: 62.94%
- ------------------------------
(1) Occupancy rates are calculated without reference to hospitality properties.
<PAGE>
ANNEX A-1-3
ORIGINAL TERM TO MATURITY(1)
(ALL MORTGAGE LOANS)
<TABLE>
<CAPTION>
AGGREGATE % BY AGGREGATE AVERAGE MAXIMUM WTD. AVG.
RANGE OF ORIGINAL NUMBER CUT-OFF DATE CUT-OFF DATE CUT-OFF DATE CUT-OFF DATE CUT-OFF DATE
TERMS TO MATURITY (MONTHS) OF LOANS BALANCE BALANCE BALANCE BALANCE LTV(2)
- ---------------------------------- -------- -------------- -------------- ------------ ------------ ------------
<S> <C> <C> <C> <C> <C> <C>
49--60........................... 12 $ 71,850,733 5.50% $ 5,987,561 $ 13,032,844 68.4%
73--84........................... 10 204,532,405 15.66 20,453,241 148,497,918 54.6
109--120.......................... 144 991,073,140 75.90 6,882,452 122,873,597 64.2
121--132.......................... 1 12,280,235 0.94 12,280,235 12,280,235 67.3
229--240.......................... 5 24,365,617 1.87 4,873,123 14,255,134 NAP
241--252.......................... 1 1,589,356 0.12 1,589,356 1,589,356 NAP
- ---------------------------------- --- -------------- ------ ----------- ------------ ---
TOTAL/AVG./WTD. AVG.:............. 173 $1,305,691,486 100.00% $ 7,547,350 $148,497,918 62.9%
================================== === ============== ====== =========== ============ ===
<CAPTION>
WTD. AVG. WTD. AVG. WTD. AVG.
RANGE OF ORIGINAL U/W NCF OCCUPANCY MORTGAGE
TERMS TO MATURITY (MONTHS) DSCR(2) RATE(3) RATE
- ---------------------------------- --------- ---------- ---------
<S> <C> <C> <C>
49--60........................... 1.31x 92.66% 8.526%
73--84........................... 1.59 97.21 7.873
109--120.......................... 1.43 95.86 8.432
121--132.......................... 1.25 100.00 8.330
229--240.......................... NAP 100.00 8.644
241--252.......................... NAP 100.00 8.180
- ---------------------------------- --- ------ -----
TOTAL/AVG./WTD. AVG.:............. 1.45X 96.01% 8.352%
================================== === ====== =====
</TABLE>
Weighted Average Original Term to Maturity: 114 months
- ------------------------------
(1) ARD Loans are assumed to mature on their respective Anticipated Repayment
Dates.
(2) The Cut-off Date LTV and U/W NCF DSCR information does not reflect the seven
Credit Lease Loans representing 2.4% of the Initial Pool Balance.
(3) Occupancy rates are calculated without reference to hospitality properties.
<PAGE>
ANNEX A-1-4
REMAINING TERM TO MATURITY(1)
(ALL MORTGAGE LOANS)
<TABLE>
<CAPTION>
AGGREGATE % BY AGGREGATE AVERAGE MAXIMUM WTD. AVG.
RANGE OF REMAINING NUMBER CUT-OFF DATE CUT-OFF DATE CUT-OFF DATE CUT-OFF DATE CUT-OFF DATE
TERMS TO MATURITY (MONTHS) OF LOANS BALANCE BALANCE BALANCE BALANCE LTV(2)
- ---------------------------------- -------- -------------- -------------- ------------ ------------ ------------
<S> <C> <C> <C> <C> <C> <C>
37--48 1 $ 2,372,822 0.18% $ 2,372,822 $ 2,372,822 47.5%
49--60........................... 11 69,477,911 5.32 6,316,174 13,032,844 69.1
73--84........................... 10 204,532,405 15.66 20,453,241 148,497,918 54.6
97--108.......................... 4 11,432,996 0.88 2,858,249 5,015,987 74.4
109--120.......................... 140 979,640,144 75.03 6,997,430 122,873,597 64.1
121--132.......................... 1 12,280,235 0.94 12,280,235 12,280,235 67.3
229--240.......................... 6 25,954,973 1.99 4,325,829 14,255,134 NAP
- ---------------------------------- --- -------------- ------ ----------- ------------ ---
TOTAL/AVG./WTD. AVG.:............. 173 $1,305,691,486 100.00% $ 7,547,350 $148,497,918 62.9%
================================== === ============== ====== =========== ============ ===
<CAPTION>
WTD. AVG. WTD. AVG. WTD. AVG.
RANGE OF REMAINING U/W NCF OCCUPANCY MORTGAGE
TERMS TO MATURITY (MONTHS) DSCR(2) RATE(3) RATE
- ---------------------------------- --------- ---------- ---------
<S> <C> <C> <C>
37--48 1.47 100.00% 8.170%
49--60........................... 1.31x 92.41 8.538
73--84........................... 1.59 97.21 7.873
97--108.......................... 1.41 99.37 7.839
109--120.......................... 1.44 95.82 8.439
121--132.......................... 1.25 100.00 8.330
229--240.......................... NAP 100.00 8.615
- ---------------------------------- --- ------ -----
TOTAL/AVG./WTD. AVG.:............. 1.45X 96.01% 8.352%
================================== === ====== =====
</TABLE>
Weighted Average Remaining Term to Maturity: 108 months
- ------------------------------
(1) ARD Loans are assumed to mature on their respective Anticipated Repayment
Dates.
(2) The Cut-off Date LTV and U/W NCF DSCR information does not reflect the seven
Credit Lease Loans representing 2.4% of the Initial Pool Balance.
(3) Occupancy rates are calculated without reference to hospitality properties.
<PAGE>
ANNEX A-1-5
MORTGAGE LOANS BY PROPERTY TYPE
(ALL MORTGAGE LOANS)
<TABLE>
<CAPTION>
AGGREGATE % BY AGGREGATE AVERAGE MAXIMUM WTD. AVG.
NUMBER CUT-OFF DATE CUT-OFF DATE CUT-OFF DATE CUT-OFF DATE CUT-OFF DATE
PROPERTY TYPE OF LOANS BALANCE BALANCE BALANCE BALANCE LTV(1)
- ---------------------------------- -------- -------------- -------------- ------------ ------------ ------------
<S> <C> <C> <C> <C> <C> <C>
Regional Mall..................... 4 $ 432,517,265 33.13% $108,129,316 $148,497,918 48.6%
Office............................ 30 285,447,223 21.86 9,514,907 36,266,701 68.1
Retail............................ 36 232,535,525 17.81 6,459,320 26,437,124 72.1
Multifamily....................... 54 182,277,282 13.96 3,375,505 16,900,746 74.2
Industrial/Warehouse.............. 14 56,711,751 4.34 4,050,839 8,709,813 70.7
Mobile Home Park.................. 17 37,286,237 2.86 2,193,308 4,145,975 67.4
CTL............................... 7 31,884,302 2.44 4,554,900 14,255,134 NAP
Hotel............................. 6 26,702,836 2.05 4,450,473 11,352,167 59.3
Self Storage...................... 2 13,966,071 1.07 6,983,036 13,032,844 73.3
Mixed Use......................... 3 6,362,993 0.49 2,120,998 3,666,280 48.3
- ---------------------------------- --- -------------- ------ ------------ ------------ ---
TOTAL/AVG./WTD. AVG.:............. 173 $1,305,691,486 100.00% $ 7,547,350 $148,497,918 62.9%
================================== === ============== ====== ============ ============ ===
<CAPTION>
WTD. AVG. WTD. AVG. WTD. AVG.
U/W NCF OCCUPANCY MORTGAGE
PROPERTY TYPE DSCR(1) RATE(2) RATE
- ---------------------------------- --------- ---------- ---------
<S> <C> <C> <C>
Regional Mall..................... 1.70x 96.99% 8.168%
Office............................ 1.29 93.14 8.474
Retail............................ 1.33 97.64 8.412
Multifamily....................... 1.31 95.96 8.365
Industrial/Warehouse.............. 1.34 98.82 8.446
Mobile Home Park.................. 1.40 95.75 8.195
CTL............................... NAP 100.00 8.521
Hotel............................. 1.58 NAP 8.870
Self Storage...................... 1.31 86.27 8.831
Mixed Use......................... 1.37 77.35 8.814
- ---------------------------------- --- ------ -----
TOTAL/AVG./WTD. AVG.:............. 1.45X 96.01% 8.352%
================================== === ====== =====
</TABLE>
- ------------------------
(1) The Cut-off Date LTV and U/W NCF DSCR information does not reflect the seven
Credit Lease Loans representing 2.4% of the Initial Pool Balance.
(2) Occupancy rates are calculated without reference to hospitality properties.
<PAGE>
ANNEX A-1-6
CUT-OFF DATE BALANCES
(ALL MORTGAGE LOANS)
<TABLE>
<CAPTION>
AGGREGATE % BY AGGREGATE AVERAGE MAXIMUM WTD. AVG.
RANGE OF CUT-OFF NUMBER CUT-OFF DATE CUT-OFF DATE CUT-OFF DATE CUT-OFF DATE CUT-OFF DATE
DATE BALANCES ($) OF LOANS BALANCE BALANCE BALANCE BALANCE LTV(1)
- --------------------------------- -------- -------------- -------------- ------------ ------------ ------------
<S> <C> <C> <C> <C> <C> <C>
1--2,000,000............ 49 $ 52,308,433 4.01% $ 1,067,519 $ 1,996,770 68.4%
2,000,001--4,000,000........... 53 158,733,032 12.16 2,994,963 3,975,868 68.0
4,000,001--6,000,000........... 25 122,180,160 9.36 4,887,206 5,950,412 70.3
6,000,001--8,000,000........... 6 41,452,552 3.17 6,908,759 7,735,742 70.3
8,000,001--10,000,000.......... 12 106,301,443 8.14 8,858,454 9,726,867 75.2
10,000,001--15,000,000.......... 14 173,302,084 13.27 12,378,720 14,764,637 72.1
15,000,001--20,000,000.......... 5 87,069,499 6.67 17,413,900 18,964,383 65.9
20,000,001--25,000,000.......... 2 43,414,930 3.33 21,707,465 22,961,104 61.6
25,000,001--50,000,000.......... 3 88,412,089 6.77 29,470,696 36,266,701 74.9
50,000,001--75,000,000.......... 1 62,145,750 4.76 62,145,750 62,145,750 40.9
75,000,001--100,000,000......... 1 99,000,000 7.58 99,000,000 99,000,000 43.0
100,000,001--125,000,000......... 1 122,873,597 9.41 122,873,597 122,873,597 58.2
125,000,001--150,000,000......... 1 148,497,918 11.37 148,497,918 148,497,918 47.6
- --------------------------------- --- -------------- ------ ------------ ------------ ----
TOTAL/AVG./WTD. AVG.:............ 173 $1,305,691,486 100.00% $ 7,547,350 $148,497,918 62.9%
================================= === ============== ====== ============ ============ ====
<CAPTION>
WTD. AVG. WTD. AVG. WTD. AVG.
RANGE OF CUT-OFF U/W NCF OCCUPANCY MORTGAGE
DATE BALANCES ($) DSCR(1) RATE(2) RATE
- --------------------------------- ----------- ---------- ---------
<S> <C> <C> <C>
1--2,000,000............ 1.41x 97.02% 8.557%
2,000,001--4,000,000........... 1.37 97.20 8.543
4,000,001--6,000,000........... 1.33 94.88 8.420
6,000,001--8,000,000........... 1.39 97.88 8.374
8,000,001--10,000,000.......... 1.27 97.32 8.302
10,000,001--15,000,000.......... 1.28 95.17 8.462
15,000,001--20,000,000.......... 1.38 92.55 8.603
20,000,001--25,000,000.......... 1.32 89.75 8.669
25,000,001--50,000,000.......... 1.25 95.79 8.125
50,000,001--75,000,000.......... 1.73 93.70 8.987
75,000,001--100,000,000......... 1.91 95.88 8.285
100,000,001--125,000,000......... 1.50 98.94 8.251
125,000,001--150,000,000......... 1.71 97.50 7.680
- --------------------------------- ---- ----- -----
TOTAL/AVG./WTD. AVG.:............ 1.45X 96.01% 8.352%
================================= ==== ===== =====
</TABLE>
Average Cut-off Date Balance: $7,547,350.
- ------------------------------
(1) The Cut-off Date LTV and U/W NCF DSCR information does not reflect the seven
Credit Lease Loans representing 2.4% of the Initial Pool Balance.
(2) Occupancy rates are calculated without reference to hospitality properties.
<PAGE>
ANNEX A-1-7
U/W NCF DSCR
(ALL MORTGAGE LOANS OTHER THAN CREDIT LEASE LOANS)
<TABLE>
<CAPTION>
AGGREGATE % BY AGGREGATE AVERAGE MAXIMUM WTD. AVG.
RANGE OF CUT-OFF NUMBER CUT-OFF DATE CUT-OFF DATE CUT-OFF DATE CUT-OFF DATE CUT-OFF DATE
DATE DSC RATIOS (X) OF LOANS BALANCE BALANCE BALANCE BALANCE LTV
- ------------------------------- -------- -------------- -------------- ------------ ------------ ------------
<S> <C> <C> <C> <C> <C> <C>
= < 1.20....................... 3 $ 30,790,990 2.42% $10,263,663 $ 13,471,052 78.2%
1.2001--1.2499................. 21 185,758,402 14.58 8,845,638 36,266,701 73.7
1.2500--1.2999................. 47 255,853,051 20.09 5,443,682 25,708,264 71.3
1.3000--1.3499................. 27 137,863,005 10.82 5,106,037 16,540,976 72.7
1.3500--1.3999................. 21 108,492,299 8.52 5,166,300 22,961,104 67.6
1.4000--1.4499................. 10 36,966,669 2.90 3,696,667 11,352,167 62.5
1.4500--1.4999................. 10 138,633,756 10.88 13,863,376 122,873,597 59.5
1.5000--1.5499................. 4 12,653,355 0.99 3,163,339 5,334,746 64.4
1.5500--1.5999................. 9 11,081,950 0.87 1,231,328 2,197,045 58.6
1.6000--1.6499................. 2 4,647,561 0.36 2,323,781 3,950,000 56.2
1.6500--1.6999................. 2 5,700,000 0.45 2,850,000 3,300,000 55.3
1.7000--1.7499................. 4 218,434,271 17.15 54,608,568 148,497,918 46.2
1.7500--1.8499................. 4 25,608,876 2.01 6,402,219 16,792,557 56.2
1.8500--1.9499................. 1 99,000,000 7.77 99,000,000 99,000,000 43.0
= > 2.2500..................... 1 2,323,000 0.18 2,323,000 2,323,000 33.4
- ------------------------------- --- -------------- ------ ----------- ------------ ----
TOTAL/AVG./WTD. AVG.:.......... 166 $1,273,807,184 100.00% $ 7,673,537 $148,497,918 62.9%
=============================== === ============== ====== =========== ============ ====
<CAPTION>
WTD. AVG. WTD. AVG. WTD. AVG.
RANGE OF CUT-OFF U/W NCF OCCUPANCY MORTGAGE
DATE DSC RATIOS (X) DSCR RATE(1) RATE
- ------------------------------- --------- ---------- ---------
<S> <C> <C> <C>
= < 1.20....................... 1.20x 96.64% 8.712%
1.2001--1.2499................. 1.23 96.07 8.353
1.2500--1.2999................. 1.27 95.73 8.509
1.3000--1.3499................. 1.32 94.24 8.269
1.3500--1.3999................. 1.36 93.59 8.551
1.4000--1.4499................. 1.42 95.30 8.579
1.4500--1.4999................. 1.49 98.84 8.245
1.5000--1.5499................. 1.52 98.14 8.213
1.5500--1.5999................. 1.58 91.42 8.723
1.6000--1.6499................. 1.61 100.00 8.893
1.6500--1.6999................. 1.69 NAP 8.940
1.7000--1.7499................. 1.71 96.51 8.073
1.7500--1.8499................. 1.79 94.48 8.270
1.8500--1.9499................. 1.91 95.88 8.285
= > 2.2500..................... 2.43 NAP 8.845
- ------------------------------- ---- ------ -----
TOTAL/AVG./WTD. AVG.:.......... 1.45X 95.91% 8.348%
=============================== ==== ====== =====
</TABLE>
Weighted Average U/W NCF DSC Ratio for all Mortgage Loans other than Credit
Lease Loans: 1.45x
- ------------------------------
(1) Occupancy rates are calculated without reference to hospitality properties
<PAGE>
ANNEX A-1-8
OCCUPANCY RATES
(ALL MORTGAGE LOANS OTHER THAN THOSE SECURED BY HOSPITALITY PROPERTIES)
<TABLE>
<CAPTION>
AGGREGATE % BY AGGREGATE AVERAGE MAXIMUM WTD. AVG.
RANGE OF OCCUPANCY NUMBER CUT-OFF DATE CUT-OFF DATE CUT-OFF DATE CUT-OFF DATE CUT-OFF DATE
RATES (%) OF LOANS BALANCE BALANCE BALANCE BALANCE LTV(1)
- ---------------------------------- -------- -------------- -------------- ------------ ------------ ------------
<S> <C> <C> <C> <C> <C> <C>
70.1--75.0........................ 1 $ 2,197,045 0.17% $ 2,197,045 $ 2,197,045 35.4%
75.1--80.0........................ 2 20,207,257 1.58 10,103,628 16,540,976 59.4
80.1--85.0........................ 4 31,672,864 2.48 7,918,216 22,961,104 56.9
85.1--90.0........................ 6 39,132,527 3.06 6,522,088 13,692,439 67.5
90.1--95.0........................ 37 301,468,775 23.57 8,147,805 62,145,750 65.5
95.1 >=........................... 117 884,310,181 69.14 7,558,207 148,497,918 62.3
- ---------------------------------- --- -------------- ------ ----------- ------------ ----
TOTAL/AVG./WTD. AVG.:............. 167 $1,278,988,649 100.00% $ 7,658,615 $148,497,918 63.0%
================================== === ============== ====== =========== ============ ====
<CAPTION>
WTD. AVG. WTD. AVG. WTD. AVG.
RANGE OF OCCUPANCY U/W NCF OCCUPANCY MORTGAGE
RATES (%) DSCR(1) RATE RATE
- ---------------------------------- --------- ---------- ---------
<S> <C> <C> <C>
70.1--75.0........................ 1.59x 71.88% 9.625%
75.1--80.0........................ 1.32 78.86 8.486
80.1--85.0........................ 1.37 82.45 8.754
85.1--90.0........................ 1.28 86.62 8.559
90.1--95.0........................ 1.41 93.06 8.510
95.1 >=........................... 1.47 98.37 8.253
- ---------------------------------- ---- ----- -----
TOTAL/AVG./WTD. AVG.:............. 1.45X 96.01% 8.341%
================================== ==== ===== =====
</TABLE>
Weighted Average Occupancy Rate for all Mortgage Loans other than those secured
by hospitality properties: 96.01%
- ------------------------------
(1) The Cut-off Date LTV and U/W NCF DSCR information does not reflect the seven
Credit Lease Loans representing 2.4% of the Initial Pool Balance.
<PAGE>
ANNEX A-1-9
REMAINING AMORTIZATION TERMS
(ALL MORTGAGE LOANS OTHER THAN FULL-TERM INTEREST-ONLY LOANS)
<TABLE>
<CAPTION>
AGGREGATE % BY AGGREGATE AVERAGE MAXIMUM WTD. AVG.
RANGE OF REMAINING NUMBER CUT-OFF DATE CUT-OFF DATE CUT-OFF DATE CUT-OFF DATE CUT-OFF DATE
AMORTIZATION TERMS (MONTHS) OF LOANS BALANCE BALANCE BALANCE BALANCE LTV(1)
- ---------------------------------- -------- -------------- -------------- ------------ ------------ ------------
<S> <C> <C> <C> <C> <C> <C>
145--156.......................... 1 $ 5,929,329 0.46% $5,929,329 $ 5,929,329 NAP
217--228.......................... 1 1,274,603 0.10 1,274,603 1,274,603 65.4
229--240.......................... 6 36,455,127 2.82 6,075,854 14,255,134 67.3
265--276.......................... 4 11,430,081 0.88 2,857,520 3,950,000 54.8
277--288.......................... 2 5,629,825 0.44 2,814,913 3,257,003 62.3
289--300.......................... 28 222,271,296 17.18 7,938,261 148,497,918 53.7
313--324.......................... 1 3,103,779 0.24 3,103,779 3,103,779 74.8
325--336.......................... 1 9,575,208 0.74 9,575,208 9,575,208 73.7
337--348.......................... 2 6,901,390 0.53 3,450,695 5,015,987 76.6
349--360.......................... 124 990,927,849 76.61 7,991,354 122,873,597 64.9
- ---------------------------------- --- -------------- ------ ---------- ------------ ---
TOTAL/AVG./WTD. AVG.:............. 170 $1,293,498,486 100.00% $7,608,815 $148,497,918 63.0%
================================== === ============== ====== ========== ============ ===
<CAPTION>
WTD. AVG. WTD. AVG. WTD. AVG.
RANGE OF REMAINING U/W NCF OCCUPANCY MORTGAGE
AMORTIZATION TERMS (MONTHS) DSCR(1) RATE(2) RATE
- ---------------------------------- --------- ---------- ---------
<S> <C> <C> <C>
145--156.......................... NAP 100.00% 8.110%
217--228.......................... 1.74 100.00 8.080
229--240.......................... 1.25 100.00 8.515
265--276.......................... 1.66 100.00 8.904
277--288.......................... 1.41 100.00 7.742
289--300.......................... 1.60 96.17 8.028
313--324.......................... 1.34 100.00 8.830
325--336.......................... 1.29 92.53 8.720
337--348.......................... 1.36 98.95 7.987
349--360.......................... 1.42 95.73 8.414
- ---------------------------------- --- ------ -----
TOTAL/AVG./WTD. AVG.:............. 1.45X 95.98% 8.352%
================================== === ====== =====
</TABLE>
Weighted Average Remaining Amortization Term: 339 Months
- ------------------------------
(1) The Cut-off Date LTV and U/W NCF DSCR information does not reflect the seven
Credit Lease Loans representing 2.4% of the Initial Pool Balance.
(2) Occupancy rates are calculated without reference to hospitality properties.
<PAGE>
ANNEX A-1-10
MORTGAGE RATES
(ALL MORTGAGE LOANS)
<TABLE>
<CAPTION>
AGGREGATE % BY AGGREGATE AVERAGE MAXIMUM WTD. AVG.
RANGE OF MORTGAGE NUMBER CUT-OFF DATE CUT-OFF DATE CUT-OFF DATE CUT-OFF DATE CUT-OFF DATE
RATES (%) OF LOANS BALANCE BALANCE BALANCE BALANCE LTV(1)
- ---------------------------------- -------- -------------- -------------- ------------ ------------ ------------
<S> <C> <C> <C> <C> <C> <C>
7.251--7.500...................... 3 $ 20,701,352 1.59% $ 6,900,451 $ 8,796,723 77.7%
7.501--7.750...................... 4 156,250,667 11.97 39,062,667 148,497,918 49.1
7.751--8.000...................... 8 102,583,974 7.86 12,822,997 36,266,701 74.9
8.001--8.250...................... 34 183,663,429 14.07 5,401,866 26,437,124 71.3
8.251--8.500...................... 39 379,532,676 29.07 9,731,607 122,873,597 59.2
8.501--8.750...................... 40 202,403,682 15.50 5,060,092 25,708,264 70.3
8.751--9.000...................... 28 171,631,312 13.14 6,129,690 62,145,750 56.5
9.001--9.250...................... 12 84,313,522 6.46 7,026,127 18,964,383 67.9
9.251--9.500...................... 3 1,914,160 0.15 638,053 796,325 67.9
9.501--9.750...................... 2 2,696,713 0.21 1,348,356 2,197,045 42.9
- ---------------------------------- --- -------------- ------ ----------- ------------ ----
TOTAL/AVG./WTD. AVG.:............. 173 $1,305,691,486 100.00% $ 7,547,350 $148,497,918 62.9%
================================== === ============== ====== =========== ============ ====
<CAPTION>
WTD. AVG. WTD. AVG. WTD. AVG.
RANGE OF MORTGAGE U/W NCF OCCUPANCY MORTGAGE
RATES (%) DSCR(1) RATE(2) RATE
- ---------------------------------- --------- ---------- ---------
<S> <C> <C> <C>
7.251--7.500...................... 1.34x 100.00% 7.472%
7.501--7.750...................... 1.69 97.58 7.679
7.751--8.000...................... 1.29 95.99 7.854
8.001--8.250...................... 1.33 96.14 8.160
8.251--8.500...................... 1.54 97.38 8.320
8.501--8.750...................... 1.31 94.49 8.630
8.751--9.000...................... 1.51 92.32 8.910
9.001--9.250...................... 1.27 96.21 9.117
9.251--9.500...................... 1.34 99.53 9.448
9.501--9.750...................... 1.53 76.35 9.648
- ---------------------------------- ---- ------ -----
TOTAL/AVG./WTD. AVG.:............. 1.45X 96.01% 8.352%
================================== ==== ====== =====
</TABLE>
Weighted Average Mortgage Rate: 8.352%
- ------------------------------
(1) The Cut-off Date LTV and U/W NCF DSCR information does not reflect the seven
Credit Lease Loans representing 2.4% of the Initial Pool Balance.
(2) Occupancy rates are calculated without reference to hospitality properties.
<PAGE>
ANNEX A-1-11
MATURITY DATE LTV RATIOS(1)
(ALL MORTGAGE LOANS OTHER THAN CREDIT LEASE LOANS)
<TABLE>
<CAPTION>
AGGREGATE % BY AGGREGATE AVERAGE MAXIMUM WTD. AVG.
RANGE OF MATURITY NUMBER CUT-OFF DATE CUT-OFF DATE CUT-OFF DATE CUT-OFF DATE CUT-OFF DATE
DATE LTV RATIOS (%) OF LOANS BALANCE BALANCE BALANCE BALANCE LTV
- ---------------------------------- -------- -------------- -------------- ------------ ------------ ------------
<S> <C> <C> <C> <C> <C> <C>
30.01--35.00...................... 2 $ 4,520,045 0.35% $ 2,260,022 $ 2,323,000 34.4%
35.01--40.00...................... 3 162,392,514 12.75 54,130,838 99,000,000 42.2
40.01--45.00...................... 1 2,372,822 0.19 2,372,822 2,372,822 47.5
45.01--50.00...................... 15 193,560,411 15.20 12,904,027 148,497,918 50.2
50.01--55.00...................... 13 189,808,878 14.90 14,600,683 122,873,597 57.6
55.01--60.00...................... 19 107,686,485 8.45 5,667,710 18,964,383 63.9
60.01--65.00...................... 28 115,122,312 9.04 4,111,511 20,453,825 69.5
65.01--70.00...................... 57 339,729,438 26.67 5,960,166 36,266,701 74.2
70.01--75.00...................... 27 143,849,642 11.29 5,327,765 16,900,746 77.3
75.01--80.00...................... 1 14,764,637 1.16 14,764,637 14,764,637 79.8
- ---------------------------------- --- -------------- ------ ----------- ------------ ----
TOTAL/AVG./WTD. AVG.:............. 166 $1,273,807,184 100.00% $ 7,673,537 $148,497,918 62.9%
================================== === ============== ====== =========== ============ ====
<CAPTION>
WTD. AVG. WTD. AVG. WTD. AVG.
RANGE OF MATURITY U/W NCF OCCUPANCY MORTGAGE
DATE LTV RATIOS (%) DSCR RATE(2) RATE
- ---------------------------------- --------- ---------- ---------
<S> <C> <C> <C>
30.01--35.00...................... 2.02x 71.88% 9.224%
35.01--40.00...................... 1.84 95.08 8.561
40.01--45.00...................... 1.47 100.00 8.170
45.01--50.00...................... 1.65 96.99 7.877
50.01--55.00...................... 1.49 95.95 8.363
55.01--60.00...................... 1.35 92.33 8.744
60.01--65.00...................... 1.35 97.06 8.343
65.01--70.00...................... 1.28 96.17 8.352
70.01--75.00...................... 1.26 96.60 8.412
75.01--80.00...................... 1.21 95.73 8.170
- ---------------------------------- ---- ------ -----
TOTAL/AVG./WTD. AVG.:............. 1.45X 95.91% 8.348%
================================== ==== ====== =====
</TABLE>
Weighted Average Maturity Date LTV Ratio for all Mortgage Loans other than
Credit Lease Loans: 57.09%
- ------------------------------
(1) ARD Loans are assumed to mature on their respective Anticipated Repayment
Dates.
(2) Occupancy rates are calculated without reference to hospitality properties.
<PAGE>
ANNEX A-1-12
ALL MORTGAGE LOANS BY STATE
<TABLE>
<CAPTION>
AGGREGATE % BY AGGREGATE
NUMBER CUT-OFF DATE CUT-OFF DATE
STATE OF LOANS BALANCE BALANCE
- ----- -------- -------------- --------------
<S> <C> <C> <C>
CA..................................................... 17 $ 198,391,534 15.19%
NY..................................................... 25 189,017,302 14.48
MD..................................................... 9 188,690,539 14.45
CO..................................................... 3 164,884,762 12.63
TX..................................................... 26 101,100,842 7.74
NJ..................................................... 13 75,025,656 5.75
GA..................................................... 6 65,248,775 5.00
MS..................................................... 3 41,090,517 3.15
NC..................................................... 6 39,639,295 3.04
FL..................................................... 14 35,028,442 2.68
IL..................................................... 3 31,223,961 2.39
CT..................................................... 7 30,756,306 2.36
LA..................................................... 2 22,470,305 1.72
MA..................................................... 3 17,474,160 1.34
PA..................................................... 9 14,272,814 1.09
AZ..................................................... 6 13,992,959 1.07
AL..................................................... 2 11,569,163 0.89
NV..................................................... 1 10,867,555 0.83
MN..................................................... 1 10,681,260 0.82
AR..................................................... 2 8,102,535 0.62
IN..................................................... 2 7,883,521 0.60
SC..................................................... 3 5,861,917 0.45
NH..................................................... 2 3,647,425 0.28
UT..................................................... 1 3,377,669 0.26
OK..................................................... 1 3,282,885 0.25
MI..................................................... 1 3,257,003 0.25
WA..................................................... 2 2,494,659 0.19
TN..................................................... 1 2,290,862 0.18
OR..................................................... 1 2,286,783 0.18
OH..................................................... 1 1,780,081 0.14
--- -------------- ------
TOTAL:................................................. 173 $1,305,691,486 100.00%
=== ============== ======
</TABLE>
<PAGE>
LB-UBS Commercial Mortgage Trust 2000-C3
ITALICS indicate mortgage loans secured by multiple properties.
<TABLE>
<CAPTION>
Control.
No. Property Name Address
===================================================================================================================================
<S> <C> <C>
1 Cherry Creek Mall 3000 East First Avenue
2 Annapolis Mall 2002 Annapolis Mall
2.1 Annapolis Mall Mortgage Loan Component No. 1
2.2 Annapolis Mall Mortgage Loan Component No. 2
- -----------------------------------------------------------------------------------------------------------------------------------
3 Westfield Portfolio
3.1 Westfield Portfolio Mortgage Loan Component No. 1
3.2 Westfield Portfolio Mortgage Loan Component No. 2
3a Downtown Plaza 547 L Street
3b Eastland Shopping Center 2753 Eastland Center Drive
- -----------------------------------------------------------------------------------------------------------------------------------
4 Sangertown Square Mall Route 5 and Route 5A
4.1 Sangertown Square Mall Mortgage Loan Component No. 1
4.2 Sangertown Square Mall Mortgage Loan Component No. 2
5 Southern Company Center 270 Peachtree Street
6 Metro Plaza Shopping Center Washington Boulevard and 6th Street
- -----------------------------------------------------------------------------------------------------------------------------------
7 Deposit Guaranty Plaza 210 E. Capital Street
8 Cedarbrook Corporate Center Building 5 5 Cedar Brook Drive
9 2 and 4 Gannett Drive 2 Gannett Drive and 4 Gannett Drive
10 New Media & Arts Center 450 West 15th Street
11 Pepper Square Shopping Center 14902 Preston Road
- -----------------------------------------------------------------------------------------------------------------------------------
12 Pinewood Chase Apartments 5601 Regency Park Court
13 Eagle Rock 2700 Colorado Boulevard
14 Deposit Guaranty Tower & Building
14a Deposit Guaranty Tower 333 Texas Street
14b Deposit Guaranty Building 333 Texas Street
- -----------------------------------------------------------------------------------------------------------------------------------
15 Park Place Apartments 1300 North L Street
16 Stop & Shop - Meriden, CT 71 Parker Avenue
17 205-11 Montague Street 205-11 Montague Street
18 Reisterstown Square Apartments 6510 Eberle Drive
19 Five Points Plaza 40 Marietta Street
- -----------------------------------------------------------------------------------------------------------------------------------
20 SecurCare Boulder Portfolio
20a 5815 Arapahoe Road (SecurCare #501) 5815 Arapahoe Road
20b 6405 & 6515 Odell Place (SecurCare #503 & #505) 6405 & 6415 Odell Place
20c 6338 Arapahoe Road (SecurCare #502) 6338 Arapahoe Road
20d 4667 Broadway (SecurCare #504) 4667 Broadway
- -----------------------------------------------------------------------------------------------------------------------------------
21 Speedway Plaza 290 Turnpike Road
22 River Oaks West Shopping Center 530-603 West River Oaks Drive orrence Avenue
23 Deposit Guaranty - Building 200 E. Capitol Street
24 Best Western Carmel Mission Inn 7200 South 156th Street
25 Grammercy Parc Apartments 2001 E. Tropicana Avenue
- -----------------------------------------------------------------------------------------------------------------------------------
26 Foshay Tower 821 Marquette Avenue
27 Forestdale Apartments 3351-C Forestdale Drive
28 Whispering Oaks Apartments 2443 West Dugdale Road
29 Scarbrough Building 101 W. 6th St.
30 Central Forest Shopping Center 11617 North Central Expressway
- -----------------------------------------------------------------------------------------------------------------------------------
<CAPTION>
Control.
No. Property Name City State Zip Code
======================================================================================================================
<S> <C> <C> <C> <C>
1 Cherry Creek Mall Denver CO 80206
2 Annapolis Mall Annapolis MD 21401
2.1 Annapolis Mall Mortgage Loan Component No. 1
2.2 Annapolis Mall Mortgage Loan Component No. 2
- ----------------------------------------------------------------------------------------------------------------------
3 Westfield Portfolio
3.1 Westfield Portfolio Mortgage Loan Component No. 1
3.2 Westfield Portfolio Mortgage Loan Component No. 2
3a Downtown Plaza Sacramento CA 95814
3b Eastland Shopping Center West Covina CA 91791
- ----------------------------------------------------------------------------------------------------------------------
4 Sangertown Square Mall New Hartford NY 13413
4.1 Sangertown Square Mall Mortgage Loan Component No. 1
4.2 Sangertown Square Mall Mortgage Loan Component No. 2
5 Southern Company Center Atlanta GA 30303
6 Metro Plaza Shopping Center Jersey City NJ 07302
- ----------------------------------------------------------------------------------------------------------------------
7 Deposit Guaranty Plaza Jackson MS 39201
8 Cedarbrook Corporate Center Building 5 Cranbury NJ 08512
9 2 and 4 Gannett Drive White Plains NY 10604
10 New Media & Arts Center New York City NY 10011
11 Pepper Square Shopping Center Dallas TX 75240
- ----------------------------------------------------------------------------------------------------------------------
12 Pinewood Chase Apartments Suitland MD 20902
13 Eagle Rock Eagle Rock CA 90041
14 Deposit Guaranty Tower & Building
14a Deposit Guaranty Tower Shreveport LA 71101
14b Deposit Guaranty Building Shreveport LA 71101
- ----------------------------------------------------------------------------------------------------------------------
15 Park Place Apartments Lompoc CA 93436
16 Stop & Shop - Meriden, CT Meriden CT 06450
17 205-11 Montague Street Brooklyn NY 11242
18 Reisterstown Square Apartments Baltimore (Reisterstown) MD 21215
19 Five Points Plaza Atlanta GA 30303
- ----------------------------------------------------------------------------------------------------------------------
20 SecurCare Boulder Portfolio
20a 5815 Arapahoe Road (SecurCare #501) Boulder CO 80303
20b 6405 & 6515 Odell Place (SecurCare #503 & #505) Boulder CO 80301
20c 6338 Arapahoe Road (SecurCare #502) Unincorporated Boulder County CO 80303
20d 4667 Broadway (SecurCare #504) Boulder CO 80303
- ----------------------------------------------------------------------------------------------------------------------
21 Speedway Plaza Westborough MA 01581
22 River Oaks West Shopping Center Calumet City IL 60409
23 Deposit Guaranty - Building Jackson MS 39201
24 Best Western Carmel Mission Inn Carmel CA 93923
25 Grammercy Parc Apartments Las Vegas NV 89115
- ----------------------------------------------------------------------------------------------------------------------
26 Foshay Tower Minneapolis MN 55402
27 Forestdale Apartments Burlington NC 27215
28 Whispering Oaks Apartments Waukegan IL 60085
29 Scarbrough Building Austin TX 78701
30 Central Forest Shopping Center Dallas TX 75243
- ----------------------------------------------------------------------------------------------------------------------
<CAPTION>
Control. Cross-Collateralized Original Balance Cut-off Date
No. Property Name Groups ($) Balance ($)
====================================================================================================================================
<S> <C> <C> <C> <C>
1 Cherry Creek Mall 148,497,918 148,497,918.00
2 Annapolis Mall 123,031,572 122,873,596.76
2.1 Annapolis Mall Mortgage Loan Component No. 1 113,746,743.76
2.2 Annapolis Mall Mortgage Loan Component No. 2 9,126,853.00
- ------------------------------------------------------------------------------------------------------------------------------------
3 Westfield Portfolio 99,000,000 99,000,000.00
3.1 Westfield Portfolio Mortgage Loan Component No. 1 88,273,411.00
3.2 Westfield Portfolio Mortgage Loan Component No. 2 10,726,589.00
3a Downtown Plaza
3b Eastland Shopping Center
- ------------------------------------------------------------------------------------------------------------------------------------
4 Sangertown Square Mall 62,145,750 62,145,749.92
4.1 Sangertown Square Mall Mortgage Loan Component No. 1 51,751,491.92
4.2 Sangertown Square Mall Mortgage Loan Component No. 2 10,394,258.00
5 Southern Company Center 36,490,000 36,266,700.54
6 Metro Plaza Shopping Center 26,500,000 26,437,124.35
- ------------------------------------------------------------------------------------------------------------------------------------
7 Deposit Guaranty Plaza Plaza Investments L.L.C. 25,800,000 25,708,264.29
8 Cedarbrook Corporate Center Building 5 23,000,000 22,961,104.48
9 2 and 4 Gannett Drive 20,500,000 20,453,825.21
10 New Media & Arts Center 19,000,000 18,964,383.23
11 Pepper Square Shopping Center 17,900,000 17,870,835.70
- ------------------------------------------------------------------------------------------------------------------------------------
12 Pinewood Chase Apartments 17,000,000 16,900,746.06
13 Eagle Rock 16,840,000 16,792,557.20
14 Deposit Guaranty Tower & Building Plaza Investments, L.L.C. 16,600,000 16,540,976.31
14a Deposit Guaranty Tower
14b Deposit Guaranty Building
- ------------------------------------------------------------------------------------------------------------------------------------
15 Park Place Apartments 14,800,000 14,764,636.80
16 Stop & Shop - Meriden, CT 14,300,000 14,255,134.11
17 205-11 Montague Street 13,750,000 13,692,439.11
18 Reisterstown Square Apartments 13,500,000 13,471,051.66
19 Five Points Plaza 13,368,000 13,286,194.94
- ------------------------------------------------------------------------------------------------------------------------------------
20 SecurCare Boulder Portfolio 13,100,000 13,032,844.11
20a 5815 Arapahoe Road (SecurCare #501)
20b 6405 & 6515 Odell Place (SecurCare #503 & #505)
20c 6338 Arapahoe Road (SecurCare #502)
20d 4667 Broadway (SecurCare #504)
- ------------------------------------------------------------------------------------------------------------------------------------
21 Speedway Plaza 12,800,000 12,764,973.32
22 River Oaks West Shopping Center 12,475,000 12,280,234.58
23 Deposit Guaranty - Building Plaza Investments, L.L.C. 12,000,000 11,957,332.21
24 Best Western Carmel Mission Inn 11,400,000 11,352,167.16
25 Grammercy Parc Apartments 10,900,000 10,867,555.00
- ------------------------------------------------------------------------------------------------------------------------------------
26 Foshay Tower 10,700,000 10,681,260.16
27 Forestdale Apartments 10,700,000 10,662,347.71
28 Whispering Oaks Apartments 10,250,000 10,233,912.85
29 Scarbrough Building Littlefield 9,750,000 9,726,866.50
30 Central Forest Shopping Center 9,600,000 9,584,195.93
- ------------------------------------------------------------------------------------------------------------------------------------
<CAPTION>
Control. % of Aggregate Cut- Cumulative % of Mortgage Rate
No. Property Name off Date Balance Initial Pool Balance (%)
====================================================================================================================================
<S> <C> <C> <C> <C>
1 Cherry Creek Mall 11.37 11.37 7.6800
2 Annapolis Mall 9.41 20.78 8.2510 *
2.1 Annapolis Mall Mortgage Loan Component No. 1 8.1770
2.2 Annapolis Mall Mortgage Loan Component No. 2 9.1770
- ------------------------------------------------------------------------------------------------------------------------------------
3 Westfield Portfolio 7.58 28.37 8.2850 **
3.1 Westfield Portfolio Mortgage Loan Component No. 1 8.1770
3.2 Westfield Portfolio Mortgage Loan Component No. 2 9.1770
3a Downtown Plaza
3b Eastland Shopping Center
- ------------------------------------------------------------------------------------------------------------------------------------
4 Sangertown Square Mall 4.76 33.13 8.9870 ***
4.1 Sangertown Square Mall Mortgage Loan Component No. 1 8.8200
4.2 Sangertown Square Mall Mortgage Loan Component No. 2 9.8200
5 Southern Company Center 2.78 35.90 7.7700
6 Metro Plaza Shopping Center 2.02 37.93 8.2000
- ------------------------------------------------------------------------------------------------------------------------------------
7 Deposit Guaranty Plaza 1.97 39.90 8.5500
8 Cedarbrook Corporate Center Building 5 1.76 41.66 8.8900
9 2 and 4 Gannett Drive 1.57 43.22 8.4200
10 New Media & Arts Center 1.45 44.67 9.1700
11 Pepper Square Shopping Center 1.37 46.04 9.0700
- ------------------------------------------------------------------------------------------------------------------------------------
12 Pinewood Chase Apartments 1.29 47.34 7.9500
13 Eagle Rock 1.29 48.62 8.1770
14 Deposit Guaranty Tower & Building 1.27 49.89 8.5500
14a Deposit Guaranty Tower
14b Deposit Guaranty Building
- ------------------------------------------------------------------------------------------------------------------------------------
15 Park Place Apartments 1.13 51.02 8.1700
16 Stop & Shop - Meriden, CT 1.09 52.11 8.6600
17 205-11 Montague Street 1.05 53.16 8.5500
18 Reisterstown Square Apartments 1.03 54.19 8.6250
19 Five Points Plaza 1.02 55.21 7.7700
- ------------------------------------------------------------------------------------------------------------------------------------
20 SecurCare Boulder Portfolio 1.00 56.21 8.8100
20a 5815 Arapahoe Road (SecurCare #501)
20b 6405 & 6515 Odell Place (SecurCare #503 & #505)
20c 6338 Arapahoe Road (SecurCare #502)
20d 4667 Broadway (SecurCare #504)
- ------------------------------------------------------------------------------------------------------------------------------------
21 Speedway Plaza 0.98 57.19 8.2900
22 River Oaks West Shopping Center 0.94 58.13 8.3300
23 Deposit Guaranty - Building 0.92 59.04 8.5500
24 Best Western Carmel Mission Inn 0.87 59.91 8.7800
25 Grammercy Parc Apartments 0.83 60.74 7.9600
- ------------------------------------------------------------------------------------------------------------------------------------
26 Foshay Tower 0.82 61.56 8.7200
27 Forestdale Apartments 0.82 62.38 8.1400
28 Whispering Oaks Apartments 0.78 63.16 9.2500
29 Scarbrough Building 0.74 63.91 8.2000
30 Central Forest Shopping Center 0.73 64.64 9.0200
- ------------------------------------------------------------------------------------------------------------------------------------
</TABLE>
<PAGE>
LB-UBS Commercial Mortgage Trust 2000-C3
ITALICS indicate mortgage loans secured by multiple properties.
<TABLE>
<CAPTION>
Control.
No. Property Name Address
===================================================================================================================================
<S> <C> <C>
31 Wellington Country Plaza 12765-12850 West Forest Hill Blvd.
32 Littlefield Building 106 E. Sixth Street
33 Timberlyne Shopping Center 1129 Weaver Dairy Road
34 29 West 35th Street 29 West 35th Street
35 Peacock Center 504 Ridgeville Road
- ------------------------------------------------------------------------------------------------------------------------------------
36 Nabisco Warehouse & Distribution Complex 2005, 2040, 2100, and 2150 W. 43rd St./4334 S. Damen Ave.
37 Ballenger Creek Plaza 5830 Ballenger Creek Pike
38 Bishop's Corner West 345 North Main Street
39 Montgomery Commons East Boulevard/Calmar Drive
40 Winchester Marketplace 40515,40665, 40695, 40705 & 40825 Winchester Road
- ------------------------------------------------------------------------------------------------------------------------------------
41 La Paz Apartments 160 Virgil Avenue
42 The Atria at Hillcrest 158-13 72nd Avenue
43 Citizens Trust Company Bldg. 75 Piedmont Avenue Northeast
44 229-233 Seventh Street 229-233 Seventh Street
45 Mooresville Festival Shopping Center 3904-3990 West Highway 150
- ------------------------------------------------------------------------------------------------------------------------------------
46 Woodbridge Village Apartments 1900-1948 North Marianna Avenue
47 800 North Pearl 800 North Pearl Street
48 901 Hugh Wallis Road (BellSouth Building) 901 Hugh Wallis Road
49 Town North Shopping Center 3500-3600 North Belt Line Road
50 Route 7 Commerce Center 9409 and 9411 Philadelphia Road
- ------------------------------------------------------------------------------------------------------------------------------------
51 Post Road Plaza 260-300 Boston Post Road
52 Chapel Wood Apartments 1425 Nova Avenue
53 Enterprise Park 6155 Corporate Drive
54 Marion Ridge Apartments 1829 E. Marion Street #100
55 Orica North 100 Park Plaza Drive
- ------------------------------------------------------------------------------------------------------------------------------------
56 Torrance Tech Park 370-390 Amapola Avenue
57 2720 Dupont Commerce Center 2720 DuPont Commerce Court
58 Oradell Medical Plaza 550 Kinderamack Road
59 River Drive 380-400 River Drive
60 The Joseph Cory Warehouse 888 Newark Avenue
- ------------------------------------------------------------------------------------------------------------------------------------
61 Horizons Office Bldg 1401 Forum Way
62 Bernard Court Shopping Center 1843 Highland Drive
63 Oakwood Apartments 745 Boundary Street
64 Foxcroft Village MHP 20 Foxcroft Village Lane
65 Heron Walk 3506 Cove View Boulevard
- ------------------------------------------------------------------------------------------------------------------------------------
66 17 Corporate Plaza Office Building 17 Corporate Plaza
67 Westlake Office Building 310 Technology Ave
68 Fiesta Travel Trailer Resort 3811 East University Drive
69 Cap Senior - Crosswood Oaks 6650 Crosswood Circle
70 Carlyle Crossing 6300 Vega Drive
- ------------------------------------------------------------------------------------------------------------------------------------
71 GSE Building 9189 Red Branch Road
72 680 Arthur Kill Road 680-686 Arthur Kill Road
73 Hampton Inn - Carlisle 1164 Harrisburg Pike
74 Ironwood Plaza 23920 Ironwood Plaza
75 Parkview Estates 995 North Denton Boulevard
- ------------------------------------------------------------------------------------------------------------------------------------
76 Wallace Crossing Shopping Center 715 N. Norwood Street
77 Palomar Village 687-693 Palomar Street
78 Stanton Oaks Shopping Center 4201 Green Oaks Blvd West
79 West Pointe Shopping Center 2900 Kings Highway
80 Four Seasons Business Park VI,Buildings 1, 2, and 3 6830 North Eldridge Parkway
- ------------------------------------------------------------------------------------------------------------------------------------
<CAPTION>
Control.
No. Property Name City State Zip Code
======================================================================================================================
<S> <C> <C> <C> <C>
31 Wellington Country Plaza Wellington FL 33414
32 Littlefield Building Austin TX 78701
33 Timberlyne Shopping Center Chapel Hill NC 27514
34 29 West 35th Street New York NY 10001
35 Peacock Center Mount Airy MD 21771
- ----------------------------------------------------------------------------------------------------------------------
36 Nabisco Warehouse & Distribution Complex Chicago IL 60609
37 Ballenger Creek Plaza Frederick MD 21703
38 Bishop's Corner West West Hartford CT 06117
39 Montgomery Commons Montgomery AL 36116
40 Winchester Marketplace Temecula CA 92590
- ----------------------------------------------------------------------------------------------------------------------
41 La Paz Apartments Los Angeles CA 90004
42 The Atria at Hillcrest Flushing NY 11375
43 Citizens Trust Company Bldg. Atlanta GA 30303
44 229-233 Seventh Street Garden City NY 11530
45 Mooresville Festival Shopping Center Mooresville NC 28115
- ----------------------------------------------------------------------------------------------------------------------
46 Woodbridge Village Apartments Los Angeles CA 90032
47 800 North Pearl Albany NY 12204
48 901 Hugh Wallis Road (BellSouth Building) Lafayette LA 70508
49 Town North Shopping Center Irving TX 75243
50 Route 7 Commerce Center Rossville MD 21237
- ----------------------------------------------------------------------------------------------------------------------
51 Post Road Plaza Port Chester NY 10573
52 Chapel Wood Apartments Capital Heights MD 20743
53 Enterprise Park Houston TX 77036
54 Marion Ridge Apartments Shelby NC 28152
55 Orica North Secaucus NJ 07094
- ----------------------------------------------------------------------------------------------------------------------
56 Torrance Tech Park Torrance CA 90501
57 2720 Dupont Commerce Center Fort Wayne IN 46825
58 Oradell Medical Plaza Oradell NJ 07649
59 River Drive Passaic NJ 07055
60 The Joseph Cory Warehouse Jersey City NJ 07306
- ----------------------------------------------------------------------------------------------------------------------
61 Horizons Office Bldg West Palm Beach FL 33406
62 Bernard Court Shopping Center Jonesboro AR 72402
63 Oakwood Apartments Newton NC 28658
64 Foxcroft Village MHP Loch Sheldrake NY 12759
65 Heron Walk Galveston TX 77554
- ----------------------------------------------------------------------------------------------------------------------
66 17 Corporate Plaza Office Building Newport Beach CA 92660
67 Westlake Office Building Norcross GA 30092
68 Fiesta Travel Trailer Resort Mesa AZ 85205
69 Cap Senior - Crosswood Oaks Citrus Heights CA 95621
70 Carlyle Crossing Fort Worth TX 76133
- ----------------------------------------------------------------------------------------------------------------------
71 GSE Building Columbia MD 21045
72 680 Arthur Kill Road Staten Island NY 10308
73 Hampton Inn - Carlisle Carlisle PA 17013
74 Ironwood Plaza Moreno Valley CA 92557
75 Parkview Estates Fort Walton Beach FL 32547
- ----------------------------------------------------------------------------------------------------------------------
76 Wallace Crossing Shopping Center Wallace NC 28466
77 Palomar Village Chula Vista CA 91911
78 Stanton Oaks Shopping Center Arlington TX 76016
79 West Pointe Shopping Center Paragould AR 72450
80 Four Seasons Business Park VI,Buildings 1, 2, and 3 Houston TX 77084
- ----------------------------------------------------------------------------------------------------------------------
<CAPTION>
Control. Cross-Collateralized Original Balance Cut-off Date
No. Property Name Groups ($) Balance ($)
====================================================================================================================================
<S> <C> <C> <C> <C>
31 Wellington Country Plaza 9,600,000 9,575,207.50
32 Littlefield Building Littlefield 9,125,000 9,103,349.44
33 Timberlyne Shopping Center 9,000,000 8,947,730.50
34 29 West 35th Street 8,845,000 8,830,011.22
35 Peacock Center 8,850,000 8,796,722.81
- ------------------------------------------------------------------------------------------------------------------------------------
36 Nabisco Warehouse & Distribution Complex 8,725,000 8,709,813.14
37 Ballenger Creek Plaza 8,700,000 8,647,625.82
38 Bishop's Corner West 8,250,000 8,230,926.06
39 Montgomery Commons 8,100,000 8,082,014.76
40 Winchester Marketplace 8,100,000 8,066,979.56
- ------------------------------------------------------------------------------------------------------------------------------------
41 La Paz Apartments 7,750,000 7,735,742.34
42 The Atria at Hillcrest 7,250,000 7,206,546.24
43 Citizens Trust Company Bldg. 6,900,000 6,885,558.80
44 229-233 Seventh Street 6,600,000 6,594,442.94
45 Mooresville Festival Shopping Center 6,516,000 6,516,000.00
- ------------------------------------------------------------------------------------------------------------------------------------
46 Woodbridge Village Apartments 6,550,000 6,514,261.42
47 800 North Pearl 6,000,000 5,950,411.81
48 901 Hugh Wallis Road (BellSouth Building) 5,995,498 5,929,328.90
49 Town North Shopping Center 5,900,000 5,890,584.69
50 Route 7 Commerce Center 5,654,000 5,641,340.46
- ------------------------------------------------------------------------------------------------------------------------------------
51 Post Road Plaza 5,651,000 5,640,096.87
52 Chapel Wood Apartments 5,500,000 5,487,787.80
53 Enterprise Park 5,500,000 5,479,506.10
54 Marion Ridge Apartments 5,450,000 5,431,055.54
55 Orica North 5,350,000 5,334,745.51
- ------------------------------------------------------------------------------------------------------------------------------------
56 Torrance Tech Park 5,320,000 5,310,663.45
57 2720 Dupont Commerce Center 5,100,000 5,089,260.97
58 Oradell Medical Plaza 5,050,000 5,015,987.37
59 River Drive 5,000,000 4,985,385.15
60 The Joseph Cory Warehouse 4,975,000 4,953,901.91
- ------------------------------------------------------------------------------------------------------------------------------------
61 Horizons Office Bldg 4,750,000 4,736,511.75
62 Bernard Court Shopping Center 4,375,000 4,362,903.60
63 Oakwood Apartments 4,300,000 4,288,803.32
64 Foxcroft Village MHP 4,150,000 4,145,975.00
65 Heron Walk 4,125,000 4,110,054.36
- ------------------------------------------------------------------------------------------------------------------------------------
66 17 Corporate Plaza Office Building 4,125,000 4,103,755.16
67 Westlake Office Building 4,100,000 4,079,696.08
68 Fiesta Travel Trailer Resort 4,100,000 4,078,418.00
69 Cap Senior - Crosswood Oaks 4,090,000 4,058,754.45
70 Carlyle Crossing 4,050,000 4,041,835.89
- ------------------------------------------------------------------------------------------------------------------------------------
71 GSE Building 4,050,000 4,033,395.65
72 680 Arthur Kill Road 4,000,000 3,975,868.04
73 Hampton Inn - Carlisle Hersha 3,950,000 3,950,000.00
74 Ironwood Plaza 3,840,000 3,827,642.80
75 Parkview Estates 3,800,000 3,793,718.26
- ------------------------------------------------------------------------------------------------------------------------------------
76 Wallace Crossing Shopping Center Chesterfield/Wallace 3,800,000 3,793,358.41
77 Palomar Village 3,760,000 3,745,821.80
78 Stanton Oaks Shopping Center 3,750,000 3,744,015.70
79 West Pointe Shopping Center 3,750,000 3,739,631.63
80 Four Seasons Business Park VI,Buildings 1, 2, and 3 3,750,000 3,736,257.28
- ------------------------------------------------------------------------------------------------------------------------------------
<CAPTION>
Control. % of Aggregate Cut- Cumulative % of Mortgage Rate
No. Property Name off Date Balance Initial Pool Balance (%)
====================================================================================================================================
<S> <C> <C> <C> <C>
31 Wellington Country Plaza 0.73 65.38 8.7200
32 Littlefield Building 0.70 66.07 8.2000
33 Timberlyne Shopping Center 0.69 66.76 7.9700
34 29 West 35th Street 0.68 67.43 8.8800
35 Peacock Center 0.67 68.11 7.4800
- ------------------------------------------------------------------------------------------------------------------------------------
36 Nabisco Warehouse & Distribution Complex 0.67 68.78 8.7500
37 Ballenger Creek Plaza 0.66 69.44 7.4800
38 Bishop's Corner West 0.63 70.07 8.3100
39 Montgomery Commons 0.62 70.69 8.4800
40 Winchester Marketplace 0.62 71.30 8.0300
- ------------------------------------------------------------------------------------------------------------------------------------
41 La Paz Apartments 0.59 71.90 8.4800
42 The Atria at Hillcrest 0.55 72.45 7.8500
43 Citizens Trust Company Bldg. 0.53 72.98 8.7250
44 229-233 Seventh Street 0.51 73.48 9.0100
45 Mooresville Festival Shopping Center 0.50 73.98 8.3150
- ------------------------------------------------------------------------------------------------------------------------------------
46 Woodbridge Village Apartments 0.50 74.48 7.8750
47 800 North Pearl 0.46 74.94 8.3300
48 901 Hugh Wallis Road (BellSouth Building) 0.45 75.39 8.1100
49 Town North Shopping Center 0.45 75.84 9.1700
50 Route 7 Commerce Center 0.43 76.27 8.4450
- ------------------------------------------------------------------------------------------------------------------------------------
51 Post Road Plaza 0.43 76.70 9.0550
52 Chapel Wood Apartments 0.42 77.12 8.4800
53 Enterprise Park 0.42 77.54 8.3750
54 Marion Ridge Apartments 0.42 77.96 8.1900
55 Orica North 0.41 78.37 8.1300
- ------------------------------------------------------------------------------------------------------------------------------------
56 Torrance Tech Park 0.41 78.78 8.7100
57 2720 Dupont Commerce Center 0.39 79.17 8.7000
58 Oradell Medical Plaza 0.38 79.55 8.1250
59 River Drive 0.38 79.93 8.8750
60 The Joseph Cory Warehouse 0.38 80.31 8.5000
- ------------------------------------------------------------------------------------------------------------------------------------
61 Horizons Office Bldg 0.36 80.67 8.6900
62 Bernard Court Shopping Center 0.33 81.01 8.2500
63 Oakwood Apartments 0.33 81.34 8.4800
64 Foxcroft Village MHP 0.32 81.65 8.5300
65 Heron Walk 0.31 81.97 8.0200
- ------------------------------------------------------------------------------------------------------------------------------------
66 17 Corporate Plaza Office Building 0.31 82.28 8.1000
67 Westlake Office Building 0.31 82.60 8.2500
68 Fiesta Travel Trailer Resort 0.31 82.91 7.6300
69 Cap Senior - Crosswood Oaks 0.31 83.22 8.2000
70 Carlyle Crossing 0.31 83.53 8.0300
- ------------------------------------------------------------------------------------------------------------------------------------
71 GSE Building 0.31 83.84 8.6300
72 680 Arthur Kill Road 0.30 84.14 8.6400
73 Hampton Inn - Carlisle 0.30 84.44 8.9400
74 Ironwood Plaza 0.29 84.74 8.5000
75 Parkview Estates 0.29 85.03 9.0000
- ------------------------------------------------------------------------------------------------------------------------------------
76 Wallace Crossing Shopping Center 0.29 85.32 8.7300
77 Palomar Village 0.29 85.60 8.3300
78 Stanton Oaks Shopping Center 0.29 85.89 9.1700
79 West Pointe Shopping Center 0.29 86.18 8.2500
80 Four Seasons Business Park VI,Buildings 1, 2, and 3 0.29 86.46 8.4375
- ------------------------------------------------------------------------------------------------------------------------------------
</TABLE>
<PAGE>
LB-UBS Commercial Mortgage Trust 2000-C3
ITALICS indicate mortgage loans secured by multiple properties.
<TABLE>
<CAPTION>
Control.
No. Property Name Address
===================================================================================================================================
<S> <C> <C>
81 Littlefield Mall 115 E. Sixth Street
82 Highlands Retail Center 951 West Interstate Highway 20
83 151 West 25th Street 151 West 25th Street
84 La Croix Court Apartments 14 La Croix Court Drive a/k/a 75 Carry Lane
85 Everglades Apartments 1103 23rd Street North
- ------------------------------------------------------------------------------------------------------------------------------------
86 Plaza Building 120 North Congress Street
87 Sycamore Green Apartments 52 Strathmore Circle
88 Crystal Inn - Logan 853 South Highway 89
89 Valley Plaza Shopping Center 16932-17020 E. Quincy Avenue
90 La Palma Corporate Park (Buildings 4-8) 2970, 2990, 2992 East La Palma Ave., 1035, 1045 Armando St.
- ------------------------------------------------------------------------------------------------------------------------------------
91 Hampton Inn - Selinsgrove 2-16 South Market Street
92 Mid America Business Park II 8021 Mid America Boulevard
93 UNOVA Industrial Building 2807-2927 Elliott & 33653 Dequindre Rd.
94 Walgreens - Dallas, TX 8310 Abrams Road
95 Cambridge Place Apartments 435-441 Cambridge Street
- ------------------------------------------------------------------------------------------------------------------------------------
96 Merchant's Village 4115 Columbia Rd.
97 Federal Express Buildings
97a Federal Express Building 1 14101 S.W. 119th Avenue
97b Federal Express Building 2 15601 West Dixie Highway
98 Santiago Parkside Estates 1155 South Riverside Avenue
- ------------------------------------------------------------------------------------------------------------------------------------
99 Suni Sands RV Resort 1960 East 32nd Street
100 Clay Commons Shopping Center 8075 Oswego Road
101 Gold Coast Strip Center 1577-1595 Northern Boulevard
102 CVS - Baltimore, MD 5603 Old Frederick Road
103 Plaza Verdugo Medical Center 1809 Verdugo Boulevard
- ------------------------------------------------------------------------------------------------------------------------------------
104 Oakridge Estates,Decatur and Valley View MHPs 2950 W. 1100 N. Rd.521 S. 13th St. 4497 W. 200 N.
105 La Palma Corporate Park (Buildings 2 & 3) 2910 & 2940 East La Palma Avenue
106 Tarponaire Mobile Resort 38791 US Highway 19 North
107 One Park Place One Park Place
108 Lake Creek Crossing Shopping Center 1205 Round Rock Avenue
- ------------------------------------------------------------------------------------------------------------------------------------
109 275 Broome Industrial Parkway (Dick's) 275 Broome Industrial Parkway
110 Comfort Inn - Harrisburg 7744 Linglestown Road
111 Westway Office Park 8000 Harwin Drive
112 54 Regional Drive 54 Regional Drive
113 2044 Ocean Avenue 2044 Ocean Avenue
- ------------------------------------------------------------------------------------------------------------------------------------
114 The Whitney Hotel 700 Woodrow Street
115 Office Max-Morristown 2583 East Morris Boulevard
116 Sun Lake Estates Mobile Home Park 4865 Lake Ontario Drive
117 Crestwood Village MHP 2154 North Oregon St.
118 CVS - Enfield, CT 875 Enfield Street
- ------------------------------------------------------------------------------------------------------------------------------------
119 Deserama Mobile Ranch 2434 E. Main Street
120 The Barons Apartments 91 Queen Street
121 August Manor Apartments 8951 NE 8th Avenue & 800 NE 90th Street
122 426 West Broadway 426 West Broadway
123 Walnut Hill Apartments 1550 Blalock
- ------------------------------------------------------------------------------------------------------------------------------------
124 Chesterfield Commons Shopping Center 831 Chesterfield Highway
125 714 Lexington Avenue 714 Lexington Avenue
126 Apache Gardens Mobile Home Park 1617 North Ironwood Drive
127 Ingram Oaks 400 Live Oak
128 Wayne Garden Apartments 101 West Browning Road
- ------------------------------------------------------------------------------------------------------------------------------------
<CAPTION>
Control.
No. Property Name City State Zip Code
======================================================================================================================
<S> <C> <C> <C> <C>
81 Littlefield Mall Austin TX 78701
82 Highlands Retail Center Arlington TX 75231
83 151 West 25th Street New York NY 10001
84 La Croix Court Apartments Rochester(Town of Irondequiot) NY 14609
85 Everglades Apartments Pell City AL 35125
- -----------------------------------------------------------------------------------------------------------------------
86 Plaza Building Jackson MS 39201
87 Sycamore Green Apartments Rochester NY 14609
88 Crystal Inn - Logan Logan UT 84321
89 Valley Plaza Shopping Center Aurora CO 80015
90 La Palma Corporate Park (Buildings 4-8) Anaheim CA 92806
- -----------------------------------------------------------------------------------------------------------------------
91 Hampton Inn - Selinsgrove Shamokin Dam PA 17870
92 Mid America Business Park II Oklamoma City OK 73135
93 UNOVA Industrial Building Troy MI 48083
94 Walgreens - Dallas, TX Dallas TX 75243
95 Cambridge Place Apartments Boston MA 02134
- -----------------------------------------------------------------------------------------------------------------------
96 Merchant's Village Martinez GA 30907
97 Federal Express Buildings
97a Federal Express Building 1 Miami FL 33186
97b Federal Express Building 2 North Miami Beach FL 33162
98 Santiago Parkside Estates Rialto CA 92376
- -----------------------------------------------------------------------------------------------------------------------
99 Suni Sands RV Resort Yuma AZ 85364
100 Clay Commons Shopping Center Clay NY 13090
101 Gold Coast Strip Center Manhasset NY 11030
102 CVS - Baltimore, MD Catonsville MD 21229
103 Plaza Verdugo Medical Center Glendale CA 91208
- -----------------------------------------------------------------------------------------------------------------------
104 Oakridge Estates,Decatur and Valley View MHPs Huntington IN 46750
105 La Palma Corporate Park (Buildings 2 & 3) Anaheim CA 92806
106 Tarponaire Mobile Resort Tarpon Springs FL 34689
107 One Park Place Peekskill NY 10566
108 Lake Creek Crossing Shopping Center Round Rock TX 78681
- -----------------------------------------------------------------------------------------------------------------------
109 275 Broome Industrial Parkway (Dick's) Conklin NY 13748
110 Comfort Inn - Harrisburg Harrisburg PA 17112
111 Westway Office Park Houston TX 77036
112 54 Regional Drive Concord NH 03301
113 2044 Ocean Avenue Brooklyn NY 11230
- -----------------------------------------------------------------------------------------------------------------------
114 The Whitney Hotel Columbia SC 29205
115 Office Max-Morristown Morristown TN 37813
116 Sun Lake Estates Mobile Home Park Cocoa FL 32926
117 Crestwood Village MHP St. Helens OR 97051
118 CVS - Enfield, CT Enfield CT 06082
- -----------------------------------------------------------------------------------------------------------------------
119 Deserama Mobile Ranch Mesa AZ 85213
120 The Barons Apartments Southington CT 06489
121 August Manor Apartments Miami FL 33138
122 426 West Broadway New York City NY 10003
123 Walnut Hill Apartments Houston TX 77080
- -----------------------------------------------------------------------------------------------------------------------
124 Chesterfield Commons Shopping Center Cheraw SC 29520
125 714 Lexington Avenue New York NY 10022
126 Apache Gardens Mobile Home Park Apache Junction AZ 85220
127 Ingram Oaks Ingram TX 78025
128 Wayne Garden Apartments Collingswood NJ 08108
- -----------------------------------------------------------------------------------------------------------------------
<CAPTION>
Control. Cross-Collateralized Original Balance Cut-off Date
No. Property Name Groups ($) Balance ($)
====================================================================================================================================
<S> <C> <C> <C> <C>
81 Littlefield Mall Littlefield 3,675,000 3,666,280.44
82 Highlands Retail Center 3,600,000 3,596,617.25
83 151 West 25th Street 3,500,000 3,493,691.46
84 La Croix Court Apartments 3,500,000 3,492,031.67
85 Everglades Apartments 3,500,000 3,487,147.81
- ------------------------------------------------------------------------------------------------------------------------------------
86 Plaza Building 3,435,000 3,424,920.28
87 Sycamore Green Apartments 3,400,000 3,394,008.45
88 Crystal Inn - Logan 3,400,000 3,377,669.28
89 Valley Plaza Shopping Center 3,354,000 3,354,000.00
90 La Palma Corporate Park (Buildings 4-8) 3,350,000 3,336,793.60
- ------------------------------------------------------------------------------------------------------------------------------------
91 Hampton Inn - Selinsgrove Hersha 3,300,000 3,300,000.00
92 Mid America Business Park II 3,290,000 3,282,885.33
93 UNOVA Industrial Building 3,300,000 3,257,003.00
94 Walgreens - Dallas, TX 3,226,473 3,216,055.16
95 Cambridge Place Apartments 3,225,000 3,215,663.19
- ------------------------------------------------------------------------------------------------------------------------------------
96 Merchant's Village 3,150,000 3,141,268.08
97 Federal Express Buildings 3,112,500 3,103,778.63
97a Federal Express Building 1
97b Federal Express Building 2
98 Santiago Parkside Estates 3,080,000 3,063,972.00
- ------------------------------------------------------------------------------------------------------------------------------------
99 Suni Sands RV Resort 3,000,000 2,991,705.00
100 Clay Commons Shopping Center 2,915,000 2,909,298.17
101 Gold Coast Strip Center 2,900,000 2,893,530.00
102 CVS - Baltimore, MD 2,844,376 2,838,272.19
103 Plaza Verdugo Medical Center 2,840,000 2,831,469.38
- ------------------------------------------------------------------------------------------------------------------------------------
104 Oakridge Estates,Decatur and Valley View MHPs 2,800,000 2,794,260.00
105 La Palma Corporate Park (Buildings 2 & 3) 2,650,000 2,639,552.91
106 Tarponaire Mobile Resort 2,607,000 2,594,239.00
107 One Park Place 2,600,000 2,593,042.52
108 Lake Creek Crossing Shopping Center 2,525,000 2,502,524.96
- ------------------------------------------------------------------------------------------------------------------------------------
109 275 Broome Industrial Parkway (Dick's) 2,500,000 2,488,898.75
110 Comfort Inn - Harrisburg Hersha 2,400,000 2,400,000.00
111 Westway Office Park 2,400,000 2,380,810.34
112 54 Regional Drive 2,400,000 2,372,822.00
113 2044 Ocean Avenue 2,350,000 2,345,934.75
- ------------------------------------------------------------------------------------------------------------------------------------
114 The Whitney Hotel 2,323,000 2,323,000.00
115 Office Max-Morristown 2,300,000 2,290,861.99
116 Sun Lake Estates Mobile Home Park 2,300,000 2,288,609.99
117 Crestwood Village MHP 2,300,000 2,286,783.00
118 CVS - Enfield, CT 2,280,944 2,276,074.14
- ------------------------------------------------------------------------------------------------------------------------------------
119 Deserama Mobile Ranch 2,257,000 2,246,926.00
120 The Barons Apartments 2,250,000 2,245,460.71
121 August Manor Apartments 2,216,000 2,204,513.45
122 426 West Broadway 2,200,000 2,197,044.75
123 Walnut Hill Apartments 2,200,000 2,190,968.57
- ------------------------------------------------------------------------------------------------------------------------------------
124 Chesterfield Commons Shopping Center Chesterfield/Wallace 2,100,000 2,096,329.64
125 714 Lexington Avenue 2,000,000 1,996,770.45
126 Apache Gardens Mobile Home Park 1,900,000 1,885,403.00
127 Ingram Oaks 1,800,000 1,791,382.00
128 Wayne Garden Apartments 1,800,000 1,788,927.90
- ------------------------------------------------------------------------------------------------------------------------------------
<CAPTION>
Control. % of Aggregate Cut- Cumulative % of Mortgage Rate
No. Property Name off Date Balance Initial Pool Balance (%)
====================================================================================================================================
<S> <C> <C> <C> <C>
81 Littlefield Mall 0.28 86.75 8.2000
82 Highlands Retail Center 0.28 87.02 8.6400
83 151 West 25th Street 0.27 87.29 8.5800
84 La Croix Court Apartments 0.27 87.56 8.3750
85 Everglades Apartments 0.27 87.82 8.4300
- ------------------------------------------------------------------------------------------------------------------------------------
86 Plaza Building 0.26 88.08 8.8600
87 Sycamore Green Apartments 0.26 88.34 8.6900
88 Crystal Inn - Logan 0.26 88.60 8.9900
89 Valley Plaza Shopping Center 0.26 88.86 8.3250
90 La Palma Corporate Park (Buildings 4-8) 0.26 89.12 8.1600
- ------------------------------------------------------------------------------------------------------------------------------------
91 Hampton Inn - Selinsgrove 0.25 89.37 8.9400
92 Mid America Business Park II 0.25 89.62 8.5900
93 UNOVA Industrial Building 0.25 89.87 7.4300
94 Walgreens - Dallas, TX 0.25 90.12 8.5700
95 Cambridge Place Apartments 0.25 90.36 8.0700
- ------------------------------------------------------------------------------------------------------------------------------------
96 Merchant's Village 0.24 90.60 8.2400
97 Federal Express Buildings 0.24 90.84 8.8300
97a Federal Express Building 1
97b Federal Express Building 2
98 Santiago Parkside Estates 0.23 91.08 8.0600
- ------------------------------------------------------------------------------------------------------------------------------------
99 Suni Sands RV Resort 0.23 91.30 8.2500
100 Clay Commons Shopping Center 0.22 91.53 9.0000
101 Gold Coast Strip Center 0.22 91.75 8.4600
102 CVS - Baltimore, MD 0.22 91.97 8.6000
103 Plaza Verdugo Medical Center 0.22 92.18 8.7700
- ------------------------------------------------------------------------------------------------------------------------------------
104 Oakridge Estates,Decatur and Valley View MHPs 0.21 92.40 8.8100
105 La Palma Corporate Park (Buildings 2 & 3) 0.20 92.60 8.1600
106 Tarponaire Mobile Resort 0.20 92.80 7.9300
107 One Park Place 0.20 93.00 9.0500
108 Lake Creek Crossing Shopping Center 0.19 93.19 8.4300
- ------------------------------------------------------------------------------------------------------------------------------------
109 275 Broome Industrial Parkway (Dick's) 0.19 93.38 8.4900
110 Comfort Inn - Harrisburg 0.18 93.56 8.9400
111 Westway Office Park 0.18 93.74 8.5000
112 54 Regional Drive 0.18 93.93 8.1700
113 2044 Ocean Avenue 0.18 94.11 8.7800
- ------------------------------------------------------------------------------------------------------------------------------------
114 The Whitney Hotel 0.18 94.28 8.8450
115 Office Max-Morristown 0.18 94.46 8.1300
116 Sun Lake Estates Mobile Home Park 0.18 94.63 8.2500
117 Crestwood Village MHP 0.18 94.81 8.0100
118 CVS - Enfield, CT 0.17 94.98 8.6500
- ------------------------------------------------------------------------------------------------------------------------------------
119 Deserama Mobile Ranch 0.17 95.16 8.3000
120 The Barons Apartments 0.17 95.33 8.8750
121 August Manor Apartments 0.17 95.50 8.3900
122 426 West Broadway 0.17 95.67 9.6250
123 Walnut Hill Apartments 0.17 95.83 8.6250
- ------------------------------------------------------------------------------------------------------------------------------------
124 Chesterfield Commons Shopping Center 0.16 95.99 8.7300
125 714 Lexington Avenue 0.15 96.15 8.7700
126 Apache Gardens Mobile Home Park 0.14 96.29 7.6200
127 Ingram Oaks 0.14 96.43 8.0200
128 Wayne Garden Apartments 0.14 96.57 7.7500
- ------------------------------------------------------------------------------------------------------------------------------------
</TABLE>
<PAGE>
LB-UBS Commercial Mortgage Trust 2000-C3
ITALICS indicate mortgage loans secured by multiple properties.
<TABLE>
<CAPTION>
Control.
No. Property Name Address
===================================================================================================================================
<S> <C> <C>
129 CVS - Hinckley, OH SEC West 130th Street and Boston Road
130 CVS - Elberton, GA 232 Elbert Street
131 509 East Sixth Street 509 East Sixth Street
132 67th & Bell Southeast Corner of Bell Road and 67th Avenue
133 Oakhill Family Park 1003 Oak Hill Avenue
- ------------------------------------------------------------------------------------------------------------------------------------
134 Capri Villas Apartments 4832 Main Street
135 Pine Meadows Apartments 2200 Faraway Drive
136 University Home Mobile Home Park E. 9518 4th Avenue
137 Crescent City Shopping Center 925 Summit Street
138 Arbor I 190 Chamberlain Highway
- ------------------------------------------------------------------------------------------------------------------------------------
139 Summitwood Apartments 80, 156-174, & 153-185 Sam's Road
140 Town Square Apartments 1123 S. Witter
141 Shady Rest Mobile Home and RV Park 11435 E Apache Trail
142 Bangs MHP 30 Kendall Pond Road
143 San Vicente Shopping Center 11706-11712 San Vicente Boulevard
- ------------------------------------------------------------------------------------------------------------------------------------
144 Las Brisas Apartments 4500 North Main
145 Malibu Court 1702 Wirt Road
146 Main Place Apartments 923-947 Main Street
147 The 1940 Building 1940 116th Avenue NE
148 Canal Studios 243 & 278 North Union Street
- ------------------------------------------------------------------------------------------------------------------------------------
149 Liberty Place Professional Building 3211 Liberty Street
150 Grant Square 15 Fernwood Avenue
151 Post Oak Manor 11211 S. Post Oak Road
152 South Grand Apartments 15430 East Freeway
153 AAA Mini-Storage 7625 North Loop East Freeway
- ------------------------------------------------------------------------------------------------------------------------------------
154 Welsh Gardens 2630 Welsh Road
155 Wellwood Manor 606 W. Maple Avenue
156 Hickory Point MHP 1181 Anclote Road
157 Creekside Mobile Home Park 2561 Kingston Road
158 10 Parker Street 10 Parker Street
- ------------------------------------------------------------------------------------------------------------------------------------
159 38th Street Apartments 24 West 38th Street
160 West Village II Ltd. 311-13 N 33rd Street & 3225-27 Powelton Avenue
161 The Janwood Apartments 1706 Pasadena Boulevard
162 Apartments 22 2202 E. 136th Avenue
163 West Village Ltd. 3201, 3205-07, 3211, 3217-23 Powelton Avenue
- ------------------------------------------------------------------------------------------------------------------------------------
164 Hillcrest Apartments 115 North 34th Street
165 East Wind Apartments 115 Trenton Road
166 University Village Apartments 306 N. 32nd Street & 3214-3218Street
167 Minden Square Apartments 5444-5540 & 5435-5473 Minden Avenue
168 Park Villa Apartments 2505-2525 Royal Palm Avenue
- ------------------------------------------------------------------------------------------------------------------------------------
169 263 Genesee Street 263 Genesee Street
170 Rio Vista Apartments 1116 FM 78
171 166 Jewett Avenue 166 Jewett Avenue
172 14 Kensington Avenue 14 Kensington Avenue
173 Zabriskie Arms Condominium 149 Zabriskie Street
- ------------------------------------------------------------------------------------------------------------------------------------
<CAPTION>
Control.
No. Property Name City State Zip Code
======================================================================================================================
<S> <C> <C> <C> <C>
129 CVS - Hinckley, OH Hinckley Township OH 44233
130 CVS - Elberton, GA Elberton GA 30635
131 509 East Sixth Street New York NY 10009
132 67th & Bell Glendale AZ 85306
133 Oakhill Family Park Attleboro MA 02703
- -----------------------------------------------------------------------------------------------------------------------
134 Capri Villas Apartments Jacksonville FL 32299
135 Pine Meadows Apartments Columbia SC 29223
136 University Home Mobile Home Park Spokane WA 99206
137 Crescent City Shopping Center Crescent City FL 32112
138 Arbor I Meriden CT 06451
- -----------------------------------------------------------------------------------------------------------------------
139 Summitwood Apartments Meriden CT 06451
140 Town Square Apartments Pasadena TX 77506
141 Shady Rest Mobile Home and RV Park Apache Junction AZ 85220
142 Bangs MHP Derry NH 03038
143 San Vicente Shopping Center Los Angeles CA 90049
- -----------------------------------------------------------------------------------------------------------------------
144 Las Brisas Apartments Houston TX 77009
145 Malibu Court Houston TX 77055
146 Main Place Apartments New Britain CT 06053
147 The 1940 Building Bellevue WA 98004
148 Canal Studios Lambertville NJ 08530
- -----------------------------------------------------------------------------------------------------------------------
149 Liberty Place Professional Building Erie PA 16508
150 Grant Square Clearwater FL 33765
151 Post Oak Manor Houston TX 77306
152 South Grand Apartments Channelview TX 77530
153 AAA Mini-Storage Houston TX 77028
- -----------------------------------------------------------------------------------------------------------------------
154 Welsh Gardens Philadelphia PA 19152
155 Wellwood Manor Merchantville Borough NJ 08109
156 Hickory Point MHP Tarpon Springs FL 34689
157 Creekside Mobile Home Park Leicester NY 14481
158 10 Parker Street Port Chester NY 10573
- -----------------------------------------------------------------------------------------------------------------------
159 38th Street Apartments Jacksonville FL 32299
160 West Village II Ltd. Philadelphia PA 19104
161 The Janwood Apartments Pasadena TX 77506
162 Apartments 22 Tampa FL 33613
163 West Village Ltd. Philadelphia PA 19104
- -----------------------------------------------------------------------------------------------------------------------
164 Hillcrest Apartments Philadelphia PA 19143
165 East Wind Apartments Brown Mills (Pemberton Twp.) NJ 08068
166 University Village Apartments Philadelphia PA 19104
167 Minden Square Apartments Houston TX 77026
168 Park Villa Apartments Fort Myers FL 33916
- -----------------------------------------------------------------------------------------------------------------------
169 263 Genesee Street Utica NY 13501
170 Rio Vista Apartments Schertz TX 78154
171 166 Jewett Avenue Jersey City NJ 07304
172 14 Kensington Avenue Jersey City NJ 07304
173 Zabriskie Arms Condominium Jersey City NJ 07307
- -----------------------------------------------------------------------------------------------------------------------
<CAPTION>
Control. Cross-Collateralized Original Balance Cut-off Date
No. Property Name Groups ($) Balance ($)
====================================================================================================================================
<S> <C> <C> <C> <C>
129 CVS - Hinckley, OH 1,783,542 1,780,080.92
130 CVS - Elberton, GA 1,600,000 1,589,356.42
131 509 East Sixth Street 1,500,000 1,495,621.28
132 67th & Bell 1,500,000 1,494,938.10
133 Oakhill Family Park 1,500,000 1,493,523.00
- -----------------------------------------------------------------------------------------------------------------------------------
134 Capri Villas Apartments Alfred H. Wolf, Jr. 1,500,000 1,489,924.20
135 Pine Meadows Apartments 1,450,000 1,442,587.85
136 University Home Mobile Home Park 1,400,000 1,397,008.82
137 Crescent City Shopping Center 1,320,000 1,318,759.65
138 Arbor I 1,320,000 1,316,359.76
- -----------------------------------------------------------------------------------------------------------------------------------
139 Summitwood Apartments 1,320,000 1,316,359.76
140 Town Square Apartments 1,328,000 1,316,343.68
141 Shady Rest Mobile Home and RV Park 1,300,000 1,295,569.00
142 Bangs MHP 1,300,000 1,274,603.00
143 San Vicente Shopping Center 1,250,000 1,246,764.30
- -----------------------------------------------------------------------------------------------------------------------------------
144 Las Brisas Apartments 1,250,000 1,243,518.25
145 Malibu Court 1,200,000 1,196,258.83
146 Main Place Apartments 1,120,000 1,115,990.99
147 The 1940 Building 1,100,000 1,097,650.00
148 Canal Studios 1,050,000 1,044,555.33
- -----------------------------------------------------------------------------------------------------------------------------------
149 Liberty Place Professional Building 1,020,000 1,018,019.67
150 Grant Square 1,000,000 997,855.67
151 Post Oak Manor 1,000,000 992,198.50
152 South Grand Apartments 1,000,000 991,222.69
153 AAA Mini-Storage 935,000 933,227.32
- -----------------------------------------------------------------------------------------------------------------------------------
154 Welsh Gardens 892,000 890,456.92
155 Wellwood Manor 842,000 840,543.42
156 Hickory Point MHP 840,000 836,174.00
157 Creekside Mobile Home Park 825,000 821,686.55
158 10 Parker Street 800,000 796,325.32
- -----------------------------------------------------------------------------------------------------------------------------------
159 38th Street Apartments Alfred H. Wolf, Jr. 800,000 794,626.23
160 West Village II Ltd. 775,000 771,410.00
161 The Janwood Apartments 705,000 699,223.95
162 Apartments 22 700,000 697,561.17
163 West Village Ltd. 700,000 696,757.48
- -----------------------------------------------------------------------------------------------------------------------------------
164 Hillcrest Apartments 650,000 646,958.13
165 East Wind Apartments 620,000 619,076.40
166 University Village Apartments 602,000 599,211.38
167 Minden Square Apartments 600,000 597,949.40
168 Park Villa Apartments 600,000 596,962.17
- -----------------------------------------------------------------------------------------------------------------------------------
169 263 Genesee Street 500,000 499,668.08
170 Rio Vista Apartments 500,000 498,758.59
171 166 Jewett Avenue Jersey 412,000 410,155.51
172 14 Kensington Avenue Jersey 337,000 335,491.29
173 Zabriskie Arms Condominium Jersey 300,000 298,656.90
- -----------------------------------------------------------------------------------------------------------------------------------
<CAPTION>
Control. % of Aggregate Cut- Cumulative % of Mortgage Rate
No. Property Name off Date Balance Initial Pool Balance (%)
====================================================================================================================================
<S> <C> <C> <C> <C>
129 CVS - Hinckley, OH 0.14 96.70 8.7100
130 CVS - Elberton, GA 0.12 96.82 8.1800
131 509 East Sixth Street 0.11 96.94 8.8800
132 67th & Bell 0.11 97.05 8.3100
133 Oakhill Family Park 0.11 97.17 8.4300
- ------------------------------------------------------------------------------------------------------------------------------------
134 Capri Villas Apartments 0.11 97.28 8.8750
135 Pine Meadows Apartments 0.11 97.39 8.4400
136 University Home Mobile Home Park 0.11 97.50 8.6400
137 Crescent City Shopping Center 0.10 97.60 8.6400
138 Arbor I 0.10 97.70 8.2600
- ------------------------------------------------------------------------------------------------------------------------------------
139 Summitwood Apartments 0.10 97.80 8.2600
140 Town Square Apartments 0.10 97.90 8.5000
141 Shady Rest Mobile Home and RV Park 0.10 98.00 8.2700
142 Bangs MHP 0.10 98.10 8.0800
143 San Vicente Shopping Center 0.10 98.19 9.2500
- ------------------------------------------------------------------------------------------------------------------------------------
144 Las Brisas Apartments 0.10 98.29 8.7500
145 Malibu Court 0.09 98.38 8.6250
146 Main Place Apartments 0.09 98.47 8.0700
147 The 1940 Building 0.08 98.55 8.6400
148 Canal Studios 0.08 98.63 8.7500
- ------------------------------------------------------------------------------------------------------------------------------------
149 Liberty Place Professional Building 0.08 98.71 9.0300
150 Grant Square 0.08 98.78 8.6250
151 Post Oak Manor 0.08 98.86 8.6250
152 South Grand Apartments 0.08 98.94 8.5000
153 AAA Mini-Storage 0.07 99.01 9.1250
- ------------------------------------------------------------------------------------------------------------------------------------
154 Welsh Gardens 0.07 99.08 8.7800
155 Wellwood Manor 0.06 99.14 8.7800
156 Hickory Point MHP 0.06 99.20 8.2200
157 Creekside Mobile Home Park 0.06 99.27 9.0000
158 10 Parker Street 0.06 99.33 9.3750
- ------------------------------------------------------------------------------------------------------------------------------------
159 38th Street Apartments 0.06 99.39 8.8750
160 West Village II Ltd. 0.06 99.45 8.5000
161 The Janwood Apartments 0.05 99.50 8.3750
162 Apartments 22 0.05 99.56 8.6250
163 West Village Ltd. 0.05 99.61 8.5000
- ------------------------------------------------------------------------------------------------------------------------------------
164 Hillcrest Apartments 0.05 99.66 8.7500
165 East Wind Apartments 0.05 99.71 9.5000
166 University Village Apartments 0.05 99.75 8.5000
167 Minden Square Apartments 0.05 99.80 8.9000
168 Park Villa Apartments 0.05 99.84 8.8750
- ------------------------------------------------------------------------------------------------------------------------------------
169 263 Genesee Street 0.04 99.88 9.7500
170 Rio Vista Apartments 0.04 99.92 9.5000
171 166 Jewett Avenue 0.03 99.95 8.6250
172 14 Kensington Avenue 0.03 99.98 8.6250
173 Zabriskie Arms Condominium 0.02 100.00 8.6250
- ------------------------------------------------------------------------------------------------------------------------------------
</TABLE>
* The Mortgage Rate for the Annapolis Mall Mortgage Loan represents the
weighted average mortgage rate as of the Cut-off Date for the Annapolis
Mall Mortgage Loan Component No. 1 and the Annapolis Mall Mortgage Loan
Component No. 2.
** The Mortgage Rate for the Westfield Portfolio Mortgage Loan represents the
weighted average mortgage rate as of the Cut-off Date for the Westfield
Portfolio Mortgage Loan Component No. 1 and the Westfield Portfolio
Mortgage Loan Component No. 2.
*** The Mortgage Rate for the Sangertown Square Mall Mortgage Loan represents
the weighted average mortgage rate as of the Cut-off Date for the
Sangertown Square Mall Mortgage Loan Component No. 1 and the Sangertown
Square Mall Mortgage Loan Component No
<PAGE>
<TABLE>
<CAPTION>
Interest Original
Control. Administrative Cost Accrual Interest-Only
No. Property Name Rate (%) Method Amortization Type Period (Mos.)
====================================================================================================================================
<S> <C> <C> <C> <C> <C>
1 Cherry Creek Mall 0.1022 Act/360 Interest-Only, ARD 60
2 Annapolis Mall 0.1022 Act/360 ARD
2.1 Annapolis Mall Mortgage Loan Component No. 1
2.2 Annapolis Mall Mortgage Loan Component No. 2
- ------------------------------------------------------------------------------------------------------------------------------------
3 Westfield Portfolio 0.1022 Act/360 ARD
3.1 Westfield Portfolio Mortgage Loan Component No. 1
3.2 Westfield Portfolio Mortgage Loan Component No. 2
3a Downtown Plaza
3b Eastland Shopping Center
- ------------------------------------------------------------------------------------------------------------------------------------
4 Sangertown Square Mall 0.1022 Act/360 ARD
4.1 Sangertown Square Mall Mortgage Loan Component No. 1
4.2 Sangertown Square Mall Mortgage Loan Component No. 2
5 Southern Company Center 0.1022 Act/360 Balloon
6 Metro Plaza Shopping Center 0.1022 Act/360 Balloon
- ------------------------------------------------------------------------------------------------------------------------------------
7 Deposit Guaranty Plaza 0.1022 Act/360 ARD
8 Cedarbrook Corporate Center Building 5 0.1022 Act/360 ARD
9 2 and 4 Gannett Drive 0.1022 Act/360 ARD
10 New Media & Arts Center 0.1022 Act/360 ARD
11 Pepper Square Shopping Center 0.1022 Act/360 ARD
- ------------------------------------------------------------------------------------------------------------------------------------
12 Pinewood Chase Apartments 0.1022 Act/360 Balloon
13 Eagle Rock 0.1022 Act/360 ARD
14 Deposit Guaranty Tower & Building 0.1022 Act/360 ARD
14a Deposit Guaranty Tower
14b Deposit Guaranty Building
- ------------------------------------------------------------------------------------------------------------------------------------
15 Park Place Apartments 0.1022 Act/360 Balloon
16 Stop & Shop - Meriden, CT 0.1022 30/360 Fully Amortizing
17 205-11 Montague Street 0.1022 Act/360 Balloon
18 Reisterstown Square Apartments 0.1022 Act/360 ARD
19 Five Points Plaza 0.1022 Act/360 Balloon
- ------------------------------------------------------------------------------------------------------------------------------------
20 SecurCare Boulder Portfolio 0.1222 Act/360 Balloon
20a 5815 Arapahoe Road (SecurCare #501)
20b 6405 & 6515 Odell Place (SecurCare #503 & #505)
20c 6338 Arapahoe Road (SecurCare #502)
20d 4667 Broadway (SecurCare #504)
- ------------------------------------------------------------------------------------------------------------------------------------
21 Speedway Plaza 0.1022 Act/360 Balloon
22 River Oaks West Shopping Center 0.1022 Act/360 Balloon
23 Deposit Guaranty - Building 0.1022 Act/360 ARD
24 Best Western Carmel Mission Inn 0.1022 Act/360 Balloon
25 Grammercy Parc Apartments 0.1222 Act/360 Balloon
- ------------------------------------------------------------------------------------------------------------------------------------
26 Foshay Tower 0.1022 Act/360 Balloon
27 Forestdale Apartments 0.1022 Act/360 Balloon
28 Whispering Oaks Apartments 0.1022 Act/360 ARD
29 Scarbrough Building 0.1022 Act/360 ARD
30 Central Forest Shopping Center 0.1022 Act/360 ARD
- ------------------------------------------------------------------------------------------------------------------------------------
<CAPTION>
Remaining Original Term Remaining Term Original
Control. Interest-Only to Maturity to Maturity Amortization
No. Property Name Period (Mos.) (Mos.) (Mos.) Term (Mos.)
====================================================================================================================================
<S> <C> <C> <C> <C> <C>
1 Cherry Creek Mall 51 84 75 300
2 Annapolis Mall 120 115 360
2.1 Annapolis Mall Mortgage Loan Component No. 1
2.2 Annapolis Mall Mortgage Loan Component No. 2
- ------------------------------------------------------------------------------------------------------------------------------------
3 Westfield Portfolio 120 115 360
3.1 Westfield Portfolio Mortgage Loan Component No. 1
3.2 Westfield Portfolio Mortgage Loan Component No. 2
3a Downtown Plaza
3b Eastland Shopping Center
- ------------------------------------------------------------------------------------------------------------------------------------
4 Sangertown Square Mall 120 115 360
4.1 Sangertown Square Mall Mortgage Loan Component No. 1
4.2 Sangertown Square Mall Mortgage Loan Component No. 2
5 Southern Company Center 120 110 360
6 Metro Plaza Shopping Center 120 116 360
- ------------------------------------------------------------------------------------------------------------------------------------
7 Deposit Guaranty Plaza 120 113 360
8 Cedarbrook Corporate Center Building 5 120 117 360
9 2 and 4 Gannett Drive 120 116 360
10 New Media & Arts Center 120 116 360
11 Pepper Square Shopping Center 120 117 360
- ------------------------------------------------------------------------------------------------------------------------------------
12 Pinewood Chase Apartments 120 110 360
13 Eagle Rock 120 115 360
14 Deposit Guaranty Tower & Building 120 113 360
14a Deposit Guaranty Tower
14b Deposit Guaranty Building
- ------------------------------------------------------------------------------------------------------------------------------------
15 Park Place Apartments 84 80 360
16 Stop & Shop - Meriden, CT 240 238 240
17 205-11 Montague Street 120 112 360
18 Reisterstown Square Apartments 120 116 360
19 Five Points Plaza 120 110 360
- ------------------------------------------------------------------------------------------------------------------------------------
20 SecurCare Boulder Portfolio 60 54 300
20a 5815 Arapahoe Road (SecurCare #501)
20b 6405 & 6515 Odell Place (SecurCare #503 & #505)
20c 6338 Arapahoe Road (SecurCare #502)
20d 4667 Broadway (SecurCare #504)
- ------------------------------------------------------------------------------------------------------------------------------------
21 Speedway Plaza 120 115 360
22 River Oaks West Shopping Center 132 122 240
23 Deposit Guaranty - Building 120 113 360
24 Best Western Carmel Mission Inn 84 79 300
25 Grammercy Parc Apartments 120 115 360
- ------------------------------------------------------------------------------------------------------------------------------------
26 Foshay Tower 120 117 360
27 Forestdale Apartments 120 114 360
28 Whispering Oaks Apartments 120 117 360
29 Scarbrough Building 60 56 360
30 Central Forest Shopping Center 120 117 360
- ------------------------------------------------------------------------------------------------------------------------------------
<CAPTION>
Remaining Maturity or
Control. Amortization Term Origination Anticipated Balloon
No. Property Name (Mos.) Date Repayment Date Balance ($)
================================================================================================================================
<S> <C> <C> <C> <C> <C>
1 Cherry Creek Mall 300 08/02/1999 08/11/2006 143,833,462
2 Annapolis Mall 355 12/09/1999 12/11/2009 108,594,602
2.1 Annapolis Mall Mortgage Loan Component No. 1
2.2 Annapolis Mall Mortgage Loan Component No. 2
- --------------------------------------------------------------------------------------------------------------------------------
3 Westfield Portfolio 355 12/09/1999 12/11/2009 86,199,434
3.1 Westfield Portfolio Mortgage Loan Component No. 1
3.2 Westfield Portfolio Mortgage Loan Component No. 2
3a Downtown Plaza
3b Eastland Shopping Center
- --------------------------------------------------------------------------------------------------------------------------------
4 Sangertown Square Mall 355 12/02/1999 12/01/2009 55,503,844
4.1 Sangertown Square Mall Mortgage Loan Component No. 1
4.2 Sangertown Square Mall Mortgage Loan Component No. 2
5 Southern Company Center 350 06/10/1999 07/01/2009 32,468,424
6 Metro Plaza Shopping Center 356 12/15/1999 01/01/2010 23,812,664
- --------------------------------------------------------------------------------------------------------------------------------
7 Deposit Guaranty Plaza 353 09/20/1999 10/06/2009 23,376,468
8 Cedarbrook Corporate Center Building 5 357 01/12/2000 02/11/2010 20,986,353
9 2 and 4 Gannett Drive 356 12/21/1999 01/11/2010 18,514,878
10 New Media & Arts Center 356 01/11/2000 01/11/2010 17,444,904
11 Pepper Square Shopping Center 357 01/31/2000 02/11/2010 16,396,086
- --------------------------------------------------------------------------------------------------------------------------------
12 Pinewood Chase Apartments 350 06/21/1999 07/10/2009 15,192,750
13 Eagle Rock 355 12/09/1999 12/11/2009 15,127,102
14 Deposit Guaranty Tower & Building 353 09/20/1999 10/06/2009 15,040,674
14a Deposit Guaranty Tower
14b Deposit Guaranty Building
- --------------------------------------------------------------------------------------------------------------------------------
15 Park Place Apartments 356 12/03/1999 01/01/2007 13,879,301
16 Stop & Shop - Meriden, CT 238 02/11/2000 03/01/2020 -
17 205-11 Montague Street 352 08/19/1999 09/11/2009 12,456,279
18 Reisterstown Square Apartments 356 12/23/1999 01/11/2010 12,249,267
19 Five Points Plaza 350 06/10/1999 07/01/2009 11,894,708
- --------------------------------------------------------------------------------------------------------------------------------
20 SecurCare Boulder Portfolio 294 10/29/1999 11/01/2004 12,299,430
20a 5815 Arapahoe Road (SecurCare #501)
20b 6405 & 6515 Odell Place (SecurCare #503 & #505)
20c 6338 Arapahoe Road (SecurCare #502)
20d 4667 Broadway (SecurCare #504)
- --------------------------------------------------------------------------------------------------------------------------------
21 Speedway Plaza 355 11/30/1999 12/01/2009 11,528,365
22 River Oaks West Shopping Center 230 06/17/1999 07/01/2010 8,352,505
23 Deposit Guaranty - Building 353 09/20/1999 10/06/2009 10,872,775
24 Best Western Carmel Mission Inn 295 11/09/1999 12/01/2006 10,318,848
25 Grammercy Parc Apartments 355 11/24/1999 12/01/2009 9,741,032
- --------------------------------------------------------------------------------------------------------------------------------
26 Foshay Tower 357 01/31/2000 02/01/2010 9,727,000
27 Forestdale Apartments 354 10/20/1999 11/01/2009 9,601,821
28 Whispering Oaks Apartments 357 01/11/2000 02/06/2010 9,424,496
29 Scarbrough Building 356 12/17/1999 01/01/2005 9,357,875
30 Central Forest Shopping Center 357 01/31/2000 02/11/2010 8,784,063
- --------------------------------------------------------------------------------------------------------------------------------
<CAPTION>
Control. Prepayment Annual Debt
No. Property Name Property Type Provisions Service ($)
================================================================================================================================
<S> <C> <C> <C> <C>
1 Cherry Creek Mall Retail - Regional Mall L(33),YM(48),O(3) 13,726,334
2 Annapolis Mall Retail - Regional Mall L(36),YM(81),O(3) 11,270,593
2.1 Annapolis Mall Mortgage Loan Component No. 1
2.2 Annapolis Mall Mortgage Loan Component No. 2
- --------------------------------------------------------------------------------------------------------------------------------
3 Westfield Portfolio L(36),YM(81),O(3) 9,204,934
3.1 Westfield Portfolio Mortgage Loan Component No. 1
3.2 Westfield Portfolio Mortgage Loan Component No. 2
3a Downtown Plaza Retail - Regional Mall
3b Eastland Shopping Center Retail - Power Center
- --------------------------------------------------------------------------------------------------------------------------------
4 Sangertown Square Mall Retail - Regional Mall L(29),D(89),O(2) 6,109,316
4.1 Sangertown Square Mall Mortgage Loan Component No. 1
4.2 Sangertown Square Mall Mortgage Loan Component No. 2
5 Southern Company Center Office L(36),D(81),O(3) 3,143,080
6 Metro Plaza Shopping Center Retail - Anchored L(48),D(72) 2,377,859
- --------------------------------------------------------------------------------------------------------------------------------
7 Deposit Guaranty Plaza Office L(36),D(81),O(3) 2,391,536
8 Cedarbrook Corporate Center Building 5 Office L(48),D(69),O(3) 2,198,949
9 2 and 4 Gannett Drive Office L(36),D(81),O(3) 1,877,598
10 New Media & Arts Center Office L(36),D(81),O(3) 1,862,497
11 Pepper Square Shopping Center Retail - Anchored L(36),D(81),O(3) 1,739,159
- --------------------------------------------------------------------------------------------------------------------------------
12 Pinewood Chase Apartments Multifamily L(48),D(69),O(3) 1,489,775
13 Eagle Rock Retail - Anchored L(36),D(81),O(3) 1,507,801
14 Deposit Guaranty Tower & Building L(36),D(81),O(3) 1,538,740
14a Deposit Guaranty Tower Office
14b Deposit Guaranty Building Office
- --------------------------------------------------------------------------------------------------------------------------------
15 Park Place Apartments Multifamily L(48),D(35),O(1) 1,324,274
16 Stop & Shop - Meriden, CT CTL L(48),D(192) 1,506,607
17 205-11 Montague Street Office L(36),D(81),O(3) 1,274,559
18 Reisterstown Square Apartments Multifamily L(48),D(69),O(3) 1,260,019
19 Five Points Plaza Office L(36),D(81),O(3) 1,151,458
- --------------------------------------------------------------------------------------------------------------------------------
20 SecurCare Boulder Portfolio L(48),D(11),O(1) 1,298,824
20a 5815 Arapahoe Road (SecurCare #501) Self-Storage
20b 6405 & 6515 Odell Place (SecurCare #503 & #505) Self-Storage
20c 6338 Arapahoe Road (SecurCare #502) Self-Storage
20d 4667 Broadway (SecurCare #504) Self-Storage
- --------------------------------------------------------------------------------------------------------------------------------
21 Speedway Plaza Retail - Anchored L(48),D(69),O(3) 1,158,268
22 River Oaks West Shopping Center Retail - Anchored L(48),D(81),O(3) 1,283,069
23 Deposit Guaranty - Building Office L(36),D(81),O(3) 1,112,342
24 Best Western Carmel Mission Inn Hotel - Full Service L(29),D(52),O(3) 1,127,482
25 Grammercy Parc Apartments Multifamily L(48),D(71),O(1) 956,119
- --------------------------------------------------------------------------------------------------------------------------------
26 Foshay Tower Office L(48),D(71),O(1) 1,007,373
27 Forestdale Apartments Multifamily L(48),D(72) 954,715
28 Whispering Oaks Apartments Multifamily L(36),D(81),O(3) 1,011,891
29 Scarbrough Building Office L(36),D(22),O(2) 874,873
30 Central Forest Shopping Center Retail - Anchored L(36),D(81),O(3) 928,584
- --------------------------------------------------------------------------------------------------------------------------------
<CAPTION>
UW Net
Control. Operating
No. Property Name Income ($)
============================================================================
<S> <C> <C>
1 Cherry Creek Mall 23,935,474
2 Annapolis Mall 17,494,425
2.1 Annapolis Mall Mortgage Loan Component No. 1
2.2 Annapolis Mall Mortgage Loan Component No. 2
- ----------------------------------------------------------------------------
3 Westfield Portfolio 19,155,411
3.1 Westfield Portfolio Mortgage Loan Component No. 1
3.2 Westfield Portfolio Mortgage Loan Component No. 2
3a Downtown Plaza 13,429,969
3b Eastland Shopping Center 5,725,442
- ----------------------------------------------------------------------------
4 Sangertown Square Mall 10,861,357
4.1 Sangertown Square Mall Mortgage Loan Component No. 1
4.2 Sangertown Square Mall Mortgage Loan Component No. 2
5 Southern Company Center 4,319,311
6 Metro Plaza Shopping Center 2,938,006
- ----------------------------------------------------------------------------
7 Deposit Guaranty Plaza 3,376,728
8 Cedarbrook Corporate Center Building 5 3,207,488
9 2 and 4 Gannett Drive 2,641,163
10 New Media & Arts Center 2,740,199
11 Pepper Square Shopping Center 2,305,273
- ----------------------------------------------------------------------------
12 Pinewood Chase Apartments 2,136,846
13 Eagle Rock 2,985,154
14 Deposit Guaranty Tower & Building 2,504,965
14a Deposit Guaranty Tower 2,334,147
14b Deposit Guaranty Building 170,818
- ----------------------------------------------------------------------------
15 Park Place Apartments 1,602,207
16 Stop & Shop - Meriden, CT 1,609,149
17 205-11 Montague Street 1,778,842
18 Reisterstown Square Apartments 1,616,849
19 Five Points Plaza 1,587,539
- ----------------------------------------------------------------------------
20 SecurCare Boulder Portfolio 1,692,057
20a 5815 Arapahoe Road (SecurCare #501) 669,746
20b 6405 & 6515 Odell Place (SecurCare #503 & #505) 471,143
20c 6338 Arapahoe Road (SecurCare #502) 354,247
20d 4667 Broadway (SecurCare #504) 196,909
- ----------------------------------------------------------------------------
21 Speedway Plaza 1,509,664
22 River Oaks West Shopping Center 1,708,843
23 Deposit Guaranty - Building 1,702,655
24 Best Western Carmel Mission Inn 1,579,907
25 Grammercy Parc Apartments 1,152,842
- ----------------------------------------------------------------------------
26 Foshay Tower 1,426,038
27 Forestdale Apartments 1,225,010
28 Whispering Oaks Apartments 1,493,418
29 Scarbrough Building 1,185,550
30 Central Forest Shopping Center 1,211,959
- ----------------------------------------------------------------------------
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
Interest Original
Control. Administrative Cost Accrual Interest-Only
No. Property Name Rate (%) Method Amortization Type Period (Mos.)
====================================================================================================================================
<S> <C> <C> <C> <C> <C>
31 Wellington Country Plaza 0.1222 Act/360 Balloon
32 Littlefield Building 0.1022 Act/360 ARD
33 Timberlyne Shopping Center 0.1022 Act/360 Balloon
34 29 West 35th Street 0.1022 Act/360 ARD
35 Peacock Center 0.1022 Act/360 Balloon
- ------------------------------------------------------------------------------------------------------------------------------------
36 Nabisco Warehouse & Distribution Complex 0.1022 Act/360 ARD
37 Ballenger Creek Plaza 0.1022 Act/360 Balloon
38 Bishop's Corner West 0.1022 Act/360 Balloon
39 Montgomery Commons 0.1022 Act/360 Balloon
40 Winchester Marketplace 0.1022 Act/360 Balloon
- ------------------------------------------------------------------------------------------------------------------------------------
41 La Paz Apartments 0.1022 Act/360 Balloon
42 The Atria at Hillcrest 0.1022 Act/360 Balloon
43 Citizens Trust Company Bldg. 0.1022 Act/360 ARD
44 229-233 Seventh Street 0.1222 Act/360 Balloon
45 Mooresville Festival Shopping Center 0.1022 Act/360 Interest-Only, ARD 120
- ------------------------------------------------------------------------------------------------------------------------------------
46 Woodbridge Village Apartments 0.1022 Act/360 Balloon
47 800 North Pearl 0.1222 Act/360 Balloon
48 901 Hugh Wallis Road (BellSouth Building) 0.1022 30/360 Step
49 Town North Shopping Center 0.1022 Act/360 ARD
50 Route 7 Commerce Center 0.1022 Act/360 Balloon
- ------------------------------------------------------------------------------------------------------------------------------------
51 Post Road Plaza 0.1022 Act/360 Balloon
52 Chapel Wood Apartments 0.1022 Act/360 ARD
53 Enterprise Park 0.1022 Act/360 Balloon
54 Marion Ridge Apartments 0.1022 Act/360 Balloon
55 Orica North 0.1022 Act/360 Balloon
- ------------------------------------------------------------------------------------------------------------------------------------
56 Torrance Tech Park 0.1222 Act/360 Balloon
57 2720 Dupont Commerce Center 0.1222 Act/360 Balloon
58 Oradell Medical Plaza 0.1022 Act/360 Balloon
59 River Drive 0.1022 Act/360 Balloon
60 The Joseph Cory Warehouse 0.1022 Act/360 Balloon
- ------------------------------------------------------------------------------------------------------------------------------------
61 Horizons Office Bldg 0.1022 Act/360 Balloon
62 Bernard Court Shopping Center 0.1022 Act/360 Balloon
63 Oakwood Apartments 0.1022 Act/360 Balloon
64 Foxcroft Village MHP 0.1272 Act/360 Balloon
65 Heron Walk 0.1022 Act/360 Balloon
- ------------------------------------------------------------------------------------------------------------------------------------
66 17 Corporate Plaza Office Building 0.1022 Act/360 Balloon
67 Westlake Office Building 0.1022 Act/360 Balloon
68 Fiesta Travel Trailer Resort 0.1272 Act/360 Balloon
69 Cap Senior - Crosswood Oaks 0.1022 Act/360 Balloon
70 Carlyle Crossing 0.1022 Act/360 Balloon
- ------------------------------------------------------------------------------------------------------------------------------------
71 GSE Building 0.1022 Act/360 Balloon
72 680 Arthur Kill Road 0.1022 Act/360 Balloon
73 Hampton Inn - Carlisle 0.1022 Act/360 Interest-Only, Balloon 18
74 Ironwood Plaza 0.1022 Act/360 Balloon
75 Parkview Estates 0.1022 Act/360 ARD
- ------------------------------------------------------------------------------------------------------------------------------------
76 Wallace Crossing Shopping Center 0.1022 Act/360 Balloon
77 Palomar Village 0.1022 Act/360 Balloon
78 Stanton Oaks Shopping Center 0.1022 Act/360 ARD
79 West Pointe Shopping Center 0.1022 Act/360 Balloon
80 Four Seasons Business Park VI,Buildings 1, 2, and 3 0.1022 Act/360 Balloon
- ------------------------------------------------------------------------------------------------------------------------------------
<CAPTION>
Remaining Original Term Remaining Term Original
Control. Interest-Only to Maturity to Maturity Amortization
No. Property Name Period (Mos.) (Mos.) (Mos.) Term (Mos.)
====================================================================================================================================
<S> <C> <C> <C> <C> <C>
31 Wellington Country Plaza 60 56 336
32 Littlefield Building 60 56 360
33 Timberlyne Shopping Center 120 110 360
34 29 West 35th Street 120 117 360
35 Peacock Center 120 111 360
- ------------------------------------------------------------------------------------------------------------------------------------
36 Nabisco Warehouse & Distribution Complex 120 117 360
37 Ballenger Creek Plaza 120 111 360
38 Bishop's Corner West 120 116 360
39 Montgomery Commons 120 116 360
40 Winchester Marketplace 120 113 360
- ------------------------------------------------------------------------------------------------------------------------------------
41 La Paz Apartments 84 81 360
42 The Atria at Hillcrest 120 110 360
43 Citizens Trust Company Bldg. 120 116 360
44 229-233 Seventh Street 60 58 360
45 Mooresville Festival Shopping Center 116 120 116 0
- ------------------------------------------------------------------------------------------------------------------------------------
46 Woodbridge Village Apartments 120 111 360
47 800 North Pearl 120 111 300
48 901 Hugh Wallis Road (BellSouth Building) 120 116 154
49 Town North Shopping Center 120 117 360
50 Route 7 Commerce Center 120 116 360
- ------------------------------------------------------------------------------------------------------------------------------------
51 Post Road Plaza 120 116 360
52 Chapel Wood Apartments 120 116 360
53 Enterprise Park 84 77 360
54 Marion Ridge Apartments 120 114 360
55 Orica North 120 115 360
- ------------------------------------------------------------------------------------------------------------------------------------
56 Torrance Tech Park 60 57 360
57 2720 Dupont Commerce Center 120 116 360
58 Oradell Medical Plaza 120 108 360
59 River Drive 120 114 360
60 The Joseph Cory Warehouse 120 112 360
- ------------------------------------------------------------------------------------------------------------------------------------
61 Horizons Office Bldg 120 117 300
62 Bernard Court Shopping Center 120 115 360
63 Oakwood Apartments 120 115 360
64 Foxcroft Village MHP 60 58 360
65 Heron Walk 84 78 360
- ------------------------------------------------------------------------------------------------------------------------------------
66 17 Corporate Plaza Office Building 120 111 360
67 Westlake Office Building 120 111 360
68 Fiesta Travel Trailer Resort 120 112 360
69 Cap Senior - Crosswood Oaks 120 112 300
70 Carlyle Crossing 84 81 360
- ------------------------------------------------------------------------------------------------------------------------------------
71 GSE Building 120 112 360
72 680 Arthur Kill Road 120 113 300
73 Hampton Inn - Carlisle 17 120 119 276
74 Ironwood Plaza 120 114 360
75 Parkview Estates 120 117 360
- ------------------------------------------------------------------------------------------------------------------------------------
76 Wallace Crossing Shopping Center 120 117 360
77 Palomar Village 120 113 360
78 Stanton Oaks Shopping Center 120 117 360
79 West Pointe Shopping Center 120 115 360
80 Four Seasons Business Park VI,Buildings 1, 2, and 3 120 113 360
- ------------------------------------------------------------------------------------------------------------------------------------
<CAPTION>
Remaining Maturity or
Control. Amortization Term Origination Anticipated Balloon
No. Property Name (Mos.) Date Repayment Date Balance ($)
================================================================================================================================
<S> <C> <C> <C> <C> <C>
31 Wellington Country Plaza 332 12/23/1999 01/01/2005 9,173,350
32 Littlefield Building 356 12/17/1999 01/01/2005 8,758,011
33 Timberlyne Shopping Center 350 06/30/1999 07/01/2009 8,047,091
34 29 West 35th Street 357 02/09/2000 02/11/2010 8,068,872
35 Peacock Center 351 07/08/1999 08/06/2009 7,816,686
- --------------------------------------------------------------------------------------------------------------------------------
36 Nabisco Warehouse & Distribution Complex 357 01/26/2000 02/11/2010 7,936,838
37 Ballenger Creek Plaza 351 07/08/1999 08/06/2009 7,684,200
38 Bishop's Corner West 356 12/21/1999 01/01/2010 7,432,327
39 Montgomery Commons 356 12/29/1999 01/01/2010 7,325,623
40 Winchester Marketplace 353 09/16/1999 10/06/2009 7,251,158
- --------------------------------------------------------------------------------------------------------------------------------
41 La Paz Apartments 357 02/01/2000 02/01/2007 7,299,988
42 The Atria at Hillcrest 350 06/30/1999 07/11/2009 6,463,597
43 Citizens Trust Company Bldg. 356 12/22/1999 01/11/2010 6,274,660
44 229-233 Seventh Street 358 02/15/2000 03/01/2005 6,382,573
45 Mooresville Festival Shopping Center 0 12/30/1999 01/11/2010 6,516,000
- --------------------------------------------------------------------------------------------------------------------------------
46 Woodbridge Village Apartments 351 07/14/1999 08/06/2009 5,842,024
47 800 North Pearl 291 07/20/1999 08/01/2009 4,993,922
48 901 Hugh Wallis Road (BellSouth Building) 150 12/22/1999 01/01/2010 2,122,184
49 Town North Shopping Center 357 01/31/2000 02/11/2010 5,415,743
50 Route 7 Commerce Center 356 01/04/2000 01/11/2010 5,109,404
- --------------------------------------------------------------------------------------------------------------------------------
51 Post Road Plaza 356 01/10/2000 01/11/2010 5,175,828
52 Chapel Wood Apartments 356 12/15/1999 01/11/2010 4,974,188
53 Enterprise Park 353 09/28/1999 10/11/2006 5,174,183
54 Marion Ridge Apartments 354 10/13/1999 11/01/2009 4,896,383
55 Orica North 355 11/17/1999 12/01/2009 4,800,512
- --------------------------------------------------------------------------------------------------------------------------------
56 Torrance Tech Park 357 01/06/2000 02/01/2005 5,130,813
57 2720 Dupont Commerce Center 356 12/28/1999 01/01/2010 4,635,228
58 Oradell Medical Plaza 348 04/30/1999 05/01/2009 4,532,194
59 River Drive 354 10/22/1999 11/11/2009 4,562,059
60 The Joseph Cory Warehouse 352 08/19/1999 09/11/2009 4,501,821
- --------------------------------------------------------------------------------------------------------------------------------
61 Horizons Office Bldg 297 02/01/2000 02/01/2010 3,990,759
62 Bernard Court Shopping Center 355 11/08/1999 12/06/2009 3,936,701
63 Oakwood Apartments 355 11/05/1999 12/01/2009 3,889,732
64 Foxcroft Village MHP 358 02/10/2000 03/01/2005 3,995,510
65 Heron Walk 354 10/06/1999 11/01/2006 3,859,759
- --------------------------------------------------------------------------------------------------------------------------------
66 17 Corporate Plaza Office Building 351 07/06/1999 08/01/2009 3,699,009
67 Westlake Office Building 351 07/30/1999 08/11/2009 3,689,560
68 Fiesta Travel Trailer Resort 352 08/13/1999 09/01/2009 3,634,305
69 Cap Senior - Crosswood Oaks 292 08/26/1999 09/01/2009 3,390,943
70 Carlyle Crossing 357 01/31/2000 02/01/2007 3,789,646
- --------------------------------------------------------------------------------------------------------------------------------
71 GSE Building 352 08/30/1999 09/11/2009 3,675,532
72 680 Arthur Kill Road 293 09/28/1999 10/01/2009 3,357,910
73 Hampton Inn - Carlisle 276 03/02/2000 04/01/2010 3,349,057
74 Ironwood Plaza 354 11/03/1999 11/06/2009 3,474,618
75 Parkview Estates 357 01/28/2000 02/11/2010 3,475,537
- --------------------------------------------------------------------------------------------------------------------------------
76 Wallace Crossing Shopping Center 357 02/10/2000 02/11/2010 3,455,211
77 Palomar Village 353 09/16/1999 10/06/2009 3,389,737
78 Stanton Oaks Shopping Center 357 01/31/2000 02/11/2010 3,442,210
79 West Pointe Shopping Center 355 11/08/1999 12/06/2009 3,374,314
80 Four Seasons Business Park VI,Buildings 1, 2, and 3 353 09/21/1999 10/06/2009 3,389,076
- --------------------------------------------------------------------------------------------------------------------------------
<CAPTION>
Control. Prepayment Annual Debt
No. Property Name Property Type Provisions Service ($)
================================================================================================================================
<S> <C> <C> <C> <C>
31 Wellington Country Plaza Retail - Unanchored L(48),D(11),O(1) 917,687
32 Littlefield Building Office L(36),D(22),O(2) 818,791
33 Timberlyne Shopping Center Retail - Anchored L(36),D(80),O(4) 790,208
34 29 West 35th Street Office L(25),D(92),O(3) 844,878
35 Peacock Center Retail - Anchored L(36),D(81),O(3) 741,112
- --------------------------------------------------------------------------------------------------------------------------------
36 Nabisco Warehouse & Distribution Complex Industrial L(48),D(69),O(3) 823,675
37 Ballenger Creek Plaza Retail - Anchored L(36),D(81),O(3) 728,551
38 Bishop's Corner West Retail - Anchored L(48),D(69),O(3) 747,934
39 Montgomery Commons Retail - Anchored L(48),D(72) 746,007
40 Winchester Marketplace Retail - Unanchored L(48),D(69),O(3) 715,253
- --------------------------------------------------------------------------------------------------------------------------------
41 La Paz Apartments Multifamily L(48),D(35),O(1) 713,772
42 The Atria at Hillcrest Multifamily L(36),D(81),O(3) 629,301
43 Citizens Trust Company Bldg. Office L(36),D(81),O(3) 649,910
44 229-233 Seventh Street Office L(26),D(33),O(1) 637,831
45 Mooresville Festival Shopping Center Retail - Anchored L(36),D(81),O(3) 541,805
- --------------------------------------------------------------------------------------------------------------------------------
46 Woodbridge Village Apartments Multifamily L(33),D(84),O(3) 569,905
47 800 North Pearl Office L(48),D(71),O(1) 571,538
48 901 Hugh Wallis Road (BellSouth Building) CTL L(28),D(92) 682,741
49 Town North Shopping Center Retail - Anchored L(36),D(81),O(3) 578,354
50 Route 7 Commerce Center Office L(48),D(69),O(3) 519,050
- --------------------------------------------------------------------------------------------------------------------------------
51 Post Road Plaza Retail - Unanchored L(36),D(81),O(3) 548,316
52 Chapel Wood Apartments Multifamily L(48),D(69),O(3) 506,548
53 Enterprise Park Industrial L(60),2(12),1(9),O(3 501,648
54 Marion Ridge Apartments Multifamily L(48),D(72) 488,572
55 Orica North Industrial L(48),D(72) 476,908
- --------------------------------------------------------------------------------------------------------------------------------
56 Torrance Tech Park Industrial L(48),D(10),O(2) 500,407
57 2720 Dupont Commerce Center Office L(48),D(70),O(2) 479,277
58 Oradell Medical Plaza Office L(48),D(69),O(3) 449,953
59 River Drive Multifamily L(36),D(81),O(3) 477,387
60 The Joseph Cory Warehouse Industrial L(36),D(81),O(3) 459,041
- --------------------------------------------------------------------------------------------------------------------------------
61 Horizons Office Bldg Office L(27),D(92),O(1) 466,301
62 Bernard Court Shopping Center Retail - Anchored L(36),D(78),O(6) 394,415
63 Oakwood Apartments Multifamily L(48),D(72) 396,028
64 Foxcroft Village MHP Mobile Home Park L(36),D(23),O(1) 383,978
65 Heron Walk Multifamily L(30),D(54) 363,904
- --------------------------------------------------------------------------------------------------------------------------------
66 17 Corporate Plaza Office Building Office L(36),D(78),O(6) 366,670
67 Westlake Office Building Office L(36),D(81),O(3) 369,623
68 Fiesta Travel Trailer Resort Mobile Home Park L(48),D(71),O(1) 348,404
69 Cap Senior - Crosswood Oaks Multifamily L(32),D(88) 385,333
70 Carlyle Crossing Multifamily L(36),YM1%(46),O(2) 357,627
- --------------------------------------------------------------------------------------------------------------------------------
71 GSE Building Industrial L(36),D(81),O(3) 378,179
72 680 Arthur Kill Road Retail - Unanchored L(48),D(72) 391,048
73 Hampton Inn - Carlisle Hotel - Limited Service L(48),D(72) 405,392
74 Ironwood Plaza Retail - Anchored L(36),D(81),O(3) 354,315
75 Parkview Estates Multifamily L(36),D(81),O(3) 366,908
- --------------------------------------------------------------------------------------------------------------------------------
76 Wallace Crossing Shopping Center Retail - Anchored L(36),D(81),O(3) 358,084
77 Palomar Village Retail - Unanchored L(36),D(81),O(3) 341,512
78 Stanton Oaks Shopping Center Retail - Anchored L(36),D(81),O(3) 367,598
79 West Pointe Shopping Center Retail - Anchored L(36),D(78),O(6) 338,070
80 Four Seasons Business Park VI,Buildings 1, 2, and 3 Industrial L(36),D(78),O(6) 344,020
- --------------------------------------------------------------------------------------------------------------------------------
<CAPTION>
UW Net
Control. Operating
No. Property Name Income ($)
============================================================================
<S> <C> <C>
31 Wellington Country Plaza 1,251,520
32 Littlefield Building 1,090,284
33 Timberlyne Shopping Center 1,050,431
34 29 West 35th Street 1,202,121
35 Peacock Center 1,022,891
- ----------------------------------------------------------------------------
36 Nabisco Warehouse & Distribution Complex 988,440
37 Ballenger Creek Plaza 1,015,327
38 Bishop's Corner West 1,072,884
39 Montgomery Commons 920,208
40 Winchester Marketplace 1,035,977
- ----------------------------------------------------------------------------
41 La Paz Apartments 855,302
42 The Atria at Hillcrest 896,510
43 Citizens Trust Company Bldg. 1,092,321
44 229-233 Seventh Street 879,320
45 Mooresville Festival Shopping Center 988,720
- ----------------------------------------------------------------------------
46 Woodbridge Village Apartments 891,615
47 800 North Pearl 919,014
48 901 Hugh Wallis Road (BellSouth Building) 1,096,170
49 Town North Shopping Center 778,016
50 Route 7 Commerce Center 729,201
- ----------------------------------------------------------------------------
51 Post Road Plaza 760,668
52 Chapel Wood Apartments 701,884
53 Enterprise Park 818,295
54 Marion Ridge Apartments 629,997
55 Orica North 778,013
- ----------------------------------------------------------------------------
56 Torrance Tech Park 682,007
57 2720 Dupont Commerce Center 640,997
58 Oradell Medical Plaza 638,999
59 River Drive 721,943
60 The Joseph Cory Warehouse 751,738
- ----------------------------------------------------------------------------
61 Horizons Office Bldg 640,080
62 Bernard Court Shopping Center 562,047
63 Oakwood Apartments 491,333
64 Foxcroft Village MHP 704,762
65 Heron Walk 447,879
- ----------------------------------------------------------------------------
66 17 Corporate Plaza Office Building 528,289
67 Westlake Office Building 544,528
68 Fiesta Travel Trailer Resort 441,014
69 Cap Senior - Crosswood Oaks 531,263
70 Carlyle Crossing 435,332
- ----------------------------------------------------------------------------
71 GSE Building 529,711
72 680 Arthur Kill Road 574,080
73 Hampton Inn - Carlisle 651,464
74 Ironwood Plaza 526,752
75 Parkview Estates 526,992
- ----------------------------------------------------------------------------
76 Wallace Crossing Shopping Center 502,635
77 Palomar Village 466,224
78 Stanton Oaks Shopping Center 563,699
79 West Pointe Shopping Center 469,360
80 Four Seasons Business Park VI,Buildings 1, 2, and 3 580,224
- ----------------------------------------------------------------------------
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
Interest Original
Control. Administrative Cost Accrual Interest-Only
No. Property Name Rate (%) Method Amortization Type Period (Mos.)
====================================================================================================================================
<S> <C> <C> <C> <C> <C>
81 Littlefield Mall 0.1022 Act/360 ARD
82 Highlands Retail Center 0.1022 Act/360 Balloon
83 151 West 25th Street 0.1022 Act/360 ARD
84 La Croix Court Apartments 0.1022 Act/360 ARD
85 Everglades Apartments 0.1022 Act/360 Balloon
- ------------------------------------------------------------------------------------------------------------------------------------
86 Plaza Building 0.1022 Act/360 Balloon
87 Sycamore Green Apartments 0.1022 Act/360 Balloon
88 Crystal Inn - Logan 0.1022 Act/360 Balloon
89 Valley Plaza Shopping Center 0.1022 Act/360 Interest-Only, ARD 120
90 La Palma Corporate Park (Buildings 4-8) 0.1222 Act/360 Balloon
- ------------------------------------------------------------------------------------------------------------------------------------
91 Hampton Inn - Selinsgrove 0.1022 Act/360 Interest-Only, Balloon 18
92 Mid America Business Park II 0.1222 Act/360 Balloon
93 UNOVA Industrial Building 0.1272 Act/360 Balloon
94 Walgreens - Dallas, TX 0.1022 30/360 Fully Amortizing
95 Cambridge Place Apartments 0.1022 Act/360 Balloon
- ------------------------------------------------------------------------------------------------------------------------------------
96 Merchant's Village 0.1022 Act/360 Balloon
97 Federal Express Buildings 0.1222 Act/360 Balloon
97a Federal Express Building 1
97b Federal Express Building 2
98 Santiago Parkside Estates 0.1272 Act/360 Balloon
- ------------------------------------------------------------------------------------------------------------------------------------
99 Suni Sands RV Resort 0.1272 Act/360 Balloon
100 Clay Commons Shopping Center 0.1022 Act/360 Balloon
101 Gold Coast Strip Center 0.1022 Act/360 Balloon
102 CVS - Baltimore, MD 0.1022 30/360 Step
103 Plaza Verdugo Medical Center 0.1022 Act/360 Balloon
- ------------------------------------------------------------------------------------------------------------------------------------
104 Oakridge Estates,Decatur and Valley View MHPs 0.1272 Act/360 Balloon
105 La Palma Corporate Park (Buildings 2 & 3) 0.1222 Act/360 Balloon
106 Tarponaire Mobile Resort 0.1272 Act/360 Balloon
107 One Park Place 0.1022 Act/360 Balloon
108 Lake Creek Crossing Shopping Center 0.1022 Act/360 Balloon
- ------------------------------------------------------------------------------------------------------------------------------------
109 275 Broome Industrial Parkway (Dick's) 0.1022 Act/360 Balloon
110 Comfort Inn - Harrisburg 0.1022 Act/360 Interest-Only, Balloon 18
111 Westway Office Park 0.1022 Act/360 Balloon
112 54 Regional Drive 0.1222 Act/360 Balloon
113 2044 Ocean Avenue 0.1022 Act/360 Balloon
- ------------------------------------------------------------------------------------------------------------------------------------
114 The Whitney Hotel 0.1022 Act/360 Interest-Only, ARD 120
115 Office Max-Morristown 0.1022 Act/360 Balloon
116 Sun Lake Estates Mobile Home Park 0.1022 Act/360 Balloon
117 Crestwood Village MHP 0.1272 Act/360 Balloon
118 CVS - Enfield, CT 0.1022 30/360 Step
- ------------------------------------------------------------------------------------------------------------------------------------
119 Deserama Mobile Ranch 0.1272 Act/360 Balloon
120 The Barons Apartments 0.1022 Act/360 Balloon
121 August Manor Apartments 0.1022 Act/360 Balloon
122 426 West Broadway 0.1022 Act/360 Balloon
123 Walnut Hill Apartments 0.1022 Act/360 Balloon
- ------------------------------------------------------------------------------------------------------------------------------------
124 Chesterfield Commons Shopping Center 0.1022 Act/360 Balloon
125 714 Lexington Avenue 0.1022 Act/360 Balloon
126 Apache Gardens Mobile Home Park 0.1272 Act/360 Balloon
127 Ingram Oaks 0.1272 Act/360 Balloon
128 Wayne Garden Apartments 0.1022 Act/360 Balloon
- ------------------------------------------------------------------------------------------------------------------------------------
<CAPTION>
Remaining Original Term Remaining Term Original
Control. Interest-Only to Maturity to Maturity Amortization
No. Property Name Period (Mos.) (Mos.) (Mos.) Term (Mos.)
====================================================================================================================================
<S> <C> <C> <C> <C> <C>
81 Littlefield Mall 60 56 360
82 Highlands Retail Center 120 118 360
83 151 West 25th Street 120 117 360
84 La Croix Court Apartments 120 116 360
85 Everglades Apartments 120 113 360
- ------------------------------------------------------------------------------------------------------------------------------------
86 Plaza Building 120 114 360
87 Sycamore Green Apartments 120 117 360
88 Crystal Inn - Logan 120 112 300
89 Valley Plaza Shopping Center 116 120 116 0
90 La Palma Corporate Park (Buildings 4-8) 60 53 360
- ------------------------------------------------------------------------------------------------------------------------------------
91 Hampton Inn - Selinsgrove 17 120 119 276
92 Mid America Business Park II 120 116 360
93 UNOVA Industrial Building 120 108 300
94 Walgreens - Dallas, TX 238 236 238
95 Cambridge Place Apartments 120 115 360
- ------------------------------------------------------------------------------------------------------------------------------------
96 Merchant's Village 120 115 360
97 Federal Express Buildings 120 116 324
97a Federal Express Building 1
97b Federal Express Building 2
98 Santiago Parkside Estates 84 75 360
- ------------------------------------------------------------------------------------------------------------------------------------
99 Suni Sands RV Resort 120 115 360
100 Clay Commons Shopping Center 120 116 360
101 Gold Coast Strip Center 84 80 360
102 CVS - Baltimore, MD 239 237 239
103 Plaza Verdugo Medical Center 120 114 360
- ------------------------------------------------------------------------------------------------------------------------------------
104 Oakridge Estates,Decatur and Valley View MHPs 120 116 360
105 La Palma Corporate Park (Buildings 2 & 3) 60 53 360
106 Tarponaire Mobile Resort 120 112 360
107 One Park Place 84 81 300
108 Lake Creek Crossing Shopping Center 120 110 300
- ------------------------------------------------------------------------------------------------------------------------------------
109 275 Broome Industrial Parkway (Dick's) 120 115 300
110 Comfort Inn - Harrisburg 17 120 119 276
111 Westway Office Park 120 111 300
112 54 Regional Drive 60 48 300
113 2044 Ocean Avenue 60 57 360
- ------------------------------------------------------------------------------------------------------------------------------------
114 The Whitney Hotel 116 120 116 0
115 Office Max-Morristown 120 113 360
116 Sun Lake Estates Mobile Home Park 120 111 360
117 Crestwood Village MHP 120 110 360
118 CVS - Enfield, CT 239 237 239
- ------------------------------------------------------------------------------------------------------------------------------------
119 Deserama Mobile Ranch 120 112 360
120 The Barons Apartments 120 116 360
121 August Manor Apartments 120 110 360
122 426 West Broadway 120 118 300
123 Walnut Hill Apartments 120 112 360
- ------------------------------------------------------------------------------------------------------------------------------------
124 Chesterfield Commons Shopping Center 120 117 360
125 714 Lexington Avenue 120 118 300
126 Apache Gardens Mobile Home Park 120 108 360
127 Ingram Oaks 120 112 360
128 Wayne Garden Apartments 120 110 360
- ------------------------------------------------------------------------------------------------------------------------------------
<CAPTION>
Remaining Maturity or
Control. Amortization Term Origination Anticipated Balloon
No. Property Name (Mos.) Date Repayment Date Balance ($)
================================================================================================================================
<S> <C> <C> <C> <C> <C>
81 Littlefield Mall 356 12/17/1999 01/01/2005 3,527,199
82 Highlands Retail Center 358 02/03/2000 03/01/2010 3,267,900
83 151 West 25th Street 357 02/01/2000 02/11/2010 3,171,848
84 La Croix Court Apartments 356 12/30/1999 01/11/2010 3,157,825
85 Everglades Apartments 353 09/08/1999 10/06/2009 3,162,596
- --------------------------------------------------------------------------------------------------------------------------------
86 Plaza Building 354 10/27/1999 11/06/2009 3,133,112
87 Sycamore Green Apartments 357 01/31/2000 02/01/2010 3,088,775
88 Crystal Inn - Logan 292 08/26/1999 09/01/2009 2,880,784
89 Valley Plaza Shopping Center 0 12/30/1999 01/11/2010 3,354,000
90 La Palma Corporate Park (Buildings 4-8) 353 09/20/1999 10/01/2004 3,214,259
- --------------------------------------------------------------------------------------------------------------------------------
91 Hampton Inn - Selinsgrove 276 03/02/2000 04/01/2010 2,797,947
92 Mid America Business Park II 356 12/17/1999 01/01/2010 2,982,856
93 UNOVA Industrial Building 288 04/29/1999 05/11/2009 2,676,136
94 Walgreens - Dallas, TX 236 02/16/2000 01/01/2020 -
95 Cambridge Place Apartments 355 12/09/1999 12/11/2009 2,889,666
- --------------------------------------------------------------------------------------------------------------------------------
96 Merchant's Village 355 11/24/1999 12/01/2009 2,833,764
97 Federal Express Buildings 320 12/29/1999 01/01/2010 2,723,702
97a Federal Express Building 1
97b Federal Express Building 2
98 Santiago Parkside Estates 351 07/14/1999 08/01/2006 2,884,088
- --------------------------------------------------------------------------------------------------------------------------------
99 Suni Sands RV Resort 355 11/12/1999 12/01/2009 2,699,451
100 Clay Commons Shopping Center 356 12/21/1999 01/11/2010 2,666,745
101 Gold Coast Strip Center 356 12/20/1999 01/01/2007 2,731,162
102 CVS - Baltimore, MD 237 02/14/2000 02/01/2020 -
103 Plaza Verdugo Medical Center 354 10/21/1999 11/01/2009 2,585,302
- --------------------------------------------------------------------------------------------------------------------------------
104 Oakridge Estates,Decatur and Valley View MHPs 356 12/21/1999 01/01/2010 2,551,004
105 La Palma Corporate Park (Buildings 2 & 3) 353 09/20/1999 10/01/2004 2,542,620
106 Tarponaire Mobile Resort 352 08/10/1999 09/01/2009 2,327,878
107 One Park Place 297 02/01/2000 02/01/2007 2,363,509
108 Lake Creek Crossing Shopping Center 290 06/04/1999 07/01/2009 2,107,999
- --------------------------------------------------------------------------------------------------------------------------------
109 275 Broome Industrial Parkway (Dick's) 295 11/03/1999 12/01/2009 2,089,917
110 Comfort Inn - Harrisburg 276 03/02/2000 04/01/2010 2,034,870
111 Westway Office Park 291 08/05/1999 08/06/2009 2,007,080
112 54 Regional Drive 288 04/26/1999 05/01/2004 2,236,648
113 2044 Ocean Avenue 357 01/14/2000 02/01/2005 2,267,900
- --------------------------------------------------------------------------------------------------------------------------------
114 The Whitney Hotel 0 12/30/1999 01/11/2010 2,323,000
115 Office Max-Morristown 353 09/27/1999 10/01/2009 2,063,856
116 Sun Lake Estates Mobile Home Park 351 07/27/1999 08/06/2009 2,069,753
117 Crestwood Village MHP 350 06/22/1999 07/11/2009 2,058,453
118 CVS - Enfield, CT 237 02/15/2000 02/01/2020 -
- --------------------------------------------------------------------------------------------------------------------------------
119 Deserama Mobile Ranch 352 08/06/1999 09/01/2009 2,033,008
120 The Barons Apartments 356 01/05/2000 01/11/2010 2,052,825
121 August Manor Apartments 350 06/08/1999 07/01/2009 2,001,037
122 426 West Broadway 298 02/15/2000 03/11/2010 1,895,236
123 Walnut Hill Apartments 352 09/10/1999 09/11/2009 1,996,363
- --------------------------------------------------------------------------------------------------------------------------------
124 Chesterfield Commons Shopping Center 357 02/10/2000 02/11/2010 1,909,459
125 714 Lexington Avenue 298 02/16/2000 03/11/2010 1,684,665
126 Apache Gardens Mobile Home Park 348 04/30/1999 05/11/2009 1,684,396
127 Ingram Oaks 352 08/09/1999 09/01/2009 1,610,745
128 Wayne Garden Apartments 350 06/04/1999 07/01/2009 1,600,835
- --------------------------------------------------------------------------------------------------------------------------------
<CAPTION>
Control. Prepayment Annual Debt
No. Property Name Property Type Provisions Service ($)
================================================================================================================================
<S> <C> <C> <C> <C>
81 Littlefield Mall Mixed-Use L(36),D(22),O(2) 329,760
82 Highlands Retail Center Retail - Anchored L(26),D(94) 336,466
83 151 West 25th Street Office L(36),D(81),O(3) 325,328
84 La Croix Court Apartments Multifamily L(48),D(69),O(3) 319,230
85 Everglades Apartments Multifamily L(36),D(81),O(3) 320,862
- --------------------------------------------------------------------------------------------------------------------------------
86 Plaza Building Office L(36),D(81),O(3) 327,522
87 Sycamore Green Apartments Multifamily L(27),D(93) 319,227
88 Crystal Inn - Logan Hotel - Limited Service L(48),D(72) 342,113
89 Valley Plaza Shopping Center Retail - Anchored L(36),D(81),O(3) 279,221
90 La Palma Corporate Park (Buildings 4-8) Industrial L(48),D(10),O(2) 299,469
- --------------------------------------------------------------------------------------------------------------------------------
91 Hampton Inn - Selinsgrove Hotel - Limited Service L(48),D(72) 338,682
92 Mid America Business Park II Industrial L(48),D(71),O(1) 306,089
93 UNOVA Industrial Building Industrial L(48),D(69),O(3) 290,840
94 Walgreens - Dallas, TX CTL L(48),D(190) 338,793
95 Cambridge Place Apartments Multifamily L(48),D(69),O(3) 285,858
- --------------------------------------------------------------------------------------------------------------------------------
96 Merchant's Village Retail - Anchored L(48),D(71),O(1) 283,713
97 Federal Express Buildings L(48),D(71),O(1) 303,007
97a Federal Express Building 1 Industrial
97b Federal Express Building 2 Industrial
98 Santiago Parkside Estates Mobile Home Park L(48),D(35),O(1) 272,747
- --------------------------------------------------------------------------------------------------------------------------------
99 Suni Sands RV Resort Mobile Home Park L(48),D(71),O(1) 270,456
100 Clay Commons Shopping Center Retail - Unanchored L(36),D(81),O(3) 281,457
101 Gold Coast Strip Center Retail - Unanchored L(48),D(36) 266,596
102 CVS - Baltimore, MD CTL L(48),D(191) 281,108
103 Plaza Verdugo Medical Center Office L(48),D(72) 268,594
- --------------------------------------------------------------------------------------------------------------------------------
104 Oakridge Estates,Decatur and Valley View MHPs Mobile Home Park L(48),D(71),O(1) 265,773
105 La Palma Corporate Park (Buildings 2 & 3) Industrial L(48),D(10),O(2) 236,894
106 Tarponaire Mobile Resort Mobile Home Park L(48),D(71),O(1) 228,026
107 One Park Place Office L(27),D(57) 262,898
108 Lake Creek Crossing Shopping Center Retail - Unanchored L(36),D(81),O(3) 242,556
- --------------------------------------------------------------------------------------------------------------------------------
109 275 Broome Industrial Parkway (Dick's) Industrial L(29),D(90),O(1) 241,366
110 Comfort Inn - Harrisburg Hotel - Limited Service L(48),D(72) 246,314
111 Westway Office Park Retail - Unanchored L(36),D(78),O(6) 231,905
112 54 Regional Drive Office L(36),D(21),O(3) 225,536
113 2044 Ocean Avenue Office L(36),D(21),O(3) 222,454
- --------------------------------------------------------------------------------------------------------------------------------
114 The Whitney Hotel Hotel - Limited Service L(36),D(81),O(3) 205,469
115 Office Max-Morristown Retail - Unanchored L(48),D(70),O(2) 205,026
116 Sun Lake Estates Mobile Home Park Mobile Home Park L(36),D(78),O(6) 207,350
117 Crestwood Village MHP Mobile Home Park L(48),D(69),O(3) 202,711
118 CVS - Enfield, CT CTL L(48),D(191) 226,416
- --------------------------------------------------------------------------------------------------------------------------------
119 Deserama Mobile Ranch Mobile Home Park L(48),D(71),O(1) 204,426
120 The Barons Apartments Multifamily L(36),D(81),O(3) 214,824
121 August Manor Apartments Multifamily L(48),D(72) 202,400
122 426 West Broadway Mixed-Use L(36),D(81),O(3) 232,954
123 Walnut Hill Apartments Multifamily L(48),YM1%(69),O(3) 205,336
- --------------------------------------------------------------------------------------------------------------------------------
124 Chesterfield Commons Shopping Center Retail - Anchored L(36),D(81),O(3) 197,889
125 714 Lexington Avenue Retail - Unanchored L(36),D(81),O(3) 197,641
126 Apache Gardens Mobile Home Park Mobile Home Park L(48),D(69),O(3) 161,299
127 Ingram Oaks Mobile Home Park L(48),D(71),O(1) 158,794
128 Wayne Garden Apartments Multifamily L(48),D(69),O(3) 154,745
- --------------------------------------------------------------------------------------------------------------------------------
<CAPTION>
UW Net
Control. Operating
No. Property Name Income ($)
==========================================================================
<S> <C> <C>
81 Littlefield Mall 440,127
82 Highlands Retail Center 450,154
83 151 West 25th Street 602,136
84 La Croix Court Apartments 454,666
85 Everglades Apartments 418,217
- --------------------------------------------------------------------------
86 Plaza Building 494,707
87 Sycamore Green Apartments 410,181
88 Crystal Inn - Logan 478,728
89 Valley Plaza Shopping Center 541,535
90 La Palma Corporate Park (Buildings 4-8) 400,255
- --------------------------------------------------------------------------
91 Hampton Inn - Selinsgrove 573,545
92 Mid America Business Park II 407,699
93 UNOVA Industrial Building 445,943
94 Walgreens - Dallas, TX 346,586
95 Cambridge Place Apartments 350,769
- --------------------------------------------------------------------------
96 Merchant's Village 395,810
97 Federal Express Buildings 428,815
97a Federal Express Building 1 218,040
97b Federal Express Building 2 210,775
98 Santiago Parkside Estates 330,708
- --------------------------------------------------------------------------
99 Suni Sands RV Resort 343,712
100 Clay Commons Shopping Center 379,187
101 Gold Coast Strip Center 342,924
102 CVS - Baltimore, MD 290,385
103 Plaza Verdugo Medical Center 382,333
- --------------------------------------------------------------------------
104 Oakridge Estates,Decatur and Valley View MHPs 344,568
105 La Palma Corporate Park (Buildings 2 & 3) 328,441
106 Tarponaire Mobile Resort 274,644
107 One Park Place 396,341
108 Lake Creek Crossing Shopping Center 375,879
- --------------------------------------------------------------------------
109 275 Broome Industrial Parkway (Dick's) 330,591
110 Comfort Inn - Harrisburg 416,251
111 Westway Office Park 376,198
112 54 Regional Drive 374,685
113 2044 Ocean Avenue 297,296
- --------------------------------------------------------------------------
114 The Whitney Hotel 598,580
115 Office Max-Morristown 278,086
116 Sun Lake Estates Mobile Home Park 306,384
117 Crestwood Village MHP 308,142
118 CVS - Enfield, CT 233,888
- --------------------------------------------------------------------------
119 Deserama Mobile Ranch 254,222
120 The Barons Apartments 282,970
121 August Manor Apartments 259,986
122 426 West Broadway 394,314
123 Walnut Hill Apartments 362,232
- --------------------------------------------------------------------------
124 Chesterfield Commons Shopping Center 280,352
125 714 Lexington Avenue 287,006
126 Apache Gardens Mobile Home Park 234,070
127 Ingram Oaks 218,394
128 Wayne Garden Apartments 213,426
- --------------------------------------------------------------------------
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
Interest Original
Control. Administrative Cost Accrual Interest-Only
No. Property Name Rate (%) Method Amortization Type Period (Mos.)
====================================================================================================================================
<S> <C> <C> <C> <C> <C>
129 CVS - Hinckley, OH 0.1022 Act/360 Step
130 CVS - Elberton, GA 0.1022 30/360 Fully Amortizing
131 509 East Sixth Street 0.1022 Act/360 Balloon
132 67th & Bell 0.1222 Act/360 Balloon
133 Oakhill Family Park 0.1272 Act/360 Balloon
- ------------------------------------------------------------------------------------------------------------------------------------
134 Capri Villas Apartments 0.1022 Act/360 Balloon
135 Pine Meadows Apartments 0.1022 Act/360 Balloon
136 University Home Mobile Home Park 0.1222 Act/360 Balloon
137 Crescent City Shopping Center 0.1022 Act/360 Balloon
138 Arbor I 0.1022 Act/360 Balloon
- ------------------------------------------------------------------------------------------------------------------------------------
139 Summitwood Apartments 0.1022 Act/360 Balloon
140 Town Square Apartments 0.1022 Act/360 Balloon
141 Shady Rest Mobile Home and RV Park 0.1272 Act/360 Balloon
142 Bangs MHP 0.1272 Act/360 Balloon
143 San Vicente Shopping Center 0.1022 Act/360 Balloon
- ------------------------------------------------------------------------------------------------------------------------------------
144 Las Brisas Apartments 0.1022 Act/360 Balloon
145 Malibu Court 0.1022 Act/360 Balloon
146 Main Place Apartments 0.1022 Act/360 Balloon
147 The 1940 Building 0.1272 Act/360 Balloon
148 Canal Studios 0.1022 Act/360 Balloon
- ------------------------------------------------------------------------------------------------------------------------------------
149 Liberty Place Professional Building 0.1022 Act/360 Balloon
150 Grant Square 0.1022 Act/360 Balloon
151 Post Oak Manor 0.1022 Act/360 Balloon
152 South Grand Apartments 0.1022 Act/360 Balloon
153 AAA Mini-Storage 0.1022 Act/360 Balloon
- ------------------------------------------------------------------------------------------------------------------------------------
154 Welsh Gardens 0.1022 Act/360 Balloon
155 Wellwood Manor 0.1022 Act/360 Balloon
156 Hickory Point MHP 0.1272 Act/360 Balloon
157 Creekside Mobile Home Park 0.1022 Act/360 Balloon
158 10 Parker Street 0.1022 Act/360 Balloon
- ------------------------------------------------------------------------------------------------------------------------------------
159 38th Street Apartments 0.1022 Act/360 Balloon
160 West Village II Ltd. 0.1022 Act/360 Balloon
161 The Janwood Apartments 0.1022 Act/360 Balloon
162 Apartments 22 0.1022 Act/360 Balloon
163 West Village Ltd. 0.1022 Act/360 Balloon
- ------------------------------------------------------------------------------------------------------------------------------------
164 Hillcrest Apartments 0.1022 Act/360 Balloon
165 East Wind Apartments 0.1022 Act/360 Balloon
166 University Village Apartments 0.1022 Act/360 Balloon
167 Minden Square Apartments 0.1022 Act/360 Balloon
168 Park Villa Apartments 0.1022 Act/360 Balloon
- ------------------------------------------------------------------------------------------------------------------------------------
169 263 Genesee Street 0.1022 Act/360 Balloon
170 Rio Vista Apartments 0.1022 Act/360 Balloon
171 166 Jewett Avenue 0.1022 Act/360 Balloon
172 14 Kensington Avenue 0.1022 Act/360 Balloon
173 Zabriskie Arms Condominium 0.1022 Act/360 Balloon
- ------------------------------------------------------------------------------------------------------------------------------------
<CAPTION>
Remaining Original Term Remaining Term Original
Control. Interest-Only to Maturity to Maturity Amortization
No. Property Name Period (Mos.) (Mos.) (Mos.) Term (Mos.)
====================================================================================================================================
<S> <C> <C> <C> <C> <C>
129 CVS - Hinckley, OH 240 237 271
130 CVS - Elberton, GA 241 237 241
131 509 East Sixth Street 120 114 360
132 67th & Bell 120 114 360
133 Oakhill Family Park 120 112 360
- ------------------------------------------------------------------------------------------------------------------------------------
134 Capri Villas Apartments 120 112 300
135 Pine Meadows Apartments 120 110 360
136 University Home Mobile Home Park 120 116 360
137 Crescent City Shopping Center 120 118 360
138 Arbor I 120 115 360
- ------------------------------------------------------------------------------------------------------------------------------------
139 Summitwood Apartments 120 115 360
140 Town Square Apartments 120 110 300
141 Shady Rest Mobile Home and RV Park 120 114 360
142 Bangs MHP 120 108 240
143 San Vicente Shopping Center 120 117 300
- ------------------------------------------------------------------------------------------------------------------------------------
144 Las Brisas Apartments 120 114 300
145 Malibu Court 120 114 360
146 Main Place Apartments 120 114 360
147 The 1940 Building 120 116 360
148 Canal Studios 120 114 300
- ------------------------------------------------------------------------------------------------------------------------------------
149 Liberty Place Professional Building 120 116 360
150 Grant Square 120 116 360
151 Post Oak Manor 120 111 300
152 South Grand Apartments 120 110 300
153 AAA Mini-Storage 120 116 360
- ------------------------------------------------------------------------------------------------------------------------------------
154 Welsh Gardens 120 117 360
155 Wellwood Manor 120 117 360
156 Hickory Point MHP 120 112 360
157 Creekside Mobile Home Park 120 115 300
158 10 Parker Street 120 114 300
- ------------------------------------------------------------------------------------------------------------------------------------
159 38th Street Apartments 120 112 300
160 West Village II Ltd. 120 111 360
161 The Janwood Apartments 120 111 300
162 Apartments 22 120 113 360
163 West Village Ltd. 120 111 360
- ------------------------------------------------------------------------------------------------------------------------------------
164 Hillcrest Apartments 120 110 360
165 East Wind Apartments 120 117 360
166 University Village Apartments 120 111 360
167 Minden Square Apartments 120 116 300
168 Park Villa Apartments 120 114 300
- ------------------------------------------------------------------------------------------------------------------------------------
169 263 Genesee Street 120 118 360
170 Rio Vista Apartments 120 117 300
171 166 Jewett Avenue 120 111 360
172 14 Kensington Avenue 120 111 360
173 Zabriskie Arms Condominium 120 111 360
- ------------------------------------------------------------------------------------------------------------------------------------
<CAPTION>
Remaining Maturity or
Control. Amortization Term Origination Anticipated Balloon
No. Property Name (Mos.) Date Repayment Date Balance ($)
================================================================================================================================
<S> <C> <C> <C> <C> <C>
129 CVS - Hinckley, OH 268 01/27/2000 02/01/2020 569,549
130 CVS - Elberton, GA 237 12/15/1999 02/01/2020 -
131 509 East Sixth Street 354 10/28/1999 11/11/2009 1,368,767
132 67th & Bell 354 10/04/1999 11/01/2009 1,351,391
133 Oakhill Family Park 352 08/09/1999 09/01/2009 1,355,176
- --------------------------------------------------------------------------------------------------------------------------------
134 Capri Villas Apartments 292 08/23/1999 09/11/2009 1,267,027
135 Pine Meadows Apartments 350 06/08/1999 07/01/2009 1,310,845
136 University Home Mobile Home Park 356 12/23/1999 01/01/2010 1,270,720
137 Crescent City Shopping Center 358 02/16/2000 03/11/2010 1,198,229
138 Arbor I 355 11/24/1999 12/11/2009 1,188,035
- --------------------------------------------------------------------------------------------------------------------------------
139 Summitwood Apartments 355 11/24/1999 12/11/2009 1,188,035
140 Town Square Apartments 290 06/07/1999 07/01/2009 1,110,847
141 Shady Rest Mobile Home and RV Park 354 10/22/1999 11/01/2009 1,170,122
142 Bangs MHP 228 04/29/1999 05/11/2009 920,032
143 San Vicente Shopping Center 297 01/25/2000 02/11/2010 1,065,969
- --------------------------------------------------------------------------------------------------------------------------------
144 Las Brisas Apartments 294 10/14/1999 11/11/2009 1,052,238
145 Malibu Court 354 10/29/1999 11/11/2009 1,088,874
146 Main Place Apartments 354 10/13/1999 11/01/2009 1,003,393
147 The 1940 Building 356 12/09/1999 01/01/2010 998,422
148 Canal Studios 294 10/27/1999 11/11/2009 883,880
- --------------------------------------------------------------------------------------------------------------------------------
149 Liberty Place Professional Building 356 12/22/1999 01/11/2010 933,732
150 Grant Square 356 12/14/1999 01/11/2010 907,353
151 Post Oak Manor 291 08/10/1999 08/11/2009 839,175
152 South Grand Apartments 290 06/07/1999 07/01/2009 836,482
153 AAA Mini-Storage 356 12/29/1999 01/06/2010 857,656
- --------------------------------------------------------------------------------------------------------------------------------
154 Welsh Gardens 357 02/04/2000 02/11/2010 811,956
155 Wellwood Manor 357 02/04/2000 02/11/2010 766,443
156 Hickory Point MHP 352 08/10/1999 09/01/2009 755,232
157 Creekside Mobile Home Park 295 12/07/1999 12/11/2009 699,309
158 10 Parker Street 294 10/22/1999 11/11/2009 684,677
- --------------------------------------------------------------------------------------------------------------------------------
159 38th Street Apartments 292 08/23/1999 09/11/2009 675,747
160 West Village II Ltd. 351 07/23/1999 08/11/2009 701,437
161 The Janwood Apartments 291 07/13/1999 08/11/2009 587,527
162 Apartments 22 353 09/29/1999 10/11/2009 635,315
163 West Village Ltd. 351 07/23/1999 08/11/2009 633,557
- --------------------------------------------------------------------------------------------------------------------------------
164 Hillcrest Apartments 350 06/24/1999 07/01/2009 591,739
165 East Wind Apartments 357 01/21/2000 02/11/2010 573,011
166 University Village Apartments 351 07/23/1999 08/11/2009 544,858
167 Minden Square Apartments 296 12/13/1999 01/11/2010 507,094
168 Park Villa Apartments 294 10/22/1999 11/11/2009 506,783
- --------------------------------------------------------------------------------------------------------------------------------
169 263 Genesee Street 358 02/11/2000 03/11/2010 464,647
170 Rio Vista Apartments 297 02/07/2000 02/11/2010 429,145
171 166 Jewett Avenue 351 07/29/1999 08/11/2009 373,946
172 14 Kensington Avenue 351 07/29/1999 08/11/2009 305,873
173 Zabriskie Arms Condominium 351 07/29/1999 08/11/2009 272,290
- --------------------------------------------------------------------------------------------------------------------------------
<CAPTION>
Control. Prepayment Annual Debt
No. Property Name Property Type Provisions Service ($)
================================================================================================================================
<S> <C> <C> <C> <C>
129 CVS - Hinckley, OH CTL L(48),D(192) 169,077
130 CVS - Elberton, GA CTL L(48),D(193) 162,486
131 509 East Sixth Street Multifamily L(48),YM1%(69),O(3) 143,281
132 67th & Bell Retail - Anchored L(48),D(71),O(1) 135,988
133 Oakhill Family Park Mobile Home Park L(48),D(71),O(1) 137,512
- --------------------------------------------------------------------------------------------------------------------------------
134 Capri Villas Apartments Multifamily L(48),YM1%(69),O(3) 149,518
135 Pine Meadows Apartments Multifamily L(36),D(78),O(6) 133,052
136 University Home Mobile Home Park Mobile Home Park L(48),D(71),O(1) 130,848
137 Crescent City Shopping Center Retail - Anchored L(36),D(81),O(3) 123,371
138 Arbor I Multifamily L(48),D(69),O(3) 119,112
- --------------------------------------------------------------------------------------------------------------------------------
139 Summitwood Apartments Multifamily L(48),D(69),O(3) 119,112
140 Town Square Apartments Multifamily L(48),YM1%(69),O(3) 128,321
141 Shady Rest Mobile Home and RV Park Mobile Home Park L(48),D(71),O(1) 117,417
142 Bangs MHP Mobile Home Park L(48),D(69),O(3) 131,262
143 San Vicente Shopping Center Retail - Unanchored L(36),D(81),O(3) 128,457
- --------------------------------------------------------------------------------------------------------------------------------
144 Las Brisas Apartments Multifamily L(48),YM1%(69),O(3) 123,322
145 Malibu Court Multifamily L(48),YM1%(69),O(3) 112,002
146 Main Place Apartments Multifamily L(48),D(69),O(3) 99,275
147 The 1940 Building Office L(48),D(71),O(1) 102,809
148 Canal Studios Industrial L(36),D(81),O(3) 103,590
- --------------------------------------------------------------------------------------------------------------------------------
149 Liberty Place Professional Building Office L(36),D(81),O(3) 98,750
150 Grant Square Multifamily L(48),YM1%(69),O(3) 93,335
151 Post Oak Manor Multifamily L(48),YM1%(69),O(3) 97,640
152 South Grand Apartments Multifamily L(48),YM1%(69),O(3) 96,627
153 AAA Mini-Storage Self-Storage L(36),D(78),O(6) 91,290
- --------------------------------------------------------------------------------------------------------------------------------
154 Welsh Gardens Multifamily L(48),YM1%(69),O(3) 84,438
155 Wellwood Manor Multifamily L(48),YM1%(69),O(3) 79,705
156 Hickory Point MHP Mobile Home Park L(48),D(71),O(1) 75,515
157 Creekside Mobile Home Park Mobile Home Park L(48),YM1%(69),O(3) 83,080
158 10 Parker Street Multifamily L(48),YM1%(69),O(3) 83,042
- --------------------------------------------------------------------------------------------------------------------------------
159 38th Street Apartments Multifamily L(48),YM1%(69),O(3) 79,743
160 West Village II Ltd. Multifamily L(48),YM1%(69),O(3) 71,509
161 The Janwood Apartments Multifamily L(48),YM1%(69),O(3) 67,411
162 Apartments 22 Multifamily L(48),YM1%(69),O(3) 65,334
163 West Village Ltd. Multifamily L(48),YM1%(69),O(3) 64,589
- --------------------------------------------------------------------------------------------------------------------------------
164 Hillcrest Apartments Multifamily L(48),YM1%(69),O(3) 61,363
165 East Wind Apartments Multifamily L(48),YM1%(69),O(3) 62,560
166 University Village Apartments Multifamily L(48),YM1%(69),O(3) 55,546
167 Minden Square Apartments Multifamily L(48),YM1%(69),O(3) 59,930
168 Park Villa Apartments Multifamily L(48),YM1%(69),O(3) 59,807
- --------------------------------------------------------------------------------------------------------------------------------
169 263 Genesee Street Mixed-Use L(48),YM1%(69),O(3) 51,549
170 Rio Vista Apartments Multifamily L(48),YM1%(69),O(3) 52,422
171 166 Jewett Avenue Multifamily L(48),YM1%(69),O(3) 38,454
172 14 Kensington Avenue Multifamily L(48),YM1%(69),O(3) 31,454
173 Zabriskie Arms Condominium Multifamily L(48),YM1%(69),O(3) 28,000
- --------------------------------------------------------------------------------------------------------------------------------
<CAPTION>
UW Net
Control. Operating
No. Property Name Income ($)
==========================================================================
<S> <C> <C>
129 CVS - Hinckley, OH 174,657
130 CVS - Elberton, GA 179,719
131 509 East Sixth Street 199,916
132 67th & Bell 193,511
133 Oakhill Family Park 218,304
- --------------------------------------------------------------------------
134 Capri Villas Apartments 241,903
135 Pine Meadows Apartments 232,048
136 University Home Mobile Home Park 167,229
137 Crescent City Shopping Center 185,401
138 Arbor I 165,359
- --------------------------------------------------------------------------
139 Summitwood Apartments 165,297
140 Town Square Apartments 256,546
141 Shady Rest Mobile Home and RV Park 181,827
142 Bangs MHP 227,911
143 San Vicente Shopping Center 176,010
- --------------------------------------------------------------------------
144 Las Brisas Apartments 190,930
145 Malibu Court 177,076
146 Main Place Apartments 130,194
147 The 1940 Building 140,061
148 Canal Studios 160,254
- --------------------------------------------------------------------------
149 Liberty Place Professional Building 153,275
150 Grant Square 127,751
151 Post Oak Manor 161,495
152 South Grand Apartments 173,083
153 AAA Mini-Storage 131,258
- --------------------------------------------------------------------------
154 Welsh Gardens 127,931
155 Wellwood Manor 117,213
156 Hickory Point MHP 90,706
157 Creekside Mobile Home Park 109,168
158 10 Parker Street 113,187
- --------------------------------------------------------------------------
159 38th Street Apartments 128,711
160 West Village II Ltd. 121,639
161 The Janwood Apartments 125,195
162 Apartments 22 116,149
163 West Village Ltd. 111,937
- --------------------------------------------------------------------------
164 Hillcrest Apartments 87,814
165 East Wind Apartments 86,648
166 University Village Apartments 89,239
167 Minden Square Apartments 101,131
168 Park Villa Apartments 81,201
- --------------------------------------------------------------------------
169 263 Genesee Street 71,340
170 Rio Vista Apartments 92,480
171 166 Jewett Avenue 61,096
172 14 Kensington Avenue 47,761
173 Zabriskie Arms Condominium 41,664
- --------------------------------------------------------------------------
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
Control. UW Net Cash DSCR @ Net Appraised Appraisal
No. Property Name Flow ($) Cash Flow (x) Value ($) Date
===================================================================================================================================
<S> <C> <C> <C> <C> <C>
1 Cherry Creek Mall 23,427,747 1.71 311,800,000 06/30/1999
2 Annapolis Mall 16,879,611 1.50 211,200,000 06/30/1999
2.1 Annapolis Mall Mortgage Loan Component No. 1
2.2 Annapolis Mall Mortgage Loan Component No. 2
- -----------------------------------------------------------------------------------------------------------------------------------
3 Westfield Portfolio 17,596,774 1.91 230,200,000
3.1 Westfield Portfolio Mortgage Loan Component No. 1
3.2 Westfield Portfolio Mortgage Loan Component No. 2
3a Downtown Plaza 12,476,287 163,200,000 06/30/1999
3b Eastland Shopping Center 5,120,487 67,000,000 06/30/1999
- -----------------------------------------------------------------------------------------------------------------------------------
4 Sangertown Square Mall 10,552,217 1.73 152,000,000 11/03/1999
4.1 Sangertown Square Mall Mortgage Loan Component No. 1
4.2 Sangertown Square Mall Mortgage Loan Component No. 2
5 Southern Company Center 3,926,644 1.25 49,000,000 06/01/1999
6 Metro Plaza Shopping Center 2,893,866 1.22 34,500,000 11/03/1999
- -----------------------------------------------------------------------------------------------------------------------------------
7 Deposit Guaranty Plaza 3,054,171 1.28 34,550,000 07/21/1999
8 Cedarbrook Corporate Center Building 5 2,969,617 1.35 41,300,000 09/01/2000
9 2 and 4 Gannett Drive 2,397,336 1.28 29,900,000 12/01/1999
10 New Media & Arts Center 2,325,254 1.25 30,500,000 02/04/2000
11 Pepper Square Shopping Center 2,146,201 1.23 25,000,000 01/01/2000
- -----------------------------------------------------------------------------------------------------------------------------------
12 Pinewood Chase Apartments 2,013,846 1.35 21,500,000 04/08/1999
13 Eagle Rock 2,684,585 1.78 29,900,000 06/30/1999
14 Deposit Guaranty Tower & Building 2,056,226 1.34 27,100,000
14a Deposit Guaranty Tower 1,973,294 24,000,000 07/30/1999
14b Deposit Guaranty Building 82,932 3,100,000 09/14/1999
- -----------------------------------------------------------------------------------------------------------------------------------
15 Park Place Apartments 1,602,207 1.21 18,500,000 10/22/1999
16 Stop & Shop - Meriden, CT 1,609,149 NAP 17,500,000 01/06/2000
17 205-11 Montague Street 1,624,586 1.27 21,700,000 07/01/1999
18 Reisterstown Square Apartments 1,505,924 1.20 17,100,000 11/05/1999
19 Five Points Plaza 1,506,565 1.31 19,000,000 06/01/1999
- -----------------------------------------------------------------------------------------------------------------------------------
20 SecurCare Boulder Portfolio 1,692,057 1.30 17,800,000
20a 5815 Arapahoe Road (SecurCare #501) 669,746 7,000,000 09/09/1999
20b 6405 & 6515 Odell Place (SecurCare #503 & #505) 471,143 5,100,000 09/09/1999
20c 6338 Arapahoe Road (SecurCare #502) 354,247 3,600,000 09/09/1999
20d 4667 Broadway (SecurCare #504) 196,909 2,100,000 09/09/1999
- -----------------------------------------------------------------------------------------------------------------------------------
21 Speedway Plaza 1,461,623 1.26 16,400,000 09/01/1999
22 River Oaks West Shopping Center 1,605,731 1.25 18,250,000 06/01/1999
23 Deposit Guaranty - Building 1,471,371 1.32 16,200,000 07/21/1999
24 Best Western Carmel Mission Inn 1,579,907 1.40 17,700,000 10/01/2000
25 Grammercy Parc Apartments 1,152,842 1.21 14,255,000 08/20/1999
- -----------------------------------------------------------------------------------------------------------------------------------
26 Foshay Tower 1,259,343 1.25 14,550,000 12/01/1999
27 Forestdale Apartments 1,225,010 1.28 14,795,000 10/01/1999
28 Whispering Oaks Apartments 1,390,127 1.37 15,800,000 10/15/1999
29 Scarbrough Building 1,097,294 1.25 13,340,000 11/03/1999
30 Central Forest Shopping Center 1,113,456 1.20 12,300,000 01/01/2000
- -----------------------------------------------------------------------------------------------------------------------------------
<CAPTION>
Underwritten
Hospitality
Control. Cut-off Date Scheduled Maturity/ Average Daily
No. Property Name LTV (%) ARD LTV (%) Rate ($)
=============================================================================================================================
<S> <C> <C> <C>
1 Cherry Creek Mall 47.6 46.1
2 Annapolis Mall 58.2 51.4
2.1 Annapolis Mall Mortgage Loan Component No. 1
2.2 Annapolis Mall Mortgage Loan Component No. 2
- -----------------------------------------------------------------------------------------------------------------------------
3 Westfield Portfolio 43.0 37.4
3.1 Westfield Portfolio Mortgage Loan Component No. 1
3.2 Westfield Portfolio Mortgage Loan Component No. 2
3a Downtown Plaza
3b Eastland Shopping Center
- -----------------------------------------------------------------------------------------------------------------------------
4 Sangertown Square Mall 40.9 36.5
4.1 Sangertown Square Mall Mortgage Loan Component No. 1
4.2 Sangertown Square Mall Mortgage Loan Component No. 2
5 Southern Company Center 74.0 66.3
6 Metro Plaza Shopping Center 76.6 69.0
- -----------------------------------------------------------------------------------------------------------------------------
7 Deposit Guaranty Plaza 74.4 67.7
8 Cedarbrook Corporate Center Building 5 55.6 50.8
9 2 and 4 Gannett Drive 68.4 61.9
10 New Media & Arts Center 62.2 57.2
11 Pepper Square Shopping Center 71.5 65.6
- -----------------------------------------------------------------------------------------------------------------------------
12 Pinewood Chase Apartments 78.6 70.7
13 Eagle Rock 56.2 50.6
14 Deposit Guaranty Tower & Building 61.0 55.5
14a Deposit Guaranty Tower
14b Deposit Guaranty Building
- -----------------------------------------------------------------------------------------------------------------------------
15 Park Place Apartments 79.8 75.0
16 Stop & Shop - Meriden, CT NAP NAP
17 205-11 Montague Street 63.1 57.4
18 Reisterstown Square Apartments 78.8 71.6
19 Five Points Plaza 69.9 62.6
- -----------------------------------------------------------------------------------------------------------------------------
20 SecurCare Boulder Portfolio 73.2 69.1
20a 5815 Arapahoe Road (SecurCare #501)
20b 6405 & 6515 Odell Place (SecurCare #503 & #505)
20c 6338 Arapahoe Road (SecurCare #502)
20d 4667 Broadway (SecurCare #504)
- -----------------------------------------------------------------------------------------------------------------------------
21 Speedway Plaza 77.8 70.3
22 River Oaks West Shopping Center 67.3 45.8
23 Deposit Guaranty - Building 73.8 67.1
24 Best Western Carmel Mission Inn 64.1 58.3 101.98
25 Grammercy Parc Apartments 76.2 68.3
- -----------------------------------------------------------------------------------------------------------------------------
26 Foshay Tower 73.4 66.9
27 Forestdale Apartments 72.1 64.9
28 Whispering Oaks Apartments 64.8 59.6
29 Scarbrough Building 72.9 70.1
30 Central Forest Shopping Center 77.9 71.4
- -----------------------------------------------------------------------------------------------------------------------------
<CAPTION>
Sq. Ft.,
Control. Year Bed, Pad,
No. Property Name Year Built Renovated or Room
===============================================================================================================================
<S> <C> <C> <C> <C>
1 Cherry Creek Mall 1990 1998 1,316,485
2 Annapolis Mall 1972 1994/1998 1,116,630
2.1 Annapolis Mall Mortgage Loan Component No. 1
2.2 Annapolis Mall Mortgage Loan Component No. 2
- -------------------------------------------------------------------------------------------------------------------------------
3 Westfield Portfolio 2,051,669
3.1 Westfield Portfolio Mortgage Loan Component No. 1
3.2 Westfield Portfolio Mortgage Loan Component No. 2
3a Downtown Plaza 1971 1993 1,191,347
3b Eastland Shopping Center 1957 1996 860,322
- -------------------------------------------------------------------------------------------------------------------------------
4 Sangertown Square Mall 1980/1981/1995/1998 855,360
4.1 Sangertown Square Mall Mortgage Loan Component No. 1
4.2 Sangertown Square Mall Mortgage Loan Component No. 2
5 Southern Company Center 1960 1996 335,923
6 Metro Plaza Shopping Center 1994 242,156
- -------------------------------------------------------------------------------------------------------------------------------
7 Deposit Guaranty Plaza 1975 1998 328,126
8 Cedarbrook Corporate Center Building 5 1999 181,600
9 2 and 4 Gannett Drive 1982 1997 210,005
10 New Media & Arts Center 1936/1971 1998/2000 230,687
11 Pepper Square Shopping Center 1977/1979/1994/1995 192,150
- -------------------------------------------------------------------------------------------------------------------------------
12 Pinewood Chase Apartments 1965/1966 1985 492
13 Eagle Rock 1973 1991 473,361
14 Deposit Guaranty Tower & Building 511,954
14a Deposit Guaranty Tower 1986 387,137
14b Deposit Guaranty Building 1940 1992/1998 124,817
- -------------------------------------------------------------------------------------------------------------------------------
15 Park Place Apartments 1986 328
16 Stop & Shop - Meriden, CT 2000 69,963
17 205-11 Montague Street 1962 1997 85,904
18 Reisterstown Square Apartments 1968 1999 493
19 Five Points Plaza 1961 1998/1999 122,503
- -------------------------------------------------------------------------------------------------------------------------------
20 SecurCare Boulder Portfolio 311,183
20a 5815 Arapahoe Road (SecurCare #501) 1983/1984 103,370
20b 6405 & 6515 Odell Place (SecurCare #503 & #505) 1983/1997 94,939
20c 6338 Arapahoe Road (SecurCare #502) 1975/1992 81,654
20d 4667 Broadway (SecurCare #504) 1972 31,220
- -------------------------------------------------------------------------------------------------------------------------------
21 Speedway Plaza 1989 185,279
22 River Oaks West Shopping Center 1979 1985/1996/1998 273,658
23 Deposit Guaranty - Building 1929 1958/1995 157,415
24 Best Western Carmel Mission Inn 1968 1995 165
25 Grammercy Parc Apartments 1989 240
- -------------------------------------------------------------------------------------------------------------------------------
26 Foshay Tower 1929 1992 161,959
27 Forestdale Apartments 1998/1999 234
28 Whispering Oaks Apartments 1970/1972 1995/1999 405
29 Scarbrough Building 1910/1916 1931/1984 120,405
30 Central Forest Shopping Center 1979 1998 94,813
- -------------------------------------------------------------------------------------------------------------------------------
<CAPTION>
Occupancy
Control. Perentage
No. Property Name Unit Loan Per Unit (%) Rent Roll Date
====================================================================================================================================
<S> <C> <C> <C> <C> <C>
1 Cherry Creek Mall Sq Ft 113 97.5 12/31/1999
2 Annapolis Mall Sq Ft 110 98.9 02/01/2000
2.1 Annapolis Mall Mortgage Loan Component No. 1
2.2 Annapolis Mall Mortgage Loan Component No. 2
- ------------------------------------------------------------------------------------------------------------------------------------
3 Westfield Portfolio Sq Ft 48 95.9
3.1 Westfield Portfolio Mortgage Loan Component No. 1
3.2 Westfield Portfolio Mortgage Loan Component No. 2
3a Downtown Plaza Sq Ft 94.2 02/01/2000
3b Eastland Shopping Center Sq Ft 100.0 02/01/2000
- ------------------------------------------------------------------------------------------------------------------------------------
4 Sangertown Square Mall Sq Ft 73 93.7 02/01/2000
4.1 Sangertown Square Mall Mortgage Loan Component No. 1
4.2 Sangertown Square Mall Mortgage Loan Component No. 2
5 Southern Company Center Sq Ft 108 91.6 01/01/2000
6 Metro Plaza Shopping Center Sq Ft 109 100.0 11/22/1999
- ------------------------------------------------------------------------------------------------------------------------------------
7 Deposit Guaranty Plaza Sq Ft 78 97.3 10/28/1999
8 Cedarbrook Corporate Center Building 5 Sq Ft 126 82.4 12/29/1999
9 2 and 4 Gannett Drive Sq Ft 97 98.0 12/20/1999
10 New Media & Arts Center Sq Ft 82 100.0 02/11/2000
11 Pepper Square Shopping Center Sq Ft 93 93.9 02/10/2000
- ------------------------------------------------------------------------------------------------------------------------------------
12 Pinewood Chase Apartments Units 34,351 95.0 10/18/1999
13 Eagle Rock Sq Ft 35 93.6 02/01/2000
14 Deposit Guaranty Tower & Building Sq Ft 32 79.0
14a Deposit Guaranty Tower Sq Ft 82.3 01/11/2000
14b Deposit Guaranty Building Sq Ft 68.8 01/11/2000
- ------------------------------------------------------------------------------------------------------------------------------------
15 Park Place Apartments Units 45,014 95.7 10/29/1999
16 Stop & Shop - Meriden, CT Sq Ft 204 100.0 02/11/2000
17 205-11 Montague Street Sq Ft 159 86.0 05/01/1999
18 Reisterstown Square Apartments Units 27,325 97.0 12/08/1999
19 Five Points Plaza Sq Ft 108 100.0 06/02/1999
- ------------------------------------------------------------------------------------------------------------------------------------
20 SecurCare Boulder Portfolio Sq Ft 42 85.6
20a 5815 Arapahoe Road (SecurCare #501) Sq Ft 85.3 09/30/1999
20b 6405 & 6515 Odell Place (SecurCare #503 & #505) Sq Ft 90.1 09/30/1999
20c 6338 Arapahoe Road (SecurCare #502) Sq Ft 78.8 09/30/1999
20d 4667 Broadway (SecurCare #504) Sq Ft 90.7 09/30/1999
- ------------------------------------------------------------------------------------------------------------------------------------
21 Speedway Plaza Sq Ft 69 100.0 11/18/1999
22 River Oaks West Shopping Center Sq Ft 45 100.0 09/30/1999
23 Deposit Guaranty - Building Sq Ft 76 95.0 11/19/1999
24 Best Western Carmel Mission Inn Rooms 68,801 74.0 09/30/1999
25 Grammercy Parc Apartments Units 45,281 99.2 08/30/1999
- ------------------------------------------------------------------------------------------------------------------------------------
26 Foshay Tower Sq Ft 66 90.3 02/04/2000
27 Forestdale Apartments Units 45,566 92.3 08/05/1999
28 Whispering Oaks Apartments Units 25,269 95.6 10/25/1999
29 Scarbrough Building Sq Ft 81 95.7 01/07/2000
30 Central Forest Shopping Center Sq Ft 101 93.9 02/03/2000
- ------------------------------------------------------------------------------------------------------------------------------------
<CAPTION>
Control.
No. Property Name Ownership Interest Largest Tenant Name
====================================================================================================================================
<S> <C> <C> <C>
1 Cherry Creek Mall Leasehold Foley's (May)
2 Annapolis Mall Fee Simple Hecht's (May)
2.1 Annapolis Mall Mortgage Loan Component No. 1
2.2 Annapolis Mall Mortgage Loan Component No. 2
- ------------------------------------------------------------------------------------------------------------------------------------
3 Westfield Portfolio
3.1 Westfield Portfolio Mortgage Loan Component No. 1
3.2 Westfield Portfolio Mortgage Loan Component No. 2
3a Downtown Plaza Fee Simple Macy's
3b Eastland Shopping Center Fee Simple Target
- ------------------------------------------------------------------------------------------------------------------------------------
4 Sangertown Square Mall Fee Simple Sears
4.1 Sangertown Square Mall Mortgage Loan Component No. 1
4.2 Sangertown Square Mall Mortgage Loan Component No. 2
5 Southern Company Center Fee Simple Southern Company Service
6 Metro Plaza Shopping Center Fee Simple BJ's Wholesale Club
- ------------------------------------------------------------------------------------------------------------------------------------
7 Deposit Guaranty Plaza Fee Simple and Leasehold AmSouth
8 Cedarbrook Corporate Center Building 5 Fee Simple DNX Transgenic Science
9 2 and 4 Gannett Drive Fee Simple Abitibi Consolidated Sales
10 New Media & Arts Center Fee Simple Milk Studios
11 Pepper Square Shopping Center Fee Simple Stein Mart, Inc.
- ------------------------------------------------------------------------------------------------------------------------------------
12 Pinewood Chase Apartments Fee Simple
13 Eagle Rock Fee Simple Montgomery Wards
14 Deposit Guaranty Tower & Building
14a Deposit Guaranty Tower Fee Simple Deposit Guaranty Bank
14b Deposit Guaranty Building Fee Simple Deposit Guaranty Bank
- ------------------------------------------------------------------------------------------------------------------------------------
15 Park Place Apartments Fee Simple
16 Stop & Shop - Meriden, CT Fee Simple Stop & Shop
17 205-11 Montague Street Fee Simple Saint Vincent's Services, Inc.
18 Reisterstown Square Apartments Fee Simple
19 Five Points Plaza Fee Simple US General Services Admin.
- ------------------------------------------------------------------------------------------------------------------------------------
20 SecurCare Boulder Portfolio
20a 5815 Arapahoe Road (SecurCare #501) Fee Simple
20b 6405 & 6515 Odell Place (SecurCare #503 & #505) Fee Simple
20c 6338 Arapahoe Road (SecurCare #502) Fee Simple
20d 4667 Broadway (SecurCare #504) Fee Simple
- ------------------------------------------------------------------------------------------------------------------------------------
21 Speedway Plaza Fee Simple BJ's Wholesale Club
22 River Oaks West Shopping Center Fee Simple Value City Department Store
23 Deposit Guaranty - Building Fee Simple DGNB
24 Best Western Carmel Mission Inn Leasehold
25 Grammercy Parc Apartments Fee Simple
- ------------------------------------------------------------------------------------------------------------------------------------
26 Foshay Tower Fee Simple Minneapolis Foundation
27 Forestdale Apartments Fee Simple
28 Whispering Oaks Apartments Fee Simple
29 Scarbrough Building Fee Simple Systems & Processes Engineering Corp.
30 Central Forest Shopping Center Fee Simple Office Depot
- ------------------------------------------------------------------------------------------------------------------------------------
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
Control. UW Net Cash DSCR @ Net Appraised Appraisal
No. Property Name Flow ($) Cash Flow (x) Value ($) Date
===================================================================================================================================
<S> <C> <C> <C> <C> <C>
31 Wellington Country Plaza 1,186,771 1.29 13,000,000 10/19/1999
32 Littlefield Building 1,029,598 1.26 12,940,000 11/03/1999
33 Timberlyne Shopping Center 993,880 1.26 11,600,000 05/06/1999
34 29 West 35th Street 1,063,033 1.26 12,300,000 01/04/2000
35 Peacock Center 992,409 1.34 11,200,000 01/25/2000
- -----------------------------------------------------------------------------------------------------------------------------------
36 Nabisco Warehouse & Distribution Complex 988,440 1.20 11,325,000 11/10/1999
37 Ballenger Creek Plaza 970,619 1.33 11,000,000 05/04/1999
38 Bishop's Corner West 982,171 1.31 11,500,000 06/03/1999
39 Montgomery Commons 896,922 1.20 10,220,000 11/22/1999
40 Winchester Marketplace 966,869 1.35 10,890,000 07/29/1999
- -----------------------------------------------------------------------------------------------------------------------------------
41 La Paz Apartments 855,302 1.20 10,000,000 10/25/1999
42 The Atria at Hillcrest 850,496 1.35 9,900,000 05/18/1999
43 Citizens Trust Company Bldg. 894,787 1.38 10,500,000 08/25/1999
44 229-233 Seventh Street 799,087 1.25 9,700,000 11/01/1999
45 Mooresville Festival Shopping Center 921,131 1.70 10,800,000 12/10/1999
- -----------------------------------------------------------------------------------------------------------------------------------
46 Woodbridge Village Apartments 839,615 1.47 8,500,000 05/06/1999
47 800 North Pearl 807,694 1.41 10,000,000 05/13/1999
48 901 Hugh Wallis Road (BellSouth Building) 1,096,170 NAP 11,300,000 01/01/2000
49 Town North Shopping Center 725,775 1.25 7,900,000 01/01/2000
50 Route 7 Commerce Center 674,756 1.30 7,580,000 12/06/1999
- -----------------------------------------------------------------------------------------------------------------------------------
51 Post Road Plaza 697,795 1.27 8,400,000 11/01/1999
52 Chapel Wood Apartments 629,634 1.24 8,300,000 11/09/1999
53 Enterprise Park 691,008 1.38 7,750,000 02/01/2000
54 Marion Ridge Apartments 629,997 1.29 7,600,000 10/01/1999
55 Orica North 717,644 1.50 8,100,000 10/12/1999
- -----------------------------------------------------------------------------------------------------------------------------------
56 Torrance Tech Park 634,379 1.27 7,200,000 11/24/1999
57 2720 Dupont Commerce Center 598,067 1.25 7,000,000 01/01/2000
58 Oradell Medical Plaza 598,565 1.33 6,600,000 12/22/1998
59 River Drive 666,943 1.40 7,000,000 09/22/1999
60 The Joseph Cory Warehouse 657,295 1.43 8,400,000 06/10/1999
- -----------------------------------------------------------------------------------------------------------------------------------
61 Horizons Office Bldg 568,702 1.22 7,125,000 12/15/1999
62 Bernard Court Shopping Center 515,626 1.31 5,550,000 06/21/1999
63 Oakwood Apartments 491,333 1.24 5,676,000 10/12/1999
64 Foxcroft Village MHP 704,762 1.84 8,300,000 12/13/1999
65 Heron Walk 447,879 1.23 5,500,000 09/10/1999
- -----------------------------------------------------------------------------------------------------------------------------------
66 17 Corporate Plaza Office Building 488,671 1.33 5,500,000 03/03/1999
67 Westlake Office Building 498,901 1.35 6,000,000 06/02/1999
68 Fiesta Travel Trailer Resort 441,014 1.27 5,400,000 07/06/1999
69 Cap Senior - Crosswood Oaks 489,982 1.27 5,450,000 07/30/1999
70 Carlyle Crossing 435,332 1.22 5,200,000 01/04/2000
- -----------------------------------------------------------------------------------------------------------------------------------
71 GSE Building 495,467 1.31 5,400,000 07/18/1999
72 680 Arthur Kill Road 564,617 1.44 6,600,000 10/01/1999
73 Hampton Inn - Carlisle 651,464 1.61 7,300,000 12/08/1999
74 Ironwood Plaza 477,566 1.35 4,800,000 08/09/1999
75 Parkview Estates 495,992 1.35 5,100,000 01/01/2000
- -----------------------------------------------------------------------------------------------------------------------------------
76 Wallace Crossing Shopping Center 459,874 1.28 5,000,000 01/13/2000
77 Palomar Village 430,222 1.26 5,025,000 05/10/1999
78 Stanton Oaks Shopping Center 496,820 1.35 5,450,000 01/01/2000
79 West Pointe Shopping Center 439,992 1.30 4,800,000 06/21/1999
80 Four Seasons Business Park VI,Buildings 1, 2, and 3 521,629 1.52 5,300,000 07/21/1999
- -----------------------------------------------------------------------------------------------------------------------------------
<CAPTION>
Underwritten
Hospitality
Control. Cut-off Date Scheduled Maturity/ Average Daily
No. Property Name LTV (%) ARD LTV (%) Rate ($)
=============================================================================================================================
<S> <C> <C> <C> <C>
31 Wellington Country Plaza 73.7 70.6
32 Littlefield Building 70.4 67.7
33 Timberlyne Shopping Center 77.1 69.4
34 29 West 35th Street 71.8 65.6
35 Peacock Center 78.5 69.8
- ------------------------------------------------------------------------------------------------------------------------------
36 Nabisco Warehouse & Distribution Complex 76.9 70.1
37 Ballenger Creek Plaza 78.6 69.9
38 Bishop's Corner West 71.6 64.6
39 Montgomery Commons 79.1 71.7
40 Winchester Marketplace 74.1 66.6
- ------------------------------------------------------------------------------------------------------------------------------
41 La Paz Apartments 77.4 73.0
42 The Atria at Hillcrest 72.8 65.3
43 Citizens Trust Company Bldg. 65.6 59.8
44 229-233 Seventh Street 68.0 65.8
45 Mooresville Festival Shopping Center 60.3 60.3
- ------------------------------------------------------------------------------------------------------------------------------
46 Woodbridge Village Apartments 76.6 68.7
47 800 North Pearl 59.5 49.9
48 901 Hugh Wallis Road (BellSouth Building) NAP NAP
49 Town North Shopping Center 74.6 68.6
50 Route 7 Commerce Center 74.4 67.4
- ------------------------------------------------------------------------------------------------------------------------------
51 Post Road Plaza 67.1 61.6
52 Chapel Wood Apartments 66.1 59.9
53 Enterprise Park 70.7 66.8
54 Marion Ridge Apartments 71.5 64.4
55 Orica North 65.9 59.3
- ------------------------------------------------------------------------------------------------------------------------------
56 Torrance Tech Park 73.8 71.3
57 2720 Dupont Commerce Center 72.7 66.2
58 Oradell Medical Plaza 76.0 68.7
59 River Drive 71.2 65.2
60 The Joseph Cory Warehouse 59.0 53.6
- ------------------------------------------------------------------------------------------------------------------------------
61 Horizons Office Bldg 66.5 56.0
62 Bernard Court Shopping Center 78.6 70.9
63 Oakwood Apartments 75.6 68.5
64 Foxcroft Village MHP 50.0 48.1
65 Heron Walk 74.7 70.2
- ------------------------------------------------------------------------------------------------------------------------------
66 17 Corporate Plaza Office Building 74.6 67.3
67 Westlake Office Building 68.0 61.5
68 Fiesta Travel Trailer Resort 75.5 67.3
69 Cap Senior - Crosswood Oaks 74.5 62.2
70 Carlyle Crossing 77.7 72.9
- ------------------------------------------------------------------------------------------------------------------------------
71 GSE Building 74.7 68.1
72 680 Arthur Kill Road 60.2 50.9
73 Hampton Inn - Carlisle 54.1 45.9 69.31
74 Ironwood Plaza 79.7 72.4
75 Parkview Estates 74.4 68.1
- ------------------------------------------------------------------------------------------------------------------------------
76 Wallace Crossing Shopping Center 75.9 69.1
77 Palomar Village 74.5 67.5
78 Stanton Oaks Shopping Center 68.7 63.2
79 West Pointe Shopping Center 77.9 70.3
80 Four Seasons Business Park VI,Buildings 1, 2, and 3 70.5 63.9
- ------------------------------------------------------------------------------------------------------------------------------
<CAPTION>
Sq. Ft.,
Control. Year Bed, Pad,
No. Property Name Year Built Renovated or Room
================================================================================================================================
<S> <C> <C> <C> <C>
31 Wellington Country Plaza 1982 162,111
32 Littlefield Building 1910 1993 105,273
33 Timberlyne Shopping Center 1983 107,658
34 29 West 35th Street 1911 76,407
35 Peacock Center 1997 73,375
- --------------------------------------------------------------------------------------------------------------------------------
36 Nabisco Warehouse & Distribution Complex 1928/1968/1973 536,520
37 Ballenger Creek Plaza 1996/1997 75,475
38 Bishop's Corner West 1955 124,948
39 Montgomery Commons 1999 95,300
40 Winchester Marketplace 1998/1999 58,112
- --------------------------------------------------------------------------------------------------------------------------------
41 La Paz Apartments 1971 1999 159
42 The Atria at Hillcrest 1991/1994 70
43 Citizens Trust Company Bldg. 1970 162,069
44 229-233 Seventh Street 1963/1966 82,803
45 Mooresville Festival Shopping Center 1990/1993 159,615
- --------------------------------------------------------------------------------------------------------------------------------
46 Woodbridge Village Apartments 1966 1998 208
47 800 North Pearl 1954 250,000
48 901 Hugh Wallis Road (BellSouth Building) 1984 66,846
49 Town North Shopping Center 1984 67,494
50 Route 7 Commerce Center 1999 69,600
- --------------------------------------------------------------------------------------------------------------------------------
51 Post Road Plaza 1975/1989 1996/1997 46,951
52 Chapel Wood Apartments 1962 1998 289
53 Enterprise Park 1976/1978 153,965
54 Marion Ridge Apartments 1998/1999 148
55 Orica North 1984 160,332
- --------------------------------------------------------------------------------------------------------------------------------
56 Torrance Tech Park 1986 95,911
57 2720 Dupont Commerce Center 1998 58,835
58 Oradell Medical Plaza 1957/1962 1988/1998 38,166
59 River Drive 1950 200
60 The Joseph Cory Warehouse 1930 1984 452,000
- --------------------------------------------------------------------------------------------------------------------------------
61 Horizons Office Bldg 1985 63,739
62 Bernard Court Shopping Center 1990 1998 106,509
63 Oakwood Apartments 1988/1998 140
64 Foxcroft Village MHP 1975 320
65 Heron Walk 1985 1997/1998 208
- --------------------------------------------------------------------------------------------------------------------------------
66 17 Corporate Plaza Office Building 1978 1998 22,343
67 Westlake Office Building 1997 61,244
68 Fiesta Travel Trailer Resort 1971/1972 338
69 Cap Senior - Crosswood Oaks 1978 124
70 Carlyle Crossing 1981 138
- --------------------------------------------------------------------------------------------------------------------------------
71 GSE Building 1968 1998 52,682
72 680 Arthur Kill Road 1985 37,474
73 Hampton Inn - Carlisle 1997 97
74 Ironwood Plaza 1987 58,592
75 Parkview Estates 1985 124
- --------------------------------------------------------------------------------------------------------------------------------
76 Wallace Crossing Shopping Center 1989 118,990
77 Palomar Village 1988 55,011
78 Stanton Oaks Shopping Center 1986 47,186
79 West Pointe Shopping Center 1997/1998 55,035
80 Four Seasons Business Park VI,Buildings 1, 2, and 3 1998 99,500
- --------------------------------------------------------------------------------------------------------------------------------
<CAPTION>
Occupancy
Control. Perentage
No. Property Name Unit Loan Per Unit (%) Rent Roll Date
====================================================================================================================================
<S> <C> <C> <C> <C> <C>
31 Wellington Country Plaza Sq Ft 59 92.5 11/23/1999
32 Littlefield Building Sq Ft 86 94.6 01/07/2000
33 Timberlyne Shopping Center Sq Ft 83 100.0 07/01/1999
34 29 West 35th Street Sq Ft 116 98.0 01/01/2000
35 Peacock Center Sq Ft 120 100.0 10/05/1999
- ------------------------------------------------------------------------------------------------------------------------------------
36 Nabisco Warehouse & Distribution Complex Sq Ft 16 100.0 01/12/2000
37 Ballenger Creek Plaza Sq Ft 115 100.0 10/05/1999
38 Bishop's Corner West Sq Ft 66 94.4 01/05/2000
39 Montgomery Commons Sq Ft 85 100.0 09/30/1999
40 Winchester Marketplace Sq Ft 139 100.0 09/01/1999
- ------------------------------------------------------------------------------------------------------------------------------------
41 La Paz Apartments Units 48,652 99.4 11/01/1999
42 The Atria at Hillcrest Units 102,951 100.0 06/01/1999
43 Citizens Trust Company Bldg. Sq Ft 42 90.5 12/21/1999
44 229-233 Seventh Street Sq Ft 80 98.3 02/01/2000
45 Mooresville Festival Shopping Center Sq Ft 41 100.0 12/27/1999
- ------------------------------------------------------------------------------------------------------------------------------------
46 Woodbridge Village Apartments Units 31,319 99.0 07/09/1999
47 800 North Pearl Sq Ft 24 82.1 02/01/2000
48 901 Hugh Wallis Road (BellSouth Building) Sq Ft 89 100.0 12/15/1999
49 Town North Shopping Center Sq Ft 87 91.0 02/03/2000
50 Route 7 Commerce Center Sq Ft 81 90.8 01/04/2000
- ------------------------------------------------------------------------------------------------------------------------------------
51 Post Road Plaza Sq Ft 120 96.7 12/21/1999
52 Chapel Wood Apartments Units 18,989 89.0 11/08/1999
53 Enterprise Park Sq Ft 36 95.9 09/01/1999
54 Marion Ridge Apartments Units 36,696 90.5 08/05/1999
55 Orica North Sq Ft 33 100.0 10/01/1999
- ------------------------------------------------------------------------------------------------------------------------------------
56 Torrance Tech Park Sq Ft 55 93.8 01/04/2000
57 2720 Dupont Commerce Center Sq Ft 87 92.2 01/28/2000
58 Oradell Medical Plaza Sq Ft 131 100.0 04/16/1999
59 River Drive Units 24,927 99.5 09/01/1999
60 The Joseph Cory Warehouse Sq Ft 11 100.0 08/19/1999
- ------------------------------------------------------------------------------------------------------------------------------------
61 Horizons Office Bldg Sq Ft 74 97.4 11/18/1999
62 Bernard Court Shopping Center Sq Ft 41 100.0 10/19/1999
63 Oakwood Apartments Units 30,634 91.3 10/01/1999
64 Foxcroft Village MHP Pads 12,956 91.9 12/01/1999
65 Heron Walk Units 19,760 88.0 09/17/1999
- ------------------------------------------------------------------------------------------------------------------------------------
66 17 Corporate Plaza Office Building Sq Ft 184 100.0 05/26/1999
67 Westlake Office Building Sq Ft 67 100.0 04/22/1999
68 Fiesta Travel Trailer Resort Pads 12,066 100.0 01/01/2000
69 Cap Senior - Crosswood Oaks Units 32,732 91.9 07/08/1999
70 Carlyle Crossing Units 29,289 94.9 12/10/1999
- ------------------------------------------------------------------------------------------------------------------------------------
71 GSE Building Sq Ft 77 100.0 09/08/1999
72 680 Arthur Kill Road Sq Ft 106 100.0 08/23/1999
73 Hampton Inn - Carlisle Rooms 40,722 69.5 11/30/1999
74 Ironwood Plaza Sq Ft 65 100.0 10/01/1999
75 Parkview Estates Units 30,595 95.2 12/01/1999
- ------------------------------------------------------------------------------------------------------------------------------------
76 Wallace Crossing Shopping Center Sq Ft 32 98.0 11/30/1999
77 Palomar Village Sq Ft 68 98.3 07/01/1999
78 Stanton Oaks Shopping Center Sq Ft 79 98.7 02/03/2000
79 West Pointe Shopping Center Sq Ft 68 93.1 04/30/1999
80 Four Seasons Business Park VI,Buildings 1, 2, and 3 Sq Ft 38 100.0 09/16/1999
- ------------------------------------------------------------------------------------------------------------------------------------
<CAPTION>
Control.
No. Property Name Ownership Interest Largest Tenant Name
====================================================================================================================================
<S> <C> <C> <C>
31 Wellington Country Plaza Fee Simple Ultima Gym & Fitness
32 Littlefield Building Fee Simple HQ Business SUites/Carr America
33 Timberlyne Shopping Center Fee Simple Food Lion, Inc.
34 29 West 35th Street Fee Simple Routledge Holdings, Inc.
35 Peacock Center Fee Simple Super Fresh
- ------------------------------------------------------------------------------------------------------------------------------------
36 Nabisco Warehouse & Distribution Complex Fee Simple Nabisco, Inc.
37 Ballenger Creek Plaza Fee Simple A&P Grocery d/b/a Super Fresh
38 Bishop's Corner West Fee Simple Kitchen, Etc.
39 Montgomery Commons Fee Simple Marshall's
40 Winchester Marketplace Fee Simple Trader Joes
- ------------------------------------------------------------------------------------------------------------------------------------
41 La Paz Apartments Fee Simple
42 The Atria at Hillcrest Fee Simple Personal Touch Early Childhood
43 Citizens Trust Company Bldg. Fee Simple Morehouse Medical
44 229-233 Seventh Street Fee Simple AAA
45 Mooresville Festival Shopping Center Fee Simple K-Mart
- ------------------------------------------------------------------------------------------------------------------------------------
46 Woodbridge Village Apartments Fee Simple
47 800 North Pearl Fee Simple Computer Sciences Corp.
48 901 Hugh Wallis Road (BellSouth Building) Fee Simple BellSouth Telecommunications, Inc.
49 Town North Shopping Center Fee Simple The Dress Barn, Inc.
50 Route 7 Commerce Center Fee Simple Strayer Education
- ------------------------------------------------------------------------------------------------------------------------------------
51 Post Road Plaza Fee Simple Bally's Gym
52 Chapel Wood Apartments Fee Simple
53 Enterprise Park Fee Simple Alpha Education Center, Inc.
54 Marion Ridge Apartments Fee Simple
55 Orica North Fee Simple Safavieh Carpets of Isfahan Inc.
- ------------------------------------------------------------------------------------------------------------------------------------
56 Torrance Tech Park Fee Simple Video City
57 2720 Dupont Commerce Center Fee Simple Triple Crown Services
58 Oradell Medical Plaza Fee Simple AG Edwards & Sons, Inc.
59 River Drive Fee Simple
60 The Joseph Cory Warehouse Fee Simple Guarantee Records Management
- ------------------------------------------------------------------------------------------------------------------------------------
61 Horizons Office Bldg Fee Simple IPN Network, LLC
62 Bernard Court Shopping Center Fee Simple Hobby Lobby Stores
63 Oakwood Apartments Fee Simple
64 Foxcroft Village MHP Fee Simple
65 Heron Walk Fee Simple
- ------------------------------------------------------------------------------------------------------------------------------------
66 17 Corporate Plaza Office Building Fee Simple LFC Corporate Services
67 Westlake Office Building Fee Simple Pediatric Services of America
68 Fiesta Travel Trailer Resort Fee Simple
69 Cap Senior - Crosswood Oaks Fee Simple
70 Carlyle Crossing Fee Simple
- ------------------------------------------------------------------------------------------------------------------------------------
71 GSE Building Leasehold GSE
72 680 Arthur Kill Road Fee Simple 680 Cinema Corp.
73 Hampton Inn - Carlisle Fee Simple
74 Ironwood Plaza Fee Simple Cardenas Market
75 Parkview Estates Fee Simple
- ------------------------------------------------------------------------------------------------------------------------------------
76 Wallace Crossing Shopping Center Fee Simple Wal-Mart
77 Palomar Village Fee Simple Chan Kyu Choe
78 Stanton Oaks Shopping Center Fee Simple Monarch Dental Associates
79 West Pointe Shopping Center Fee Simple Goody's Family Clothing
80 Four Seasons Business Park VI,Buildings 1, 2, and 3 Fee Simple Medwaste Technologies
- ------------------------------------------------------------------------------------------------------------------------------------
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
Control. UW Net Cash DSCR @ Net Appraised Appraisal
No. Property Name Flow ($) Cash Flow (x) Value ($) Date
===================================================================================================================================
<S> <C> <C> <C> <C> <C>
81 Littlefield Mall 413,222 1.25 7,020,000 11/03/1999
82 Highlands Retail Center 431,928 1.28 4,830,000 12/06/1999
83 151 West 25th Street 464,894 1.43 6,400,000 05/27/1999
84 La Croix Court Apartments 426,916 1.34 4,625,000 12/17/1999
85 Everglades Apartments 393,717 1.23 4,425,000 07/16/1999
- -----------------------------------------------------------------------------------------------------------------------------------
86 Plaza Building 420,984 1.29 4,600,000 07/01/1999
87 Sycamore Green Apartments 410,181 1.28 6,100,000 11/16/1999
88 Crystal Inn - Logan 478,728 1.40 4,600,000 06/09/1999
89 Valley Plaza Shopping Center 489,965 1.75 5,900,000 12/09/1999
90 La Palma Corporate Park (Buildings 4-8) 381,223 1.27 4,990,000 08/24/1999
- -----------------------------------------------------------------------------------------------------------------------------------
91 Hampton Inn - Selinsgrove 573,545 1.69 6,000,000 12/10/1999
92 Mid America Business Park II 382,690 1.25 4,300,000 10/14/1999
93 UNOVA Industrial Building 397,648 1.37 4,450,000 04/02/1999
94 Walgreens - Dallas, TX 346,586 NAP 3,885,000 10/26/1999
95 Cambridge Place Apartments 343,169 1.20 4,300,000 10/01/1999
- -----------------------------------------------------------------------------------------------------------------------------------
96 Merchant's Village 375,936 1.33 4,000,000 03/17/1999
97 Federal Express Buildings 404,694 1.34 4,150,000
97a Federal Express Building 1 201,832 2,075,000 09/29/1999
97b Federal Express Building 2 202,861 2,075,000 10/12/1999
98 Santiago Parkside Estates 330,708 1.21 4,100,000 02/09/1999
- -----------------------------------------------------------------------------------------------------------------------------------
99 Suni Sands RV Resort 343,712 1.27 4,000,000 08/03/1999
100 Clay Commons Shopping Center 357,314 1.27 4,000,000 06/03/1999
101 Gold Coast Strip Center 333,926 1.25 4,200,000 08/20/1999
102 CVS - Baltimore, MD 290,385 NAP 3,425,000 01/20/2000
103 Plaza Verdugo Medical Center 338,660 1.26 4,150,000 05/27/1999
- -----------------------------------------------------------------------------------------------------------------------------------
104 Oakridge Estates,Decatur and Valley View MHPs 344,568 1.30 3,900,000 08/20/1999
105 La Palma Corporate Park (Buildings 2 & 3) 314,137 1.33 4,010,000 08/24/1999
106 Tarponaire Mobile Resort 274,644 1.20 3,400,000 06/29/1999
107 One Park Place 328,682 1.25 4,400,000 09/01/1999
108 Lake Creek Crossing Shopping Center 330,460 1.36 4,000,000 04/29/1999
- -----------------------------------------------------------------------------------------------------------------------------------
109 275 Broome Industrial Parkway (Dick's) 310,591 1.29 3,600,000 09/15/1999
110 Comfort Inn - Harrisburg 416,251 1.69 4,300,000 12/09/1999
111 Westway Office Park 331,949 1.43 3,500,000 05/27/1999
112 54 Regional Drive 332,472 1.47 5,000,000 02/15/2000
113 2044 Ocean Avenue 278,243 1.25 3,500,000 01/01/2000
- -----------------------------------------------------------------------------------------------------------------------------------
114 The Whitney Hotel 498,668 2.43 6,950,000 12/09/1999
115 Office Max-Morristown 273,386 1.33 3,100,000 08/03/1999
116 Sun Lake Estates Mobile Home Park 297,034 1.43 3,340,000 06/05/1999
117 Crestwood Village MHP 308,142 1.52 4,100,000 05/04/1999
118 CVS - Enfield, CT 233,888 NAP 2,760,000 01/06/2000
- -----------------------------------------------------------------------------------------------------------------------------------
119 Deserama Mobile Ranch 254,222 1.24 3,100,000 05/06/1999
120 The Barons Apartments 269,470 1.25 2,825,000 11/24/1999
121 August Manor Apartments 259,986 1.28 2,780,000 04/13/1999
122 426 West Broadway 370,629 1.59 6,200,000 12/13/1999
123 Walnut Hill Apartments 321,232 1.56 2,950,000 08/18/1999
- -----------------------------------------------------------------------------------------------------------------------------------
124 Chesterfield Commons Shopping Center 253,394 1.28 2,850,000 01/13/2000
125 714 Lexington Avenue 270,349 1.37 3,400,000 12/13/1999
126 Apache Gardens Mobile Home Park 234,070 1.45 2,410,000 03/23/1999
127 Ingram Oaks 218,394 1.38 3,400,000 07/02/1999
128 Wayne Garden Apartments 194,426 1.26 2,250,000 05/06/1999
- -----------------------------------------------------------------------------------------------------------------------------------
<CAPTION>
Underwritten
Hospitality
Control. Cut-off Date Scheduled Maturity/ Average Daily
No. Property Name LTV (%) ARD LTV (%) Rate ($)
=============================================================================================================================
<S> <C> <C> <C> <C>
81 Littlefield Mall 52.2 50.2
82 Highlands Retail Center 74.5 67.7
83 151 West 25th Street 54.6 49.6
84 La Croix Court Apartments 75.5 68.3
85 Everglades Apartments 78.8 71.5
- ------------------------------------------------------------------------------------------------------------------------------
86 Plaza Building 74.5 68.1
87 Sycamore Green Apartments 55.6 50.6
88 Crystal Inn - Logan 73.4 62.6 50.88
89 Valley Plaza Shopping Center 56.8 56.8
90 La Palma Corporate Park (Buildings 4-8) 66.9 64.4
- ------------------------------------------------------------------------------------------------------------------------------
91 Hampton Inn - Selinsgrove 55.0 46.6 68.48
92 Mid America Business Park II 76.3 69.4
93 UNOVA Industrial Building 73.2 60.1
94 Walgreens - Dallas, TX NAP NAP
95 Cambridge Place Apartments 74.8 67.2
- ------------------------------------------------------------------------------------------------------------------------------
96 Merchant's Village 78.5 70.8
97 Federal Express Buildings 74.8 65.6
97a Federal Express Building 1
97b Federal Express Building 2
98 Santiago Parkside Estates 74.7 70.3
- ------------------------------------------------------------------------------------------------------------------------------
99 Suni Sands RV Resort 74.8 67.5
100 Clay Commons Shopping Center 72.7 66.7
101 Gold Coast Strip Center 68.9 65.0
102 CVS - Baltimore, MD NAP NAP
103 Plaza Verdugo Medical Center 68.2 62.3
- ------------------------------------------------------------------------------------------------------------------------------
104 Oakridge Estates,Decatur and Valley View MHPs 71.6 65.4
105 La Palma Corporate Park (Buildings 2 & 3) 65.8 63.4
106 Tarponaire Mobile Resort 76.3 68.5
107 One Park Place 58.9 53.7
108 Lake Creek Crossing Shopping Center 62.6 52.7
- ------------------------------------------------------------------------------------------------------------------------------
109 275 Broome Industrial Parkway (Dick's) 69.1 58.1
110 Comfort Inn - Harrisburg 55.8 47.3 67.74
111 Westway Office Park 68.0 57.3
112 54 Regional Drive 47.5 44.7
113 2044 Ocean Avenue 67.0 64.8
- ------------------------------------------------------------------------------------------------------------------------------
114 The Whitney Hotel 33.4 33.4 98.00
115 Office Max-Morristown 73.9 66.6
116 Sun Lake Estates Mobile Home Park 68.5 62.0
117 Crestwood Village MHP 55.8 50.2
118 CVS - Enfield, CT NAP NAP
- ------------------------------------------------------------------------------------------------------------------------------
119 Deserama Mobile Ranch 72.5 65.6
120 The Barons Apartments 79.5 72.7
121 August Manor Apartments 79.3 72.0
122 426 West Broadway 35.4 30.6
123 Walnut Hill Apartments 74.3 67.7
- ------------------------------------------------------------------------------------------------------------------------------
124 Chesterfield Commons Shopping Center 73.6 67.0
125 714 Lexington Avenue 58.7 49.5
126 Apache Gardens Mobile Home Park 78.2 69.9
127 Ingram Oaks 52.7 47.4
128 Wayne Garden Apartments 79.5 71.1
- ------------------------------------------------------------------------------------------------------------------------------
<CAPTION>
Sq. Ft.,
Control. Year Bed, Pad,
No. Property Name Year Built Renovated or Room
==========================================================================================================================
<S> <C> <C> <C> <C>
81 Littlefield Mall 1980 55,191
82 Highlands Retail Center 1999 21,168
83 151 West 25th Street 1909 72,000
84 La Croix Court Apartments 1974 111
85 Everglades Apartments 1994/1998 98
- --------------------------------------------------------------------------------------------------------------------------
86 Plaza Building 1922 1981 78,821
87 Sycamore Green Apartments 1950 1978 195
88 Crystal Inn - Logan 1996 86
89 Valley Plaza Shopping Center 1994/1995 48,243
90 La Palma Corporate Park (Buildings 4-8) 1979 76,012
- --------------------------------------------------------------------------------------------------------------------------
91 Hampton Inn - Selinsgrove 1996 74
92 Mid America Business Park II 1999 119,824
93 UNOVA Industrial Building 1957/1989 120,738
94 Walgreens - Dallas, TX 1999 15,120
95 Cambridge Place Apartments 1920 1973/1998 38
- --------------------------------------------------------------------------------------------------------------------------
96 Merchant's Village 1980 70,030
97 Federal Express Buildings 60,720
97a Federal Express Building 1 1984 30,720
97b Federal Express Building 2 1985 30,000
98 Santiago Parkside Estates 1971 165
- --------------------------------------------------------------------------------------------------------------------------
99 Suni Sands RV Resort 1969/1972 336
100 Clay Commons Shopping Center 1989 32,404
101 Gold Coast Strip Center 1950 15,400
102 CVS - Baltimore, MD 2000 10,125
103 Plaza Verdugo Medical Center 1984 20,129
- --------------------------------------------------------------------------------------------------------------------------
104 Oakridge Estates,Decatur and Valley View MHPs 1954/1968/1971 321
105 La Palma Corporate Park (Buildings 2 & 3) 1979 55,768
106 Tarponaire Mobile Resort 1975 1998 137
107 One Park Place 1988 55,342
108 Lake Creek Crossing Shopping Center 1983 48,568
- --------------------------------------------------------------------------------------------------------------------------
109 275 Broome Industrial Parkway (Dick's) 1989 92,168
110 Comfort Inn - Harrisburg 1998 80
111 Westway Office Park 1974 58,811
112 54 Regional Drive 1983 1992/1995 72,500
113 2044 Ocean Avenue 1991 21,658
- --------------------------------------------------------------------------------------------------------------------------
114 The Whitney Hotel 1985 74
115 Office Max-Morristown 1999 23,500
116 Sun Lake Estates Mobile Home Park 1985/1989/1998 187
117 Crestwood Village MHP 1994/1998 128
118 CVS - Enfield, CT 2000 10,125
- --------------------------------------------------------------------------------------------------------------------------
119 Deserama Mobile Ranch 1957 138
120 The Barons Apartments 1969 54
121 August Manor Apartments 1968/1970 94
122 426 West Broadway 1900 1984 6,400
123 Walnut Hill Apartments 1974/1975 1997/1998 164
- --------------------------------------------------------------------------------------------------------------------------
124 Chesterfield Commons Shopping Center 1990 46,269
125 714 Lexington Avenue 1950 1989 4,393
126 Apache Gardens Mobile Home Park 1977 104
127 Ingram Oaks 1984 206
128 Wayne Garden Apartments 1947 76
- --------------------------------------------------------------------------------------------------------------------------
<CAPTION>
Occupancy
Control. Perentage
No. Property Name Unit Loan Per Unit (%) Rent Roll Date
====================================================================================================================================
<S> <C> <C> <C> <C> <C>
81 Littlefield Mall Sq Ft 66 78.1 10/31/1999
82 Highlands Retail Center Sq Ft 170 100.0 12/23/1999
83 151 West 25th Street Sq Ft 49 100.0 12/19/1999
84 La Croix Court Apartments Units 31,460 93.7 12/04/1999
85 Everglades Apartments Units 35,583 98.0 08/01/1999
- ------------------------------------------------------------------------------------------------------------------------------------
86 Plaza Building Sq Ft 43 93.8 10/15/1999
87 Sycamore Green Apartments Units 17,405 97.4 12/22/1999
88 Crystal Inn - Logan Rooms 39,275 74.0 08/31/1999
89 Valley Plaza Shopping Center Sq Ft 70 100.0 12/30/1999
90 La Palma Corporate Park (Buildings 4-8) Sq Ft 44 96.4 12/01/1999
- ------------------------------------------------------------------------------------------------------------------------------------
91 Hampton Inn - Selinsgrove Rooms 44,595 81.3 11/30/1999
92 Mid America Business Park II Sq Ft 27 100.0 09/28/1999
93 UNOVA Industrial Building Sq Ft 27 100.0 01/01/2000
94 Walgreens - Dallas, TX Sq Ft 213 100.0 12/18/1999
95 Cambridge Place Apartments Units 84,623 100.0 12/07/1999
- ------------------------------------------------------------------------------------------------------------------------------------
96 Merchant's Village Sq Ft 45 98.1 10/15/1999
97 Federal Express Buildings Sq Ft 51 100.0
97a Federal Express Building 1 Sq Ft 100.0 11/01/1999
97b Federal Express Building 2 Sq Ft 100.0 11/01/1999
98 Santiago Parkside Estates Pads 18,570 97.5 10/01/1999
- ------------------------------------------------------------------------------------------------------------------------------------
99 Suni Sands RV Resort Pads 8,904 95.0 01/01/2000
100 Clay Commons Shopping Center Sq Ft 90 100.0 11/30/1999
101 Gold Coast Strip Center Sq Ft 188 100.0 08/05/1999
102 CVS - Baltimore, MD Sq Ft 280 100.0 01/26/2000
103 Plaza Verdugo Medical Center Sq Ft 141 100.0 07/15/1999
- ------------------------------------------------------------------------------------------------------------------------------------
104 Oakridge Estates,Decatur and Valley View MHPs Pads 8,705 91.6 12/23/1999
105 La Palma Corporate Park (Buildings 2 & 3) Sq Ft 47 100.0 12/27/1999
106 Tarponaire Mobile Resort Pads 18,936 97.1 12/01/1999
107 One Park Place Sq Ft 47 100.0 01/20/2000
108 Lake Creek Crossing Shopping Center Sq Ft 52 100.0 01/11/2000
- ------------------------------------------------------------------------------------------------------------------------------------
109 275 Broome Industrial Parkway (Dick's) Sq Ft 27 100.0 11/03/1999
110 Comfort Inn - Harrisburg Rooms 30,000 58.6 11/30/1999
111 Westway Office Park Sq Ft 40 100.0 07/21/1999
112 54 Regional Drive Sq Ft 33 100.0 01/01/2000
113 2044 Ocean Avenue Sq Ft 108 97.0 01/01/2000
- ------------------------------------------------------------------------------------------------------------------------------------
114 The Whitney Hotel Rooms 31,392 78.5 12/09/1999
115 Office Max-Morristown Sq Ft 97 100.0 07/07/1999
116 Sun Lake Estates Mobile Home Park Pads 12,239 94.0 07/01/1999
117 Crestwood Village MHP Pads 17,865 90.6 12/31/1999
118 CVS - Enfield, CT Sq Ft 225 100.0 01/17/2000
- ------------------------------------------------------------------------------------------------------------------------------------
119 Deserama Mobile Ranch Pads 16,282 99.3 12/31/1999
120 The Barons Apartments Units 41,583 94.0 01/05/2000
121 August Manor Apartments Units 23,452 98.9 12/01/1999
122 426 West Broadway Sq Ft 343 71.9 01/18/2000
123 Walnut Hill Apartments Units 13,360 97.0 08/01/1999
- ------------------------------------------------------------------------------------------------------------------------------------
124 Chesterfield Commons Shopping Center Sq Ft 45 100.0 02/02/2000
125 714 Lexington Avenue Sq Ft 455 100.0 11/30/1999
126 Apache Gardens Mobile Home Park Pads 18,129 96.2 12/31/1999
127 Ingram Oaks Pads 8,696 88.8 01/17/2000
128 Wayne Garden Apartments Units 23,539 100.0 05/15/1999
- ------------------------------------------------------------------------------------------------------------------------------------
<CAPTION>
Control.
No. Property Name Ownership Interest Largest Tenant Name
====================================================================================================================================
<S> <C> <C> <C>
81 Littlefield Mall Fee Simple and Leasehold Excel Fitness (World Gym)
82 Highlands Retail Center Fee Simple 3-Day Blinds
83 151 West 25th Street Fee Simple George Dell, Inc.
84 La Croix Court Apartments Fee Simple
85 Everglades Apartments Fee Simple
- ------------------------------------------------------------------------------------------------------------------------------------
86 Plaza Building Fee Simple Kirkland Barfield Attorneys
87 Sycamore Green Apartments Fee Simple
88 Crystal Inn - Logan Fee Simple
89 Valley Plaza Shopping Center Fee Simple Petco Animal Supplies, Inc.
90 La Palma Corporate Park (Buildings 4-8) Fee Simple Montana Testing
- ------------------------------------------------------------------------------------------------------------------------------------
91 Hampton Inn - Selinsgrove Fee Simple
92 Mid America Business Park II Fee Simple Textron Automotive
93 UNOVA Industrial Building Fee Simple UNOVA Industrial Automation Systems, Inc.
94 Walgreens - Dallas, TX Fee Simple Walgreens
95 Cambridge Place Apartments Fee Simple
- ------------------------------------------------------------------------------------------------------------------------------------
96 Merchant's Village Fee Simple Kroger Company
97 Federal Express Buildings
97a Federal Express Building 1 Fee Simple Federal Express
97b Federal Express Building 2 Fee Simple Federal Express
98 Santiago Parkside Estates Fee Simple
- ------------------------------------------------------------------------------------------------------------------------------------
99 Suni Sands RV Resort Fee Simple
100 Clay Commons Shopping Center Fee Simple You-Can-Shine-Gym
101 Gold Coast Strip Center Fee Simple Smith & Hawken
102 CVS - Baltimore, MD Fee Simple CVS
103 Plaza Verdugo Medical Center Fee Simple Verdugo Internal Medicine
- ------------------------------------------------------------------------------------------------------------------------------------
104 Oakridge Estates,Decatur and Valley View MHPs Fee Simple
105 La Palma Corporate Park (Buildings 2 & 3) Fee Simple Larkin/Lamb Enterprises
106 Tarponaire Mobile Resort Fee Simple
107 One Park Place Fee Simple Con Edison
108 Lake Creek Crossing Shopping Center Fee Simple RR Screen Printing
- ------------------------------------------------------------------------------------------------------------------------------------
109 275 Broome Industrial Parkway (Dick's) Fee Simple Dick's Sporting Goods, Inc.
110 Comfort Inn - Harrisburg Fee Simple
111 Westway Office Park Fee Simple S. W. Trading Co.
112 54 Regional Drive Fee Simple Healthsource New Hampshire
113 2044 Ocean Avenue Fee Simple Home Care Services for Independent Living
- ------------------------------------------------------------------------------------------------------------------------------------
114 The Whitney Hotel Fee Simple
115 Office Max-Morristown Fee Simple Office Max
116 Sun Lake Estates Mobile Home Park Fee Simple
117 Crestwood Village MHP Fee Simple
118 CVS - Enfield, CT Fee Simple CVS
- ------------------------------------------------------------------------------------------------------------------------------------
119 Deserama Mobile Ranch Fee Simple
120 The Barons Apartments Fee Simple
121 August Manor Apartments Fee Simple
122 426 West Broadway Fee Simple XOXO
123 Walnut Hill Apartments Fee Simple
- ------------------------------------------------------------------------------------------------------------------------------------
124 Chesterfield Commons Shopping Center Fee Simple Food Lion
125 714 Lexington Avenue Fee Simple Enzo
126 Apache Gardens Mobile Home Park Fee Simple
127 Ingram Oaks Fee Simple
128 Wayne Garden Apartments Fee Simple
- ------------------------------------------------------------------------------------------------------------------------------------
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
Control. UW Net Cash DSCR @ Net Appraised Appraisal
No. Property Name Flow ($) Cash Flow (x) Value ($) Date
===================================================================================================================================
<S> <C> <C> <C> <C> <C>
129 CVS - Hinckley, OH 174,657 NAP 2,150,000 10/13/1999
130 CVS - Elberton, GA 179,719 NAP 2,000,000 07/29/1999
131 509 East Sixth Street 197,941 1.38 2,500,000 02/24/1999
132 67th & Bell 182,711 1.34 2,120,000 08/06/1999
133 Oakhill Family Park 218,304 1.59 3,000,000 04/27/1999
- ------------------------------------------------------------------------------------------------------------------------------------
134 Capri Villas Apartments 221,903 1.48 2,150,000 06/29/1999
135 Pine Meadows Apartments 206,288 1.55 2,765,000 02/07/1999
136 University Home Mobile Home Park 167,229 1.28 1,925,000 11/17/1999
137 Crescent City Shopping Center 159,445 1.29 1,780,000 01/12/2000
138 Arbor I 155,109 1.30 1,650,000 06/03/1999
- ------------------------------------------------------------------------------------------------------------------------------------
139 Summitwood Apartments 155,048 1.30 1,650,000 06/03/1999
140 Town Square Apartments 233,796 1.82 1,770,000 12/02/1998
141 Shady Rest Mobile Home and RV Park 181,827 1.55 2,315,000 09/13/1999
142 Bangs MHP 227,911 1.74 1,950,000 03/31/1999
143 San Vicente Shopping Center 165,609 1.29 2,700,000 12/01/1999
- ------------------------------------------------------------------------------------------------------------------------------------
144 Las Brisas Apartments 173,930 1.41 1,700,000 09/03/1999
145 Malibu Court 164,076 1.46 1,600,000 06/28/1999
146 Main Place Apartments 130,194 1.31 1,400,000 04/07/1999
147 The 1940 Building 129,035 1.26 1,475,000 06/07/1999
148 Canal Studios 142,044 1.37 1,820,000 07/23/1999
- ------------------------------------------------------------------------------------------------------------------------------------
149 Liberty Place Professional Building 130,360 1.32 1,760,000 09/23/1999
150 Grant Square 116,751 1.25 1,300,000 05/12/1999
151 Post Oak Manor 140,995 1.44 1,400,000 05/28/1999
152 South Grand Apartments 153,083 1.58 1,450,000 05/11/1999
153 AAA Mini-Storage 126,432 1.38 1,250,000 09/13/1999
- ------------------------------------------------------------------------------------------------------------------------------------
154 Welsh Gardens 117,431 1.39 1,115,000 12/08/1999
155 Wellwood Manor 103,713 1.30 1,250,000 12/04/1999
156 Hickory Point MHP 90,706 1.20 1,050,000 06/29/1999
157 Creekside Mobile Home Park 105,818 1.27 1,100,000 10/04/1999
158 10 Parker Street 108,187 1.30 1,100,000 09/27/1999
- ------------------------------------------------------------------------------------------------------------------------------------
159 38th Street Apartments 115,711 1.45 1,150,000 06/29/1999
160 West Village II Ltd. 112,339 1.57 1,200,000 07/06/1999
161 The Janwood Apartments 106,195 1.58 940,000 02/10/1999
162 Apartments 22 105,149 1.61 1,025,000 05/11/1999
163 West Village Ltd. 102,337 1.58 1,000,000 07/06/1999
- ------------------------------------------------------------------------------------------------------------------------------------
164 Hillcrest Apartments 83,726 1.36 875,000 05/12/1999
165 East Wind Apartments 78,898 1.26 835,000 11/13/1999
166 University Village Apartments 87,239 1.57 875,000 07/06/1999
167 Minden Square Apartments 88,131 1.47 900,000 10/21/1999
168 Park Villa Apartments 72,201 1.21 850,000 09/02/1999
- ------------------------------------------------------------------------------------------------------------------------------------
169 263 Genesee Street 65,090 1.26 660,000 01/06/2000
170 Rio Vista Apartments 78,480 1.50 940,000 12/10/1999
171 166 Jewett Avenue 57,096 1.48 550,000 05/19/1999
172 14 Kensington Avenue 44,261 1.41 450,000 05/19/1999
173 Zabriskie Arms Condominium 37,914 1.35 400,000 05/19/1999
- ------------------------------------------------------------------------------------------------------------------------------------
<CAPTION>
Underwritten
Hospitality
Control. Cut-off Date Scheduled Maturity/ Average Daily
No. Property Name LTV (%) ARD LTV (%) Rate ($)
=============================================================================================================================
<S> <C> <C> <C> <C>
129 CVS - Hinckley, OH NAP NAP
130 CVS - Elberton, GA NAP NAP
131 509 East Sixth Street 59.8 54.8
132 67th & Bell 70.5 63.7
133 Oakhill Family Park 49.8 45.2
- -----------------------------------------------------------------------------------------------------------------------------
134 Capri Villas Apartments 69.3 58.9
135 Pine Meadows Apartments 52.2 47.4
136 University Home Mobile Home Park 72.6 66.0
137 Crescent City Shopping Center 74.1 67.3
138 Arbor I 79.8 72.0
- -----------------------------------------------------------------------------------------------------------------------------
139 Summitwood Apartments 79.8 72.0
140 Town Square Apartments 74.4 62.8
141 Shady Rest Mobile Home and RV Park 56.0 50.5
142 Bangs MHP 65.4 47.2
143 San Vicente Shopping Center 46.2 39.5
- -----------------------------------------------------------------------------------------------------------------------------
144 Las Brisas Apartments 73.1 61.9
145 Malibu Court 74.8 68.1
146 Main Place Apartments 79.7 71.7
147 The 1940 Building 74.4 67.7
148 Canal Studios 57.4 48.6
- -----------------------------------------------------------------------------------------------------------------------------
149 Liberty Place Professional Building 57.8 53.1
150 Grant Square 76.8 69.8
151 Post Oak Manor 70.9 59.9
152 South Grand Apartments 68.4 57.7
153 AAA Mini-Storage 74.7 68.6
- -----------------------------------------------------------------------------------------------------------------------------
154 Welsh Gardens 79.9 72.8
155 Wellwood Manor 67.2 61.3
156 Hickory Point MHP 79.6 71.9
157 Creekside Mobile Home Park 74.7 63.6
158 10 Parker Street 72.4 62.2
- -----------------------------------------------------------------------------------------------------------------------------
159 38th Street Apartments 69.1 58.8
160 West Village II Ltd. 64.3 58.5
161 The Janwood Apartments 74.4 62.5
162 Apartments 22 68.1 62.0
163 West Village Ltd. 69.7 63.4
- -----------------------------------------------------------------------------------------------------------------------------
164 Hillcrest Apartments 73.9 67.6
165 East Wind Apartments 74.1 68.6
166 University Village Apartments 68.5 62.3
167 Minden Square Apartments 66.4 56.3
168 Park Villa Apartments 70.2 59.6
- -----------------------------------------------------------------------------------------------------------------------------
169 263 Genesee Street 75.7 70.4
170 Rio Vista Apartments 53.1 45.7
171 166 Jewett Avenue 74.6 68.0
172 14 Kensington Avenue 74.6 68.0
173 Zabriskie Arms Condominium 74.7 68.1
- -----------------------------------------------------------------------------------------------------------------------------
<CAPTION>
Sq. Ft.,
Control. Year Bed, Pad,
No. Property Name Year Built Renovated or Room
=============================================================================================================================
<S> <C> <C> <C> <C>
129 CVS - Hinckley, OH 1999 10,125
130 CVS - Elberton, GA 1999 10,125
131 509 East Sixth Street 1920 1999 8
132 67th & Bell 1996 15,408
133 Oakhill Family Park 1972 1984/1988 152
- ------------------------------------------------------------------------------------------------------------------------------
134 Capri Villas Apartments 1951 1985 80
135 Pine Meadows Apartments 1974 1998 112
136 University Home Mobile Home Park 1962 1999 108
137 Crescent City Shopping Center 1974 1987 47945
138 Arbor I 1987/1970 41
- ------------------------------------------------------------------------------------------------------------------------------
139 Summitwood Apartments 1984 34
140 Town Square Apartments 1962 1998 91
141 Shady Rest Mobile Home and RV Park 1972 124
142 Bangs MHP 1959 101
143 San Vicente Shopping Center 1964 6,900
- ------------------------------------------------------------------------------------------------------------------------------
144 Las Brisas Apartments 1963 1997/1998 68
145 Malibu Court 1961 1997/1999 52
146 Main Place Apartments 1969 1996/199719/98 72
147 The 1940 Building 1979 9,638
148 Canal Studios 1920/1960 1998/1999 37,770
- ------------------------------------------------------------------------------------------------------------------------------
149 Liberty Place Professional Building 1965/1977 1988 21,185
150 Grant Square 1972 1993 44
151 Post Oak Manor 1968 1997 82
152 South Grand Apartments 1971 80
153 AAA Mini-Storage 1970 48,260
- ------------------------------------------------------------------------------------------------------------------------------
154 Welsh Gardens 1961 42
155 Wellwood Manor 1936 1998 54
156 Hickory Point MHP 1968 66
157 Creekside Mobile Home Park 1940/1965/1988/1990 67
158 10 Parker Street 1920 20
- ------------------------------------------------------------------------------------------------------------------------------
159 38th Street Apartments 1950 1987/1997/1999 52
160 West Village II Ltd. 1920/1950 31
161 The Janwood Apartments 1964 1986 76
162 Apartments 22 1970 1998 44
163 West Village Ltd. 1920 32
- ------------------------------------------------------------------------------------------------------------------------------
164 Hillcrest Apartments 1928 1985 14
165 East Wind Apartments 1950 1993/1999 31
166 University Village Apartments 1930/1990 1997 8
167 Minden Square Apartments 1965 1997/1998 52
168 Park Villa Apartments 1973 1997/1998 36
- ------------------------------------------------------------------------------------------------------------------------------
169 263 Genesee Street 1900 1960/1980 25
170 Rio Vista Apartments 1968 1998 56
171 166 Jewett Avenue 1930 1988 16
172 14 Kensington Avenue 1931 1988 14
173 Zabriskie Arms Condominium 1930 1988 15
- ------------------------------------------------------------------------------------------------------------------------------
<CAPTION>
Occupancy
Control. Perentage
No. Property Name Unit Loan Per Unit (%) Rent Roll Date
====================================================================================================================================
<S> <C> <C> <C> <C> <C>
129 CVS - Hinckley, OH Sq Ft 176 100.0 11/23/1999
130 CVS - Elberton, GA Sq Ft 157 100.0 10/29/1999
131 509 East Sixth Street Units 186,953 100.0 10/26/1999
132 67th & Bell Sq Ft 97 94.1 06/30/1999
133 Oakhill Family Park Pads 9,826 100.0 12/31/1999
- ------------------------------------------------------------------------------------------------------------------------------------
134 Capri Villas Apartments Units 18,624 95.0 07/07/1999
135 Pine Meadows Apartments Units 12,880 84.8 07/31/1999
136 University Home Mobile Home Park Pads 12,935 98.2 11/01/1999
137 Crescent City Shopping Center Sq Ft 28 82.3 01/28/2000
138 Arbor I Units 32,106 92.7 11/22/1999
- ------------------------------------------------------------------------------------------------------------------------------------
139 Summitwood Apartments Units 38,716 100.0 09/30/1999
140 Town Square Apartments Units 14,465 100.0 04/27/1999
141 Shady Rest Mobile Home and RV Park Pads 10,448 98.4 12/23/1999
142 Bangs MHP Pads 12,620 100.0 12/31/1999
143 San Vicente Shopping Center Sq Ft 181 100.0 01/18/2000
- ------------------------------------------------------------------------------------------------------------------------------------
144 Las Brisas Apartments Units 18,287 100.0 09/10/1999
145 Malibu Court Units 23,005 100.0 10/01/1999
146 Main Place Apartments Units 15,500 93.1 10/01/1999
147 The 1940 Building Sq Ft 114 100.0 12/31/1999
148 Canal Studios Sq Ft 28 100.0 09/15/1999
- ------------------------------------------------------------------------------------------------------------------------------------
149 Liberty Place Professional Building Sq Ft 48 85.7 09/09/1999
150 Grant Square Units 22,679 100.0 11/01/1999
151 Post Oak Manor Units 12,100 100.0 05/31/1999
152 South Grand Apartments Units 12,390 98.0 04/23/1999
153 AAA Mini-Storage Sq Ft 19 96.0 12/10/1999
- ------------------------------------------------------------------------------------------------------------------------------------
154 Welsh Gardens Units 21,201 97.6 01/12/2000
155 Wellwood Manor Units 15,566 92.6 12/11/1999
156 Hickory Point MHP Pads 12,669 98.5 12/31/1999
157 Creekside Mobile Home Park Pads 12,264 98.5 11/02/1999
158 10 Parker Street Units 39,816 100.0 08/31/1999
- ------------------------------------------------------------------------------------------------------------------------------------
159 38th Street Apartments Units 15,281 94.2 07/07/1999
160 West Village II Ltd. Units 24,884 100.0 07/08/1999
161 The Janwood Apartments Units 9,200 96.0 06/02/1999
162 Apartments 22 Units 15,854 100.0 09/01/1999
163 West Village Ltd. Units 21,774 100.0 06/30/1999
- ------------------------------------------------------------------------------------------------------------------------------------
164 Hillcrest Apartments Units 46,211 100.0 11/01/1999
165 East Wind Apartments Units 19,970 100.0 12/21/1999
166 University Village Apartments Units 74,901 100.0 07/08/1999
167 Minden Square Apartments Units 11,499 94.2 10/31/1999
168 Park Villa Apartments Units 16,582 100.0 06/29/1999
- ------------------------------------------------------------------------------------------------------------------------------------
169 263 Genesee Street Units 19,987 96.0 12/31/1999
170 Rio Vista Apartments Units 8,906 98.2 12/10/1999
171 166 Jewett Avenue Units 25,635 100.0 05/01/1999
172 14 Kensington Avenue Units 23,964 100.0 05/31/1999
173 Zabriskie Arms Condominium Units 19,910 100.0 05/31/1999
- ------------------------------------------------------------------------------------------------------------------------------------
<CAPTION>
Control.
No. Property Name Ownership Interest Largest Tenant Name
====================================================================================================================================
<S> <C> <C> <C>
129 CVS - Hinckley, OH Fee Simple CVS
130 CVS - Elberton, GA Fee Simple CVS
131 509 East Sixth Street Fee Simple
132 67th & Bell Fee Simple Round Table Pizza
133 Oakhill Family Park Fee Simple
- ------------------------------------------------------------------------------------------------------------------------------------
134 Capri Villas Apartments Fee Simple
135 Pine Meadows Apartments Fee Simple
136 University Home Mobile Home Park Fee Simple
137 Crescent City Shopping Center Fee Simple SuperValu
138 Arbor I Fee Simple
- ------------------------------------------------------------------------------------------------------------------------------------
139 Summitwood Apartments Fee Simple
140 Town Square Apartments Fee Simple
141 Shady Rest Mobile Home and RV Park Fee Simple
142 Bangs MHP Fee Simple
143 San Vicente Shopping Center Fee Simple Berty's Restaurant
- ------------------------------------------------------------------------------------------------------------------------------------
144 Las Brisas Apartments Fee Simple
145 Malibu Court Fee Simple
146 Main Place Apartments Fee Simple
147 The 1940 Building Fee Simple Advanced Family Medical
148 Canal Studios Fee Simple Malcolm Black Associates (278)
- ------------------------------------------------------------------------------------------------------------------------------------
149 Liberty Place Professional Building Fee Simple Townsend - Levinson M.D
150 Grant Square Fee Simple
151 Post Oak Manor Fee Simple
152 South Grand Apartments Fee Simple
153 AAA Mini-Storage Fee Simple
- ------------------------------------------------------------------------------------------------------------------------------------
154 Welsh Gardens Fee Simple
155 Wellwood Manor Fee Simple
156 Hickory Point MHP Fee Simple
157 Creekside Mobile Home Park Fee Simple
158 10 Parker Street Fee Simple
- ------------------------------------------------------------------------------------------------------------------------------------
159 38th Street Apartments Fee Simple
160 West Village II Ltd. Fee Simple
161 The Janwood Apartments Fee Simple
162 Apartments 22 Fee Simple
163 West Village Ltd. Fee Simple
- ------------------------------------------------------------------------------------------------------------------------------------
164 Hillcrest Apartments Fee Simple Uplift, Inc.
165 East Wind Apartments Fee Simple
166 University Village Apartments Fee Simple
167 Minden Square Apartments Fee Simple
168 Park Villa Apartments Fee Simple
- ------------------------------------------------------------------------------------------------------------------------------------
169 263 Genesee Street Fee Simple Book Store
170 Rio Vista Apartments Fee Simple
171 166 Jewett Avenue Fee Simple
172 14 Kensington Avenue Fee Simple
173 Zabriskie Arms Condominium Fee Simple
- ------------------------------------------------------------------------------------------------------------------------------------
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
Largest Tenant Largest
Control. Area Leased Tenant Lease
No. Property Name (Sq. Ft.) Exp. Date 2nd Largest Tenant Name
====================================================================================================================================
<S> <C> <C> <C> <C>
1 Cherry Creek Mall 177,504 08/09/2010 Safeway
2 Annapolis Mall 198,171 08/14/2000 Nordstrom
2.1 Annapolis Mall Mortgage Loan Component No. 1
2.2 Annapolis Mall Mortgage Loan Component No. 2
- ------------------------------------------------------------------------------------------------------------------------------------
3 Westfield Portfolio
3.1 Westfield Portfolio Mortgage Loan Component No. 1
3.2 Westfield Portfolio Mortgage Loan Component No. 2
3a Downtown Plaza 332,500 10/31/2003 Department of Education
3b Eastland Shopping Center 122,000 01/31/2026 Burlington Coat Factory
- ------------------------------------------------------------------------------------------------------------------------------------
4 Sangertown Square Mall 152,619 07/31/2010 J.C. Penney
4.1 Sangertown Square Mall Mortgage Loan Component No. 1
4.2 Sangertown Square Mall Mortgage Loan Component No. 2
5 Southern Company Center 180,358 12/31/2005 State Board of Workers Comp.
6 Metro Plaza Shopping Center 115,600 04/30/2019 ShopRite Supermarket
- ------------------------------------------------------------------------------------------------------------------------------------
7 Deposit Guaranty Plaza 109,431 06/30/2009 Butler, Snow, O'Mara
8 Cedarbrook Corporate Center Building 5 37,300 09/30/2009 Galderma Research
9 2 and 4 Gannett Drive 37,237 12/31/2008 Direct Response Corporation
10 New Media & Arts Center 35,435 05/31/2015 Saks Fifth Avenue
11 Pepper Square Shopping Center 43,581 11/30/2009 The Gap/Old Navy Clothing
- ------------------------------------------------------------------------------------------------------------------------------------
12 Pinewood Chase Apartments
13 Eagle Rock 163,941 09/30/2003 Robinson May
14 Deposit Guaranty Tower & Building
14a Deposit Guaranty Tower 77,603 08/31/2009 Cook, Yncy, King & Gallwy
14b Deposit Guaranty Building 20,476 08/31/2009 OMB Underground
- ------------------------------------------------------------------------------------------------------------------------------------
15 Park Place Apartments
16 Stop & Shop - Meriden, CT 69,963 02/29/2020
17 205-11 Montague Street 30,000 08/31/2003 Health Plus PHSP, Inc.
18 Reisterstown Square Apartments
19 Five Points Plaza 122,503 02/27/2019
- ------------------------------------------------------------------------------------------------------------------------------------
20 SecurCare Boulder Portfolio
20a 5815 Arapahoe Road (SecurCare #501)
20b 6405 & 6515 Odell Place (SecurCare #503 & #505)
20c 6338 Arapahoe Road (SecurCare #502)
20d 4667 Broadway (SecurCare #504)
- ------------------------------------------------------------------------------------------------------------------------------------
21 Speedway Plaza 104,710 07/31/2003 Super Stop & Shop
22 River Oaks West Shopping Center 102,120 05/31/2014 Kohl's Department Store
23 Deposit Guaranty - Building 80,615 06/01/2009 Horne CPA
24 Best Western Carmel Mission Inn
25 Grammercy Parc Apartments
- ------------------------------------------------------------------------------------------------------------------------------------
26 Foshay Tower 15,816 07/31/2003 Women's Health Consultants
27 Forestdale Apartments
28 Whispering Oaks Apartments
29 Scarbrough Building 31,384 05/31/2008 Activerse, Inc.
30 Central Forest Shopping Center 25,683 04/30/2010 Maxum Diagnostic Center
- ------------------------------------------------------------------------------------------------------------------------------------
<CAPTION>
2nd
Largest Tenant 2nd Largest
Control. Area Leased Tenant Lease
No. Property Name (Sq. Ft.) Exp. Date 3rd Largest Tenant Name
====================================================================================================================================
<S> <C> <C> <C> <C>
1 Cherry Creek Mall 140,175 12/18/2000 Lord & Taylor
2 Annapolis Mall 153,000 03/18/2019 Montgomery Ward
2.1 Annapolis Mall Mortgage Loan Component No. 1
2.2 Annapolis Mall Mortgage Loan Component No. 2
- ------------------------------------------------------------------------------------------------------------------------------------
3 Westfield Portfolio
3.1 Westfield Portfolio Mortgage Loan Component No. 1
3.2 Westfield Portfolio Mortgage Loan Component No. 2
3a Downtown Plaza 186,425 07/31/2009 Macy's Men & Furniture
3b Eastland Shopping Center 100,000 09/01/2002 Mervyns
- ------------------------------------------------------------------------------------------------------------------------------------
4 Sangertown Square Mall 149,662 11/30/2008 Kaufmann's
4.1 Sangertown Square Mall Mortgage Loan Component No. 1
4.2 Sangertown Square Mall Mortgage Loan Component No. 2
5 Southern Company Center 62,716 06/30/2005 KPMG Peat Marwick, LLP
6 Metro Plaza Shopping Center 65,100 04/30/2020 The Wiz
- ------------------------------------------------------------------------------------------------------------------------------------
7 Deposit Guaranty Plaza 63,601 04/30/2009 AmSouth
8 Cedarbrook Corporate Center Building 5 36,670 06/30/2009 Galderma Research Reserve
9 2 and 4 Gannett Drive 35,827 08/31/2005 Arthur Gallagher & Co of NY
10 New Media & Arts Center 30,975 05/31/2001 Jeffrey New York LLC
11 Pepper Square Shopping Center 19,000 04/30/2000 Wherehouse Entertainment, Inc
- ------------------------------------------------------------------------------------------------------------------------------------
12 Pinewood Chase Apartments
13 Eagle Rock 146,377 09/30/2003 Plaza Theatre Eagle Rock
14 Deposit Guaranty Tower & Building
14a Deposit Guaranty Tower 43,257 12/31/2003 Wiener, Weiss & Madison
14b Deposit Guaranty Building 13,435 00/00/00 Deposit Guaranty Bank
- ------------------------------------------------------------------------------------------------------------------------------------
15 Park Place Apartments
16 Stop & Shop - Meriden, CT
17 205-11 Montague Street 18,300 02/28/2005 European American Bank
18 Reisterstown Square Apartments
19 Five Points Plaza
- ------------------------------------------------------------------------------------------------------------------------------------
20 SecurCare Boulder Portfolio
20a 5815 Arapahoe Road (SecurCare #501)
20b 6405 & 6515 Odell Place (SecurCare #503 & #505)
20c 6338 Arapahoe Road (SecurCare #502)
20d 4667 Broadway (SecurCare #504)
- ------------------------------------------------------------------------------------------------------------------------------------
21 Speedway Plaza 59,970 06/30/2009 Fashion Barn
22 River Oaks West Shopping Center 73,242 11/16/2005 Guarantee Reserve Life Ins. Co
23 Deposit Guaranty - Building 9,569 12/01/2001 Deposit Guaranty Mortgage
24 Best Western Carmel Mission Inn
25 Grammercy Parc Apartments
- ------------------------------------------------------------------------------------------------------------------------------------
26 Foshay Tower 5,924 08/31/2006 Zou Zou, Inc.
27 Forestdale Apartments
28 Whispering Oaks Apartments
29 Scarbrough Building 22,679 10/31/2004 Ruth's Chris Steakhouse
30 Central Forest Shopping Center 18,502 09/30/2003 Healthsouth
- ------------------------------------------------------------------------------------------------------------------------------------
<CAPTION>
3rd
Largest Tenant 3rd Largest
Control. Area Leased Tenant Lease Control
No. Property Name (Sq. Ft.) Exp. Date No.
=====================================================================================================================
<S> <C> <C> <C> <C>
1 Cherry Creek Mall 101,184 08/15/2010 1
2 Annapolis Mall 147,282 11/07/2002 2
2.1 Annapolis Mall Mortgage Loan Component No. 1 2.1
2.2 Annapolis Mall Mortgage Loan Component No. 2 2.2
- ---------------------------------------------------------------------------------------------------------------------
3 Westfield Portfolio 3
3.1 Westfield Portfolio Mortgage Loan Component No. 1 3.1
3.2 Westfield Portfolio Mortgage Loan Component No. 2 3.2
3a Downtown Plaza 171,000 10/31/2003 3a
3b Eastland Shopping Center 79,800 01/31/2006 3b
- ---------------------------------------------------------------------------------------------------------------------
4 Sangertown Square Mall 139,634 01/31/2006 4
4.1 Sangertown Square Mall Mortgage Loan Component No. 1 4.1
4.2 Sangertown Square Mall Mortgage Loan Component No. 2 4.2
5 Southern Company Center 38,850 09/30/2008 5
6 Metro Plaza Shopping Center 40,000 11/30/2015 6
- ---------------------------------------------------------------------------------------------------------------------
7 Deposit Guaranty Plaza 32,074 06/30/2000 7
8 Cedarbrook Corporate Center Building 5 22,738 06/30/2009 8
9 2 and 4 Gannett Drive 22,115 10/31/2002 9
10 New Media & Arts Center 24,200 04/30/2008 10
11 Pepper Square Shopping Center 11,020 12/30/2005 11
- ---------------------------------------------------------------------------------------------------------------------
12 Pinewood Chase Apartments 12
13 Eagle Rock 13,611 01/31/2009 13
14 Deposit Guaranty Tower & Building 14
14a Deposit Guaranty Tower 17,410 02/28/2000 14a
14b Deposit Guaranty Building 7,694 06/30/2000 14b
- ---------------------------------------------------------------------------------------------------------------------
15 Park Place Apartments 15
16 Stop & Shop - Meriden, CT 16
17 205-11 Montague Street 9,700 08/31/2012 17
18 Reisterstown Square Apartments 18
19 Five Points Plaza 19
- ---------------------------------------------------------------------------------------------------------------------
20 SecurCare Boulder Portfolio 20
20a 5815 Arapahoe Road (SecurCare #501) 20a
20b 6405 & 6515 Odell Place (SecurCare #503 & #505) 20b
20c 6338 Arapahoe Road (SecurCare #502) 20c
20d 4667 Broadway (SecurCare #504) 20d
- ---------------------------------------------------------------------------------------------------------------------
21 Speedway Plaza 4,400 01/31/2004 21
22 River Oaks West Shopping Center 33,484 09/30/2001 22
23 Deposit Guaranty - Building 9,054 06/01/2009 23
24 Best Western Carmel Mission Inn 24
25 Grammercy Parc Apartments 25
- ---------------------------------------------------------------------------------------------------------------------
26 Foshay Tower 5,454 01/31/2003 26
27 Forestdale Apartments 27
28 Whispering Oaks Apartments 28
29 Scarbrough Building 10,120 02/28/2009 29
30 Central Forest Shopping Center 4,500 10/31/2001 30
- ---------------------------------------------------------------------------------------------------------------------
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
Largest Tenant Largest
Control. Area Leased Tenant Lease
No. Property Name (Sq. Ft.) Exp. Date 2nd Largest Tenant Name
====================================================================================================================================
<S> <C> <C> <C> <C>
31 Wellington Country Plaza 26,965 12/31/2006 First Community Bank
32 Littlefield Building 22,611 10/30/2007 Watson, London & Galow
33 Timberlyne Shopping Center 29,047 11/26/2018 United States Postal Service
34 29 West 35th Street 29,250 10/31/2004 IOMA
35 Peacock Center 56,439 06/30/2017 Video Den
- ------------------------------------------------------------------------------------------------------------------------------------
36 Nabisco Warehouse & Distribution Complex 536,520 09/24/2014
37 Ballenger Creek Plaza 40,484 09/30/2016 CVS Pharmacy, Inc.
38 Bishop's Corner West 17,300 01/31/2005 Kostin, Neislat
39 Montgomery Commons 30,000 08/31/2009 Michael's
40 Winchester Marketplace 10,555 10/31/2009 SWH Corporation/Mimi's Cafe
- ------------------------------------------------------------------------------------------------------------------------------------
41 La Paz Apartments
42 The Atria at Hillcrest 9,000 04/30/2009 Margaret Teitz Center for Nurs
43 Citizens Trust Company Bldg. 35,000 02/28/2005 Radio One of Atlanta
44 229-233 Seventh Street 10,541 02/01/2010 Sear Brown Group
45 Mooresville Festival Shopping Center 86,479 03/31/2016 Harris Teeter
- ------------------------------------------------------------------------------------------------------------------------------------
46 Woodbridge Village Apartments
47 800 North Pearl 104,000 04/30/2002 NYS OMRDD/OGS/COMP
48 901 Hugh Wallis Road (BellSouth Building) 66,846 12/31/2009
49 Town North Shopping Center 7,900 01/31/2004 Hollywood Entertainment Corp.
50 Route 7 Commerce Center 20,000 12/30/2009 Copi-Quick/Ricoh
- ------------------------------------------------------------------------------------------------------------------------------------
51 Post Road Plaza 27,000 06/30/2006 Kinko's
52 Chapel Wood Apartments
53 Enterprise Park 7,344 12/31/2000 Reflection Painting
54 Marion Ridge Apartments
55 Orica North 42,765 08/31/2004 Bashian Bros. Inc.
- ------------------------------------------------------------------------------------------------------------------------------------
56 Torrance Tech Park 9,318 03/31/2001 Tekgraf, Inc.
57 2720 Dupont Commerce Center 30,000 12/31/2008 American Family Mutual
58 Oradell Medical Plaza 11,762 08/31/2007 Holy Name Hospital
59 River Drive
60 The Joseph Cory Warehouse 252,000 08/31/2011 Joseph Cory Holdings, LLC
- ------------------------------------------------------------------------------------------------------------------------------------
61 Horizons Office Bldg 14,831 04/30/2003 Poe and Brown, Inc.
62 Bernard Court Shopping Center 46,228 01/31/2011 Goody's Family Clothing
63 Oakwood Apartments
64 Foxcroft Village MHP
65 Heron Walk
- ------------------------------------------------------------------------------------------------------------------------------------
66 17 Corporate Plaza Office Building 9,372 09/30/2015 CNC
67 Westlake Office Building 61,244 01/14/2008
68 Fiesta Travel Trailer Resort
69 Cap Senior - Crosswood Oaks
70 Carlyle Crossing
- ------------------------------------------------------------------------------------------------------------------------------------
71 GSE Building 52,682 05/31/2008
72 680 Arthur Kill Road 22,564 05/31/2014 Atrium Furniture
73 Hampton Inn - Carlisle
74 Ironwood Plaza 22,000 03/31/2001 Ironwood Liquor
75 Parkview Estates
- ------------------------------------------------------------------------------------------------------------------------------------
76 Wallace Crossing Shopping Center 65,930 11/30/2009 Hannaford Brothers Grocery
77 Palomar Village 5,948 12/31/2000 China King
78 Stanton Oaks Shopping Center 5,061 01/31/2006 Sylvan Learning Center
79 West Pointe Shopping Center 17,700 07/31/2013 Hollywood Entertainment Center
80 Four Seasons Business Park VI,Buildings 1, 2, and 3 9,000 07/14/2003 Conversion Tech of Houston
- ------------------------------------------------------------------------------------------------------------------------------------
<CAPTION>
2nd
Largest Tenant 2nd Largest
Control. Area Leased Tenant Lease
No. Property Name (Sq. Ft.) Exp. Date 3rd Largest Tenant Name
====================================================================================================================================
<S> <C> <C> <C> <C>
31 Wellington Country Plaza 7,283 05/31/2014 Cats Gymnastics
32 Littlefield Building 11,238 02/28/2008 Schlotzsky's
33 Timberlyne Shopping Center 10,265 11/20/2004 Tru-Value Hackett Hardware
34 29 West 35th Street 22,750 04/08/2004 Zion Talis
35 Peacock Center 4,288 08/21/2002 B.J.'s Liquors
- ------------------------------------------------------------------------------------------------------------------------------------
36 Nabisco Warehouse & Distribution Complex
37 Ballenger Creek Plaza 8,450 06/30/2007 Enchanted Child Care of Fred
38 Bishop's Corner West 16,244 07/31/2001 The Big Party
39 Montgomery Commons 23,800 08/31/2009 Shoe Carnival
40 Winchester Marketplace 6,550 12/31/2018 Kinko's Copies
- ------------------------------------------------------------------------------------------------------------------------------------
41 La Paz Apartments
42 The Atria at Hillcrest 8,592 09/30/2005 New York Hospital Center
43 Citizens Trust Company Bldg. 11,600 01/31/2005 Deleware Bank Card
44 229-233 Seventh Street 7,614 02/01/2004 Spellman & Walsh
45 Mooresville Festival Shopping Center 34,200 05/24/2013 Barron's Factory Showroom
- ------------------------------------------------------------------------------------------------------------------------------------
46 Woodbridge Village Apartments
47 800 North Pearl 48,714 03/31/2004 The American Red Cross
48 901 Hugh Wallis Road (BellSouth Building)
49 Town North Shopping Center 7,500 09/28/2008 The Black Eye Pea
50 Route 7 Commerce Center 9,000 08/31/2004 Bell Atlantic
- ------------------------------------------------------------------------------------------------------------------------------------
51 Post Road Plaza 6,139 03/31/2006 Boston Farmer's Market
52 Chapel Wood Apartments
53 Enterprise Park 5,859 03/31/2000 T. E. Golf, Inc.
54 Marion Ridge Apartments
55 Orica North 26,418 08/31/2006 Noonoo Rug Co., Inc.
- ------------------------------------------------------------------------------------------------------------------------------------
56 Torrance Tech Park 7,893 09/30/2001 United States of America, GSA
57 2720 Dupont Commerce Center 15,869 12/31/2003 IBM
58 Oradell Medical Plaza 9,192 08/31/2008 Magnetes Inc. (I Med. Space)
59 River Drive
60 The Joseph Cory Warehouse 200,000 07/31/2001
- ------------------------------------------------------------------------------------------------------------------------------------
61 Horizons Office Bldg 8,364 06/30/2005 North American Tel-Com DBA Orius
62 Bernard Court Shopping Center 39,220 11/30/2004 Shoe Carnival, Inc.
63 Oakwood Apartments
64 Foxcroft Village MHP
65 Heron Walk
- ------------------------------------------------------------------------------------------------------------------------------------
66 17 Corporate Plaza Office Building 6,634 12/31/2002 The Summit Real Estate Group
67 Westlake Office Building
68 Fiesta Travel Trailer Resort
69 Cap Senior - Crosswood Oaks
70 Carlyle Crossing
- ------------------------------------------------------------------------------------------------------------------------------------
71 GSE Building
72 680 Arthur Kill Road 3,000 11/30/2007 Preferred Auto
73 Hampton Inn - Carlisle
74 Ironwood Plaza 3,800 06/30/2007 Interstate Brands/Hostess
75 Parkview Estates
- ------------------------------------------------------------------------------------------------------------------------------------
76 Wallace Crossing Shopping Center 35,310 03/31/2010 Rent A Center
77 Palomar Village 4,644 09/30/2000 Wholesale R US
78 Stanton Oaks Shopping Center 4,611 05/31/2005 Leslie's Swimming Pool
79 West Pointe Shopping Center 7,535 04/28/2013 On Cue, Inc.
80 Four Seasons Business Park VI,Buildings 1, 2, and 3 8,250 01/15/2002 Inter Resources, Inc.
- ------------------------------------------------------------------------------------------------------------------------------------
<CAPTION>
3rd
Largest Tenant 3rd Largest
Control. Area Leased Tenant Lease Control
No. Property Name (Sq. Ft.) Exp. Date No.
================================================================================================================
<S> <C> <C> <C> <C>
31 Wellington Country Plaza 7,200 02/28/2003 31
32 Littlefield Building 8,181 11/30/2006 32
33 Timberlyne Shopping Center 9,600 09/30/2008 33
34 29 West 35th Street 6,595 01/31/2007 34
35 Peacock Center 2,400 06/30/2002 35
- ----------------------------------------------------------------------------------------------------------------
36 Nabisco Warehouse & Distribution Complex 36
37 Ballenger Creek Plaza 6,415 07/31/2007 37
38 Bishop's Corner West 9,774 12/31/2005 38
39 Montgomery Commons 12,000 01/31/2010 39
40 Winchester Marketplace 6,520 05/31/2004 40
- ----------------------------------------------------------------------------------------------------------------
41 La Paz Apartments 41
42 The Atria at Hillcrest 3,000 01/31/2005 42
43 Citizens Trust Company Bldg. 10,920 09/30/2001 43
44 229-233 Seventh Street 6,486 04/01/2004 44
45 Mooresville Festival Shopping Center 14,736 04/30/2001 45
- ----------------------------------------------------------------------------------------------------------------
46 Woodbridge Village Apartments 46
47 800 North Pearl 9,000 01/31/2009 47
48 901 Hugh Wallis Road (BellSouth Building) 48
49 Town North Shopping Center 5,922 11/30/2004 49
50 Route 7 Commerce Center 8,100 08/31/2004 50
- ----------------------------------------------------------------------------------------------------------------
51 Post Road Plaza 3,116 05/31/2008 51
52 Chapel Wood Apartments 52
53 Enterprise Park 5,681 03/31/2000 53
54 Marion Ridge Apartments 54
55 Orica North 24,108 08/31/2006 55
- ----------------------------------------------------------------------------------------------------------------
56 Torrance Tech Park 6,799 06/30/2002 56
57 2720 Dupont Commerce Center 4,410 11/30/2004 57
58 Oradell Medical Plaza 8,019 08/31/2007 58
59 River Drive 59
60 The Joseph Cory Warehouse 60
- ----------------------------------------------------------------------------------------------------------------
61 Horizons Office Bldg 6,712 11/19/2003 61
62 Bernard Court Shopping Center 12,028 01/31/2009 62
63 Oakwood Apartments 63
64 Foxcroft Village MHP 64
65 Heron Walk 65
- ----------------------------------------------------------------------------------------------------------------
66 17 Corporate Plaza Office Building 6,337 09/30/2000 66
67 Westlake Office Building 67
68 Fiesta Travel Trailer Resort 68
69 Cap Senior - Crosswood Oaks 69
70 Carlyle Crossing 70
- ----------------------------------------------------------------------------------------------------------------
71 GSE Building 71
72 680 Arthur Kill Road 3,000 04/30/2017 72
73 Hampton Inn - Carlisle 73
74 Ironwood Plaza 3,200 02/28/2005 74
75 Parkview Estates 75
- ----------------------------------------------------------------------------------------------------------------
76 Wallace Crossing Shopping Center 4,200 08/31/2004 76
77 Palomar Village 4,266 08/23/2001 77
78 Stanton Oaks Shopping Center 3,980 10/31/2002 78
79 West Pointe Shopping Center 5,000 01/31/2004 79
80 Four Seasons Business Park VI,Buildings 1, 2, and 3 5,500 08/31/2003 80
- ----------------------------------------------------------------------------------------------------------------
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
Largest Tenant Largest
Control. Area Leased Tenant Lease
No. Property Name (Sq. Ft.) Exp. Date 2nd Largest Tenant Name
====================================================================================================================================
<S> <C> <C> <C> <C>
81 Littlefield Mall 15,170 06/14/2001 AT&T Wireless
82 Highlands Retail Center 5,608 05/31/2007 Men's Warehouse
83 151 West 25th Street 6,000 06/30/2003 C/R Catalog Corp.
84 La Croix Court Apartments
85 Everglades Apartments
- ------------------------------------------------------------------------------------------------------------------------------------
86 Plaza Building 11,126 10/30/2004 Broderick Advertising
87 Sycamore Green Apartments
88 Crystal Inn - Logan
89 Valley Plaza Shopping Center 13,500 02/28/2007 Tutor Time Child Care System
90 La Palma Corporate Park (Buildings 4-8) 8,446 09/30/2001 Burns & McDonnell
- ------------------------------------------------------------------------------------------------------------------------------------
91 Hampton Inn - Selinsgrove
92 Mid America Business Park II 69,824 07/31/2008 Intellogistics
93 UNOVA Industrial Building 120,738 09/11/2002
94 Walgreens - Dallas, TX 15,120 12/31/2019
95 Cambridge Place Apartments
- ------------------------------------------------------------------------------------------------------------------------------------
96 Merchant's Village 42,130 11/30/2000 Hometown Sports
97 Federal Express Buildings
97a Federal Express Building 1 30,720 11/30/2004
97b Federal Express Building 2 30,000 02/28/2005
98 Santiago Parkside Estates
- ------------------------------------------------------------------------------------------------------------------------------------
99 Suni Sands RV Resort
100 Clay Commons Shopping Center 7,000 01/31/2003 LaValle Sport Karate
101 Gold Coast Strip Center 6,000 01/01/2009 Pea in the Pod/Motherhood Maternity
102 CVS - Baltimore, MD 10,125 01/31/2020
103 Plaza Verdugo Medical Center 5,854 10/31/2000 P.C. Dental
- ------------------------------------------------------------------------------------------------------------------------------------
104 Oakridge Estates,Decatur and Valley View MHPs
105 La Palma Corporate Park (Buildings 2 & 3) 6,958 07/31/2002 Computer For Tracts
106 Tarponaire Mobile Resort
107 One Park Place 33,206 08/31/2004 Commission of General Service
108 Lake Creek Crossing Shopping Center 6,805 08/31/2000 Honda/Acura
- ------------------------------------------------------------------------------------------------------------------------------------
109 275 Broome Industrial Parkway (Dick's) 92,168 11/02/2009
110 Comfort Inn - Harrisburg
111 Westway Office Park 10,800 02/28/2002 New Age, Inc.
112 54 Regional Drive 65,000 02/28/2002 Providian Bancorp Services
113 2044 Ocean Avenue 6,095 09/30/2002 Brooklyn Center for Independence
- ------------------------------------------------------------------------------------------------------------------------------------
114 The Whitney Hotel
115 Office Max-Morristown 23,500 06/30/2014
116 Sun Lake Estates Mobile Home Park
117 Crestwood Village MHP
118 CVS - Enfield, CT 10,125 01/31/2020
- ------------------------------------------------------------------------------------------------------------------------------------
119 Deserama Mobile Ranch
120 The Barons Apartments
121 August Manor Apartments
122 426 West Broadway 3,400 10/31/2004 Modart
123 Walnut Hill Apartments
- ------------------------------------------------------------------------------------------------------------------------------------
124 Chesterfield Commons Shopping Center 26,171 03/30/2010 Cato
125 714 Lexington Avenue 2,553 03/31/2002 CD & L
126 Apache Gardens Mobile Home Park
127 Ingram Oaks
128 Wayne Garden Apartments
- ------------------------------------------------------------------------------------------------------------------------------------
<CAPTION>
2nd
Largest Tenant 2nd Largest
Control. Area Leased Tenant Lease
No. Property Name (Sq. Ft.) Exp. Date 3rd Largest Tenant Name
====================================================================================================================================
<S> <C> <C> <C> <C>
81 Littlefield Mall 3,366 11/30/2000 Littlefield Market
82 Highlands Retail Center 5,000 02/28/2009 Colters
83 151 West 25th Street 6,000 01/31/2001 STD Brick Realty
84 La Croix Court Apartments
85 Everglades Apartments
- ------------------------------------------------------------------------------------------------------------------------------------
86 Plaza Building 7,732 04/30/2004 Dale Architects
87 Sycamore Green Apartments
88 Crystal Inn - Logan
89 Valley Plaza Shopping Center 10,000 02/28/2006 Dress Barn
90 La Palma Corporate Park (Buildings 4-8) 4,672 05/23/2002 Empire Maintenance
- ------------------------------------------------------------------------------------------------------------------------------------
91 Hampton Inn - Selinsgrove
92 Mid America Business Park II 50,000 08/31/2008
93 UNOVA Industrial Building
94 Walgreens - Dallas, TX
95 Cambridge Place Apartments
- ------------------------------------------------------------------------------------------------------------------------------------
96 Merchant's Village 5,600 01/31/2001 Funtime Pizza
97 Federal Express Buildings
97a Federal Express Building 1
97b Federal Express Building 2
98 Santiago Parkside Estates
- ------------------------------------------------------------------------------------------------------------------------------------
99 Suni Sands RV Resort
100 Clay Commons Shopping Center 6,000 04/30/2000 West Coast Entertainment
101 Gold Coast Strip Center 4,600 04/03/2003 Antiques & Design Center of Manhasset
102 CVS - Baltimore, MD
103 Plaza Verdugo Medical Center 4,645 02/28/2002 K. Weber
- ------------------------------------------------------------------------------------------------------------------------------------
104 Oakridge Estates,Decatur and Valley View MHPs
105 La Palma Corporate Park (Buildings 2 & 3) 6,300 05/31/2001 Forever Living Products
106 Tarponaire Mobile Resort
107 One Park Place 6,366 10/31/2001 Social Security
108 Lake Creek Crossing Shopping Center 6,766 05/31/2003 Pizza Hut
- ------------------------------------------------------------------------------------------------------------------------------------
109 275 Broome Industrial Parkway (Dick's)
110 Comfort Inn - Harrisburg
111 Westway Office Park 10,210 08/28/2004 Fashion Tree
112 54 Regional Drive 7,500 08/31/2001
113 2044 Ocean Avenue 3,892 09/30/2002 Triple A Empire Medical Corp.
- ------------------------------------------------------------------------------------------------------------------------------------
114 The Whitney Hotel
115 Office Max-Morristown
116 Sun Lake Estates Mobile Home Park
117 Crestwood Village MHP
118 CVS - Enfield, CT
- ------------------------------------------------------------------------------------------------------------------------------------
119 Deserama Mobile Ranch
120 The Barons Apartments
121 August Manor Apartments
122 426 West Broadway 1,200 09/30/2008
123 Walnut Hill Apartments
- ------------------------------------------------------------------------------------------------------------------------------------
124 Chesterfield Commons Shopping Center 4,200 01/31/2002 Shoe Show
125 714 Lexington Avenue 920 08/31/2003 Lexingto Avenue Beauty Center
126 Apache Gardens Mobile Home Park
127 Ingram Oaks
128 Wayne Garden Apartments
- ------------------------------------------------------------------------------------------------------------------------------------
<CAPTION>
3rd
Largest Tenant 3rd Largest
Control. Area Leased Tenant Lease Control
No. Property Name (Sq. Ft.) Exp. Date No.
================================================================================================================
<S> <C> <C> <C> <C>
81 Littlefield Mall 3,240 02/28/2009 81
82 Highlands Retail Center 4,078 11/30/2014 82
83 151 West 25th Street 6,000 04/30/2005 83
84 La Croix Court Apartments 84
85 Everglades Apartments 85
- ----------------------------------------------------------------------------------------------------------------
86 Plaza Building 7,005 05/31/2002 86
87 Sycamore Green Apartments 87
88 Crystal Inn - Logan 88
89 Valley Plaza Shopping Center 4,500 06/30/2002 89
90 La Palma Corporate Park (Buildings 4-8) 3,988 12/31/2004 90
- ----------------------------------------------------------------------------------------------------------------
91 Hampton Inn - Selinsgrove 91
92 Mid America Business Park II 92
93 UNOVA Industrial Building 93
94 Walgreens - Dallas, TX 94
95 Cambridge Place Apartments 95
- ----------------------------------------------------------------------------------------------------------------
96 Merchant's Village 3,080 07/31/2001 96
97 Federal Express Buildings 97
97a Federal Express Building 1 97a
97b Federal Express Building 2 97b
98 Santiago Parkside Estates 98
- ----------------------------------------------------------------------------------------------------------------
99 Suni Sands RV Resort 99
100 Clay Commons Shopping Center 5,000 02/01/2002 100
101 Gold Coast Strip Center 2,400 07/31/2005 101
102 CVS - Baltimore, MD 102
103 Plaza Verdugo Medical Center 2,503 06/30/2000 103
- ----------------------------------------------------------------------------------------------------------------
104 Oakridge Estates,Decatur and Valley View MHPs 104
105 La Palma Corporate Park (Buildings 2 & 3) 6,017 12/01/2002 105
106 Tarponaire Mobile Resort 106
107 One Park Place 5,633 09/06/2004 107
108 Lake Creek Crossing Shopping Center 4,200 12/31/2000 108
- ----------------------------------------------------------------------------------------------------------------
109 275 Broome Industrial Parkway (Dick's) 109
110 Comfort Inn - Harrisburg 110
111 Westway Office Park 7,350 03/31/2002 111
112 54 Regional Drive 112
113 2044 Ocean Avenue 2,612 04/30/2000 113
- ----------------------------------------------------------------------------------------------------------------
114 The Whitney Hotel 114
115 Office Max-Morristown 115
116 Sun Lake Estates Mobile Home Park 116
117 Crestwood Village MHP 117
118 CVS - Enfield, CT 118
- ----------------------------------------------------------------------------------------------------------------
119 Deserama Mobile Ranch 119
120 The Barons Apartments 120
121 August Manor Apartments 121
122 426 West Broadway 122
123 Walnut Hill Apartments 123
- ----------------------------------------------------------------------------------------------------------------
124 Chesterfield Commons Shopping Center 2,800 08/31/2000 124
125 714 Lexington Avenue 920 10/31/2008 125
126 Apache Gardens Mobile Home Park 126
127 Ingram Oaks 127
128 Wayne Garden Apartments 128
- ----------------------------------------------------------------------------------------------------------------
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
Largest Tenant Largest
Control. Area Leased Tenant Lease
No. Property Name (Sq. Ft.) Exp. Date 2nd Largest Tenant Name
=================================================================================================================================
<S> <C> <C> <C> <C>
129 CVS - Hinckley, OH 10,125 01/31/2020
130 CVS - Elberton, GA 10,125 01/31/2020
131 509 East Sixth Street
132 67th & Bell 3,510 02/28/2006 La Caramba
133 Oakhill Family Park
- ---------------------------------------------------------------------------------------------------------------------------------
134 Capri Villas Apartments
135 Pine Meadows Apartments
136 University Home Mobile Home Park
137 Crescent City Shopping Center 25000 40939 Family Dollar
138 Arbor I
- ---------------------------------------------------------------------------------------------------------------------------------
139 Summitwood Apartments
140 Town Square Apartments
141 Shady Rest Mobile Home and RV Park
142 Bangs MHP
143 San Vicente Shopping Center 1,800 04/30/2004 Brentwood Beauty Supply, Inc.
- ---------------------------------------------------------------------------------------------------------------------------------
144 Las Brisas Apartments
145 Malibu Court
146 Main Place Apartments
147 The 1940 Building 3,841 10/31/2008 Loanupdate.com
148 Canal Studios 13,100 05/05/2004 Best of France
- ---------------------------------------------------------------------------------------------------------------------------------
149 Liberty Place Professional Building 4,053 07/31/2002 Robert B. Stuart, M.D.
150 Grant Square
151 Post Oak Manor
152 South Grand Apartments
153 AAA Mini-Storage
- ---------------------------------------------------------------------------------------------------------------------------------
154 Welsh Gardens
155 Wellwood Manor
156 Hickory Point MHP
157 Creekside Mobile Home Park
158 10 Parker Street
- ---------------------------------------------------------------------------------------------------------------------------------
159 38th Street Apartments
160 West Village II Ltd.
161 The Janwood Apartments
162 Apartments 22
163 West Village Ltd.
- ---------------------------------------------------------------------------------------------------------------------------------
164 Hillcrest Apartments 950 03/31/2000
165 East Wind Apartments
166 University Village Apartments
167 Minden Square Apartments
168 Park Villa Apartments
- ---------------------------------------------------------------------------------------------------------------------------------
169 263 Genesee Street 2,700 10/31/2004 Dino's
170 Rio Vista Apartments
171 166 Jewett Avenue
172 14 Kensington Avenue
173 Zabriskie Arms Condominium
- ---------------------------------------------------------------------------------------------------------------------------------
<CAPTION>
2nd
Largest Tenant 2nd Largest
Control. Area Leased Tenant Lease
No. Property Name (Sq. Ft.) Exp. Date 3rd Largest Tenant Name
====================================================================================================================================
<S> <C> <C> <C> <C>
129 CVS - Hinckley, OH
130 CVS - Elberton, GA
131 509 East Sixth Street
132 67th & Bell 2,200 03/31/2006 Oreck Home Care LLC
133 Oakhill Family Park
- ------------------------------------------------------------------------------------------------------------------------------------
134 Capri Villas Apartments
135 Pine Meadows Apartments
136 University Home Mobile Home Park
137 Crescent City Shopping Center 7810 37621 Lakeside Family Center
138 Arbor I
- ------------------------------------------------------------------------------------------------------------------------------------
139 Summitwood Apartments
140 Town Square Apartments
141 Shady Rest Mobile Home and RV Park
142 Bangs MHP
143 San Vicente Shopping Center 1,700 01/01/2001 Cycle Scene
- ------------------------------------------------------------------------------------------------------------------------------------
144 Las Brisas Apartments
145 Malibu Court
146 Main Place Apartments
147 The 1940 Building 3,200 06/19/2001 Back In Action Chiropractic Clinic
148 Canal Studios 12,000 02/28/2006 HP Supplies
- ------------------------------------------------------------------------------------------------------------------------------------
149 Liberty Place Professional Building 3,638 07/31/2000 Thomas Falasca, D.O.
150 Grant Square
151 Post Oak Manor
152 South Grand Apartments
153 AAA Mini-Storage
- ------------------------------------------------------------------------------------------------------------------------------------
154 Welsh Gardens
155 Wellwood Manor
156 Hickory Point MHP
157 Creekside Mobile Home Park
158 10 Parker Street
- ------------------------------------------------------------------------------------------------------------------------------------
159 38th Street Apartments
160 West Village II Ltd.
161 The Janwood Apartments
162 Apartments 22
163 West Village Ltd.
- ------------------------------------------------------------------------------------------------------------------------------------
164 Hillcrest Apartments
165 East Wind Apartments
166 University Village Apartments
167 Minden Square Apartments
168 Park Villa Apartments
- ------------------------------------------------------------------------------------------------------------------------------------
169 263 Genesee Street 2,040 06/30/2000 USA
170 Rio Vista Apartments
171 166 Jewett Avenue
172 14 Kensington Avenue
173 Zabriskie Arms Condominium
- ------------------------------------------------------------------------------------------------------------------------------------
<CAPTION>
3rd
Largest Tenant 3rd Largest
Control. Area Leased Tenant Lease Control
No. Property Name (Sq. Ft.) Exp. Date No.
==============================================================================================================
<S> <C> <C> <C> <C>
129 CVS - Hinckley, OH 129
130 CVS - Elberton, GA 130
131 509 East Sixth Street 131
132 67th & Bell 1,991 05/31/2004 132
133 Oakhill Family Park 133
- --------------------------------------------------------------------------------------------------------------
134 Capri Villas Apartments 134
135 Pine Meadows Apartments 135
136 University Home Mobile Home Park 136
137 Crescent City Shopping Center 3465 37437 137
138 Arbor I 138
- --------------------------------------------------------------------------------------------------------------
139 Summitwood Apartments 139
140 Town Square Apartments 140
141 Shady Rest Mobile Home and RV Park 141
142 Bangs MHP 142
143 San Vicente Shopping Center 1,700 05/14/2004 143
- --------------------------------------------------------------------------------------------------------------
144 Las Brisas Apartments 144
145 Malibu Court 145
146 Main Place Apartments 146
147 The 1940 Building 1,300 04/14/2003 147
148 Canal Studios 6,920 06/30/2004 148
- --------------------------------------------------------------------------------------------------------------
149 Liberty Place Professional Building 2,774 07/31/2001 149
150 Grant Square 150
151 Post Oak Manor 151
152 South Grand Apartments 152
153 AAA Mini-Storage 153
- --------------------------------------------------------------------------------------------------------------
154 Welsh Gardens 154
155 Wellwood Manor 155
156 Hickory Point MHP 156
157 Creekside Mobile Home Park 157
158 10 Parker Street 158
- --------------------------------------------------------------------------------------------------------------
159 38th Street Apartments 159
160 West Village II Ltd. 160
161 The Janwood Apartments 161
162 Apartments 22 162
163 West Village Ltd. 163
- --------------------------------------------------------------------------------------------------------------
164 Hillcrest Apartments 164
165 East Wind Apartments 165
166 University Village Apartments 166
167 Minden Square Apartments 167
168 Park Villa Apartments 168
- --------------------------------------------------------------------------------------------------------------
169 263 Genesee Street 1,377 06/30/2000 169
170 Rio Vista Apartments 170
171 166 Jewett Avenue 171
172 14 Kensington Avenue 172
173 Zabriskie Arms Condominium 173
- --------------------------------------------------------------------------------------------------------------
</TABLE>
<PAGE>
LB-UBS Commercial Mortgage Trust 2000-C3 Annex A-2-1
<TABLE>
<CAPTION>
Original Remaining
Interest- Interest-
Only Only
Control Periods Period Cut-Off Date Monthly
No. Property Name (months) (months) Amortization Type Balance ($) P&I($)
====================================================================================================================================
<S> <C> <C> <C> <C> <C> <C>
1 Cherry Creek Mall 60 51 Interest-Only, ARD 148,497,918 1,143,861
2 Annapolis Mall ARD 122,873,597 939,216
3 Westfield Portfolio ARD 99,000,000 767,078
4 Sangertown Square Mall ARD 62,145,750 509,110
5 Southern Company Center Balloon 36,266,701 261,923
6 Metro Plaza Shopping Center Balloon 26,437,124 198,155
7 Deposit Guaranty Plaza ARD 25,708,264 199,295
8 Cedarbrook Corporate Center Building 5 ARD 22,961,104 183,246
9 2 and 4 Gannett Drive ARD 20,453,825 156,466
10 New Media & Arts Center ARD 18,964,383 155,208
11 Pepper Square Shopping Center ARD 17,870,836 144,930
12 Pinewood Chase Apartments Balloon 16,900,746 124,148
13 Eagle Rock ARD 16,792,557 125,650
14 Deposit Guaranty Tower & Building ARD 16,540,976 128,228
15 Park Place Apartments Balloon 14,764,637 110,356
16 Stop & Shop - Meriden, CT Fully Amortizing 14,255,134 125,551
17 205-11 Montague Street Balloon 13,692,439 106,213
18 Reisterstown Square Apartments ARD 13,471,052 105,002
19 Five Points Plaza Balloon 13,286,195 95,955
20 SecurCare Boulder Portfolio Balloon 13,032,844 108,235
21 Speedway Plaza Balloon 12,764,973 96,522
22 River Oaks West Shopping Center Balloon 12,280,235 106,922
23 Deposit Guaranty - Building ARD 11,957,332 92,695
24 Best Western Carmel Mission Inn Balloon 11,352,167 93,957
25 Grammercy Parc Apartments Balloon 10,867,555 79,677
26 Foshay Tower Balloon 10,681,260 83,948
27 Forestdale Apartments Balloon 10,662,348 79,560
28 Whispering Oaks Apartments ARD 10,233,913 84,324
29 Scarbrough Building ARD 9,726,867 72,906
30 Central Forest Shopping Center ARD 9,584,196 77,382
31 Wellington Country Plaza Balloon 9,575,208 76,474
32 Littlefield Building ARD 9,103,349 68,233
33 Timberlyne Shopping Center Balloon 8,947,731 65,851
34 29 West 35th Street ARD 8,830,011 70,407
35 Peacock Center Balloon 8,796,723 61,759
36 Nabisco Warehouse & Distribution Complex ARD 8,709,813 68,640
37 Ballenger Creek Plaza Balloon 8,647,626 60,713
38 Bishop's Corner West Balloon 8,230,926 62,328
39 Montgomery Commons Balloon 8,082,015 62,167
40 Winchester Marketplace Balloon 8,066,980 59,604
41 La Paz Apartments Balloon 7,735,742 59,481
42 The Atria at Hillcrest Balloon 7,206,546 52,442
43 Citizens Trust Company Bldg. ARD 6,885,559 54,159
44 229-233 Seventh Street Balloon 6,594,443 53,153
45 Mooresville Festival Shopping Center 120 116 Interest-Only, ARD 6,516,000 45,150
46 Woodbridge Village Apartments Balloon 6,514,261 47,492
47 800 North Pearl Balloon 5,950,412 47,628
48 901 Hugh Wallis Road (BellSouth Building) Step 5,929,329 Step****
49 Town North Shopping Center ARD 5,890,585 48,196
50 Route 7 Commerce Center Balloon 5,641,340 43,254
51 Post Road Plaza Balloon 5,640,097 45,693
52 Chapel Wood Apartments ARD 5,487,788 42,212
53 Enterprise Park Balloon 5,479,506 41,804
54 Marion Ridge Apartments Balloon 5,431,056 40,714
55 Orica North Balloon 5,334,746 39,742
56 Torrance Tech Park Balloon 5,310,663 41,701
57 2720 Dupont Commerce Center Balloon 5,089,261 39,940
58 Oradell Medical Plaza Balloon 5,015,987 37,496
59 River Drive Balloon 4,985,385 39,782
60 The Joseph Cory Warehouse Balloon 4,953,902 38,253
61 Horizons Office Bldg Balloon 4,736,512 38,858
62 Bernard Court Shopping Center Balloon 4,362,904 32,868
63 Oakwood Apartments Balloon 4,288,803 33,002
64 Foxcroft Village MHP Balloon 4,145,975 31,998
65 Heron Walk Balloon 4,110,054 30,325
66 17 Corporate Plaza Office Building Balloon 4,103,755 30,556
<CAPTION>
Original
Mortgage Amortization
Control Balloon/ARD Rate Term Seasoning
No. Property Name Balance ($) ARD Maturity (%) (months) (months)
====================================================================================================================================
<S> <C> <C> <C> <C> <C> <C> <C>
1 Cherry Creek Mall 143,833,462 08/11/2006 08/11/2029 7.680 300 9
2 Annapolis Mall 108,594,602 12/11/2009 12/11/2029 8.251 * 360 5
3 Westfield Portfolio 86,199,434 12/11/2009 12/11/2029 8.285 ** 360 5
4 Sangertown Square Mall 55,503,844 12/01/2009 12/01/2029 8.987 *** 360 5
5 Southern Company Center 32,468,424 07/01/2009 7.770 360 10
6 Metro Plaza Shopping Center 23,812,664 01/01/2010 8.200 360 4
7 Deposit Guaranty Plaza 23,376,468 10/06/2009 10/06/2029 8.550 360 7
8 Cedarbrook Corporate Center Building 5 20,986,353 02/11/2010 02/11/2030 8.890 360 3
9 2 and 4 Gannett Drive 18,514,878 01/11/2010 01/11/2030 8.420 360 4
10 New Media & Arts Center 17,444,904 01/11/2010 01/11/2030 9.170 360 4
11 Pepper Square Shopping Center 16,396,086 02/11/2010 02/11/2030 9.070 360 3
12 Pinewood Chase Apartments 15,192,750 07/10/2009 7.950 360 10
13 Eagle Rock 15,127,102 12/11/2009 12/11/2029 8.177 360 5
14 Deposit Guaranty Tower & Building 15,040,674 10/06/2009 10/06/2029 8.550 360 7
15 Park Place Apartments 13,879,301 01/01/2007 8.170 360 4
16 Stop & Shop - Meriden, CT - 03/01/2020 8.660 240 2
17 205-11 Montague Street 12,456,279 09/11/2009 8.550 360 8
18 Reisterstown Square Apartments 12,249,267 01/11/2010 01/11/2030 8.625 360 4
19 Five Points Plaza 11,894,708 07/01/2009 7.770 360 10
20 SecurCare Boulder Portfolio 12,299,430 11/01/2004 8.810 300 6
21 Speedway Plaza 11,528,365 12/01/2009 8.290 360 5
22 River Oaks West Shopping Center 8,352,505 07/01/2010 8.330 240 10
23 Deposit Guaranty - Building 10,872,775 10/06/2009 10/06/2029 8.550 360 7
24 Best Western Carmel Mission Inn 10,318,848 12/01/2006 8.780 300 5
25 Grammercy Parc Apartments 9,741,032 12/01/2009 7.960 360 5
26 Foshay Tower 9,727,000 02/01/2010 8.720 360 3
27 Forestdale Apartments 9,601,821 11/01/2009 8.140 360 6
28 Whispering Oaks Apartments 9,424,496 02/06/2010 02/06/2030 9.250 360 3
29 Scarbrough Building 9,357,875 01/01/2005 01/01/2030 8.200 360 4
30 Central Forest Shopping Center 8,784,063 02/11/2010 02/11/2030 9.020 360 3
31 Wellington Country Plaza 9,173,350 01/01/2005 8.720 336 4
32 Littlefield Building 8,758,011 01/01/2005 01/01/2030 8.200 360 4
33 Timberlyne Shopping Center 8,047,091 07/01/2009 7.970 360 10
34 29 West 35th Street 8,068,872 02/11/2010 02/11/2030 8.880 360 3
35 Peacock Center 7,816,686 08/06/2009 7.480 360 9
36 Nabisco Warehouse & Distribution Complex 7,936,838 02/11/2010 02/11/2030 8.750 360 3
37 Ballenger Creek Plaza 7,684,200 08/06/2009 7.480 360 9
38 Bishop's Corner West 7,432,327 01/01/2010 8.310 360 4
39 Montgomery Commons 7,325,623 01/01/2010 8.480 360 4
40 Winchester Marketplace 7,251,158 10/06/2009 8.030 360 7
41 La Paz Apartments 7,299,988 02/01/2007 8.480 360 3
42 The Atria at Hillcrest 6,463,597 07/11/2009 7.850 360 10
43 Citizens Trust Company Bldg. 6,274,660 01/11/2010 01/11/2030 8.725 360 4
44 229-233 Seventh Street 6,382,573 03/01/2005 9.010 360 2
45 Mooresville Festival Shopping Center 6,516,000 01/11/2010 01/11/2030 8.315 0 4
46 Woodbridge Village Apartments 5,842,024 08/06/2009 7.875 360 9
47 800 North Pearl 4,993,922 08/01/2009 8.330 300 9
48 901 Hugh Wallis Road (BellSouth Building) 2,122,184 01/01/2010 8.110 154 4
49 Town North Shopping Center 5,415,743 02/11/2010 02/11/2030 9.170 360 3
50 Route 7 Commerce Center 5,109,404 01/11/2010 8.445 360 4
51 Post Road Plaza 5,175,828 01/11/2010 9.055 360 4
52 Chapel Wood Apartments 4,974,188 01/11/2010 01/11/2030 8.480 360 4
53 Enterprise Park 5,174,183 10/11/2006 8.375 360 7
54 Marion Ridge Apartments 4,896,383 11/01/2009 8.190 360 6
55 Orica North 4,800,512 12/01/2009 8.130 360 5
56 Torrance Tech Park 5,130,813 02/01/2005 8.710 360 3
57 2720 Dupont Commerce Center 4,635,228 01/01/2010 8.700 360 4
58 Oradell Medical Plaza 4,532,194 05/01/2009 8.125 360 12
59 River Drive 4,562,059 11/11/2009 8.875 360 6
60 The Joseph Cory Warehouse 4,501,821 09/11/2009 8.500 360 8
61 Horizons Office Bldg 3,990,759 02/01/2010 8.690 300 3
62 Bernard Court Shopping Center 3,936,701 12/06/2009 8.250 360 5
63 Oakwood Apartments 3,889,732 12/01/2009 8.480 360 5
64 Foxcroft Village MHP 3,995,510 03/01/2005 8.530 360 2
65 Heron Walk 3,859,759 11/01/2006 8.020 360 6
66 17 Corporate Plaza Office Building 3,699,009 08/01/2009 8.100 360 9
<CAPTION>
Remaining Remaining Scheduled
term to ARD Lockout Maturity or
Control or Maturity Period Cut-off Date Cut-off Date ARD Date
No. Property Name (months) (months) DSCR(x) LTV(%) LTV(%)
==============================================================================================================================
<S> <C> <C> <C> <C> <C> <C>
1 Cherry Creek Mall 75 24 1.71 47.6 46.1
2 Annapolis Mall 115 31 1.50 58.2 51.4
3 Westfield Portfolio 115 31 1.91 43.0 37.4
4 Sangertown Square Mall 115 24 1.73 40.9 36.5
5 Southern Company Center 110 26 1.25 74.0 66.3
6 Metro Plaza Shopping Center 116 44 1.22 76.6 69.0
7 Deposit Guaranty Plaza 113 29 1.28 74.4 67.7
8 Cedarbrook Corporate Center Building 5 117 45 1.35 55.6 50.8
9 2 and 4 Gannett Drive 116 32 1.28 68.4 61.9
10 New Media & Arts Center 116 32 1.25 62.2 57.2
11 Pepper Square Shopping Center 117 33 1.23 71.5 65.6
12 Pinewood Chase Apartments 110 38 1.35 78.6 70.7
13 Eagle Rock 115 31 1.78 56.2 50.6
14 Deposit Guaranty Tower & Building 113 29 1.34 61.0 55.5
15 Park Place Apartments 80 44 1.21 79.8 75.0
16 Stop & Shop - Meriden, CT 238 46 NAP NAP NAP
17 205-11 Montague Street 112 28 1.27 63.1 57.4
18 Reisterstown Square Apartments 116 44 1.20 78.8 71.6
19 Five Points Plaza 110 26 1.31 69.9 62.6
20 SecurCare Boulder Portfolio 54 42 1.30 73.2 69.1
21 Speedway Plaza 115 43 1.26 77.8 70.3
22 River Oaks West Shopping Center 122 38 1.25 67.3 45.8
23 Deposit Guaranty - Building 113 29 1.32 73.8 67.1
24 Best Western Carmel Mission Inn 79 24 1.40 64.1 58.3
25 Grammercy Parc Apartments 115 43 1.21 76.2 68.3
26 Foshay Tower 117 45 1.25 73.4 66.9
27 Forestdale Apartments 114 42 1.28 72.1 64.9
28 Whispering Oaks Apartments 117 33 1.37 64.8 59.6
29 Scarbrough Building 56 32 1.25 72.9 70.1
30 Central Forest Shopping Center 117 33 1.20 77.9 71.4
31 Wellington Country Plaza 56 44 1.29 73.7 70.6
32 Littlefield Building 56 32 1.26 70.4 67.7
33 Timberlyne Shopping Center 110 26 1.26 77.1 69.4
34 29 West 35th Street 117 22 1.26 71.8 65.6
35 Peacock Center 111 27 1.34 78.5 69.8
36 Nabisco Warehouse & Distribution Complex 117 45 1.20 76.9 70.1
37 Ballenger Creek Plaza 111 27 1.33 78.6 69.9
38 Bishop's Corner West 116 44 1.31 71.6 64.6
39 Montgomery Commons 116 44 1.20 79.1 71.7
40 Winchester Marketplace 113 41 1.35 74.1 66.6
41 La Paz Apartments 81 45 1.20 77.4 73.0
42 The Atria at Hillcrest 110 26 1.35 72.8 65.3
43 Citizens Trust Company Bldg. 116 32 1.38 65.6 59.8
44 229-233 Seventh Street 58 24 1.25 68.0 65.8
45 Mooresville Festival Shopping Center 116 32 1.70 60.3 60.3
46 Woodbridge Village Apartments 111 24 1.47 76.6 68.7
47 800 North Pearl 111 39 1.41 59.5 49.9
48 901 Hugh Wallis Road (BellSouth Building) 116 24 NAP NAP NAP
49 Town North Shopping Center 117 33 1.25 74.6 68.6
50 Route 7 Commerce Center 116 44 1.30 74.4 67.4
51 Post Road Plaza 116 32 1.27 67.1 61.6
52 Chapel Wood Apartments 116 44 1.24 66.1 59.9
53 Enterprise Park 77 53 1.38 70.7 66.8
54 Marion Ridge Apartments 114 42 1.29 71.5 64.4
55 Orica North 115 43 1.50 65.9 59.3
56 Torrance Tech Park 57 45 1.27 73.8 71.3
57 2720 Dupont Commerce Center 116 44 1.25 72.7 66.2
58 Oradell Medical Plaza 108 36 1.33 76.0 68.7
59 River Drive 114 30 1.40 71.2 65.2
60 The Joseph Cory Warehouse 112 28 1.43 59.0 53.6
61 Horizons Office Bldg 117 24 1.22 66.5 56.0
62 Bernard Court Shopping Center 115 31 1.31 78.6 70.9
63 Oakwood Apartments 115 43 1.24 75.6 68.5
64 Foxcroft Village MHP 58 34 1.84 50.0 48.1
65 Heron Walk 78 24 1.23 74.7 70.2
66 17 Corporate Plaza Office Building 111 27 1.33 74.6 67.3
</TABLE>
<PAGE>
LB-UBS Commercial Mortgage Trust 2000-C3 Annex A-2-2
<TABLE>
<CAPTION>
Original Remaining
Interest- Interest-
Only Only
Control Periods Period Cut-Off Date Monthly
No. Property Name (months) (months) Amortization Type Balance ($) P&I($)
==================================================================================================================================
<S> <C> <C> <C> <C> <C> <C>
67 Westlake Office Building Balloon 4,079,696 30,802
68 Fiesta Travel Trailer Resort Balloon 4,078,418 29,034
69 Cap Senior - Crosswood Oaks Balloon 4,058,754 32,111
70 Carlyle Crossing Balloon 4,041,836 29,802
71 GSE Building Balloon 4,033,396 31,515
72 680 Arthur Kill Road Balloon 3,975,868 32,587
73 Hampton Inn - Carlisle 18 17 Interest-Only, Balloon 3,950,000 33,783
74 Ironwood Plaza Balloon 3,827,643 29,526
75 Parkview Estates ARD 3,793,718 30,576
76 Wallace Crossing Shopping Center Balloon 3,793,358 29,840
77 Palomar Village Balloon 3,745,822 28,459
78 Stanton Oaks Shopping Center ARD 3,744,016 30,633
79 West Pointe Shopping Center Balloon 3,739,632 28,173
80 Four Seasons Business Park VI,Buildings 1, 2, and 3 Balloon 3,736,257 28,668
81 Littlefield Mall ARD 3,666,280 27,480
82 Highlands Retail Center Balloon 3,596,617 28,039
83 151 West 25th Street ARD 3,493,691 27,111
84 La Croix Court Apartments ARD 3,492,032 26,603
85 Everglades Apartments Balloon 3,487,148 26,739
86 Plaza Building Balloon 3,424,920 27,293
87 Sycamore Green Apartments Balloon 3,394,008 26,602
88 Crystal Inn - Logan Balloon 3,377,669 28,509
89 Valley Plaza Shopping Center 120 116 Interest-Only, ARD 3,354,000 23,268
90 La Palma Corporate Park (Buildings 4-8) Balloon 3,336,794 24,956
91 Hampton Inn - Selinsgrove 18 17 Interest-Only, Balloon 3,300,000 28,224
92 Mid America Business Park II Balloon 3,282,885 25,507
93 UNOVA Industrial Building Balloon 3,257,003 24,237
94 Walgreens - Dallas, TX Fully Amortizing 3,216,055 28,233
95 Cambridge Place Apartments Balloon 3,215,663 23,821
96 Merchant's Village Balloon 3,141,268 23,643
97 Federal Express Buildings Balloon 3,103,779 25,251
98 Santiago Parkside Estates Balloon 3,063,972 22,729
99 Suni Sands RV Resort Balloon 2,991,705 22,538
100 Clay Commons Shopping Center Balloon 2,909,298 23,455
101 Gold Coast Strip Center Balloon 2,893,530 22,216
102 CVS - Baltimore, MD Step 2,838,272 Step****
103 Plaza Verdugo Medical Center Balloon 2,831,469 22,383
104 Oakridge Estates,Decatur andValley View MHPs Balloon 2,794,260 22,148
105 La Palma Corporate Park (Buildings 2 & 3) Balloon 2,639,553 19,741
106 Tarponaire Mobile Resort Balloon 2,594,239 19,002
107 One Park Place Balloon 2,593,043 21,908
108 Lake Creek Crossing Shopping Center Balloon 2,502,525 20,213
109 275 Broome Industrial Parkway (Dick's) Balloon 2,488,899 20,114
110 Comfort Inn - Harrisburg 18 17 Interest-Only, Balloon 2,400,000 20,526
111 Westway Office Park Balloon 2,380,810 19,325
112 54 Regional Drive Balloon 2,372,822 18,795
113 2044 Ocean Avenue Balloon 2,345,935 18,538
114 The Whitney Hotel 120 116 Interest-Only, ARD 2,323,000 17,122
115 Office Max-Morristown Balloon 2,290,862 17,085
116 Sun Lake Estates Mobile Home Park Balloon 2,288,610 17,279
117 Crestwood Village MHP Balloon 2,286,783 16,893
118 CVS - Enfield, CT Step 2,276,074 Step****
119 Deserama Mobile Ranch Balloon 2,246,926 17,035
120 The Barons Apartments Balloon 2,245,461 17,902
121 August Manor Apartments Balloon 2,204,513 16,867
122 426 West Broadway Balloon 2,197,045 19,413
123 Walnut Hill Apartments Balloon 2,190,969 17,111
124 Chesterfield Commons Shopping Center Balloon 2,096,330 16,491
125 714 Lexington Avenue Balloon 1,996,770 16,470
126 Apache Gardens Mobile Home Park Balloon 1,885,403 13,442
127 Ingram Oaks Balloon 1,791,382 13,233
128 Wayne Garden Apartments Balloon 1,788,928 12,895
129 CVS - Hinckley, OH Step 1,780,081 Step****
130 CVS - Elberton, GA Fully Amortizing 1,589,356 13,541
131 509 East Sixth Street Balloon 1,495,621 11,940
132 67th & Bell Balloon 1,494,938 11,332
<CAPTION>
Original
Mortgage Amortization
Control Balloon/ARD Rate Term
No. Property Name Balance ($) ARD Maturity (%) (months)
==================================================================================================================================
<S> <C> <C> <C> <C> <C> <C>
67 Westlake Office Building 3,689,560 08/11/2009 8.250 360
68 Fiesta Travel Trailer Resort 3,634,305 09/01/2009 7.630 360
69 Cap Senior - Crosswood Oaks 3,390,943 09/01/2009 8.200 300
70 Carlyle Crossing 3,789,646 02/01/2007 8.030 360
71 GSE Building 3,675,532 09/11/2009 8.630 360
72 680 Arthur Kill Road 3,357,910 10/01/2009 8.640 300
73 Hampton Inn - Carlisle 3,349,057 04/01/2010 8.940 276
74 Ironwood Plaza 3,474,618 11/06/2009 8.500 360
75 Parkview Estates 3,475,537 02/11/2010 02/11/2030 9.000 360
76 Wallace Crossing Shopping Center 3,455,211 02/11/2010 8.730 360
77 Palomar Village 3,389,737 10/06/2009 8.330 360
78 Stanton Oaks Shopping Center 3,442,210 02/11/2010 02/11/2030 9.170 360
79 West Pointe Shopping Center 3,374,314 12/06/2009 8.250 360
80 Four Seasons Business Park VI,Buildings 1, 2, and 3 3,389,076 10/06/2009 8.438 360
81 Littlefield Mall 3,527,199 01/01/2005 01/01/2030 8.200 360
82 Highlands Retail Center 3,267,900 03/01/2010 8.640 360
83 151 West 25th Street 3,171,848 02/11/2010 02/11/2030 8.580 360
84 La Croix Court Apartments 3,157,825 01/11/2010 01/11/2030 8.375 360
85 Everglades Apartments 3,162,596 10/06/2009 8.430 360
86 Plaza Building 3,133,112 11/06/2009 8.860 360
87 Sycamore Green Apartments 3,088,775 02/01/2010 8.690 360
88 Crystal Inn - Logan 2,880,784 09/01/2009 8.990 300
89 Valley Plaza Shopping Center 3,354,000 01/11/2010 01/11/2030 8.325 0
90 La Palma Corporate Park (Buildings 4-8) 3,214,259 10/01/2004 8.160 360
91 Hampton Inn - Selinsgrove 2,797,947 04/01/2010 8.940 276
92 Mid America Business Park II 2,982,856 01/01/2010 8.590 360
93 UNOVA Industrial Building 2,676,136 05/11/2009 7.430 300
94 Walgreens - Dallas, TX - 01/01/2020 8.570 238
95 Cambridge Place Apartments 2,889,666 12/11/2009 8.070 360
96 Merchant's Village 2,833,764 12/01/2009 8.240 360
97 Federal Express Buildings 2,723,702 01/01/2010 8.830 324
98 Santiago Parkside Estates 2,884,088 08/01/2006 8.060 360
99 Suni Sands RV Resort 2,699,451 12/01/2009 8.250 360
100 Clay Commons Shopping Center 2,666,745 01/11/2010 9.000 360
101 Gold Coast Strip Center 2,731,162 01/01/2007 8.460 360
102 CVS - Baltimore, MD - 02/01/2020 8.600 239
103 Plaza Verdugo Medical Center 2,585,302 11/01/2009 8.770 360
104 Oakridge Estates,Decatur andValley View MHPs 2,551,004 01/01/2010 8.810 360
105 La Palma Corporate Park (Buildings 2 & 3) 2,542,620 10/01/2004 8.160 360
106 Tarponaire Mobile Resort 2,327,878 09/01/2009 7.930 360
107 One Park Place 2,363,509 02/01/2007 9.050 300
108 Lake Creek Crossing Shopping Center 2,107,999 07/01/2009 8.430 300
109 275 Broome Industrial Parkway (Dick's) 2,089,917 12/01/2009 8.490 300
110 Comfort Inn - Harrisburg 2,034,870 04/01/2010 8.940 276
111 Westway Office Park 2,007,080 08/06/2009 8.500 300
112 54 Regional Drive 2,236,648 05/01/2004 8.170 300
113 2044 Ocean Avenue 2,267,900 02/01/2005 8.780 360
114 The Whitney Hotel 2,323,000 01/11/2010 01/11/2030 8.845 0
115 Office Max-Morristown 2,063,856 10/01/2009 8.130 360
116 Sun Lake Estates Mobile Home Park 2,069,753 08/06/2009 8.250 360
117 Crestwood Village MHP 2,058,453 07/11/2009 8.010 360
118 CVS - Enfield, CT - 02/01/2020 8.650 239
119 Deserama Mobile Ranch 2,033,008 09/01/2009 8.300 360
120 The Barons Apartments 2,052,825 01/11/2010 8.875 360
121 August Manor Apartments 2,001,037 07/01/2009 8.390 360
122 426 West Broadway 1,895,236 03/11/2010 9.625 300
123 Walnut Hill Apartments 1,996,363 09/11/2009 8.625 360
124 Chesterfield Commons Shopping Center 1,909,459 02/11/2010 8.730 360
125 714 Lexington Avenue 1,684,665 03/11/2010 8.770 300
126 Apache Gardens Mobile Home Park 1,684,396 05/11/2009 7.620 360
127 Ingram Oaks 1,610,745 09/01/2009 8.020 360
128 Wayne Garden Apartments 1,600,835 07/01/2009 7.750 360
129 CVS - Hinckley, OH 569,549 02/01/2020 8.710 271
130 CVS - Elberton, GA - 02/01/2020 8.180 241
131 509 East Sixth Street 1,368,767 11/11/2009 8.880 360
132 67th & Bell 1,351,391 11/01/2009 8.310 360
<CAPTION>
Remaining Remaining
term to ARD Lockout
Control Seasoning or Maturity Period Cut-off Date Cut-off Date
No. Property Name (months) (months) (months) DSCR(x) LTV(%)
================================================================================================================================
<S> <C> <C> <C> <C> <C> <C>
67 Westlake Office Building 9 111 27 1.35 68.0
68 Fiesta Travel Trailer Resort 8 112 40 1.27 75.5
69 Cap Senior - Crosswood Oaks 8 112 24 1.27 74.5
70 Carlyle Crossing 3 81 33 1.22 77.7
71 GSE Building 8 112 28 1.31 74.7
72 680 Arthur Kill Road 7 113 41 1.44 60.2
73 Hampton Inn - Carlisle 1 119 47 1.61 54.1
74 Ironwood Plaza 6 114 30 1.35 79.7
75 Parkview Estates 3 117 33 1.35 74.4
76 Wallace Crossing Shopping Center 3 117 33 1.28 75.9
77 Palomar Village 7 113 29 1.26 74.5
78 Stanton Oaks Shopping Center 3 117 33 1.35 68.7
79 West Pointe Shopping Center 5 115 31 1.30 77.9
80 Four Seasons Business Park VI,Buildings 1, 2, and 3 7 113 29 1.52 70.5
81 Littlefield Mall 4 56 32 1.25 52.2
82 Highlands Retail Center 2 118 24 1.28 74.5
83 151 West 25th Street 3 117 33 1.43 54.6
84 La Croix Court Apartments 4 116 44 1.34 75.5
85 Everglades Apartments 7 113 29 1.23 78.8
86 Plaza Building 6 114 30 1.29 74.5
87 Sycamore Green Apartments 3 117 24 1.28 55.6
88 Crystal Inn - Logan 8 112 40 1.40 73.4
89 Valley Plaza Shopping Center 4 116 32 1.75 56.8
90 La Palma Corporate Park (Buildings 4-8) 7 53 41 1.27 66.9
91 Hampton Inn - Selinsgrove 1 119 47 1.69 55.0
92 Mid America Business Park II 4 116 44 1.25 76.3
93 UNOVA Industrial Building 12 108 36 1.37 73.2
94 Walgreens - Dallas, TX 2 236 46 NAP NAP
95 Cambridge Place Apartments 5 115 43 1.20 74.8
96 Merchant's Village 5 115 43 1.33 78.5
97 Federal Express Buildings 4 116 44 1.34 74.8
98 Santiago Parkside Estates 9 75 39 1.21 74.7
99 Suni Sands RV Resort 5 115 43 1.27 74.8
100 Clay Commons Shopping Center 4 116 32 1.27 72.7
101 Gold Coast Strip Center 4 80 44 1.25 68.9
102 CVS - Baltimore, MD 2 237 46 NAP NAP
103 Plaza Verdugo Medical Center 6 114 42 1.26 68.2
104 Oakridge Estates,Decatur andValley View MHPs 4 116 44 1.30 71.6
105 La Palma Corporate Park (Buildings 2 & 3) 7 53 41 1.33 65.8
106 Tarponaire Mobile Resort 8 112 40 1.20 76.3
107 One Park Place 3 81 24 1.25 58.9
108 Lake Creek Crossing Shopping Center 10 110 26 1.36 62.6
109 275 Broome Industrial Parkway (Dick's) 5 115 24 1.29 69.1
110 Comfort Inn - Harrisburg 1 119 47 1.69 55.8
111 Westway Office Park 9 111 27 1.43 68.0
112 54 Regional Drive 12 48 24 1.47 47.5
113 2044 Ocean Avenue 3 57 33 1.25 67.0
114 The Whitney Hotel 4 116 32 2.43 33.4
115 Office Max-Morristown 7 113 41 1.33 73.9
116 Sun Lake Estates Mobile Home Park 9 111 27 1.43 68.5
117 Crestwood Village MHP 10 110 38 1.52 55.8
118 CVS - Enfield, CT 2 237 46 NAP NAP
119 Deserama Mobile Ranch 8 112 40 1.24 72.5
120 The Barons Apartments 4 116 32 1.25 79.5
121 August Manor Apartments 10 110 38 1.28 79.3
122 426 West Broadway 2 118 34 1.59 35.4
123 Walnut Hill Apartments 8 112 40 1.56 74.3
124 Chesterfield Commons Shopping Center 3 117 33 1.28 73.6
125 714 Lexington Avenue 2 118 34 1.37 58.7
126 Apache Gardens Mobile Home Park 12 108 36 1.45 78.2
127 Ingram Oaks 8 112 40 1.38 52.7
128 Wayne Garden Apartments 10 110 38 1.26 79.5
129 CVS - Hinckley, OH 3 237 45 NAP NAP
130 CVS - Elberton, GA 4 237 44 NAP NAP
131 509 East Sixth Street 6 114 42 1.38 59.8
132 67th & Bell 6 114 42 1.34 70.5
<CAPTION>
Scheduled
Maturity or
Control ARD Date
No. Property Name LTV(%)
=============================================================================
<S> <C> <C>
67 Westlake Office Building 61.5
68 Fiesta Travel Trailer Resort 67.3
69 Cap Senior - Crosswood Oaks 62.2
70 Carlyle Crossing 72.9
71 GSE Building 68.1
72 680 Arthur Kill Road 50.9
73 Hampton Inn - Carlisle 45.9
74 Ironwood Plaza 72.4
75 Parkview Estates 68.1
76 Wallace Crossing Shopping Center 69.1
77 Palomar Village 67.5
78 Stanton Oaks Shopping Center 63.2
79 West Pointe Shopping Center 70.3
80 Four Seasons Business Park VI,Buildings 1, 2, and 3 63.9
81 Littlefield Mall 50.2
82 Highlands Retail Center 67.7
83 151 West 25th Street 49.6
84 La Croix Court Apartments 68.3
85 Everglades Apartments 71.5
86 Plaza Building 68.1
87 Sycamore Green Apartments 50.6
88 Crystal Inn - Logan 62.6
89 Valley Plaza Shopping Center 56.8
90 La Palma Corporate Park (Buildings 4-8) 64.4
91 Hampton Inn - Selinsgrove 46.6
92 Mid America Business Park II 69.4
93 UNOVA Industrial Building 60.1
94 Walgreens - Dallas, TX NAP
95 Cambridge Place Apartments 67.2
96 Merchant's Village 70.8
97 Federal Express Buildings 65.6
98 Santiago Parkside Estates 70.3
99 Suni Sands RV Resort 67.5
100 Clay Commons Shopping Center 66.7
101 Gold Coast Strip Center 65.0
102 CVS - Baltimore, MD NAP
103 Plaza Verdugo Medical Center 62.3
104 Oakridge Estates,Decatur andValley View MHPs 65.4
105 La Palma Corporate Park (Buildings 2 & 3) 63.4
106 Tarponaire Mobile Resort 68.5
107 One Park Place 53.7
108 Lake Creek Crossing Shopping Center 52.7
109 275 Broome Industrial Parkway (Dick's) 58.1
110 Comfort Inn - Harrisburg 47.3
111 Westway Office Park 57.3
112 54 Regional Drive 44.7
113 2044 Ocean Avenue 64.8
114 The Whitney Hotel 33.4
115 Office Max-Morristown 66.6
116 Sun Lake Estates Mobile Home Park 62.0
117 Crestwood Village MHP 50.2
118 CVS - Enfield, CT NAP
119 Deserama Mobile Ranch 65.6
120 The Barons Apartments 72.7
121 August Manor Apartments 72.0
122 426 West Broadway 30.6
123 Walnut Hill Apartments 67.7
124 Chesterfield Commons Shopping Center 67.0
125 714 Lexington Avenue 49.5
126 Apache Gardens Mobile Home Park 69.9
127 Ingram Oaks 47.4
128 Wayne Garden Apartments 71.1
129 CVS - Hinckley, OH NAP
130 CVS - Elberton, GA NAP
131 509 East Sixth Street 54.8
132 67th & Bell 63.7
</TABLE>
<PAGE>
LB-UBS Commercial Mortgage Trust 2000-C3 Annex A-2-3
<TABLE>
<CAPTION>
Original Remaining
Interest- Interest-
Only Only
Control Periods Period Cut-Off Date Monthly
No. Property Name (months) (months) Amortization Type Balance ($) P&I($)
====================================================================================================================================
<S> <C> <C> <C> <C> <C> <C>
133 Oakhill Family Park Balloon 1,493,523 11,459
134 Capri Villas Apartments Balloon 1,489,924 12,460
135 Pine Meadows Apartments Balloon 1,442,588 11,088
136 University Home Mobile Home Park Balloon 1,397,009 10,904
137 Crescent City Shopping Center Balloon 1,318,760 10,281
138 Arbor I Balloon 1,316,360 9,926
139 Summitwood Apartments Balloon 1,316,360 9,926
140 Town Square Apartments Balloon 1,316,344 10,693
141 Shady Rest Mobile Home and RV Park Balloon 1,295,569 9,785
142 Bangs MHP Balloon 1,274,603 10,939
143 San Vicente Shopping Center Balloon 1,246,764 10,705
144 Las Brisas Apartments Balloon 1,243,518 10,277
145 Malibu Court Balloon 1,196,259 9,333
146 Main Place Apartments Balloon 1,115,991 8,273
147 The 1940 Building Balloon 1,097,650 8,567
148 Canal Studios Balloon 1,044,555 8,633
149 Liberty Place Professional Building Balloon 1,018,020 8,229
150 Grant Square Balloon 997,856 7,778
151 Post Oak Manor Balloon 992,199 8,137
152 South Grand Apartments Balloon 991,223 8,052
153 AAA Mini-Storage Balloon 933,227 7,607
154 Welsh Gardens Balloon 890,457 7,036
155 Wellwood Manor Balloon 840,543 6,642
156 Hickory Point MHP Balloon 836,174 6,293
157 Creekside Mobile Home Park Balloon 821,687 6,923
158 10 Parker Street Balloon 796,325 6,920
159 38th Street Apartments Balloon 794,626 6,645
160 West Village II Ltd. Balloon 771,410 5,959
161 The Janwood Apartments Balloon 699,224 5,618
162 Apartments 22 Balloon 697,561 5,445
163 West Village Ltd. Balloon 696,757 5,382
164 Hillcrest Apartments Balloon 646,958 5,114
165 East Wind Apartments Balloon 619,076 5,213
166 University Village Apartments Balloon 599,211 4,629
167 Minden Square Apartments Balloon 597,949 4,994
168 Park Villa Apartments Balloon 596,962 4,984
169 263 Genesee Street Balloon 499,668 4,296
170 Rio Vista Apartments Balloon 498,759 4,368
171 166 Jewett Avenue Balloon 410,156 3,204
172 14 Kensington Avenue Balloon 335,491 2,621
173 Zabriskie Arms Condominium Balloon 298,657 2,333
<CAPTION>
Original
Mortgage Amortization
Control Balloon/ARD Rate Term Seasoning
No. Property Name Balance ($) ARD Maturity (%) (months) (months)
===================================================================================================================================
<S> <C> <C> <C> <C> <C> <C> <C>
133 Oakhill Family Park 1,355,176 09/01/2009 8.430 360 8
134 Capri Villas Apartments 1,267,027 09/11/2009 8.875 300 8
135 Pine Meadows Apartments 1,310,845 07/01/2009 8.440 360 10
136 University Home Mobile Home Park 1,270,720 01/01/2010 8.640 360 4
137 Crescent City Shopping Center 1,198,229 03/11/2010 8.640 360 2
138 Arbor I 1,188,035 12/11/2009 8.260 360 5
139 Summitwood Apartments 1,188,035 12/11/2009 8.260 360 5
140 Town Square Apartments 1,110,847 07/01/2009 8.500 300 10
141 Shady Rest Mobile Home and RV Park 1,170,122 11/01/2009 8.270 360 6
142 Bangs MHP 920,032 05/11/2009 8.080 240 12
143 San Vicente Shopping Center 1,065,969 02/11/2010 9.250 300 3
144 Las Brisas Apartments 1,052,238 11/11/2009 8.750 300 6
145 Malibu Court 1,088,874 11/11/2009 8.625 360 6
146 Main Place Apartments 1,003,393 11/01/2009 8.070 360 6
147 The 1940 Building 998,422 01/01/2010 8.640 360 4
148 Canal Studios 883,880 11/11/2009 8.750 300 6
149 Liberty Place Professional Building 933,732 01/11/2010 9.030 360 4
150 Grant Square 907,353 01/11/2010 8.625 360 4
151 Post Oak Manor 839,175 08/11/2009 8.625 300 9
152 South Grand Apartments 836,482 07/01/2009 8.500 300 10
153 AAA Mini-Storage 857,656 01/06/2010 9.125 360 4
154 Welsh Gardens 811,956 02/11/2010 8.780 360 3
155 Wellwood Manor 766,443 02/11/2010 8.780 360 3
156 Hickory Point MHP 755,232 09/01/2009 8.220 360 8
157 Creekside Mobile Home Park 699,309 12/11/2009 9.000 300 5
158 10 Parker Street 684,677 11/11/2009 9.375 300 6
159 38th Street Apartments 675,747 09/11/2009 8.875 300 8
160 West Village II Ltd. 701,437 08/11/2009 8.500 360 9
161 The Janwood Apartments 587,527 08/11/2009 8.375 300 9
162 Apartments 22 635,315 10/11/2009 8.625 360 7
163 West Village Ltd. 633,557 08/11/2009 8.500 360 9
164 Hillcrest Apartments 591,739 07/01/2009 8.750 360 10
165 East Wind Apartments 573,011 02/11/2010 9.500 360 3
166 University Village Apartments 544,858 08/11/2009 8.500 360 9
167 Minden Square Apartments 507,094 01/11/2010 8.900 300 4
168 Park Villa Apartments 506,783 11/11/2009 8.875 300 6
169 263 Genesee Street 464,647 03/11/2010 9.750 360 2
170 Rio Vista Apartments 429,145 02/11/2010 9.500 300 3
171 166 Jewett Avenue 373,946 08/11/2009 8.625 360 9
172 14 Kensington Avenue 305,873 08/11/2009 8.625 360 9
173 Zabriskie Arms Condominium 272,290 08/11/2009 8.625 360 9
<CAPTION>
Remaining Remaining Scheduled
term to ARD Lockout Maturity or
Control or Maturity Period Cut-off Date Cut-off Date ARD Date
No. Property Name (months) (months DSCR (x) LTV (%) LTV (%)
==============================================================================================================================
<S> <C> <C> <C> <C> <C> <C>
133 Oakhill Family Park 112 40 1.59 49.8 45.2
134 Capri Villas Apartments 112 40 1.48 69.3 58.9
135 Pine Meadows Apartments 110 26 1.55 52.2 47.4
136 University Home Mobile Home Park 116 44 1.28 72.6 66.0
137 Crescent City Shopping Center 118 34 1.29 74.1 67.3
138 Arbor I 115 43 1.30 79.8 72.0
139 Summitwood Apartments 115 43 1.30 79.8 72.0
140 Town Square Apartments 110 38 1.82 74.4 62.8
141 Shady Rest Mobile Home and RV Park 114 42 1.55 56.0 50.5
142 Bangs MHP 108 36 1.74 65.4 47.2
143 San Vicente Shopping Center 117 33 1.29 46.2 39.5
144 Las Brisas Apartments 114 42 1.41 73.1 61.9
145 Malibu Court 114 42 1.46 74.8 68.1
146 Main Place Apartments 114 42 1.31 79.7 71.7
147 The 1940 Building 116 44 1.26 74.4 67.7
148 Canal Studios 114 30 1.37 57.4 48.6
149 Liberty Place Professional Building 116 32 1.32 57.8 53.1
150 Grant Square 116 44 1.25 76.8 69.8
151 Post Oak Manor 111 39 1.44 70.9 59.9
152 South Grand Apartments 110 38 1.58 68.4 57.7
153 AAA Mini-Storage 116 32 1.38 74.7 68.6
154 Welsh Gardens 117 45 1.39 79.9 72.8
155 Wellwood Manor 117 45 1.30 67.2 61.3
156 Hickory Point MHP 112 40 1.20 79.6 71.9
157 Creekside Mobile Home Park 115 43 1.27 74.7 63.6
158 10 Parker Street 114 42 1.30 72.4 62.2
159 38th Street Apartments 112 40 1.45 69.1 58.8
160 West Village II Ltd. 111 39 1.57 64.3 58.5
161 The Janwood Apartments 111 39 1.58 74.4 62.5
162 Apartments 22 113 41 1.61 68.1 62.0
163 West Village Ltd. 111 39 1.58 69.7 63.4
164 Hillcrest Apartments 110 38 1.36 73.9 67.6
165 East Wind Apartments 117 45 1.26 74.1 68.6
166 University Village Apartments 111 39 1.57 68.5 62.3
167 Minden Square Apartments 116 44 1.47 66.4 56.3
168 Park Villa Apartments 114 42 1.21 70.2 59.6
169 263 Genesee Street 118 46 1.26 75.7 70.4
170 Rio Vista Apartments 117 45 1.50 53.1 45.7
171 166 Jewett Avenue 111 39 1.48 74.6 68.0
172 14 Kensington Avenue 111 39 1.41 74.6 68.0
173 Zabriskie Arms Condominium 111 39 1.35 74.7 68.1
</TABLE>
* The Mortgage Rate for the Annapolis Mall Mortgage Loan represents the
weighted average mortgage rate as of the Cut-off Date for the Annapolis
Mall Mortgage Loan Component No. 1 and the Annapolis Mall Mortgage Loan
Component No. 2.
** The Mortgage Rate for the Westfield Portfolio Mortgage Loan represents the
weighted average mortgage rate as of the Cut-off Date for the Westfield
Portfolio Mortgage Loan Component No. 1 and the Westfield Portfolio
Mortgage Loan Component No. 2.
*** The Mortgage Rate for the Sangertown Square Mall Mortgage Loan represents
the weighted average mortgage rate as of the Cut-off Date for the
Sangertown Square Mall Mortgage Loan Component No. 1 and the Sangertown
Square Mall Mortgage Loan Component No. 2.
**** Refer to the worksheet "Step" in the file named LBUBS00C3.XLS contained in
the back cover of the Prospectus Supplement for detailed information on
Monthly Payments for the Mortgage Loan
<PAGE>
LB-UBS Commercial Mortgage Trust 2000-C3 Annex A-3-1
Reserve Accounts (All Mortgage Loans)
<TABLE>
<CAPTION>
Annual
Initial Deposit Deposit to the
to the Capital Replacement
Control Improvement Reserve
No. Property Name Property Type Account ($) Account ($)
====================================================================================================================================
<S> <C> <C> <C> <C>
1 Cherry Creek Mall Retail - Regional Mall - -
2 Annapolis Mall Retail - Regional Mall - -
3 Westfield Portfolio Retail - Regional Mall - -
4 Sangertown Square Mall Retail - Regional Mall - 175,000.00
5 Southern Company Center Office - 33,594.00
6 Metro Plaza Shopping Center Retail - Anchored - 33,105.00
7 Deposit Guaranty Plaza Office 36,750.00 85,200.00
8 Cedarbrook Corporate Center Building 5 Office - 18,160.00
9 2 and 4 Gannett Drive Office 9,593.00 21,000.00
10 New Media & Arts Center Office 102,500.00 36,912.00
11 Pepper Square Shopping Center Retail - Anchored 46,250.00 28,823.00
12 Pinewood Chase Apartments Multifamily 450,000.00 110,700.00
13 Eagle Rock Retail - Anchored - -
14 Deposit Guaranty Tower & Building Office 25,000.00 51,600.00
15 Park Place Apartments Multifamily 125.00 65,599.92
16 Stop & Shop - Meriden, CT CTL - -
17 205-11 Montague Street Office - 12,706.00
18 Reisterstown Square Apartments Multifamily 500,000.00 123,250.00
19 Five Points Plaza Office - 12,200.00
20 SecurCare Boulder Portfolio Self-Storage 63,400.00 47,967.00
21 Speedway Plaza Retail - Anchored 6,937.50 18,528.00
22 River Oaks West Shopping Center Retail - Anchored - 27,366.00
23 Deposit Guaranty - Building Office 56,250.00 84,324.00
24 Best Western Carmel Mission Inn Hotel - Full Service 22,837.50 208,296.00
25 Grammercy Parc Apartments Multifamily - 49,062.00
26 Foshay Tower Office - 40,490.04
27 Forestdale Apartments Multifamily - 46,800.00
28 Whispering Oaks Apartments Multifamily 64,688.00 103,290.00
29 Scarbrough Building Office 934,242.50 52,007.04
30 Central Forest Shopping Center Retail - Anchored 31,500.00 14,222.00
31 Wellington Country Plaza Retail - Unanchored 176,000.00 -
32 Littlefield Building Office 403,287.50 15,791.04
33 Timberlyne Shopping Center Retail - Anchored - 10,766.00
34 29 West 35th Street Office 250,156.00 20,630.00
35 Peacock Center Retail - Anchored - 7,329.00
36 Nabisco Warehouse & Distribution Complex Industrial - -
37 Ballenger Creek Plaza Retail - Anchored - 7,548.00
38 Bishop's Corner West Retail - Anchored 201,875.00 18,742.20
39 Montgomery Commons Retail - Anchored - 14,302.56
40 Winchester Marketplace Retail - Unanchored - -
41 La Paz Apartments Multifamily - 39,750.00
42 The Atria at Hillcrest Multifamily 1,000.00 19,028.00
43 Citizens Trust Company Bldg. Office 184,375.00 30,793.00
44 229-233 Seventh Street Office 17,812.50 14,071.44
45 Mooresville Festival Shopping Center Retail - Anchored 5,125.00 23,942.00
46 Woodbridge Village Apartments Multifamily 216,656.00 48,672.00
47 800 North Pearl Office 3,350.00 37,500.00
48 901 Hugh Wallis Road (BellSouth Building) CTL - -
49 Town North Shopping Center Retail - Anchored 27,500.00 10,799.00
50 Route 7 Commerce Center Office - 10,425.00
51 Post Road Plaza Retail - Unanchored 10,325.00 10,812.00
52 Chapel Wood Apartments Multifamily 17,113.00 72,250.00
53 Enterprise Park Industrial 458,305.00 30,689.00
54 Marion Ridge Apartments Multifamily 3,062.50 29,600.04
55 Orica North Industrial 25,737.50 32,066.04
56 Torrance Tech Park Industrial - 17,172.00
57 2720 Dupont Commerce Center Office 437.50 5,762.76
58 Oradell Medical Plaza Office 48,028.00 12,675.00
59 River Drive Multifamily 53,920.00 58,200.00
60 The Joseph Cory Warehouse Industrial 2,925.00 45,204.00
61 Horizons Office Bldg Office 20,438.00 11,068.56
62 Bernard Court Shopping Center Retail - Anchored 12,625.00 -
63 Oakwood Apartments Multifamily - 31,427.88
64 Foxcroft Village MHP Mobile Home Park - -
65 Heron Walk Multifamily 10,250.00 41,600.04
66 17 Corporate Plaza Office Building Office - 4,469.00
67 Westlake Office Building Office 4,812.00 9,187.00
68 Fiesta Travel Trailer Resort Mobile Home Park - -
<CAPTION>
Annual Current
Deposit to the Balance of the As of Date of
Control TILC Account TILC Account the Reserve
No. Property Name ($) ($) Accounts
=========================================================================================================================
<S> <C> <C> <C> <C>
1 Cherry Creek Mall - - NAP
2 Annapolis Mall - - NAP
3 Westfield Portfolio - - NAP
4 Sangertown Square Mall 200,000.00 - 02/24/2000
5 Southern Company Center 384,849.00 - 06/10/1999
6 Metro Plaza Shopping Center 44,139.96 7,356.66 02/25/2000
7 Deposit Guaranty Plaza 255,600.00 21,553.00 01/19/2000
8 Cedarbrook Corporate Center Building 5 - - 01/12/2000
9 2 and 4 Gannett Drive - 200,000.00 12/21/1999
10 New Media & Arts Center 353,880.00 - 01/11/2000
11 Pepper Square Shopping Center - 500,000.00 01/31/2000
12 Pinewood Chase Apartments - - 06/21/1999
13 Eagle Rock - - NAP
14 Deposit Guaranty Tower & Building 355,200.00 119,063.00 01/19/2000
15 Park Place Apartments - - 02/25/2000
16 Stop & Shop - Meriden, CT - - NAP
17 205-11 Montague Street - - 08/19/1999
18 Reisterstown Square Apartments - - 12/23/1999
19 Five Points Plaza 38,550.00 - 06/10/1999
20 SecurCare Boulder Portfolio - - 02/24/2000
21 Speedway Plaza 46,629.96 7,771.66 02/25/2000
22 River Oaks West Shopping Center - - 06/17/1999
23 Deposit Guaranty - Building 113,640.00 38,092.00 01/19/2000
24 Best Western Carmel Mission Inn - - 02/25/2000
25 Grammercy Parc Apartments - - 02/23/2000
26 Foshay Tower 165,753.00 - 02/24/2000
27 Forestdale Apartments - - 02/25/2000
28 Whispering Oaks Apartments - - 01/11/2000
29 Scarbrough Building 122,940.00 20,490.00 02/23/2000
30 Central Forest Shopping Center - - 01/31/2000
31 Wellington Country Plaza 60,647.04 10,107.84 02/23/2000
32 Littlefield Building 72,698.04 12,116.34 02/23/2000
33 Timberlyne Shopping Center - - 06/28/1999
34 29 West 35th Street 84,000.00 300,000.00 02/09/2000
35 Peacock Center - - 07/08/1999
36 Nabisco Warehouse & Distribution Complex - - NAP
37 Ballenger Creek Plaza - - 07/08/1999
38 Bishop's Corner West 93,072.96 15,512.16 02/25/2000
39 Montgomery Commons 24,999.96 4,167.51 02/23/2000
40 Winchester Marketplace - - NAP
41 La Paz Apartments - - 02/25/2000
42 The Atria at Hillcrest - - 06/30/1999
43 Citizens Trust Company Bldg. 166,179.00 13,848.00 12/22/1999
44 229-233 Seventh Street 42,999.96 - 02/24/2000
45 Mooresville Festival Shopping Center 38,358.00 3,196.00 12/30/1999
46 Woodbridge Village Apartments - - 07/14/1999
47 800 North Pearl 20,000.00 213,703.49 02/24/2000
48 901 Hugh Wallis Road (BellSouth Building) - - NAP
49 Town North Shopping Center - 37,500.00 01/31/2000
50 Route 7 Commerce Center 50,000.00 - 01/04/2000
51 Post Road Plaza 30,000.00 - 01/10/2000
52 Chapel Wood Apartments - - 12/15/1999
53 Enterprise Park 81,387.00 - 09/28/1999
54 Marion Ridge Apartments - - 02/25/2000
55 Orica North 60,192.00 15,048.00 02/25/2000
56 Torrance Tech Park 47,628.00 - 02/24/2000
57 2720 Dupont Commerce Center 51,999.96 4,083.33 02/24/2000
58 Oradell Medical Plaza 16,667.00 - 04/30/1999
59 River Drive - - 10/22/1999
60 The Joseph Cory Warehouse 31,944.00 292,500.00 08/19/1999
61 Horizons Office Bldg 31,869.48 - 02/25/2000
62 Bernard Court Shopping Center - - 11/08/1999
63 Oakwood Apartments - - 02/25/2000
64 Foxcroft Village MHP - - NAP
65 Heron Walk - - 02/25/2000
66 17 Corporate Plaza Office Building - - 07/06/1999
67 Westlake Office Building 48,000.00 225,000.00 07/30/1999
68 Fiesta Travel Trailer Resort - - NAP
</TABLE>
<PAGE>
LB-UBS Commercial Mortgage Trust 2000-C3 Annex A-3-2
Reserve Accounts (All Mortgage Loans)
<TABLE>
<CAPTION>
Annual
Initial Deposit Deposit to the
to the Capital Replacement
Control Improvement Reserve
No. Property Name Property Type Account ($) Account ($)
====================================================================================================================================
<S> <C> <C> <C> <C>
69 Cap Senior - Crosswood Oaks Multifamily - 41,235.96
70 Carlyle Crossing Multifamily 60,250.00 31,050.00
71 GSE Building Industrial 1,675.00 7,908.00
72 680 Arthur Kill Road Retail - Unanchored 10,750.00 6,636.00
73 Hampton Inn - Carlisle Hotel - Limited Service - 69,391.92
74 Ironwood Plaza Retail - Anchored - 11,718.00
75 Parkview Estates Multifamily - 24,800.00
76 Wallace Crossing Shopping Center Retail - Anchored 3,375.00 19,038.00
77 Palomar Village Retail - Unanchored - 11,552.00
78 Stanton Oaks Shopping Center Retail - Anchored 6,250.00 7,080.00
79 West Pointe Shopping Center Retail - Anchored 14,145.00 -
80 Four Seasons Business Park VI,Buildings 1, 2, and 3 Industrial 7,875.00 14,925.00
81 Littlefield Mall Mixed-Use 168,645.00 24,408.00
82 Highlands Retail Center Retail - Anchored - 2,126.76
83 151 West 25th Street Office 26,500.00 21,600.00
84 La Croix Court Apartments Multifamily 3,463.00 27,750.00
85 Everglades Apartments Multifamily 4,875.00 -
86 Plaza Building Office 11,125.00 11,880.00
87 Sycamore Green Apartments Multifamily 49,362.50 48,750.00
88 Crystal Inn - Logan Hotel - Limited Service - 47,559.00
89 Valley Plaza Shopping Center Retail - Anchored 1,250.00 7,236.00
90 La Palma Corporate Park (Buildings 4-8) Industrial 68,106.25 11,568.00
91 Hampton Inn - Selinsgrove Hotel - Limited Service - 62,012.88
92 Mid America Business Park II Industrial 4,375.00 -
93 UNOVA Industrial Building Industrial - 18,110.76
94 Walgreens - Dallas, TX CTL 275.00 1,814.40
95 Cambridge Place Apartments Multifamily - 7,600.00
96 Merchant's Village Retail - Anchored 7,062.50 10,519.56
97 Federal Express Buildings Industrial 17,625.00 13,792.92
98 Santiago Parkside Estates Mobile Home Park - -
99 Suni Sands RV Resort Mobile Home Park - -
100 Clay Commons Shopping Center Retail - Unanchored 16,556.00 7,128.00
101 Gold Coast Strip Center Retail - Unanchored 59,663.00 2,316.00
102 CVS - Baltimore, MD CTL - 2,025.00
103 Plaza Verdugo Medical Center Office - -
104 Oakridge Estates,Decatur andValley View MHPs Mobile Home Park - -
105 La Palma Corporate Park (Buildings 2 & 3) Industrial 12,406.25 8,364.00
106 Tarponaire Mobile Resort Mobile Home Park - -
107 One Park Place Office 262.50 11,068.44
108 Lake Creek Crossing Shopping Center Retail - Unanchored 11,844.00 2,976.00
109 275 Broome Industrial Parkway (Dick's) Industrial 6,562.50 7,508.04
110 Comfort Inn - Harrisburg Hotel - Limited Service - 50,215.08
111 Westway Office Park Retail - Unanchored 12,375.00 14,112.00
112 54 Regional Drive Office - 10,875.00
113 2044 Ocean Avenue Office - 2,609.40
114 The Whitney Hotel Hotel - Limited Service 58,375.00 -
115 Office Max-Morristown Retail - Unanchored - -
116 Sun Lake Estates Mobile Home Park Mobile Home Park 33,060.00 7,488.00
117 Crestwood Village MHP Mobile Home Park - -
118 CVS - Enfield, CT CTL - -
119 Deserama Mobile Ranch Mobile Home Park - -
120 The Barons Apartments Multifamily - -
121 August Manor Apartments Multifamily 20,700.00 23,496.00
122 426 West Broadway Mixed-Use - -
123 Walnut Hill Apartments Multifamily 5,000.00 41,000.00
124 Chesterfield Commons Shopping Center Retail - Anchored 2,500.00 7,403.00
125 714 Lexington Avenue Retail - Unanchored - 835.00
126 Apache Gardens Mobile Home Park Mobile Home Park - -
127 Ingram Oaks Mobile Home Park - -
128 Wayne Garden Apartments Multifamily 56,238.00 19,000.00
129 CVS - Hinckley, OH CTL - 2,531.28
130 CVS - Elberton, GA CTL - 2,531.28
131 509 East Sixth Street Multifamily - 2,376.00
132 67th & Bell Retail - Anchored - 2,964.00
133 Oakhill Family Park Mobile Home Park - -
134 Capri Villas Apartments Multifamily 938.00 20,000.00
135 Pine Meadows Apartments Multifamily 30,715.00 28,000.00
136 University Home Mobile Home Park Mobile Home Park - 1,813.32
<CAPTION>
Annual Current
Deposit to the Balance of the As of Date of
Control TILC Account TILC Account the Reserve
No. Property Name ($) ($) Accounts
=========================================================================================================================
<S> <C> <C> <C> <C>
69 Cap Senior - Crosswood Oaks - - 02/25/2000
70 Carlyle Crossing - - 02/25/2000
71 GSE Building 15,600.00 - 08/30/1999
72 680 Arthur Kill Road 9,180.00 3,825.33 02/25/2000
73 Hampton Inn - Carlisle - - 03/02/2000
74 Ironwood Plaza - 80,000.00 11/04/1999
75 Parkview Estates - - 01/28/2000
76 Wallace Crossing Shopping Center - - 02/10/2000
77 Palomar Village 36,500.00 75,000.00 09/16/1999
78 Stanton Oaks Shopping Center - - 06/01/2000
79 West Pointe Shopping Center - - 11/08/1999
80 Four Seasons Business Park VI,Buildings 1, 2, and 3 54,898.00 4,575.00 09/21/1999
81 Littlefield Mall 29,709.00 4,951.50 02/23/2000
82 Highlands Retail Center - - 02/25/2000
83 151 West 25th Street 91,989.00 - 02/02/2000
84 La Croix Court Apartments - - 12/30/1999
85 Everglades Apartments - - 09/08/1999
86 Plaza Building 71,592.00 55,966.00 10/27/1999
87 Sycamore Green Apartments - - 02/25/2000
88 Crystal Inn - Logan - - 02/25/2000
89 Valley Plaza Shopping Center 39,171.00 - 12/30/1999
90 La Palma Corporate Park (Buildings 4-8) 19,032.00 6,344.00 02/24/2000
91 Hampton Inn - Selinsgrove - - 03/02/2000
92 Mid America Business Park II - 2,084.10 02/23/2000
93 UNOVA Industrial Building - - 02/25/2000
94 Walgreens - Dallas, TX - - 02/25/2000
95 Cambridge Place Apartments - - 12/09/1999
96 Merchant's Village 17,532.48 4,388.45 02/25/2000
97 Federal Express Buildings 24,999.96 2,084.01 02/24/2000
98 Santiago Parkside Estates - - NAP
99 Suni Sands RV Resort - - NAP
100 Clay Commons Shopping Center - - 12/21/1999
101 Gold Coast Strip Center 9,000.00 750.00 02/25/2000
102 CVS - Baltimore, MD - - 02/25/2000
103 Plaza Verdugo Medical Center 43,673.04 7,060.60 02/25/2000
104 Oakridge Estates,Decatur andValley View MHPs - - NAP
105 La Palma Corporate Park (Buildings 2 & 3) 14,304.00 4,768.00 02/24/2000
106 Tarponaire Mobile Resort - - NAP
107 One Park Place 67,517.28 5,626.44 02/25/2000
108 Lake Creek Crossing Shopping Center 20,400.00 - 06/04/1999
109 275 Broome Industrial Parkway (Dick's) 20,000.04 25,098.10 02/25/2000
110 Comfort Inn - Harrisburg - - 03/02/2000
111 Westway Office Park 44,280.00 3,590.00 08/05/1999
112 54 Regional Drive 50,000.00 88,283.95 02/23/2000
113 2044 Ocean Avenue 11,910.48 51,045.43 02/25/2000
114 The Whitney Hotel - - 12/30/1999
115 Office Max-Morristown 5,874.96 2,447.90 02/25/2000
116 Sun Lake Estates Mobile Home Park - - 07/27/1999
117 Crestwood Village MHP - - NAP
118 CVS - Enfield, CT - - NAP
119 Deserama Mobile Ranch - - NAP
120 The Barons Apartments - - NAP
121 August Manor Apartments - - 02/25/2000
122 426 West Broadway 22,728.00 1,894.00 02/15/2000
123 Walnut Hill Apartments - - 09/10/1999
124 Chesterfield Commons Shopping Center - - 02/10/2000
125 714 Lexington Avenue 14,700.00 - 02/16/2000
126 Apache Gardens Mobile Home Park - - NAP
127 Ingram Oaks - - NAP
128 Wayne Garden Apartments - - 06/04/1999
129 CVS - Hinckley, OH - - 02/25/2000
130 CVS - Elberton, GA - - 02/25/2000
131 509 East Sixth Street - - 10/28/1999
132 67th & Bell 10,800.00 2,700.00 02/24/2000
133 Oakhill Family Park - - NAP
134 Capri Villas Apartments - - 08/23/1999
135 Pine Meadows Apartments - - 06/08/1999
136 University Home Mobile Home Park - - 02/23/2000
</TABLE>
<PAGE>
LB-UBS Commercial Mortgage Trust 2000-C3 Annex A-3-3
Reserve Accounts (All Mortgage Loans)
<TABLE>
<CAPTION>
Annual
Initial Deposit Deposit to the
to the Capital Replacement
Control Improvement Reserve
No. Property Name Property Type Account ($) Account ($)
====================================================================================================================================
<S> <C> <C> <C> <C>
137 Crescent City Shopping Center Retail - Anchored 6,625.00 9,107.00
138 Arbor I Multifamily - 8,569.00
139 Summitwood Apartments Multifamily - 8,670.00
140 Town Square Apartments Multifamily 1,250.00 22,752.00
141 Shady Rest Mobile Home and RV Park Mobile Home Park - -
142 Bangs MHP Mobile Home Park - 5,050.00
143 San Vicente Shopping Center Retail - Unanchored - 972.00
144 Las Brisas Apartments Multifamily 888.00 17,004.00
145 Malibu Court Multifamily 5,888.00 12,996.00
146 Main Place Apartments Multifamily 17,175.00 18,856.44
147 The 1940 Building Office - -
148 Canal Studios Industrial - 7,692.00
149 Liberty Place Professional Building Office 4,375.00 4,308.00
150 Grant Square Multifamily 888.00 11,000.00
151 Post Oak Manor Multifamily 1,763.00 20,500.00
152 South Grand Apartments Multifamily 7,188.00 20,004.00
153 AAA Mini-Storage Self-Storage 70,875.00 7,239.00
154 Welsh Gardens Multifamily 3,125.00 10,500.00
155 Wellwood Manor Multifamily - 13,500.00
156 Hickory Point MHP Mobile Home Park - -
157 Creekside Mobile Home Park Mobile Home Park - 3,348.00
158 10 Parker Street Multifamily 1,875.00 5,004.00
159 38th Street Apartments Multifamily - 13,000.00
160 West Village II Ltd. Multifamily - 8,496.00
161 The Janwood Apartments Multifamily 22,719.00 19,000.00
162 Apartments 22 Multifamily - 11,004.00
163 West Village Ltd. Multifamily 500.00 8,004.00
164 Hillcrest Apartments Multifamily 625.00 4,380.00
165 East Wind Apartments Multifamily - 7,750.00
166 University Village Apartments Multifamily 813.00 2,004.00
167 Minden Square Apartments Multifamily 12,250.00 12,996.00
168 Park Villa Apartments Multifamily - 11,340.00
169 263 Genesee Street Mixed-Use 3,125.00 6,250.00
170 Rio Vista Apartments Multifamily - 14,000.00
171 166 Jewett Avenue Multifamily - 4,000.00
172 14 Kensington Avenue Multifamily - 3,250.00
173 Zabriskie Arms Condominium Multifamily - 3,750.00
<CAPTION>
Annual Current
Deposit to the Balance of the As of Date of
Control TILC Account TILC Account the Reserve
No. Property Name ($) ($) Accounts
=========================================================================================================================
<S> <C> <C> <C> <C>
137 Crescent City Shopping Center 13,102.00 - 02/16/2000
138 Arbor I - - 11/24/1999
139 Summitwood Apartments - - 11/24/1999
140 Town Square Apartments - - 06/07/1999
141 Shady Rest Mobile Home and RV Park - - NAP
142 Bangs MHP - - 02/25/2000
143 San Vicente Shopping Center 9,192.00 766.00 01/25/2000
144 Las Brisas Apartments - - 10/14/1999
145 Malibu Court - - 10/29/1999
146 Main Place Apartments - - 02/25/2000
147 The 1940 Building - 20,000.00 02/25/2000
148 Canal Studios 16,200.00 1,350.00 10/27/1999
149 Liberty Place Professional Building 18,696.00 1,558.00 12/22/1999
150 Grant Square - - 12/14/1999
151 Post Oak Manor - - 08/10/1999
152 South Grand Apartments - - 06/07/1999
153 AAA Mini-Storage - - 12/29/1999
154 Welsh Gardens - - 02/04/2000
155 Wellwood Manor - - 02/04/2000
156 Hickory Point MHP - - NAP
157 Creekside Mobile Home Park - - 12/07/1999
158 10 Parker Street - - 10/22/1999
159 38th Street Apartments - - 08/23/1999
160 West Village II Ltd. - - 07/23/1999
161 The Janwood Apartments - - 07/13/1999
162 Apartments 22 - - 05/11/1999
163 West Village Ltd. - - 07/23/1999
164 Hillcrest Apartments - - 06/24/1999
165 East Wind Apartments - - 01/21/2000
166 University Village Apartments - - 07/23/1999
167 Minden Square Apartments - - 12/13/1999
168 Park Villa Apartments - - 10/22/1999
169 263 Genesee Street - - 02/11/2000
170 Rio Vista Apartments - - 02/07/2000
171 166 Jewett Avenue - - 07/29/1999
172 14 Kensington Avenue - - 07/29/1999
173 Zabriskie Arms Condominium - - 04/29/1999
</TABLE>
<PAGE>
LB-UBS Commercial Mortgage Trust 2000-C3 Annex B
<TABLE>
<CAPTION>
Control Cut-off Date No. of
No. Property Name County Balance ($) Utilities Paid by Tenant Studios
==============================================================================================================================
<S> <C> <C> <C> <C> <C>
12 Pinewood Chase Apartments Prince George's 16,900,746
15 Park Place Apartments Santa Barbara 14,764,637 Electricity/Water
18 Reisterstown Square Apartments Baltimore 13,471,052 Electricity/Gas
25 Grammercy Parc Apartments Clark 10,867,555 Electricity
27 Forestdale Apartments Alamance 10,662,348 36
28 Whispering Oaks Apartments Lake County 10,233,913 Electricity
41 La Paz Apartments Los Angeles 7,735,742 54
42 The Atria at Hillcrest Queens 7,206,546
46 Woodbridge Village Apartments Los Angeles 6,514,261 Electricity
52 Chapel Wood Apartments Prince George's 5,487,788
54 Marion Ridge Apartments Cleveland 5,431,056 20
59 River Drive Passaic 4,985,385 Electricity 25
63 Oakwood Apartments Catawba 4,288,803 20
65 Heron Walk Galveston 4,110,054 Electricity
69 Cap Senior - Crosswood Oaks Sacramento 4,058,754 23
70 Carlyle Crossing Tarrant 4,041,836 Electricity/Water/Sewer
75 Parkview Estates Okaloosa 3,793,718 Electricity/Water
84 La Croix Court Apartments Monroe 3,492,032 Electricity
85 Everglades Apartments St. Clair 3,487,148 Electricity/Gas
87 Sycamore Green Apartments Monroe 3,394,008
95 Cambridge Place Apartments Suffolk 3,215,663 Electricity/Water
120 The Barons Apartments Hartford 2,245,461 Electricity
121 August Manor Apartments Miami-Dade 2,204,513 Electricity
123 Walnut Hill Apartments Harris 2,190,969 All Utilities
128 Wayne Garden Apartments Camden 1,788,928 Electricity/Gas
131 509 East Sixth Street New York 1,495,621 Electricity/Gas 6
134 Capri Villas Apartments Duval 1,489,924 Electricity
135 Pine Meadows Apartments Richland County 1,442,588
138 Arbor I New Haven 1,316,360 All Utilities
139 Summitwood Apartments New Haven 1,316,360 All Utilities
140 Town Square Apartments Harris 1,316,344 Water
144 Las Brisas Apartments Harris 1,243,518 Electricity/Water
145 Malibu Court Harris County 1,196,259 Electricity
146 Main Place Apartments Hartford 1,115,991 Heat/Hot Water
150 Grant Square Pinellas 997,856 Electricity
151 Post Oak Manor Harris 992,199 8
152 South Grand Apartments Harris 991,223
154 Welsh Gardens Philadelphia 890,457 Electricity
155 Wellwood Manor Camden 840,543 Electricity
158 10 Parker Street Westchester 796,325 All Utilities
159 38th Street Apartments Duval 794,626 Electricity
160 West Village II Ltd. Philadelphia 771,410 Electricity/Gas 4
161 The Janwood Apartments Harris 699,224
162 Apartments 22 Hillsborough 697,561 Electricity/Gas
163 West Village Ltd. Philadelphia 696,757 Electricity/Gas
164 Hillcrest Apartments Philadelphia 646,958 Electricity/Gas 3
165 East Wind Apartments Burlington 619,076 Electricity 8
166 University Village Apartments Philadelphia 599,211 Electricity/Gas
167 Minden Square Apartments Harris 597,949 Electricity/Gas
168 Park Villa Apartments Lee 596,962 Electricity
170 Rio Vista Apartments Guadalupe 498,759
171 166 Jewett Avenue Hudson 410,156 Electricity/Gas 1
172 14 Kensington Avenue Hudson 335,491 Electricity/Gas 1
173 Zabriskie Arms Condominium Hudson 298,657 Electricity/Gas 4
<CAPTION>
Avg Rent Avg Rent
Control Avg Rent No. of 1 1 Bedrms No. of 2 2 Bedrms No. of 3
No. Property Name Studios ($) Bedrms ($) Bedrms ($) Bedrms
===============================================================================================================================
<S> <C> <C> <C> <C> <C> <C> <C>
12 Pinewood Chase Apartments 111 661 303 728 77
15 Park Place Apartments 152 615 176 732
18 Reisterstown Square Apartments 220 559 255 655 18
25 Grammercy Parc Apartments 172 626 68 775
27 Forestdale Apartments 565 42 560 132 660 24
28 Whispering Oaks Apartments 140 700 176 800 89
41 La Paz Apartments 700 84 870 21 1,165
42 The Atria at Hillcrest 33 932 37 1,184
46 Woodbridge Village Apartments 167 521 41 643
52 Chapel Wood Apartments 158 550 131 650
54 Marion Ridge Apartments 480 42 460 70 580 16
59 River Drive 500 155 600 20 725
63 Oakwood Apartments 396 28 412 76 538 16
65 Heron Walk 132 491 76 616
69 Cap Senior - Crosswood Oaks 1,153 91 1,393 7 1,806
70 Carlyle Crossing 68 445 70 560
75 Parkview Estates 124 550
84 La Croix Court Apartments 33 600 77 660 1
85 Everglades Apartments 8 425 72 525 18
87 Sycamore Green Apartments 40 550 155 650
95 Cambridge Place Apartments 4 981 30 1,280 4
120 The Barons Apartments 17 675 37 807
121 August Manor Apartments 84 459 10 574
123 Walnut Hill Apartments 44 365 120 443
128 Wayne Garden Apartments 76 495
131 509 East Sixth Street 1,992 2 4,000
134 Capri Villas Apartments 80 432
135 Pine Meadows Apartments 14 408 88 485 10
138 Arbor I 36 653 5
139 Summitwood Apartments 30 780 4
140 Town Square Apartments 34 424 56 529 1
144 Las Brisas Apartments 24 369 44 449
145 Malibu Court 22 450 30 570
146 Main Place Apartments 6 470 66 495
150 Grant Square 44 395
151 Post Oak Manor 405 38 440 36 495
152 South Grand Apartments 50 400 29 480
154 Welsh Gardens 32 454 10 582
155 Wellwood Manor 48 467 6 605
158 10 Parker Street 17 836 3 1,015
159 38th Street Apartments 52 421
160 West Village II Ltd. 366 12 480 14 651 1
161 The Janwood Apartments 56 380 20 480
162 Apartments 22 44 365
163 West Village Ltd. 24 463 8 620
164 Hillcrest Apartments 445 4 588 5 823 2
165 East Wind Apartments 450 23 500
166 University Village Apartments 6
167 Minden Square Apartments 52 324
168 Park Villa Apartments 36 435
170 Rio Vista Apartments 44 331 12 422
171 166 Jewett Avenue 487 14 579 1* -
172 14 Kensington Avenue 530 12 580 1* -
173 Zabriskie Arms Condominium 470 11 561
<CAPTION>
Avg Rent Avg Rent
Control 3 Bedrms No. of 4 4 Bedrms Total
No. Property Name ($) Bedrms ($) Elevatored Units
============================================================================================================
<S> <C> <C> <C> <C> <C> <C>
12 Pinewood Chase Apartments 861 1 915 492
15 Park Place Apartments 328
18 Reisterstown Square Apartments 840 493
25 Grammercy Parc Apartments 240
27 Forestdale Apartments 760 234
28 Whispering Oaks Apartments 900 405
41 La Paz Apartments 159
42 The Atria at Hillcrest Yes 70
46 Woodbridge Village Apartments 208
52 Chapel Wood Apartments 289
54 Marion Ridge Apartments 700 148
59 River Drive Yes 200
63 Oakwood Apartments 684 140
65 Heron Walk 208
69 Cap Senior - Crosswood Oaks 124 **
70 Carlyle Crossing 138
75 Parkview Estates 124
84 La Croix Court Apartments 700 111
85 Everglades Apartments 647 98
87 Sycamore Green Apartments 195
95 Cambridge Place Apartments 1,581 38
120 The Barons Apartments 54
121 August Manor Apartments Yes 94
123 Walnut Hill Apartments 164
128 Wayne Garden Apartments 76
131 509 East Sixth Street Yes 8
134 Capri Villas Apartments 80
135 Pine Meadows Apartments 611 112
138 Arbor I 708 41
139 Summitwood Apartments 850 34
140 Town Square Apartments 700 91
144 Las Brisas Apartments 68
145 Malibu Court 52
146 Main Place Apartments 72
150 Grant Square 44
151 Post Oak Manor 82
152 South Grand Apartments 1 600 80
154 Welsh Gardens 42
155 Wellwood Manor 54
158 10 Parker Street 20
159 38th Street Apartments 52
160 West Village II Ltd. 1,050 31
161 The Janwood Apartments 76
162 Apartments 22 44
163 West Village Ltd. 32
164 Hillcrest Apartments 1,212 14
165 East Wind Apartments 31
166 University Village Apartments 1,242 2 1,288 8
167 Minden Square Apartments 52
168 Park Villa Apartments 36
170 Rio Vista Apartments 56
171 166 Jewett Avenue 16
172 14 Kensington Avenue 14
173 Zabriskie Arms Condominium 15
</TABLE>
* Management occupied unit
** The number Total Units includes three non-operating units.
<PAGE>
LB-UBS COMMERCIAL MORTGAGE TRUST 2000-C3
ITALICS INDICATE MORTGAGE LOANS SECURED BY MULTIPLE PROPERTIES.
<TABLE>
<CAPTION>
ZIP
CONTROL NO. PROPERTY NAME ADDRESS CITY STATE CODE
====================================================================================================================================
<S> <C> <C> <C> <C> <C>
1 Cherry Creek Mall 3000 East First Avenue Denver CO 80206
2 Annapolis Mall 2002 Annapolis Mall Annapolis MD 21401
2.1 Annapolis Mall Mortgage Loan
Component No. 1
2.2 Annapolis Mall Mortgage
Loan Component No. 2
- ------------------------------------------------------------------------------------------------------------------------------------
3 Westfield Portfolio
3.1 Westfield Portfolio Mortgage
Loan Component No. 1
3.2 Westfield Portfolio Mortgage
Loan Component No. 2
3a Downtown Plaza 547 L Street Sacramento CA 95814
3b Eastland Shopping Center 2753 Eastland Center Drive West Covina CA 91791
- ------------------------------------------------------------------------------------------------------------------------------------
4 Sangertown Square Mall Route 5 and Route 5A New Hartford NY 13413
4.1 Sangertown Square Mall Mortgage
Loan Component No. 1
4.2 Sangertown Square Mall Mortgage
Loan Component No. 2
5 Southern Company Center 270 Peachtree Street Atlanta GA 30303
6 Metro Plaza Shopping Center Washington Boulevard and 6th Street Jersey City NJ 07302
- ------------------------------------------------------------------------------------------------------------------------------------
7 Deposit Guaranty Plaza 210 E. Capital Street Jackson MS 39201
8 Cedarbrook Corporate Center
Building 5 5 Cedar Brook Drive Cranbury NJ 08512
9 2 and 4 Gannett Drive 2 Gannett Drive and 4 Gannett Drive White Plains NY 10604
10 New Media & Arts Center 450 West 15th Street New York City NY 10011
11 Pepper Square Shopping Center 14902 Preston Road Dallas TX 75240
- ------------------------------------------------------------------------------------------------------------------------------------
12 Pinewood Chase Apartments 5601 Regency Park Court Suitland MD 20902
13 Eagle Rock 2700 Colorado Boulevard Eagle Rock CA 90041
14 Deposit Guaranty Tower & Building
14a Deposit Guaranty Tower 333 Texas Street Shreveport LA 71101
14b Deposit Guaranty Building 333 Texas Street Shreveport LA 71101
- ------------------------------------------------------------------------------------------------------------------------------------
15 Park Place Apartments 1300 North L Street Lompoc CA 93436
16 Stop & Shop - Meriden, CT 71 Parker Avenue Meriden CT 06450
17 205-11 Montague Street 205-11 Montague Street Brooklyn NY 11242
18 Reisterstown Square Apartments 6510 Eberle Drive Baltimore (Reisterstown) MD 21215
19 Five Points Plaza 40 Marietta Street Atlanta GA 30303
- ------------------------------------------------------------------------------------------------------------------------------------
20 SecurCare Boulder Portfolio
20a 5815 Arapahoe Road (SecurCare #501) 5815 Arapahoe Road Boulder CO 80303
20b 6405 & 6515 Odell Place
(SecurCare #503 & #505) 6405 & 6415 Odell Place Boulder CO 80301
20c 6338 Arapahoe Road (SecurCare #502) 6338 Arapahoe Road Unincorporated Boulder County CO 80303
20d 4667 Broadway (SecurCare #504) 4667 Broadway Boulder CO 80303
- ------------------------------------------------------------------------------------------------------------------------------------
21 Speedway Plaza 290 Turnpike Road Westborough MA 01581
22 River Oaks West Shopping Center 530-603 West River Oaks
Drive orrence Avenue Calumet City IL 60409
23 Deposit Guaranty - Building 200 E. Capitol Street Jackson MS 39201
24 Best Western Carmel Mission Inn 7200 South 156th Street Carmel CA 93923
25 Grammercy Parc Apartments 2001 E. Tropicana Avenue Las Vegas NV 89115
- ------------------------------------------------------------------------------------------------------------------------------------
26 Foshay Tower 821 Marquette Avenue Minneapolis MN 55402
27 Forestdale Apartments 3351-C Forestdale Drive Burlington NC 27215
28 Whispering Oaks Apartments 2443 West Dugdale Road Waukegan IL 60085
29 Scarbrough Building 101 W. 6th St. Austin TX 78701
30 Central Forest Shopping Center 11617 North Central Expressway Dallas TX 75243
- ------------------------------------------------------------------------------------------------------------------------------------
31 Wellington Country Plaza 12765-12850 West Forest Hill Blvd. Wellington FL 33414
32 Littlefield Building 106 E. Sixth Street Austin TX 78701
33 Timberlyne Shopping Center 1129 Weaver Dairy Road Chapel Hill NC 27514
34 29 West 35th Street 29 West 35th Street New York NY 10001
35 Peacock Center 504 Ridgeville Road Mount Airy MD 21771
- ------------------------------------------------------------------------------------------------------------------------------------
36 Nabisco Warehouse
& Distribution Complex 2005, 2040, 2100, and 2150
W. 43rd St./4334 S. Damen Ave. Chicago IL 60609
37 Ballenger Creek Plaza 5830 Ballenger Creek Pike Frederick MD 21703
38 Bishop's Corner West 345 North Main Street West Hartford CT 06117
39 Montgomery Commons East Boulevard/Calmar Drive Montgomery AL 36116
40 Winchester Marketplace 40515,40665, 40695, 40705 &
40825 Winchester Road Temecula CA 92590
- ------------------------------------------------------------------------------------------------------------------------------------
41 La Paz Apartments 160 Virgil Avenue Los Angeles CA 90004
42 The Atria at Hillcrest 158-13 72nd Avenue Flushing NY 11375
43 Citizens Trust Company Bldg. 75 Piedmont Avenue Northeast Atlanta GA 30303
44 229-233 Seventh Street 229-233 Seventh Street Garden City NY 11530
45 Mooresville Festival
Shopping Center 3904-3990 West Highway 150 Mooresville NC 28115
- ------------------------------------------------------------------------------------------------------------------------------------
46 Woodbridge Village Apartments 1900-1948 North Marianna Avenue Los Angeles CA 90032
47 800 North Pearl 800 North Pearl Street Albany NY 12204
48 901 Hugh Wallis Road
(BellSouth Building) 901 Hugh Wallis Road Lafayette LA 70508
49 Town North Shopping Center 3500-3600 North Belt Line Road Irving TX 75243
50 Route 7 Commerce Center 9409 and 9411 Philadelphia Road Rossville MD 21237
- ------------------------------------------------------------------------------------------------------------------------------------
51 Post Road Plaza 260-300 Boston Post Road Port Chester NY 10573
52 Chapel Wood Apartments 1425 Nova Avenue Capital Heights MD 20743
53 Enterprise Park 6155 Corporate Drive Houston TX 77036
54 Marion Ridge Apartments 1829 E. Marion Street #100 Shelby NC 28152
55 Orica North 100 Park Plaza Drive Secaucus NJ 07094
- ------------------------------------------------------------------------------------------------------------------------------------
56 Torrance Tech Park 370-390 Amapola Avenue Torrance CA 90501
57 2720 Dupont Commerce Center 2720 DuPont Commerce Court Fort Wayne IN 46825
58 Oradell Medical Plaza 550 Kinderamack Road Oradell NJ 07649
59 River Drive 380-400 River Drive Passaic NJ 07055
60 The Joseph Cory Warehouse 888 Newark Avenue Jersey City NJ 07306
- ------------------------------------------------------------------------------------------------------------------------------------
61 Horizons Office Bldg 1401 Forum Way West Palm Beach FL 33406
62 Bernard Court Shopping Center 1843 Highland Drive Jonesboro AR 72402
63 Oakwood Apartments 745 Boundary Street Newton NC 28658
64 Foxcroft Village MHP 20 Foxcroft Village Lane Loch Sheldrake NY 12759
65 Heron Walk 3506 Cove View Boulevard Galveston TX 77554
- ------------------------------------------------------------------------------------------------------------------------------------
66 17 Corporate Plaza Office Building 17 Corporate Plaza Newport Beach CA 92660
67 Westlake Office Building 310 Technology Ave Norcross GA 30092
68 Fiesta Travel Trailer Resort 3811 East University Drive Mesa AZ 85205
69 Cap Senior - Crosswood Oaks 6650 Crosswood Circle Citrus Heights CA 95621
70 Carlyle Crossing 6300 Vega Drive Fort Worth TX 76133
- ------------------------------------------------------------------------------------------------------------------------------------
71 GSE Building 9189 Red Branch Road Columbia MD 21045
72 680 Arthur Kill Road 680-686 Arthur Kill Road Staten Island NY 10308
73 Hampton Inn - Carlisle 1164 Harrisburg Pike Carlisle PA 17013
74 Ironwood Plaza 23920 Ironwood Plaza Moreno Valley CA 92557
75 Parkview Estates 995 North Denton Boulevard Fort Walton Beach FL 32547
- ------------------------------------------------------------------------------------------------------------------------------------
76 Wallace Crossing Shopping Center 715 N. Norwood Street Wallace NC 28466
77 Palomar Village 687-693 Palomar Street Chula Vista CA 91911
78 Stanton Oaks Shopping Center 4201 Green Oaks Blvd West Arlington TX 76016
79 West Pointe Shopping Center 2900 Kings Highway Paragould AR 72450
80 Four Seasons Business Park VI,
Buildings 1, 2, and 3 6830 North Eldridge Parkway Houston TX 77084
- ------------------------------------------------------------------------------------------------------------------------------------
81 Littlefield Mall 115 E. Sixth Street Austin TX 78701
82 Highlands Retail Center 951 West Interstate Highway 20 Arlington TX 75231
83 151 West 25th Street 151 West 25th Street New York NY 10001
84 La Croix Court Apartments 14 La Croix Court Drive
a/k/a 75 Carry Lane Rochester(Town of Irondequiot) NY 14609
85 Everglades Apartments 1103 23rd Street North Pell City AL 35125
- ------------------------------------------------------------------------------------------------------------------------------------
86 Plaza Building 120 North Congress Street Jackson MS 39201
87 Sycamore Green Apartments 52 Strathmore Circle Rochester NY 14609
88 Crystal Inn - Logan 853 South Highway 89 Logan UT 84321
89 Valley Plaza Shopping Center 16932-17020 E. Quincy Avenue Aurora CO 80015
90 La Palma Corporate Park
(Buildings 4-8) 2970, 2990, 2992 East La Palma Ave.,
1035, 1045 Armando St. Anaheim CA 92806
- ------------------------------------------------------------------------------------------------------------------------------------
91 Hampton Inn - Selinsgrove 2-16 South Market Street Shamokin Dam PA 17870
92 Mid America Business Park II 8021 Mid America Boulevard Oklamoma City OK 73135
93 UNOVA Industrial Building 2807-2927 Elliott
& 33653 Dequindre Rd. Troy MI 48083
94 Walgreens - Dallas, TX 8310 Abrams Road Dallas TX 75243
95 Cambridge Place Apartments 435-441 Cambridge Street Boston MA 02134
- ------------------------------------------------------------------------------------------------------------------------------------
96 Merchant's Village 4115 Columbia Rd. Martinez GA 30907
97 Federal Express Buildings
97a Federal Express Building 1 14101 S.W. 119th Avenue Miami FL 33186
97b Federal Express Building 2 15601 West Dixie Highway North Miami Beach FL 33162
98 Santiago Parkside Estates 1155 South Riverside Avenue Rialto CA 92376
- ------------------------------------------------------------------------------------------------------------------------------------
99 Suni Sands RV Resort 1960 East 32nd Street Yuma AZ 85364
100 Clay Commons Shopping Center 8075 Oswego Road Clay NY 13090
101 Gold Coast Strip Center 1577-1595 Northern Boulevard Manhasset NY 11030
102 CVS - Baltimore, MD 5603 Old Frederick Road Catonsville MD 21229
103 Plaza Verdugo Medical Center 1809 Verdugo Boulevard Glendale CA 91208
- ------------------------------------------------------------------------------------------------------------------------------------
104 Oakridge Estates,Decatur
and Valley View MHPs 2950 W. 1100 N. Rd.
521 S. 13th St. 4497 W. 200 N. Huntington IN 46750
105 La Palma Corporate Park
(Buildings 2 & 3) 2910 & 2940 East La Palma Avenue Anaheim CA 92806
106 Tarponaire Mobile Resort 38791 US Highway 19 North Tarpon Springs FL 34689
107 One Park Place One Park Place Peekskill NY 10566
108 Lake Creek Crossing Shopping Center 1205 Round Rock Avenue Round Rock TX 78681
- ------------------------------------------------------------------------------------------------------------------------------------
109 275 Broome Industrial
Parkway (Dick's) 275 Broome Industrial Parkway Conklin NY 13748
110 Comfort Inn - Harrisburg 7744 Linglestown Road Harrisburg PA 17112
111 Westway Office Park 8000 Harwin Drive Houston TX 77036
112 54 Regional Drive 54 Regional Drive Concord NH 03301
113 2044 Ocean Avenue 2044 Ocean Avenue Brooklyn NY 11230
- ------------------------------------------------------------------------------------------------------------------------------------
114 The Whitney Hotel 700 Woodrow Street Columbia SC 29205
115 Office Max-Morristown 2583 East Morris Boulevard Morristown TN 37813
116 Sun Lake Estates Mobile Home Park 4865 Lake Ontario Drive Cocoa FL 32926
117 Crestwood Village MHP 2154 North Oregon St. St. Helens OR 97051
118 CVS - Enfield, CT 875 Enfield Street Enfield CT 06082
- ------------------------------------------------------------------------------------------------------------------------------------
119 Deserama Mobile Ranch 2434 E. Main Street Mesa AZ 85213
120 The Barons Apartments 91 Queen Street Southington CT 06489
121 August Manor Apartments 8951 NE 8th Avenue
& 800 NE 90th Street Miami FL 33138
122 426 West Broadway 426 West Broadway New York City NY 10003
123 Walnut Hill Apartments 1550 Blalock Houston TX 77080
- ------------------------------------------------------------------------------------------------------------------------------------
124 Chesterfield Commons Shopping Center 831 Chesterfield Highway Cheraw SC 29520
125 714 Lexington Avenue 714 Lexington Avenue New York NY 10022
126 Apache Gardens Mobile Home Park 1617 North Ironwood Drive Apache Junction AZ 85220
127 Ingram Oaks 400 Live Oak Ingram TX 78025
128 Wayne Garden Apartments 101 West Browning Road Collingswood NJ 08108
- ------------------------------------------------------------------------------------------------------------------------------------
129 CVS - Hinckley, OH SEC West 130th Street
and Boston Road Hinckley Township OH 44233
130 CVS - Elberton, GA 232 Elbert Street Elberton GA 30635
131 509 East Sixth Street 509 East Sixth Street New York NY 10009
132 67th & Bell Southeast Corner of Bell Road
and 67th Avenue Glendale AZ 85306
133 Oakhill Family Park 1003 Oak Hill Avenue Attleboro MA 02703
- ------------------------------------------------------------------------------------------------------------------------------------
134 Capri Villas Apartments 4832 Main Street Jacksonville FL 32299
135 Pine Meadows Apartments 2200 Faraway Drive Columbia SC 29223
136 University Home Mobile Home Park E. 9518 4th Avenue Spokane WA 99206
137 Crescent City Shopping Center 925 Summit Street Crescent City FL 32112
138 Arbor I 190 Chamberlain Highway Meriden CT 06451
- ------------------------------------------------------------------------------------------------------------------------------------
139 Summitwood Apartments 80, 156-174, & 153-185 Sam's Road Meriden CT 06451
140 Town Square Apartments 1123 S. Witter Pasadena TX 77506
141 Shady Rest Mobile Home and RV Park 11435 E Apache Trail Apache Junction AZ 85220
142 Bangs MHP 30 Kendall Pond Road Derry NH 03038
143 San Vicente Shopping Center 11706-11712 San Vicente Boulevard Los Angeles CA 90049
- ------------------------------------------------------------------------------------------------------------------------------------
144 Las Brisas Apartments 4500 North Main Houston TX 77009
145 Malibu Court 1702 Wirt Road Houston TX 77055
146 Main Place Apartments 923-947 Main Street New Britain CT 06053
147 The 1940 Building 1940 116th Avenue NE Bellevue WA 98004
148 Canal Studios 243 & 278 North Union Street Lambertville NJ 08530
- ------------------------------------------------------------------------------------------------------------------------------------
149 Liberty Place Professional Building 3211 Liberty Street Erie PA 16508
150 Grant Square 15 Fernwood Avenue Clearwater FL 33765
151 Post Oak Manor 11211 S. Post Oak Road Houston TX 77306
152 South Grand Apartments 15430 East Freeway Channelview TX 77530
153 AAA Mini-Storage 7625 North Loop East Freeway Houston TX 77028
- ------------------------------------------------------------------------------------------------------------------------------------
154 Welsh Gardens 2630 Welsh Road Philadelphia PA 19152
155 Wellwood Manor 606 W. Maple Avenue Merchantville Borough NJ 08109
156 Hickory Point MHP 1181 Anclote Road Tarpon Springs FL 34689
157 Creekside Mobile Home Park 2561 Kingston Road Leicester NY 14481
158 10 Parker Street 10 Parker Street Port Chester NY 10573
- ------------------------------------------------------------------------------------------------------------------------------------
159 38th Street Apartments 24 West 38th Street Jacksonville FL 32299
160 West Village II Ltd. 311-13 N 33rd Street
& 3225-27 Powelton Avenue Philadelphia PA 19104
161 The Janwood Apartments 1706 Pasadena Boulevard Pasadena TX 77506
162 Apartments 22 2202 E. 136th Avenue Tampa FL 33613
163 West Village Ltd. 3201, 3205-07, 3211,
3217-23 Powelton Avenue Philadelphia PA 19104
- ------------------------------------------------------------------------------------------------------------------------------------
164 Hillcrest Apartments 115 North 34th Street Philadelphia PA 19143
165 East Wind Apartments 115 Trenton Road Brown Mills (Pemberton Twp.) NJ 08068
166 University Village Apartments 306 N. 32nd Street & 3214-3218Street Philadelphia PA 19104
167 Minden Square Apartments 5444-5540 & 5435-5473 Minden Avenue Houston TX 77026
168 Park Villa Apartments 2505-2525 Royal Palm Avenue Fort Myers FL 33916
- ------------------------------------------------------------------------------------------------------------------------------------
169 263 Genesee Street 263 Genesee Street Utica NY 13501
170 Rio Vista Apartments 1116 FM 78 Schertz TX 78154
171 166 Jewett Avenue 166 Jewett Avenue Jersey City NJ 07304
172 14 Kensington Avenue 14 Kensington Avenue Jersey City NJ 07304
173 Zabriskie Arms Condominium 149 Zabriskie Street Jersey City NJ 07307
- ------------------------------------------------------------------------------------------------------------------------------------
<PAGE>
<CAPTION>
ADMINIS-
CROSS % OF AGGREGATE CUMULATIVE % OF TRATIVE
COLLATERALIZED ORIGINAL CUT-OFF DATE CUT-OFF DATE INITIAL POOL MORTGAGE COST
CONTROL NO. GROUPS BALANCE ($) BALANCE ($) BALANCE BALANCE RATE (%) RATE (%)
==================================================================================================================================
<S> <C> <C> <C> <C> <C> <C> <C>
1 148,497,918 148,497,918.00 11.37 11.37 7.6800 0.1022
2 123,031,572 122,873,596.76 9.41 20.78 8.2510 * 0.1022
2.1 113,746,743.76 8.1770
2.2 9,126,853.00 9.1770
- ----------------------------------------------------------------------------------------------------------------------------------
3 99,000,000 99,000,000.00 7.58 28.37 8.2850 ** 0.1022
3.1 88,273,411.00 8.1770
3.2 10,726,589.00 9.1770
3a
3b
- ----------------------------------------------------------------------------------------------------------------------------------
4 62,145,750 62,145,749.92 4.76 33.13 8.9870 *** 0.1022
4.1 51,751,491.92 8.8200
4.2 10,394,258.00 9.8200
5 36,490,000 36,266,700.54 2.78 35.90 7.7700 0.1022
6 26,500,000 26,437,124.35 2.02 37.93 8.2000 0.1022
- ----------------------------------------------------------------------------------------------------------------------------------
7 Plaza Investments L.L.C. 25,800,000 25,708,264.29 1.97 39.90 8.5500 0.1022
8 23,000,000 22,961,104.48 1.76 41.66 8.8900 0.1022
9 20,500,000 20,453,825.21 1.57 43.22 8.4200 0.1022
10 19,000,000 18,964,383.23 1.45 44.67 9.1700 0.1022
11 17,900,000 17,870,835.70 1.37 46.04 9.0700 0.1022
- ----------------------------------------------------------------------------------------------------------------------------------
12 17,000,000 16,900,746.06 1.29 47.34 7.9500 0.1022
13 16,840,000 16,792,557.20 1.29 48.62 8.1770 0.1022
14 Plaza Investments, L.L.C. 16,600,000 16,540,976.31 1.27 49.89 8.5500 0.1022
14a
14b
- ----------------------------------------------------------------------------------------------------------------------------------
15 14,800,000 14,764,636.80 1.13 51.02 8.1700 0.1022
16 14,300,000 14,255,134.11 1.09 52.11 8.6600 0.1022
17 13,750,000 13,692,439.11 1.05 53.16 8.5500 0.1022
18 13,500,000 13,471,051.66 1.03 54.19 8.6250 0.1022
19 13,368,000 13,286,194.94 1.02 55.21 7.7700 0.1022
- ----------------------------------------------------------------------------------------------------------------------------------
20 13,100,000 13,032,844.11 1.00 56.21 8.8100 0.1222
20a
20b
20c
20d
- ----------------------------------------------------------------------------------------------------------------------------------
21 12,800,000 12,764,973.32 0.98 57.19 8.2900 0.1022
22 12,475,000 12,280,234.58 0.94 58.13 8.3300 0.1022
23 Plaza Investments, L.L.C. 12,000,000 11,957,332.21 0.92 59.04 8.5500 0.1022
24 11,400,000 11,352,167.16 0.87 59.91 8.7800 0.1022
25 10,900,000 10,867,555.00 0.83 60.74 7.9600 0.1222
- ----------------------------------------------------------------------------------------------------------------------------------
26 10,700,000 10,681,260.16 0.82 61.56 8.7200 0.1022
27 10,700,000 10,662,347.71 0.82 62.38 8.1400 0.1022
28 10,250,000 10,233,912.85 0.78 63.16 9.2500 0.1022
29 Littlefield 9,750,000 9,726,866.50 0.74 63.91 8.2000 0.1022
30 9,600,000 9,584,195.93 0.73 64.64 9.0200 0.1022
- ----------------------------------------------------------------------------------------------------------------------------------
31 9,600,000 9,575,207.50 0.73 65.38 8.7200 0.1222
32 Littlefield 9,125,000 9,103,349.44 0.70 66.07 8.2000 0.1022
33 9,000,000 8,947,730.50 0.69 66.76 7.9700 0.1022
34 8,845,000 8,830,011.22 0.68 67.43 8.8800 0.1022
35 8,850,000 8,796,722.81 0.67 68.11 7.4800 0.1022
- ----------------------------------------------------------------------------------------------------------------------------------
36 8,725,000 8,709,813.14 0.67 68.78 8.7500 0.1022
37 8,700,000 8,647,625.82 0.66 69.44 7.4800 0.1022
38 8,250,000 8,230,926.06 0.63 70.07 8.3100 0.1022
39 8,100,000 8,082,014.76 0.62 70.69 8.4800 0.1022
40 8,100,000 8,066,979.56 0.62 71.30 8.0300 0.1022
- ----------------------------------------------------------------------------------------------------------------------------------
41 7,750,000 7,735,742.34 0.59 71.90 8.4800 0.1022
42 7,250,000 7,206,546.24 0.55 72.45 7.8500 0.1022
43 6,900,000 6,885,558.80 0.53 72.98 8.7250 0.1022
44 6,600,000 6,594,442.94 0.51 73.48 9.0100 0.1222
45 6,516,000 6,516,000.00 0.50 73.98 8.3150 0.1022
- ----------------------------------------------------------------------------------------------------------------------------------
46 6,550,000 6,514,261.42 0.50 74.48 7.8750 0.1022
47 6,000,000 5,950,411.81 0.46 74.94 8.3300 0.1222
48 5,995,498 5,929,328.90 0.45 75.39 8.1100 0.1022
49 5,900,000 5,890,584.69 0.45 75.84 9.1700 0.1022
50 5,654,000 5,641,340.46 0.43 76.27 8.4450 0.1022
- ----------------------------------------------------------------------------------------------------------------------------------
51 5,651,000 5,640,096.87 0.43 76.70 9.0550 0.1022
52 5,500,000 5,487,787.80 0.42 77.12 8.4800 0.1022
53 5,500,000 5,479,506.10 0.42 77.54 8.3750 0.1022
54 5,450,000 5,431,055.54 0.42 77.96 8.1900 0.1022
55 5,350,000 5,334,745.51 0.41 78.37 8.1300 0.1022
- ----------------------------------------------------------------------------------------------------------------------------------
56 5,320,000 5,310,663.45 0.41 78.78 8.7100 0.1222
57 5,100,000 5,089,260.97 0.39 79.17 8.7000 0.1222
58 5,050,000 5,015,987.37 0.38 79.55 8.1250 0.1022
59 5,000,000 4,985,385.15 0.38 79.93 8.8750 0.1022
60 4,975,000 4,953,901.91 0.38 80.31 8.5000 0.1022
- ----------------------------------------------------------------------------------------------------------------------------------
61 4,750,000 4,736,511.75 0.36 80.67 8.6900 0.1022
62 4,375,000 4,362,903.60 0.33 81.01 8.2500 0.1022
63 4,300,000 4,288,803.32 0.33 81.34 8.4800 0.1022
64 4,150,000 4,145,975.00 0.32 81.65 8.5300 0.1272
65 4,125,000 4,110,054.36 0.31 81.97 8.0200 0.1022
- ----------------------------------------------------------------------------------------------------------------------------------
66 4,125,000 4,103,755.16 0.31 82.28 8.1000 0.1022
67 4,100,000 4,079,696.08 0.31 82.60 8.2500 0.1022
68 4,100,000 4,078,418.00 0.31 82.91 7.6300 0.1272
69 4,090,000 4,058,754.45 0.31 83.22 8.2000 0.1022
70 4,050,000 4,041,835.89 0.31 83.53 8.0300 0.1022
- ----------------------------------------------------------------------------------------------------------------------------------
71 4,050,000 4,033,395.65 0.31 83.84 8.6300 0.1022
72 4,000,000 3,975,868.04 0.30 84.14 8.6400 0.1022
73 Hersha 3,950,000 3,950,000.00 0.30 84.44 8.9400 0.1022
74 3,840,000 3,827,642.80 0.29 84.74 8.5000 0.1022
75 3,800,000 3,793,718.26 0.29 85.03 9.0000 0.1022
- ----------------------------------------------------------------------------------------------------------------------------------
76 Chesterfield/Wallace 3,800,000 3,793,358.41 0.29 85.32 8.7300 0.1022
77 3,760,000 3,745,821.80 0.29 85.60 8.3300 0.1022
78 3,750,000 3,744,015.70 0.29 85.89 9.1700 0.1022
79 3,750,000 3,739,631.63 0.29 86.18 8.2500 0.1022
80 3,750,000 3,736,257.28 0.29 86.46 8.4375 0.1022
- ----------------------------------------------------------------------------------------------------------------------------------
81 Littlefield 3,675,000 3,666,280.44 0.28 86.75 8.2000 0.1022
82 3,600,000 3,596,617.25 0.28 87.02 8.6400 0.1022
83 3,500,000 3,493,691.46 0.27 87.29 8.5800 0.1022
84 3,500,000 3,492,031.67 0.27 87.56 8.3750 0.1022
85 3,500,000 3,487,147.81 0.27 87.82 8.4300 0.1022
- ----------------------------------------------------------------------------------------------------------------------------------
86 3,435,000 3,424,920.28 0.26 88.08 8.8600 0.1022
87 3,400,000 3,394,008.45 0.26 88.34 8.6900 0.1022
88 3,400,000 3,377,669.28 0.26 88.60 8.9900 0.1022
89 3,354,000 3,354,000.00 0.26 88.86 8.3250 0.1022
90 3,350,000 3,336,793.60 0.26 89.12 8.1600 0.1222
- ----------------------------------------------------------------------------------------------------------------------------------
91 Hersha 3,300,000 3,300,000.00 0.25 89.37 8.9400 0.1022
92 3,290,000 3,282,885.33 0.25 89.62 8.5900 0.1222
93 3,300,000 3,257,003.00 0.25 89.87 7.4300 0.1272
94 3,226,473 3,216,055.16 0.25 90.12 8.5700 0.1022
95 3,225,000 3,215,663.19 0.25 90.36 8.0700 0.1022
- ----------------------------------------------------------------------------------------------------------------------------------
96 3,150,000 3,141,268.08 0.24 90.60 8.2400 0.1022
97 3,112,500 3,103,778.63 0.24 90.84 8.8300 0.1222
97a
97b
98 3,080,000 3,063,972.00 0.23 91.08 8.0600 0.1272
- ----------------------------------------------------------------------------------------------------------------------------------
99 3,000,000 2,991,705.00 0.23 91.30 8.2500 0.1272
100 2,915,000 2,909,298.17 0.22 91.53 9.0000 0.1022
101 2,900,000 2,893,530.00 0.22 91.75 8.4600 0.1022
102 2,844,376 2,838,272.19 0.22 91.97 8.6000 0.1022
103 2,840,000 2,831,469.38 0.22 92.18 8.7700 0.1022
- ----------------------------------------------------------------------------------------------------------------------------------
104 2,800,000 2,794,260.00 0.21 92.40 8.8100 0.1272
105 2,650,000 2,639,552.91 0.20 92.60 8.1600 0.1222
106 2,607,000 2,594,239.00 0.20 92.80 7.9300 0.1272
107 2,600,000 2,593,042.52 0.20 93.00 9.0500 0.1022
108 2,525,000 2,502,524.96 0.19 93.19 8.4300 0.1022
- ----------------------------------------------------------------------------------------------------------------------------------
109 2,500,000 2,488,898.75 0.19 93.38 8.4900 0.1022
110 Hersha 2,400,000 2,400,000.00 0.18 93.56 8.9400 0.1022
111 2,400,000 2,380,810.34 0.18 93.74 8.5000 0.1022
112 2,400,000 2,372,822.00 0.18 93.93 8.1700 0.1222
113 2,350,000 2,345,934.75 0.18 94.11 8.7800 0.1022
- ----------------------------------------------------------------------------------------------------------------------------------
114 2,323,000 2,323,000.00 0.18 94.28 8.8450 0.1022
115 2,300,000 2,290,861.99 0.18 94.46 8.1300 0.1022
116 2,300,000 2,288,609.99 0.18 94.63 8.2500 0.1022
117 2,300,000 2,286,783.00 0.18 94.81 8.0100 0.1272
118 2,280,944 2,276,074.14 0.17 94.98 8.6500 0.1022
- ----------------------------------------------------------------------------------------------------------------------------------
119 2,257,000 2,246,926.00 0.17 95.16 8.3000 0.1272
120 2,250,000 2,245,460.71 0.17 95.33 8.8750 0.1022
121 2,216,000 2,204,513.45 0.17 95.50 8.3900 0.1022
122 2,200,000 2,197,044.75 0.17 95.67 9.6250 0.1022
123 2,200,000 2,190,968.57 0.17 95.83 8.6250 0.1022
- ----------------------------------------------------------------------------------------------------------------------------------
124 Chesterfield/Wallace 2,100,000 2,096,329.64 0.16 95.99 8.7300 0.1022
125 2,000,000 1,996,770.45 0.15 96.15 8.7700 0.1022
126 1,900,000 1,885,403.00 0.14 96.29 7.6200 0.1272
127 1,800,000 1,791,382.00 0.14 96.43 8.0200 0.1272
128 1,800,000 1,788,927.90 0.14 96.57 7.7500 0.1022
- ----------------------------------------------------------------------------------------------------------------------------------
129 1,783,542 1,780,080.92 0.14 96.70 8.7100 0.1022
130 1,600,000 1,589,356.42 0.12 96.82 8.1800 0.1022
131 1,500,000 1,495,621.28 0.11 96.94 8.8800 0.1022
132 1,500,000 1,494,938.10 0.11 97.05 8.3100 0.1222
133 1,500,000 1,493,523.00 0.11 97.17 8.4300 0.1272
- ----------------------------------------------------------------------------------------------------------------------------------
134 Alfred H. Wolf, Jr. 1,500,000 1,489,924.20 0.11 97.28 8.8750 0.1022
135 1,450,000 1,442,587.85 0.11 97.39 8.4400 0.1022
136 1,400,000 1,397,008.82 0.11 97.50 8.6400 0.1222
137 1,320,000 1,318,759.65 0.10 97.60 8.6400 0.1022
138 1,320,000 1,316,359.76 0.10 97.70 8.2600 0.1022
- ----------------------------------------------------------------------------------------------------------------------------------
139 1,320,000 1,316,359.76 0.10 97.80 8.2600 0.1022
140 1,328,000 1,316,343.68 0.10 97.90 8.5000 0.1022
141 1,300,000 1,295,569.00 0.10 98.00 8.2700 0.1272
142 1,300,000 1,274,603.00 0.10 98.10 8.0800 0.1272
143 1,250,000 1,246,764.30 0.10 98.19 9.2500 0.1022
- ----------------------------------------------------------------------------------------------------------------------------------
144 1,250,000 1,243,518.25 0.10 98.29 8.7500 0.1022
145 1,200,000 1,196,258.83 0.09 98.38 8.6250 0.1022
146 1,120,000 1,115,990.99 0.09 98.47 8.0700 0.1022
147 1,100,000 1,097,650.00 0.08 98.55 8.6400 0.1272
148 1,050,000 1,044,555.33 0.08 98.63 8.7500 0.1022
- ----------------------------------------------------------------------------------------------------------------------------------
149 1,020,000 1,018,019.67 0.08 98.71 9.0300 0.1022
150 1,000,000 997,855.67 0.08 98.78 8.6250 0.1022
151 1,000,000 992,198.50 0.08 98.86 8.6250 0.1022
152 1,000,000 991,222.69 0.08 98.94 8.5000 0.1022
153 935,000 933,227.32 0.07 99.01 9.1250 0.1022
- ----------------------------------------------------------------------------------------------------------------------------------
154 892,000 890,456.92 0.07 99.08 8.7800 0.1022
155 842,000 840,543.42 0.06 99.14 8.7800 0.1022
156 840,000 836,174.00 0.06 99.20 8.2200 0.1272
157 825,000 821,686.55 0.06 99.27 9.0000 0.1022
158 800,000 796,325.32 0.06 99.33 9.3750 0.1022
- ----------------------------------------------------------------------------------------------------------------------------------
159 Alfred H. Wolf, Jr. 800,000 794,626.23 0.06 99.39 8.8750 0.1022
160 775,000 771,410.00 0.06 99.45 8.5000 0.1022
161 705,000 699,223.95 0.05 99.50 8.3750 0.1022
162 700,000 697,561.17 0.05 99.56 8.6250 0.1022
163 700,000 696,757.48 0.05 99.61 8.5000 0.1022
- ----------------------------------------------------------------------------------------------------------------------------------
164 650,000 646,958.13 0.05 99.66 8.7500 0.1022
165 620,000 619,076.40 0.05 99.71 9.5000 0.1022
166 602,000 599,211.38 0.05 99.75 8.5000 0.1022
167 600,000 597,949.40 0.05 99.80 8.9000 0.1022
168 600,000 596,962.17 0.05 99.84 8.8750 0.1022
- ----------------------------------------------------------------------------------------------------------------------------------
169 500,000 499,668.08 0.04 99.88 9.7500 0.1022
170 500,000 498,758.59 0.04 99.92 9.5000 0.1022
171 Jersey 412,000 410,155.51 0.03 99.95 8.6250 0.1022
172 Jersey 337,000 335,491.29 0.03 99.98 8.6250 0.1022
173 Jersey 300,000 298,656.90 0.02 100.00 8.6250 0.1022
- ----------------------------------------------------------------------------------------------------------------------------------
<PAGE>
<CAPTION>
ORIGINAL REMAINING
INTEREST INTEREST- INTEREST- ORIGINAL REMAINING ORIGINAL
ACCRUAL AMORTIZATION ONLY PERIOD ONLY PERIOD TERM TO TERM TO AMORTIZATION
CONTROL NO. METHOD TYPE (MOS.) (MOS.) MATURITY MATURITY TERM (MOS.)
===================================================================================================================================
<S> <C> <C> <C> <C> <C> <C> <C>
1 Act/360 Interest-Only, ARD 60 51 84 75 300
2 Act/360 ARD 120 115 360
2.1
2.2
- -------------------------------------------------------------------------------------------------------------------------------
3 Act/360 ARD 120 115 360
3.1
3.2
3a
3b
- -------------------------------------------------------------------------------------------------------------------------------
4 Act/360 ARD 120 115 360
4.1
4.2
5 Act/360 Balloon 120 110 360
6 Act/360 Balloon 120 116 360
- -------------------------------------------------------------------------------------------------------------------------------
7 Act/360 ARD 120 113 360
8 Act/360 ARD 120 117 360
9 Act/360 ARD 120 116 360
10 Act/360 ARD 120 116 360
11 Act/360 ARD 120 117 360
- -------------------------------------------------------------------------------------------------------------------------------
12 Act/360 Balloon 120 110 360
13 Act/360 ARD 120 115 360
14 Act/360 ARD 120 113 360
14a
14b
- -------------------------------------------------------------------------------------------------------------------------------
15 Act/360 Balloon 84 80 360
16 30/360 Fully Amortizing 240 238 240
17 Act/360 Balloon 120 112 360
18 Act/360 ARD 120 116 360
19 Act/360 Balloon 120 110 360
- -------------------------------------------------------------------------------------------------------------------------------
20 Act/360 Balloon 60 54 300
20a
20b
20c
20d
- -------------------------------------------------------------------------------------------------------------------------------
21 Act/360 Balloon 120 115 360
22 Act/360 Balloon 132 122 240
23 Act/360 ARD 120 113 360
24 Act/360 Balloon 84 79 300
25 Act/360 Balloon 120 115 360
- -------------------------------------------------------------------------------------------------------------------------------
26 Act/360 Balloon 120 117 360
27 Act/360 Balloon 120 114 360
28 Act/360 ARD 120 117 360
29 Act/360 ARD 60 56 360
30 Act/360 ARD 120 117 360
- -------------------------------------------------------------------------------------------------------------------------------
31 Act/360 Balloon 60 56 336
32 Act/360 ARD 60 56 360
33 Act/360 Balloon 120 110 360
34 Act/360 ARD 120 117 360
35 Act/360 Balloon 120 111 360
- -------------------------------------------------------------------------------------------------------------------------------
36 Act/360 ARD 120 117 360
37 Act/360 Balloon 120 111 360
38 Act/360 Balloon 120 116 360
39 Act/360 Balloon 120 116 360
40 Act/360 Balloon 120 113 360
- -------------------------------------------------------------------------------------------------------------------------------
41 Act/360 Balloon 84 81 360
42 Act/360 Balloon 120 110 360
43 Act/360 ARD 120 116 360
44 Act/360 Balloon 60 58 360
45 Act/360 Interest-Only, ARD 120 116 120 116 0
- -------------------------------------------------------------------------------------------------------------------------------
46 Act/360 Balloon 120 111 360
47 Act/360 Balloon 120 111 300
48 30/360 Step 120 116 154
49 Act/360 ARD 120 117 360
50 Act/360 Balloon 120 116 360
- -------------------------------------------------------------------------------------------------------------------------------
51 Act/360 Balloon 120 116 360
52 Act/360 ARD 120 116 360
53 Act/360 Balloon 84 77 360
54 Act/360 Balloon 120 114 360
55 Act/360 Balloon 120 115 360
- -------------------------------------------------------------------------------------------------------------------------------
56 Act/360 Balloon 60 57 360
57 Act/360 Balloon 120 116 360
58 Act/360 Balloon 120 108 360
59 Act/360 Balloon 120 114 360
60 Act/360 Balloon 120 112 360
- -------------------------------------------------------------------------------------------------------------------------------
61 Act/360 Balloon 120 117 300
62 Act/360 Balloon 120 115 360
63 Act/360 Balloon 120 115 360
64 Act/360 Balloon 60 58 360
65 Act/360 Balloon 84 78 360
- -------------------------------------------------------------------------------------------------------------------------------
66 Act/360 Balloon 120 111 360
67 Act/360 Balloon 120 111 360
68 Act/360 Balloon 120 112 360
69 Act/360 Balloon 120 112 300
70 Act/360 Balloon 84 81 360
- -------------------------------------------------------------------------------------------------------------------------------
71 Act/360 Balloon 120 112 360
72 Act/360 Balloon 120 113 300
73 Act/360 Interest-Only, Balloon 18 17 120 119 276
74 Act/360 Balloon 120 114 360
75 Act/360 ARD 120 117 360
- -------------------------------------------------------------------------------------------------------------------------------
76 Act/360 Balloon 120 117 360
77 Act/360 Balloon 120 113 360
78 Act/360 ARD 120 117 360
79 Act/360 Balloon 120 115 360
80 Act/360 Balloon 120 113 360
- -------------------------------------------------------------------------------------------------------------------------------
81 Act/360 ARD 60 56 360
82 Act/360 Balloon 120 118 360
83 Act/360 ARD 120 117 360
84 Act/360 ARD 120 116 360
85 Act/360 Balloon 120 113 360
- -------------------------------------------------------------------------------------------------------------------------------
86 Act/360 Balloon 120 114 360
87 Act/360 Balloon 120 117 360
88 Act/360 Balloon 120 112 300
89 Act/360 Interest-Only, ARD 120 116 120 116 0
90 Act/360 Balloon 60 53 360
- -------------------------------------------------------------------------------------------------------------------------------
91 Act/360 Interest-Only, Balloon 18 17 120 119 276
92 Act/360 Balloon 120 116 360
93 Act/360 Balloon 120 108 300
94 30/360 Fully Amortizing 238 236 238
95 Act/360 Balloon 120 115 360
- -------------------------------------------------------------------------------------------------------------------------------
96 Act/360 Balloon 120 115 360
97 Act/360 Balloon 120 116 324
97a
97b
98 Act/360 Balloon 84 75 360
- -------------------------------------------------------------------------------------------------------------------------------
99 Act/360 Balloon 120 115 360
100 Act/360 Balloon 120 116 360
101 Act/360 Balloon 84 80 360
102 30/360 Step 239 237 239
103 Act/360 Balloon 120 114 360
- -------------------------------------------------------------------------------------------------------------------------------
104 Act/360 Balloon 120 116 360
105 Act/360 Balloon 60 53 360
106 Act/360 Balloon 120 112 360
107 Act/360 Balloon 84 81 300
108 Act/360 Balloon 120 110 300
- -------------------------------------------------------------------------------------------------------------------------------
109 Act/360 Balloon 120 115 300
110 Act/360 Interest-Only, Balloon 18 17 120 119 276
111 Act/360 Balloon 120 111 300
112 Act/360 Balloon 60 48 300
113 Act/360 Balloon 60 57 360
- -------------------------------------------------------------------------------------------------------------------------------
114 Act/360 Interest-Only, ARD 120 116 120 116 0
115 Act/360 Balloon 120 113 360
116 Act/360 Balloon 120 111 360
117 Act/360 Balloon 120 110 360
118 30/360 Step 239 237 239
- -------------------------------------------------------------------------------------------------------------------------------
119 Act/360 Balloon 120 112 360
120 Act/360 Balloon 120 116 360
121 Act/360 Balloon 120 110 360
122 Act/360 Balloon 120 118 300
123 Act/360 Balloon 120 112 360
- -------------------------------------------------------------------------------------------------------------------------------
124 Act/360 Balloon 120 117 360
125 Act/360 Balloon 120 118 300
126 Act/360 Balloon 120 108 360
127 Act/360 Balloon 120 112 360
128 Act/360 Balloon 120 110 360
- -------------------------------------------------------------------------------------------------------------------------------
129 Act/360 Step 240 237 271
130 30/360 Fully Amortizing 241 237 241
131 Act/360 Balloon 120 114 360
132 Act/360 Balloon 120 114 360
133 Act/360 Balloon 120 112 360
- -------------------------------------------------------------------------------------------------------------------------------
134 Act/360 Balloon 120 112 300
135 Act/360 Balloon 120 110 360
136 Act/360 Balloon 120 116 360
137 Act/360 Balloon 120 118 360
138 Act/360 Balloon 120 115 360
- -------------------------------------------------------------------------------------------------------------------------------
139 Act/360 Balloon 120 115 360
140 Act/360 Balloon 120 110 300
141 Act/360 Balloon 120 114 360
142 Act/360 Balloon 120 108 240
143 Act/360 Balloon 120 117 300
- -------------------------------------------------------------------------------------------------------------------------------
144 Act/360 Balloon 120 114 300
145 Act/360 Balloon 120 114 360
146 Act/360 Balloon 120 114 360
147 Act/360 Balloon 120 116 360
148 Act/360 Balloon 120 114 300
- -------------------------------------------------------------------------------------------------------------------------------
149 Act/360 Balloon 120 116 360
150 Act/360 Balloon 120 116 360
151 Act/360 Balloon 120 111 300
152 Act/360 Balloon 120 110 300
153 Act/360 Balloon 120 116 360
- -------------------------------------------------------------------------------------------------------------------------------
154 Act/360 Balloon 120 117 360
155 Act/360 Balloon 120 117 360
156 Act/360 Balloon 120 112 360
157 Act/360 Balloon 120 115 300
158 Act/360 Balloon 120 114 300
- -------------------------------------------------------------------------------------------------------------------------------
159 Act/360 Balloon 120 112 300
160 Act/360 Balloon 120 111 360
161 Act/360 Balloon 120 111 300
162 Act/360 Balloon 120 113 360
163 Act/360 Balloon 120 111 360
- -------------------------------------------------------------------------------------------------------------------------------
164 Act/360 Balloon 120 110 360
165 Act/360 Balloon 120 117 360
166 Act/360 Balloon 120 111 360
167 Act/360 Balloon 120 116 300
168 Act/360 Balloon 120 114 300
- -------------------------------------------------------------------------------------------------------------------------------
169 Act/360 Balloon 120 118 360
170 Act/360 Balloon 120 117 300
171 Act/360 Balloon 120 111 360
172 Act/360 Balloon 120 111 360
173 Act/360 Balloon 120 111 360
- -------------------------------------------------------------------------------------------------------------------------------
<PAGE>
<CAPTION>
REMAINING MATURITY OR
AMORTIZATION ANTICIPATED
AMORTIZATION TERM ORIGINATION REPAYMENT BALLOON PREPAYMENT
CONTROL NO. TYPE (MOS.) DATE DATE BALANCE ($) PROPERTY TYPE PROVISIONS
==================================================================================================================================
<S> <C> <C> <C> <C> <C> <C> <C>
1 Act/360 300 8/2/99 8/11/06 143,833,462 Retail - Regional Mall L(33),YM(48),O(3)
2 Act/360 355 12/9/99 12/11/09 108,594,602 Retail - Regional Mall L(36),YM(81),O(3)
2.1
2.2
- --------------------------------------------------------------------------------------------------------------------------------
3 Act/360 355 12/9/99 12/11/09 86,199,434 L(36),YM(81),O(3)
3.1
3.2
3a Retail - Regional Mall
3b Retail - Power Center
- --------------------------------------------------------------------------------------------------------------------------------
4 Act/360 355 12/2/99 12/1/09 55,503,844 Retail - Regional Mall L(29),D(89),O(2)
4.1
4.2
5 Act/360 350 6/10/99 7/1/09 32,468,424 Office L(36),D(81),O(3)
6 Act/360 356 12/15/99 1/1/10 23,812,664 Retail - Anchored L(48),D(72)
- --------------------------------------------------------------------------------------------------------------------------------
7 Act/360 353 9/20/99 10/6/09 23,376,468 Office L(36),D(81),O(3)
8 Act/360 357 1/12/00 2/11/10 20,986,353 Office L(48),D(69),O(3)
9 Act/360 356 12/21/99 1/11/10 18,514,878 Office L(36),D(81),O(3)
10 Act/360 356 1/11/00 1/11/10 17,444,904 Office L(36),D(81),O(3)
11 Act/360 357 1/31/00 2/11/10 16,396,086 Retail - Anchored L(36),D(81),O(3)
- ---------------------------------------------------------------------------------------------------------------------------------
12 Act/360 350 6/21/99 7/10/09 15,192,750 Multifamily L(48),D(69),O(3)
13 Act/360 355 12/9/99 12/11/09 15,127,102 Retail - Anchored L(36),D(81),O(3)
14 Act/360 353 9/20/99 10/6/09 15,040,674 L(36),D(81),O(3)
14a Office
14b Office
- ---------------------------------------------------------------------------------------------------------------------------------
15 Act/360 356 12/3/99 1/1/07 13,879,301 Multifamily L(48),D(35),O(1)
16 30/360 238 2/11/00 3/1/20 - CTL L(48),D(192)
17 Act/360 352 8/19/99 9/11/09 12,456,279 Office L(36),D(81),O(3)
18 Act/360 356 12/23/99 1/11/10 12,249,267 Multifamily L(48),D(69),O(3)
19 Act/360 350 6/10/99 7/1/09 11,894,708 Office L(36),D(81),O(3)
- ---------------------------------------------------------------------------------------------------------------------------------
20 Act/360 294 10/29/99 11/1/04 12,299,430 L(48),D(11),O(1)
20a Self-Storage
20b Self-Storage
20c Self-Storage
20d Self-Storage
- ---------------------------------------------------------------------------------------------------------------------------------
21 Act/360 355 11/30/99 12/1/09 11,528,365 Retail - Anchored L(48),D(69),O(3)
22 Act/360 230 6/17/99 7/1/10 8,352,505 Retail - Anchored L(48),D(81),O(3)
23 Act/360 353 9/20/99 10/6/09 10,872,775 Office L(36),D(81),O(3)
24 Act/360 295 11/9/99 12/1/06 10,318,848 Hotel - Full Service L(29),D(52),O(3)
25 Act/360 355 11/24/99 12/1/09 9,741,032 Multifamily L(48),D(71),O(1)
- --------------------------------------------------------------------------------------------------------------------------------
26 Act/360 357 1/31/00 2/1/10 9,727,000 Office L(48),D(71),O(1)
27 Act/360 354 10/20/99 11/1/09 9,601,821 Multifamily L(48),D(72)
28 Act/360 357 1/11/00 2/6/10 9,424,496 Multifamily L(36),D(81),O(3)
29 Act/360 356 12/17/99 1/1/05 9,357,875 Office L(36),D(22),O(2)
30 Act/360 357 1/31/00 2/11/10 8,784,063 Retail - Anchored L(36),D(81),O(3)
- --------------------------------------------------------------------------------------------------------------------------------
31 Act/360 332 12/23/99 1/1/05 9,173,350 Retail - Unanchored L(48),D(11),O(1)
32 Act/360 356 12/17/99 1/1/05 8,758,011 Office L(36),D(22),O(2)
33 Act/360 350 6/30/99 7/1/09 8,047,091 Retail - Anchored L(36),D(80),O(4)
34 Act/360 357 2/9/00 2/11/10 8,068,872 Office L(25),D(92),O(3)
35 Act/360 351 7/8/99 8/6/09 7,816,686 Retail - Anchored L(36),D(81),O(3)
- --------------------------------------------------------------------------------------------------------------------------------
36 Act/360 357 1/26/00 2/11/10 7,936,838 Industrial L(48),D(69),O(3)
37 Act/360 351 7/8/99 8/6/09 7,684,200 Retail - Anchored L(36),D(81),O(3)
38 Act/360 356 12/21/99 1/1/10 7,432,327 Retail - Anchored L(48),D(69),O(3)
39 Act/360 356 12/29/99 1/1/10 7,325,623 Retail - Anchored L(48),D(72)
40 Act/360 353 9/16/99 10/6/09 7,251,158 Retail - Unanchored L(48),D(69),O(3)
- --------------------------------------------------------------------------------------------------------------------------------
41 Act/360 357 2/1/00 2/1/07 7,299,988 Multifamily L(48),D(35),O(1)
42 Act/360 350 6/30/99 7/11/09 6,463,597 Multifamily L(36),D(81),O(3)
43 Act/360 356 12/22/99 1/11/10 6,274,660 Office L(36),D(81),O(3)
44 Act/360 358 2/15/00 3/1/05 6,382,573 Office L(26),D(33),O(1)
45 Act/360 0 12/30/99 1/11/10 6,516,000 Retail - Anchored L(36),D(81),O(3)
- --------------------------------------------------------------------------------------------------------------------------------
46 Act/360 351 7/14/99 8/6/09 5,842,024 Multifamily L(33),D(84),O(3)
47 Act/360 291 7/20/99 8/1/09 4,993,922 Office L(48),D(71),O(1)
48 30/360 150 12/22/99 1/1/10 2,122,184 CTL L(28),D(92)
49 Act/360 357 1/31/00 2/11/10 5,415,743 Retail - Anchored L(36),D(81),O(3)
50 Act/360 356 1/4/00 1/11/10 5,109,404 Office L(48),D(69),O(3)
- --------------------------------------------------------------------------------------------------------------------------------
51 Act/360 356 1/10/00 1/11/10 5,175,828 Retail - Unanchored L(36),D(81),O(3)
52 Act/360 356 12/15/99 1/11/10 4,974,188 Multifamily L(48),D(69),O(3)
53 Act/360 353 9/28/99 10/11/06 5,174,183 Industrial L(60),2(12),1(9),O(3)
54 Act/360 354 10/13/99 11/1/09 4,896,383 Multifamily L(48),D(72)
55 Act/360 355 11/17/99 12/1/09 4,800,512 Industrial L(48),D(72)
- --------------------------------------------------------------------------------------------------------------------------------
56 Act/360 357 1/6/00 2/1/05 5,130,813 Industrial L(48),D(10),O(2)
57 Act/360 356 12/28/99 1/1/10 4,635,228 Office L(48),D(70),O(2)
58 Act/360 348 4/30/99 5/1/09 4,532,194 Office L(48),D(69),O(3)
59 Act/360 354 10/22/99 11/11/09 4,562,059 Multifamily L(36),D(81),O(3)
60 Act/360 352 8/19/99 9/11/09 4,501,821 Industrial L(36),D(81),O(3)
- --------------------------------------------------------------------------------------------------------------------------------
61 Act/360 297 2/1/00 2/1/10 3,990,759 Office L(27),D(92),O(1)
62 Act/360 355 11/8/99 12/6/09 3,936,701 Retail - Anchored L(36),D(78),O(6)
63 Act/360 355 11/5/99 12/1/09 3,889,732 Multifamily L(48),D(72)
64 Act/360 358 2/10/00 3/1/05 3,995,510 Mobile Home Park L(36),D(23),O(1)
65 Act/360 354 10/6/99 11/1/06 3,859,759 Multifamily L(30),D(54)
- --------------------------------------------------------------------------------------------------------------------------------
66 Act/360 351 7/6/99 8/1/09 3,699,009 Office L(36),D(78),O(6)
67 Act/360 351 7/30/99 8/11/09 3,689,560 Office L(36),D(81),O(3)
68 Act/360 352 8/13/99 9/1/09 3,634,305 Mobile Home Park L(48),D(71),O(1)
69 Act/360 292 8/26/99 9/1/09 3,390,943 Multifamily L(32),D(88)
70 Act/360 357 1/31/00 2/1/07 3,789,646 Multifamily L(36),YM1%(46),O(2)
- --------------------------------------------------------------------------------------------------------------------------------
71 Act/360 352 8/30/99 9/11/09 3,675,532 Industrial L(36),D(81),O(3)
72 Act/360 293 9/28/99 10/1/09 3,357,910 Retail - Unanchored L(48),D(72)
73 Act/360 276 3/2/00 4/1/10 3,349,057 Hotel - Limited Service L(48),D(72)
74 Act/360 354 11/3/99 11/6/09 3,474,618 Retail - Anchored L(36),D(81),O(3)
75 Act/360 357 1/28/00 2/11/10 3,475,537 Multifamily L(36),D(81),O(3)
- --------------------------------------------------------------------------------------------------------------------------------
76 Act/360 357 2/10/00 2/11/10 3,455,211 Retail - Anchored L(36),D(81),O(3)
77 Act/360 353 9/16/99 10/6/09 3,389,737 Retail - Unanchored L(36),D(81),O(3)
78 Act/360 357 1/31/00 2/11/10 3,442,210 Retail - Anchored L(36),D(81),O(3)
79 Act/360 355 11/8/99 12/6/09 3,374,314 Retail - Anchored L(36),D(78),O(6)
80 Act/360 353 9/21/99 10/6/09 3,389,076 Industrial L(36),D(78),O(6)
- --------------------------------------------------------------------------------------------------------------------------------
81 Act/360 356 12/17/99 1/1/05 3,527,199 Mixed-Use L(36),D(22),O(2)
82 Act/360 358 2/3/00 3/1/10 3,267,900 Retail - Anchored L(26),D(94)
83 Act/360 357 2/1/00 2/11/10 3,171,848 Office L(36),D(81),O(3)
84 Act/360 356 12/30/99 1/11/10 3,157,825 Multifamily L(48),D(69),O(3)
85 Act/360 353 9/8/99 10/6/09 3,162,596 Multifamily L(36),D(81),O(3)
- --------------------------------------------------------------------------------------------------------------------------------
86 Act/360 354 10/27/99 11/6/09 3,133,112 Office L(36),D(81),O(3)
87 Act/360 357 1/31/00 2/1/10 3,088,775 Multifamily L(27),D(93)
88 Act/360 292 8/26/99 9/1/09 2,880,784 Hotel - Limited Service L(48),D(72)
89 Act/360 0 12/30/99 1/11/10 3,354,000 Retail - Anchored L(36),D(81),O(3)
90 Act/360 353 9/20/99 10/1/04 3,214,259 Industrial L(48),D(10),O(2)
- --------------------------------------------------------------------------------------------------------------------------------
91 Act/360 276 3/2/00 4/1/10 2,797,947 Hotel - Limited Service L(48),D(72)
92 Act/360 356 12/17/99 1/1/10 2,982,856 Industrial L(48),D(71),O(1)
93 Act/360 288 4/29/99 5/11/09 2,676,136 Industrial L(48),D(69),O(3)
94 30/360 236 2/16/00 1/1/20 - CTL L(48),D(190)
95 Act/360 355 12/9/99 12/11/09 2,889,666 Multifamily L(48),D(69),O(3)
- --------------------------------------------------------------------------------------------------------------------------------
96 Act/360 355 11/24/99 12/1/09 2,833,764 Retail - Anchored L(48),D(71),O(1)
97 Act/360 320 12/29/99 1/1/10 2,723,702 L(48),D(71),O(1)
97a Industrial
97b Industrial
98 Act/360 351 7/14/99 8/1/06 2,884,088 Mobile Home Park L(48),D(35),O(1)
- --------------------------------------------------------------------------------------------------------------------------------
99 Act/360 355 11/12/99 12/1/09 2,699,451 Mobile Home Park L(48),D(71),O(1)
100 Act/360 356 12/21/99 1/11/10 2,666,745 Retail - Unanchored L(36),D(81),O(3)
101 Act/360 356 12/20/99 1/1/07 2,731,162 Retail - Unanchored L(48),D(36)
102 30/360 237 2/14/00 2/1/20 - CTL L(48),D(191)
103 Act/360 354 10/21/99 11/1/09 2,585,302 Office L(48),D(72)
- --------------------------------------------------------------------------------------------------------------------------------
104 Act/360 356 12/21/99 1/1/10 2,551,004 Mobile Home Park L(48),D(71),O(1)
105 Act/360 353 9/20/99 10/1/04 2,542,620 Industrial L(48),D(10),O(2)
106 Act/360 352 8/10/99 9/1/09 2,327,878 Mobile Home Park L(48),D(71),O(1)
107 Act/360 297 2/1/00 2/1/07 2,363,509 Office L(27),D(57)
108 Act/360 290 6/4/99 7/1/09 2,107,999 Retail - Unanchored L(36),D(81),O(3)
- --------------------------------------------------------------------------------------------------------------------------------
109 Act/360 295 11/3/99 12/1/09 2,089,917 Industrial L(29),D(90),O(1)
110 Act/360 276 3/2/00 4/1/10 2,034,870 Hotel - Limited Service L(48),D(72)
111 Act/360 291 8/5/99 8/6/09 2,007,080 Retail - Unanchored L(36),D(78),O(6)
112 Act/360 288 4/26/99 5/1/04 2,236,648 Office L(36),D(21),O(3)
113 Act/360 357 1/14/00 2/1/05 2,267,900 Office L(36),D(21),O(3)
- --------------------------------------------------------------------------------------------------------------------------------
114 Act/360 0 12/30/99 1/11/10 2,323,000 Hotel - Limited Service L(36),D(81),O(3)
115 Act/360 353 9/27/99 10/1/09 2,063,856 Retail - Unanchored L(48),D(70),O(2)
116 Act/360 351 7/27/99 8/6/09 2,069,753 Mobile Home Park L(36),D(78),O(6)
117 Act/360 350 6/22/99 7/11/09 2,058,453 Mobile Home Park L(48),D(69),O(3)
118 30/360 237 2/15/00 2/1/20 - CTL L(48),D(191)
- --------------------------------------------------------------------------------------------------------------------------------
119 Act/360 352 8/6/99 9/1/09 2,033,008 Mobile Home Park L(48),D(71),O(1)
120 Act/360 356 1/5/00 1/11/10 2,052,825 Multifamily L(36),D(81),O(3)
121 Act/360 350 6/8/99 7/1/09 2,001,037 Multifamily L(48),D(72)
122 Act/360 298 2/15/00 3/11/10 1,895,236 Mixed-Use L(36),D(81),O(3)
123 Act/360 352 9/10/99 9/11/09 1,996,363 Multifamily L(48),YM1%(69),O(3)
- --------------------------------------------------------------------------------------------------------------------------------
124 Act/360 357 2/10/00 2/11/10 1,909,459 Retail - Anchored L(36),D(81),O(3)
125 Act/360 298 2/16/00 3/11/10 1,684,665 Retail - Unanchored L(36),D(81),O(3)
126 Act/360 348 4/30/99 5/11/09 1,684,396 Mobile Home Park L(48),D(69),O(3)
127 Act/360 352 8/9/99 9/1/09 1,610,745 Mobile Home Park L(48),D(71),O(1)
128 Act/360 350 6/4/99 7/1/09 1,600,835 Multifamily L(48),D(69),O(3)
- --------------------------------------------------------------------------------------------------------------------------------
129 Act/360 268 1/27/00 2/1/20 569,549 CTL L(48),D(192)
130 30/360 237 12/15/99 2/1/20 - CTL L(48),D(193)
131 Act/360 354 10/28/99 11/11/09 1,368,767 Multifamily L(48),YM1%(69),O(3)
132 Act/360 354 10/4/99 11/1/09 1,351,391 Retail - Anchored L(48),D(71),O(1)
133 Act/360 352 8/9/99 9/1/09 1,355,176 Mobile Home Park L(48),D(71),O(1)
- --------------------------------------------------------------------------------------------------------------------------------
134 Act/360 292 8/23/99 9/11/09 1,267,027 Multifamily L(48),YM1%(69),O(3)
135 Act/360 350 6/8/99 7/1/09 1,310,845 Multifamily L(36),D(78),O(6)
136 Act/360 356 12/23/99 1/1/10 1,270,720 Mobile Home Park L(48),D(71),O(1)
137 Act/360 358 2/16/00 3/11/10 1,198,229 Retail - Anchored L(36),D(81),O(3)
138 Act/360 355 11/24/99 12/11/09 1,188,035 Multifamily L(48),D(69),O(3)
- ---------------------------------------------------------------------------------------------------------------------------------
139 Act/360 355 11/24/99 12/11/09 1,188,035 Multifamily L(48),D(69),O(3)
140 Act/360 290 6/7/99 7/1/09 1,110,847 Multifamily L(48),YM1%(69),O(3)
141 Act/360 354 10/22/99 11/1/09 1,170,122 Mobile Home Park L(48),D(71),O(1)
142 Act/360 228 4/29/99 5/11/09 920,032 Mobile Home Park L(48),D(69),O(3)
143 Act/360 297 1/25/00 2/11/10 1,065,969 Retail - Unanchored L(36),D(81),O(3)
- --------------------------------------------------------------------------------------------------------------------------------
144 Act/360 294 10/14/99 11/11/09 1,052,238 Multifamily L(48),YM1%(69),O(3)
145 Act/360 354 10/29/99 11/11/09 1,088,874 Multifamily L(48),YM1%(69),O(3)
146 Act/360 354 10/13/99 11/1/09 1,003,393 Multifamily L(48),D(69),O(3)
147 Act/360 356 12/9/99 1/1/10 998,422 Office L(48),D(71),O(1)
148 Act/360 294 10/27/99 11/11/09 883,880 Industrial L(36),D(81),O(3)
- --------------------------------------------------------------------------------------------------------------------------------
149 Act/360 356 12/22/99 1/11/10 933,732 Office L(36),D(81),O(3)
150 Act/360 356 12/14/99 1/11/10 907,353 Multifamily L(48),YM1%(69),O(3)
151 Act/360 291 8/10/99 8/11/09 839,175 Multifamily L(48),YM1%(69),O(3)
152 Act/360 290 6/7/99 7/1/09 836,482 Multifamily L(48),YM1%(69),O(3)
153 Act/360 356 12/29/99 1/6/10 857,656 Self-Storage L(36),D(78),O(6)
- ----------------------------------------------------------------------------------------------------------------------------------
154 Act/360 357 2/4/00 2/11/10 811,956 Multifamily L(48),YM1%(69),O(3)
155 Act/360 357 2/4/00 2/11/10 766,443 Multifamily L(48),YM1%(69),O(3)
156 Act/360 352 8/10/99 9/1/09 755,232 Mobile Home Park L(48),D(71),O(1)
157 Act/360 295 12/7/99 12/11/09 699,309 Mobile Home Park L(48),YM1%(69),O(3)
158 Act/360 294 10/22/99 11/11/09 684,677 Multifamily L(48),YM1%(69),O(3)
- ----------------------------------------------------------------------------------------------------------------------------------
159 Act/360 292 8/23/99 9/11/09 675,747 Multifamily L(48),YM1%(69),O(3)
160 Act/360 351 7/23/99 8/11/09 701,437 Multifamily L(48),YM1%(69),O(3)
161 Act/360 291 7/13/99 8/11/09 587,527 Multifamily L(48),YM1%(69),O(3)
162 Act/360 353 9/29/99 10/11/09 635,315 Multifamily L(48),YM1%(69),O(3)
163 Act/360 351 7/23/99 8/11/09 633,557 Multifamily L(48),YM1%(69),O(3)
- ----------------------------------------------------------------------------------------------------------------------------------
164 Act/360 350 6/24/99 7/1/09 591,739 Multifamily L(48),YM1%(69),O(3)
165 Act/360 357 1/21/00 2/11/10 573,011 Multifamily L(48),YM1%(69),O(3)
166 Act/360 351 7/23/99 8/11/09 544,858 Multifamily L(48),YM1%(69),O(3)
167 Act/360 296 12/13/99 1/11/10 507,094 Multifamily L(48),YM1%(69),O(3)
168 Act/360 294 10/22/99 11/11/09 506,783 Multifamily L(48),YM1%(69),O(3)
- ----------------------------------------------------------------------------------------------------------------------------------
169 Act/360 358 2/11/00 3/11/10 464,647 Mixed-Use L(48),YM1%(69),O(3)
170 Act/360 297 2/7/00 2/11/10 429,145 Multifamily L(48),YM1%(69),O(3)
171 Act/360 351 7/29/99 8/11/09 373,946 Multifamily L(48),YM1%(69),O(3)
172 Act/360 351 7/29/99 8/11/09 305,873 Multifamily L(48),YM1%(69),O(3)
173 Act/360 351 7/29/99 8/11/09 272,290 Multifamily L(48),YM1%(69),O(3)
<PAGE>
<CAPTION>
UW NET SCHEDULED
ANNUAL DEBT OPERATING UW NET CASH DSCR @ NET APPRAISED APPRAISAL CUT-OFF MATURITY/ARD
CONTROL NO. SERVICE ($) INCOME ($) FLOW ($) CASH FLOW (x) VALUE ($) DATE DATE LTV (%) LTV (%)
==================================================================================================================================
<S> <C> <C> <C> <C> <C> <C> <C> <C>
1 13,726,334 23,935,474 23,427,747 1.71 311,800,000 6/30/99 47.6 46.1
2 11,270,593 17,494,425 16,879,611 1.50 211,200,000 6/30/99 58.2 51.4
2.1
2.2
- ----------------------------------------------------------------------------------------------------------------------------------
3 9,204,934 19,155,411 17,596,774 1.91 230,200,000 43.0 37.4
3.1
3.2
3a 13,429,969 12,476,287 163,200,000 6/30/99
3b 5,725,442 5,120,487 67,000,000 6/30/99
- ----------------------------------------------------------------------------------------------------------------------------------
4 6,109,316 10,861,357 10,552,217 1.73 152,000,000 11/3/99 40.9 36.5
4.1
4.2
5 3,143,080 4,319,311 3,926,644 1.25 49,000,000 6/1/99 74.0 66.3
6 2,377,859 2,938,006 2,893,866 1.22 34,500,000 11/3/99 76.6 69.0
- ----------------------------------------------------------------------------------------------------------------------------------
7 2,391,536 3,376,728 3,054,171 1.28 34,550,000 7/21/99 74.4 67.7
8 2,198,949 3,207,488 2,969,617 1.35 41,300,000 9/1/00 55.6 50.8
9 1,877,598 2,641,163 2,397,336 1.28 29,900,000 12/1/99 68.4 61.9
10 1,862,497 2,740,199 2,325,254 1.25 30,500,000 2/4/00 62.2 57.2
11 1,739,159 2,305,273 2,146,201 1.23 25,000,000 1/1/00 71.5 65.6
- ----------------------------------------------------------------------------------------------------------------------------------
12 1,489,775 2,136,846 2,013,846 1.35 21,500,000 4/8/99 78.6 70.7
13 1,507,801 2,985,154 2,684,585 1.78 29,900,000 6/30/99 56.2 50.6
14 1,538,740 2,504,965 2,056,226 1.34 27,100,000 61.0 55.5
14a 2,334,147 1,973,294 24,000,000 7/30/99
14b 170,818 82,932 3,100,000 9/14/99
- ----------------------------------------------------------------------------------------------------------------------------------
15 1,324,274 1,602,207 1,602,207 1.21 18,500,000 10/22/99 79.8 75.0
16 1,506,607 1,609,149 1,609,149 NAP 17,500,000 1/6/00 NAP NAP
17 1,274,559 1,778,842 1,624,586 1.27 21,700,000 7/1/99 63.1 57.4
18 1,260,019 1,616,849 1,505,924 1.20 17,100,000 11/5/99 78.8 71.6
19 1,151,458 1,587,539 1,506,565 1.31 19,000,000 6/1/99 69.9 62.6
- ----------------------------------------------------------------------------------------------------------------------------------
20 1,298,824 1,692,057 1,692,057 1.30 17,800,000 73.2 69.1
20a 669,746 669,746 7,000,000 9/9/99
20b 471,143 471,143 5,100,000 9/9/99
20c 354,247 354,247 3,600,000 9/9/99
20d 196,909 196,909 2,100,000 9/9/99
- ----------------------------------------------------------------------------------------------------------------------------------
21 1,158,268 1,509,664 1,461,623 1.26 16,400,000 9/1/99 77.8 70.3
22 1,283,069 1,708,843 1,605,731 1.25 18,250,000 6/1/99 67.3 45.8
23 1,112,342 1,702,655 1,471,371 1.32 16,200,000 7/21/99 73.8 67.1
24 1,127,482 1,579,907 1,579,907 1.40 17,700,000 10/1/00 64.1 58.3
25 956,119 1,152,842 1,152,842 1.21 14,255,000 8/20/99 76.2 68.3
- ----------------------------------------------------------------------------------------------------------------------------------
26 1,007,373 1,426,038 1,259,343 1.25 14,550,000 12/1/99 73.4 66.9
27 954,715 1,225,010 1,225,010 1.28 14,795,000 10/1/99 72.1 64.9
28 1,011,891 1,493,418 1,390,127 1.37 15,800,000 10/15/99 64.8 59.6
29 874,873 1,185,550 1,097,294 1.25 13,340,000 11/3/99 72.9 70.1
30 928,584 1,211,959 1,113,456 1.20 12,300,000 1/1/00 77.9 71.4
- ----------------------------------------------------------------------------------------------------------------------------------
31 917,687 1,251,520 1,186,771 1.29 13,000,000 10/19/99 73.7 70.6
32 818,791 1,090,284 1,029,598 1.26 12,940,000 11/3/99 70.4 67.7
33 790,208 1,050,431 993,880 1.26 11,600,000 5/6/99 77.1 69.4
34 844,878 1,202,121 1,063,033 1.26 12,300,000 1/4/00 71.8 65.6
35 741,112 1,022,891 992,409 1.34 11,200,000 1/25/00 78.5 69.8
- ----------------------------------------------------------------------------------------------------------------------------------
36 823,675 988,440 988,440 1.20 11,325,000 11/10/99 76.9 70.1
37 728,551 1,015,327 970,619 1.33 11,000,000 5/4/99 78.6 69.9
38 747,934 1,072,884 982,171 1.31 11,500,000 6/3/99 71.6 64.6
39 746,007 920,208 896,922 1.20 10,220,000 11/22/99 79.1 71.7
40 715,253 1,035,977 966,869 1.35 10,890,000 7/29/99 74.1 66.6
- ----------------------------------------------------------------------------------------------------------------------------------
41 713,772 855,302 855,302 1.20 10,000,000 10/25/99 77.4 73.0
42 629,301 896,510 850,496 1.35 9,900,000 5/18/99 72.8 65.3
43 649,910 1,092,321 894,787 1.38 10,500,000 8/25/99 65.6 59.8
44 637,831 879,320 799,087 1.25 9,700,000 11/1/99 68.0 65.8
45 541,805 988,720 921,131 1.70 10,800,000 12/10/99 60.3 60.3
- ----------------------------------------------------------------------------------------------------------------------------------
46 569,905 891,615 839,615 1.47 8,500,000 5/6/99 76.6 68.7
47 571,538 919,014 807,694 1.41 10,000,000 5/13/99 59.5 49.9
48 682,741 1,096,170 1,096,170 NAP 11,300,000 1/1/00 NAP NAP
49 578,354 778,016 725,775 1.25 7,900,000 1/1/00 74.6 68.6
50 519,050 729,201 674,756 1.30 7,580,000 12/6/99 74.4 67.4
- ----------------------------------------------------------------------------------------------------------------------------------
51 548,316 760,668 697,795 1.27 8,400,000 11/1/99 67.1 61.6
52 506,548 701,884 629,634 1.24 8,300,000 11/9/99 66.1 59.9
53 501,648 818,295 691,008 1.38 7,750,000 2/1/00 70.7 66.8
54 488,572 629,997 629,997 1.29 7,600,000 10/1/99 71.5 64.4
55 476,908 778,013 717,644 1.50 8,100,000 10/12/99 65.9 59.3
- ----------------------------------------------------------------------------------------------------------------------------------
56 500,407 682,007 634,379 1.27 7,200,000 11/24/99 73.8 71.3
57 479,277 640,997 598,067 1.25 7,000,000 1/1/00 72.7 66.2
58 449,953 638,999 598,565 1.33 6,600,000 12/22/98 76.0 68.7
59 477,387 721,943 666,943 1.40 7,000,000 9/22/99 71.2 65.2
60 459,041 751,738 657,295 1.43 8,400,000 6/10/99 59.0 53.6
- ----------------------------------------------------------------------------------------------------------------------------------
61 466,301 640,080 568,702 1.22 7,125,000 12/15/99 66.5 56.0
62 394,415 562,047 515,626 1.31 5,550,000 6/21/99 78.6 70.9
63 396,028 491,333 491,333 1.24 5,676,000 10/12/99 75.6 68.5
64 383,978 704,762 704,762 1.84 8,300,000 12/13/99 50.0 48.1
65 363,904 447,879 447,879 1.23 5,500,000 9/10/99 74.7 70.2
- ----------------------------------------------------------------------------------------------------------------------------------
66 366,670 528,289 488,671 1.33 5,500,000 3/3/99 74.6 67.3
67 369,623 544,528 498,901 1.35 6,000,000 6/2/99 68.0 61.5
68 348,404 441,014 441,014 1.27 5,400,000 7/6/99 75.5 67.3
69 385,333 531,263 489,982 1.27 5,450,000 7/30/99 74.5 62.2
70 357,627 435,332 435,332 1.22 5,200,000 1/4/00 77.7 72.9
- ----------------------------------------------------------------------------------------------------------------------------------
71 378,179 529,711 495,467 1.31 5,400,000 7/18/99 74.7 68.1
72 391,048 574,080 564,617 1.44 6,600,000 10/1/99 60.2 50.9
73 405,392 651,464 651,464 1.61 7,300,000 12/8/99 54.1 45.9
74 354,315 526,752 477,566 1.35 4,800,000 8/9/99 79.7 72.4
75 366,908 526,992 495,992 1.35 5,100,000 1/1/00 74.4 68.1
- ----------------------------------------------------------------------------------------------------------------------------------
76 358,084 502,635 459,874 1.28 5,000,000 1/13/00 75.9 69.1
77 341,512 466,224 430,222 1.26 5,025,000 5/10/99 74.5 67.5
78 367,598 563,699 496,820 1.35 5,450,000 1/1/00 68.7 63.2
79 338,070 469,360 439,992 1.30 4,800,000 6/21/99 77.9 70.3
80 344,020 580,224 521,629 1.52 5,300,000 7/21/99 70.5 63.9
- ----------------------------------------------------------------------------------------------------------------------------------
81 329,760 440,127 413,222 1.25 7,020,000 11/3/99 52.2 50.2
82 336,466 450,154 431,928 1.28 4,830,000 12/6/99 74.5 67.7
83 325,328 602,136 464,894 1.43 6,400,000 5/27/99 54.6 49.6
84 319,230 454,666 426,916 1.34 4,625,000 12/17/99 75.5 68.3
85 320,862 418,217 393,717 1.23 4,425,000 7/16/99 78.8 71.5
- ----------------------------------------------------------------------------------------------------------------------------------
86 327,522 494,707 420,984 1.29 4,600,000 7/1/99 74.5 68.1
87 319,227 410,181 410,181 1.28 6,100,000 11/16/99 55.6 50.6
88 342,113 478,728 478,728 1.40 4,600,000 6/9/99 73.4 62.6
89 279,221 541,535 489,965 1.75 5,900,000 12/9/99 56.8 56.8
90 299,469 400,255 381,223 1.27 4,990,000 8/24/99 66.9 64.4
- ----------------------------------------------------------------------------------------------------------------------------------
91 338,682 573,545 573,545 1.69 6,000,000 12/10/99 55.0 46.6
92 306,089 407,699 382,690 1.25 4,300,000 10/14/99 76.3 69.4
93 290,840 445,943 397,648 1.37 4,450,000 4/2/99 73.2 60.1
94 338,793 346,586 346,586 NAP 3,885,000 10/26/99 NAP NAP
95 285,858 350,769 343,169 1.20 4,300,000 10/1/99 74.8 67.2
- ----------------------------------------------------------------------------------------------------------------------------------
96 283,713 395,810 375,936 1.33 4,000,000 3/17/99 78.5 70.8
97 303,007 428,815 404,694 1.34 4,150,000 74.8 65.6
97a 218,040 201,832 2,075,000 9/29/99
97b 210,775 202,861 2,075,000 10/12/99
98 272,747 330,708 330,708 1.21 4,100,000 2/9/99 74.7 70.3
- ----------------------------------------------------------------------------------------------------------------------------------
99 270,456 343,712 343,712 1.27 4,000,000 8/3/99 74.8 67.5
100 281,457 379,187 357,314 1.27 4,000,000 6/3/99 72.7 66.7
101 266,596 342,924 333,926 1.25 4,200,000 8/20/99 68.9 65.0
102 281,108 290,385 290,385 NAP 3,425,000 1/20/00 NAP NAP
103 268,594 382,333 338,660 1.26 4,150,000 5/27/99 68.2 62.3
- ----------------------------------------------------------------------------------------------------------------------------------
104 265,773 344,568 344,568 1.30 3,900,000 8/20/99 71.6 65.4
105 236,894 328,441 314,137 1.33 4,010,000 8/24/99 65.8 63.4
106 228,026 274,644 274,644 1.20 3,400,000 6/29/99 76.3 68.5
107 262,898 396,341 328,682 1.25 4,400,000 9/1/99 58.9 53.7
108 242,556 375,879 330,460 1.36 4,000,000 4/29/99 62.6 52.7
- ----------------------------------------------------------------------------------------------------------------------------------
109 241,366 330,591 310,591 1.29 3,600,000 9/15/99 69.1 58.1
110 246,314 416,251 416,251 1.69 4,300,000 12/9/99 55.8 47.3
111 231,905 376,198 331,949 1.43 3,500,000 5/27/99 68.0 57.3
112 225,536 374,685 332,472 1.47 5,000,000 2/15/00 47.5 44.7
113 222,454 297,296 278,243 1.25 3,500,000 1/1/00 67.0 64.8
- ----------------------------------------------------------------------------------------------------------------------------------
114 205,469 598,580 498,668 2.43 6,950,000 12/9/99 33.4 33.4
115 205,026 278,086 273,386 1.33 3,100,000 8/3/99 73.9 66.6
116 207,350 306,384 297,034 1.43 3,340,000 6/5/99 68.5 62.0
117 202,711 308,142 308,142 1.52 4,100,000 5/4/99 55.8 50.2
118 226,416 233,888 233,888 NAP 2,760,000 1/6/00 NAP NAP
- ----------------------------------------------------------------------------------------------------------------------------------
119 204,426 254,222 254,222 1.24 3,100,000 5/6/99 72.5 65.6
120 214,824 282,970 269,470 1.25 2,825,000 11/24/99 79.5 72.7
121 202,400 259,986 259,986 1.28 2,780,000 4/13/99 79.3 72.0
122 232,954 394,314 370,629 1.59 6,200,000 12/13/99 35.4 30.6
123 205,336 362,232 321,232 1.56 2,950,000 8/18/99 74.3 67.7
- ----------------------------------------------------------------------------------------------------------------------------------
124 197,889 280,352 253,394 1.28 2,850,000 1/13/00 73.6 67.0
125 197,641 287,006 270,349 1.37 3,400,000 12/13/99 58.7 49.5
126 161,299 234,070 234,070 1.45 2,410,000 3/23/99 78.2 69.9
127 158,794 218,394 218,394 1.38 3,400,000 7/2/99 52.7 47.4
128 154,745 213,426 194,426 1.26 2,250,000 5/6/99 79.5 71.1
- ----------------------------------------------------------------------------------------------------------------------------------
129 169,077 174,657 174,657 NAP 2,150,000 10/13/99 NAP NAP
130 162,486 179,719 179,719 NAP 2,000,000 7/29/99 NAP NAP
131 143,281 199,916 197,941 1.38 2,500,000 2/24/99 59.8 54.8
132 135,988 193,511 182,711 1.34 2,120,000 8/6/99 70.5 63.7
133 137,512 218,304 218,304 1.59 3,000,000 4/27/99 49.8 45.2
- ----------------------------------------------------------------------------------------------------------------------------------
134 149,518 241,903 221,903 1.48 2,150,000 6/29/99 69.3 58.9
135 133,052 232,048 206,288 1.55 2,765,000 2/7/99 52.2 47.4
136 130,848 167,229 167,229 1.28 1,925,000 11/17/99 72.6 66.0
137 123,371 185,401 159,445 1.29 1,780,000 1/12/00 74.1 67.3
138 119,112 165,359 155,109 1.30 1,650,000 6/3/99 79.8 72.0
- ----------------------------------------------------------------------------------------------------------------------------------
139 119,112 165,297 155,048 1.30 1,650,000 6/3/99 79.8 72.0
140 128,321 256,546 233,796 1.82 1,770,000 12/2/98 74.4 62.8
141 117,417 181,827 181,827 1.55 2,315,000 9/13/99 56.0 50.5
142 131,262 227,911 227,911 1.74 1,950,000 3/31/99 65.4 47.2
143 128,457 176,010 165,609 1.29 2,700,000 12/1/99 46.2 39.5
- ----------------------------------------------------------------------------------------------------------------------------------
144 123,322 190,930 173,930 1.41 1,700,000 9/3/99 73.1 61.9
145 112,002 177,076 164,076 1.46 1,600,000 6/28/99 74.8 68.1
146 99,275 130,194 130,194 1.31 1,400,000 4/7/99 79.7 71.7
147 102,809 140,061 129,035 1.26 1,475,000 6/7/99 74.4 67.7
148 103,590 160,254 142,044 1.37 1,820,000 7/23/99 57.4 48.6
- ----------------------------------------------------------------------------------------------------------------------------------
149 98,750 153,275 130,360 1.32 1,760,000 9/23/99 57.8 53.1
150 93,335 127,751 116,751 1.25 1,300,000 5/12/99 76.8 69.8
151 97,640 161,495 140,995 1.44 1,400,000 5/28/99 70.9 59.9
152 96,627 173,083 153,083 1.58 1,450,000 5/11/99 68.4 57.7
153 91,290 131,258 126,432 1.38 1,250,000 9/13/99 74.7 68.6
- ----------------------------------------------------------------------------------------------------------------------------------
154 84,438 127,931 117,431 1.39 1,115,000 12/8/99 79.9 72.8
155 79,705 117,213 103,713 1.30 1,250,000 12/4/99 67.2 61.3
156 75,515 90,706 90,706 1.20 1,050,000 6/29/99 79.6 71.9
157 83,080 109,168 105,818 1.27 1,100,000 10/4/99 74.7 63.6
158 83,042 113,187 108,187 1.30 1,100,000 9/27/99 72.4 62.2
- ----------------------------------------------------------------------------------------------------------------------------------
159 79,743 128,711 115,711 1.45 1,150,000 6/29/99 69.1 58.8
160 71,509 121,639 112,339 1.57 1,200,000 7/6/99 64.3 58.5
161 67,411 125,195 106,195 1.58 940,000 2/10/99 74.4 62.5
162 65,334 116,149 105,149 1.61 1,025,000 5/11/99 68.1 62.0
163 64,589 111,937 102,337 1.58 1,000,000 7/6/99 69.7 63.4
- ----------------------------------------------------------------------------------------------------------------------------------
164 61,363 87,814 83,726 1.36 875,000 5/12/99 73.9 67.6
165 62,560 86,648 78,898 1.26 835,000 11/13/99 74.1 68.6
166 55,546 89,239 87,239 1.57 875,000 7/6/99 68.5 62.3
167 59,930 101,131 88,131 1.47 900,000 10/21/99 66.4 56.3
168 59,807 81,201 72,201 1.21 850,000 9/2/99 70.2 59.6
- ----------------------------------------------------------------------------------------------------------------------------------
169 51,549 71,340 65,090 1.26 660,000 1/6/00 75.7 70.4
170 52,422 92,480 78,480 1.50 940,000 12/10/99 53.1 45.7
171 38,454 61,096 57,096 1.48 550,000 5/19/99 74.6 68.0
172 31,454 47,761 44,261 1.41 450,000 5/19/99 74.6 68.0
173 28,000 41,664 37,914 1.35 400,000 5/19/99 74.7 68.1
- ----------------------------------------------------------------------------------------------------------------------------------
<PAGE>
<CAPTION>
UNDERWRITTEN
HOSPITALITY
AVERAGE SQ. FT.,
DAILY BED, PAD LOAN OCCUPANCY RENT ROLL
CONTROL NO. RATE ($) YEAR BUILT YEAR RENOVATED OR ROOM UNIT PER UNIT PERENTAGE (%) DATE
====================================================================================================================================
<S> <C> <C> <C> <C> <C> <C> <C>
1 1990 1998 1,316,485 Sq Ft 113 97.5 12/31/99
2 1972 1994/1998 1,116,630 Sq Ft 110 98.9 2/1/00
2.1
2.2
- ------------------------------------------------------------------------------------------------------------------------------------
3 2,051,669 Sq Ft 48 95.9
3.1
3.2
3a 1971 1993 1,191,347 Sq Ft 94.2 2/1/00
3b 1957 1996 860,322 Sq Ft 100.0 2/1/00
- ------------------------------------------------------------------------------------------------------------------------------------
4 1980/1981/1995/1998 855,360 Sq Ft 73 93.7 2/1/00
4.1
4.2
5 1960 1996 335,923 Sq Ft 108 91.6 1/1/00
6 1994 242,156 Sq Ft 109 100.0 11/22/99
- ------------------------------------------------------------------------------------------------------------------------------------
7 1975 1998 328,126 Sq Ft 78 97.3 10/28/99
8 1999 181,600 Sq Ft 126 82.4 12/29/99
9 1982 1997 210,005 Sq Ft 97 98.0 12/20/99
10 1936/1971 1998/2000 230,687 Sq Ft 82 100.0 2/11/00
11 1977/1979/1994/1995 192,150 Sq Ft 93 93.9 2/10/00
- ------------------------------------------------------------------------------------------------------------------------------------
12 1965/1966 1985 492 Units 34,351 95.0 10/18/99
13 1973 1991 473,361 Sq Ft 35 93.6 2/1/00
14 511,954 Sq Ft 32 79.0
14a 1986 387,137 Sq Ft 82.3 1/11/00
14b 1940 1992/1998 124,817 Sq Ft 68.8 1/11/00
- ------------------------------------------------------------------------------------------------------------------------------------
15 1986 328 Units 45,014 95.7 10/29/99
16 2000 69,963 Sq Ft 204 100.0 2/11/00
17 1962 1997 85,904 Sq Ft 159 86.0 5/1/99
18 1968 1999 493 Units 27,325 97.0 12/8/99
19 1961 1998/1999 122,503 Sq Ft 108 100.0 6/2/99
- ------------------------------------------------------------------------------------------------------------------------------------
20 311,183 Sq Ft 42 85.6
20a 1983/1984 103,370 Sq Ft 85.3 9/30/99
20b 1983/1997 94,939 Sq Ft 90.1 9/30/99
20c 1975/1992 81,654 Sq Ft 78.8 9/30/99
20d 1972 31,220 Sq Ft 90.7 9/30/99
- ------------------------------------------------------------------------------------------------------------------------------------
21 1989 185,279 Sq Ft 69 100.0 11/18/99
22 1979 1985/1996/1998 273,658 Sq Ft 45 100.0 9/30/99
23 1929 1958/1995 157,415 Sq Ft 76 95.0 11/19/99
24 101.98 1968 1995 165 Rooms 68,801 74.0 9/30/99
25 1989 240 Units 45,281 99.2 8/30/99
- ------------------------------------------------------------------------------------------------------------------------------------
26 1929 1992 161,959 Sq Ft 66 90.3 2/4/00
27 1998/1999 234 Units 45,566 92.3 8/5/99
28 1970/1972 1995/1999 405 Units 25,269 95.6 10/25/99
29 1910/1916 1931/1984 120,405 Sq Ft 81 95.7 1/7/00
30 1979 1998 94,813 Sq Ft 101 93.9 2/3/00
- ------------------------------------------------------------------------------------------------------------------------------------
31 1982 162,111 Sq Ft 59 92.5 11/23/99
32 1910 1993 105,273 Sq Ft 86 94.6 1/7/00
33 1983 107,658 Sq Ft 83 100.0 7/1/99
34 1911 76,407 Sq Ft 116 98.0 1/1/00
35 1997 73,375 Sq Ft 120 100.0 10/5/99
- ------------------------------------------------------------------------------------------------------------------------------------
36 1928/1968/1973 536,520 Sq Ft 16 100.0 1/12/00
37 1996/1997 75,475 Sq Ft 115 100.0 10/5/99
38 1955 124,948 Sq Ft 66 94.4 1/5/00
39 1999 95,300 Sq Ft 85 100.0 9/30/99
40 1998/1999 58,112 Sq Ft 139 100.0 9/1/99
- ------------------------------------------------------------------------------------------------------------------------------------
41 1971 1999 159 Units 48,652 99.4 11/1/99
42 1991/1994 70 Units 102,951 100.0 6/1/99
43 1970 162,069 Sq Ft 42 90.5 12/21/99
44 1963/1966 82,803 Sq Ft 80 98.3 2/1/00
45 1990/1993 159,615 Sq Ft 41 100.0 12/27/99
- ------------------------------------------------------------------------------------------------------------------------------------
46 1966 1998 208 Units 31,319 99.0 7/9/99
47 1954 250,000 Sq Ft 24 82.1 2/1/00
48 1984 66,846 Sq Ft 89 100.0 12/15/99
49 1984 67,494 Sq Ft 87 91.0 2/3/00
50 1999 69,600 Sq Ft 81 90.8 1/4/00
- ------------------------------------------------------------------------------------------------------------------------------------
51 1975/1989 1996/1997 46,951 Sq Ft 120 96.7 12/21/99
52 1962 1998 289 Units 18,989 89.0 11/8/99
53 1976/1978 153,965 Sq Ft 36 95.9 9/1/99
54 1998/1999 148 Units 36,696 90.5 8/5/99
55 1984 160,332 Sq Ft 33 100.0 10/1/99
- ------------------------------------------------------------------------------------------------------------------------------------
56 1986 95,911 Sq Ft 55 93.8 1/4/00
57 1998 58,835 Sq Ft 87 92.2 1/28/00
58 1957/1962 1988/1998 38,166 Sq Ft 131 100.0 4/16/99
59 1950 200 Units 24,927 99.5 9/1/99
60 1930 1984 452,000 Sq Ft 11 100.0 8/19/99
- ------------------------------------------------------------------------------------------------------------------------------------
61 1985 63,739 Sq Ft 74 97.4 11/18/99
62 1990 1998 106,509 Sq Ft 41 100.0 10/19/99
63 1988/1998 140 Units 30,634 91.3 10/1/99
64 1975 320 Pads 12,956 91.9 12/1/99
65 1985 1997/1998 208 Units 19,760 88.0 9/17/99
- ------------------------------------------------------------------------------------------------------------------------------------
66 1978 1998 22,343 Sq Ft 184 100.0 5/26/99
67 1997 61,244 Sq Ft 67 100.0 4/22/99
68 1971/1972 338 Pads 12,066 100.0 1/1/00
69 1978 124 Units 32,732 91.9 7/8/99
70 1981 138 Units 29,289 94.9 12/10/99
- ------------------------------------------------------------------------------------------------------------------------------------
71 1968 1998 52,682 Sq Ft 77 100.0 9/8/99
72 1985 37,474 Sq Ft 106 100.0 8/23/99
73 69.31 1997 97 Rooms 40,722 69.5 11/30/99
74 1987 58,592 Sq Ft 65 100.0 10/1/99
75 1985 124 Units 30,595 95.2 12/1/99
- ------------------------------------------------------------------------------------------------------------------------------------
76 1989 118,990 Sq Ft 32 98.0 11/30/99
77 1988 55,011 Sq Ft 68 98.3 7/1/99
78 1986 47,186 Sq Ft 79 98.7 2/3/00
79 1997/1998 55,035 Sq Ft 68 93.1 4/30/99
80 1998 99,500 Sq Ft 38 100.0 9/16/99
- ------------------------------------------------------------------------------------------------------------------------------------
81 1980 55,191 Sq Ft 66 78.1 10/31/99
82 1999 21,168 Sq Ft 170 100.0 12/23/99
83 1909 72,000 Sq Ft 49 100.0 12/19/99
84 1974 111 Units 31,460 93.7 12/4/99
85 1994/1998 98 Units 35,583 98.0 8/1/99
- ------------------------------------------------------------------------------------------------------------------------------------
86 1922 1981 78,821 Sq Ft 43 93.8 10/15/99
87 1950 1978 195 Units 17,405 97.4 12/22/99
88 50.88 1996 86 Rooms 39,275 74.0 8/31/99
89 1994/1995 48,243 Sq Ft 70 100.0 12/30/99
90 1979 76,012 Sq Ft 44 96.4 12/1/99
- ------------------------------------------------------------------------------------------------------------------------------------
91 68.48 1996 74 Rooms 44,595 81.3 11/30/99
92 1999 119,824 Sq Ft 27 100.0 9/28/99
93 1957/1989 120,738 Sq Ft 27 100.0 1/1/00
94 1999 15,120 Sq Ft 213 100.0 12/18/99
95 1920 1973/1998 38 Units 84,623 100.0 12/7/99
- ------------------------------------------------------------------------------------------------------------------------------------
96 1980 70,030 Sq Ft 45 98.1 10/15/99
97 60,720 Sq Ft 51 100.0
97a 1984 30,720 Sq Ft 100.0 11/1/99
97b 1985 30,000 Sq Ft 100.0 11/1/99
98 1971 165 Pads 18,570 97.5 10/1/99
- ------------------------------------------------------------------------------------------------------------------------------------
99 1969/1972 336 Pads 8,904 95.0 1/1/00
100 1989 32,404 Sq Ft 90 100.0 11/30/99
101 1950 15,400 Sq Ft 188 100.0 8/5/99
102 2000 10,125 Sq Ft 280 100.0 1/26/00
103 1984 20,129 Sq Ft 141 100.0 7/15/99
- ------------------------------------------------------------------------------------------------------------------------------------
104 1954/1968/1971 321 Pads 8,705 91.6 12/23/99
105 1979 55,768 Sq Ft 47 100.0 12/27/99
106 1975 1998 137 Pads 18,936 97.1 12/1/99
107 1988 55,342 Sq Ft 47 100.0 1/20/00
108 1983 48,568 Sq Ft 52 100.0 1/11/00
- ------------------------------------------------------------------------------------------------------------------------------------
109 1989 92,168 Sq Ft 27 100.0 11/3/99
110 67.74 1998 80 Rooms 30,000 58.6 11/30/99
111 1974 58,811 Sq Ft 40 100.0 7/21/99
112 1983 1992/1995 72,500 Sq Ft 33 100.0 1/1/00
113 1991 21,658 Sq Ft 108 97.0 1/1/00
- ------------------------------------------------------------------------------------------------------------------------------------
114 98.00 1985 74 Rooms 31,392 78.5 12/9/99
115 1999 23,500 Sq Ft 97 100.0 7/7/99
116 1985/1989/1998 187 Pads 12,239 94.0 7/1/99
117 1994/1998 128 Pads 17,865 90.6 12/31/99
118 2000 10,125 Sq Ft 225 100.0 1/17/00
- ------------------------------------------------------------------------------------------------------------------------------------
119 1957 138 Pads 16,282 99.3 12/31/99
120 1969 54 Units 41,583 94.0 1/5/00
121 1968/1970 94 Units 23,452 98.9 12/1/99
122 1900 1984 6,400 Sq Ft 343 71.9 1/18/00
123 1974/1975 1997/1998 164 Units 13,360 97.0 8/1/99
- ------------------------------------------------------------------------------------------------------------------------------------
124 1990 46,269 Sq Ft 45 100.0 2/2/00
125 1950 1989 4,393 Sq Ft 455 100.0 11/30/99
126 1977 104 Pads 18,129 96.2 12/31/99
127 1984 206 Pads 8,696 88.8 1/17/00
128 1947 76 Units 23,539 100.0 5/15/99
- ------------------------------------------------------------------------------------------------------------------------------------
129 1999 10,125 Sq Ft 176 100.0 11/23/99
130 1999 10,125 Sq Ft 157 100.0 10/29/99
131 1920 1999 8 Units 186,953 100.0 10/26/99
132 1996 15,408 Sq Ft 97 94.1 6/30/99
133 1972 1984/1988 152 Pads 9,826 100.0 12/31/99
- ------------------------------------------------------------------------------------------------------------------------------------
134 1951 1985 80 Units 18,624 95.0 7/7/99
135 1974 1998 112 Units 12,880 84.8 7/31/99
136 1962 1999 108 Pads 12,935 98.2 11/1/99
137 1974 1987 47945 Sq Ft 28 82.3 1/28/00
138 1987/1970 41 Units 32,106 92.7 11/22/99
- ------------------------------------------------------------------------------------------------------------------------------------
139 1984 34 Units 38,716 100.0 9/30/99
140 1962 1998 91 Units 14,465 100.0 4/27/99
141 1972 124 Pads 10,448 98.4 12/23/99
142 1959 101 Pads 12,620 100.0 12/31/99
143 1964 6,900 Sq Ft 181 100.0 1/18/00
- ------------------------------------------------------------------------------------------------------------------------------------
144 1963 1997/1998 68 Units 18,287 100.0 9/10/99
145 1961 1997/1999 52 Units 23,005 100.0 10/1/99
146 1969 1996/199719/98 72 Units 15,500 93.1 10/1/99
147 1979 9,638 Sq Ft 114 100.0 12/31/99
148 1920/1960 1998/1999 37,770 Sq Ft 28 100.0 9/15/99
- ------------------------------------------------------------------------------------------------------------------------------------
149 1965/1977 1988 21,185 Sq Ft 48 85.7 9/9/99
150 1972 1993 44 Units 22,679 100.0 11/1/99
151 1968 1997 82 Units 12,100 100.0 5/31/99
152 1971 80 Units 12,390 98.0 4/23/99
153 1970 48,260 Sq Ft 19 96.0 12/10/99
- ------------------------------------------------------------------------------------------------------------------------------------
154 1961 42 Units 21,201 97.6 1/12/00
155 1936 1998 54 Units 15,566 92.6 12/11/99
156 1968 66 Pads 12,669 98.5 12/31/99
157 1940/1965/1988/1990 67 Pads 12,264 98.5 11/2/99
158 1920 20 Units 39,816 100.0 8/31/99
- ------------------------------------------------------------------------------------------------------------------------------------
159 1950 1987/1997/1999 52 Units 15,281 94.2 7/7/99
160 1920/1950 31 Units 24,884 100.0 7/8/99
161 1964 1986 76 Units 9,200 96.0 6/2/99
162 1970 1998 44 Units 15,854 100.0 9/1/99
163 1920 32 Units 21,774 100.0 6/30/99
- ------------------------------------------------------------------------------------------------------------------------------------
164 1928 1985 14 Units 46,211 100.0 11/1/99
165 1950 1993/1999 31 Units 19,970 100.0 12/21/99
166 1930/1990 1997 8 Units 74,901 100.0 7/8/99
167 1965 1997/1998 52 Units 11,499 94.2 10/31/99
168 1973 1997/1998 36 Units 16,582 100.0 6/29/99
- ------------------------------------------------------------------------------------------------------------------------------------
169 1900 1960/1980 25 Units 19,987 96.0 12/31/99
170 1968 1998 56 Units 8,906 98.2 12/10/99
171 1930 1988 16 Units 25,635 100.0 5/1/99
172 1931 1988 14 Units 23,964 100.0 5/31/99
173 1930 1988 15 Units 19,910 100.0 5/31/99
- ------------------------------------------------------------------------------------------------------------------------------------
<PAGE>
<CAPTION>
LARGEST TENANT LARGEST TENANT
AREA LEASED LEASE
CONTROL NO. OWNERSHIP INTEREST LARGEST TENANT NAME (SQ FT.) EXP. DATE
==================================================================================================================================
<S> <C> <C> <C> <C>
1 Leasehold Foley's (May) 177,504 8/9/10
2 Fee/Simple Hecht's (May) 198,171 8/14/00
2.1
2.2
- ----------------------------------------------------------------------------------------------------------------------------------
3 Act/360
3.1
3.2
3a Fee Simple Macy's 332,500 10/31/03
3b Fee Simple Target 122,000 1/31/26
- ----------------------------------------------------------------------------------------------------------------------------------
4 Fee/Simple Sears 152,619 7/31/10
4.1
4.2
5 Fee/Simple Southern Company Service 180,358 12/31/05
6 Fee/Simple BJ's Wholesale Club 115,600 4/30/19
- ----------------------------------------------------------------------------------------------------------------------------------
7 Fee/Simple and Leasehold AmSouth 109,431 6/30/09
8 Fee/Simple DNX Transgenic Science 37,300 9/30/09
9 Fee/Simple Abitibi Consolidated Sales 37,237 12/31/08
10 Fee/Simple Milk Studios 35,435 5/31/15
11 Fee/Simple Stein Mart, Inc. 43,581 11/30/09
- ----------------------------------------------------------------------------------------------------------------------------------
12 Fee/Simple
13 Fee/Simple Montgomery Wards 163,941 9/30/03
14 Act/360
14a Fee Simple Deposit Guaranty Bank 77,603 8/31/09
14b Fee Simple Deposit Guaranty Bank 20,476 8/31/09
- ----------------------------------------------------------------------------------------------------------------------------------
15 Fee/Simple
16 Fee3Simple Stop & Shop 69,963 2/29/20
17 Fee/Simple Saint Vincent's Services, Inc. 30,000 8/31/03
18 Fee/Simple
19 Fee/Simple US General Services Admin. 122,503 2/27/19
- ----------------------------------------------------------------------------------------------------------------------------------
20 Act/360
20a Fee Simple
20b Fee Simple
20c Fee Simple
20d Fee Simple
- ----------------------------------------------------------------------------------------------------------------------------------
21 Fee/Simple BJ's Wholesale Club 104,710 7/31/03
22 Fee/Simple Value City Department Store 102,120 5/31/14
23 Fee/Simple DGNB 80,615 6/1/09
24 Leasehold
25 Fee/Simple
- ----------------------------------------------------------------------------------------------------------------------------------
26 Fee/Simple Minneapolis Foundation 15,816 7/31/03
27 Fee/Simple
28 Fee/Simple
29 Fee/Simple Systems & Processes Engineering Corporation 31,384 5/31/08
30 Fee/Simple Office Depot 25,683 4/30/10
- ----------------------------------------------------------------------------------------------------------------------------------
31 Fee/Simple Ultima Gym & Fitness 26,965 12/31/06
32 Fee/Simple HQ Business SUites/Carr America 22,611 10/30/07
33 Fee/Simple Food Lion, Inc. 29,047 11/26/18
34 Fee/Simple Routledge Holdings, Inc. 29,250 10/31/04
35 Fee/Simple Super Fresh 56,439 6/30/17
- ----------------------------------------------------------------------------------------------------------------------------------
36 Fee/Simple Nabisco, Inc. 536,520 9/24/14
37 Fee/Simple A&P Grocery d/b/a Super Fresh 40,484 9/30/16
38 Fee/Simple Kitchen, Etc. 17,300 1/31/05
39 Fee/Simple Marshall's 30,000 8/31/09
40 Fee/Simple Trader Joes 10,555 10/31/09
- ----------------------------------------------------------------------------------------------------------------------------------
41 Fee/Simple
42 Fee/Simple Personal Touch Early Childhood 9,000 4/30/09
43 Fee/Simple Morehouse Medical 35,000 2/28/05
44 Fee/Simple AAA 10,541 2/1/10
45 Fee/Simple K-Mart 86,479 3/31/16
- ----------------------------------------------------------------------------------------------------------------------------------
46 Fee/Simple
47 Fee/Simple Computer Sciences Corp. 104,000 4/30/02
48 Fee3Simple BellSouth Telecommunications, Inc. 66,846 12/31/09
49 Fee/Simple The Dress Barn, Inc. 7,900 1/31/04
50 Fee/Simple Strayer Education 20,000 12/30/09
- ----------------------------------------------------------------------------------------------------------------------------------
51 Fee/Simple Bally's Gym 27,000 6/30/06
52 Fee/Simple
53 Fee/Simple Alpha Education Center, Inc. 7,344 12/31/00
54 Fee/Simple
55 Fee/Simple Safavieh Carpets of Isfahan Inc. 42,765 8/31/04
- ----------------------------------------------------------------------------------------------------------------------------------
56 Fee/Simple Video City 9,318 3/31/01
57 Fee/Simple Triple Crown Services 30,000 12/31/08
58 Fee/Simple AG Edwards & Sons, Inc. 11,762 8/31/07
59 Fee/Simple
60 Fee/Simple Guarantee Records Management 252,000 8/31/11
- ----------------------------------------------------------------------------------------------------------------------------------
61 Fee/Simple IPN Network, LLC 14,831 4/30/03
62 Fee/Simple Hobby Lobby Stores 46,228 1/31/11
63 Fee/Simple
64 Fee/Simple
65 Fee/Simple
- ----------------------------------------------------------------------------------------------------------------------------------
66 Fee/Simple LFC Corporate Services 9,372 9/30/15
67 Fee/Simple Pediatric Services of America 61,244 1/14/08
68 Fee/Simple
69 Fee/Simple
70 Fee/Simple
- ----------------------------------------------------------------------------------------------------------------------------------
71 Leasehold GSE 52,682 5/31/08
72 Fee/Simple 680 Cinema Corp. 22,564 5/31/14
73 Fee/Simple
74 Fee/Simple Cardenas Market 22,000 3/31/01
75 Fee/Simple
- ----------------------------------------------------------------------------------------------------------------------------------
76 Fee/Simple Wal-Mart 65,930 11/30/09
77 Fee/Simple Chan Kyu Choe 5,948 12/31/00
78 Fee/Simple Monarch Dental Associates 5,061 1/31/06
79 Fee/Simple Goody's Family Clothing 17,700 7/31/13
80 Fee/Simple Medwaste Technologies 9,000 7/14/03
- ----------------------------------------------------------------------------------------------------------------------------------
81 Fee/Simple and Leasehold Excel Fitness (World Gym) 15,170 6/14/01
82 Fee/Simple 3-Day Blinds 5,608 5/31/07
83 Fee/Simple George Dell, Inc. 6,000 6/30/03
84 Fee/Simple
85 Fee/Simple
- ----------------------------------------------------------------------------------------------------------------------------------
86 Fee/Simple Kirkland Barfield Attorneys 11,126 10/30/04
87 Fee/Simple
88 Fee/Simple
89 Fee/Simple Petco Animal Supplies, Inc. 13,500 2/28/07
90 Fee/Simple Montana Testing 8,446 9/30/01
- ----------------------------------------------------------------------------------------------------------------------------------
91 Fee/Simple
92 Fee/Simple Textron Automotive 69,824 7/31/08
93 Fee/Simple UNOVA Industrial Automation Systems, Inc. 120,738 9/11/02
94 Fee3Simple Walgreens 15,120 12/31/19
95 Fee/Simple
- ----------------------------------------------------------------------------------------------------------------------------------
96 Fee/Simple Kroger Company 42,130 11/30/00
97 Act/360
97a Fee Simple Federal Express 30,720 11/30/04
97b Fee Simple Federal Express 30,000 2/28/05
98 Fee/Simple
- ----------------------------------------------------------------------------------------------------------------------------------
99 Fee/Simple
100 Fee/Simple You-Can-Shine-Gym 7,000 1/31/03
101 Fee/Simple Smith & Hawken 6,000 1/1/09
102 Fee3Simple CVS 10,125 1/31/20
103 Fee/Simple Verdugo Internal Medicine 5,854 10/31/00
- ----------------------------------------------------------------------------------------------------------------------------------
104 Fee/Simple
105 Fee/Simple Larkin/Lamb Enterprises 6,958 7/31/02
106 Fee/Simple
107 Fee/Simple Con Edison 33,206 8/31/04
108 Fee/Simple RR Screen Printing 6,805 8/31/00
- ----------------------------------------------------------------------------------------------------------------------------------
109 Fee/Simple Dick's Sporting Goods, Inc. 92,168 11/2/09
110 Fee/Simple
111 Fee/Simple S. W. Trading Co. 10,800 2/28/02
112 Fee/Simple Healthsource New Hampshire 65,000 2/28/02
113 Fee/Simple Home Care Services for Independent Living 6,095 9/30/02
- ----------------------------------------------------------------------------------------------------------------------------------
114 Fee/Simple
115 Fee/Simple Office Max 23,500 6/30/14
116 Fee/Simple
117 Fee/Simple
118 Fee3Simple CVS 10,125 1/31/20
- ----------------------------------------------------------------------------------------------------------------------------------
119 Fee/Simple
120 Fee/Simple
121 Fee/Simple
122 Fee/Simple XOXO 3,400 10/31/04
123 Fee/Simple
- ----------------------------------------------------------------------------------------------------------------------------------
124 Fee/Simple Food Lion 26,171 3/30/10
125 Fee/Simple Enzo 2,553 3/31/02
126 Fee/Simple
127 Fee/Simple
128 Fee/Simple
- ----------------------------------------------------------------------------------------------------------------------------------
129 Fee/Simple CVS 10,125 1/31/20
130 Fee3Simple CVS 10,125 1/31/20
131 Fee/Simple
132 Fee/Simple Round Table Pizza 3,510 2/28/06
133 Fee/Simple
- ----------------------------------------------------------------------------------------------------------------------------------
134 Fee/Simple
135 Fee/Simple
136 Fee/Simple
137 Fee/Simple SuperValu 25000 40939
138 Fee/Simple
- ----------------------------------------------------------------------------------------------------------------------------------
139 Fee/Simple
140 Fee/Simple
141 Fee/Simple
142 Fee/Simple
143 Fee/Simple Berty's Restaurant 1,800 4/30/04
- ----------------------------------------------------------------------------------------------------------------------------------
144 Fee/Simple
145 Fee/Simple
146 Fee/Simple
147 Fee/Simple Advanced Family Medical 3,841 10/31/08
148 Fee/Simple Malcolm Black Associates (278) 13,100 5/5/04
- ----------------------------------------------------------------------------------------------------------------------------------
149 Fee/Simple Townsend - Levinson M.D 4,053 7/31/02
150 Fee/Simple
151 Fee/Simple
152 Fee/Simple
153 Fee/Simple
- ----------------------------------------------------------------------------------------------------------------------------------
154 Fee/Simple
155 Fee/Simple
156 Fee/Simple
157 Fee/Simple
158 Fee/Simple
- ----------------------------------------------------------------------------------------------------------------------------------
159 Fee/Simple
160 Fee/Simple
161 Fee/Simple
162 Fee/Simple
163 Fee/Simple
- ----------------------------------------------------------------------------------------------------------------------------------
164 Fee/Simple Uplift, Inc. 950 3/31/00
165 Fee/Simple
166 Fee/Simple
167 Fee/Simple
168 Fee/Simple
- ----------------------------------------------------------------------------------------------------------------------------------
169 Fee/Simple Book Store 2,700 10/31/04
170 Fee/Simple
171 Fee/Simple
172 Fee/Simple
173 Fee/Simple
- ----------------------------------------------------------------------------------------------------------------------------------
<PAGE>
<CAPTION>
2ND LARGEST 3RD LARGEST
TENANT AREA 2ND LARGEST TENANT AREA 3RD LARGEST
CONTROL LEASED TENANT LEASE LEASED TENANT LEASE
NO. 2ND LARGEST TENANT NAME (SQ. FT.) EXP. DATE 3RD LARGEST TENANT NAME (SQ. FT.) EXP. DATE
====================================================================================================================================
1 Safeway 140,175 12/18/00 Lord & Taylor 101,184 8/15/10
2 Nordstrom 153,000 3/18/19 Montgomery Ward 147,282 11/7/02
2.1
2.2
- ------------------------------------------------------------------------------------------------------------------------------------
3
3.1
3.2
3a Department of Education 186,425 7/31/09 Macy's Men & Furniture 171,000 10/31/03
3b Burlington Coat Factory 100,000 9/1/02 Mervyns 79,800 1/31/06
- ------------------------------------------------------------------------------------------------------------------------------------
4 J.C.3Penney 149,662 11/30/08 Kaufmann's 139,634 1/31/06
4.1
4.2
5 State Board of Workers Comp. 62,716 6/30/05 KPMG Peat Marwick, LLP 38,850 9/30/08
6 ShopRite Supermarket 65,100 4/30/20 The Wiz 40,000 11/30/15
- ------------------------------------------------------------------------------------------------------------------------------------
7 Butler, Snow, O'Mara 63,601 4/30/09 AmSouth 32,074 6/30/00
8 Galderma Research 36,670 6/30/09 Galderma Research Reserve 22,738 6/30/09
9 Direct Response Corporation 35,827 8/31/05 Arthur Gallagher & Co of NY 22,115 10/31/02
10 Saks Fifth Avenue 30,975 5/31/01 Jeffrey New York LLC 24,200 4/30/08
11 The/Gap/Old Navy Clothing 19,000 4/30/00 Wherehouse Entertainment, Inc 11,020 12/30/05
- ------------------------------------------------------------------------------------------------------------------------------------
12
13 Robinson May 146,377 9/30/03 Plaza Theatre Eagle Rock 13,611 1/31/09
14
14a Cook, Yncy, King & Gallwy 43,257 12/31/03 Wiener, Weiss & Madison 17,410 2/28/00
14b OMB Underground 13,435 00/00/00 Deposit Guaranty Bank 7,694 6/30/00
- ------------------------------------------------------------------------------------------------------------------------------------
15
16
17 Health0Plus PHSP, Inc. 18,300 2/28/05 European American Bank 9,700 8/31/12
18
19
- ------------------------------------------------------------------------------------------------------------------------------------
20
20a
20b
20c
20d
- ------------------------------------------------------------------------------------------------------------------------------------
21 Super Stop & Shop 59,970 6/30/09 Fashion Barn 4,400 1/31/04
22 Kohl's Department Store 73,242 11/16/05 Guarantee Reserve Life Ins. Co 33,484 9/30/01
23 Horne CPA 9,569 12/1/01 Deposit Guaranty Mortgage 9,054 6/1/09
24
25
- ------------------------------------------------------------------------------------------------------------------------------------
26 Women's Health Consultants 5,924 8/31/06 Zou Zou, Inc. 5,454 1/31/03
27
28
29 Activerse, Inc. 22,679 10/31/04 Ruth's Chris Steakhouse 10,120 2/28/09
30 Maxum Diagnostic Center 18,502 9/30/03 Healthsouth 4,500 10/31/01
- ------------------------------------------------------------------------------------------------------------------------------------
31 First Community Bank 7,283 5/31/14 Cats Gymnastics 7,200 2/28/03
32 Watson, London & Galow 11,238 2/28/08 Schlotzsky's 8,181 11/30/06
33 United States Postal Service 10,265 11/20/04 Tru-Value Hackett Hardware 9,600 9/30/08
34 IOMA 22,750 4/8/04 Zion Talis 6,595 1/31/07
35 Video Den 4,288 8/21/02 B.J.'s Liquors 2,400 6/30/02
- ------------------------------------------------------------------------------------------------------------------------------------
36
37 CVS/Pharmacy, Inc. 8,450 6/30/07 Enchanted Child Care of Fred 6,415 7/31/07
38 Kostin, Neislat 16,244 7/31/01 The Big Party 9,774 12/31/05
39 Michael's 23,800 8/31/09 Shoe Carnival 12,000 1/31/10
40 SWH/Corporation/Mimi's Cafe 6,550 12/31/18 Kinko's Copies 6,520 5/31/04
- ------------------------------------------------------------------------------------------------------------------------------------
41
42 Margaret Teitz Center for Nurs 8,592 9/30/05 New York Hospital Center 3,000 1/31/05
43 Radio One of Atlanta 11,600 1/31/05 Deleware Bank Card 10,920 9/30/01
44 Sear Brown Group 7,614 2/1/04 Spellman & Walsh 6,486 4/1/04
45 Harris0Teeter 34,200 5/24/13 Barron's Factory Showroom 14,736 4/30/01
- ------------------------------------------------------------------------------------------------------------------------------------
46
47 NYS/OMRDD/OGS/COMP 48,714 3/31/04 The American Red Cross 9,000 1/31/09
48
49 Hollywood Entertainment Corp. 7,500 9/28/08 The Black Eye Pea 5,922 11/30/04
50 Copi-Quick/Ricoh 9,000 8/31/04 Bell Atlantic 8,100 8/31/04
- ------------------------------------------------------------------------------------------------------------------------------------
51 Kinko's 6,139 3/31/06 Boston Farmer's Market 3,116 5/31/08
52
53 Reflection Painting 5,859 3/31/00 T. E. Golf, Inc. 5,681 3/31/00
54
55 Bashian Bros. Inc. 26,418 8/31/06 Noonoo Rug Co., Inc. 24,108 8/31/06
- ------------------------------------------------------------------------------------------------------------------------------------
56 Tekgraf, Inc. 7,893 9/30/01 United States of America, GSA 6,799 6/30/02
57 American Family Mutual 15,869 12/31/03 IBM 4,410 11/30/04
58 Holy Name Hospital 9,192 8/31/08 Magnetes Inc. (I Med. Space) 8,019 8/31/07
59
60 Joseph Cory Holdings, LLC 200,000 7/31/01
- ------------------------------------------------------------------------------------------------------------------------------------
61 Poe/and Brown, Inc. 8,364 6/30/05 North American Tel-Com DBA Orius 6,712 11/19/03
62 Goody's Family Clothing 39,220 11/30/04 Shoe Carnival, Inc. 12,028 1/31/09
63
64
65
- ------------------------------------------------------------------------------------------------------------------------------------
66 CNC 6,634 12/31/02 The Summit Real Estate Group 6,337 9/30/00
67
68
69
70
- ------------------------------------------------------------------------------------------------------------------------------------
71
72 Atrium Furniture 3,000 11/30/07 Preferred Auto 3,000 4/30/17
73
74 Ironwood Liquor 3,800 6/30/07 Interstate Brands/Hostess 3,200 2/28/05
75
- ------------------------------------------------------------------------------------------------------------------------------------
76 Hannaford Brothers Grocery 35,310 3/31/10 Rent A Center 4,200 8/31/04
77 China King 4,644 9/30/00 Wholesale R US 4,266 8/23/01
78 Sylvan Learning Center 4,611 5/31/05 Leslie's Swimming Pool 3,980 10/31/02
79 Hollywood Entertainment Center 7,535 4/28/13 On Cue, Inc. 5,000 1/31/04
80 Conversion Tech of Houston 8,250 1/15/02 Inter Resources, Inc. 5,500 8/31/03
- ------------------------------------------------------------------------------------------------------------------------------------
81 AT&T Wireless 3,366 11/30/00 Littlefield Market 3,240 2/28/09
82 Men's Warehouse 5,000 2/28/09 Colters 4,078 11/30/14
83 C/R/Catalog Corp. 6,000 1/31/01 STD Brick Realty 6,000 4/30/05
84
85
- ------------------------------------------------------------------------------------------------------------------------------------
86 Broderick Advertising 7,732 4/30/04 Dale Architects 7,005 5/31/02
87
88
89 Tutor Time Child Care System 10,000 2/28/06 Dress Barn 4,500 6/30/02
90 Burns & McDonnell 4,672 5/23/02 Empire Maintenance 3,988 12/31/04
- ------------------------------------------------------------------------------------------------------------------------------------
91
92 Intellogistics 50,000 8/31/08
93
94
95
- ------------------------------------------------------------------------------------------------------------------------------------
96 Hometown Sports 5,600 1/31/01 Funtime Pizza 3,080 7/31/01
97
97a
97b
98
- ------------------------------------------------------------------------------------------------------------------------------------
99
100 LaValle Sport Karate 6,000 4/30/00 West Coast Entertainment 5,000 2/1/02
101 Pea/in the Pod/
Motherhood Maternity 4,600 4/3/03 Antiques & Design
Center of Manhasset 2,400 7/31/05
102
103 P.C. Dental 4,645 2/28/02 K. Weber 2,503 6/30/00
- ------------------------------------------------------------------------------------------------------------------------------------
104
105 Computer For Tracts 6,300 5/31/01 Forever Living Products 6,017 12/1/02
106
107 Commission of General Service 6,366 10/31/01 Social Security 5,633 9/6/04
108 Honda/Acura 6,766 5/31/03 Pizza Hut 4,200 12/31/00
- ------------------------------------------------------------------------------------------------------------------------------------
109
110
111 New/Age, Inc. 10,210 8/28/04 Fashion Tree 7,350 3/31/02
112 Providian Bancorp Services 7,500 8/31/01
113 Brooklyn Center for Independence 3,892 9/30/02 Triple A Empire Medical Corp. 2,612 4/30/00
- ------------------------------------------------------------------------------------------------------------------------------------
114
115
116
117
118
- ------------------------------------------------------------------------------------------------------------------------------------
119
120
121
122 1,200 9/30/08
123
- ------------------------------------------------------------------------------------------------------------------------------------
124 Cato 4,200 1/31/02 Shoe Show 2,800 8/31/00
125 CD & L 920 8/31/03 Lexingto Avenue Beauty Center 920 10/31/08
126
127
128
- ------------------------------------------------------------------------------------------------------------------------------------
129
130
131
132 La Caramba 2,200 3/31/06 Oreck Home Care LLC 1,991 5/31/04
133
- ------------------------------------------------------------------------------------------------------------------------------------
134
135
136
137 Family Dollar 7810 37621 Lakeside Family Center 3465 37437
138
- ------------------------------------------------------------------------------------------------------------------------------------
139
140
141
142
143 Brentwood Beauty Supply, Inc. 1,700 1/1/01 Cycle Scene 1,700 5/14/04
- ------------------------------------------------------------------------------------------------------------------------------------
144
145
146
147 Loanupdate.com 3,200 6/19/01 Back In Action Chiropractic Clinic 1,300 4/14/03
148 Best of France 12,000 2/28/06 HP Supplies 6,920 6/30/04
- ------------------------------------------------------------------------------------------------------------------------------------
149 Robert B. Stuart, M.D. 3,638 7/31/00 Thomas Falasca, D.O. 2,774 7/31/01
150
151
152
153
- ------------------------------------------------------------------------------------------------------------------------------------
154
155
156
157
158
- ------------------------------------------------------------------------------------------------------------------------------------
159
160
161
162
163
- ------------------------------------------------------------------------------------------------------------------------------------
164
165
166
167
168
- ------------------------------------------------------------------------------------------------------------------------------------
169 Dino's 2,040 6/30/00 USA 1,377 6/30/00
170
171
172
173
- ------------------------------------------------------------------------------------------------------------------------------------
</TABLE>
* The Mortgage Rate for the Annapolis Mall Mortgage Loan represents the weighted
average mortgage rate as of the Cut-off Date for the Annapolis Mall Mortgage
Loan Component No. 1 and the Annapolis Mall Mortgage Loan Component No. 2.
** The Mortgage Rate for the Westfield Portfolio Mortgage Loan represents the
weighted average mortgage rate as of the Cut-off Date for the Westfield
Portfolio Mortgage Loan Component No. 1 and the Westfield Portfolio Mortgage
Loan Component No. 2.
*** The Mortgage Rate for the Sangertown Square Mall Mortgage Loan represents
the weighted average mortgage rate as of the Cut-off Date for the Sangertown
Square Mall Mortgage Loan Component No. 1 and the Sangertown Square Mall
Mortgage Loan Component No
<PAGE>
Annex A-2
Certain Monetary Terms of the Mortgage Loans
LB-UBS COMMERCIAL MORTGAGE TRUST 2000-C3
<TABLE>
<CAPTION>
Original Remaining
Interest- Interest-
Only Only
Periods Period Cut-Off Date
Control No. Property Name (months) (Months) Amortization Type Balance ($)
===================================================================================================================================
<S> <C> <C> <C> <C> <C>
1 Cherry Creek Mall 60 53 Interest-Only, ARD 148,497,918
2 Annapolis Mall ARD 123,031,572
3 Westfield Portfolio ARD 99,000,000
4 Sangertown Square Mall ARD 62,145,749
5 Southern Company Center Balloon 36,312,585
6 Metro Plaza Shopping Center Balloon 26,465,784
7 Deposit Guaranty Plaza ARD 25,734,101
8 Cedarbrook Corporate Center Building 5 ARD 22,981,466
9 2 and 4 Gannett Drive ARD 20,474,697
10 New Media & Arts Center ARD 18,979,929
11 Pepper Square Shopping Center ARD 17,885,854
12 Pinewood Chase Apartments Balloon 16,921,155
13 Eagle Rock ARD 16,810,983
14 Deposit Guaranty Tower & Building ARD 16,557,600
15 Park Place Apartments Balloon 14,780,773
16 Stop & Shop - Meriden, CT Fully Amortizing 14,300,000
17 205-11 Montague Street Balloon 13,706,333
18 Reisterstown Square Apartments ARD 13,484,026
19 Five Points Plaza Balloon 13,303,004
20 SecurCare Boulder Portfolio Balloon 13,054,504
21 Speedway Plaza Balloon 12,778,555
22 River Oaks West Shopping Center Balloon 12,320,310
23 Deposit Guaranty - Building ARD 11,969,349
24 Best Western Carmel Mission Inn Balloon 11,370,971
25 Grammercy Parc Apartments Balloon 10,880,192
26 Foshay Tower Balloon 10,691,214
27 Forestdale Apartments Balloon 10,674,271
28 Whispering Oaks Apartments ARD 10,242,053
29 Scarbrough Building ARD 9,737,411
30 Central Forest Shopping Center ARD 9,592,373
31 Wellington Country Plaza Balloon 9,586,541
32 Littlefield Building ARD 9,113,218
33 Timberlyne Shopping Center Balloon 8,958,479
34 29 West 35th Street ARD 8,837,865
35 Peacock Center Balloon 8,808,628
36 Nabisco Warehouse & Distribution Complex ARD 8,717,860
37 Ballenger Creek Plaza Balloon 8,659,330
38 Bishop's Corner West Balloon 8,239,585
39 Montgomery Commons Balloon 8,090,125
40 Winchester Marketplace Balloon 8,076,324
41 La Paz Apartments Balloon 7,743,460
42 The Atria at Hillcrest Balloon 7,215,478
43 Citizens Trust Company Bldg. ARD 6,892,003
44 229-233 Seventh Street Balloon 6,600,000
45 Woodbridge Village Apartments Balloon 6,522,236
46 Mooresville Festival Shopping Center 120 118 Interest-Only, ARD 6,516,000
47 901 Hugh Wallis Road (BellSouth Building) Step 5,962,636
48 800 North Pearl Balloon 5,961,556
49 Town North Shopping Center ARD 5,895,387
50 Route 7 Commerce Center Balloon 5,647,057
51 Post Road Plaza Balloon 5,644,885
52 Chapel Wood Apartments ARD 5,493,295
53 Enterprise Park Balloon 5,485,288
54 Marion Ridge Apartments Balloon 5,437,048
55 Orica North Balloon 5,340,674
56 Torrance Tech Park Balloon 5,315,627
57 2720 Dupont Commerce Center Balloon 5,094,058
58 Oradell Medical Plaza Balloon 5,021,858
59 River Drive Balloon 4,989,922
60 The Joseph Cory Warehouse Balloon 4,958,999
61 Horizons Office Bldg Balloon 4,744,393
62 Bernard Court Shopping Center Balloon 4,367,597
63 Oakwood Apartments Balloon 4,293,132
<CAPTION>
Monthly ($Balloon/ ARD
Control No. Property Name P&I Balance ($) ARD Maturity
===============================================================================================================================
<S> <C> <C> <C> <C> <C>
1 Cherry Creek Mall 1,143,861 143,833,462 8/11/06 8/11/29
2 Annapolis Mall 939,216 108,594,602 12/11/09 12/11/29
3 Westfield Portfolio 757,036 86,057,816 12/11/09 12/11/29
4 Sangertown Square Mall 499,803 55,433,396 12/1/09 12/1/29
5 Southern Company Center 261,923 32,468,424 7/1/09
6 Metro Plaza Shopping Center 198,155 23,812,664 1/1/10
7 Deposit Guaranty Plaza 199,295 23,376,468 10/6/09 10/6/29
8 Cedarbrook Corporate Center Building 5 183,246 20,986,353 2/11/10 2/11/30
9 2 and 4 Gannett Drive 156,466 18,514,878 1/11/10 1/11/30
10 New Media & Arts Center 155,208 17,444,904 1/11/10 1/11/30
11 Pepper Square Shopping Center 144,930 16,396,086 2/11/10 2/11/30
12 Pinewood Chase Apartments 124,148 15,192,750 7/10/09
13 Eagle Rock 125,650 15,127,102 12/11/09 12/11/29
14 Deposit Guaranty Tower & Building 128,228 15,040,674 10/6/09 10/6/29
15 Park Place Apartments 110,356 13,879,301 1/1/07
16 Stop & Shop - Meriden, CT 125,551 - 3/1/20
17 205-11 Montague Street 106,213 12,456,279 9/11/09
18 Reisterstown Square Apartments 105,002 12,249,267 1/11/10 1/11/30
19 Five Points Plaza 95,955 11,894,708 7/1/09
20 SecurCare Boulder Portfolio 108,235 12,299,430 11/1/04
21 Speedway Plaza 96,522 11,528,365 12/1/09
22 River Oaks West Shopping Center 106,922 8,352,505 7/1/10
23 Deposit Guaranty - Building 92,695 10,872,775 10/6/09 10/6/29
24 Best Western Carmel Mission Inn 93,957 10,318,848 12/1/06
25 Grammercy Parc Apartments 79,677 9,741,032 12/1/09
26 Foshay Tower 83,948 9,727,000 2/1/10
27 Forestdale Apartments 79,560 9,601,821 11/1/09
28 Whispering Oaks Apartments 84,324 9,424,496 2/6/10 2/6/30
29 Scarbrough Building 72,906 9,357,875 1/1/05 1/1/30
30 Central Forest Shopping Center 77,382 8,784,063 2/11/10 2/11/30
31 Wellington Country Plaza 76,474 9,173,350 1/1/05
32 Littlefield Building 68,233 8,758,011 1/1/05 1/1/30
33 Timberlyne Shopping Center 65,851 8,047,091 7/1/09
34 29 West 35th Street 70,407 8,068,872 2/11/10 2/11/30
35 Peacock Center 61,759 7,816,686 8/6/09
36 Nabisco Warehouse & Distribution Complex 68,640 7,936,838 2/11/10 2/11/30
37 Ballenger Creek Plaza 60,713 7,684,200 8/6/09
38 Bishop's Corner West 62,328 7,432,327 1/1/10
39 Montgomery Commons 62,167 7,325,623 1/1/10
40 Winchester Marketplace 59,604 7,251,158 10/6/09
41 La Paz Apartments 59,481 7,299,988 2/1/07
42 The Atria at Hillcrest 52,442 6,463,597 7/11/09
43 Citizens Trust Company Bldg. 54,159 6,274,660 1/11/10 1/11/30
44 229-233 Seventh Street 53,153 6,382,573 3/1/05
45 Woodbridge Village Apartments 47,492 5,842,024 8/6/09
46 Mooresville Festival Shopping Center 45,150 6,516,000 1/11/10 1/11/30
47 901 Hugh Wallis Road (BellSouth Building) Step*** 2,122,184 1/1/10
48 800 North Pearl 47,628 4,993,922 8/1/09
49 Town North Shopping Center 48,196 5,415,743 2/11/10 2/11/30
50 Route 7 Commerce Center 43,254 5,109,404 1/11/10
51 Post Road Plaza 45,693 5,175,828 1/11/10
52 Chapel Wood Apartments 42,212 4,974,188 1/11/10 1/11/30
53 Enterprise Park 41,804 5,174,183 10/11/06
54 Marion Ridge Apartments 40,714 4,896,383 11/1/09
55 Orica North 39,742 4,800,512 12/1/09
56 Torrance Tech Park 41,701 5,130,813 2/1/05
57 2720 Dupont Commerce Center 39,940 4,635,228 1/1/10
58 Oradell Medical Plaza 37,496 4,532,194 5/1/09
59 River Drive 39,782 4,562,059 11/11/09
60 The Joseph Cory Warehouse 38,253 4,501,821 9/11/09
61 Horizons Office Bldg 38,858 3,990,759 2/1/10
62 Bernard Court Shopping Center 32,868 3,936,701 12/6/09
63 Oakwood Apartments 33,002 3,889,732 12/1/09
<CAPTION>
Original Remaining
Amortization Term to ARD
Mortgage Rate term Seasoning or Maturity
Control No. Property Name (%) (months) (months) (months)
================================================================================================================================
<S> <C> <C> <C> <C> <C>
1 Cherry Creek Mall 7.680 300 7 77
2 Annapolis Mall 8.251 * 360 3 117
3 Westfield Portfolio 8.177 ** 360 3 117
4 Sangertown Square Mall 8.820 ** 360 3 117
5 Southern Company Center 7.770 360 8 112
6 Metro Plaza Shopping Center 8.200 360 2 118
7 Deposit Guaranty Plaza 8.550 360 5 115
8 Cedarbrook Corporate Center Building 5 8.890 360 1 119
9 2 and 4 Gannett Drive 8.420 360 2 118
10 New Media & Arts Center 9.170 360 2 118
11 Pepper Square Shopping Center 9.070 360 1 119
12 Pinewood Chase Apartments 7.950 360 8 112
13 Eagle Rock 8.177 360 3 117
14 Deposit Guaranty Tower & Building 8.550 360 5 115
15 Park Place Apartments 8.170 360 2 82
16 Stop & Shop - Meriden, CT 8.660 240 0 240
17 205-11 Montague Street 8.550 360 6 114
18 Reisterstown Square Apartments 8.625 360 2 118
19 Five Points Plaza 7.770 360 8 112
20 SecurCare Boulder Portfolio 8.810 300 4 56
21 Speedway Plaza 8.290 360 3 117
22 River Oaks West Shopping Center 8.330 240 8 124
23 Deposit Guaranty - Building 8.550 360 5 115
24 Best Western Carmel Mission Inn 8.780 300 3 81
25 Grammercy Parc Apartments 7.960 360 3 117
26 Foshay Tower 8.720 360 1 119
27 Forestdale Apartments 8.140 360 4 116
28 Whispering Oaks Apartments 9.250 360 1 119
29 Scarbrough Building 8.200 360 2 58
30 Central Forest Shopping Center 9.020 360 1 119
31 Wellington Country Plaza 8.720 336 2 58
32 Littlefield Building 8.200 360 2 58
33 Timberlyne Shopping Center 7.970 360 8 112
34 29 West 35th Street 8.880 360 1 119
35 Peacock Center 7.480 360 7 113
36 Nabisco Warehouse & Distribution Complex 8.750 360 1 119
37 Ballenger Creek Plaza 7.480 360 7 113
38 Bishop's Corner West 8.310 360 2 118
39 Montgomery Commons 8.480 360 2 118
40 Winchester Marketplace 8.030 360 5 115
41 La Paz Apartments 8.480 360 1 83
42 The Atria at Hillcrest 7.850 360 8 112
43 Citizens Trust Company Bldg. 8.725 360 2 118
44 229-233 Seventh Street 9.010 360 0 60
45 Woodbridge Village Apartments 7.875 360 7 113
46 Mooresville Festival Shopping Center 8.315 0 2 118
47 901 Hugh Wallis Road (BellSouth Building) 8.110 154 2 118
48 800 North Pearl 8.330 300 7 113
49 Town North Shopping Center 9.170 360 1 119
50 Route 7 Commerce Center 8.445 360 2 118
51 Post Road Plaza 9.055 360 2 118
52 Chapel Wood Apartments 8.480 360 2 118
53 Enterprise Park 8.375 360 5 79
54 Marion Ridge Apartments 8.190 360 4 116
55 Orica North 8.130 360 3 117
56 Torrance Tech Park 8.710 360 1 59
57 2720 Dupont Commerce Center 8.700 360 2 118
58 Oradell Medical Plaza 8.125 360 10 110
59 River Drive 8.875 360 4 116
60 The Joseph Cory Warehouse 8.500 360 6 114
61 Horizons Office Bldg 8.690 300 1 119
62 Bernard Court Shopping Center 8.250 360 3 117
63 Oakwood Apartments 8.480 360 3 117
<CAPTION>
Remaining Scheduled
Lockout Maturity or
Period Cut-Off Date Cut-Off Date ARD Date
Control No. Property Name months) DSCR(x) LTV (%) LTV (%)
=======================================================================================================================
<S> <C> <C> <C> <C> <C>
1 Cherry Creek Mall 26 1.71 47.6 46.1
2 Annapolis Mall 33 1.50 58.3 51.4
3 Westfield Portfolio 33 1.94 43.0 37.4
4 Sangertown Square Mall 26 1.76 40.9 36.5
5 Southern Company Center 28 1.25 74.1 66.3
6 Metro Plaza Shopping Center 46 1.22 76.7 69.0
7 Deposit Guaranty Plaza 31 1.28 74.5 67.7
8 Cedarbrook Corporate Center Building 5 47 1.35 55.6 50.8
9 2 and 4 Gannett Drive 34 1.28 68.5 61.9
10 New Media & Arts Center 34 1.25 62.2 57.2
11 Pepper Square Shopping Center 35 1.23 71.5 65.6
12 Pinewood Chase Apartments 40 1.35 78.7 70.7
13 Eagle Rock 33 1.78 56.2 50.6
14 Deposit Guaranty Tower & Building 31 1.34 61.1 55.5
15 Park Place Apartments 46 1.21 79.9 75.0
16 Stop & Shop - Meriden, CT 48 NAP NAP NAP
17 205-11 Montague Street 30 1.27 63.2 57.4
18 Reisterstown Square Apartments 46 1.20 78.9 71.6
19 Five Points Plaza 28 1.31 70.0 62.6
20 SecurCare Boulder Portfolio 44 1.30 73.3 69.1
21 Speedway Plaza 45 1.26 77.9 70.3
22 River Oaks West Shopping Center 40 1.25 67.5 45.8
23 Deposit Guaranty - Building 31 1.32 73.9 67.1
24 Best Western Carmel Mission Inn 26 1.40 64.2 58.3
25 Grammercy Parc Apartments 45 1.21 76.3 68.3
26 Foshay Tower 47 1.25 73.5 66.9
27 Forestdale Apartments 44 1.28 72.1 64.9
28 Whispering Oaks Apartments 35 1.37 64.8 59.6
29 Scarbrough Building 34 1.25 73.0 70.1
30 Central Forest Shopping Center 35 1.20 78.0 71.4
31 Wellington Country Plaza 46 1.29 73.7 70.6
32 Littlefield Building 34 1.26 70.4 67.7
33 Timberlyne Shopping Center 28 1.26 77.2 69.4
34 29 West 35th Street 24 1.26 71.9 65.6
35 Peacock Center 29 1.34 78.6 69.8
36 Nabisco Warehouse & Distribution Complex 47 1.20 77.0 70.1
37 Ballenger Creek Plaza 29 1.33 78.7 69.9
38 Bishop's Corner West 46 1.31 71.6 64.6
39 Montgomery Commons 46 1.20 79.2 71.7
40 Winchester Marketplace 43 1.35 74.2 66.6
41 La Paz Apartments 47 1.20 77.4 73.0
42 The Atria at Hillcrest 28 1.35 72.9 65.3
43 Citizens Trust Company Bldg. 34 1.38 65.6 59.8
44 229-233 Seventh Street 26 1.25 68.0 65.8
45 Woodbridge Village Apartments 26 1.47 76.7 68.7
46 Mooresville Festival Shopping Center 34 1.70 60.3 60.3
47 901 Hugh Wallis Road (BellSouth Building) 26 NAP NAP NAP
48 800 North Pearl 41 1.41 59.6 49.9
49 Town North Shopping Center 35 1.25 74.6 68.6
50 Route 7 Commerce Center 46 1.30 74.5 67.4
51 Post Road Plaza 34 1.27 67.2 61.6
52 Chapel Wood Apartments 46 1.24 66.2 59.9
53 Enterprise Park 55 1.38 70.8 66.8
54 Marion Ridge Apartments 44 1.29 71.5 64.4
55 Orica North 45 1.50 65.9 59.3
56 Torrance Tech Park 47 1.27 73.8 71.3
57 2720 Dupont Commerce Center 46 1.25 72.8 66.2
58 Oradell Medical Plaza 38 1.33 76.1 68.7
59 River Drive 32 1.40 71.3 65.2
60 The Joseph Cory Warehouse 30 1.43 59.0 53.6
61 Horizons Office Bldg 26 1.22 66.6 56.0
62 Bernard Court Shopping Center 33 1.31 78.7 70.9
63 Oakwood Apartments 45 1.24 75.6 68.5
<PAGE>
<CAPTION>
Original Remaining
Interest- Interest-
Only Only
Periods Period Cut-Off Date
Control No. Property Name (months) (Months) Amortization Type Balance ($)
===================================================================================================================================
<S> <C> <C> <C> <C> <C>
64 Foxcroft Village MHP Balloon 4,150,000
65 Heron Walk Balloon 4,114,800
66 17 Corporate Plaza Office Building Balloon 4,108,491
67 Westlake Office Building Balloon 4,084,218
68 Fiesta Travel Trailer Resort Balloon 4,083,703
69 Cap Senior - Crosswood Oaks Balloon 4,066,498
70 Carlyle Crossing Balloon 4,046,396
71 GSE Building Balloon 4,037,397
72 680 Arthur Kill Road Balloon 3,982,756
73 Hampton Inn - Carlisle 18 18 Interest-Only, Balloon 3,950,000
74 Ironwood Plaza Balloon 3,831,521
75 Parkview Estates ARD 3,796,974
76 Wallace Crossing Shopping Center Balloon 3,796,883
77 Palomar Village Balloon 3,749,824
78 Stanton Oaks Shopping Center ARD 3,747,068
79 West Pointe Shopping Center Balloon 3,743,654
80 Four Seasons Business Park VI,Buildings 1, 2, and 3 Balloon 3,740,132
81 Littlefield Mall ARD 3,670,255
82 Highlands Retail Center Balloon 3,600,000
83 151 West 25th Street ARD 3,497,080
84 La Croix Court Apartments ARD 3,495,640
85 Everglades Apartments Balloon 3,490,772
86 Plaza Building Balloon 3,428,051
87 Sycamore Green Apartments Balloon 3,397,199
88 Crystal Inn - Logan Balloon 3,383,169
89 Valley Plaza Shopping Center 120 118 Interest-Only, ARD 3,354,000
90 La Palma Corporate Park (Buildings 4-8) Balloon 3,340,527
91 Hampton Inn - Selinsgrove 18 18 Interest-Only, Balloon 3,300,000
92 Mid America Business Park II Balloon 3,286,079
93 UNOVA Industrial Building Balloon 3,264,399
94 Walgreens - Dallas, TX Fully Amortizing 3,226,473
95 Cambridge Place Apartments Balloon 3,219,295
96 Merchant's Village Balloon 3,144,656
97 Federal Express Buildings Balloon 3,107,793
98 Santiago Parkside Estates Balloon 3,067,545
99 Suni Sands RV Resort Balloon 2,994,923
100 Clay Commons Shopping Center Balloon 2,911,809
101 Gold Coast Strip Center Balloon 2,896,450
102 CVS - Baltimore, MD Step 2,844,376
103 Plaza Verdugo Medical Center Balloon 2,834,126
104 Oakridge Estates,Decatur andValley View MHPs Balloon 2,796,811
105 La Palma Corporate Park (Buildings 2 & 3) Balloon 2,642,506
106 Tarponaire Mobile Resort Balloon 2,597,351
107 One Park Place Balloon 2,597,047
108 Lake Creek Crossing Shopping Center Balloon 2,507,153
109 275 Broome Industrial Parkway (Dick's) Balloon 2,493,272
110 Comfort Inn - Harrisburg 18 18 Interest-Only, Balloon 2,400,000
111 Westway Office Park Balloon 2,385,122
112 54 Regional Drive Balloon 2,377,512
113 2044 Ocean Avenue Balloon 2,348,083
114 The Whitney Hotel 120 118 Interest-Only, ARD 2,323,000
115 Office Max-Morristown Balloon 2,293,446
116 Sun Lake Estates Mobile Home Park Balloon 2,291,147
117 Crestwood Village MHP Balloon 2,289,501
118 CVS - Enfield, CT Step 2,280,944
119 Deserama Mobile Ranch Balloon 2,249,368
120 The Barons Apartments Balloon 2,247,472
121 August Manor Apartments Balloon 2,206,879
122 426 West Broadway Balloon 2,200,000
123 Walnut Hill Apartments Balloon 2,193,145
124 Chesterfield Commons Shopping Center Balloon 2,098,278
125 714 Lexington Avenue Balloon 2,000,000
126 Apache Gardens Mobile Home Park Balloon 1,887,917
<CAPTION>
Monthly ($Balloon/ ARD
Control No. Property Name P&I Balance ($) ARD Maturity
===============================================================================================================================
<S> <C> <C> <C> <C> <C>
64 Foxcroft Village MHP 31,998 3,995,510 3/1/05
65 Heron Walk 30,325 3,859,759 11/1/06
66 17 Corporate Plaza Office Building 30,556 3,699,009 8/1/09
67 Westlake Office Building 30,802 3,689,560 8/11/09
68 Fiesta Travel Trailer Resort 29,034 3,634,305 9/1/09
69 Cap Senior - Crosswood Oaks 32,111 3,390,943 9/1/09
70 Carlyle Crossing 29,802 3,789,646 2/1/07
71 GSE Building 31,515 3,675,532 9/11/09
72 680 Arthur Kill Road 32,587 3,357,910 10/1/09
73 Hampton Inn - Carlisle 33,783 3,349,057 4/1/10
74 Ironwood Plaza 29,526 3,474,618 11/6/09
75 Parkview Estates 30,576 3,475,537 2/11/10 2/11/30
76 Wallace Crossing Shopping Center 29,840 3,455,211 2/11/10
77 Palomar Village 28,459 3,389,737 10/6/09
78 Stanton Oaks Shopping Center 30,633 3,442,210 2/11/10 2/11/30
79 West Pointe Shopping Center 28,173 3,374,314 12/6/09
80 Four Seasons Business Park VI,Buildings 1, 2, and 3 28,668 3,389,076 10/6/09
81 Littlefield Mall 27,480 3,527,199 1/1/05 1/1/30
82 Highlands Retail Center 28,039 3,267,900 3/1/10
83 151 West 25th Street 27,111 3,171,848 2/11/10 2/11/30
84 La Croix Court Apartments 26,603 3,157,825 1/11/10 1/11/30
85 Everglades Apartments 26,739 3,162,596 10/6/09
86 Plaza Building 27,293 3,133,112 11/6/09
87 Sycamore Green Apartments 26,602 3,088,775 2/1/10
88 Crystal Inn - Logan 28,509 2,880,784 9/1/09
89 Valley Plaza Shopping Center 23,268 3,354,000 1/11/10 1/11/30
90 La Palma Corporate Park (Buildings 4-8) 24,956 3,214,259 10/1/04
91 Hampton Inn - Selinsgrove 28,224 2,797,947 4/1/10
92 Mid America Business Park II 25,507 2,982,856 1/1/10
93 UNOVA Industrial Building 24,237 2,676,136 5/11/09
94 Walgreens - Dallas, TX 28,233 - 1/1/20
95 Cambridge Place Apartments 23,821 2,889,666 12/11/09
96 Merchant's Village 23,643 2,833,764 12/1/09
97 Federal Express Buildings 25,251 2,723,702 1/1/10
98 Santiago Parkside Estates 22,729 2,884,088 8/1/06
99 Suni Sands RV Resort 22,538 2,699,451 12/1/09
100 Clay Commons Shopping Center 23,455 2,666,745 1/11/10
101 Gold Coast Strip Center 22,216 2,731,162 1/1/07
102 CVS - Baltimore, MD Step*** - 2/1/20
103 Plaza Verdugo Medical Center 22,383 2,585,302 11/1/09
104 Oakridge Estates,Decatur andValley View MHPs 22,148 2,551,004 1/1/10
105 La Palma Corporate Park (Buildings 2 & 3) 19,741 2,542,620 10/1/04
106 Tarponaire Mobile Resort 19,002 2,327,878 9/1/09
107 One Park Place 21,908 2,363,509 2/1/07
108 Lake Creek Crossing Shopping Center 20,213 2,107,999 7/1/09
109 275 Broome Industrial Parkway (Dick's) 20,114 2,089,917 12/1/09
110 Comfort Inn - Harrisburg 20,526 2,034,870 4/1/10
111 Westway Office Park 19,325 2,007,080 8/6/09
112 54 Regional Drive 18,795 2,236,648 5/1/04
113 2044 Ocean Avenue 18,538 2,267,900 2/1/05
114 The Whitney Hotel 17,122 2,323,000 1/11/10 1/11/30
115 Office Max-Morristown 17,085 2,063,856 10/1/09
116 Sun Lake Estates Mobile Home Park 17,279 2,069,753 8/6/09
117 Crestwood Village MHP 16,893 2,058,453 7/11/09
118 CVS - Enfield, CT Step*** - 2/1/20
119 Deserama Mobile Ranch 17,035 2,033,008 9/1/09
120 The Barons Apartments 17,902 2,052,825 1/11/10
121 August Manor Apartments 16,867 2,001,037 7/1/09
122 426 West Broadway 19,413 1,895,236 3/11/10
123 Walnut Hill Apartments 17,111 1,996,363 9/11/09
124 Chesterfield Commons Shopping Center 16,491 1,909,459 2/11/10
125 714 Lexington Avenue 16,470 1,684,665 3/11/10
126 Apache Gardens Mobile Home Park 13,442 1,684,396 5/11/09
<CAPTION>
Original Remaining
Amortization Term to ARD
Mortgage Rate term Seasoning or Maturity
Control No. Property Name (%) (months) (months) (months)
================================================================================================================================
<S> <C> <C> <C> <C> <C>
64 Foxcroft Village MHP 8.530 360 0 60
65 Heron Walk 8.020 360 4 80
66 17 Corporate Plaza Office Building 8.100 360 7 113
67 Westlake Office Building 8.250 360 7 113
68 Fiesta Travel Trailer Resort 7.630 360 6 114
69 Cap Senior - Crosswood Oaks 8.200 300 6 114
70 Carlyle Crossing 8.030 360 1 83
71 GSE Building 8.630 360 6 114
72 680 Arthur Kill Road 8.640 300 5 115
73 Hampton Inn - Carlisle 8.940 276 0 120
74 Ironwood Plaza 8.500 360 4 116
75 Parkview Estates 9.000 360 1 119
76 Wallace Crossing Shopping Center 8.730 360 1 119
77 Palomar Village 8.330 360 5 115
78 Stanton Oaks Shopping Center 9.170 360 1 119
79 West Pointe Shopping Center 8.250 360 3 117
80 Four Seasons Business Park VI,Buildings 1, 2, and 3 8.438 360 5 115
81 Littlefield Mall 8.200 360 2 58
82 Highlands Retail Center 8.640 360 0 120
83 151 West 25th Street 8.580 360 1 119
84 La Croix Court Apartments 8.375 360 2 118
85 Everglades Apartments 8.430 360 5 115
86 Plaza Building 8.860 360 4 116
87 Sycamore Green Apartments 8.690 360 1 119
88 Crystal Inn - Logan 8.990 300 6 114
89 Valley Plaza Shopping Center 8.325 0 2 118
90 La Palma Corporate Park (Buildings 4-8) 8.160 360 5 55
91 Hampton Inn - Selinsgrove 8.940 276 0 120
92 Mid America Business Park II 8.590 360 2 118
93 UNOVA Industrial Building 7.430 300 10 110
94 Walgreens - Dallas, TX 8.570 238 0 238
95 Cambridge Place Apartments 8.070 360 3 117
96 Merchant's Village 8.240 360 3 117
97 Federal Express Buildings 8.830 324 2 118
98 Santiago Parkside Estates 8.060 360 7 77
99 Suni Sands RV Resort 8.250 360 3 117
100 Clay Commons Shopping Center 9.000 360 2 118
101 Gold Coast Strip Center 8.460 360 2 82
102 CVS - Baltimore, MD 8.600 239 0 239
103 Plaza Verdugo Medical Center 8.770 360 4 116
104 Oakridge Estates,Decatur andValley View MHPs 8.810 360 2 118
105 La Palma Corporate Park (Buildings 2 & 3) 8.160 360 5 55
106 Tarponaire Mobile Resort 7.930 360 6 114
107 One Park Place 9.050 300 1 83
108 Lake Creek Crossing Shopping Center 8.430 300 8 112
109 275 Broome Industrial Parkway (Dick's) 8.490 300 3 117
110 Comfort Inn - Harrisburg 8.940 276 0 120
111 Westway Office Park 8.500 300 7 113
112 54 Regional Drive 8.170 300 10 50
113 2044 Ocean Avenue 8.780 360 1 59
114 The Whitney Hotel 8.845 0 2 118
115 Office Max-Morristown 8.130 360 5 115
116 Sun Lake Estates Mobile Home Park 8.250 360 7 113
117 Crestwood Village MHP 8.010 360 8 112
118 CVS - Enfield, CT 8.650 239 0 239
119 Deserama Mobile Ranch 8.300 360 6 114
120 The Barons Apartments 8.875 360 2 118
121 August Manor Apartments 8.390 360 8 112
122 426 West Broadway 9.625 300 0 120
123 Walnut Hill Apartments 8.625 360 6 114
124 Chesterfield Commons Shopping Center 8.730 360 1 119
125 714 Lexington Avenue 8.770 300 0 120
126 Apache Gardens Mobile Home Park 7.620 360 10 110
<CAPTION>
Remaining Scheduled
Lockout Maturity or
Period Cut-Off Date Cut-Off Date ARD Date
Control No. Property Name months) DSCR(x) LTV (%) LTV (%)
=======================================================================================================================
<S> <C> <C> <C> <C> <C>
64 Foxcroft Village MHP 36 1.84 50.0 48.1
65 Heron Walk 26 1.23 74.8 70.2
66 17 Corporate Plaza Office Building 29 1.33 74.7 67.3
67 Westlake Office Building 29 1.35 68.1 61.5
68 Fiesta Travel Trailer Resort 42 1.27 75.6 67.3
69 Cap Senior - Crosswood Oaks 26 1.27 74.6 62.2
70 Carlyle Crossing 35 1.22 77.8 72.9
71 GSE Building 30 1.31 74.8 68.1
72 680 Arthur Kill Road 43 1.44 60.3 50.9
73 Hampton Inn - Carlisle 48 1.61 54.1 45.9
74 Ironwood Plaza 32 1.35 79.8 72.4
75 Parkview Estates 35 1.35 74.5 68.1
76 Wallace Crossing Shopping Center 35 1.28 75.9 69.1
77 Palomar Village 31 1.26 74.6 67.5
78 Stanton Oaks Shopping Center 35 1.35 68.8 63.2
79 West Pointe Shopping Center 33 1.30 78.0 70.3
80 Four Seasons Business Park VI,Buildings 1, 2, and 3 31 1.52 70.6 63.9
81 Littlefield Mall 34 1.25 52.3 50.2
82 Highlands Retail Center 26 1.28 74.5 67.7
83 151 West 25th Street 35 1.43 54.6 49.6
84 La Croix Court Apartments 46 1.34 75.6 68.3
85 Everglades Apartments 31 1.23 78.9 71.5
86 Plaza Building 32 1.29 74.5 68.1
87 Sycamore Green Apartments 26 1.28 55.7 50.6
88 Crystal Inn - Logan 42 1.40 73.5 62.6
89 Valley Plaza Shopping Center 34 1.75 56.8 56.8
90 La Palma Corporate Park (Buildings 4-8) 43 1.27 66.9 64.4
91 Hampton Inn - Selinsgrove 48 1.69 55.0 46.6
92 Mid America Business Park II 46 1.25 76.4 69.4
93 UNOVA Industrial Building 38 1.37 73.4 60.1
94 Walgreens - Dallas, TX 48 NAP NAP NAP
95 Cambridge Place Apartments 45 1.20 74.9 67.2
96 Merchant's Village 45 1.33 78.6 70.8
97 Federal Express Buildings 46 1.34 74.9 65.6
98 Santiago Parkside Estates 41 1.21 74.8 70.3
99 Suni Sands RV Resort 45 1.27 74.9 67.5
100 Clay Commons Shopping Center 34 1.27 72.8 66.7
101 Gold Coast Strip Center 46 1.25 69.0 65.0
102 CVS - Baltimore, MD 48 NAP NAP NAP
103 Plaza Verdugo Medical Center 44 1.26 68.3 62.3
104 Oakridge Estates,Decatur andValley View MHPs 46 1.30 71.7 65.4
105 La Palma Corporate Park (Buildings 2 & 3) 43 1.33 65.9 63.4
106 Tarponaire Mobile Resort 42 1.20 76.4 68.5
107 One Park Place 26 1.25 59.0 53.7
108 Lake Creek Crossing Shopping Center 28 1.36 62.7 52.7
109 275 Broome Industrial Parkway (Dick's) 26 1.29 69.3 58.1
110 Comfort Inn - Harrisburg 48 1.69 55.8 47.3
111 Westway Office Park 29 1.43 68.1 57.3
112 54 Regional Drive 26 1.47 47.6 44.7
113 2044 Ocean Avenue 35 1.25 67.1 64.8
114 The Whitney Hotel 34 2.43 33.4 33.4
115 Office Max-Morristown 43 1.33 74.0 66.6
116 Sun Lake Estates Mobile Home Park 29 1.43 68.6 62.0
117 Crestwood Village MHP 40 1.52 55.8 50.2
118 CVS - Enfield, CT 48 NAP NAP NAP
119 Deserama Mobile Ranch 42 1.24 72.6 65.6
120 The Barons Apartments 34 1.25 79.6 72.7
121 August Manor Apartments 40 1.28 79.4 72.0
122 426 West Broadway 36 1.59 35.5 30.6
123 Walnut Hill Apartments 42 1.56 74.3 67.7
124 Chesterfield Commons Shopping Center 35 1.28 73.6 67.0
125 714 Lexington Avenue 36 1.37 58.8 49.5
126 Apache Gardens Mobile Home Park 38 1.45 78.3 69.9
<PAGE>
<CAPTION>
Original Remaining
Interest- Interest-
Only Only
Periods Period Cut-Off Date
Control No. Property Name (months) (Months) Amortization Type Balance ($)
===================================================================================================================================
<S> <C> <C> <C> <C> <C>
127 Ingram Oaks Balloon 1,793,481
128 Wayne Garden Apartments Balloon 1,791,203
129 CVS - Hinckley, OH Step 1,781,966
130 CVS - Elberton, GA Fully Amortizing 1,594,714
131 509 East Sixth Street Balloon 1,496,980
132 67th & Bell Balloon 1,496,535
133 Oakhill Family Park Balloon 1,495,090
134 Capri Villas Apartments Balloon 1,492,408
135 Pine Meadows Apartments Balloon 1,444,115
136 University Home Mobile Home Park Balloon 1,398,349
137 Crescent City Shopping Center Balloon 1,320,000
138 Town Square Apartments Balloon 1,318,744
139 Arbor I Balloon 1,317,772
140 Summitwood Apartments Balloon 1,317,772
141 Shady Rest Mobile Home and RV Park Balloon 1,296,968
142 Bangs MHP Balloon 1,278,983
143 San Vicente Shopping Center Balloon 1,248,609
144 Las Brisas Apartments Balloon 1,245,610
145 Malibu Court Balloon 1,197,429
146 Main Place Apartments Balloon 1,117,263
147 The 1940 Building Balloon 1,098,702
148 Canal Studios Balloon 1,046,313
149 Liberty Place Professional Building Balloon 1,018,890
150 Grant Square Balloon 998,817
151 Post Oak Manor Balloon 993,951
152 South Grand Apartments Balloon 993,030
153 AAA Mini-Storage Balloon 934,003
154 Welsh Gardens Balloon 891,272
155 Wellwood Manor Balloon 841,313
156 Hickory Point MHP Balloon 837,103
157 Creekside Mobile Home Park Balloon 822,987
158 10 Parker Street Balloon 797,501
159 38th Street Apartments Balloon 795,951
160 West Village II Ltd. Balloon 772,208
161 The Janwood Apartments Balloon 700,522
162 Apartments 22 Balloon 698,247
163 West Village Ltd. Balloon 697,479
164 Hillcrest Apartments Balloon 647,586
165 East Wind Apartments Balloon 619,531
166 University Village Apartments Balloon 599,832
167 Minden Square Apartments Balloon 598,909
168 Park Villa Apartments Balloon 597,941
169 263 Genesee Street Balloon 500,000
170 Rio Vista Apartments Balloon 499,458
171 166 Jewett Avenue Balloon 410,565
172 14 Kensington Avenue Balloon 335,827
173 Zabriskie Arms Condominium Balloon 298,955
<CAPTION>
Monthly ($Balloon/ ARD
Control No. Property Name P&I Balance ($) ARD Maturity
===============================================================================================================================
<S> <C> <C> <C> <C> <C>
127 Ingram Oaks 13,233 1,610,745 9/1/09
128 Wayne Garden Apartments 12,895 1,600,835 7/1/09
129 CVS - Hinckley, OH Step*** 569,549 2/1/20
130 CVS - Elberton, GA 13,541 - 2/1/20
131 509 East Sixth Street 11,940 1,368,767 11/11/09
132 67th & Bell 11,332 1,351,391 11/1/09
133 Oakhill Family Park 11,459 1,355,176 9/1/09
134 Capri Villas Apartments 12,460 1,267,027 9/11/09
135 Pine Meadows Apartments 11,088 1,310,845 7/1/09
136 University Home Mobile Home Park 10,904 1,270,720 1/1/10
137 Crescent City Shopping Center 10,281 1,198,229 3/11/10
138 Town Square Apartments 10,693 1,110,847 7/1/09
139 Arbor I 9,926 1,188,035 12/11/09
140 Summitwood Apartments 9,926 1,188,035 12/11/09
141 Shady Rest Mobile Home and RV Park 9,785 1,170,122 11/1/09
142 Bangs MHP 10,939 920,032 5/11/09
143 San Vicente Shopping Center 10,705 1,065,969 2/11/10
144 Las Brisas Apartments 10,277 1,052,238 11/11/09
145 Malibu Court 9,333 1,088,874 11/11/09
146 Main Place Apartments 8,273 1,003,393 11/1/09
147 The 1940 Building 8,567 998,422 1/1/10
148 Canal Studios 8,633 883,880 11/11/09
149 Liberty Place Professional Building 8,229 933,732 1/11/10
150 Grant Square 7,778 907,353 1/11/10
151 Post Oak Manor 8,137 839,175 8/11/09
152 South Grand Apartments 8,052 836,482 7/1/09
153 AAA Mini-Storage 7,607 857,656 1/6/10
154 Welsh Gardens 7,036 811,956 2/11/10
155 Wellwood Manor 6,642 766,443 2/11/10
156 Hickory Point MHP 6,293 755,232 9/1/09
157 Creekside Mobile Home Park 6,923 699,309 12/11/09
158 10 Parker Street 6,920 684,677 11/11/09
159 38th Street Apartments 6,645 675,747 9/11/09
160 West Village II Ltd. 5,959 701,437 8/11/09
161 The Janwood Apartments 5,618 587,527 8/11/09
162 Apartments 22 5,445 635,315 10/11/09
163 West Village Ltd. 5,382 633,557 8/11/09
164 Hillcrest Apartments 5,114 591,739 7/1/09
165 East Wind Apartments 5,213 573,011 2/11/10
166 University Village Apartments 4,629 544,858 8/11/09
167 Minden Square Apartments 4,994 507,094 1/11/10
168 Park Villa Apartments 4,984 506,783 11/11/09
169 263 Genesee Street 4,296 464,647 3/11/10
170 Rio Vista Apartments 4,368 429,145 2/11/10
171 166 Jewett Avenue 3,204 373,946 8/11/09
172 14 Kensington Avenue 2,621 305,873 8/11/09
173 Zabriskie Arms Condominium 2,333 272,290 8/11/09
<CAPTION>
Original Remaining
Amortization Term to ARD
Mortgage Rate term Seasoning or Maturity
Control No. Property Name (%) (months) (months) (months)
================================================================================================================================
<S> <C> <C> <C> <C> <C>
127 Ingram Oaks 8.020 360 6 114
128 Wayne Garden Apartments 7.750 360 8 112
129 CVS - Hinckley, OH 8.710 271 1 239
130 CVS - Elberton, GA 8.180 241 2 239
131 509 East Sixth Street 8.880 360 4 116
132 67th & Bell 8.310 360 4 116
133 Oakhill Family Park 8.430 360 6 114
134 Capri Villas Apartments 8.875 300 6 114
135 Pine Meadows Apartments 8.440 360 8 112
136 University Home Mobile Home Park 8.640 360 2 118
137 Crescent City Shopping Center 8.640 360 0 120
138 Town Square Apartments 8.500 300 8 112
139 Arbor I 8.260 360 3 117
140 Summitwood Apartments 8.260 360 3 117
141 Shady Rest Mobile Home and RV Park 8.270 360 4 116
142 Bangs MHP 8.080 240 10 110
143 San Vicente Shopping Center 9.250 300 1 119
144 Las Brisas Apartments 8.750 300 4 116
145 Malibu Court 8.625 360 4 116
146 Main Place Apartments 8.070 360 4 116
147 The 1940 Building 8.640 360 2 118
148 Canal Studios 8.750 300 4 116
149 Liberty Place Professional Building 9.030 360 2 118
150 Grant Square 8.625 360 2 118
151 Post Oak Manor 8.625 300 7 113
152 South Grand Apartments 8.500 300 8 112
153 AAA Mini-Storage 9.125 360 2 118
154 Welsh Gardens 8.780 360 1 119
155 Wellwood Manor 8.780 360 1 119
156 Hickory Point MHP 8.220 360 6 114
157 Creekside Mobile Home Park 9.000 300 3 117
158 10 Parker Street 9.375 300 4 116
159 38th Street Apartments 8.875 300 6 114
160 West Village II Ltd. 8.500 360 7 113
161 The Janwood Apartments 8.375 300 7 113
162 Apartments 22 8.625 360 5 115
163 West Village Ltd. 8.500 360 7 113
164 Hillcrest Apartments 8.750 360 8 112
165 East Wind Apartments 9.500 360 1 119
166 University Village Apartments 8.500 360 7 113
167 Minden Square Apartments 8.900 300 2 118
168 Park Villa Apartments 8.875 300 4 116
169 263 Genesee Street 9.750 360 0 120
170 Rio Vista Apartments 9.500 300 1 119
171 166 Jewett Avenue 8.625 360 7 113
172 14 Kensington Avenue 8.625 360 7 113
173 Zabriskie Arms Condominium 8.625 360 7 113
<CAPTION>
Remaining Scheduled
Lockout Maturity or
Period Cut-Off Date Cut-Off Date ARD Date
Control No. Property Name months) DSCR(x) LTV (%) LTV (%)
=======================================================================================================================
<S> <C> <C> <C> <C> <C>
127 Ingram Oaks 42 1.38 52.7 47.4
128 Wayne Garden Apartments 40 1.26 79.6 71.1
129 CVS - Hinckley, OH 47 NAP NAP NAP
130 CVS - Elberton, GA 46 NAP NAP NAP
131 509 East Sixth Street 44 1.38 59.9 54.8
132 67th & Bell 44 1.34 70.6 63.7
133 Oakhill Family Park 42 1.59 49.8 45.2
134 Capri Villas Apartments 42 1.48 69.4 58.9
135 Pine Meadows Apartments 28 1.55 52.2 47.4
136 University Home Mobile Home Park 46 1.28 72.6 66.0
137 Crescent City Shopping Center 36 1.29 74.2 67.3
138 Town Square Apartments 40 1.82 74.5 62.8
139 Arbor I 45 1.30 79.9 72.0
140 Summitwood Apartments 45 1.30 79.9 72.0
141 Shady Rest Mobile Home and RV Park 44 1.55 56.0 50.5
142 Bangs MHP 38 1.74 65.6 47.2
143 San Vicente Shopping Center 35 1.29 46.2 39.5
144 Las Brisas Apartments 44 1.41 73.3 61.9
145 Malibu Court 44 1.46 74.8 68.1
146 Main Place Apartments 44 1.31 79.8 71.7
147 The 1940 Building 46 1.26 74.5 67.7
148 Canal Studios 32 1.37 57.5 48.6
149 Liberty Place Professional Building 34 1.32 57.9 53.1
150 Grant Square 46 1.25 76.8 69.8
151 Post Oak Manor 41 1.44 71.0 59.9
152 South Grand Apartments 40 1.58 68.5 57.7
153 AAA Mini-Storage 34 1.38 74.7 68.6
154 Welsh Gardens 47 1.39 79.9 72.8
155 Wellwood Manor 47 1.30 67.3 61.3
156 Hickory Point MHP 42 1.20 79.7 71.9
157 Creekside Mobile Home Park 45 1.27 74.8 63.6
158 10 Parker Street 44 1.30 72.5 62.2
159 38th Street Apartments 42 1.45 69.2 58.8
160 West Village II Ltd. 41 1.57 64.4 58.5
161 The Janwood Apartments 41 1.58 74.5 62.5
162 Apartments 22 43 1.61 68.1 62.0
163 West Village Ltd. 41 1.58 69.7 63.4
164 Hillcrest Apartments 40 1.36 74.0 67.6
165 East Wind Apartments 47 1.26 74.2 68.6
166 University Village Apartments 41 1.57 68.6 62.3
167 Minden Square Apartments 46 1.47 66.5 56.3
168 Park Villa Apartments 44 1.21 70.3 59.6
169 263 Genesee Street 48 1.26 75.8 70.4
170 Rio Vista Apartments 47 1.50 53.1 45.7
171 166 Jewett Avenue 41 1.48 74.6 68.0
172 14 Kensington Avenue 41 1.41 74.6 68.0
173 Zabriskie Arms Condominium 41 1.35 74.7 68.1
</TABLE>
* The Mortgage Rate for the Annapolis Mall Mortgage Loan represents the weighted
average mortgage rate as of the Cut-off Date for the Annapolis Mall Mortgage
Loan Component No. 1 and the Annapolis Mall Mortgage Loan Component No. 2.
** The related Mortgage Loan consists of two (2) components. The annual rate
shown above is intended to reflect a weighted average of the fixed annual rates
at which interest is to accrue on those components. One of those components will
accrue at the rate above. The rate on the other component has not been
established, but it will be at least as high as the rate shown above. For
purposes of this preliminary Prospectus Supplement, that second component is
assumed to accrue at the rate shown above.
*** Refer to the worksheet "Step" in the file named LBUBS00C3.XLS contained in
the back cover of the Prospectus Supplement for detailed information on Monthly
Payments for the Mortgage Loan
<PAGE>
Annex A-3
LB-UBS COMMERCIAL MORTGAGE TRUST 2000-C3
Reserve Accounts (All Mortgage Loans)
<TABLE>
<CAPTION>
ANNUAL
INITIAL DEPOSIT DEPOSIT TO THE
TO THE CAPITAL REPLACEMENT
IMPROVEMENT RESERVE
CONTROL NO. PROPERTY NAME PROPERTY TYPE ACCOUNT ($) ACCOUNT ($)
===================================================================================================================================
<S> <C> <C> <C> <C>
1 Cherry Creek Mall Retail - Regional Mall - -
2 Annapolis Mall Retail - Regional Mall - -
3 Westfield Portfolio Retail - Regional Mall - -
4 Sangertown Square Mall Retail - Regional Mall - 175,000.00
5 Southern Company Center Office - 33,594.00
6 Metro Plaza Shopping Center Retail - Anchored - 33,105.00
7 Deposit Guaranty Plaza Office 36,750.00 85,200.00
8 Cedarbrook Corporate Center Building 5 Office - 18,160.00
9 2 and 4 Gannett Drive Office 9,593.00 21,000.00
10 New Media & Arts Center Office 102,500.00 36,912.00
11 Pepper Square Shopping Center Retail - Anchored 46,250.00 28,823.00
12 Pinewood Chase Apartments Multifamily 450,000.00 110,700.00
13 Eagle Rock Retail - Anchored - -
14 Deposit Guaranty Tower & Building Office 25,000.00 51,600.00
15 Park Place Apartments Multifamily 125.00 65,599.92
16 Stop & Shop - Meriden, CT CTL - -
17 205-11 Montague Street Office - 12,706.00
18 Reisterstown Square Apartments Multifamily 500,000.00 123,250.00
19 Five Points Plaza Office - 12,200.00
20 SecurCare Boulder Portfolio Self-Storage 63,400.00 47,967.00
21 Speedway Plaza Retail - Anchored 6,937.50 18,528.00
22 River Oaks West Shopping Center Retail - Anchored - 27,366.00
23 Deposit Guaranty - Building Office 56,250.00 84,324.00
24 Best Western Carmel Mission Inn Hotel - Full Service 22,837.50 208,296.00
25 Grammercy Parc Apartments Multifamily - 49,062.00
26 Foshay Tower Office - 40,490.04
27 Forestdale Apartments Multifamily - 46,800.00
28 Whispering Oaks Apartments Multifamily 64,688.00 103,290.00
29 Scarbrough Building Office 934,242.50 52,007.04
30 Central Forest Shopping Center Retail - Anchored 31,500.00 14,222.00
31 Wellington Country Plaza Retail - Unanchored 176,000.00 -
32 Littlefield Building Office 403,287.50 15,791.04
33 Timberlyne Shopping Center Retail - Anchored - 10,766.00
34 29 West 35th Street Office 250,156.00 20,630.00
35 Peacock Center Retail - Anchored - 7,329.00
36 Nabisco Warehouse & Distribution Complex Industrial - -
37 Ballenger Creek Plaza Retail - Anchored - 7,548.00
38 Bishop's Corner West Retail - Anchored 201,875.00 18,742.20
39 Montgomery Commons Retail - Anchored - 14,302.56
40 Winchester Marketplace Retail - Unanchored - -
41 La Paz Apartments Multifamily - 39,750.00
42 The Atria at Hillcrest Multifamily 1,000.00 19,028.00
43 Citizens Trust Company Bldg. Office 184,375.00 30,793.00
44 229-233 Seventh Street Office 17,812.50 14,071.44
45 Woodbridge Village Apartments Multifamily 216,656.00 48,672.00
46 Mooresville Festival Shopping Center Retail - Anchored 5,125.00 23,942.00
47 901 Hugh Wallis Road (BellSouth Building) CTL - -
48 800 North Pearl Office 3,350.00 37,500.00
49 Town North Shopping Center Retail - Anchored 27,500.00 10,799.00
50 Route 7 Commerce Center Office - 10,425.00
51 Post Road Plaza Retail - Unanchored 10,325.00 10,812.00
52 Chapel Wood Apartments Multifamily 17,113.00 72,250.00
53 Enterprise Park Industrial 458,305.00 30,689.00
54 Marion Ridge Apartments Multifamily 3,062.50 29,600.04
55 Orica North Industrial 25,737.50 32,066.04
56 Torrance Tech Park Industrial - 17,172.00
57 2720 Dupont Commerce Center Office 437.50 5,762.76
58 Oradell Medical Plaza Office 48,028.00 12,675.00
59 River Drive Multifamily 53,920.00 58,200.00
60 The Joseph Cory Warehouse Industrial 2,925.00 45,204.00
61 Horizons Office Bldg Office 20,438.00 11,068.56
62 Bernard Court Shopping Center Retail - Anchored 12,625.00 -
63 Oakwood Apartments Multifamily - 31,427.88
<CAPTION>
ANNUAL CURRENT
DEPOSIT TO THE BALANCE OF THE AS OF DATE OF
TILC ACCOUNT TILC ACCOUNT THE RESERVE
CONTROL NO. PROPERTY NAME ($) ($) ACCOUNTS
===================================================================================================================
<S> <C> <C> <C> <C>
1 Cherry Creek Mall - - NAP
2 Annapolis Mall - - NAP
3 Westfield Portfolio - - NAP
4 Sangertown Square Mall 200,000.00 - 2/24/00
5 Southern Company Center 384,849.00 - 6/10/99
6 Metro Plaza Shopping Center 44,139.96 7,356.66 2/25/00
7 Deposit Guaranty Plaza 255,600.00 21,553.00 1/19/00
8 Cedarbrook Corporate Center Building 5 - - 1/12/00
9 2 and 4 Gannett Drive - 200,000.00 12/21/99
10 New Media & Arts Center 353,880.00 - 1/11/00
11 Pepper Square Shopping Center - 500,000.00 1/31/00
12 Pinewood Chase Apartments - - 6/21/99
13 Eagle Rock - - NAP
14 Deposit Guaranty Tower & Building 355,200.00 119,063.00 1/19/00
15 Park Place Apartments - - 2/25/00
16 Stop & Shop - Meriden, CT - - NAP
17 205-11 Montague Street - - 8/19/99
18 Reisterstown Square Apartments - - 12/23/99
19 Five Points Plaza 38,550.00 - 6/10/99
20 SecurCare Boulder Portfolio - - 2/24/00
21 Speedway Plaza 46,629.96 7,771.66 2/25/00
22 River Oaks West Shopping Center - - 6/17/99
23 Deposit Guaranty - Building 113,640.00 38,092.00 1/19/00
24 Best Western Carmel Mission Inn - - 2/25/00
25 Grammercy Parc Apartments - - 2/23/00
26 Foshay Tower 165,753.00 - 2/24/00
27 Forestdale Apartments - - 2/25/00
28 Whispering Oaks Apartments - - 1/11/00
29 Scarbrough Building 122,940.00 20,490.00 2/23/00
30 Central Forest Shopping Center - - 1/31/00
31 Wellington Country Plaza 60,647.04 10,107.84 2/23/00
32 Littlefield Building 72,698.04 12,116.34 2/23/00
33 Timberlyne Shopping Center - - 6/28/99
34 29 West 35th Street 84,000.00 300,000.00 2/9/00
35 Peacock Center - - 7/8/99
36 Nabisco Warehouse & Distribution Complex - - NAP
37 Ballenger Creek Plaza - - 7/8/99
38 Bishop's Corner West 93,072.96 15,512.16 2/25/00
39 Montgomery Commons 24,999.96 4,167.51 2/23/00
40 Winchester Marketplace - - NAP
41 La Paz Apartments - - 2/25/00
42 The Atria at Hillcrest - - 6/30/99
43 Citizens Trust Company Bldg. 166,179.00 13,848.00 12/22/99
44 229-233 Seventh Street 42,999.96 - 2/24/00
45 Woodbridge Village Apartments - - 7/14/99
46 Mooresville Festival Shopping Center 38,358.00 3,196.00 12/30/99
47 901 Hugh Wallis Road (BellSouth Building) - - NAP
48 800 North Pearl 20,000.00 213,703.49 2/24/00
49 Town North Shopping Center - 37,500.00 1/31/00
50 Route 7 Commerce Center 50,000.00 - 1/4/00
51 Post Road Plaza 30,000.00 - 1/10/00
52 Chapel Wood Apartments - - 12/15/99
53 Enterprise Park 81,387.00 - 9/28/99
54 Marion Ridge Apartments - - 2/25/00
55 Orica North 60,192.00 15,048.00 2/25/00
56 Torrance Tech Park 47,628.00 - 2/24/00
57 2720 Dupont Commerce Center 51,999.96 4,083.33 2/24/00
58 Oradell Medical Plaza 16,667.00 - 4/30/99
59 River Drive - - 10/22/99
60 The Joseph Cory Warehouse 31,944.00 292,500.00 8/19/99
61 Horizons Office Bldg 31,869.48 - 2/25/00
62 Bernard Court Shopping Center - - 11/8/99
63 Oakwood Apartments - - 2/25/00
<PAGE>
<CAPTION>
ANNUAL
INITIAL DEPOSIT DEPOSIT TO THE
TO THE CAPITAL REPLACEMENT
IMPROVEMENT RESERVE
CONTROL NO. PROPERTY NAME PROPERTY TYPE ACCOUNT ($) ACCOUNT ($)
===================================================================================================================================
<S> <C> <C> <C> <C>
64 Foxcroft Village MHP Mobile Home Park - -
65 Heron Walk Multifamily 10,250.00 41,600.04
66 17 Corporate Plaza Office Building Office - 4,469.00
67 Westlake Office Building Office 4,812.00 9,187.00
68 Fiesta Travel Trailer Resort Mobile Home Park - -
69 Cap Senior - Crosswood Oaks Multifamily - 41,235.96
70 Carlyle Crossing Multifamily 60,250.00 31,050.00
71 GSE Building Industrial 1,675.00 7,908.00
72 680 Arthur Kill Road Retail - Unanchored 10,750.00 6,636.00
73 Hampton Inn - Carlisle Hotel - Limited Service - 69,391.92
74 Ironwood Plaza Retail - Anchored - 11,718.00
75 Parkview Estates Multifamily - 24,800.00
76 Wallace Crossing Shopping Center Retail - Anchored 3,375.00 19,038.00
77 Palomar Village Retail - Unanchored - 11,552.00
78 Stanton Oaks Shopping Center Retail - Anchored 6,250.00 7,080.00
79 West Pointe Shopping Center Retail - Anchored 14,145.00 -
80 Four Seasons Business Park VI,Buildings 1, 2, and 3 Industrial 7,875.00 14,925.00
81 Littlefield Mall Mixed-Use 168,645.00 24,408.00
82 Highlands Retail Center Retail - Anchored - 2,126.76
83 151 West 25th Street Office 26,500.00 21,600.00
84 La Croix Court Apartments Multifamily 3,463.00 27,750.00
85 Everglades Apartments Multifamily 4,875.00 -
86 Plaza Building Office 11,125.00 11,880.00
87 Sycamore Green Apartments Multifamily 49,362.50 48,750.00
88 Crystal Inn - Logan Hotel - Limited Service - 47,559.00
89 Valley Plaza Shopping Center Retail - Anchored 1,250.00 7,236.00
90 La Palma Corporate Park (Buildings 4-8) Industrial 68,106.25 11,568.00
91 Hampton Inn - Selinsgrove Hotel - Limited Service - 62,012.88
92 Mid America Business Park II Industrial 4,375.00 -
93 UNOVA Industrial Building Industrial - 18,110.76
94 Walgreens - Dallas, TX CTL 275.00 1,814.40
95 Cambridge Place Apartments Multifamily - 7,600.00
96 Merchant's Village Retail - Anchored 7,062.50 10,519.56
97 Federal Express Buildings Industrial 17,625.00 13,792.92
98 Santiago Parkside Estates Mobile Home Park - -
99 Suni Sands RV Resort Mobile Home Park - -
100 Clay Commons Shopping Center Retail - Unanchored 16,556.00 7,128.00
101 Gold Coast Strip Center Retail - Unanchored 59,663.00 2,316.00
102 CVS - Baltimore, MD CTL - 2,025.00
103 Plaza Verdugo Medical Center Office - -
104 Oakridge Estates,Decatur andValley View MHPs Mobile Home Park - -
105 La Palma Corporate Park (Buildings 2 & 3) Industrial 12,406.25 8,364.00
106 Tarponaire Mobile Resort Mobile Home Park - -
107 One Park Place Office 262.50 11,068.44
108 Lake Creek Crossing Shopping Center Retail - Unanchored 11,844.00 2,976.00
109 275 Broome Industrial Parkway (Dick's) Industrial 6,562.50 7,508.04
110 Comfort Inn - Harrisburg Hotel - Limited Service - 50,215.08
111 Westway Office Park Retail - Unanchored 12,375.00 14,112.00
112 54 Regional Drive Office - 10,875.00
113 2044 Ocean Avenue Office - 2,609.40
114 The Whitney Hotel Hotel - Limited Service 58,375.00 -
115 Office Max-Morristown Retail - Unanchored - -
116 Sun Lake Estates Mobile Home Park Mobile Home Park 33,060.00 7,488.00
117 Crestwood Village MHP Mobile Home Park - -
118 CVS - Enfield, CT CTL - -
119 Deserama Mobile Ranch Mobile Home Park - -
120 The Barons Apartments Multifamily - -
121 August Manor Apartments Multifamily 20,700.00 23,496.00
122 426 West Broadway Mixed-Use - -
123 Walnut Hill Apartments Multifamily 5,000.00 41,000.00
124 Chesterfield Commons Shopping Center Retail - Anchored 2,500.00 7,403.00
125 714 Lexington Avenue Retail - Unanchored - 835.00
126 Apache Gardens Mobile Home Park Mobile Home Park - -
<CAPTION>
ANNUAL CURRENT
DEPOSIT TO THE BALANCE OF THE AS OF DATE OF
TILC ACCOUNT TILC ACCOUNT THE RESERVE
CONTROL NO. PROPERTY NAME ($) ($) ACCOUNTS
===================================================================================================================
<S> <C> <C> <C> <C>
64 Foxcroft Village MHP - - NAP
65 Heron Walk - - 2/25/00
66 17 Corporate Plaza Office Building - - 7/6/99
67 Westlake Office Building 48,000.00 225,000.00 7/30/99
68 Fiesta Travel Trailer Resort - - NAP
69 Cap Senior - Crosswood Oaks - - 2/25/00
70 Carlyle Crossing - - 2/25/00
71 GSE Building 15,600.00 - 8/30/99
72 680 Arthur Kill Road 9,180.00 3,825.33 2/25/00
73 Hampton Inn - Carlisle - - 3/2/00
74 Ironwood Plaza - 80,000.00 11/4/99
75 Parkview Estates - - 1/28/00
76 Wallace Crossing Shopping Center - - 2/10/00
77 Palomar Village 36,500.00 75,000.00 9/16/99
78 Stanton Oaks Shopping Center - - 6/1/00
79 West Pointe Shopping Center - - 11/8/99
80 Four Seasons Business Park VI,Buildings 1, 2, and 3 54,898.00 4,575.00 9/21/99
81 Littlefield Mall 29,709.00 4,951.50 2/23/00
82 Highlands Retail Center - - 2/25/00
83 151 West 25th Street 91,989.00 - 2/2/00
84 La Croix Court Apartments - - 12/30/99
85 Everglades Apartments - - 9/8/99
86 Plaza Building 71,592.00 55,966.00 10/27/99
87 Sycamore Green Apartments - - 2/25/00
88 Crystal Inn - Logan - - 2/25/00
89 Valley Plaza Shopping Center 39,171.00 - 12/30/99
90 La Palma Corporate Park (Buildings 4-8) 19,032.00 6,344.00 2/24/00
91 Hampton Inn - Selinsgrove - - 3/2/00
92 Mid America Business Park II - 2,084.10 2/23/00
93 UNOVA Industrial Building - - 2/25/00
94 Walgreens - Dallas, TX - - 2/25/00
95 Cambridge Place Apartments - - 12/9/99
96 Merchant's Village 17,532.48 4,388.45 2/25/00
97 Federal Express Buildings 24,999.96 2,084.01 2/24/00
98 Santiago Parkside Estates - - NAP
99 Suni Sands RV Resort - - NAP
100 Clay Commons Shopping Center - - 12/21/99
101 Gold Coast Strip Center 9,000.00 750.00 2/25/00
102 CVS - Baltimore, MD - - 2/25/00
103 Plaza Verdugo Medical Center 43,673.04 7,060.60 2/25/00
104 Oakridge Estates,Decatur andValley View MHPs - - NAP
105 La Palma Corporate Park (Buildings 2 & 3) 14,304.00 4,768.00 2/24/00
106 Tarponaire Mobile Resort - - NAP
107 One Park Place 67,517.28 5,626.44 2/25/00
108 Lake Creek Crossing Shopping Center 20,400.00 - 6/4/99
109 275 Broome Industrial Parkway (Dick's) 20,000.04 25,098.10 2/25/00
110 Comfort Inn - Harrisburg - - 3/2/00
111 Westway Office Park 44,280.00 3,590.00 8/5/99
112 54 Regional Drive 50,000.00 88,283.95 2/23/00
113 2044 Ocean Avenue 11,910.48 51,045.43 2/25/00
114 The Whitney Hotel - - 12/30/99
115 Office Max-Morristown 5,874.96 2,447.90 2/25/00
116 Sun Lake Estates Mobile Home Park - - 7/27/99
117 Crestwood Village MHP - - NAP
118 CVS - Enfield, CT - - NAP
119 Deserama Mobile Ranch - - NAP
120 The Barons Apartments - - NAP
121 August Manor Apartments - - 2/25/00
122 426 West Broadway 22,728.00 1,894.00 2/15/00
123 Walnut Hill Apartments - - 9/10/99
124 Chesterfield Commons Shopping Center - - 2/10/00
125 714 Lexington Avenue 14,700.00 - 2/16/00
126 Apache Gardens Mobile Home Park - - NAP
<PAGE>
<CAPTION>
ANNUAL
INITIAL DEPOSIT DEPOSIT TO THE
TO THE CAPITAL REPLACEMENT
IMPROVEMENT RESERVE
CONTROL NO. PROPERTY NAME PROPERTY TYPE ACCOUNT ($) ACCOUNT ($)
===================================================================================================================================
<S> <C> <C> <C> <C>
127 Ingram Oaks Mobile Home Park - -
128 Wayne Garden Apartments Multifamily 56,238.00 19,000.00
129 CVS - Hinckley, OH CTL - 2,531.28
130 CVS - Elberton, GA CTL - 2,531.28
131 509 East Sixth Street Multifamily - 2,376.00
132 67th & Bell Retail - Anchored - 2,964.00
133 Oakhill Family Park Mobile Home Park - -
134 Capri Villas Apartments Multifamily 938.00 20,000.00
135 Pine Meadows Apartments Multifamily 30,715.00 28,000.00
136 University Home Mobile Home Park Mobile Home Park - 1,813.32
137 Crescent City Shopping Center Retail - Anchored 6,625.00 9,107.00
138 Town Square Apartments Multifamily 1,250.00 22,752.00
139 Arbor I Multifamily - 8,569.00
140 Summitwood Apartments Multifamily - 8,670.00
141 Shady Rest Mobile Home and RV Park Mobile Home Park - -
142 Bangs MHP Mobile Home Park - 5,050.00
143 San Vicente Shopping Center Retail - Unanchored - 972.00
144 Las Brisas Apartments Multifamily 888.00 17,004.00
145 Malibu Court Multifamily 5,888.00 12,996.00
146 Main Place Apartments Multifamily 17,175.00 18,856.44
147 The 1940 Building Office - -
148 Canal Studios Industrial - 7,692.00
149 Liberty Place Professional Building Office 4,375.00 4,308.00
150 Grant Square Multifamily 888.00 11,000.00
151 Post Oak Manor Multifamily 1,763.00 20,500.00
152 South Grand Apartments Multifamily 7,188.00 20,004.00
153 AAA Mini-Storage Self-Storage 70,875.00 7,239.00
154 Welsh Gardens Multifamily 3,125.00 10,500.00
155 Wellwood Manor Multifamily - 13,500.00
156 Hickory Point MHP Mobile Home Park - -
157 Creekside Mobile Home Park Mobile Home Park - 3,348.00
158 10 Parker Street Multifamily 1,875.00 5,004.00
159 38th Street Apartments Multifamily - 13,000.00
160 West Village II Ltd. Multifamily - 8,496.00
161 The Janwood Apartments Multifamily 22,719.00 19,000.00
162 Apartments 22 Multifamily - 11,004.00
163 West Village Ltd. Multifamily 500.00 8,004.00
164 Hillcrest Apartments Multifamily 625.00 4,380.00
165 East Wind Apartments Multifamily - 7,750.00
166 University Village Apartments Multifamily 813.00 2,004.00
167 Minden Square Apartments Multifamily 12,250.00 12,996.00
168 Park Villa Apartments Multifamily - 11,340.00
169 263 Genesee Street Mixed-Use 3,125.00 6,250.00
170 Rio Vista Apartments Multifamily - 14,000.00
171 166 Jewett Avenue Multifamily - 4,000.00
172 14 Kensington Avenue Multifamily - 3,250.00
173 Zabriskie Arms Condominium Multifamily - 3,750.00
<CAPTION>
ANNUAL CURRENT
DEPOSIT TO THE BALANCE OF THE AS OF DATE OF
TILC ACCOUNT TILC ACCOUNT THE RESERVE
CONTROL NO. PROPERTY NAME ($) ($) ACCOUNTS
===================================================================================================================
<S> <C> <C> <C> <C>
127 Ingram Oaks - - NAP
128 Wayne Garden Apartments - - 6/4/99
129 CVS - Hinckley, OH - - 2/25/00
130 CVS - Elberton, GA - - 2/25/00
131 509 East Sixth Street - - 10/28/99
132 67th & Bell 10,800.00 2,700.00 2/24/00
133 Oakhill Family Park - - NAP
134 Capri Villas Apartments - - 8/23/99
135 Pine Meadows Apartments - - 6/8/99
136 University Home Mobile Home Park - - 2/23/00
137 Crescent City Shopping Center 13,102.00 - 2/16/00
138 Town Square Apartments - - 6/7/99
139 Arbor I - - 11/24/99
140 Summitwood Apartments - - 11/24/99
141 Shady Rest Mobile Home and RV Park - - NAP
142 Bangs MHP - - 2/25/00
143 San Vicente Shopping Center 9,192.00 766.00 1/25/00
144 Las Brisas Apartments - - 10/14/99
145 Malibu Court - - 10/29/99
146 Main Place Apartments - - 2/25/00
147 The 1940 Building - 20,000.00 2/25/00
148 Canal Studios 16,200.00 1,350.00 10/27/99
149 Liberty Place Professional Building 18,696.00 1,558.00 12/22/99
150 Grant Square - - 12/14/99
151 Post Oak Manor - - 8/10/99
152 South Grand Apartments - - 6/7/99
153 AAA Mini-Storage - - 12/29/99
154 Welsh Gardens - - 2/4/00
155 Wellwood Manor - - 2/4/00
156 Hickory Point MHP - - NAP
157 Creekside Mobile Home Park - - 12/7/99
158 10 Parker Street - - 10/22/99
159 38th Street Apartments - - 8/23/99
160 West Village II Ltd. - - 7/23/99
161 The Janwood Apartments - - 7/13/99
162 Apartments 22 - - 5/11/99
163 West Village Ltd. - - 7/23/99
164 Hillcrest Apartments - - 6/24/99
165 East Wind Apartments - - 1/21/00
166 University Village Apartments - - 7/23/99
167 Minden Square Apartments - - 12/13/99
168 Park Villa Apartments - - 10/22/99
169 263 Genesee Street - - 2/11/00
170 Rio Vista Apartments - - 2/7/00
171 166 Jewett Avenue - - 7/29/99
172 14 Kensington Avenue - - 7/29/99
173 Zabriskie Arms Condominium - - 4/29/99
</TABLE>
<PAGE>
[LOGO]UBS Warburg [LOGO] LEHMAN BROTHERS
Annex B
LB-UBS Commercial Mortgage Trust 2000-C3
Commercial Mortgage Pass-Through Certificates,
Series 2000-C3
$1,306,897,052
(Approximate)
Initial Mortgage Pool Balance
[GRAPHIC OMITTED]
% of Initial Pool by Cut-off Date Balance
LEHMAN BROTHERS
MORGAN STANLEY DEAN WITTER DEUTSCHE BANC ALEX.BROWN
Page 1 of 16
THIS INFORMATION DOES NOT CONSTITUTE EITHER AN OFFER TO SELL OR A SOLICITATION
OF AN OFFER TO BUY ANY OF THE SECURITIES REFERRED TO HEREIN. OFFERS TO SELL AND
SOLICITATIONS OF OFFERS TO BUY SECURITIES ARE MADE ONLY BY, AND THIS INFORMATION
MUST BE READ IN CONJUNCTION WITH, THE FINAL PROSPECTUS SUPPLEMENT AND THE
RELATED PROSPECTUS OR, IF NOT REGISTERED UNDER THE SECURITIES ACT OF 1933, THE
FINAL OFFERING MEMORANDUM (THE "OFFERING DOCUMENT"). INFORMATION CONTAINED
HEREIN DOES NOT PURPORT TO BE COMPLETE AND IS SUBJECT TO THE SAME QUALIFICATIONS
AND ASSUMPTIONS, AND SHOULD BE CONSIDERED BY INVESTORS ONLY IN THE LIGHT OF THE
SAME WARNINGS, LACK OF ASSURANCES AND REPRESENTATIONS AND OTHER PRECAUTIONARY
MATTERS, AS DISCLOSED IN THE OFFERING DOCUMENT. INFORMATION REGARDING THE
UNDERLYING ASSETS HAS BEEN PROVIDED BY THE SELLERS OF THOSE UNDERLYING ASSETS,
THE ISSUER OF THE SECURITIES OR THEIR RESPECTIVE AFFILIATES AND HAS NOT BEEN
INDEPENDENTLY VERIFIED BY THE UNDERWRITERS OR THEIR RESPECTIVE AFFILIATES. THE
ANALYSES CONTAINED HEREIN HAVE BEEN PREPARED AND DISSEMINATED BY THE
UNDERWRITERS AND NOT BY THE ISSUER. THIS INFORMATION WAS PREPARED ON THE BASIS
OF CERTAIN ASSUMPTIONS (INCLUDING, IN CERTAIN CASES, ASSUMPTIONS SPECIFIED BY
THE RECIPIENT HEREOF) REGARDING PAYMENTS, INTEREST RATES, WEIGHTED AVERAGE LIVES
AND WEIGHTED AVERAGE LOAN AGE, LOSS AND OTHER MATTERS, INCLUDING, BUT NOT
LIMITED TO, THE ASSUMPTIONS DESCRIBED IN THE OFFERING DOCUMENT. NEITHER THE
UNDERWRITERS NOR ANY OF THEIR RESPECTIVE AFFILIATES MAKES ANY REPRESENTATION OR
WARRANTY AS TO THE ACTUAL RATE OR TIMING OF PAYMENTS ON ANY OF THE UNDERLYING
ASSETS OR THE PAYMENTS OR YIELD ON THE SECURITIES. THIS INFORMATION SUPERSEDES
ANY PRIOR VERSIONS HEREOF AND WILL BE DEEMED TO BE SUPERSEDED BY ANY SUBSEQUENT
VERSIONS HEROF AND BY THE OFFERING DOCUMENT.
<PAGE>
LB-UBS 2000-C3 Structural and Collateral Term Sheet (continued):
LB-UBS Commercial Mortgage Trust 2000-C3
Commercial Mortgage Pass-Through Certificates,
Series 2000-C3
Credit
Support
---------------------------------------------
20.25% Class A-1
-------------------------------
20.25% Class A-2
-------------------------------
14.75% Class B
-------------------------------
11.00% Class C
-------------------------------
9.50% Class D
-------------------------------
8.50% Class E
-------------------------------
7.50% Class F
-------------------------------
6.60% Class G Class X
-------------------------------
5.00% Class H
-------------------------------
3.75% Class J
-------------------------------
3.00% Class K
-------------------------------
2.20% Class L
-------------------------------
1.30% Class M
-------------------------------
1.00% Class N
-------------------------------
N/A Class P
---------------------------------------------
<TABLE>
<CAPTION>
===========================================================================================================
Original Face Ratings Coupon Initial Wtd Avg Life Principal Legal
Class Amount (Moody's/Fitch) Description(1) Coupon (years) (2) Window(2) Status
===========================================================================================================
<S> <C> <C> <C> <C> <C> <C> <C>
A-1 $ 385,000,000 Aaa/AAA Capped WAC 5.767 04/00 - 05/09 Public
- -----------------------------------------------------------------------------------------------------------
A-2 657,250,000 Aaa/AAA Capped WAC 9.620 05/09 - 01/10 Public
- -----------------------------------------------------------------------------------------------------------
B 71,879,000 Aa2/AA Capped WAC 9.825 01/10 - 01/10 Public
- -----------------------------------------------------------------------------------------------------------
C 49,009,000 A2/A Capped WAC 9.848 01/10 - 02/10 Public
- -----------------------------------------------------------------------------------------------------------
D 19,603,000 A3/A- Capped WAC 9.908 02/10 - 02/10 Public
- -----------------------------------------------------------------------------------------------------------
E 13,069,000 Baa1/BBB+ Capped WAC 9.908 02/10 - 02/10 Public
- -----------------------------------------------------------------------------------------------------------
F 13,069,000 Baa2/BBB Capped WAC 9.908 02/10 - 02/10 Public
- -----------------------------------------------------------------------------------------------------------
G 11,762,000 Baa3/BBB- Capped WAC 9.908 02/10 - 02/10 Public
- -----------------------------------------------------------------------------------------------------------
H 20,911,000 (6) Capped WAC 9.908 02/10 - 02/10 Private 144A
- -----------------------------------------------------------------------------------------------------------
J 16,336,000 (6) Capped WAC 9.908 02/10 - 02/10 Private 144A
- -----------------------------------------------------------------------------------------------------------
K 9,802,000 (6) Capped WAC 9.951 02/10 - 03/10 Private 144A
- -----------------------------------------------------------------------------------------------------------
L 10,455,000 (6) Capped WAC 10.046 03/10 - 04/10 Private 144A
- -----------------------------------------------------------------------------------------------------------
M 11,762,000 (6) Capped WAC 10.367 04/10 - 09/11 Private 144A
- -----------------------------------------------------------------------------------------------------------
N 3,921,000 (6) Capped WAC 12.927 09/11 - 06/14 Private 144A
- -----------------------------------------------------------------------------------------------------------
P 13,069,052 (6) Capped WAC 17.457 06/14 - 03/20 Private 144A
- -----------------------------------------------------------------------------------------------------------
X 1,306,897,052(3) Aaa/AAA WAC I/O 8.626 (4) 04/00 - 03/20(5) Public
===========================================================================================================
Total $1,306,897,052 -- -- -- -- -- --
===========================================================================================================
</TABLE>
(1) "Capped WAC" describes a variable coupon equal to the lesser of the
initial coupon for the subject class and a weighted average of certain net
mortgage interest rates on the underlying mortgage loans.
(2) Expected assuming among other things, 0% CPR, no losses and that ARD loans
pay off on their anticipated repayment date.
(3) Represents notional amount on Class X.
(4) Represents weighted average life of notional amount of Class X.
(5) Represents period over which the notional amount of the Class X
Certificates will be reduced to zero.
(6) Not offered hereby.
Page 2 of 16
THIS INFORMATION DOES NOT CONSTITUTE EITHER AN OFFER TO SELL OR A SOLICITATION
OF AN OFFER TO BUY ANY OF THE SECURITIES REFERRED TO HEREIN. OFFERS TO SELL AND
SOLICITATIONS OF OFFERS TO BUY SECURITIES ARE MADE ONLY BY, AND THIS INFORMATION
MUST BE READ IN CONJUNCTION WITH, THE FINAL PROSPECTUS SUPPLEMENT AND THE
RELATED PROSPECTUS OR, IF NOT REGISTERED UNDER THE SECURITIES ACT OF 1933, THE
FINAL OFFERING MEMORANDUM (THE "OFFERING DOCUMENT"). INFORMATION CONTAINED
HEREIN DOES NOT PURPORT TO BE COMPLETE AND IS SUBJECT TO THE SAME QUALIFICATIONS
AND ASSUMPTIONS, AND SHOULD BE CONSIDERED BY INVESTORS ONLY IN THE LIGHT OF THE
SAME WARNINGS, LACK OF ASSURANCES AND REPRESENTATIONS AND OTHER PRECAUTIONARY
MATTERS, AS DISCLOSED IN THE OFFERING DOCUMENT. INFORMATION REGARDING THE
UNDERLYING ASSETS HAS BEEN PROVIDED BY THE SELLERS OF THOSE UNDERLYING ASSETS,
THE ISSUER OF THE SECURITIES OR THEIR RESPECTIVE AFFILIATES AND HAS NOT BEEN
INDEPENDENTLY VERIFIED BY THE UNDERWRITERS OR THEIR RESPECTIVE AFFILIATES. THE
ANALYSES CONTAINED HEREIN HAVE BEEN PREPARED AND DISSEMINATED BY THE
UNDERWRITERS AND NOT BY THE ISSUER. THIS INFORMATION WAS PREPARED ON THE BASIS
OF CERTAIN ASSUMPTIONS (INCLUDING, IN CERTAIN CASES, ASSUMPTIONS SPECIFIED BY
THE RECIPIENT HEREOF) REGARDING PAYMENTS, INTEREST RATES, WEIGHTED AVERAGE LIVES
AND WEIGHTED AVERAGE LOAN AGE, LOSS AND OTHER MATTERS, INCLUDING, BUT NOT
LIMITED TO, THE ASSUMPTIONS DESCRIBED IN THE OFFERING DOCUMENT. NEITHER THE
UNDERWRITERS NOR ANY OF THEIR RESPECTIVE AFFILIATES MAKES ANY REPRESENTATION OR
WARRANTY AS TO THE ACTUAL RATE OR TIMING OF PAYMENTS ON ANY OF THE UNDERLYING
ASSETS OR THE PAYMENTS OR YIELD ON THE SECURITIES. THIS INFORMATION SUPERSEDES
ANY PRIOR VERSIONS HEREOF AND WILL BE DEEMED TO BE SUPERSEDED BY ANY SUBSEQUENT
VERSIONS HEROF AND BY THE OFFERING DOCUMENT.
<PAGE>
LB-UBS 2000-C3 Structural and Collateral Term Sheet (continued):
CERTAIN OFFERING POINTS
o CMBS "E-Bond" Offering by Lehman Brothers Inc. This CMBS transaction
will be offered by Lehman Brothers Inc. over the Internet. Subject
to approval, investors will have access to the Internet site through
Lehman Brothers' Client Access Site at: www.client.lehman.com. The
Client Access Site will also allow investors to place orders over
the Internet if they so desire. On the site, investors will be
provided with: 1) General details of the offering (summary of terms,
structural highlights, parties involved in the transaction, etc.),
2) Informational materials such as the transaction summary book,
structural and collateral term sheets and links to the Bloomberg
slide show, 3) Preliminary/Final Prospectus Supplement and 4) Base
Prospectus.
o Newly Originated Collateral. The collateral consists of 173 mortgage
loans (the "Mortgage Loans") with a principal balance, as of March
11, 2000 (date used as the cut-off date for the purposes of
presenting statistical information), of approximately $1.31 billion.
All of the mortgage loans were originated by affiliates of Lehman
Brothers Inc. as well as affiliates of UBS Principal Finance LLC,
directly or through conduit correspondents.
o Call Protection. 100% of the Mortgage Loans contain call protection
provisions. As of the Cut-Off Date, 100.0% of the Mortgage Loans
provide for an initial lockout period. The weighted average initial
lockout period for all loans is 3.2 years. Following their initial
lockout periods, 140 Mortgage Loans prohibit voluntary prepayments
but permit defeasance for some part of their remaining terms. The
Mortgage Loans are generally prepayable without penalty between zero
to six months from Mortgage Loan maturity or anticipated repayment
date ("ARD"), with a weighted average open period of 2.5 months.
o Weighted average remaining lock-out and treasury defeasance(for
defeasance loans only) of 9.3 years.
o No loan delinquent 30 days or more as of the Cut-Off Date.
o $7,554,318 average loan balance as of the Cut-Off Date.
o 1.45x Weighted Average Debt Service Coverage Ratio ("DSCR"), based
on underwritten net cash flow, as of the Cut-Off Date (excluding CTL
loans).
o 63.0% Weighted Average Loan to Value ("LTV") as of the Cut-Off Date
(excluding CTL loans but including other fully amortizing loans).
o 57.1% Weighted Average LTV at Balloon (excluding CTL loans but
including other fully amortizing loans).
o The four largest loans contributed to the Trust are: 1) Cherry Creek
Mall with a 47.6% LTV and 1.71x DSCR, 2) Annapolis Mall with a 58.3%
LTV and 1.50x DSCR, 3) Westfield Portfolio with a 43.0% LTV and
1.94x DSCR and 4) Sangertown Square with a 40.9% LTV and 1.76x DSCR.
o Property Type Diversification (by balance). 50.9% Retail (33.1%
Regional Mall, 14.2% Anchored, and 3.6% Unanchored), 21.9% Office,
14.0% Multifamily (includes Senior Housing), 4.3%
Industrial/Warehouse, 2.9% Mobile Home Park, 2.4% Credit Tenant
Lease ("CTL"), 2.0% Hotel (0.9% Full Service and 1.2% Limited
Service), 1.1% Self Storage, and 0.5% Mixed Use.
o Geographic Distribution (by balance). The properties are distributed
throughout 30 states. California (15.2%); New York (14.5%); Maryland
(14.5%); Colorado (12.6%); Texas (7.7%); New Jersey (5.7%); Georgia
(5.0%), Mississippi (3.1%), North Carolina (3.0%), all other states
less than 3.0% each.
o Monthly Investor Reporting. Updated collateral summary information
will be part of the monthly remittance report in addition to
detailed P&I payment and delinquency information. Quarterly NOI and
Occupancy information to the extent delivered by borrowers, will be
available to Certificateholders.
o Cash flows will be modeled on BLOOMBERG.
Except as otherwise indicated, percentages (%) represent the scheduled
principal balance of the subject loan or loans as of the Cut-Off Date (as
to each loan, the "Cut-Off Date Balance") compared to aggregate mortgage
pool balance as of the Cut-Off Date (the "Initial Pool Balance"); weighted
averages are weighted using Cut-Off Date Balance; loans with properties in
multiple states have been allocated to certain states based upon
"allocated loan amounts" or appraisal amount if the loan did not have
allocated loan amounts.
Page 3 of 16
THIS INFORMATION DOES NOT CONSTITUTE EITHER AN OFFER TO SELL OR A SOLICITATION
OF AN OFFER TO BUY ANY OF THE SECURITIES REFERRED TO HEREIN. OFFERS TO SELL AND
SOLICITATIONS OF OFFERS TO BUY SECURITIES ARE MADE ONLY BY, AND THIS INFORMATION
MUST BE READ IN CONJUNCTION WITH, THE FINAL PROSPECTUS SUPPLEMENT AND THE
RELATED PROSPECTUS OR, IF NOT REGISTERED UNDER THE SECURITIES ACT OF 1933, THE
FINAL OFFERING MEMORANDUM (THE "OFFERING DOCUMENT"). INFORMATION CONTAINED
HEREIN DOES NOT PURPORT TO BE COPMPLETE AND IS SUBJECT TO THE SAME
QUALIFICATIONS AND ASSUMPTIONS, AND SHOULD BE CONSIDERED BY INVESTORS ONLY IN
THE LIGHT OF THE SAME WARNINGS, LACK OF ASSURANCES AND REPRESENTATIONS AND OTHER
PRECAUTIONARY MATTERS, AS DISCLOSED IN THE OFFERING DOCUMENT. INFORMATION
REGARDING THE UNDERLYING ASSETS HAS BEEN PROVIDED BY THE ISSUER OF THE
SECURITIES OR AN AFFILIATE THEREOF AND HAS NOT BEEN INDEPENDENTLY VERIFIED BY
THE UNDERWRITERS OR THEIR AFFILIATES. THE ANALYSES CONTAINED HEREIN HAVE BEEN
PREPARED AND DISSEMINATED BY THE UNDERWRITERS. THIS INFORMATION WAS PREPARED ON
THE BASIS OF CERTAIN ASSUMPTIONS (INCLUDING, IN CERTAIN CASES ASSUMPTIONS
SPECIFIED BY THE RECIPIENT HEREOF) REGARDING PAYMENTS, INTEREST RATES, WEIGHTED
AVERAGE LIVES AND WEIGHTED AVERAGE LOAN AGE, LOSS AND OTHER MATTERS, INCLUDING,
BUT NOT LIMITED TO, THE ASSUMPTIONS DESCRIBED IN THE OFFERING DOCUMENT. NEITHER
THE UNDERWRITERS, NOR ANY OF THEIR AFFILIATES MAKE ANY REPRESENTATION OR
WARRANTY AS TO THE ACTUAL RATE OR TIMING OF PAYMENTS ON ANY OF THE UNDERLYING
ASSETS OR THE PAYMENTS OR YIELD ON THE SECURITIES. THIS INFORMATION SUPERSEDES
ANY PRIOR VERSIONS HEREOF AND WILL BE DEEMED TO BE SUPERSEDED BY ANY SUBSEQUENT
VERSIONS (INCLUDING, WITH RESPECT TO ANY DESCRIPTION OF THE SECURITIES OR THE
UNDERLYING ASSETS, THE INFORMATION CONTAINED IN THE OFFERING DOCUMENT).
<PAGE>
LB-UBS 2000-C3 Structural and Collateral Term Sheet (continued):
PRIORITY AND TIMING OF CASH FLOWS*
[GRAPHIC OMITTED]
*Assuming 0% CPR and No Losses
RATING AGENCIES: Moody's Investors Service, Inc. and Fitch IBCA, Inc.
TRUSTEE: LaSalle Bank National Association
MASTER SERVICER: First Union National Bank
SPECIAL SERVICER: Lennar Partners, Inc.
CLOSING DATE: Week of May 15, 2000
CUT-OFF DATE: May 11, 2000. (Please note that although the actual Cut-Off
Date will be May 11, 2000, the statistical information with
respect to the mortgage loans and the underlying properties
is presented as if March 11, 2000 is the Cut-Off Date.
Therefore, the actual individual principal balances of any
mortgage loans and the actual aggregate principal balances
of any groups of mortgage loans identified in this term
sheet will in each case on the closing date be less than the
amounts shown here, reflecting the principal payments on
such mortgage loans in April and May 2000.
ERISA: Classes A-1, A-2, and X are expected to be eligible for each
of the underwriters' individual prohibited transaction
exemptions.
DETERMINATION DATE: 11th day of each month or, if such day is not a business
day, then the following business day.
PAYMENT: Pays on 4th business day after Determination Date of each
month, commencing in June 2000.
CLASS X: The Class X is comprised of multiple components, one
relating to each class of Principal Balance Certificates.
OPTIONAL CALL: 1% Clean-up call.
Page 4 of 16
THIS INFORMATION DOES NOT CONSTITUTE EITHER AN OFFER TO SELL OR A SOLICITATION
OF AN OFFER TO BUY ANY OF THE SECURITIES REFERRED TO HEREIN. OFFERS TO SELL AND
SOLICITATIONS OF OFFERS TO BUY SECURITIES ARE MADE ONLY BY, AND THIS INFORMATION
MUST BE READ IN CONJUNCTION WITH, THE FINAL PROSPECTUS SUPPLEMENT AND THE
RELATED PROSPECTUS OR, IF NOT REGISTERED UNDER THE SECURITIES ACT OF 1933, THE
FINAL OFFERING MEMORANDUM (THE "OFFERING DOCUMENT"). INFORMATION CONTAINED
HEREIN DOES NOT PURPORT TO BE COMPLETE AND IS SUBJECT TO THE SAME QUALIFICATIONS
AND ASSUMPTIONS, AND SHOULD BE CONSIDERED BY INVESTORS ONLY IN THE LIGHT OF THE
SAME WARNINGS, LACK OF ASSURANCES AND REPRESENTATIONS AND OTHER PRECAUTIONARY
MATTERS, AS DISCLOSED IN THE OFFERING DOCUMENT. INFORMATION REGARDING THE
UNDERLYING ASSETS HAS BEEN PROVIDED BY THE SELLERS OF THOSE UNDERLYING ASSETS,
THE ISSUER OF THE SECURITIES OR THEIR RESPECTIVE AFFILIATES AND HAS NOT BEEN
INDEPENDENTLY VERIFIED BY THE UNDERWRITERS OR THEIR RESPECTIVE AFFILIATES. THE
ANALYSES CONTAINED HEREIN HAVE BEEN PREPARED AND DISSEMINATED BY THE
UNDERWRITERS AND NOT BY THE ISSUER. THIS INFORMATION WAS PREPARED ON THE BASIS
OF CERTAIN ASSUMPTIONS (INCLUDING, IN CERTAIN CASES, ASSUMPTIONS SPECIFIED BY
THE RECIPIENT HEREOF) REGARDING PAYMENTS, INTEREST RATES, WEIGHTED AVERAGE LIVES
AND WEIGHTED AVERAGE LOAN AGE, LOSS AND OTHER MATTERS, INCLUDING, BUT NOT
LIMITED TO, THE ASSUMPTIONS DESCRIBED IN THE OFFERING DOCUMENT. NEITHER THE
UNDERWRITERS NOR ANY OF THEIR RESPECTIVE AFFILIATES MAKES ANY REPRESENTATION OR
WARRANTY AS TO THE ACTUAL RATE OR TIMING OF PAYMENTS ON ANY OF THE UNDERLYING
ASSETS OR THE PAYMENTS OR YIELD ON THE SECURITIES. THIS INFORMATION SUPERSEDES
ANY PRIOR VERSIONS HEREOF AND WILL BE DEEMED TO BE SUPERSEDED BY ANY SUBSEQUENT
VERSIONS HEROF AND BY THE OFFERING DOCUMENT.
<PAGE>
LB-UBS 2000-C3 Structural and Collateral Term Sheet (continued):
MORTGAGE LOANS: All of the mortgage loans were originated by UBS Principal
Finance LLC, affiliates of UBS Principal Finance LLC or
Lehman Brothers Inc. or by the approved conduit
correspondents of those affiliates. As of the Cut-off Date,
the Mortgage Loans have a weighted average coupon ("WAC") of
8.336% and a weighted average remaining term to maturity
("WAM") of 110 months (assuming that the ARD loans mature on
their ARD date).
See the Collateral Overview Tables at the end of this memo
for more Mortgage Loan details.
CREDIT ENHANCEMENT: Credit enhancement for each class of Certificates will be
provided by the classes of Certificates which are
subordinate in priority with respect to payments of interest
and principal.
DISTRIBUTIONS: Principal and interest payments will generally be made to
Certificateholders in the following order:
1) Interest to the A Classes and X Class pro rata,
2) Principal up to the Principal Distribution Amount
to the A-1 Class until such class is retired,*
3) After the A-1 Class is retired, Principal up to
the Principal Distribution Amount to the Class A-2
until such Class is retired,*
4) Interest to Class B, then Principal up to the
Principal Distribution Amount to Class B until
such Class is retired,
5) Interest to Class C, then Principal up to the
Principal Distribution Amount to Class C until
such Class is retired,
6) Interest to Class D, then Principal up to the
Principal Distribution Amount to Class D until
such Class is retired,
7) Interest to Class E, then Principal up to the
Principal Distribution Amount to Class E until
such Class is retired,
8) Interest to Class F, then Principal up to the
Principal Distribution Amount to Class F until
such Class is retired,
9) Interest to Class G, then Principal up to the
Principal Distribution Amount to Class G until
such Class is retired
10) Interest and Principal up to the Principal
Distribution Amount to the Private Classes,
sequentially.
*A-1 and A-2 Classes are pro rata if Classes B through P are
retired.
REALIZED LOSSES: Realized Losses from any Mortgage Loan will be allocated in
reverse sequential order (i.e. Classes P, N, M, L, K, J, H,
G, F, E, D, C and B, in that order). If Classes B through P
have been retired by losses, Realized Losses shall be
applied to the then existing A Classes pro-rata.
APPRAISAL REDUCTIONS: With respect to certain specially serviced Mortgage Loans
as to which an appraisal is required, including any
Mortgage Loan that becomes 60 days delinquent, an
Appraisal Reduction Amount may be created, generally in
the amount, if any, by which the Stated Principal Balance
of such Mortgage Loan, together with unadvanced interest,
unreimbursed P&I advances and certain other items, exceeds
90% of the appraised value of the related Mortgaged
Property. The Appraisal Reduction Amount will reduce
proportionately the P&I Advance for that loan, which
reduction may result in a shortfall of interest to the
most subordinate class of Principal Balance Certificates
outstanding. The Appraisal Reduction Amount will be
reduced to zero as of the date the related Mortgage Loan
has been brought current for a specified number of months,
paid in full, repurchased or otherwise liquidated, and any
shortfalls borne by the subordinate classes may be paid
from amounts recovered from the related borrower.
MINIMUM DENOMINATIONS:
<TABLE>
<CAPTION>
Minimum Increments
Classes Denomination Thereafter Delivery
- ---------------------------------------------------------------------------------------------------
<S> <C> <C> <C>
A-1, A-2, B, C, D, E, F and G $ 10,000 $1 DTC
- ---------------------------------------------------------------------------------------------------
X $250,000 $1 DTC
</TABLE>
Page 5 of 16
THIS INFORMATION DOES NOT CONSTITUTE EITHER AN OFFER TO SELL OR A SOLICITATION
OF AN OFFER TO BUY ANY OF THE SECURITIES REFERRED TO HEREIN. OFFERS TO SELL AND
SOLICITATIONS OF OFFERS TO BUY SECURITIES ARE MADE ONLY BY, AND THIS INFORMATION
MUST BE READ IN CONJUNCTION WITH, THE FINAL PROSPECTUS SUPPLEMENT AND THE
RELATED PROSPECTUS OR, IF NOT REGISTERED UNDER THE SECURITIES ACT OF 1933, THE
FINAL OFFERING MEMORANDUM (THE "OFFERING DOCUMENT"). INFORMATION CONTAINED
HEREIN DOES NOT PURPORT TO BE COPMPLETE AND IS SUBJECT TO THE SAME
QUALIFICATIONS AND ASSUMPTIONS, AND SHOULD BE CONSIDERED BY INVESTORS ONLY IN
THE LIGHT OF THE SAME WARNINGS, LACK OF ASSURANCES AND REPRESENTATIONS AND OTHER
PRECAUTIONARY MATTERS, AS DISCLOSED IN THE OFFERING DOCUMENT. INFORMATION
REGARDING THE UNDERLYING ASSETS HAS BEEN PROVIDED BY THE ISSUER OF THE
SECURITIES OR AN AFFILIATE THEREOF AND HAS NOT BEEN INDEPENDENTLY VERIFIED BY
THE UNDERWRITERS OR THEIR AFFILIATES. THE ANALYSES CONTAINED HEREIN HAVE BEEN
PREPARED AND DISSEMINATED BY THE UNDERWRITERS. THIS INFORMATION WAS PREPARED ON
THE BASIS OF CERTAIN ASSUMPTIONS (INCLUDING, IN CERTAIN CASES ASSUMPTIONS
SPECIFIED BY THE RECIPIENT HEREOF) REGARDING PAYMENTS, INTEREST RATES, WEIGHTED
AVERAGE LIVES AND WEIGHTED AVERAGE LOAN AGE, LOSS AND OTHER MATTERS, INCLUDING,
BUT NOT LIMITED TO, THE ASSUMPTIONS DESCRIBED IN THE OFFERING DOCUMENT. NEITHER
THE UNDERWRITERS, NOR ANY OF THEIR AFFILIATES MAKE ANY REPRESENTATION OR
WARRANTY AS TO THE ACTUAL RATE OR TIMING OF PAYMENTS ON ANY OF THE UNDERLYING
ASSETS OR THE PAYMENTS OR YIELD ON THE SECURITIES. THIS INFORMATION SUPERSEDES
ANY PRIOR VERSIONS HEREOF AND WILL BE DEEMED TO BE SUPERSEDED BY ANY SUBSEQUENT
VERSIONS (INCLUDING, WITH RESPECT TO ANY DESCRIPTION OF THE SECURITIES OR THE
UNDERLYING ASSETS, THE INFORMATION CONTAINED IN THE OFFERING DOCUMENT).
<PAGE>
LB-UBS 2000-C3 Structural and Collateral Term Sheet (continued):
PREPAYMENT RESTRICTION*
<TABLE>
<CAPTION>
===============================================================================================================
Prepayment
Restriction 3/00 3/01 3/02 3/03 3/04 3/05 3/06 3/07 3/08 3/09 3/10
- ---------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C> <C> <C> <C> <C> <C>
Lock-Out / Def. 100.0% 100.0% 100.0% 71.2% 69.3% 67.0% 67.1% 76.3% 76.3% 73.4% 100.0%
- ---------------------------------------------------------------------------------------------------------------
Yield Maintenance - - - 28.8% 30.7% 32.5% 32.5% 23.7% 23.7% 23.7% -
===============================================================================================================
Sub Total: 100.0% 100.0% 100.0% 100.0% 100.0% 99.6% 99.6% 100.0% 100.0% 97.1% 100.0%
===============================================================================================================
</TABLE>
<TABLE>
<CAPTION>
% Prepayment Premium
===============================================================================================================
<S> <C> <C> <C> <C> <C> <C> <C> <C> <C> <C> <C>
5% - - - - - - - - - - -
- ---------------------------------------------------------------------------------------------------------------
4% - - - - - - - - - - -
- ---------------------------------------------------------------------------------------------------------------
3% - - - - - - - - - - -
- ---------------------------------------------------------------------------------------------------------------
2% - - - - - 0.4% - - - - -
- ---------------------------------------------------------------------------------------------------------------
1% - - - - - - 0.4% - - - -
- ---------------------------------------------------------------------------------------------------------------
Open - - - - - - - - - 2.9% -
===============================================================================================================
Total: 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0%
===============================================================================================================
</TABLE>
* % represents % of then outstanding balance as of the date shown,
assuming no prepayments or defaults.
OPEN PREPAYMENT PERIOD AT END OF LOAN (i.e. Prior to Maturity Date or ARD, as
applicable):
==============================================================
Open Period at End % of Initial
of Loan* Number of Loans Pool Balance
==============================================================
None 26 10.33%
--------------------------------------------------------------
1 Month 28 9.93
--------------------------------------------------------------
2 Months 10 8.22
--------------------------------------------------------------
3 Months 100 69.07
--------------------------------------------------------------
4 Months 1 0.69
--------------------------------------------------------------
6 Months 8 1.76
==============================================================
Total: 173 100.00%
==============================================================
* Weighted average open period at end of loan is 2.5 months.
Page 6 of 16
THIS INFORMATION DOES NOT CONSTITUTE EITHER AN OFFER TO SELL OR A SOLICITATION
OF AN OFFER TO BUY ANY OF THE SECURITIES REFERRED TO HEREIN. OFFERS TO SELL AND
SOLICITATIONS OF OFFERS TO BUY SECURITIES ARE MADE ONLY BY, AND THIS INFORMATION
MUST BE READ IN CONJUNCTION WITH, THE FINAL PROSPECTUS SUPPLEMENT AND THE
RELATED PROSPECTUS OR, IF NOT REGISTERED UNDER THE SECURITIES ACT OF 1933, THE
FINAL OFFERING MEMORANDUM (THE "OFFERING DOCUMENT"). INFORMATION CONTAINED
HEREIN DOES NOT PURPORT TO BE COPMPLETE AND IS SUBJECT TO THE SAME
QUALIFICATIONS AND ASSUMPTIONS, AND SHOULD BE CONSIDERED BY INVESTORS ONLY IN
THE LIGHT OF THE SAME WARNINGS, LACK OF ASSURANCES AND REPRESENTATIONS AND OTHER
PRECAUTIONARY MATTERS, AS DISCLOSED IN THE OFFERING DOCUMENT. INFORMATION
REGARDING THE UNDERLYING ASSETS HAS BEEN PROVIDED BY THE ISSUER OF THE
SECURITIES OR AN AFFILIATE THEREOF AND HAS NOT BEEN INDEPENDENTLY VERIFIED BY
THE UNDERWRITERS OR THEIR AFFILIATES. THE ANALYSES CONTAINED HEREIN HAVE BEEN
PREPARED AND DISSEMINATED BY THE UNDERWRITERS. THIS INFORMATION WAS PREPARED ON
THE BASIS OF CERTAIN ASSUMPTIONS (INCLUDING, IN CERTAIN CASES ASSUMPTIONS
SPECIFIED BY THE RECIPIENT HEREOF) REGARDING PAYMENTS, INTEREST RATES, WEIGHTED
AVERAGE LIVES AND WEIGHTED AVERAGE LOAN AGE, LOSS AND OTHER MATTERS, INCLUDING,
BUT NOT LIMITED TO, THE ASSUMPTIONS DESCRIBED IN THE OFFERING DOCUMENT. NEITHER
THE UNDERWRITERS, NOR ANY OF THEIR AFFILIATES MAKE ANY REPRESENTATION OR
WARRANTY AS TO THE ACTUAL RATE OR TIMING OF PAYMENTS ON ANY OF THE UNDERLYING
ASSETS OR THE PAYMENTS OR YIELD ON THE SECURITIES. THIS INFORMATION SUPERSEDES
ANY PRIOR VERSIONS HEREOF AND WILL BE DEEMED TO BE SUPERSEDED BY ANY SUBSEQUENT
VERSIONS (INCLUDING, WITH RESPECT TO ANY DESCRIPTION OF THE SECURITIES OR THE
UNDERLYING ASSETS, THE INFORMATION CONTAINED IN THE OFFERING DOCUMENT).
<PAGE>
LB-UBS 2000-C3 Structural and Collateral Term Sheet (continued):
CREDIT TENANT
LEASE LOANS: Credit Tenant Lease Loans are secured by mortgages on
properties which are leased (each a "Credit Tenant Lease")
to a tenant which possesses, or whose parent or other
affiliate which guarantees the lease obligation possesses,
the rating indicated in the following table. Scheduled
monthly rent payments under the Credit Tenant Leases are
generally sufficient to pay in full and on a timely basis
all interest and principal scheduled to be paid with respect
to the related Credit Tenant Lease Loans.
The Credit Tenant Lease Loans generally provide that the
tenant is responsible for all costs and expenses incurred in
connection with the maintenance and operation of the related
Credit Tenant Lease property and that, in the event of a
casualty or condemnation of a material portion of the
related Mortgaged Property:
(i) the Tenant is obligated to continue making
payments;
(ii) the Tenant must make an offer to purchase the
applicable property subject to the Credit Tenant
Lease for an amount not less than the unpaid
principal balance plus accrued interest on the
related Credit Tenant Lease Loan; or
(iii) the Trustee on behalf of the Certificateholders
will have the benefit of certain non-cancelable
credit lease enhancement policies obtained to
cover certain casualty and/or condemnation risks.
Approximately 2.4% of the Mortgage Loans are Credit Tenant
Lease Loans.
<TABLE>
<CAPTION>
======================================================================================================
Credit
Number Cut-Off Date Credit Rating Rating
Tenant / Guarantor Of Loans Balance ($) Lease Type(1) (S&P) (Moody's)
======================================================================================================
<S> <C> <C> <C> <C> <C>
Super Stop & Shop(2) 1 $14,300,000 NNN A- A3
- ------------------------------------------------------------------------------------------------------
CVS 4 8,502,001 NN A A3
- ------------------------------------------------------------------------------------------------------
Bellsouth 1 5,962,636 Bond AAA Aa2
- ------------------------------------------------------------------------------------------------------
Walgreens 1 3,226,473 NN A+(3) Aa3
======================================================================================================
Total: 7 $31,991,110 -- A+ A2
======================================================================================================
</TABLE>
(1) "Bond" means bondable lease, "NNN" means triple net lease and "NN"
means double net lease.
(2) Ahold Guaranty.
(3) Issuer Credit Rating.
RESERVES: The table below relates only to conventional conduit loans
and excludes: (i) all CTL loans; and (ii) the four loans
with Cut-Off Date Balances of more than $50 million that
were originated by UBS Principal Finance's or Lehman's Large
Loan Program.
<TABLE>
<CAPTION>
===================================================================================================
% of Conduit Loans
w/Annual Escrows Current Balance Annual Deposit
===================================================================================================
<S> <C> <C> <C>
Replacement Reserves 89.8% $750,572 $3,235,566
- ---------------------------------------------------------------------------------------------------
Taxes 98.0% N/A $13,311,062
- ---------------------------------------------------------------------------------------------------
Insurance 91.1% N/A $1,939,629
- ---------------------------------------------------------------------------------------------------
T1 & LC Commercial 73.3% $2,517,266 $3,736,406
===================================================================================================
</TABLE>
CASH MANAGEMENT: Mortgage Loans representing 79.5% of the Initial Pool
Balance employ cash management systems.
====================================================
Mortgage Pool
====================================================
Springing Lockbox 49.7% of Initial Pool Balance
----------------------------------------------------
Hard Lockbox 29.8% of Initial Pool Balance
====================================================
Page 7 of 16
THIS INFORMATION DOES NOT CONSTITUTE EITHER AN OFFER TO SELL OR A SOLICITATION
OF AN OFFER TO BUY ANY OF THE SECURITIES REFERRED TO HEREIN. OFFERS TO SELL AND
SOLICITATIONS OF OFFERS TO BUY SECURITIES ARE MADE ONLY BY, AND THIS INFORMATION
MUST BE READ IN CONJUNCTION WITH, THE FINAL PROSPECTUS SUPPLEMENT AND THE
RELATED PROSPECTUS OR, IF NOT REGISTERED UNDER THE SECURITIES ACT OF 1933, THE
FINAL OFFERING MEMORANDUM (THE "OFFERING DOCUMENT"). INFORMATION CONTAINED
HEREIN DOES NOT PURPORT TO BE COPMPLETE AND IS SUBJECT TO THE SAME
QUALIFICATIONS AND ASSUMPTIONS, AND SHOULD BE CONSIDERED BY INVESTORS ONLY IN
THE LIGHT OF THE SAME WARNINGS, LACK OF ASSURANCES AND REPRESENTATIONS AND OTHER
PRECAUTIONARY MATTERS, AS DISCLOSED IN THE OFFERING DOCUMENT. INFORMATION
REGARDING THE UNDERLYING ASSETS HAS BEEN PROVIDED BY THE ISSUER OF THE
SECURITIES OR AN AFFILIATE THEREOF AND HAS NOT BEEN INDEPENDENTLY VERIFIED BY
THE UNDERWRITERS OR THEIR AFFILIATES. THE ANALYSES CONTAINED HEREIN HAVE BEEN
PREPARED AND DISSEMINATED BY THE UNDERWRITERS. THIS INFORMATION WAS PREPARED ON
THE BASIS OF CERTAIN ASSUMPTIONS (INCLUDING, IN CERTAIN CASES ASSUMPTIONS
SPECIFIED BY THE RECIPIENT HEREOF) REGARDING PAYMENTS, INTEREST RATES, WEIGHTED
AVERAGE LIVES AND WEIGHTED AVERAGE LOAN AGE, LOSS AND OTHER MATTERS, INCLUDING,
BUT NOT LIMITED TO, THE ASSUMPTIONS DESCRIBED IN THE OFFERING DOCUMENT. NEITHER
THE UNDERWRITERS, NOR ANY OF THEIR AFFILIATES MAKE ANY REPRESENTATION OR
WARRANTY AS TO THE ACTUAL RATE OR TIMING OF PAYMENTS ON ANY OF THE UNDERLYING
ASSETS OR THE PAYMENTS OR YIELD ON THE SECURITIES. THIS INFORMATION SUPERSEDES
ANY PRIOR VERSIONS HEREOF AND WILL BE DEEMED TO BE SUPERSEDED BY ANY SUBSEQUENT
VERSIONS (INCLUDING, WITH RESPECT TO ANY DESCRIPTION OF THE SECURITIES OR THE
UNDERLYING ASSETS, THE INFORMATION CONTAINED IN THE OFFERING DOCUMENT).
<PAGE>
LB-UBS 2000-C3 Structural and Collateral Term Sheet (continued):
SIGNIFICANT
MORTGAGE LOANS: There are four loans with a Cut-Off Date principal balance
in excess of $50 million. Each of the large loans has been
bifurcated into an A Note and a B Note. The A Note has been
deposited into the Trust and will pay principal and interest
to the Trust, with the B Note, paying interest only until
the A Note is retired. Each B Note or securities backed
thereby will be rated investment grade by Fitch. The
following table provides a summary of the four largest
loans:
<TABLE>
<CAPTION>
====================================================================================================================================
Property # of Cut-Off Date % of Term to Amortization
Cherry Creek Mall Type Prop. Balance Loan Coupon ARD Term(2) DSCR LTV
====================================================================================================================================
<S> <C> <C> <C> <C> <C> <C> <C> <C> <C>
Retail
A Note (Regional Mall) 1 $148,497,918 83.9% 7.680% 7 years 25 years(3) 1.71x 47.6%
- ------------------------------------------------------------------------------------------------------------------------------------
Retail
B Note(1) (Regional Mall) 1 $ 28,502,082 16.1% 7.680% 7 years 25 years(3) - -
====================================================================================================================================
Total / Weighted Average: 1 $177,000,000 100.0% 7.680% 7 years 25 years(3) 1.47x 56.8%
====================================================================================================================================
</TABLE>
<TABLE>
<CAPTION>
====================================================================================================================================
Property # of Cut-Off Date % of Term to Amortization
Annapolis Mall Type Prop. Balance Loan Coupon ARD Term(2) DSCR LTV
====================================================================================================================================
<S> <C> <C> <C> <C> <C> <C> <C> <C> <C>
Retail
A Note (Regional Mall) 1 $123,031,572 85.4% 8.251% 10 years 30 years 1.50x 58.3%(4)
- ------------------------------------------------------------------------------------------------------------------------------------
Retail
B Note(1) (Regional Mall) 1 $ 21,099,647 14.6% 7.744% 10 years 30 years - -
====================================================================================================================================
Total / Weighted Average: 1 $144,131,219 100.0% 8.177% 10 years 30 years 1.31x 68.2%(4)
====================================================================================================================================
</TABLE>
<TABLE>
<CAPTION>
====================================================================================================================================
Property # of Cut-Off Date % of Term to Amortization
Westfield Portfolio Type Prop. Balance Loan Coupon ARD Term(2) DSCR LTV
====================================================================================================================================
<S> <C> <C> <C> <C> <C> <C> <C> <C> <C>
Retail
A Note (Regional Mall) 2 $ 99,000,000 76.6% TBD 10 years 30 years 1.94x 43.0%
- ------------------------------------------------------------------------------------------------------------------------------------
Retail
B Note(1) (Regional Mall) 2 $ 30,208,037 24.4% TBD 10 years 30 years - -
====================================================================================================================================
Total / Weighted Average: 2 $129,208,037 100.0% 8.177% 10 years 30 years 1.52x 56.1%
====================================================================================================================================
</TABLE>
<TABLE>
<CAPTION>
====================================================================================================================================
Sangertown Property # of Cut-Off Date % of Term to Amortization
Square Mall Type Prop. Balance Loan Coupon ARD Term(2) DSCR LTV
====================================================================================================================================
<S> <C> <C> <C> <C> <C> <C> <C> <C> <C>
Retail
A Note (Regional Mall) 1 $62,145,749 81.4% TBD 10 years 30 years 1.76x 40.9%
- ------------------------------------------------------------------------------------------------------------------------------------
Retail
B Note(1) (Regional Mall) 1 $14,204,280 18.6% TBD 10 years 30 years - -
====================================================================================================================================
Total / Weighted Average: 1 $76,350,029 100.0% 8.820% 10 years 30 years 1.45x 50.2%
====================================================================================================================================
</TABLE>
(1) Privately placed.
(2) Loan has a hyper-amortization feature after ARD.
(3) First five years interest only then 25 year amortization schedule
thereafter.
(4) There is also additional collateral in the form of $15 million letter of
credit, except that it is subject to release or reduction upon
satisfaction of certain considerations.
Page 8 of 16
THIS INFORMATION DOES NOT CONSTITUTE EITHER AN OFFER TO SELL OR A SOLICITATION
OF AN OFFER TO BUY ANY OF THE SECURITIES REFERRED TO HEREIN. OFFERS TO SELL AND
SOLICITATIONS OF OFFERS TO BUY SECURITIES ARE MADE ONLY BY, AND THIS INFORMATION
MUST BE READ IN CONJUNCTION WITH, THE FINAL PROSPECTUS SUPPLEMENT AND THE
RELATED PROSPECTUS OR, IF NOT REGISTERED UNDER THE SECURITIES ACT OF 1933, THE
FINAL OFFERING MEMORANDUM (THE "OFFERING DOCUMENT"). INFORMATION CONTAINED
HEREIN DOES NOT PURPORT TO BE COMPLETE AND IS SUBJECT TO THE SAME QUALIFICATIONS
AND ASSUMPTIONS, AND SHOULD BE CONSIDERED BY INVESTORS ONLY IN THE LIGHT OF THE
SAME WARNINGS, LACK OF ASSURANCES AND REPRESENTATIONS AND OTHER PRECAUTIONARY
MATTERS, AS DISCLOSED IN THE OFFERING DOCUMENT. INFORMATION REGARDING THE
UNDERLYING ASSETS HAS BEEN PROVIDED BY THE SELLERS OF THOSE UNDERLYING ASSETS,
THE ISSUER OF THE SECURITIES OR THEIR RESPECTIVE AFFILIATES AND HAS NOT BEEN
INDEPENDENTLY VERIFIED BY THE UNDERWRITERS OR THEIR RESPECTIVE AFFILIATES. THE
ANALYSES CONTAINED HEREIN HAVE BEEN PREPARED AND DISSEMINATED BY THE
UNDERWRITERS AND NOT BY THE ISSUER. THIS INFORMATION WAS PREPARED ON THE BASIS
OF CERTAIN ASSUMPTIONS (INCLUDING, IN CERTAIN CASES, ASSUMPTIONS SPECIFIED BY
THE RECIPIENT HEREOF) REGARDING PAYMENTS, INTEREST RATES, WEIGHTED AVERAGE LIVES
AND WEIGHTED AVERAGE LOAN AGE, LOSS AND OTHER MATTERS, INCLUDING, BUT NOT
LIMITED TO, THE ASSUMPTIONS DESCRIBED IN THE OFFERING DOCUMENT. NEITHER THE
UNDERWRITERS NOR ANY OF THEIR RESPECTIVE AFFILIATES MAKES ANY REPRESENTATION OR
WARRANTY AS TO THE ACTUAL RATE OR TIMING OF PAYMENTS ON ANY OF THE UNDERLYING
ASSETS OR THE PAYMENTS OR YIELD ON THE SECURITIES. THIS INFORMATION SUPERSEDES
ANY PRIOR VERSIONS HEREOF AND WILL BE DEEMED TO BE SUPERSEDED BY ANY SUBSEQUENT
VERSIONS HEROF AND BY THE OFFERING DOCUMENT.
<PAGE>
LB-UBS 2000-C3 Structural and Collateral Term Sheet (continued):
<TABLE>
<CAPTION>
=========================================================================================================
CHERRY CREEK MALL LOAN
=========================================================================================================
<S> <C>
A Note Cut-Off Date Balance: $148,497,918
- ---------------------------------------------------------------------------------------------------------
A Note Coupon: 7.680% (weighted average of A & B Note is 7.680%)
- ---------------------------------------------------------------------------------------------------------
Anticipated Repayment Date: August 11,2006
- ---------------------------------------------------------------------------------------------------------
Term to ARD: 7 years
- ---------------------------------------------------------------------------------------------------------
Amortization: First five years interest only; 25 year schedule thereafter;
hyper-amortization commencing after the ARD
- ---------------------------------------------------------------------------------------------------------
Sponsor: Taubman Centers Inc.
- ---------------------------------------------------------------------------------------------------------
Anchors: Foley's, Lord & Taylor, Saks Fifth Avenue and Neiman Marcus
- ---------------------------------------------------------------------------------------------------------
Property: 1,316,485 square foot, two-level enclosed regional mall
- ---------------------------------------------------------------------------------------------------------
Location: Denver, Colorado
- ---------------------------------------------------------------------------------------------------------
1999 In-Line Sales/SF: $450
- ---------------------------------------------------------------------------------------------------------
In-Line Cost of Occupancy: 12.5%
- ---------------------------------------------------------------------------------------------------------
Occupancy: 97.5%(1)
- ---------------------------------------------------------------------------------------------------------
Value: $311.8 million
- ---------------------------------------------------------------------------------------------------------
LTV (A Note): 47.6%
- ---------------------------------------------------------------------------------------------------------
DSCR (A Note): 1.71x
- ---------------------------------------------------------------------------------------------------------
Reserves: Springing (if DSCR falls below 1.30x or an event of default occurs on
combined A & B Notes, monthly reserve of real estate taxes, insurance,
capital improvements, leasing commissions and ground lease payments)
- ---------------------------------------------------------------------------------------------------------
Lockbox: Borrower has access to account until DSCR falls below 1.30x or an event
of default occurs or ARD
=========================================================================================================
</TABLE>
(1) Based on 12/31/99 rent roll.
<TABLE>
<CAPTION>
=========================================================================================================
ANNAPOLIS MALL LOAN
=========================================================================================================
<S> <C>
A Note Cut-Off Date Balance: $123,031,572
- ---------------------------------------------------------------------------------------------------------
A Note Coupon: 8.251% (weighted average of A & B Note is 8.177%)
- ---------------------------------------------------------------------------------------------------------
Anticipated Repayment Date: December 11, 2009
- ---------------------------------------------------------------------------------------------------------
Term to ARD: 10 years
- ---------------------------------------------------------------------------------------------------------
Amortization: 30 years; hyper-amortization commencing after the ARD
- ---------------------------------------------------------------------------------------------------------
Sponsor: Westfield America, Inc.
- ---------------------------------------------------------------------------------------------------------
Anchors: Hecht's, Nordstrom, Lord & Taylor, JC Penney and Montgomery Ward
- ---------------------------------------------------------------------------------------------------------
Property: 1,116,630 square foot regional shopping center
- ---------------------------------------------------------------------------------------------------------
Location: Annapolis, Maryland
- ---------------------------------------------------------------------------------------------------------
1999 In-Line Sales/SF: $435
- ---------------------------------------------------------------------------------------------------------
In-Line Cost of Occupancy: 12.3%
- ---------------------------------------------------------------------------------------------------------
Occupancy: 98.9%(1)
- ---------------------------------------------------------------------------------------------------------
Value: $211.2 million(2)
- ---------------------------------------------------------------------------------------------------------
LTV (A Note): 58.3%
- ---------------------------------------------------------------------------------------------------------
DSCR (A Note): 1.50x
- ---------------------------------------------------------------------------------------------------------
Reserves: Springing (if DSCR falls below 1.25x or an event of default occurs, lockbox
will be established for tenant improvements, leasing commissions, operating
expenses and replacement reserves)
- ---------------------------------------------------------------------------------------------------------
Lockbox: Hard for debt service, tax and insurance; Springing for reserves
=========================================================================================================
</TABLE>
(1) Based on 2/1/00 rent roll.
(2) There is also additional collateral in the form of $15 million letter of
credit, except that it is subject to release or reduction upon
satisfaction of certain conditions.
Page 9 of 16
THIS INFORMATION DOES NOT CONSTITUTE EITHER AN OFFER TO SELL OR A SOLICITATION
OF AN OFFER TO BUY ANY OF THE SECURITIES REFERRED TO HEREIN. OFFERS TO SELL AND
SOLICITATIONS OF OFFERS TO BUY SECURITIES ARE MADE ONLY BY, AND THIS INFORMATION
MUST BE READ IN CONJUNCTION WITH, THE FINAL PROSPECTUS SUPPLEMENT AND THE
RELATED PROSPECTUS OR, IF NOT REGISTERED UNDER THE SECURITIES ACT OF 1933, THE
FINAL OFFERING MEMORANDUM (THE "OFFERING DOCUMENT"). INFORMATION CONTAINED
HEREIN DOES NOT PURPORT TO BE COPMPLETE AND IS SUBJECT TO THE SAME
QUALIFICATIONS AND ASSUMPTIONS, AND SHOULD BE CONSIDERED BY INVESTORS ONLY IN
THE LIGHT OF THE SAME WARNINGS, LACK OF ASSURANCES AND REPRESENTATIONS AND OTHER
PRECAUTIONARY MATTERS, AS DISCLOSED IN THE OFFERING DOCUMENT. INFORMATION
REGARDING THE UNDERLYING ASSETS HAS BEEN PROVIDED BY THE ISSUER OF THE
SECURITIES OR AN AFFILIATE THEREOF AND HAS NOT BEEN INDEPENDENTLY VERIFIED BY
THE UNDERWRITERS OR THEIR AFFILIATES. THE ANALYSES CONTAINED HEREIN HAVE BEEN
PREPARED AND DISSEMINATED BY THE UNDERWRITERS. THIS INFORMATION WAS PREPARED ON
THE BASIS OF CERTAIN ASSUMPTIONS (INCLUDING, IN CERTAIN CASES ASSUMPTIONS
SPECIFIED BY THE RECIPIENT HEREOF) REGARDING PAYMENTS, INTEREST RATES, WEIGHTED
AVERAGE LIVES AND WEIGHTED AVERAGE LOAN AGE, LOSS AND OTHER MATTERS, INCLUDING,
BUT NOT LIMITED TO, THE ASSUMPTIONS DESCRIBED IN THE OFFERING DOCUMENT. NEITHER
THE UNDERWRITERS, NOR ANY OF THEIR AFFILIATES MAKE ANY REPRESENTATION OR
WARRANTY AS TO THE ACTUAL RATE OR TIMING OF PAYMENTS ON ANY OF THE UNDERLYING
ASSETS OR THE PAYMENTS OR YIELD ON THE SECURITIES. THIS INFORMATION SUPERSEDES
ANY PRIOR VERSIONS HEREOF AND WILL BE DEEMED TO BE SUPERSEDED BY ANY SUBSEQUENT
VERSIONS (INCLUDING, WITH RESPECT TO ANY DESCRIPTION OF THE SECURITIES OR THE
UNDERLYING ASSETS, THE INFORMATION CONTAINED IN THE OFFERING DOCUMENT).
<PAGE>
LB-UBS 2000-C3 Structural and Collateral Term Sheet (continued):
<TABLE>
<CAPTION>
=========================================================================================================
WESTFIELD PORTFOLIO LOAN
=========================================================================================================
<S> <C>
A Note Cut-Off Date Balance: $99,000,000
- ---------------------------------------------------------------------------------------------------------
A Note Coupon: TBD (weighted average of A & B Note is 8.177%)
- ---------------------------------------------------------------------------------------------------------
Anticipated Repayment Date: December 11, 2009
- ---------------------------------------------------------------------------------------------------------
Term to ARD: 10 years
- ---------------------------------------------------------------------------------------------------------
Amortization: 30 years; hyper-amortization commencing after the ARD
- ---------------------------------------------------------------------------------------------------------
Sponsor: Westfield America, Inc,
- ---------------------------------------------------------------------------------------------------------
Anchors: Macy's, Macy's Men's & Furniture, Target, Burlington Coat Factory and
Mervyn's
- ---------------------------------------------------------------------------------------------------------
Property: Downtown Plaza, a 1,191,347 square foot regional shopping mall, and
Eastland Center, an 860,322 square foot power center. Total GLA: 2,051,669
square feet of GLA
- ---------------------------------------------------------------------------------------------------------
Location: California
- ---------------------------------------------------------------------------------------------------------
1999 In-Line Sales/SF: Overall: $312; Downtown Plaza: $331; Eastland Center: $207
- ---------------------------------------------------------------------------------------------------------
In-Line Cost of Occupancy: Overall: 11.9%; Downtown Plaza: 13.4%; Eastland Center: 3.7%
- ---------------------------------------------------------------------------------------------------------
Overall Occupancy(1): Overall: 95.9 %; Downtown Plaza: 94.2%; Eastland Center: 100.0%
- ---------------------------------------------------------------------------------------------------------
Value: $230.2 million
- ---------------------------------------------------------------------------------------------------------
LTV (A Note): 43.0%
- ---------------------------------------------------------------------------------------------------------
DSCR (A Note): 1.94x
- ---------------------------------------------------------------------------------------------------------
Reserves: Springing (if DSCR falls below 1.25x or if an event of default occurs,
lockbox will be established for replacement reserves, leasing commissions,
tenant improvements, and operating expenses)
- ---------------------------------------------------------------------------------------------------------
Lockbox: Hard for debt service, tax and insurance; Springing for reserves
=========================================================================================================
</TABLE>
(1) Based on 2/1/00 rent roll and including new lease with Home Life dated
April 2000.
<TABLE>
<CAPTION>
=========================================================================================================
SANGERTOWN SQUARE MALL LOAN
=========================================================================================================
<S> <C>
A Note Cut-Off Date Balance: $62,145,749
- ---------------------------------------------------------------------------------------------------------
A Note Coupon: TBD (weighted average of A & B Note is 8.820%)
- ---------------------------------------------------------------------------------------------------------
Anticipated Repayment Date: December 1, 2009
- ---------------------------------------------------------------------------------------------------------
Term to ARD: 10 years
- ---------------------------------------------------------------------------------------------------------
Amortization: 30 years; hyper-amortization commencing after the ARD
- ---------------------------------------------------------------------------------------------------------
Sponsor: The Pyramid Companies
- ---------------------------------------------------------------------------------------------------------
Anchors: Sears, Kaufmann's, JC Penney and Bradlees
- ---------------------------------------------------------------------------------------------------------
Property: 855,360 square foot, fully enclosed regional mall
- ---------------------------------------------------------------------------------------------------------
Location: New Hartford, New York
- ---------------------------------------------------------------------------------------------------------
1999 In-Line Sales/SF: $370
- ---------------------------------------------------------------------------------------------------------
In-Line Cost of Occupancy: 11.6%
- ---------------------------------------------------------------------------------------------------------
Occupancy: 93.7%(1)
- ---------------------------------------------------------------------------------------------------------
Value: $152.0 million
- ---------------------------------------------------------------------------------------------------------
LTV (A Note): 40.9%
- ---------------------------------------------------------------------------------------------------------
DSCR (A Note): 1.76x
- ---------------------------------------------------------------------------------------------------------
Replacement: $175,000/year; Tenant Rollover: $200,000/year; Renovation:
$2,000,000(2); Tax & Insurance: Funded monthly based on estimated annual
Reserves: expenses; Debt Service: One month of debt service(3)
- ---------------------------------------------------------------------------------------------------------
Lockbox: Hard
=========================================================================================================
</TABLE>
(1) Based on 2/00 rent roll.
(2) In the event that the borrower has not substantially completed a major
renovation of the property by 12/1/08, borrower will be required to
establish such renovation reserve.
(3) Subject to release based on achievement of certain NOI tests (trailing 12
months NOI should at least be $11.3 million).
Page 10 of 16
THIS INFORMATION DOES NOT CONSTITUTE EITHER AN OFFER TO SELL OR A SOLICITATION
OF AN OFFER TO BUY ANY OF THE SECURITIES REFERRED TO HEREIN. OFFERS TO SELL AND
SOLICITATIONS OF OFFERS TO BUY SECURITIES ARE MADE ONLY BY, AND THIS INFORMATION
MUST BE READ IN CONJUNCTION WITH, THE FINAL PROSPECTUS SUPPLEMENT AND THE
RELATED PROSPECTUS OR, IF NOT REGISTERED UNDER THE SECURITIES ACT OF 1933, THE
FINAL OFFERING MEMORANDUM (THE "OFFERING DOCUMENT"). INFORMATION CONTAINED
HEREIN DOES NOT PURPORT TO BE COPMPLETE AND IS SUBJECT TO THE SAME
QUALIFICATIONS AND ASSUMPTIONS, AND SHOULD BE CONSIDERED BY INVESTORS ONLY IN
THE LIGHT OF THE SAME WARNINGS, LACK OF ASSURANCES AND REPRESENTATIONS AND OTHER
PRECAUTIONARY MATTERS, AS DISCLOSED IN THE OFFERING DOCUMENT. INFORMATION
REGARDING THE UNDERLYING ASSETS HAS BEEN PROVIDED BY THE ISSUER OF THE
SECURITIES OR AN AFFILIATE THEREOF AND HAS NOT BEEN INDEPENDENTLY VERIFIED BY
THE UNDERWRITERS OR THEIR AFFILIATES. THE ANALYSES CONTAINED HEREIN HAVE BEEN
PREPARED AND DISSEMINATED BY THE UNDERWRITERS. THIS INFORMATION WAS PREPARED ON
THE BASIS OF CERTAIN ASSUMPTIONS (INCLUDING, IN CERTAIN CASES ASSUMPTIONS
SPECIFIED BY THE RECIPIENT HEREOF) REGARDING PAYMENTS, INTEREST RATES, WEIGHTED
AVERAGE LIVES AND WEIGHTED AVERAGE LOAN AGE, LOSS AND OTHER MATTERS, INCLUDING,
BUT NOT LIMITED TO, THE ASSUMPTIONS DESCRIBED IN THE OFFERING DOCUMENT. NEITHER
THE UNDERWRITERS, NOR ANY OF THEIR AFFILIATES MAKE ANY REPRESENTATION OR
WARRANTY AS TO THE ACTUAL RATE OR TIMING OF PAYMENTS ON ANY OF THE UNDERLYING
ASSETS OR THE PAYMENTS OR YIELD ON THE SECURITIES. THIS INFORMATION SUPERSEDES
ANY PRIOR VERSIONS HEREOF AND WILL BE DEEMED TO BE SUPERSEDED BY ANY SUBSEQUENT
VERSIONS (INCLUDING, WITH RESPECT TO ANY DESCRIPTION OF THE SECURITIES OR THE
UNDERLYING ASSETS, THE INFORMATION CONTAINED IN THE OFFERING DOCUMENT).
<PAGE>
LB-UBS 2000-C3 Structural and Collateral Term Sheet (continued):
PREPAYMENT PREMIUM ALLOCATION EXAMPLE:
The yield maintenance charge due in connection with a prepayment
will generally be equal to the present value of the reduction in
interest payments as a result of the prepayment through the maturity
of the prepaid Mortgage Loan, discounted at the yield, converting
from semi-annual to monthly pay, of a Treasury security of similar
maturity in most cases, assuming ARD loans mature on their
anticipated repayment dates.
A portion of any collected prepayment premium will be paid on the
Class of Principal Balance Certificates senior to the Class J
Certificates then receiving principal based on the Discount Rate
Fraction Methodology. The following example reflects that method.
The balance of the prepayment premium will be distributed to the
Class X Certificates.
Discount Rate Fraction Methodology:
Mortgage Loan Characteristics of Mortgage Loan being prepaid:
Balance $10,000,000
Coupon 8.00%
Maturity 10 years
Treasury Rate (monthly) 6.50%
Certificate Characteristics
Class A-1 Coupon 7.50%
Discount Rate Fraction Example:
<TABLE>
<CAPTION>
=======================================================================================
Class A-1 Class X
Certificates Certificates
=======================================================================================
<S> <C> <C>
Principal Payment $10,000,000 N/A
---------------------------------------------------------------------------------------
Discount Rate Fraction Calculation
(Class A-1 Coupon - Reinvestment Yield) / (7.50% - 6.50%) / (100.0% - 66.7%) =
(Gross Mortgage Rate - Reinvestment Yield) = (8.00% - 6.50%) = 33.3%
Discount Rate Fraction = 66.7%
---------------------------------------------------------------------------------------
% of Premium Allocated to Classes: 66.7% 33.3%
=======================================================================================
</TABLE>
ANTICIPATED REPAYMENT DATE LOANS:
Mortgage Loans representing 53.8% of the Initial Pool Balance
provided that if the unamortized principal amount thereof is not
repaid on a date (the "Anticipated Repayment Date") set forth in the
related Mortgage Note, the Mortgage Loan will accrue additional
interest at the rate set forth therein and the borrower will be
required to apply excess monthly cash flow generated by the
Mortgaged Property, as determined in the related Mortgage, to the
repayment of principal outstanding on the Mortgage Loan. With
respect to such Mortgage Loans, no prepayment consideration will be
due in connection with any principal prepayment on or after the
Anticipated Repayment Date. For purposes of analysis and
presentation, such loans are assumed to pay off at the ARD and are
treated like balloon loans that mature on the ARD.
Page 11 of 16
THIS INFORMATION DOES NOT CONSTITUTE EITHER AN OFFER TO SELL OR A SOLICITATION
OF AN OFFER TO BUY ANY OF THE SECURITIES REFERRED TO HEREIN. OFFERS TO SELL AND
SOLICITATIONS OF OFFERS TO BUY SECURITIES ARE MADE ONLY BY, AND THIS INFORMATION
MUST BE READ IN CONJUNCTION WITH, THE FINAL PROSPECTUS SUPPLEMENT AND THE
RELATED PROSPECTUS OR, IF NOT REGISTERED UNDER THE SECURITIES ACT OF 1933, THE
FINAL OFFERING MEMORANDUM (THE "OFFERING DOCUMENT"). INFORMATION CONTAINED
HEREIN DOES NOT PURPORT TO BE COPMPLETE AND IS SUBJECT TO THE SAME
QUALIFICATIONS AND ASSUMPTIONS, AND SHOULD BE CONSIDERED BY INVESTORS ONLY IN
THE LIGHT OF THE SAME WARNINGS, LACK OF ASSURANCES AND REPRESENTATIONS AND OTHER
PRECAUTIONARY MATTERS, AS DISCLOSED IN THE OFFERING DOCUMENT. INFORMATION
REGARDING THE UNDERLYING ASSETS HAS BEEN PROVIDED BY THE ISSUER OF THE
SECURITIES OR AN AFFILIATE THEREOF AND HAS NOT BEEN INDEPENDENTLY VERIFIED BY
THE UNDERWRITERS OR THEIR AFFILIATES. THE ANALYSES CONTAINED HEREIN HAVE BEEN
PREPARED AND DISSEMINATED BY THE UNDERWRITERS. THIS INFORMATION WAS PREPARED ON
THE BASIS OF CERTAIN ASSUMPTIONS (INCLUDING, IN CERTAIN CASES ASSUMPTIONS
SPECIFIED BY THE RECIPIENT HEREOF) REGARDING PAYMENTS, INTEREST RATES, WEIGHTED
AVERAGE LIVES AND WEIGHTED AVERAGE LOAN AGE, LOSS AND OTHER MATTERS, INCLUDING,
BUT NOT LIMITED TO, THE ASSUMPTIONS DESCRIBED IN THE OFFERING DOCUMENT. NEITHER
THE UNDERWRITERS, NOR ANY OF THEIR AFFILIATES MAKE ANY REPRESENTATION OR
WARRANTY AS TO THE ACTUAL RATE OR TIMING OF PAYMENTS ON ANY OF THE UNDERLYING
ASSETS OR THE PAYMENTS OR YIELD ON THE SECURITIES. THIS INFORMATION SUPERSEDES
ANY PRIOR VERSIONS HEREOF AND WILL BE DEEMED TO BE SUPERSEDED BY ANY SUBSEQUENT
VERSIONS (INCLUDING, WITH RESPECT TO ANY DESCRIPTION OF THE SECURITIES OR THE
UNDERLYING ASSETS, THE INFORMATION CONTAINED IN THE OFFERING DOCUMENT).
<PAGE>
LB-UBS 2000-C3 Structural and Collateral Term Sheet (continued):
DETAILED MONTHLY INVESTOR REPORTING:
Updated collateral summary information will be a part of the
monthly remittance report in addition to detailed P&I payment
and delinquency information. Quarterly NOI and Occupancy
data, to the extent delivered by the borrowers, will be
available to Certificate holders through the Trustee. The
following is a list of all the reports that will be available
to Certificateholders:
<TABLE>
<CAPTION>
Name of Report Description (information provided)
----------------------------------------------------------------------------------------------------------------------
<S> <C> <C>
1 Remittance Report Principal and interest distributions, principal balances
----------------------------------------------------------------------------------------------------------------------
2 Mortgage Loan Status Report Portfolio stratifications
----------------------------------------------------------------------------------------------------------------------
3 Comparative Financial Status Report Revenue, NOI, DSCR to the extent available
----------------------------------------------------------------------------------------------------------------------
4 Delinquent Loan Status Report Listing of delinquent mortgage loans
----------------------------------------------------------------------------------------------------------------------
5 Historical Loan Modification Report Information on modified mortgage loans
----------------------------------------------------------------------------------------------------------------------
6 Historical Loss Estimate Report Liquidation proceeds, expenses, and realized losses
----------------------------------------------------------------------------------------------------------------------
7 REO Status Report NOI and value of REO
----------------------------------------------------------------------------------------------------------------------
8 Servicer Watch List Listing of loans in jeopardy of becoming Specially Serviced
----------------------------------------------------------------------------------------------------------------------
9 Loan Payment Notification Report Listing of loans where borrower has requested a pay-off statement
</TABLE>
ADVANCING: The Master Servicer will be obligated to make advances of
scheduled principal and interest payments (excluding balloon
payments and subject to reduction for Appraisal Reduction
Amounts) and certain servicing expenses ("Advances"), to the
extent that such Advances are deemed to be recoverable out of
collections on the related loan. If the Master Servicer fails
to make a required Advance, the Trustee will be obligated to
make such advances.
CONTROLLING CLASS: The Controlling Class will generally be the most subordinate
class with a Certificate Balance outstanding that is at least
25% of the initial Certificate Balance of such Class. A
majority of Certificateholders of the Controlling Class will,
subject to certain limitations, be entitled to replace the
Special Servicer. Such holders of the Controlling Class will
also have the right to direct or advise the Special Servicer
with respect to special servicing actions subject to the
servicing standards set in the Pooling and Servicing
Agreement. However, in the case of each Mortgage Loan with a
Cut-Off Date Balance in excess of $50 million, for so long as
the principal amount of the corresponding B Note, net of any
existing related Appraisal Reduction Amount, is at least 50%
of the original principal amount of such B Note, the holder
of such B Note will have the right to direct or advise the
Special Servicer with respect to special servicing actions
for such Mortgage Loan and the corresponding B Note.
Page 12 of 16
THIS INFORMATION DOES NOT CONSTITUTE EITHER AN OFFER TO SELL OR A SOLICITATION
OF AN OFFER TO BUY ANY OF THE SECURITIES REFERRED TO HEREIN. OFFERS TO SELL AND
SOLICITATIONS OF OFFERS TO BUY SECURITIES ARE MADE ONLY BY, AND THIS INFORMATION
MUST BE READ IN CONJUNCTION WITH, THE FINAL PROSPECTUS SUPPLEMENT AND THE
RELATED PROSPECTUS OR, IF NOT REGISTERED UNDER THE SECURITIES ACT OF 1933, THE
FINAL OFFERING MEMORANDUM (THE "OFFERING DOCUMENT"). INFORMATION CONTAINED
HEREIN DOES NOT PURPORT TO BE COPMPLETE AND IS SUBJECT TO THE SAME
QUALIFICATIONS AND ASSUMPTIONS, AND SHOULD BE CONSIDERED BY INVESTORS ONLY IN
THE LIGHT OF THE SAME WARNINGS, LACK OF ASSURANCES AND REPRESENTATIONS AND OTHER
PRECAUTIONARY MATTERS, AS DISCLOSED IN THE OFFERING DOCUMENT. INFORMATION
REGARDING THE UNDERLYING ASSETS HAS BEEN PROVIDED BY THE ISSUER OF THE
SECURITIES OR AN AFFILIATE THEREOF AND HAS NOT BEEN INDEPENDENTLY VERIFIED BY
THE UNDERWRITERS OR THEIR AFFILIATES. THE ANALYSES CONTAINED HEREIN HAVE BEEN
PREPARED AND DISSEMINATED BY THE UNDERWRITERS. THIS INFORMATION WAS PREPARED ON
THE BASIS OF CERTAIN ASSUMPTIONS (INCLUDING, IN CERTAIN CASES ASSUMPTIONS
SPECIFIED BY THE RECIPIENT HEREOF) REGARDING PAYMENTS, INTEREST RATES, WEIGHTED
AVERAGE LIVES AND WEIGHTED AVERAGE LOAN AGE, LOSS AND OTHER MATTERS, INCLUDING,
BUT NOT LIMITED TO, THE ASSUMPTIONS DESCRIBED IN THE OFFERING DOCUMENT. NEITHER
THE UNDERWRITERS, NOR ANY OF THEIR AFFILIATES MAKE ANY REPRESENTATION OR
WARRANTY AS TO THE ACTUAL RATE OR TIMING OF PAYMENTS ON ANY OF THE UNDERLYING
ASSETS OR THE PAYMENTS OR YIELD ON THE SECURITIES. THIS INFORMATION SUPERSEDES
ANY PRIOR VERSIONS HEREOF AND WILL BE DEEMED TO BE SUPERSEDED BY ANY SUBSEQUENT
VERSIONS (INCLUDING, WITH RESPECT TO ANY DESCRIPTION OF THE SECURITIES OR THE
UNDERLYING ASSETS, THE INFORMATION CONTAINED IN THE OFFERING DOCUMENT).
<PAGE>
LB-UBS 2000-C3 Structural and Collateral Term Sheet (continued):
GENERAL CHARACTERISTICS
==============================================
Characteristics
==============================================
Initial Pool Balance $1,306,897,052
- ----------------------------------------------
Number of Loans 173
- ----------------------------------------------
Gross WAC 8.336%
- ----------------------------------------------
Original WAM(1) 114 months
- ----------------------------------------------
Remaining WAM(1) 110 months
- ----------------------------------------------
Average Loan Balance $7,554,318
- ----------------------------------------------
Weighted Average DSCR(2) 1.45x
- ----------------------------------------------
WA Cut-Off Date LTV Ratio(2) 63.0%
- ----------------------------------------------
WA LTV at Maturity/ARD(2,3) 57.1%
- ----------------------------------------------
Geographic Diversity 30 states
- ----------------------------------------------
Balloon or ARD Loans 98.1%
==============================================
(1) Assumes ARD loans mature on their Anticipated Repayment Dates.
(2) Excludes CTL loans.
(3) Includes fully amortizing loans other than CTL loans.
PROPERTY TYPES
===========================================
% of Initial Pool
Property Types Balance
===========================================
Retail 50.9%
- -------------------------------------------
Office 21.9
- -------------------------------------------
Multifamily* 14.0
- -------------------------------------------
Industrial/Warehouse 4.3
- -------------------------------------------
Mobile Home Park 2.9
- -------------------------------------------
CTL 2.4
- -------------------------------------------
Hotel 2.0
- -------------------------------------------
Self Storage 1.1
- -------------------------------------------
Mixed Use 0.5
===========================================
Total: 100.0%
===========================================
* Includes Senior Housing.
<TABLE>
<CAPTION>
DEAL SUMMARY BY PROPERTY TYPE
====================================================================================================================================
% of WA
Aggregate Initial Average Gross Rem. Occupancy
# of Cut-off Date Pool Cut-off Date WAC WAM WA WA Rate (%)(3) Balloon
Property Type Loans Balance ($) Balance Balance ($) (%) (mos) LTV(2) DSCR(2) (1) %
====================================================================================================================================
<S> <C> <C> <C> <C> <C> <C> <C> <C> <C> <C>
Retail 40 $665,479,743 50.9% $16,636,994 8.222% 107 56.8% 1.58x 97.22% 25.40%
- ------------------------------------------------------------------------------------------------------------------------------------
Regional Mall 4 432,675,239 33.1 108,168,810 8.120 103 48.6 1.71 96.99 0.00
- ------------------------------------------------------------------------------------------------------------------------------------
Anchored 24 185,521,585 14.2 7,730,066 8.372 118 72.8 1.33 97.56 65.61
- ------------------------------------------------------------------------------------------------------------------------------------
Unanchored 12 47,282,920 3.6 3,940,243 8.567 102 69.4 1.32 97.96 100.00
- ------------------------------------------------------------------------------------------------------------------------------------
Office 30 285,751,898 21.9 9,525,063 8.474 109 68.1 1.29 93.14 45.84
- ------------------------------------------------------------------------------------------------------------------------------------
Multifamily(4) 54 182,480,304 14.0 3,379,265 8.365 110 74.3 1.31 95.96 79.99
- ------------------------------------------------------------------------------------------------------------------------------------
Industrial/W'house 14 56,776,866 4.3 4,055,490 8.446 101 70.7 1.34 98.82 84.65
- ------------------------------------------------------------------------------------------------------------------------------------
Mobile Home Park 17 37,331,228 2.9 2,195,955 8.195 105 67.5 1.40 95.75 100.00
- ------------------------------------------------------------------------------------------------------------------------------------
CTL 7 31,991,110 2.4 4,570,159 8.521 217 N/A N/A 100.00 24.21
- ------------------------------------------------------------------------------------------------------------------------------------
Hotel 6 26,727,140 2.0 4,454,523 8.870 102 59.3 1.58 N/A 91.31
- ------------------------------------------------------------------------------------------------------------------------------------
Limited Service 5 15,356,169 1.2 3,071,234 8.937 118 55.7 1.72 N/A 84.87
- ------------------------------------------------------------------------------------------------------------------------------------
Full Service 1 11,370,971 0.9 11,370,971 8.780 81 64.2 1.40 N/A 100.00
- ------------------------------------------------------------------------------------------------------------------------------------
Self Storage 2 13,988,507 1.1 6,994,253 8.831 60 73.4 1.31 86.27 100.00
- ------------------------------------------------------------------------------------------------------------------------------------
Mixed Use 3 6,370,255 0.5 2,123,418 8.814 84 48.3 1.37 77.35 42.38
====================================================================================================================================
Total/Avg/Wtd.Avg: 173 $1,306,897,052 100.0% $7,554,318 8.336% 110 63.0% 1.45x 96.01% 44.39%
====================================================================================================================================
</TABLE>
(1) Assumes ARD loans mature on their Anticipated Repayment Dates
(2) Excludes credit tenant lease loans.
(3) Excludes hotels.
(4) Includes Senior Housing.
Page 13 of 16
THIS INFORMATION DOES NOT CONSTITUTE EITHER AN OFFER TO SELL OR A SOLICITATION
OF AN OFFER TO BUY ANY OF THE SECURITIES REFERRED TO HEREIN. OFFERS TO SELL AND
SOLICITATIONS OF OFFERS TO BUY SECURITIES ARE MADE ONLY BY, AND THIS INFORMATION
MUST BE READ IN CONJUNCTION WITH, THE FINAL PROSPECTUS SUPPLEMENT AND THE
RELATED PROSPECTUS OR, IF NOT REGISTERED UNDER THE SECURITIES ACT OF 1933, THE
FINAL OFFERING MEMORANDUM (THE "OFFERING DOCUMENT"). INFORMATION CONTAINED
HEREIN DOES NOT PURPORT TO BE COPMPLETE AND IS SUBJECT TO THE SAME
QUALIFICATIONS AND ASSUMPTIONS, AND SHOULD BE CONSIDERED BY INVESTORS ONLY IN
THE LIGHT OF THE SAME WARNINGS, LACK OF ASSURANCES AND REPRESENTATIONS AND OTHER
PRECAUTIONARY MATTERS, AS DISCLOSED IN THE OFFERING DOCUMENT. INFORMATION
REGARDING THE UNDERLYING ASSETS HAS BEEN PROVIDED BY THE ISSUER OF THE
SECURITIES OR AN AFFILIATE THEREOF AND HAS NOT BEEN INDEPENDENTLY VERIFIED BY
THE UNDERWRITERS OR THEIR AFFILIATES. THE ANALYSES CONTAINED HEREIN HAVE BEEN
PREPARED AND DISSEMINATED BY THE UNDERWRITERS. THIS INFORMATION WAS PREPARED ON
THE BASIS OF CERTAIN ASSUMPTIONS (INCLUDING, IN CERTAIN CASES ASSUMPTIONS
SPECIFIED BY THE RECIPIENT HEREOF) REGARDING PAYMENTS, INTEREST RATES, WEIGHTED
AVERAGE LIVES AND WEIGHTED AVERAGE LOAN AGE, LOSS AND OTHER MATTERS, INCLUDING,
BUT NOT LIMITED TO, THE ASSUMPTIONS DESCRIBED IN THE OFFERING DOCUMENT. NEITHER
THE UNDERWRITERS, NOR ANY OF THEIR AFFILIATES MAKE ANY REPRESENTATION OR
WARRANTY AS TO THE ACTUAL RATE OR TIMING OF PAYMENTS ON ANY OF THE UNDERLYING
ASSETS OR THE PAYMENTS OR YIELD ON THE SECURITIES. THIS INFORMATION SUPERSEDES
ANY PRIOR VERSIONS HEREOF AND WILL BE DEEMED TO BE SUPERSEDED BY ANY SUBSEQUENT
VERSIONS (INCLUDING, WITH RESPECT TO ANY DESCRIPTION OF THE SECURITIES OR THE
UNDERLYING ASSETS, THE INFORMATION CONTAINED IN THE OFFERING DOCUMENT).
<PAGE>
LB-UBS 2000-C3 Structural and Collateral Term Sheet (continued):
LOAN SIZE DISTRIBUTION
=================================================
Cut-Off Date Balance # of % of Initial
Ranges ($) Loans Pool Balance
=================================================
0 - 2,000,000 49 4.01%
- -------------------------------------------------
2,000,001 - 6,000,000 78 21.52
- -------------------------------------------------
6,000,001 - 10,000,000 18 11.32
- -------------------------------------------------
10,000,001 - 14,000,000 12 11.05
- -------------------------------------------------
14,000,001 - 18,000,000 6 7.44
- -------------------------------------------------
18,000,001 - 24,000,000 3 4.78
- -------------------------------------------------
24,000,001 - 36,000,000 2 3.99
- -------------------------------------------------
36,000,001 - 58,000,000 1 2.78
- -------------------------------------------------
58,000,001 - 66,000,000 1 4.76
- -------------------------------------------------
66,000,001 - 138,000,000 2 16.99
- -------------------------------------------------
138,000,001 - 149,000,000 1 11.36
=================================================
Total: 173 100.00%
=================================================
Min.: $298,955
Max.: $148,497,918
Avg.: $7,554,318
GROSS RATE DISTRIBUTION
===============================================
Gross Rate Ranges # of % of Initial
(%) Loans Pool Balance
===============================================
7.251 - 7.500 3 1.59%
- -----------------------------------------------
7.501 - 7.750 4 11.96
- -----------------------------------------------
7.751 - 8.000 8 7.86
- -----------------------------------------------
8.001 - 8.250 35 21.65
- -----------------------------------------------
8.251 - 8.500 38 21.49
- -----------------------------------------------
8.501 - 8.750 40 15.51
- -----------------------------------------------
8.751 - 9.000 28 13.14
- -----------------------------------------------
9.001 - 9.250 12 6.46
- -----------------------------------------------
9.251 - 9.500 3 0.15
- -----------------------------------------------
9.501 - 9.750 2 0.21
===============================================
Total: 173 100.00%
===============================================
Min.: 7.430%
Max.: 9.750%
Wtd. Avg.:8.336%
REMAINING TERM TO MATURITY(1)
=================================================
# of % of Initial
Months Loans Pool Balance
=================================================
49 - 60 12 5.50%
- -------------------------------------------------
73 - 84 10 15.66
- -------------------------------------------------
109 - 120 144 75.91
- -------------------------------------------------
121 - 132 1 0.94
- -------------------------------------------------
229 - 240 6 1.99
=================================================
Total: 173 100.00%
=================================================
(1) Assumes ARD Loans mature on their Anticipated Repayment Dates.
Min.: 50 months
Max.: 240 months
Wtd. Avg.: 110 months
REMAINING AMORTIZATION TERM(1)
===============================================
# of % of Initial
Months Loans Pool Balance
===============================================
0 - 156 4 1.39%
- -----------------------------------------------
229 - 276 11 3.77
- -----------------------------------------------
289 - 300 30 17.45
- -----------------------------------------------
313 - 336 2 0.97
- -----------------------------------------------
349 - 360 126 76.42
===============================================
Total: 173 100.00%
===============================================
(1) Assumes ARD Loans mature on their Anticipated Repayment Dates
Min.: 0 months
Max.: 360 months
Wtd. Avg.: 341 months
Page 14 of 16
THIS INFORMATION DOES NOT CONSTITUTE EITHER AN OFFER TO SELL OR A SOLICITATION
OF AN OFFER TO BUY ANY OF THE SECURITIES REFERRED TO HEREIN. OFFERS TO SELL AND
SOLICITATIONS OF OFFERS TO BUY SECURITIES ARE MADE ONLY BY, AND THIS INFORMATION
MUST BE READ IN CONJUNCTION WITH, THE FINAL PROSPECTUS SUPPLEMENT AND THE
RELATED PROSPECTUS OR, IF NOT REGISTERED UNDER THE SECURITIES ACT OF 1933, THE
FINAL OFFERING MEMORANDUM (THE "OFFERING DOCUMENT"). INFORMATION CONTAINED
HEREIN DOES NOT PURPORT TO BE COPMPLETE AND IS SUBJECT TO THE SAME
QUALIFICATIONS AND ASSUMPTIONS, AND SHOULD BE CONSIDERED BY INVESTORS ONLY IN
THE LIGHT OF THE SAME WARNINGS, LACK OF ASSURANCES AND REPRESENTATIONS AND OTHER
PRECAUTIONARY MATTERS, AS DISCLOSED IN THE OFFERING DOCUMENT. INFORMATION
REGARDING THE UNDERLYING ASSETS HAS BEEN PROVIDED BY THE ISSUER OF THE
SECURITIES OR AN AFFILIATE THEREOF AND HAS NOT BEEN INDEPENDENTLY VERIFIED BY
THE UNDERWRITERS OR THEIR AFFILIATES. THE ANALYSES CONTAINED HEREIN HAVE BEEN
PREPARED AND DISSEMINATED BY THE UNDERWRITERS. THIS INFORMATION WAS PREPARED ON
THE BASIS OF CERTAIN ASSUMPTIONS (INCLUDING, IN CERTAIN CASES ASSUMPTIONS
SPECIFIED BY THE RECIPIENT HEREOF) REGARDING PAYMENTS, INTEREST RATES, WEIGHTED
AVERAGE LIVES AND WEIGHTED AVERAGE LOAN AGE, LOSS AND OTHER MATTERS, INCLUDING,
BUT NOT LIMITED TO, THE ASSUMPTIONS DESCRIBED IN THE OFFERING DOCUMENT. NEITHER
THE UNDERWRITERS, NOR ANY OF THEIR AFFILIATES MAKE ANY REPRESENTATION OR
WARRANTY AS TO THE ACTUAL RATE OR TIMING OF PAYMENTS ON ANY OF THE UNDERLYING
ASSETS OR THE PAYMENTS OR YIELD ON THE SECURITIES. THIS INFORMATION SUPERSEDES
ANY PRIOR VERSIONS HEREOF AND WILL BE DEEMED TO BE SUPERSEDED BY ANY SUBSEQUENT
VERSIONS (INCLUDING, WITH RESPECT TO ANY DESCRIPTION OF THE SECURITIES OR THE
UNDERLYING ASSETS, THE INFORMATION CONTAINED IN THE OFFERING DOCUMENT).
<PAGE>
LB-UBS 2000-C3 Structural and Collateral Term Sheet (continued):
DEBT SERVICE COVERAGE RATIOS (DSCR)(1)
=================================================
Cut-Off Date # of % of Initial
DSCR Ranges (x) Loans Pool Balance
=================================================
1.20 - 1.24 24 17.00%
- -------------------------------------------------
1.25 - 1.29 47 20.09
- -------------------------------------------------
1.30 - 1.34 27 10.83
- -------------------------------------------------
1.35 - 1.39 21 8.52
- -------------------------------------------------
1.40 - 1.49 20 13.79
- -------------------------------------------------
1.50 - 1.69 17 2.68
- -------------------------------------------------
1.70 - 1.79 6 18.72
- -------------------------------------------------
1.80 - 2.59 4 8.38
=================================================
Total: 166 100.00%
=================================================
(1) Excludes CTL loans.
Min.: 1.20x
Max.: 2.43x
Wtd. Avg.:1.45x
LOAN TO VALUE RATIOS (LTV)(1)
===============================================
Cut-Off Date # of % of Initial
LTV Ranges (%) Loans Pool Balance
===============================================
30.001 - 45.000 4 12.99%
- -----------------------------------------------
45.001 - 50.000 5 12.37
- -----------------------------------------------
50.001 - 55.000 7 1.42
- -----------------------------------------------
55.001 - 60.000 15 15.27
- -----------------------------------------------
60.001 - 65.000 9 6.64
- -----------------------------------------------
65.001 - 70.000 27 8.20
- -----------------------------------------------
70.001 - 75.000 61 25.32
- -----------------------------------------------
75.001 - 80.000 38 17.78
===============================================
Total: 166 100.00%
===============================================
(1) Excludes CTL loans.
Min.: 33.4%
Max.: 79.9%
Wtd. Avg.: 63.0%
OCCUPANCY RATES(1)
=================================================
Cut-Off Date Occupancy # of % of Initial
Ranges (%) Loans Pool Balance
=================================================
70.01 - 75.00 1 0.17%
- -------------------------------------------------
75.01 - 80.00 2 1.58
- -------------------------------------------------
80.01 - 85.00 4 2.48
- -------------------------------------------------
85.01 - 90.00 6 3.06
- -------------------------------------------------
90.01 - 95.00 37 23.57
- -------------------------------------------------
95.01 >= 117 69.14
=================================================
Total: 167 100.00%
=================================================
(1) Excluding hotels.
Min.:71.9%
Max.: 100.0%
Wtd. Avg.:96.0%
MATURITY DATE/ARD LOAN TO VALUE(1)
===============================================
Cut-Off Date Balloon # of % of Initial
LTV Ranges (%) Loans Pool Balance
===============================================
30.001 - 40.000 5 13.09%
- -----------------------------------------------
40.001 - 45.000 1 0.19
- -----------------------------------------------
45.001 - 50.000 15 15.19
- -----------------------------------------------
50.001 - 55.000 13 14.91
- -----------------------------------------------
55.001 - 60.000 19 8.46
- -----------------------------------------------
60.001 - 65.000 28 9.04
- -----------------------------------------------
65.001 - 70.000 57 26.68
- -----------------------------------------------
70.001 - 75.000 27 11.30
- -----------------------------------------------
75.001 - 80.000 1 1.16
===============================================
Total: 166 100.00%
===============================================
(1) Excludes CTL loans but includes other fully amortizing loans.
Min.: 30.6%
Max.:75.0 %
Wtd. Avg.: 57.1%
Page 15 of 16
THIS INFORMATION DOES NOT CONSTITUTE EITHER AN OFFER TO SELL OR A SOLICITATION
OF AN OFFER TO BUY ANY OF THE SECURITIES REFERRED TO HEREIN. OFFERS TO SELL AND
SOLICITATIONS OF OFFERS TO BUY SECURITIES ARE MADE ONLY BY, AND THIS INFORMATION
MUST BE READ IN CONJUNCTION WITH, THE FINAL PROSPECTUS SUPPLEMENT AND THE
RELATED PROSPECTUS OR, IF NOT REGISTERED UNDER THE SECURITIES ACT OF 1933, THE
FINAL OFFERING MEMORANDUM (THE "OFFERING DOCUMENT"). INFORMATION CONTAINED
HEREIN DOES NOT PURPORT TO BE COPMPLETE AND IS SUBJECT TO THE SAME
QUALIFICATIONS AND ASSUMPTIONS, AND SHOULD BE CONSIDERED BY INVESTORS ONLY IN
THE LIGHT OF THE SAME WARNINGS, LACK OF ASSURANCES AND REPRESENTATIONS AND OTHER
PRECAUTIONARY MATTERS, AS DISCLOSED IN THE OFFERING DOCUMENT. INFORMATION
REGARDING THE UNDERLYING ASSETS HAS BEEN PROVIDED BY THE ISSUER OF THE
SECURITIES OR AN AFFILIATE THEREOF AND HAS NOT BEEN INDEPENDENTLY VERIFIED BY
THE UNDERWRITERS OR THEIR AFFILIATES. THE ANALYSES CONTAINED HEREIN HAVE BEEN
PREPARED AND DISSEMINATED BY THE UNDERWRITERS. THIS INFORMATION WAS PREPARED ON
THE BASIS OF CERTAIN ASSUMPTIONS (INCLUDING, IN CERTAIN CASES ASSUMPTIONS
SPECIFIED BY THE RECIPIENT HEREOF) REGARDING PAYMENTS, INTEREST RATES, WEIGHTED
AVERAGE LIVES AND WEIGHTED AVERAGE LOAN AGE, LOSS AND OTHER MATTERS, INCLUDING,
BUT NOT LIMITED TO, THE ASSUMPTIONS DESCRIBED IN THE OFFERING DOCUMENT. NEITHER
THE UNDERWRITERS, NOR ANY OF THEIR AFFILIATES MAKE ANY REPRESENTATION OR
WARRANTY AS TO THE ACTUAL RATE OR TIMING OF PAYMENTS ON ANY OF THE UNDERLYING
ASSETS OR THE PAYMENTS OR YIELD ON THE SECURITIES. THIS INFORMATION SUPERSEDES
ANY PRIOR VERSIONS HEREOF AND WILL BE DEEMED TO BE SUPERSEDED BY ANY SUBSEQUENT
VERSIONS (INCLUDING, WITH RESPECT TO ANY DESCRIPTION OF THE SECURITIES OR THE
UNDERLYING ASSETS, THE INFORMATION CONTAINED IN THE OFFERING DOCUMENT).
<PAGE>
LB-UBS 2000-C3 Structural and Collateral Term Sheet (continued):
GEOGRAPHIC DISTRIBUTION
=================================================
# of % of Initial
State Loans Pool Balance
=================================================
California 17 15.19%
- -------------------------------------------------
New York 25 14.47
- -------------------------------------------------
Maryland 9 14.46
- -------------------------------------------------
Colorado 3 12.62
- -------------------------------------------------
Texas 26 7.74
- -------------------------------------------------
New Jersey 13 5.75
- -------------------------------------------------
Georgia 6 5.00
- -------------------------------------------------
Mississippi 3 3.15
- -------------------------------------------------
North Carolina 6 3.04
- -------------------------------------------------
Florida 14 2.68
- -------------------------------------------------
Illinois 3 2.39
- -------------------------------------------------
Connecticut 7 2.36
- -------------------------------------------------
Louisiana 2 1.72
- -------------------------------------------------
Massachusetts 3 1.34
- -------------------------------------------------
Pennsylvania 9 1.09
=================================================
===============================================
# of % of Initial
State Loans Pool Balance
===============================================
Arizona 6 1.07
- -----------------------------------------------
Alabama 2 0.89
- -----------------------------------------------
Nevada 1 0.83
- -----------------------------------------------
Minnesota 1 0.82
- -----------------------------------------------
Arkansas 2 0.62
- -----------------------------------------------
Indiana 2 0.60
- -----------------------------------------------
South Carolina 3 0.45
- -----------------------------------------------
New Hampshire 2 0.28
- -----------------------------------------------
Utah 1 0.26
- -----------------------------------------------
Oklahoma 1 0.25
- -----------------------------------------------
Michigan 1 0.25
- -----------------------------------------------
Washington 2 0.19
- -----------------------------------------------
Tennessee 1 0.18
- -----------------------------------------------
Oregon 1 0.18
- -----------------------------------------------
Ohio 1 0.14
===============================================
Total: 173 100.00%
===============================================
AMORTIZATION
=======================================================
Number % of Initial
Loan Type Of Loans Pool Balance
=======================================================
ARD Loan 30 53.8%
-------------------------------------------------------
Balloon 138 44.4
-------------------------------------------------------
Fully Amortizing 5 1.9
=======================================================
Total: 173 100.0%
=======================================================
Page 16 of 16
THIS INFORMATION DOES NOT CONSTITUTE EITHER AN OFFER TO SELL OR A SOLICITATION
OF AN OFFER TO BUY ANY OF THE SECURITIES REFERRED TO HEREIN. OFFERS TO SELL AND
SOLICITATIONS OF OFFERS TO BUY SECURITIES ARE MADE ONLY BY, AND THIS INFORMATION
MUST BE READ IN CONJUNCTION WITH, THE FINAL PROSPECTUS SUPPLEMENT AND THE
RELATED PROSPECTUS OR, IF NOT REGISTERED UNDER THE SECURITIES ACT OF 1933, THE
FINAL OFFERING MEMORANDUM (THE "OFFERING DOCUMENT"). INFORMATION CONTAINED
HEREIN DOES NOT PURPORT TO BE COPMPLETE AND IS SUBJECT TO THE SAME
QUALIFICATIONS AND ASSUMPTIONS, AND SHOULD BE CONSIDERED BY INVESTORS ONLY IN
THE LIGHT OF THE SAME WARNINGS, LACK OF ASSURANCES AND REPRESENTATIONS AND OTHER
PRECAUTIONARY MATTERS, AS DISCLOSED IN THE OFFERING DOCUMENT. INFORMATION
REGARDING THE UNDERLYING ASSETS HAS BEEN PROVIDED BY THE ISSUER OF THE
SECURITIES OR AN AFFILIATE THEREOF AND HAS NOT BEEN INDEPENDENTLY VERIFIED BY
THE UNDERWRITERS OR THEIR AFFILIATES. THE ANALYSES CONTAINED HEREIN HAVE BEEN
PREPARED AND DISSEMINATED BY THE UNDERWRITERS. THIS INFORMATION WAS PREPARED ON
THE BASIS OF CERTAIN ASSUMPTIONS (INCLUDING, IN CERTAIN CASES ASSUMPTIONS
SPECIFIED BY THE RECIPIENT HEREOF) REGARDING PAYMENTS, INTEREST RATES, WEIGHTED
AVERAGE LIVES AND WEIGHTED AVERAGE LOAN AGE, LOSS AND OTHER MATTERS, INCLUDING,
BUT NOT LIMITED TO, THE ASSUMPTIONS DESCRIBED IN THE OFFERING DOCUMENT. NEITHER
THE UNDERWRITERS, NOR ANY OF THEIR AFFILIATES MAKE ANY REPRESENTATION OR
WARRANTY AS TO THE ACTUAL RATE OR TIMING OF PAYMENTS ON ANY OF THE UNDERLYING
ASSETS OR THE PAYMENTS OR YIELD ON THE SECURITIES. THIS INFORMATION SUPERSEDES
ANY PRIOR VERSIONS HEREOF AND WILL BE DEEMED TO BE SUPERSEDED BY ANY SUBSEQUENT
VERSIONS (INCLUDING, WITH RESPECT TO ANY DESCRIPTION OF THE SECURITIES OR THE
UNDERLYING ASSETS, THE INFORMATION CONTAINED IN THE OFFERING DOCUMENT).
<PAGE>
ANNEX C-1
PRICE/YIELD TABLES
Weighted Average Life, First Principal Payment Date, Last Principal Payment
Date,
Pre-Tax Yield to Maturity and Modified Duration of Class A-1 Certificates
0% CPR during LOP, YMP or Declining Premium - Otherwise at Indicated CPR
- --------------------------------------------------------------------------------
<TABLE>
<CAPTION>
Price (32nds) 0% CPR 25% CPR 50% CPR 75% CPR 100% CPR
- -------------- -------------------- -------------------- -------------------- --------------------- -----------------------
CBE MODIFIED CBE MODIFIED CBE MODIFIED CBE MODIFIED CBE MODIFIED
YIELD DURATION YIELD DURATION YIELD DURATION YIELD DURATION YIELD DURATION
(%) (YRS.) (%) (YRS.) (%) (YRS.) (%) (YRS.) (%) (YRS.)
-------------------- -------------------- -------------------- --------------------- -----------------------
<S> <C> <C> <C> <C> <C> <C> <C> <C> <C> <C>
99.08 8.234% 4.37 8.234% 4.37 8.235% 4.36 8.235% 4.36 8.237% 4.29
99.12 8.206% 4.38 8.206% 4.37 8.206% 4.37 8.206% 4.36 8.208% 4.29
99.16 8.177% 4.38 8.177% 4.37 8.177% 4.37 8.177% 4.36 8.179% 4.29
99.20 8.148% 4.38 8.148% 4.38 8.148% 4.37 8.149% 4.36 8.150% 4.30
99.24 8.120% 4.38 8.120% 4.38 8.120% 4.37 8.120% 4.36 8.120% 4.30
99.28 8.091% 4.38 8.091% 4.38 8.091% 4.37 8.091% 4.37 8.091% 4.30
100.00 8.063% 4.39 8.063% 4.38 8.063% 4.38 8.063% 4.37 8.062% 4.30
100.04 8.034% 4.39 8.034% 4.38 8.034% 4.38 8.034% 4.37 8.033% 4.30
100.08 8.006% 4.39 8.006% 4.39 8.006% 4.38 8.006% 4.37 8.004% 4.30
100.12 7.978% 4.39 7.977% 4.39 7.977% 4.38 7.977% 4.37 7.975% 4.31
100.16 7.949% 4.39 7.949% 4.39 7.949% 4.38 7.949% 4.38 7.947% 4.31
100.20 7.921% 4.40 7.921% 4.39 7.921% 4.39 7.920% 4.38 7.918% 4.31
100.24 7.893% 4.40 7.893% 4.39 7.892% 4.39 7.892% 4.38 7.889% 4.31
</TABLE>
<TABLE>
<S> <C> <C> <C> <C> <C>
Weighted Average
Life (yrs.) 5.76 5.75 5.74 5.73 5.62
First Principal
Payment Date 15-Jun-00 15-Jun-00 15-Jun-00 15-Jun-00 15-Jun-00
Last Principal
Payment Date 15-Jul-09 15-Jun-09 15-May-09 15-May-09 15-Mar-09
</TABLE>
<PAGE>
Weighted Average Life, First Principal Payment Date, Last Principal Payment
Date,
Pre-Tax Yield to Maturity and Modified Duration of Class A-2 Certificates
0% CPR during LOP, YMP or Declining Premium - Otherwise at Indicated CPR
- --------------------------------------------------------------------------------
<TABLE>
<CAPTION>
Price (32nds) 0% CPR 25% CPR 50% CPR 75% CPR 100% CPR
- -------------- ------------------ ----------------- ------------------- ------------------ -------------------
CBE MODIFIED CBE MODIFIED CBE MODIFIED CBE MODIFIED CBE MODIFIED
YIELD DURATION YIELD DURATION YIELD DURATION YIELD DURATION YIELD DURATION
(%) (YRS.) (%) (YRS.) (%) (YRS.) (%) (YRS.) (%) (YRS.)
------------------ ----------------- ------------------- ------------------ -------------------
<S> <C> <C> <C> <C> <C> <C> <C> <C> <C> <C>
98.08 8.345% 6.38 8.345% 6.38 8.345% 6.37 8.345% 6.36 8.349% 6.28
98.12 8.325% 6.38 8.325% 6.38 8.325% 6.37 8.325% 6.36 8.329% 6.28
98.16 8.305% 6.39 8.305% 6.38 8.305% 6.37 8.306% 6.36 8.308% 6.28
98.20 8.285% 6.39 8.285% 6.38 8.285% 6.38 8.286% 6.37 8.288% 6.28
98.24 8.265% 6.39 8.265% 6.39 8.266% 6.38 8.266% 6.37 8.268% 6.29
98.28 8.245% 6.39 8.246% 6.39 8.246% 6.38 8.246% 6.37 8.248% 6.29
99.00 8.226% 6.40 8.226% 6.39 8.226% 6.38 8.226% 6.37 8.228% 6.29
99.04 8.206% 6.40 8.206% 6.39 8.206% 6.39 8.206% 6.38 8.208% 6.29
99.08 8.186% 6.40 8.186% 6.40 8.187% 6.39 8.187% 6.38 8.188% 6.30
99.12 8.167% 6.40 8.167% 6.40 8.167% 6.39 8.167% 6.38 8.168% 6.30
99.16 8.147% 6.41 8.147% 6.40 8.147% 6.40 8.147% 6.38 8.148% 6.30
99.20 8.128% 6.41 8.128% 6.40 8.128% 6.40 8.128% 6.39 8.128% 6.30
99.24 8.108% 6.41 8.108% 6.41 8.108% 6.40 8.108% 6.39 8.108% 6.31
</TABLE>
<TABLE>
<S> <C> <C> <C> <C> <C>
Weighted Average
Life (yrs.) 9.46 9.45 9.44 9.41 9.23
First Principal
Payment Date 15-Jul-09 15-Jun-09 15-May-09 15-May-09 15-Mar-09
Last Principal
Payment Date 15-Jan-10 15-Jan-10 15-Jan-10 15-Dec-09 15-Oct-09
</TABLE>
<PAGE>
Weighted Average Life, First Principal Payment Date, Last Principal Payment
Date,
Pre-Tax Yield to Maturity and Modified Duration of Class B Certificates
0% CPR during LOP, YMP or Declining Premium - Otherwise at Indicated CPR
- --------------------------------------------------------------------------------
<TABLE>
<CAPTION>
Price (32nds) 0% CPR 25% CPR 50% CPR 75% CPR 100% CPR
- -------------- ------------------ ----------------- ------------------- ------------------ -----------------------
CBE MODIFIED CBE MODIFIED CBE MODIFIED CBE MODIFIED CBE MODIFIED
YIELD DURATION YIELD DURATION YIELD DURATION YIELD DURATION YIELD DURATION
(%) (yrs.) (%) (yrs.) (%) (yrs.) (%) (yrs.) (%) (yrs.)
------------------ ----------------- ------------------- ------------------ -----------------------
<S> <C> <C> <C> <C> <C> <C> <C> <C> <C> <C>
97.08 8.499% 6.45 8.499% 6.45 8.499% 6.45 8.499% 6.44 8.504% 6.37
97.12 8.479% 6.45 8.479% 6.45 8.479% 6.45 8.480% 6.45 8.484% 6.37
97.16 8.459% 6.45 8.459% 6.45 8.459% 6.45 8.460% 6.45 8.464% 6.37
97.20 8.440% 6.46 8.440% 6.46 8.440% 6.46 8.440% 6.45 8.444% 6.37
97.24 8.420% 6.46 8.420% 6.46 8.420% 6.46 8.420% 6.45 8.424% 6.38
97.28 8.400% 6.46 8.400% 6.46 8.400% 6.46 8.400% 6.46 8.404% 6.38
98.00 8.380% 6.46 8.380% 6.46 8.380% 6.46 8.381% 6.46 8.384% 6.38
98.04 8.361% 6.47 8.361% 6.47 8.361% 6.47 8.361% 6.46 8.364% 6.38
98.08 8.341% 6.47 8.341% 6.47 8.341% 6.47 8.341% 6.46 8.344% 6.39
98.12 8.321% 6.47 8.321% 6.47 8.321% 6.47 8.322% 6.47 8.324% 6.39
98.16 8.302% 6.47 8.302% 6.47 8.302% 6.47 8.302% 6.47 8.305% 6.39
98.20 8.282% 6.48 8.282% 6.48 8.282% 6.48 8.282% 6.47 8.285% 6.40
98.24 8.263% 6.48 8.263% 6.48 8.263% 6.48 8.263% 6.47 8.265% 6.40
</TABLE>
<TABLE>
<S> <C> <C> <C> <C> <C>
Weighted Average
Life (yrs.) 9.66 9.66 9.66 9.65 9.48
First Principal
Payment Date 15-Jan-10 15-Jan-10 15-Jan-10 15-Dec-09 15-Oct-09
Last Principal
Payment Date 15-Jan-10 15-Jan-10 15-Jan-10 15-Jan-10 15-Nov-09
</TABLE>
<PAGE>
Weighted Average Life, First Principal Payment Date, Last Principal Payment
Date,
Pre-Tax Yield to Maturity and Modified Duration of Class C Certificates
0% CPR during LOP, YMP or Declining Premium - Otherwise at Indicated CPR
- --------------------------------------------------------------------------------
<TABLE>
<CAPTION>
Price (32nds) 0% CPR 25% CPR 50% CPR 75% CPR 100% CPR
- ------------- --------------------- ------------------- -------------------- --------------------- ------------------
CBE MODIFIED CBE MODIFIED CBE MODIFIED CBE MODIFIED CBE MODIFIED
YIELD DURATION YIELD DURATION YIELD DURATION YIELD DURATION YIELD DURATION
(%) (YRS.) (%) (YRS.) (%) (YRS.) (%) (YRS.) (%) (YRS.)
--------------------- ------------------- -------------------- --------------------- ------------------
<S> <C> <C> <C> <C> <C> <C> <C> <C> <C> <C>
96.20 8.598% 6.44 8.599% 6.44 8.599% 6.43 8.599% 6.43 8.605% 6.36
96.24 8.578% 6.45 8.579% 6.44 8.579% 6.44 8.579% 6.44 8.585% 6.36
96.28 8.558% 6.45 8.559% 6.44 8.559% 6.44 8.559% 6.44 8.565% 6.37
97.00 8.538% 6.45 8.539% 6.45 8.539% 6.44 8.539% 6.44 8.544% 6.37
97.04 8.518% 6.46 8.519% 6.45 8.519% 6.45 8.519% 6.45 8.524% 6.37
97.08 8.498% 6.46 8.499% 6.45 8.499% 6.45 8.499% 6.45 8.504% 6.37
97.12 8.479% 6.46 8.479% 6.46 8.479% 6.45 8.479% 6.45 8.484% 6.38
97.16 8.459% 6.46 8.459% 6.46 8.459% 6.45 8.459% 6.45 8.464% 6.38
97.20 8.439% 6.47 8.439% 6.46 8.440% 6.46 8.440% 6.46 8.444% 6.38
97.24 8.419% 6.47 8.419% 6.46 8.420% 6.46 8.420% 6.46 8.424% 6.38
97.28 8.399% 6.47 8.400% 6.47 8.400% 6.46 8.400% 6.46 8.404% 6.39
98.00 8.380% 6.47 8.380% 6.47 8.380% 6.46 8.380% 6.46 8.384% 6.39
98.04 8.360% 6.48 8.360% 6.47 8.361% 6.47 8.361% 6.47 8.364% 6.39
</TABLE>
<TABLE>
<S> <C> <C> <C> <C> <C>
Weighted Average
Life (yrs.) 9.68 9.67 9.66 9.66 9.49
First Principal
Payment Date 15-Jan-10 15-Jan-10 15-Jan-10 15-Jan-10 15-Nov-09
Last Principal
Payment Date 15-Feb-10 15-Feb-10 15-Jan-10 15-Jan-10 15-Nov-09
</TABLE>
<PAGE>
Weighted Average Life, First Principal Payment Date, Last Principal Payment
Date,
Pre-Tax Yield to Maturity and Modified Duration of Class D Certificates
0% CPR during LOP, YMP or Declining Premium - Otherwise at Indicated CPR
<TABLE>
<CAPTION>
Price (32nds) 0% CPR 25% CPR 50% CPR 75% CPR 100% CPR
- ------------- --------------------- ------------------- -------------------- --------------------- ------------------
CBE MODIFIED CBE MODIFIED CBE MODIFIED CBE MODIFIED CBE MODIFIED
YIELD DURATION YIELD DURATION YIELD DURATION YIELD DURATION YIELD DURATION
(%) (YRS.) (%) (YRS.) (%) (YRS.) (%) (YRS.) (%) (YRS.)
--------------------- ------------------- -------------------- ------------------- ----------------------
<S> <C> <C> <C> <C> <C> <C> <C> <C> <C> <C>
96.00 8.696% 6.46 8.696% 6.46 8.697% 6.45 8.699% 6.43 8.707% 6.35
96.04 8.676% 6.46 8.676% 6.46 8.677% 6.45 8.679% 6.43 8.687% 6.35
96.08 8.656% 6.46 8.656% 6.46 8.657% 6.46 8.659% 6.43 8.666% 6.35
96.12 8.636% 6.47 8.636% 6.47 8.637% 6.46 8.639% 6.43 8.646% 6.36
96.16 8.616% 6.47 8.616% 6.47 8.617% 6.46 8.619% 6.44 8.625% 6.36
96.20 8.596% 6.47 8.596% 6.47 8.597% 6.47 8.599% 6.44 8.605% 6.36
96.24 8.576% 6.47 8.576% 6.47 8.577% 6.47 8.579% 6.44 8.585% 6.36
96.28 8.556% 6.48 8.556% 6.48 8.557% 6.47 8.559% 6.44 8.565% 6.37
97.00 8.536% 6.48 8.536% 6.48 8.537% 6.47 8.539% 6.45 8.544% 6.37
97.04 8.517% 6.48 8.517% 6.48 8.517% 6.48 8.519% 6.45 8.524% 6.37
97.08 8.497% 6.48 8.497% 6.48 8.497% 6.48 8.499% 6.45 8.504% 6.37
97.12 8.477% 6.49 8.477% 6.49 8.477% 6.48 8.479% 6.46 8.484% 6.38
97.16 8.457% 6.49 8.457% 6.49 8.458% 6.48 8.459% 6.46 8.464% 6.38
</TABLE>
<TABLE>
<S> <C> <C> <C> <C> <C>
Weighted Average
Life (yrs.) 9.74 9.74 9.73 9.67 9.49
First Principal
Payment Date 15-Feb-10 15-Feb-10 15-Jan-10 15-Jan-10 15-Nov-09
Last Principal
Payment Date 15-Feb-10 15-Feb-10 15-Feb-10 15-Feb-10 15-Nov-09
</TABLE>
<PAGE>
Weighted Average Life, First Principal Payment Date, Last Principal Payment
Date,
Pre-Tax Yield to Maturity and Modified Duration of Class E Certificates
0% CPR during LOP, YMP or Declining Premium - Otherwise at Indicated CPR
<TABLE>
<CAPTION>
Price (32nds) 0% CPR 25% CPR 50% CPR 75% CPR 100% CPR
- ------------- ------------------- ------------------ ------------------ ------------------ -------------------
CBE MODIFIED CBE MODIFIED CBE MODIFIED CBE MODIFIED CBE MODIFIED
YIELD DURATION YIELD DURATION YIELD DURATION YIELD DURATION YIELD DURATION
(%) (YRS.) (%) (YRS.) (%) (YRS.) (%) (YRS.) (%) (YRS.)
--------------------- ------------------- -------------------- ------------------- ----------------------
<S> <C> <C> <C> <C> <C> <C> <C> <C> <C> <C>
93.00 9.190% 6.39 9.190% 6.39 9.190% 6.39 9.190% 6.39 9.207% 6.29
93.08 9.148% 6.39 9.148% 6.39 9.148% 6.39 9.148% 6.39 9.165% 6.30
93.16 9.106% 6.40 9.106% 6.40 9.106% 6.40 9.106% 6.40 9.122% 6.30
93.24 9.065% 6.41 9.065% 6.41 9.065% 6.41 9.065% 6.41 9.080% 6.31
94.00 9.023% 6.41 9.023% 6.41 9.023% 6.41 9.023% 6.41 9.038% 6.31
94.08 8.982% 6.42 8.982% 6.42 8.982% 6.42 8.982% 6.42 8.996% 6.32
94.16 8.940% 6.42 8.940% 6.42 8.940% 6.42 8.940% 6.42 8.954% 6.32
94.24 8.899% 6.43 8.899% 6.43 8.899% 6.43 8.899% 6.43 8.912% 6.33
95.00 8.859% 6.43 8.859% 6.43 8.859% 6.43 8.859% 6.43 8.871% 6.33
95.08 8.818% 6.44 8.818% 6.44 8.818% 6.44 8.818% 6.44 8.829% 6.34
95.16 8.777% 6.45 8.777% 6.45 8.777% 6.45 8.777% 6.45 8.788% 6.35
95.24 8.737% 6.45 8.737% 6.45 8.737% 6.45 8.737% 6.45 8.747% 6.35
96.00 8.696% 6.46 8.696% 6.46 8.696% 6.46 8.696% 6.46 8.706% 6.36
</TABLE>
<TABLE>
<S> <C> <C> <C> <C> <C>
Weighted Average
Life (yrs.) 9.74 9.74 9.74 9.74 9.51
First Principal
Payment Date 15-Feb-10 15-Feb-10 15-Feb-10 15-Feb-10 15-Nov-09
Last Principal
Payment Date 15-Feb-10 15-Feb-10 15-Feb-10 15-Feb-10 15-Dec-09
</TABLE>
<PAGE>
Weighted Average Life, First Principal Payment Date, Last Principal Payment
Date,
Pre-Tax Yield to Maturity and Modified Duration of Class F Certificates
0% CPR during LOP, YMP or Declining Premium - Otherwise at Indicated CPR
<TABLE>
<CAPTION>
Price (32nds) 0% CPR 25% CPR 50% CPR 75% CPR 100% CPR
- ------------- ------ ------- ------- ------- --------
CBE Modified CBE Modified CBE Modified CBE Modified CBE Modified
Yield Duration Yield Duration Yield Duration Yield Duration Yield Duration
(%) (yrs.) (%) (yrs.) (%) (yrs.) (%) (yrs.) (%) (yrs.)
<S> <C> <C> <C> <C> <C> <C> <C> <C> <C> <C>
92.16 9.274% 6.38 9.274% 6.38 9.274% 6.38 9.274% 6.38 9.288% 6.31
92.24 9.232% 6.38 9.232% 6.38 9.232% 6.38 9.232% 6.38 9.245% 6.31
93.00 9.190% 6.39 9.190% 6.39 9.190% 6.39 9.190% 6.39 9.203% 6.32
93.08 9.148% 6.39 9.148% 6.39 9.148% 6.39 9.148% 6.39 9.160% 6.32
93.16 9.106% 6.40 9.106% 6.40 9.106% 6.40 9.106% 6.40 9.118% 6.33
93.24 9.065% 6.41 9.065% 6.41 9.065% 6.41 9.065% 6.41 9.076% 6.33
94.00 9.023% 6.41 9.023% 6.41 9.023% 6.41 9.023% 6.41 9.034% 6.34
94.08 8.982% 6.42 8.982% 6.42 8.982% 6.42 8.982% 6.42 8.992% 6.35
94.16 8.940% 6.42 8.940% 6.42 8.940% 6.42 8.940% 6.42 8.950% 6.35
94.24 8.899% 6.43 8.899% 6.43 8.899% 6.43 8.899% 6.43 8.909% 6.36
95.00 8.859% 6.43 8.859% 6.43 8.859% 6.43 8.859% 6.43 8.867% 6.36
95.08 8.818% 6.44 8.818% 6.44 8.818% 6.44 8.818% 6.44 8.826% 6.37
95.16 8.777% 6.45 8.777% 6.45 8.777% 6.45 8.777% 6.45 8.785% 6.37
</TABLE>
<TABLE>
<CAPTION>
<S> <C> <C> <C> <C> <C>
Weighted Average
Life (yrs.) 9.74 9.74 9.74 9.74 9.58
First Principal
Payment Date 15-Feb-10 15-Feb-10 15-Feb-10 15-Feb-10 15-Dec-09
Last Principal
Payment Date 15-Feb-10 15-Feb-10 15-Feb-10 15-Feb-10 15-Dec-09
</TABLE>
<PAGE>
Weighted Average Life, First Principal Payment Date, Last Principal Payment
Date,
Pre-Tax Yield to Maturity and Modified Duration of Class G Certificates
0% CPR during LOP, YMP or Declining Premium - Otherwise at Indicated CPR
<TABLE>
<CAPTION>
Price (32nds) 0% CPR 25% CPR 50% CPR 75% CPR 100% CPR
- ------------- ------ ------- ------- ------- --------
CBE Modified CBE Modified CBE Modified CBE Modified CBE Modified
Yield Duration Yield Duration Yield Duration Yield Duration Yield Duration
(%) (yrs.) (%) (yrs.) (%) (yrs.) (%) (yrs.) (%) (yrs.)
<S> <C> <C> <C> <C> <C> <C> <C> <C> <C> <C>
89.22 9.760% 6.31 9.760% 6.31 9.760% 6.31 9.760% 6.31 9.776% 6.25
89.30 9.716% 6.32 9.716% 6.32 9.716% 6.32 9.716% 6.32 9.732% 6.26
90.06 9.672% 6.32 9.672% 6.32 9.672% 6.32 9.672% 6.32 9.688% 6.26
90.14 9.629% 6.33 9.629% 6.33 9.629% 6.33 9.629% 6.33 9.644% 6.27
90.22 9.585% 6.33 9.585% 6.33 9.585% 6.33 9.585% 6.33 9.600% 6.27
90.30 9.542% 6.34 9.542% 6.34 9.542% 6.34 9.542% 6.34 9.556% 6.28
91.06 9.498% 6.35 9.498% 6.35 9.498% 6.35 9.498% 6.35 9.512% 6.29
91.14 9.455% 6.35 9.455% 6.35 9.455% 6.35 9.455% 6.35 9.469% 6.29
91.22 9.412% 6.36 9.412% 6.36 9.412% 6.36 9.412% 6.36 9.425% 6.30
91.30 9.370% 6.36 9.370% 6.36 9.370% 6.36 9.370% 6.36 9.382% 6.30
92.06 9.327% 6.37 9.327% 6.37 9.327% 6.37 9.327% 6.37 9.339% 6.31
92.14 9.285% 6.38 9.285% 6.38 9.285% 6.38 9.285% 6.38 9.296% 6.31
92.22 9.242% 6.38 9.242% 6.38 9.242% 6.38 9.242% 6.38 9.254% 6.32
</TABLE>
<TABLE>
<CAPTION>
<S> <C> <C> <C> <C> <C>
Weighted Average
Life (yrs.) 9.74 9.74 9.74 9.74 9.60
First Principal
Payment Date 15-Feb-10 15-Feb-10 15-Feb-10 15-Feb-10 15-Dec-09
Last Principal
Payment Date 15-Feb-10 15-Feb-10 15-Feb-10 15-Feb-10 15-Jan-10
</TABLE>
<PAGE>
Weighted Average Life, First Principal Payment Date, Last Principal Payment
Date,
and Pre-Tax Yield to Maturity of Class X Certificates
0% CPR during LOP, YMP or Declining Premium - Otherwise at Indicated CPR
<TABLE>
<CAPTION>
Price (32nds) 0% CPR 25% CPR 50% CPR 75% CPR 100% CPR
- ------------- ------ ------- ------- ------- --------
CBE CBE CBE CBE CBE
Yield Yield Yield Yield Yield
(%) (%) (%) (%) (%)
<S> <C> <C> <C> <C> <C>
2.06 14.917% 14.906% 14.892% 14.869% 14.645%
2.08 14.111% 14.099% 14.084% 14.061% 13.831%
2.10 13.340% 13.329% 13.313% 13.289% 13.055%
2.12 12.603% 12.591% 12.576% 12.551% 12.312%
2.14 11.898% 11.885% 11.869% 11.845% 11.600%
2.16 11.221% 11.208% 11.192% 11.167% 10.917%
2.18 10.571% 10.558% 10.541% 10.515% 10.261%
2.20 9.946% 9.933% 9.916% 9.889% 9.631%
2.22 9.344% 9.331% 9.314% 9.287% 9.024%
2.24 8.764% 8.751% 8.733% 8.706% 8.439%
2.26 8.205% 8.192% 8.174% 8.146% 7.875%
2.28 7.665% 7.652% 7.633% 7.605% 7.331%
2.30 7.144% 7.130% 7.111% 7.083% 6.804%
</TABLE>
<TABLE>
<CAPTION>
<S> <C> <C> <C> <C> <C>
Weighted Average
Life (yrs.) 8.47 8.46 8.45 8.43 8.28
First Principal
Payment Date 15-Jun-00 15-Jun-00 15-Jun-00 15-Jun-00 15-Jun-00
Last Principal
Payment Date 15-Mar-20 15-Mar-20 15-Mar-20 15-Mar-20 15-Mar-20
</TABLE>
<PAGE>
ANNEX C-2
DECREMENT TABLES
Percentages of the Initial Certificate Balance of the Class A-1 Certificates
0% CPR During LOP, YMP or Declining Premium -
<TABLE>
<CAPTION>
Otherwise at Indicated CPR
---------------------------------------------------------------------------
Distribution Date 0% CPR 25% CPR 50% CPR 75% CPR 100% CPR
<S> <C> <C> <C> <C> <C>
Initial Percentage.................................... 100 % 100 % 100 % 100 % 100 %
May 2001.............................................. 98 98 98 98 98
May 2002.............................................. 95 95 95 95 95
May 2003.............................................. 92 92 92 92 92
May 2004.............................................. 89 89 89 89 89
May 2005.............................................. 69 69 69 69 69
May 2006.............................................. 65 64 63 61 29
May 2007.............................................. 12 12 12 12 12
May 2008.............................................. 8 8 8 8 8
May 2009.............................................. 2 0 0 0 0
May 2010 and thereafter............................... 0 0 0 0 0
Weighted Average Life (in years)...................... 5.76 5.75 5.74 5.73 5.62
</TABLE>
Percentages of the Initial Certificate Balance of the Class A-2 Certificates
0% CPR During LOP, YMP or Declining Premium -
<TABLE>
<CAPTION>
Otherwise at Indicated CPR
--------------------------------------------------------------------------
Distribution Date 0% CPR 25% CPR 50% CPR 75% CPR 100% CPR
<S> <C> <C> <C> <C> <C>
Initial Percentage................................... 100 % 100 % 100 % 100 % 100 %
May 2001............................................. 100 100 100 100 100
May 2002............................................. 100 100 100 100 100
May 2003............................................. 100 100 100 100 100
May 2004............................................. 100 100 100 100 100
May 2005............................................. 100 100 100 100 100
May 2006............................................. 100 100 100 100 100
May 2007............................................. 100 100 100 100 100
May 2008............................................. 100 100 100 100 100
May 2009............................................. 100 100 99 97 82
May 2010 and thereafter.............................. 0 0 0 0 0
Weighted Average Life (in years)..................... 9.46 9.45 9.44 9.41 9.23
</TABLE>
<PAGE>
Percentages of the Initial Certificate Balance of the Class B Certificates
0% CPR During LOP, YMP or Declining Premium -
<TABLE>
<CAPTION>
Otherwise at Indicated CPR
--------------------------------------------------------------------------
Distribution Date 0% CPR 25% CPR 50% CPR 75% CPR 100% CPR
<S> <C> <C> <C> <C> <C>
Initial Percentage.................................... 100 % 100 % 100 % 100 % 100 %
May 2001.............................................. 100 100 100 100 100
May 2002.............................................. 100 100 100 100 100
May 2003.............................................. 100 100 100 100 100
May 2004.............................................. 100 100 100 100 100
May 2005.............................................. 100 100 100 100 100
May 2006.............................................. 100 100 100 100 100
May 2007.............................................. 100 100 100 100 100
May 2008.............................................. 100 100 100 100 100
May 2009.............................................. 100 100 100 100 100
May 2010 and thereafter............................... 0 0 0 0 0
Weighted Average Life (in years)...................... 9.66 9.66 9.66 9.65 9.48
</TABLE>
Percentages of the Initial Certificate Balance of the Class C Certificates
0% CPR During LOP, YMP or Declining Premium -
<TABLE>
<CAPTION>
Otherwise at Indicated CPR
--------------------------------------------------------------------------
Distribution Date 0% CPR 25% CPR 50% CPR 75% CPR 100% CPR
<S> <C> <C> <C> <C> <C>
Initial Percentage.................................... 100 % 100 % 100 % 100 % 100 %
May 2001.............................................. 100 100 100 100 100
May 2002.............................................. 100 100 100 100 100
May 2003.............................................. 100 100 100 100 100
May 2004.............................................. 100 100 100 100 100
May 2005.............................................. 100 100 100 100 100
May 2006.............................................. 100 100 100 100 100
May 2007.............................................. 100 100 100 100 100
May 2008.............................................. 100 100 100 100 100
May 2009.............................................. 100 100 100 100 100
May 2010 and thereafter............................... 0 0 0 0 0
Weighted Average Life (in years)...................... 9.68 9.67 9.66 9.66 9.49
</TABLE>
<PAGE>
Percentages of the Initial Certificate Balance of the Class D Certificates
0% CPR During LOP, YMP or Declining Premium -
<TABLE>
<CAPTION>
Otherwise at Indicated CPR
--------------------------------------------------------------------------
Distribution Date 0% CPR 25% CPR 50% CPR 75% CPR 100% CPR
<S> <C> <C> <C> <C> <C>
Initial Percentage.................................... 100 % 100 % 100 % 100 % 100 %
May 2001.............................................. 100 100 100 100 100
May 2002.............................................. 100 100 100 100 100
May 2003.............................................. 100 100 100 100 100
May 2004.............................................. 100 100 100 100 100
May 2005.............................................. 100 100 100 100 100
May 2006.............................................. 100 100 100 100 100
May 2007.............................................. 100 100 100 100 100
May 2008.............................................. 100 100 100 100 100
May 2009.............................................. 100 100 100 100 100
May 2010 and thereafter............................... 0 0 0 0 0
Weighted Average Life (in years)...................... 9.74 9.74 9.73 9.67 9.49
</TABLE>
Percentages of the Initial Certificate Balance of the Class E Certificates
0% CPR During LOP, YMP or Declining Premium -
<TABLE>
<CAPTION>
Otherwise at Indicated CPR
----------------------------------------------------------------------------
Distribution Date 0% CPR 25% CPR 50% CPR 75% CPR 100% CPR
<S> <C> <C> <C> <C> <C>
Initial Percentage..................................... 100 % 100 % 100 % 100 % 100 %
May 2001............................................... 100 100 100 100 100
May 2002............................................... 100 100 100 100 100
May 2003............................................... 100 100 100 100 100
May 2004............................................... 100 100 100 100 100
May 2005............................................... 100 100 100 100 100
May 2006............................................... 100 100 100 100 100
May 2007............................................... 100 100 100 100 100
May 2008............................................... 100 100 100 100 100
May 2009............................................... 100 100 100 100 100
May 2010 and thereafter................................ 0 0 0 0 0
Weighted Average Life (in years)....................... 9.74 9.74 9.74 9.74 9.51
</TABLE>
<PAGE>
Percentages of the Initial Certificate Balance of the Class F Certificates
0% CPR During LOP, YMP or Declining Premium -
<TABLE>
<CAPTION>
Otherwise at Indicated CPR
-------------------------------------------------------------------------
Distribution Date 0% CPR 25% CPR 50% CPR 75% CPR 100% CPR
<S> <C> <C> <C> <C> <C>
Initial Percentage.................................... 100 % 100 % 100 % 100 % 100 %
May 2001.............................................. 100 100 100 100 100
May 2002.............................................. 100 100 100 100 100
May 2003.............................................. 100 100 100 100 100
May 2004.............................................. 100 100 100 100 100
May 2005.............................................. 100 100 100 100 100
May 2006.............................................. 100 100 100 100 100
May 2007.............................................. 100 100 100 100 100
May 2008.............................................. 100 100 100 100 100
May 2009.............................................. 100 100 100 100 100
May 2010 and thereafter............................... 0 0 0 0 0
Weighted Average Life (in years)..................... 9.74 9.74 9.74 9.74 9.58
</TABLE>
Percentages of the Initial Certificate Balance of the Class G Certificates
0% CPR During LOP, YMP or Declining Premium -
<TABLE>
<CAPTION>
Otherwise at Indicated CPR
------------------------------------------------------------------------
Distribution Date 0% CPR 25% CPR 50% CPR 75% CPR 100% CPR
<S> <C> <C> <C> <C> <C>
Initial Percentage.................................... 100 % 100 % 100 % 100 % 100 %
May 2001.............................................. 100 100 100 100 100
May 2002.............................................. 100 100 100 100 100
May 2003.............................................. 100 100 100 100 100
May 2004.............................................. 100 100 100 100 100
May 2005.............................................. 100 100 100 100 100
May 2006.............................................. 100 100 100 100 100
May 2007.............................................. 100 100 100 100 100
May 2008.............................................. 100 100 100 100 100
May 2009.............................................. 100 100 100 100 100
May 2010 and thereafter............................... 0 0 0 0 0
Weighted Average Life (in years)...................... 9.74 9.74 9.74 9.74 9.60
</TABLE>
<PAGE>
Annex D
CSSA Standard Information Package
DELINQUENT LOAN STATUS REPORT
as of ________________
<TABLE>
<CAPTION>
==================================================================================================================================
S4 S55 S61 S57 S58 S62 or S63 P8 P7 P37 P39 P38
- ----------------------------------------------------------------------------------------------------------------------------------
(a) (b) (c) (d)
- ----------------------------------------------------------------------------------------------------------------------------------
Other
Short Name Paid Scheduled Total P&I Total Advances
Prospectus (When Property Sq Ft or Thru Loan Advances Expenses (Taxes &
ID Appropriate) Type City State Units Date Balance To Date To Date Escrow)
- ----------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C> <C> <C> <C> <C>
LOANS IN FORECLOSURE AND NOT REO
- ----------------------------------------------------------------------------------------------------------------------------------
- ----------------------------------------------------------------------------------------------------------------------------------
- ----------------------------------------------------------------------------------------------------------------------------------
- ----------------------------------------------------------------------------------------------------------------------------------
90 + DAYS DELINQUENT
- ----------------------------------------------------------------------------------------------------------------------------------
- ----------------------------------------------------------------------------------------------------------------------------------
- ----------------------------------------------------------------------------------------------------------------------------------
- ----------------------------------------------------------------------------------------------------------------------------------
60 DAYS DELINQUENT
- ----------------------------------------------------------------------------------------------------------------------------------
- ----------------------------------------------------------------------------------------------------------------------------------
- ----------------------------------------------------------------------------------------------------------------------------------
- ----------------------------------------------------------------------------------------------------------------------------------
30 DAYS DELINQUENT
- ----------------------------------------------------------------------------------------------------------------------------------
- ----------------------------------------------------------------------------------------------------------------------------------
- ----------------------------------------------------------------------------------------------------------------------------------
Current & at Special Servicer
- ----------------------------------------------------------------------------------------------------------------------------------
- ----------------------------------------------------------------------------------------------------------------------------------
- ----------------------------------------------------------------------------------------------------------------------------------
FCL - Foreclosure
- ----------------------------------------------------------------------------------------------------------------------------------
LTM - Latest 12 Months either Last Normalized Annual, Trailing 12 months or normalized YTD
==================================================================================================================================
<CAPTION>
============================================================================================================
S4 P25 P10 P11 P58 or P73 P92 or P96 P93 or P97
- ------------------------------------------------------------------------------------------------------------
(e)=a+b+c+d
- ------------------------------------------------------------------------------------------------------------
Current Current LTM
Prospectus Total Monthly Interest Maturity NCF LTM DSCR
ID Exposure P&I Rate Date Date LTM NCF (NCF)
- ------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C> <C>
LOANS IN FORECLOSURE AND NOT REO
- ------------------------------------------------------------------------------------------------------------
- ------------------------------------------------------------------------------------------------------------
- ------------------------------------------------------------------------------------------------------------
- ------------------------------------------------------------------------------------------------------------
90 + DAYS DELINQUENT
- ------------------------------------------------------------------------------------------------------------
- ------------------------------------------------------------------------------------------------------------
- ------------------------------------------------------------------------------------------------------------
- ------------------------------------------------------------------------------------------------------------
60 DAYS DELINQUENT
- ------------------------------------------------------------------------------------------------------------
- ------------------------------------------------------------------------------------------------------------
- ------------------------------------------------------------------------------------------------------------
- ------------------------------------------------------------------------------------------------------------
30 DAYS DELINQUENT
- ------------------------------------------------------------------------------------------------------------
- ------------------------------------------------------------------------------------------------------------
- ------------------------------------------------------------------------------------------------------------
Current & at Special Servicer
- ------------------------------------------------------------------------------------------------------------
- ------------------------------------------------------------------------------------------------------------
- ------------------------------------------------------------------------------------------------------------
FCL - Foreclosure
- ------------------------------------------------------------------------------------------------------------
LTM - Latest 12 Months either Last Normalized Annual, Trailing 12 months or normalized YTD
============================================================================================================
</TABLE>
* Workout Strategy should match the CSSA Loan file using abreviated words in
place of a code number such as (FCL - In Foreclosure, MOD - Modification,
DPO - Discount Payoff, NS - Note Sale, BK - Bankrupcy, PP - Payment Plan,
TBD - To be determined etc.). It is possible to combine the status codes
if the loan is going in more than one direction. (i.e. FCL/Mod, BK/Mod,
BK/FCL/DPO)
** App - Appraisal, BPO - Broker opinion, Int. - Internal Value
*** How to determine the cap rate is agreed upon by Underwriter and special
servicer - to be provided by a third party.
<PAGE>
CSSA Standard Information Package
DELINQUENT LOAN STATUS REPORT
as of ________________
<TABLE>
<CAPTION>
============================================================================================================================
S4 S55 S61 S57 S58 P74 P75 P35
- ----------------------------------------------------------------------------------------------------------------------------
(f)=[ILLEGIBLE] (g)=[ILLEGIBLE]
- ----------------------------------------------------------------------------------------------------------------------------
Value Appraisal Total
Short Name using NOI BPO or Loss using Appraisal
Prospectus (When Property & Cap Valuation Internal 90% Appr. Reduction
ID Appropriate) Type City State Rate Date Value or BPO (f) Realized
- ----------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C> <C> <C> <C>
- ----------------------------------------------------------------------------------------------------------------------------
LOANS IN FORECLOSURE AND NOT REO
- ----------------------------------------------------------------------------------------------------------------------------
- ----------------------------------------------------------------------------------------------------------------------------
- ----------------------------------------------------------------------------------------------------------------------------
- ----------------------------------------------------------------------------------------------------------------------------
90 + DAYS DELINQUENT
- ----------------------------------------------------------------------------------------------------------------------------
- ----------------------------------------------------------------------------------------------------------------------------
- ----------------------------------------------------------------------------------------------------------------------------
- ----------------------------------------------------------------------------------------------------------------------------
60 DAYS DELINQUENT
- ----------------------------------------------------------------------------------------------------------------------------
- ----------------------------------------------------------------------------------------------------------------------------
- ----------------------------------------------------------------------------------------------------------------------------
- ----------------------------------------------------------------------------------------------------------------------------
30 DAYS DELINQUENT
- ----------------------------------------------------------------------------------------------------------------------------
- ----------------------------------------------------------------------------------------------------------------------------
- ----------------------------------------------------------------------------------------------------------------------------
Current & at Special Servicer
- ----------------------------------------------------------------------------------------------------------------------------
- ----------------------------------------------------------------------------------------------------------------------------
- ----------------------------------------------------------------------------------------------------------------------------
FCL - Foreclosure
- ----------------------------------------------------------------------------------------------------------------------------
LTM - Latest 12 Months either Last Normalized Annual, Trailing 12 months or normalized YTD
============================================================================================================================
<CAPTION>
=================================================================================================
S4 P77 P79 P42 P82 P76
- -------------------------------------------------------------------------------------------------
- -------------------------------------------------------------------------------------------------
Expected
Prospectus Transfer Resolution PCL Start PCL Sale Workout
ID Date Date Date Date Strategy Comments
- -------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C>
- -------------------------------------------------------------------------------------------------
LOANS IN FORECLOSURE AND NOT REO
- -------------------------------------------------------------------------------------------------
- -------------------------------------------------------------------------------------------------
- -------------------------------------------------------------------------------------------------
- -------------------------------------------------------------------------------------------------
90 + DAYS DELINQUENT
- -------------------------------------------------------------------------------------------------
- -------------------------------------------------------------------------------------------------
- -------------------------------------------------------------------------------------------------
- -------------------------------------------------------------------------------------------------
60 DAYS DELINQUENT
- -------------------------------------------------------------------------------------------------
- -------------------------------------------------------------------------------------------------
- -------------------------------------------------------------------------------------------------
- -------------------------------------------------------------------------------------------------
30 DAYS DELINQUENT
- -------------------------------------------------------------------------------------------------
- -------------------------------------------------------------------------------------------------
- -------------------------------------------------------------------------------------------------
Current & at Special Servicer
- -------------------------------------------------------------------------------------------------
- -------------------------------------------------------------------------------------------------
- -------------------------------------------------------------------------------------------------
FCL - Foreclosure
- -------------------------------------------------------------------------------------------------
LTM - Latest 12 Months either Last Normalized Annual, Trailing 12 months or normalized YTD
=================================================================================================
</TABLE>
* Workout Strategy should match the CSSA Loan file using abrev
TBD - To be determined etc.). It is possible to combine the s
** App - Appraisal, BPO - Broker opinion, Int. - Internal Value
*** How to determine the cap rate is agreed upon by Underwriter
<PAGE>
Annex E
CSSA Standard Information Package
HISTORICAL LOAN MODIFICATION REPORT
as of ________________
<TABLE>
<CAPTION>
====================================================================================================================================
S4 S57 S58 P49 P48 P7* P7* P50* P50* P25* P25*
- ------------------------------------------------------------------------------------------------------------------------------------
Balance
Extention When Balance at the # Mths
Mod / per Docs Sent to Effective Date for
Prospectus Extension or Effect Special of Old Rate New Old New
ID City State Flag Servicer Date Servicer Rehabilitation Rate Change Rate P&I P&I
- ------------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C> <C> <C> <C> <C> <C> <C>
THIS REPORT IS HISTORICAL
- ------------------------------------------------------------------------------------------------------------------------------------
Information is as of modification. Each line it should not change in the future. Only new modifications should be added.
- ------------------------------------------------------------------------------------------------------------------------------------
- ------------------------------------------------------------------------------------------------------------------------------------
- ------------------------------------------------------------------------------------------------------------------------------------
- ------------------------------------------------------------------------------------------------------------------------------------
Total For All Loans:
- ------------------------------------------------------------------------------------------------------------------------------------
- ------------------------------------------------------------------------------------------------------------------------------------
- ------------------------------------------------------------------------------------------------------------------------------------
- ------------------------------------------------------------------------------------------------------------------------------------
- ------------------------------------------------------------------------------------------------------------------------------------
- ------------------------------------------------------------------------------------------------------------------------------------
====================================================================================================================================
<CAPTION>
============================================================================================================================
P11* P11* P47
- ----------------------------------------------------------------------------------------------------------------------------
(2) Est.
Future
Interest
Total # (1) Loss to
Mths for Realized Trust $
Prospectus Old New Change Loss to (Rate
ID Maturity Maturity of Mod Trust $ Reduction) COMMENT
- ----------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C>
THIS REPORT IS HISTORICAL
- ----------------------------------------------------------------------------------------------------------------------------
Information is as of modification. Each line it should not change in the future. Only new modifications should be added.
- ----------------------------------------------------------------------------------------------------------------------------
- ----------------------------------------------------------------------------------------------------------------------------
- ----------------------------------------------------------------------------------------------------------------------------
- ----------------------------------------------------------------------------------------------------------------------------
Total For All Loans:
- ----------------------------------------------------------------------------------------------------------------------------
- ----------------------------------------------------------------------------------------------------------------------------
- ----------------------------------------------------------------------------------------------------------------------------
- ----------------------------------------------------------------------------------------------------------------------------
- ----------------------------------------------------------------------------------------------------------------------------
- ----------------------------------------------------------------------------------------------------------------------------
============================================================================================================================
</TABLE>
* The information in these columns is from a particular point in time and
should not change on this report once assigned. Future modifications done
on the same loan are additions to the report.
(1) Actual principal loss taken by bonds
(2) Expected future loss due to a rate reduction. This is just an estimate
calculated at the time of the modification.
<PAGE>
(This page has been left blank intentionally.)
<PAGE>
Annex F
CSSA Standard Information Package
HISTORICAL LIQUIDATION REPORT (REO-SOLD, DISCOUNTED PAYOFF or NOTE SALE)
as of _________________
<TABLE>
<CAPTION>
====================================================================================================================================
S4 S55 S61 S57 S58 P45/P7 P75 P45 P7 P37
- ------------------------------------------------------------------------------------------------------------------------------------
(c)=b/a (a) (b) (d) (e) (f)
- ------------------------------------------------------------------------------------------------------------------------------------
Latest
% Appraisal Effect
Short Name Received or Date of Net Amt Total
Prospectus (When Property From Brokers Liquida- Sales Received Scheduled P&I
ID Appropriate) Type City State Liquidation Opinion tion Price from Sale Balance Advanced
- ------------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C> <C> <C> <C> <C> <C>
THIS REPORT IS HISTORICAL
- ------------------------------------------------------------------------------------------------------------------------------------
All information is from the liquidation date and does not need to be updated.
- ------------------------------------------------------------------------------------------------------------------------------------
- ------------------------------------------------------------------------------------------------------------------------------------
Total all Loans:
- ------------------------------------------------------------------------------------------------------------------------------------
- ------------------------------------------------------------------------------------------------------------------------------------
Current Month Only:
- ------------------------------------------------------------------------------------------------------------------------------------
- ------------------------------------------------------------------------------------------------------------------------------------
- ------------------------------------------------------------------------------------------------------------------------------------
====================================================================================================================================
<CAPTION>
===================================================================================================================================
S4 P39+P38
- ------------------------------------------------------------------------------------------------------------------------------------
(g) (h) (i)=d-(f+g+h) (k)=i-e (m) (n)=k+m (o)=n/e
- -----------------------------------------------------------------------------------------------------------------------------------
Date
Date Minor
Servicing Actual Loss Minor Adj Total Loss Loss % of
Prospectus Total Fees Losses Passed Adj to Passed with Scheduled
ID Expenses Expense Net Proceeds Passed thru thru Trust thru Adjustment Balance
- -----------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C> <C> <C> <C>
THIS REPORT IS HISTORICAL
- -----------------------------------------------------------------------------------------------------------------------------------
All information is from the liquidation date and does not need to be updated.
- -----------------------------------------------------------------------------------------------------------------------------------
- -----------------------------------------------------------------------------------------------------------------------------------
Total all Loans:
- -----------------------------------------------------------------------------------------------------------------------------------
- -----------------------------------------------------------------------------------------------------------------------------------
Current Month Only:
- -----------------------------------------------------------------------------------------------------------------------------------
- -----------------------------------------------------------------------------------------------------------------------------------
- -----------------------------------------------------------------------------------------------------------------------------------
===================================================================================================================================
</TABLE>
(h) Servicing Fee Expense is the work out fee charged by the special servicer
<PAGE>
(This page has been left blank intentionally.)
<PAGE>
Annex G
CSSA Standard Information Package
REO STATUS REPORT
as of ________________
<TABLE>
<CAPTION>
==================================================================================================================================
S4 S55 S61 S57 S58 S62 or P8 P7 P37 P39 P38
- ----------------------------------------------------------------------------------------------------------------------------------
S63 (a) (b) (c) (d) (e)=a+b+c+d
- ----------------------------------------------------------------------------------------------------------------------------------
Allocated
Loan
[ILLEGIBLE] or Total Other
Short Name Sq Ft Paid Scheduled P&I Total Advances
Prospectus (When Property or Thru Loan Advances Expenses (Taxes & Total
ID Appropriate) Type City State Units Date Balance To Date To Date Escrow) Exposure
- ----------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C> <C> <C> <C> <C> <C>
- ----------------------------------------------------------------------------------------------------------------------------------
- ----------------------------------------------------------------------------------------------------------------------------------
- ----------------------------------------------------------------------------------------------------------------------------------
- ----------------------------------------------------------------------------------------------------------------------------------
- ----------------------------------------------------------------------------------------------------------------------------------
- ----------------------------------------------------------------------------------------------------------------------------------
- ----------------------------------------------------------------------------------------------------------------------------------
- ----------------------------------------------------------------------------------------------------------------------------------
- ----------------------------------------------------------------------------------------------------------------------------------
- ----------------------------------------------------------------------------------------------------------------------------------
- ----------------------------------------------------------------------------------------------------------------------------------
- ----------------------------------------------------------------------------------------------------------------------------------
- ----------------------------------------------------------------------------------------------------------------------------------
- ----------------------------------------------------------------------------------------------------------------------------------
- ----------------------------------------------------------------------------------------------------------------------------------
- ----------------------------------------------------------------------------------------------------------------------------------
- ----------------------------------------------------------------------------------------------------------------------------------
- ----------------------------------------------------------------------------------------------------------------------------------
==================================================================================================================================
<CAPTION>
=======================================================================================================================
S4 P25 P11 P58 or P73 P93 or P97 P74 P75
- -----------------------------------------------------------------------------------------------------------------------
(k) (f)=(k/j) (g)
- -----------------------------------------------------------------------------------------------------------------------
Appraisal
Value BPO or Appraisal
Current using NOI Internal BPO or
Prospectus Monthly Maturity LTM NCF Valuation & Cap Value Internal
ID P&I Date Date LTM NOI/DSC Date Rate Source** Value
- -----------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C> <C> <C>
- -----------------------------------------------------------------------------------------------------------------------
- -----------------------------------------------------------------------------------------------------------------------
- -----------------------------------------------------------------------------------------------------------------------
- -----------------------------------------------------------------------------------------------------------------------
- -----------------------------------------------------------------------------------------------------------------------
- -----------------------------------------------------------------------------------------------------------------------
- -----------------------------------------------------------------------------------------------------------------------
- -----------------------------------------------------------------------------------------------------------------------
- -----------------------------------------------------------------------------------------------------------------------
- -----------------------------------------------------------------------------------------------------------------------
- -----------------------------------------------------------------------------------------------------------------------
- -----------------------------------------------------------------------------------------------------------------------
- -----------------------------------------------------------------------------------------------------------------------
- -----------------------------------------------------------------------------------------------------------------------
- -----------------------------------------------------------------------------------------------------------------------
- -----------------------------------------------------------------------------------------------------------------------
- -----------------------------------------------------------------------------------------------------------------------
- -----------------------------------------------------------------------------------------------------------------------
=======================================================================================================================
<CAPTION>
========================================================
S4 P35 P77
- --------------------------------------------------------
(h)=(.90*g)-e
- --------------------------------------------------------
Total
Loss using Appraisal
Prospectus 90% Appr. Reduction Transfer
ID or BPO (f) Realized Date
- --------------------------------------------------------
<S> <C> <C> <C>
- --------------------------------------------------------
- --------------------------------------------------------
- --------------------------------------------------------
- --------------------------------------------------------
- --------------------------------------------------------
- --------------------------------------------------------
- --------------------------------------------------------
- --------------------------------------------------------
- --------------------------------------------------------
- --------------------------------------------------------
- --------------------------------------------------------
- --------------------------------------------------------
- --------------------------------------------------------
- --------------------------------------------------------
- --------------------------------------------------------
- --------------------------------------------------------
- --------------------------------------------------------
- --------------------------------------------------------
========================================================
</TABLE>
REO's that are more than one loan should use the Allocated Loan Amount and
prorate all advances and expenses.
(1) Use the following codes; App. - Appraisal, BPO - Brokers Opinion, Int -
Internal Value
<PAGE>
CSSA Standard Information Package
REO STATUS REPORT
as of ________________
<TABLE>
<CAPTION>
==========================================================================================
S4 S55 S61 S57 S58 P[ILLEGIBLE] P79
- ------------------------------------------------------------------------------------------
- ------------------------------------------------------------------------------------------
Short Name H[ILLEGIBLE]O Pending
Prospectus (When Property Acquisition Resolution
ID Appropriate) Type City State Date Date Comments
- ------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C> <C>
- ------------------------------------------------------------------------------------------
- ------------------------------------------------------------------------------------------
- ------------------------------------------------------------------------------------------
- ------------------------------------------------------------------------------------------
- ------------------------------------------------------------------------------------------
- ------------------------------------------------------------------------------------------
- ------------------------------------------------------------------------------------------
- ------------------------------------------------------------------------------------------
- ------------------------------------------------------------------------------------------
- ------------------------------------------------------------------------------------------
- ------------------------------------------------------------------------------------------
- ------------------------------------------------------------------------------------------
- ------------------------------------------------------------------------------------------
- ------------------------------------------------------------------------------------------
- ------------------------------------------------------------------------------------------
- ------------------------------------------------------------------------------------------
- ------------------------------------------------------------------------------------------
- ------------------------------------------------------------------------------------------
==========================================================================================
</TABLE>
REO's that are more than one loan should use the All
(1) Use the following codes; App. - Appraisal, BPO -
<PAGE>
Annex H
SASCO Commercial Mortgage Trust
SERVICER WATCH LIST
as of _________________
<TABLE>
<CAPTION>
====================================================================================================================================
S4 S55 S61 S57 S58 P7 P8 P11 P93 P97
- ------------------------------------------------------------------------------------------------------------------------------------
Short Name Scheduled Paid Preceding Most
Prospectus (When Property Loan Thru Maturity Fiscal Yr Recent
ID Appropriate) Type City State Balance Date Date DSCR NCF DSCR NCF Comment / Action to be taken
- ------------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C> <C> <C> <C> <C>
- ------------------------------------------------------------------------------------------------------------------------------------
List all loans on watch list and reason sorted in descending balance order.
- ------------------------------------------------------------------------------------------------------------------------------------
Should not include loans that are specially serviced
- ------------------------------------------------------------------------------------------------------------------------------------
- ------------------------------------------------------------------------------------------------------------------------------------
- ------------------------------------------------------------------------------------------------------------------------------------
- ------------------------------------------------------------------------------------------------------------------------------------
- ------------------------------------------------------------------------------------------------------------------------------------
- ------------------------------------------------------------------------------------------------------------------------------------
- ------------------------------------------------------------------------------------------------------------------------------------
- ------------------------------------------------------------------------------------------------------------------------------------
- ------------------------------------------------------------------------------------------------------------------------------------
- ------------------------------------------------------------------------------------------------------------------------------------
- ------------------------------------------------------------------------------------------------------------------------------------
- ------------------------------------------------------------------------------------------------------------------------------------
Total: $
====================================================================================================================================
</TABLE>
<PAGE>
(This page has been left blank intentionally.)
<PAGE>
Annex I
[ILLEGIBLE]
OPERATING STATEMENT ANALYSIS REPORT
as of _________________
<TABLE>
<S> <C> <C> <C> <C> <C> <C> <C>
PROPERTY OVERVIEW
-------------
Prospectus Loan ID
------------------------------------------
Sch Bal/Paid to Date/Allocated %
-------------------------------------------------------------------------------------------------
Property Name
-------------------------------------------------------------------------------------------------
Property Type
-------------------------------------------------------------------------------------------------
Property Address, City, State
-------------------------------------------------------------------------------------------------
Net Rentable Square Feet
-----------------------------
Year Built/Year Renovated
----------------------------------------------------------------------
Year of Operations Underwriting 1994 1995 1996 Trailing
----------------------------------------------------------------------
Occupancy Rate *
----------------------------------------------------------------------
Average Rental Rate
----------------------------------------------------------------------
* Occupancy rates are year end or the ending date of the
financial statement for the period.
INCOME: No. of Mos.
--------------
Number of Mos. Prior Year Current Yr.
----------------------------------------------------------------------------------------------
Period Ended Underwriting 1994 1995 1996 97 Trailing** 1996-Base 1996-1995
--------------
Statement Classification Base Line Normalized Normalized Normalized as of / /97 Variance Variance
----------------------------------------------------------------------------------------------
Rental Income (Category 1)
----------------------------------------------------------------------------------------------
Rental Income (Category 2)
----------------------------------------------------------------------------------------------
Rental Income (Category 3)
----------------------------------------------------------------------------------------------
Pass Through/Escalations
----------------------------------------------------------------------------------------------
Other Income
----------------------------------------------------------------------------------------------
----------------------------------------------------------------------------------------------
Effective Gross Income $0.00 $0.00 $0.00 $0.00 $0.00 % %
----------------------------------------------------------------------------------------------
Normalized - Full year Financial statements that have been reviewed by the underwriter
or Servicer
** Servicer will not be expected to "Normalize" these YTD numbers.
OPERATING EXPENSES:
----------------------------------------------------------------------------------------------
Real Estate Taxes
----------------------------------------------------------------------------------------------
Property Insurance
----------------------------------------------------------------------------------------------
Utilities
----------------------------------------------------------------------------------------------
General & Administration
----------------------------------------------------------------------------------------------
Repairs and Maintenance
----------------------------------------------------------------------------------------------
Management Fees
----------------------------------------------------------------------------------------------
Payroll & Benefits Expense
----------------------------------------------------------------------------------------------
Advertising & Marketing
----------------------------------------------------------------------------------------------
Professional Fees
----------------------------------------------------------------------------------------------
Other Expenses
----------------------------------------------------------------------------------------------
Ground Rent
----------------------------------------------------------------------------------------------
Total Operating Expenses $0.00 $0.00 $0.00 $0.00 $0.00 % %
----------------------------------------------------------------------------------------------
----------------------------------------------------------------------------------------------
Operating Expense Ratio
----------------------------------------------------------------------------------------------
----------------------------------------------------------------------------------------------
Net Operating Income $0.00 $0.00 $0.00 $0.00 $0.00
----------------------------------------------------------------------------------------------
----------------------------------------------------------------------------------------------
Leasing Commissions
----------------------------------------------------------------------------------------------
Tenant Improvements
----------------------------------------------------------------------------------------------
Replacement Reserve
----------------------------------------------------------------------------------------------
Total Capital Items $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
----------------------------------------------------------------------------------------------
----------------------------------------------------------------------------------------------
N.O.I. After Capital Items $0.00 $0.00 $0.00 $0.00 $0.00
----------------------------------------------------------------------------------------------
----------------------------------------------------------------------------------------------
Debt Service (per Servicer) $0.00 $0.00 $0.00 $0.00 $0.00
----------------------------------------------------------------------------------------------
Cash Flow after debt service $0.00 $0.00 $0.00 $0.00 $0.00
----------------------------------------------------------------------------------------------
----------------------------------------------------------------------------------------------
DSCR: (NOI/Debt Service)
----------------------------------------------------------------------------------------------
----------------------------------------------------------------------------------------------
(1)DSCR: (after reserves\Cap exp.)
----------------------------------------------------------------------------------------------
----------------------------------------------------------------------------------------------
Source of Financial Data:
----------------------------------------------------------------------------------------------
(ie. operating statements, financial statements, tax return, other)
</TABLE>
Notes and Assumptions:
================================================================================
The years shown above will roll always showing a three year history. 1996 is the
current year financials; 1995 is the prior year financials.
This report may vary depending on the property type and because of the way
information may vary in each borrowers statement.
Rental Income needs to be broken down, differently whenever possible for each
property type as follows: Retail: 1) Base Rent 2)Percentage rents on cashflow
Hotel: 1) Room Revenue 2) Food/Beverage Nursing Home: 1) Private 2) Medicaid
3) Medicare
Income: Comment
Expense: Comment
Capital Items: Comment
(1) Used in the Comparative Financial Status Report
<PAGE>
(This page has been left blank intentionally.)
<PAGE>
[ILLEGIBLE]
[ILLEGIBLE]
as of _________________
Annex J
<TABLE>
<S> <C> <C> <C> <C>
PROPERTY OVERVIEW
-------------
LB Control Number
---------------------------
Current Balance/Paid to Date
--------------------------------------------------------------------------------------------
Property Name
--------------------------------------------------------------------------------------------
Property Type
--------------------------------------------------------------------------------------------
Property Address, City, State
--------------------------------------------------------------------------------------------
Net Rentable Square Feet
-------------
Year Built/Year Renovated
-------------------------
Year of Operations Borrower Adjustment Normalized
-----------------------------------------
Occupancy Rate *
-----------------------------------------
Average Rental Rate
-----------------------------------------
* Occupancy rates are year end or the ending date of the financial statement for the
period.
INCOME:
Number of Mos.Annualized "Year"
-------------------------------------------------------------------
Period Ended Borrower Adjustment Normalized
Statement Classification Actual
-------------------------------------------------------------------
Rental Income (Category 1)
-------------------------------------------------------------------
Rental Income (Category 2)
-------------------------------------------------------------------
Rental Income (Category 3)
-------------------------------------------------------------------
Pass Throughs/Escalations
-------------------------------------------------------------------
Other Income
-------------------------------------------------------------------
-------------------------------------------------------------------
Effective Gross Income $0.00 $0.00 $0.00
-------------------------------------------------------------------
Normalized - Full year financial statements that have been reviewed by the Servicer.
OPERATING EXPENSES:
-------------------------------------------------------------------
Real Estate Taxes
-------------------------------------------------------------------
Property Insurance
-------------------------------------------------------------------
Utilities
-------------------------------------------------------------------
General & Administration
-------------------------------------------------------------------
Repairs and Maintenance
-------------------------------------------------------------------
Management Fees
-------------------------------------------------------------------
Payroll & Benefits Expense
-------------------------------------------------------------------
Advertising & Marketing
-------------------------------------------------------------------
Professional Fees
-------------------------------------------------------------------
Other Expenses
-------------------------------------------------------------------
Ground Rent
-------------------------------------------------------------------
-------------------------------------------------------------------
Total Operating Expenses $0.00 $0.00 $0.00
-------------------------------------------------------------------
-------------------------------------------------------------------
Operating Expense Ratio
-------------------------------------------------------------------
-------------------------------------------------------------------
Net Operating Income $0.00 $0.00 $0.00
-------------------------------------------------------------------
-------------------------------------------------------------------
Leasing Commissions
-------------------------------------------------------------------
Tenant Improvements
-------------------------------------------------------------------
Replacement Reserve
-------------------------------------------------------------------
Total Capital Items $0.00 $0.00 $0.00
-------------------------------------------------------------------
-------------------------------------------------------------------
N.O.I. After Capital Items $0.00 $0.00 $0.00
-------------------------------------------------------------------
-------------------------------------------------------------------
Debt Service (per Servicer) $0.00 $0.00 $0.00
-------------------------------------------------------------------
Cash Flow after debt service $0.00 $0.00 $0.00
-------------------------------------------------------------------
-------------------------------------------------------------------
(1)DSCR: (NOI/Debt Service)
-------------------------------------------------------------------
-------------------------------------------------------------------
DSCR: (after reserves\Cap exp.)
-------------------------------------------------------------------
-------------------------------------------------------------------
Source of Financial Data:
-------------------------------------------------------------------
(ie. operating statements, financial statements, tax return, other)
</TABLE>
Notes and Assumptions:
================================================================================
This report should be completed by the Servicer for any "Normalization" of the
Borrower's numbers.
The "Normalized" column is used in the Operating Statement Analysis Report.
This report may vary depending on the property type and because of the way
information may vary in each borrower's statement.
Income: Comments
Expense: Comments
Capital Items: Comments
(1) Used in the Comparative Financial Status Report
<PAGE>
(This page has been left blank intentionally.)
<PAGE>
Annex K
CSSA Standard Information Package - Draft
LOAN PAYMENT NOTIFICATION REPORT
as of ________________
<TABLE>
<CAPTION>
=========================================================================================================
S4 S55 S61 S58 P7 P8 P10 P11 P93 P97
- ---------------------------------------------------------------------------------------------------------
Short Name Scheduled Paid Current Preceding Most
Prospectus (When Property Loan Thru Interest Maturity Fiscal Yr Recent
ID Appropriate) Type State Balance Date Rate Date DSCR NCF DSCR NCF
- ---------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C> <C> <C> <C>
- ---------------------------------------------------------------------------------------------------------
- ---------------------------------------------------------------------------------------------------------
Schedule Payments
- ---------------------------------------------------------------------------------------------------------
- ---------------------------------------------------------------------------------------------------------
- ---------------------------------------------------------------------------------------------------------
- ---------------------------------------------------------------------------------------------------------
Unscheduled Payments
- ---------------------------------------------------------------------------------------------------------
- ---------------------------------------------------------------------------------------------------------
- ---------------------------------------------------------------------------------------------------------
- ---------------------------------------------------------------------------------------------------------
Total: $
- ---------------------------------------------------------------------------------------------------------
- ---------------------------------------------------------------------------------------------------------
- ---------------------------------------------------------------------------------------------------------
- ---------------------------------------------------------------------------------------------------------
=========================================================================================================
<CAPTION>
====================================================
S4 Servicer Estimated Information
- ----------------------------------------------------
Expected Expected
Prospectus Yield Payment Distribution
ID Maintenance Date Date
- ----------------------------------------------------
<S> <C> <C> <C>
- ----------------------------------------------------
- ----------------------------------------------------
Schedule Payments
- ----------------------------------------------------
- ----------------------------------------------------
- ----------------------------------------------------
- ----------------------------------------------------
Unscheduled Payments
- ----------------------------------------------------
- ----------------------------------------------------
- ----------------------------------------------------
- ----------------------------------------------------
Total:
- ----------------------------------------------------
- ----------------------------------------------------
- ----------------------------------------------------
- ----------------------------------------------------
====================================================
</TABLE>
The Borrower has only requested the information to pay-off. This does not
indicate a definite payment.
<PAGE>
(This page has been left blank intentionally.)
<PAGE>
Annex L
CSSA Standard Information Package
COMPARATIVE FINANCIAL STATUS REPORT
as of _________________
<TABLE>
<CAPTION>
=================================================================================================================
S4 S57 S58 P7 P8 P57 S72 S69 S70 S83 S84
- -----------------------------------------------------------------------------------------------------------------
Original Underwriting
Information
- -----------------------------------------------------------------------------------------------------------------
Basis Year
- -----------------------------------------------------------------------------------------------------------------
Last Current
Property Allocated Paid Allocated Financial
Prospectus Inspect Loan Thru Debt Info as % Total $ (1)
ID City State Date Amount Date Service of Date Occ Revenue NCF DSCR
- -----------------------------------------------------------------------------------------------------------------
yy/mm yy/mm
- -----------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C> <C> <C> <C> <C> <C>
List all properties currently in deal with or without information largest to smallest loan
- -----------------------------------------------------------------------------------------------------------------
- -----------------------------------------------------------------------------------------------------------------
This report should reflect the information provided in the CSSA Property and Loan file
- -----------------------------------------------------------------------------------------------------------------
- -----------------------------------------------------------------------------------------------------------------
- -----------------------------------------------------------------------------------------------------------------
- -----------------------------------------------------------------------------------------------------------------
- -----------------------------------------------------------------------------------------------------------------
Total: $ $ WA $ $ WA
- -----------------------------------------------------------------------------------------------------------------
- -----------------------------------------------------------------------------------------------------------------
=================================================================================================================
<CAPTION>
===================================================================================================================================
S4 P65 P64 P59 P94 P95 P58 P57 P52 P92 P93 P72 P73 P66
- -----------------------------------------------------------------------------------------------------------------------------------
2nd Preceding Annual Operating Preceding Annual Operating Most Recent Financial
Information Information Information
- -----------------------------------------------------------------------------------------------------------------------------------
as of _______ Normalized as of _______ Normalized *normalized or actual
- -----------------------------------------------------------------------------------------------------------------------------------
Financial Financial FS
Prospectus Info as % Total $ (1) Info as % Total $ (1) Start FS End % Total
ID of Date Occ Revenue NCF DSCR of Date Occ Revenue NCF DSCR Date Date Occ Revenue
- -----------------------------------------------------------------------------------------------------------------------------------
yy/mm yy/mm yy/mm yy/mm
- -----------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C> <C> <C> <C> <C> <C> <C> <C> <C>
List all properties currently in deal with or without information largest to smallest loan
- -----------------------------------------------------------------------------------------------------------------------------------
- -----------------------------------------------------------------------------------------------------------------------------------
This report should reflect the information provided in the CSSA Property and Loan file
- -----------------------------------------------------------------------------------------------------------------------------------
- -----------------------------------------------------------------------------------------------------------------------------------
- -----------------------------------------------------------------------------------------------------------------------------------
- -----------------------------------------------------------------------------------------------------------------------------------
- -----------------------------------------------------------------------------------------------------------------------------------
Total: WA $ $ WA WA $ $ WA WA $
- -----------------------------------------------------------------------------------------------------------------------------------
- -----------------------------------------------------------------------------------------------------------------------------------
===================================================================================================================================
<CAPTION>
==================================================
S4 P96 P97 (2)
- --------------------------------------------------
Net Change
- --------------------------------------------------
Preceding & Basis
- --------------------------------------------------
%
Prospectus $ (1) % Total (1)
ID NCF DSCR Occ Revenue DSCR
- --------------------------------------------------
- --------------------------------------------------
<S> <C> <C> <C> <C> <C>
List all properties currently in deal with or
without information largest to smallest loan
- --------------------------------------------------
- --------------------------------------------------
This report should reflect the information provided
in the CSSA Property and Loan file
- --------------------------------------------------
- --------------------------------------------------
- --------------------------------------------------
- --------------------------------------------------
- --------------------------------------------------
Total: $ WA WA $ WA
- --------------------------------------------------
- --------------------------------------------------
==================================================
</TABLE>
(1) DSCR should match to Operating Statement and is normally calculated using
NCF / Debt Service times the allocated loan percentage.
(2) Net change should compare the latest year to the underwriting year
<PAGE>
(This page has been left blank intentionally.)
<PAGE>
PROSPECTUS
STRUCTURED ASSET SECURITIES CORPORATION
MORTGAGE-BACKED SECURITIES, ISSUABLE IN SERIES
This Prospectus relates to Collateralized Mortgage Obligations (the "Bonds")
and Mortgage-Backed Certificates (the "Certificates," together with the Bonds,
the "Securities") which may be issued from time to time in one or more series
("Series") under this Prospectus and the supplements hereto (each, a "Prospectus
Supplement"). As specified in the related Prospectus Supplement, the Securities
of each Series will be either Bonds issued pursuant to an Indenture and
representing indebtedness of Structured Asset Securities Corporation (the
"Company") or an owner trust (the "Owner Trust") established by it, or
Certificates which will evidence a beneficial ownership interest in assets
deposited into a trust (a "Trust Fund") by the Company as depositor pursuant to
a Trust Agreement, as described herein. The issuer (the "Issuer") with respect
to a Series of Bonds will be the Company or the Owner Trust established to issue
such Bonds, and, with respect to a Series of Certificates, will be the Trust
Fund established in respect of such Certificates. Capitalized terms not
otherwise defined herein or the related Prospectus Supplement have the meanings
specified in the Glossary attached hereto.
The Securities will be sold from time to time under this Prospectus on terms
determined for each Series at the time of the sale and as described in the
related Prospectus Supplement. Each Series will consist of one or more Classes,
one or more of which may be Compound Interest Securities, Variable Interest
Securities, Individual Investor Securities, Planned Amortization Class ("PAC")
Securities, Zero Coupon Securities, Principal Only Securities, Interest Only
Securities, Participating Securities or another particular Class of Securities,
if any, included in such Series of Securities. Zero Coupon Securities and
Principal Only Securities will not accrue and will not be entitled to receive
any interest. Payments or distributions of interest on each Class of Securities,
other than Zero Coupon Securities, Principal Only Securities and Compound
Interest Securities will be made on each Payment Date or Distribution Date as
specified in the related Prospectus Supplement. Interest will not be paid or
distributed on Compound Interest Securities on a current basis until all
Securities of the related Series having a Stated Maturity or Final Scheduled
Distribution Date prior to the Stated Maturity or Final Scheduled Distribution
Date of such Class of Compound Interest Securities have been paid in full or
until such other date or period as may be specified in the related Prospectus
Supplement. Prior to such time, interest on such Class of Compound Interest
Securities will accrue and the amount of interest so accrued will be added to
the principal thereof on each Payment Date or Distribution Date. The amount of
principal and interest available and payable on each Series on each Payment Date
or Distribution Date will be applied to the Classes of such Series in the order
and as otherwise specified in the related Prospectus Supplement. Principal
payments or distributions on each Class of a Series will be made on either a pro
rata or a random lot basis among Securities of such Class, as specified in the
related Prospectus Supplement Any Series may include one or more Classes of
"Subordinate Securities," which are subordinated in right and priority to the
extent described in the related Prospectus Supplement to payment of principal
and interest, and may be allocated losses and shortfalls prior to the allocation
thereof to all other Classes of Securities of such Series (the "Senior
Securities"). Securities of a Series will be subject to redemption or repurchase
only under the circumstances and according to the priorities described herein
and in the related Prospectus Supplement.
Each Series will be secured by or offer a beneficial interest in one or more
types of mortgage assets ("Mortgage Assets") and other assets, including any
reserve funds established with respect to such Series, insurance policies or
other enhancement described in the related Prospectus Supplement. The Mortgage
Assets may consist of a pool of multifamily or commercial mortgage loans or
participation interests therein (collectively, "Mortgage Loans") and may include
FHA Loans. Mortgage Assets may also consist of mortgage participations or
pass-through certificates or collateralized mortgage obligations ("Private
Mortgage-Backed Securities") issued with respect to or secured by a pool of
Mortgage Loans. The Private Mortgage-Backed Securities and Mortgage Loans
securing a Series will not be guaranteed or insured by any agency or
instrumentality of the United States Government unless otherwise stated in the
related Prospectus Supplement. Some Mortgage Loans comprising or underlying the
Mortgage Assets may be delinquent or non-performing as specified in the related
Prospectus Supplement. The Mortgage Assets
<PAGE>
securing a Series or comprising the Trust Fund may consist of a single Mortgage
Loan or obligations of a single obligor or related obligors as specified in the
related Prospectus Supplement. The Mortgage Loans underlying or comprising the
Mortgage Assets may be originated by or acquired from an affiliate of the Issuer
and an affiliate of the Issuer may be an obligor with respect to any such
Mortgage Loans. See "SECURITY FOR THE BONDS AND CERTIFICATES."
Bonds of a Series constitute non-recourse obligations of the Issuer, and
Certificates of a Series evidence an interest in the related Trust Fund only.
Neither the Bonds or Certificates of a Series are insured or guaranteed by any
governmental agency or instrumentality, by any person or entity affiliated with
the Company or Issuer, or, unless otherwise specified in the related Prospectus
Supplement, by any other person or entity. The Issuer has no significant assets
other than the Mortgage Assets and certain other assets pledged to secure the
Bonds or in which the Certificates represent a beneficial interest. See "RISK
FACTORS."
An election may be made, with respect to any Series of Securities, to treat
all or a specified portion of the assets securing such Series or comprising the
Trust Fund as a "real estate mortgage investment conduit" (a "REMIC"), or an
election may be made to treat the arrangement by which a Series of Securities is
issued as a REMIC. If such an election is made, each Class of Securities of a
Series will be either Regular Interest or Residual Interest, as specified in the
related Prospectus Supplement. See "FEDERAL INCOME TAX CONSIDERATIONS."
THESE SECURITIES HAVE NOT BEEN APPROVED OR DISAPPROVED BY THE SECURITIES AND
EXCHANGE COMMISSION OR ANY STATE SECURITIES COMMISSION, NOR HAS THE COMMISSION
OR ANY STATE SECURITIES COMMISSION PASSED UPON THE ACCURACY OR ADEQUACY OF THIS
PROSPECTUS. ANY REPRESENTATION TO THE CONTRARY IS A CRIMINAL OFFENSE.
The Securities offered by this Prospectus and by the related Prospectus
Supplement are offered by Lehman Brothers and the other underwriters, if any,
subject to prior sale, to withdrawal, cancellation or modification of the offer
without notice, to delivery to and acceptance by Lehman Brothers and the other
underwriters, if any, and certain further conditions. Retain this Prospectus for
future reference. This Prospectus may not be used to consummate sales of the
securities offered hereby unless accompanied by a Prospectus Supplement.
LEHMAN BROTHERS
May 26, 1999
2
<PAGE>
TABLE OF CONTENTS
<TABLE>
<CAPTION>
PAGE
--------
<S> <C>
PROSPECTUS SUPPLEMENT....................................... 6
ADDITIONAL INFORMATION...................................... 6
INCORPORATION OF CERTAIN DOCUMENTS BY REFERENCE............. 7
SUMMARY OF TERMS............................................ 8
RISK FACTORS................................................ 28
DESCRIPTION OF THE SECURITIES............................... 35
General............................................... 35
The Bonds--General.................................... 35
The Certificates--General............................. 36
Bearer Securities and Registered Securities........... 37
Book-Entry Registration............................... 38
Valuation of Mortgage Assets.......................... 39
Payments or Distributions of Interest................. 40
Payments or Distributions of Principal................ 41
Special Redemption.................................... 42
Optional Redemption................................... 43
Mandatory Redemption.................................. 43
Optional Termination.................................. 43
Optional Repurchase of Certificates................... 43
Other Repurchases..................................... 43
YIELD AND PREPAYMENT CONSIDERATIONS......................... 44
Timing of Payment or Distribution of Interest and
Principal.............................................. 44
Principal Prepayments................................. 44
Prepayments and Weighted Average Life................. 45
Other Factors Affecting Weighted Average Life......... 46
SECURITY FOR THE BONDS AND CERTIFICATES..................... 48
General............................................... 48
Mortgage Loans........................................ 48
Private Mortgage-Backed Securities.................... 52
Substitution of Mortgage Assets....................... 54
Collection Account.................................... 54
Other Funds or Accounts............................... 55
Investment of Funds................................... 55
Guaranteed Investment Contract........................ 55
Enhancement........................................... 55
SERVICING OF MORTGAGE LOANS................................. 56
General............................................... 56
Collection Procedures................................. 57
Payments on Mortgage Loans; Deposits to Custodial
Accounts............................................... 57
Advances.............................................. 58
Maintenance of Insurance Policies and Other Servicing
Procedures............................................. 58
Enforcement of Due-On Sale Clauses.................... 59
Modification; Waivers................................. 59
Servicing Compensation and Payment of Expenses........ 59
Evidence as to Compliance............................. 60
Certain Matters Regarding the Master Servicer and
Special Servicer....................................... 60
</TABLE>
3
<PAGE>
<TABLE>
<CAPTION>
PAGE
--------
<S> <C>
ENHANCEMENT................................................. 61
General............................................... 61
Subordinate Securities................................ 61
Cross-Support Features................................ 62
Insurance on the Mortgage Loans....................... 62
Letter of Credit...................................... 62
Bond Guarantee Insurance.............................. 63
Reserve Funds......................................... 63
DESCRIPTION OF INSURANCE ON THE MORTGAGE LOANS.............. 63
General............................................... 64
Hazard Insurance on the Mortgage Loans................ 64
FHA Insurance......................................... 65
CERTAIN LEGAL ASPECTS OF MORTGAGE LOANS..................... 65
Mortgages............................................. 65
Interest in Real Property............................. 65
Junior Mortgages; Rights of Senior Mortgages or
Beneficiaries.......................................... 65
Foreclosure of Mortgage............................... 67
Leasehold Risks....................................... 69
Rights of Redemption.................................. 70
Environmental Matters................................. 70
Certain Laws and Regulations.......................... 72
Leases and Rents...................................... 72
Personalty............................................ 73
Anti-Deficiency Legislation and Other Limitations on
Lenders................................................ 73
Federal Bankruptcy and Other Laws Affecting Creditors'
Rights................................................. 73
Due On-Sale Clauses in Mortgage Loans................. 75
Enforceability of Prepayment and Late Payment Fees.... 76
Equitable Limitations on Remedies..................... 76
Applicability of Usury Laws........................... 76
Alternative Mortgage Instruments...................... 77
Secondary Financing; Due-On-Encumbrance Provisions.... 77
Americans With Disabilities Act....................... 78
Soldiers' and Sailors' Civil Relief Act of 1940....... 78
Forfeitures in Drug and RICO Proceedings.............. 78
THE INDENTURE............................................... 79
Certain Covenants..................................... 79
Modification of Indenture............................. 79
Events of Default..................................... 80
Authentication and Delivery of Bonds.................. 82
Satisfaction and Discharge of the Indenture........... 82
Issuer's Annual Compliance Statement.................. 82
List of Bondholders................................... 83
Meetings of Bondholders............................... 83
Fiscal Year........................................... 83
Trustee's Annual Report............................... 83
The Trustee........................................... 83
THE TRUST AGREEMENT......................................... 84
Assignment of Mortgage Assets......................... 84
Repurchase of Non-Conforming Loans.................... 84
Reports to Certificateholders......................... 85
Event of Default...................................... 86
</TABLE>
4
<PAGE>
<TABLE>
<CAPTION>
PAGE
--------
<S> <C>
Rights Upon Event of Default.......................... 87
The Trustee........................................... 87
Duties of the Trustee................................. 88
Resignation of Trustee................................ 88
Amendment of Trust Agreement.......................... 88
Voting Rights......................................... 89
List of Certificateholders............................ 89
REMIC Administrator................................... 89
Termination........................................... 89
THE ISSUER.................................................. 90
The Company........................................... 90
Owner Trust........................................... 90
Administrator......................................... 91
USE OF PROCEEDS............................................. 91
LIMITATIONS ON ISSUANCE OF BEARER SECURITIES................ 92
FEDERAL INCOME TAX CONSIDERATIONS........................... 92
General............................................... 92
Characterization of Securities........................ 93
Taxation of Regular Interest Securities............... 94
Sale or Exchange of Regular Interest Securities....... 98
REMIC Expenses........................................ 99
Taxation of the REMIC................................. 99
Taxation of Holders of Residual Interest Securities... 101
Excess Inclusion Income............................... 102
Restrictions on Ownership and Transfer of Residual
Interest Securities.................................... 102
Administrative Matters................................ 103
Tax Status as a Grantor Trust......................... 103
Miscellaneous Tax Aspects............................. 107
Tax Treatment of Foreign Investors.................... 107
STATE AND LOCAL TAX CONSIDERATIONS.......................... 108
ERISA CONSIDERATIONS........................................ 109
LEGAL INVESTMENT............................................ 113
PLAN OF DISTRIBUTION........................................ 115
LEGAL MATTERS............................................... 116
GLOSSARY.................................................... 117
</TABLE>
5
<PAGE>
PROSPECTUS SUPPLEMENT
The Prospectus Supplement relating to a Series to be offered thereby and
hereby will, among other things, set forth with respect to such Series:
(a) whether such Securities are Bonds or Certificates, (b) the initial aggregate
principal amount, the Bond Interest Rate or Certificate Interest Rate (or method
for determining it) and authorized denominations of each Class of such Series;
(c) certain information concerning the Primary Assets securing such Series or
assets comprising the Trust Fund, including the principal amount, type and
characteristics of the Primary Assets securing such Bonds or assets comprising
the Trust Fund on the date of issue, and, if applicable, the amount of any
Reserve Funds for such Series; (d) in the case of Mortgage Assets consisting in
whole or in part of Private Mortgage-Backed Securities, information concerning
the issuer thereof or sponsor thereof, the PMBS Trustee, the Master Servicer, if
any, and the Underlying Collateral; (e) the circumstances, if any, under which
the Securities of such Series are subject to redemption prior to maturity or
repurchase prior to the Final Scheduled Distribution Date; (f) the Stated
Maturity of each Class of Bonds or Final Scheduled Distribution Date of the
Certificates; (g) the method used to calculate the aggregate amount of principal
available and required to be applied to the Securities of such Series on each
Payment Date or Distribution Date, as applicable, the timing of the application
of principal and the order of priority of the application of such principal to
the respective classes and the allocation of the principal to be so applied;
(h) the extent of subordination of any Subordinate Securities; (i) the identity
of each Class of Compound Interest Securities, Variable Interest Securities,
Planned Amortization Class Securities, Subordinate Securities, Individual
Investor Securities, Zero Coupon Securities, Principal Only Securities, Interest
Only Securities and Participating Securities included in such Series, if any, or
such other type of Class of Securities; (j) the principal amount of each Class
of such Series that would be outstanding on specified Payment Dates or
Distribution Dates, if the Mortgage Loans underlying or comprising the Mortgage
Assets pledged as security for such Series or comprising the Trust Fund were
prepaid at various assumed rates; (k) the Payment Dates or Distribution Dates,
as applicable for the respective Classes; (l) the Assumed Reinvestment Rate, if
any, and (if applicable) the percentage of Excess Cash Flow to be applied to
payments of principal of the Series; (m) relevant financial information with
respect to the Mortgagor(s) and the Mortgaged Property underlying the Mortgage
Assets, if applicable; (n) information with respect to any required Insurance
Policies relating to any Mortgage Loans comprising Mortgage Assets or Underlying
Collateral; (o) additional information with respect to any Enhancement,
Guaranteed Investment Contract or other agreement relating to the Series;
(p) the plan of distribution of such Series; and (q) whether the Securities are
to be issuable in registered form or bearer form or both, and if bearer
securities are issued, whether bearer securities may be exchanged for registered
securities and the circumstances and places for such exchange, if permitted.
ADDITIONAL INFORMATION
The Company has filed with the Securities and Exchange Commission (the
"Commission") a Registration Statement under the Securities Act of 1933, as
amended, with respect to the Securities. This Prospectus, which forms a part of
the Registration Statement, omits certain information contained in such
Registration Statement pursuant to the Rules and Regulations of the Commission.
The Registration Statement and the exhibits thereto can be inspected and copied
at the public reference facilities maintained by the Commission at 450 Fifth
Street, N.W., Washington, D.C. 20549, and at certain of its Regional Offices
located as follows: Chicago Regional Office, Northwestern Atrium Center, 500
West Madison Street, Suite 1400, Chicago, Illinois 60661-2511; and New York
Regional Office, 75 Park Place, 14th Floor, New York, New York 10007. Copies of
such material can also be obtained from the Public Reference Section of the
Commission, 450 Fifth Street, N.W., Washington, D.C. 20549, at prescribed rates.
The Issuer and Company do not intend to send any financial reports to holders of
Securities.
6
<PAGE>
INCORPORATION OF CERTAIN DOCUMENTS BY REFERENCE
All documents filed by the Company pursuant to Section 13(a), 13(c), 14 or
15(d) of the Exchange Act subsequent to the date of this Prospectus and prior to
the termination of the offering of the Securities offered hereby shall be deemed
to be incorporated by reference into this Prospectus and to be a part hereof
from the date of filing of such documents. Any statement contained in a document
incorporated or deemed to be incorporated by reference herein shall be deemed to
be modified or superseded for purposes of this Prospectus to the extent that a
statement contained herein or in any other subsequently filed document which is
or is deemed to be incorporated by reference herein modifies or supersedes such
statement. Any such statement so modified or superseded shall not be deemed,
except as so modified or superseded, to constitute a part of this Prospectus.
The Company will provide without charge to each person to whom a copy of
this Prospectus is delivered, upon the written or oral request of such person, a
copy of any and all of the documents incorporated herein by reference (not
including the exhibits to such documents, unless such exhibits are specifically
incorporated by reference in such documents). Requests for such copies should be
directed to the office of the Secretary, Structured Asset Securities
Corporation, 200 Vesey Street, New York, New York 10285, telephone number
(212) 526-5594.
7
<PAGE>
SUMMARY OF TERMS
The following is qualified in its entirety by reference to the detailed
information appearing elsewhere in this Prospectus and in the Prospectus
Supplement with respect to the Series offered thereby and to the Trust Indenture
(the "Trust Indenture") or Trust Agreement (the "Trust Agreement"), as
applicable, and the supplemental or terms indenture or agreement with respect to
such Series (the "Series Supplement") between the Company or a trust established
by the Company and LaSalle National Bank, a national banking association, or
Marine Midland Bank, N.A., a national banking association (or another bank or
trust company qualified under the TIA and named in the Prospectus Supplement for
the related Series), as trustee (the "Trustee") or a Trust and the Trustee
(collectively, the Trust Indenture and any Series Supplement relating to Bonds
are sometimes referred to as the "Indenture," and the Trust Agreement and any
Series Supplement relating to Certificates are sometimes referred to as the
"Trust Agreement").
<TABLE>
<S> <C>
SECURITIES OFFERED
A. THE BONDS................................. Collateralized Mortgage Obligations (the "Bonds").
The Bonds may be issued from time to time in
separately secured Series pursuant to the Indenture
and a related Series Supplement. Each Series will
consist of one or more Classes, one or more of which
may be Classes of Compound Interest Securities,
Planned Amortization Class ("PAC") Securities,
Variable Interest Securities, Zero Coupon Securities,
Principal Only Securities, Interest Only Securities,
Participating Securities, Senior Securities or
Subordinate Securities. Each Class may differ in,
among other things, the amounts allocated to and the
priority of principal and interest payments, maturity
date, Payment Dates and Bond Interest Rate.
Additionally, one or more Classes may consist of
Subordinate Securities which are subordinated to
other Classes of Bonds with respect to the right to
receive payments of principal, interest, or both, and
may be allocated losses and shortfalls prior to the
allocation thereof to other Classes of Bonds under
the circumstances and in such amounts as described
herein and in the related Prospectus Supplement.
Unless otherwise specified in the related Prospectus
Supplement, the Bonds of each Class will be issued in
fully registered form in the minimum denominations
specified in the related Prospectus Supplement. If so
specified in the related Prospectus Supplement, the
Bonds or certain Classes of such Bonds offered
thereby may be available in book-entry form only. The
Bonds may be issued in registered form or bearer form
with coupons attached. Bonds in bearer form will be
offered only outside the United States to non-United
States persons and to offices located outside the
United States of certain United States financial
institutions. See "DESCRIPTION OF THE SECURITIES--The
Bonds--General" and "ENHANCEMENT--Subordinate
Securities."
B. THE CERTIFICATES.......................... Mortgage-Backed Certificates (the "Certificates").
The Certificates are issuable from time to time in
separate Series pursuant to separate Trust Agreements
and a related Series Supplement. Each Certificate of
a Series will evidence a
</TABLE>
8
<PAGE>
<TABLE>
<S> <C>
beneficial ownership interest in the Trust Fund for
such Series. Each Series of Certificates will consist
of one or more Classes of Certificates, one or more
of which may be Classes of Compound Interest
Securities, PAC Securities, Variable Interest
Securities, Zero Coupon Securities, Principal Only
Securities, Interest Only Securities, Participating
Securities, Subordinate Securities or Senior
Securities. If a Series consists of multiple Classes,
the respective Classes may differ with respect to the
amount, percentage and timing of distributions of
principal, interest or both. Additionally, one or
more Classes may consist of Subordinate Securities
which are subordinated to other Classes of
Certificates with respect to the right to receive
distributions of principal, interest, or both under
the circumstances and in such amounts as described
herein and in the related Prospectus Supplement. The
Certificates will be issuable in fully registered
form in the authorized minimum denominations and
multiples thereof specified in the related Prospectus
Supplement. If so specified in the related Prospectus
Supplement, the Certificates or certain Classes of
such Certificates offered thereby may be available in
book-entry form only.
ISSUER....................................... The Issuer with respect to a Series of Bonds will be
Structured Asset Securities Corporation (the
"Company") or an owner trust established by it
("Owner Trust") for the purpose of issuing one or
more Series of Bonds. Each such Owner Trust will be
created by an agreement (the "Deposit Trust
Agreement") between the Company, acting as depositor,
and a bank, trust company or other fiduciary, acting
as owner trustee (the "Owner Trustee"). The Bonds
will be non-recourse obligations of the Issuer. The
Series Supplement for a particular Series of Bonds
may permit the assets pledged to secure the related
Bonds to be transferred by the Issuer to a trust or
other limited purpose affiliate of the Company,
subject to the obligations of the Bonds of such
Series, thereby relieving the Issuer of its
obligations with respect to such Bonds.
The Issuer with respect to a Series of Certificates
will be a trust fund (the "Trust Fund") established
by the Company for the purpose of issuing one or more
Series of Certificates. Such Trust Fund will be
created by an agreement (the "Trust Agreement")
between the Company, acting as depositor, and a bank,
trust company or other fiduciary, acting as trustee
(the "Trustee").
The Issuer will not have, nor be expected in the
future to have, any significant assets available for
payments on a Series of Bonds or distributions on a
Series of Certificates, other than the assets pledged
as security for a specific Series of Bonds issued by
it, or assets deposited into a Trust Fund, the
Certificates issued by such Trust Fund as Issuer
representing a
</TABLE>
9
<PAGE>
<TABLE>
<S> <C>
beneficial ownership interest in such assets. Unless
otherwise specified in the related Prospectus
Supplement, (i) each Series of Bonds will be
separately secured and no Series of Bonds will have
any claim against or security interest in the assets
pledged to secure any other Series, and (ii) no
Series of Certificates will have a beneficial
ownership interest in any other Series.
The Company, a Delaware corporation, is a
limited-purpose finance subsidiary organized for the
purpose of issuing one or more Series and other
similar obligations directly or through one or more
Trust Funds established by it. Although all of the
outstanding capital stock of the Company is owned by
Lehman Commercial Paper Inc. ("LCPI"), a wholly owned
subsidiary of Lehman Brothers Inc. ("Lehman
Brothers"), neither LCPI nor Lehman Brothers nor any
of their affiliates has guaranteed or is otherwise
obligated with respect to any Series, except with
respect to any representations and warranties given
by any such affiliate as originator, seller or
servicer of Mortgage Assets relating to a Series.
The Company's principal office is located at 200
Vesey Street, New York, New York 10285 and its
telephone number is (212) 526-5594. See "RISK
FACTORS" and "THE ISSUER."
INTEREST PAYMENTS ON THE BONDS............... Each Class of a Series of Bonds (other than a Class
of Zero Coupon Securities or Principal Only
Securities) will accrue interest at the rate set
forth in (or, in the case of Variable Interest
Securities, as determined by the method described in)
the related Prospectus Supplement (the "Bond Interest
Rate"). Interest on all Bonds which bear interest,
other than Compound Interest Securities, will be due
and payable on the Payment Dates specified in the
related Prospectus Supplement. However, failure to
pay interest on a current basis may not necessarily
be an Event of Default with respect to a particular
Series of Bonds. Payments of interest on a Class of
Variable Interest Securities will be made on the
dates set forth in the related Prospectus Supplement
(the "Variable Interest Payment Dates"). Interest on
any Class of Compound Interest Securities will not be
paid currently, but will accrue and the amount of
interest so accrued will be added to the principal
thereof on each Payment Date through the Accrual
Termination Date specified in the related Prospectus
Supplement. Following the applicable Accrual
Termination Date, interest payments on such Bonds
will be made on the Compound Value thereof. Interest
Only Bonds may be assigned a "Notional Amount" which
is used solely for convenience in expressing the
calculation of interest and for certain other
purposes. Unless otherwise specified in the related
Prospectus Supplement, the Notional Amount will be
determined at the time of issuance of such Bonds
based on the principal balances or Bond Value of the
Mortgage Loans
</TABLE>
10
<PAGE>
<TABLE>
<S> <C>
attributable to the Bonds of a Series entitled to
receive principal, and will be adjusted monthly over
the life of the Bonds based upon adjustments to the
Bond Value of such Mortgage Loans. Reference to the
Notional Amount is solely for convenience in certain
calculations and does not represent the right to
receive any distributions allocable to principal.
Zero Coupon Securities and Principal Only Securities
will not accrue, and will not be entitled to receive,
any interest.
Each payment of interest on each Class of Bonds (or
addition to principal of a Class of Compound Interest
Securities) on a Payment Date will include all
interest accrued during the Interest Accrual Period
specified in the related Prospectus Supplement
preceding such Payment Date. If the Interest Accrual
Period for a Series ends on a date other than a
Payment Date for such Series, the yield realized by
the Holders of such Bonds may be lower than the yield
that would result if the Interest Accrual Period
ended on such Payment Date. Additionally, if so
specified in the related Prospectus Supplement,
interest accrued for an Interest Accrual Period for
one or more Classes may be calculated on the
assumption that principal payments (and additions to
principal of the Bonds), and allocations of losses on
the Mortgage Assets (if so specified in the related
Prospectus Supplement), are made on the first day of
the preceding Interest Accrual Period and not on the
Payment Date for such preceding Interest Accrual
Period when actually made or added. Such method would
produce a lower effective yield than if interest were
calculated on the basis of the actual principal
amount outstanding. See "YIELD AND PREPAYMENT
CONSIDERATIONS."
With respect to any Class of Variable Interest
Securities, the related Prospectus Supplement will
set forth: (a) the initial Bond Interest Rate (or the
manner of determining the initial Bond Interest
Rate); (b) the formula, index or other method by
which the Bond Interest Rate will be determined from
time to time; (c) the periodic intervals at which
such determination will be made; (d) the interest
rate cap (the "Maximum Variable Interest Rate") or
the interest rate floor (the "Minimum Variable
Interest Rate") on the Bond Interest Rate, if any,
for such Variable Interest Securities; and (e) the
Variable Interest Period and any other terms relevant
to such Class of Bonds. See "DESCRIPTION OF THE
SECURITIES--Payments or Distributions of Interest."
INTEREST DISTRIBUTIONS ON THE CERTIFICATES... Interest distributions on the Certificates of a
Series (other than Certificates that are Zero Coupon
Securities or Principal Only Securities) will be made
from amounts available therefor on each Distribution
Date at the applicable rate specified in (or
determined in the manner set forth in) the related
Prospectus Supplement. The interest rate on
</TABLE>
11
<PAGE>
<TABLE>
<S> <C>
Certificates of a Series may be variable or change
with changes in the mortgage rates or annual
percentage rates of the Mortgage Assets included in
the related Trust Fund and/ or as prepayments occur
with respect to such Mortgage Assets. Zero Coupon
Securities and Principal Only Securities may not be
entitled to receive any interest distributions or may
be entitled to receive only nominal interest
distributions. Compound Interest Securities will not
receive distributions of interest but accrued
interest will be added to the principal balance
thereof on each Distribution Date until the Accrual
Termination Date. Following the Accrual Termination
Date, interest distributions with respect to such
Compound Interest Securities will be made on the
basis of their Compound Value.
PRINCIPAL PAYMENTS ON THE BONDS.............. All payments of principal of a Series will be
allocated among the Classes of such Series in the
order and amounts, and will be applied either on a
pro rata or a random lot basis among all Bonds of any
such Class, as specified in the related Prospectus
Supplement.
Except with respect to Zero Coupon Securities,
Compound Interest Securities and Interest Only
Securities, unless specified otherwise in the related
Prospectus Supplement, on each Payment Date principal
payments will be made on the Bonds of each Series in
an amount (the "Principal Payment Amount") as
determined by a formula specified in the related
Prospectus Supplement. Unless otherwise specified in
the related Prospectus Supplement, if the Series of
Bonds has a Class of Compound Interest Securities,
additional principal payments on the Bonds will be
made on each Payment Date in an amount equal to the
interest accrued, but not then payable, on such Bonds
for the related Interest Accrual Period. If the
Series of Bonds has a Class of PAC Securities, such
PAC Securities will have certain priorities of
payment with respect to principal to the extent of
certain targeted amounts with respect to each Payment
Date, as set forth in the related Prospectus
Supplement.
PRINCIPAL DISTRIBUTIONS ON THE
CERTIFICATES............................... Principal distributions on the Certificates of a
Series will be made from amounts available therefor
on each Distribution Date, unless otherwise specified
in the related Prospectus Supplement, in an aggregate
amount determined as set forth in the related
Prospectus Supplement and will be allocated among the
respective Classes of a Series of Certificates at the
times, in the manner and in the priority (which may,
in certain cases, include allocation by random lot)
set forth in the related Prospectus Supplement.
Except with respect to Zero Coupon Securities,
Compound Interest Securities and Interest Only
Securities, unless specified otherwise in the related
Prospectus Supplement, on
</TABLE>
12
<PAGE>
<TABLE>
<S> <C>
each Distribution Date principal payments will be
made on the Certificates of each Series in the
Principal Payment Amount as determined by a formula
specified in the related Prospectus Supplement.
Unless otherwise specified in the related Prospectus
Supplement, if the Series of Certificates has a Class
of Compound Interest Securities, additional principal
payments on the Certificates will be made on each
Distribution Date in an amount equal to the interest
accrued, but not then payable, on such Certificates
for the related Interest Accrual Period. If the
Series of Certificates has a Class of PAC Securities,
such PAC Securities will have certain priorities of
distribution with respect to principal to the extent
of certain targeted amounts with respect to each
Distribution Date, as set forth in the related
Prospectus Supplement.
ALLOCATION OF LOSSES......................... If so specified in the related Prospectus Supplement,
on any Payment Date or Distribution Date, as
applicable, on which the principal balance of the
Mortgage Assets is reduced due to losses on the
Mortgage Assets, (i) the amount of such losses will
be allocated first, to reduce the Aggregate
Outstanding Principal of the Subordinate Securities
or other subordination, if any, and, thereafter, to
reduce the Aggregate Outstanding Principal of the
remaining Securities in the priority and manner
specified in such Prospectus Supplement until the
Aggregate Outstanding Principal of each Class of
Securities so specified has been reduced to zero or
paid in full, thus reducing the amount of principal
payable or distributable on each such Class of
Securities or (ii) such losses may be allocated in
any other manner set forth in the related Prospectus
Supplement. Unless otherwise specified in the related
Prospectus Supplement, such reductions of principal
of a Class or Classes of Securities shall be
allocated to the Holders of the Securities of such
Class or Classes pro rata in the proportion which the
outstanding principal of each Bond or Certificate of
such Class or Classes bears to the Aggregate
Outstanding Principal of all Securities of such
Class. See "DESCRIPTION OF THE SECURITIES--Payments
or Distributions of Principal."
STATED MATURITY OF THE BONDS................. The "Stated Maturity" for each Class of a Series is
the date specified in the related Prospectus
Supplement no later than which all the Bonds of such
Class will be fully paid, calculated on the basis of
the assumptions set forth in the related Prospectus
Supplement. However, the actual maturity of the Bonds
is likely to occur earlier and may occur
significantly earlier than their Stated Maturity. The
rate of prepayments on the Mortgage Assets pledged as
security for any Series will depend on a variety of
factors, including the characteristics of the
Mortgage Loans underlying or comprising the Mortgage
Assets and the prevailing level of interest rates
from time to time, as well as on a variety of
economic, demographic, geographic, tax, legal and
other factors. No assurance can be
</TABLE>
13
<PAGE>
<TABLE>
<S> <C>
given as to the actual prepayment experience of such
Mortgage Assets. See "YIELD AND PREPAYMENT
CONSIDERATIONS."
FINAL SCHEDULED DISTRIBUTION DATE OF THE
CERTIFICATES............................... The Final Scheduled Distribution Date for each Class
of Certificates of a Series is the date after which
no Certificates of such Class will remain
outstanding, assuming timely payments or
distributions are made on the Mortgage Assets in the
related Trust Fund in accordance with their terms.
The Final Scheduled Distribution Date of a Class may
equal the maturity date of the Mortgage Asset in the
related Trust Fund which has the latest stated
maturity or will be determined as described herein
and in the related Prospectus Supplement.
The actual maturity date of the Certificates of a
Series will depend primarily upon the level of
prepayments with respect to the Mortgage Loans
comprising the Mortgage Assets in the related Trust
Fund. The actual maturity of any Certificate is
likely to occur earlier and may occur substantially
earlier than its Final Scheduled Distribution Date as
a result of the application of prepayments to the
reduction of the principal balances of the
Certificates. The rate of prepayments on the Mortgage
Loans comprising Mortgage Assets in the Trust Fund
for a Series will depend on a variety of factors,
including certain characteristics of such Mortgage
Loans and the prevailing level of interest rates from
time to time, as well as on a variety of economic,
demographic, tax, legal, social and other factors. No
assurance can be given as to the actual prepayment
experience with respect to a Series. See "RISK
FACTORS" and "YIELD AND PREPAYMENT
CONSIDERATIONS--Prepayments and Weighted Average"
herein.
REDEMPTION OF BONDS.......................... The Bonds will be redeemable only as follows:
A. SPECIAL REDEMPTION
If specified in the related Prospectus Supplement,
Bonds of a Series will be subject to special
redemption, in whole or in part, if, as a result of
principal payments on the Mortgage Assets securing
such Series or low reinvestment yields or both, the
Trustee determines (based on assumptions, if any,
specified in the Indenture and after giving effect to
the amounts, if any, available to be withdrawn from
any Reserve Fund for such Series) that the amount
anticipated to be available in the Collection Account
for such Series on the date specified in the related
Prospectus Supplement will be insufficient to meet
debt service requirements on any portion of the
Bonds. Any such redemption would be limited to the
aggregate amount of all scheduled principal payments
and prepayments on the Mortgage Assets received since
the last Payment Date or Special Redemption Date,
whichever is
</TABLE>
14
<PAGE>
<TABLE>
<S> <C>
later, and may shorten the maturity of any Bond so
redeemed by no more than the period between the date
of such special redemption and the next Payment Date.
Unless otherwise specified in the related Prospectus
Supplement, special redemptions of Bonds of a Series
will be made in the same priority and manner as
principal payments are made on a Payment Date. Bonds
subject to special redemption shall be redeemed on
the applicable Special Redemption Date at 100% of
their unpaid principal amount plus accrued interest
on such principal to the date specified in the
related Prospectus Supplement. To the extent
described in the related Prospectus Supplement, Bonds
of a Series may be subject to special redemption in
whole or in part following certain defaults under an
Enhancement Agreement or other agreement, and in
certain other events at the Redemption Price. See
"DESCRIPTION OF THE SECURITIES--Special Redemption."
B. OPTIONAL REDEMPTION
To the extent specified in the related Prospectus
Supplement, one or more Classes of any Series may be
redeemed in whole, or in part, at, unless otherwise
specified in the related Prospectus Supplement, the
Issuer's option on any Payment Date on or after the
date specified in the related Prospectus Supplement
and at the Redemption Price. See "DESCRIPTION OF THE
SECURITIES--Optional Redemption."
C. MANDATORY REDEMPTION
If specified in the related Prospectus Supplement for
a Series, the Bonds of one or more Classes
("Individual Investor Bonds") may be subject to
mandatory redemptions by lot or by such other method
set forth in the Prospectus Supplement. The related
Prospectus Supplement relating to a Series of Bonds
with Individual Investor Securities will set forth
Class priorities, if any, and conditions with respect
to redemptions. Individual Investor Securities to be
redeemed shall be selected by random lot in $1,000
units, after making all permitted redemptions
requested by holders of Individual Investor
Securities or by such other method set forth in the
Prospectus Supplement. See "DESCRIPTION OF THE
SECURITIES--Mandatory Redemption."
OPTIONAL TERMINATION OF TRUST FUND........... If so specified in the related Prospectus Supplement,
the Company, as depositor of the Primary Assets into
the Trust Fund (acting in such capacity, and in such
capacity in respect of an Owner Trust, the
"Depositor"), the Servicer, or such other entity that
is specified in the related Prospectus Supplement,
may, at its option, cause an early termination of the
related Trust Fund by repurchasing all of the Primary
Assets remaining in the Trust Fund on or after a
specified
</TABLE>
15
<PAGE>
<TABLE>
<S> <C>
date, or on or after such time as the aggregate
principal balance of the Certificates of any Class of
the Series is less than the amount or percentage
specified in the related Prospectus Supplement. See
"DESCRIPTION OF THE SECURITIES--Optional
Termination."
REPURCHASES OF CERTIFICATES.................. If so specified in the related Prospectus Supplement,
one or more classes of the Certificates of such
Series may be repurchased, in whole or in part, at
the option of the Depositor, at such times and under
the circumstances specified in such Prospectus
Supplement and at the repurchase price set forth
therein. See "DESCRIPTION OF THE SECURITIES--Optional
Repurchase of Certificates" herein.
If so specified in the related Prospectus Supplement,
any Class of the Certificates may be subject to
repurchase at the request of the holders of such
Class or to mandatory repurchase by the Depositor
(including by random lot). See "DESCRIPTION OF THE
SECURITIES--Other Repurchases" herein.
SECURITY FOR THE BONDS,
OR THE TRUST FUND FOR THE
CERTIFICATES............................... Each Series of Bonds will be separately secured by
Primary Assets consisting of one or more of the
assets described below, as specified in the
Prospectus Supplement. The Trust Fund for a Series of
Certificates will consist of one or more of the
assets described below, as specified in the related
Prospectus Supplement.
A. MORTGAGE ASSETS
The Primary Assets for a Series may consist of any
combination of the following, to the extent and as
specified in the related Prospectus Supplement:
(1) Mortgage Loans
Mortgage Assets for a Series may consist, in whole or
in part, of Mortgage Loans, including participation
interests therein owned by the Issuer. Some Mortgage
Loans or Mortgage Loans underlying such participation
interests may be delinquent or non-performing as
specified in the related Prospectus Supplement. The
Mortgage Assets may consist of a single Mortgage Loan
or obligations of a single obligor or related
obligors as specified in the related Prospectus
Supplement. Mortgage Loans comprising or underlying
the Mortgage Assets may be originated by or acquired
from an affiliate of the Issuer and an affiliate of
the Issuer may be an obligor with respect to any such
Mortgage Loan. Payments on such Mortgage Loans will
be collected by the Trustee or by the Servicer or
Master Servicer with respect to a Series and
</TABLE>
16
<PAGE>
<TABLE>
<S> <C>
remitted to the Trustee as described in the related
Prospectus Supplement and will be available in the
priority described in the related Prospectus
Supplement to make payments on the Bonds of that
Series. To the extent specified in the related
Prospectus Supplement, Mortgage Loans owned by the
Issuer will be serviced by Servicers, and, if
applicable, a Master Servicer, either of which may be
affiliates or shareholders of the Issuer.
Mortgaged Properties securing Mortgage Loans may
consist of multifamily residential rental property or
cooperatively owned multifamily property consisting
of five or more dwelling units, mixed
multifamily/commercial property or commercial
property. Mortgage Loans secured by Multifamily
Property may consist of FHA Loans. Mortgage Loans
may, as specified in the related Prospectus
Supplement, have various payment characteristics and
may consist of fixed rate loans or ARMs or Mortgage
Loans having balloon or other irregular payment
features. Unless otherwise specified in the related
Prospectus Supplement, the Mortgage Loans will be
secured by first mortgages or deeds of trust or other
similar security instruments creating a first lien on
Mortgaged Property. If so specified in the related
Prospectus Supplement, Mortgage Loans relating to
real estate projects under construction may be
included in the Mortgage Assets for a Series. The
related Prospectus Supplement will describe certain
characteristics of the Mortgage Loans comprising the
Mortgage Assets for a Series, including, without
limitation, (a) the aggregate unpaid principal
balance of the Mortgage Loans comprising the Mortgage
Assets; (b) the weighted average Mortgage Rate on the
Mortgage Loans, and, in the case of adjustable
Mortgage Rates, the weighted average of the current
adjustable Mortgage Rates, the minimum and maximum
permitted adjustable Mortgage Rates, if any, and the
weighted average thereof; (c) the average outstanding
principal balance of the Mortgage Loans; (d) the
weighted average remaining scheduled term to maturity
of the Mortgage Loans and the range of remaining
scheduled terms to maturity; (e) the range of
Loan-to-Value Ratios of the Mortgage Loans; (f) the
relative percentage (by principal balance as of the
Cut-off Date) of Mortgage Loans that are ARMs, fixed
interest rate, FHA Loans or other types of Mortgage
Loans; (g) any enhancement relating to the Mortgage
Assets; (h) the relative percentage (by principal
balance as of the Cut-Off Date) of Mortgage Loans
that are secured by Multifamily Property or
Commercial Property; (i) the geographic dispersion of
Mortgaged Properties securing the Mortgage Loans; and
(j) the use or type of each Mortgaged Property
securing a Mortgage Loan.
</TABLE>
17
<PAGE>
<TABLE>
<S> <C>
If permitted by applicable law, the Mortgage Pool may
also include Mortgaged Properties acquired by
foreclosure or by deed-in-lieu of foreclosure ("REO
Property"). To the extent specified in the related
Prospectus Supplement, the Servicer or the Master
Servicer or the Special Servicer, if any, may
establish and maintain a trust account or accounts to
be used in connection with REO Properties and other
Mortgaged Properties being operated by it or on its
behalf on behalf of the Trust Estate, by the
mortgagor as debtor-in-possession or otherwise. See
"SECURITY FOR THE BONDS AND CERTIFICATES--Mortgage
Loans" and "SERVICING OF MORTGAGE LOANS--Maintenance
of Insurance Policies and Other Servicing
Procedures--Presentation of Claims; Realization Upon
Defaulted Mortgage Loans."
(2) Private Mortgage-Backed Securities
Private Mortgage-Backed Securities may include (a)
mortgage participations or pass-through certificates
representing beneficial interests in certain Mortgage
Loans, (b) debt obligations interest payments on
which may be tax-exempt in whole or in part secured
by mortgages or (c) participations or other interests
in any of the foregoing. Although individual Mortgage
Loans underlying a Private Mortgage-Backed Security
may be insured or guaranteed by the United States or
an agency or instrumentality thereof, they need not
be, and the Private Mortgage-Backed Securities
themselves will not be, so insured or guaranteed.
Unless otherwise specified in the Prospectus
Supplement relating to a Series, payments on the
Private Mortgage-Backed Securities will be
distributed directly to the Trustee (on behalf of the
Trust Estate) as registered owner of such Private
Mortgage-Backed Securities. Unless otherwise
specified in the Prospectus Supplement relating to a
Series, if payments with respect to interest on the
underlying obligations are tax-exempt, such
Prospectus Supplement will disclose the relevant
federal income tax characteristics relating to the
tax-exempt status of such obligations.
The related Prospectus Supplement for a Series will
specify, to the extent applicable, (i) the aggregate
approximate principal amount and type of any Private
Mortgage-Backed Securities to be included in the
Trust Estate or Trust Fund for such Series; (ii)
certain characteristics of the Mortgage Loans,
participations or other interests which comprise the
underlying assets for the Private Mortgage-Backed
Securities including (A) the payment features of such
Mortgage Loans, participations or other interests
(i.e., whether they are fixed interest rate or
adjustable rate and whether they provide for fixed
level payments, negative amortization, or other
payment features), (B) the approximate aggregate
principal amount, if known, of the underlying
Mortgage Loans, participations or
</TABLE>
18
<PAGE>
<TABLE>
<S> <C>
other interests which are insured or guaranteed by a
governmental entity, (C) the servicing fee or range
of servicing fees with respect to the Mortgage Loans,
and (D) the stated maturities of the Mortgage Loans,
participations or other interests at origination;
(iii) the maximum original term-to-stated maturity of
the Private Mortgage-Backed Securities; (iv) the
weighted average term-to-stated maturity of the
Private Mortgage-Backed Securities; (v) the pass-
through or bond rate or ranges thereof for the
Private Mortgage-Backed Securities or formula
therefor; (vi) the weighted average pass-through or
certificate rate of the Private Mortgage-Backed
Securities or formula therefor; (vii) the issuer of
the Private Mortgage-Backed Securities (the "PMBS
Issuer"), the Servicer or Master Servicer of the
Private Mortgage-Backed Securities and the trustee of
the Private Mortgage-Backed Securities (the "PMBS
Trustee"); (viii) certain characteristics of credit
support, if any, such as reserve funds, insurance
policies, letters of credit, guarantees or
overcollateralization, relating to the Mortgage Loans
underlying the Private Mortgage-Backed Securities, or
to such Private Mortgage-Backed Securities
themselves; (ix) the terms on which underlying
Mortgage Loans, participations or other interests for
such Private Mortgage-Backed Securities or the
Private Mortgage-Backed Securities themselves may, or
are required to, be repurchased prior to maturity;
and (x) the terms on which substitute Mortgage Loans,
participations or other interests may be delivered to
replace those initially deposited with the PMBS
Trustee.
(3) Determination of Asset Value
If provided in the applicable Prospectus Supplement,
each item of Mortgage Assets for a Series will be
assigned an Asset Value. Unless otherwise specified
in the related Prospectus Supplement, the aggregate
of the Asset Values of the Primary Assets securing a
Series of Bonds or comprising a Trust Fund will equal
not less than the original Aggregate Outstanding
Principal of such Series. The Asset Value of an item
of Primary Assets securing any Series of Bonds or
comprising a Trust Fund is intended to represent the
principal amount of Securities of such Series that,
based on certain assumptions stated in the related
Series Supplement, can be supported by payments on
such item of Primary Assets, irrespective of
prepayments thereon, together with, depending on the
type of Primary Assets and method used to determine
its Asset Value, reinvestment earnings at the related
Assumed Reinvestment Rate, if any, and amounts in any
Reserve Fund established for that Series. In such a
case, the related Prospectus Supplement will set
forth the method or methods and related assumptions
used to determine Asset Value, if such method is
used, for the Primary Assets securing the
</TABLE>
19
<PAGE>
<TABLE>
<S> <C>
related Series. See "DESCRIPTION OF THE
SECURITIES--Valuation of Mortgage Assets."
B. COLLECTION ACCOUNT
Unless otherwise provided in the related Prospectus
Supplement, all payments on the Primary Assets
pledged as security for a Series or comprising the
assets of a Trust Fund will be remitted to a
Collection Account to be established with the
Trustee, or if the Trustee is not also the Paying
Agent, with the Paying Agent, for such Series. Unless
otherwise provided in the related Prospectus
Supplement, such payments, together with the
Reinvestment Income thereon, if any, the amount of
cash, if any, initially deposited in the Collection
Account by the Issuer together with Reinvestment
Income thereon, if any, and any amounts withdrawn
from any Reserve Fund established for such Series,
will be available to make payments or distributions
of principal of and interest on such Series on the
next Payment Date or Distribution Date, as
applicable. Any funds remaining in the Collection
Account for a Series immediately following a Payment
Date or Distribution Date, as applicable (unless
required to be deposited into one or more Reserve
Funds, as described below, or applied to pay certain
expenses or other payments provided for in the
Indenture or Trust Agreement, as applicable) will be
promptly paid as provided in the Indenture or Trust
Agreement to the Issuer or, in certain circumstances,
to owners of residual interests and, upon such
payment, will be released from the lien of the
Indenture or Trust Agreement, as applicable. See
"SECURITY FOR THE BONDS AND CERTIFICATES--Collection
Account."
C. GUARANTEED INVESTMENT CONTRACTS AND OTHER
AGREEMENTS
The Issuer may obtain and deliver to the Trustee
Guaranteed Investment Contracts pursuant to which
moneys held in the funds and accounts established for
such Series will be invested at a specified rate for
the Series. The Issuer may also obtain and deliver to
the Trustee certain other agreements such as interest
rate swap agreements, interest rate cap or floor
agreements or similar agreements issued by a bank,
insurance company, savings bank, savings and loan
association or other entity which reduce the effects
of interest rate fluctuations on the Mortgage Assets
or the Securities. The principal terms of any such
Guaranteed Investment Contract or other agreement,
including, without limitation, provisions relating to
the timing, manner and amount of payments thereunder
and provisions relating to the termination thereof,
will be described in the Prospectus Supplement for
the related Series. Additionally, the related
Prospectus Supplement will provide certain
information with
</TABLE>
20
<PAGE>
<TABLE>
<S> <C>
respect to the issuer of such Guaranteed Investment
Contract or other agreement.
ENHANCEMENT.................................. Enhancement in the form of reserve funds,
subordination, overcollateralization, insurance
policies, letters of credit or other types of credit
support may be provided with respect to the Mortgage
Assets or with respect to one or more Classes of
Securities of a Series. If the Mortgage Assets are
divided into separate Mortgage Groups, each securing
or supporting a separate Class or Classes of a
Series, credit support may be provided by a
cross-support feature which requires that
distributions be made with respect to Securities
secured by one Mortgage Group prior to distributions
to Subordinate Securities secured by another Mortgage
Group within the Trust Estate or Trust Fund.
The type, characteristics and amount of enhancement
will be determined based on the characteristics of
the Mortgage Loans underlying or comprising the
Mortgage Assets and other factors and will be
established on the basis of requirements of each
Rating Agency rating the Securities of such Series.
If so specified in the related Prospectus Supplement,
any such enhancement may apply only in the event of
certain types of losses or delinquencies and the
protection against losses or delinquencies provided
by such enhancement will be limited. See
"ENHANCEMENT" and "RISK FACTORS" herein.
A. SUBORDINATE SECURITIES
A Series of Securities may include one or more
Classes of Subordinate Securities. The rights of
holders of such Subordinate Securities to receive
distributions on any Payment Date or Distribution
Date, as applicable, will be subordinate in right and
priority to the rights of holders of Senior
Securities of the Series, but only to the extent
described in the related Prospectus Supplement. If so
specified in the related Prospectus Supplement,
subordination may apply only in the event of certain
types of losses not covered by other enhancement.
Unless otherwise specified in the related Prospectus
Supplement, such subordination will be in lieu of
providing insurance policies or other credit support
with respect to losses arising from such events.
Unless otherwise specified in the related Prospectus
Supplement, the related Series Supplement may require
a trustee that is not the Trustee to be appointed to
act on behalf of holders of Subordinate Securities.
The related Prospectus Supplement will set forth
information concerning the amount of subordination of
a Class or Classes of Subordinate Securities in a
Series, the circumstances in which such subordination
will be applicable, the manner, if any, in which the
amount of subordination will decrease over
</TABLE>
21
<PAGE>
<TABLE>
<S> <C>
time, the manner of funding any related Reserve Fund
and the conditions under which amounts in any related
Reserve Fund will be used to make distributions to
holders of Senior Securities and/or to holders of
Subordinate Securities or be released from the
related Trust Estate or Trust Fund. If cash flows
otherwise distributable to holders of Subordinate
Securities secured by a Mortgage Group will be used
as credit support for Senior Securities secured by
another Mortgage Group within the Trust Estate or
Trust Fund, the related Prospectus Supplement will
specify the manner and conditions for applying such a
cross-support feature. See "ENHANCEMENT--Subordinate
Securities."
B. INSURANCE
If so specified in the related Prospectus Supplement,
certain insurance policies will be required to be
maintained with respect to the Mortgage Loans
included in the Trust Estate or Trust Fund for a
Series. Such insurance policies may include, but are
not limited to, a standard hazard insurance policy
or, with respect to FHA Loans, FHA Insurance. See
"ENHANCEMENT" and "DESCRIPTION OF INSURANCE ON THE
MORTGAGE LOANS" herein. The Prospectus Supplement for
a Series will provide information concerning any such
insurance policies, including (a) the types of
coverage provided by each, (b) the amount of such
coverage and (c) conditions to payment under each. To
the extent described in the related Prospectus
Supplement, certain insurance policies to be
maintained with respect to the Mortgage Loans may be
terminated, reduced or replaced following the
occurrence of certain events affecting the authority
or creditworthiness of the insurer. Additionally,
such insurance policies may be terminated, reduced or
replaced by the Servicer or Master Servicer, if any,
provided that no rating assigned to Securities of the
related Series offered hereby and by the related
Prospectus Supplement is adversely affected and such
insurance policies may apply only in the event of
certain types of losses, all as set forth in the
related Prospectus Supplement.
C. LETTER OF CREDIT
If so specified in the related Prospectus Supplement,
credit support may be provided by one or more letters
of credit. A letter of credit may provide limited
protection against certain losses in addition to or
in lieu of other credit support. The issuer of the
letter of credit (the "L/C Bank") will be obligated
to honor demands with respect to such letter of
credit, to the extent of the amount available
thereunder, to provide funds under the circumstances
and subject to such conditions as are specified in
the related Prospectus Supplement. The liability of
the L/C Bank under its letter of
</TABLE>
22
<PAGE>
<TABLE>
<S> <C>
credit may be reduced by the amount of unreimbursed
payments thereunder.
The maximum liability of an L/C Bank under its letter
of credit will be an amount equal to a percentage
specified in the related Prospectus Supplement of the
initial aggregate outstanding principal balance of
the Mortgage Loans in the Trust Estate or Trust Fund
or one or more Classes of Securities of the related
Series (the "L/C Percentage"). The maximum amount
available at any time to be paid under a letter of
credit will be determined in the manner specified
therein and in the related Prospectus Supplement. See
"ENHANCEMENT--Letter of Credit."
D. BOND GUARANTEE INSURANCE
If so specified in the related Prospectus Supplement,
credit support for a Series may be provided by an
insurance policy (the "Bond Guarantee Insurance")
issued by one or more insurance companies. Such Bond
Guarantee Insurance may guarantee timely
distributions of interest and full distributions of
principal on the basis of a schedule of principal
distributions set forth in or determined in the
manner specified in the related Prospectus
Supplement. See "ENHANCEMENT--Bond Guarantee
Insurance."
E. RESERVE FUNDS
The Issuer may deposit in one or more reserve funds
(collectively, the "Reserve Funds") for any Series
cash, Eligible Investments, demand notes or a
combination thereof in the aggregate amount, if any,
specified in the related Prospectus Supplement. Any
Reserve Funds for a Series may also be funded over
time through application of a specified amount of
cash flow, to the extent described in the related
Prospectus Supplement. Such a Reserve Fund may be
established to increase the likelihood of the timely
distributions on the Securities of such Series or to
reduce the likelihood of a special redemption with
respect to any Series. Reserve Funds may be
established to provide protection against certain
losses or delinquencies in addition to or in lieu of
other credit support. Amounts on deposit in the
Reserve Funds for a Series, together with (unless
otherwise specified in the related Prospectus
Supplement) the reinvestment income thereon, if any,
will be applied for the purposes, in the manner and
to the extent provided by the related Prospectus
Supplement.
On each Payment Date or Distribution Date, as
applicable, for a Series, all amounts on deposit in
any Reserve Funds for the Series in excess of the
amounts required to be maintained therein by the
related Indenture or Trust Agreement, as applicable,
and specified in the related Prospectus Supplement
may be released from the Reserve Funds and will
</TABLE>
23
<PAGE>
<TABLE>
<S> <C>
not be available for future payments or distributions
on the Securities of such Series.
Additional information concerning any Reserve Funds,
including whether any such Reserve Fund is a part of
the Trust Estate or Trust Fund, the circumstances
under which moneys therein will be applied to make
distributions to Bondholders or Certificateholders,
the balance required to be maintained in such Reserve
Funds, the manner in which such required balance will
decrease over time and the manner of funding any such
Reserve Fund, will be set forth in the related
Prospectus Supplement. See "ENHANCEMENT--Reserve
Funds."
F. OVERCOLLATERALIZATION
To the extent applicable and as specified in the
related Prospectus Supplement, a Series may be
structured such that the outstanding principal
balances or Aggregate Asset Value of the Mortgage
Assets securing a Series may exceed the Aggregate
Outstanding Principal of such Series, thereby
resulting in overcollateralization. See "DESCRIPTION
OF THE SECURITIES--Valuation of Mortgage Assets."
SERVICING AGREEMENTS......................... Various Servicers will perform certain servicing
functions with respect to any Mortgage Loans
comprising Mortgage Assets or Underlying Collateral
for a Series. In addition, if so specified in the
related Prospectus Supplement, a Master Servicer
identified in the related Prospectus Supplement may
service Mortgage Loans directly or administer and
supervise the performance by the Servicers of their
duties and responsibilities under separate servicing
agreements. Each Servicer must meet the requirements
of the Master Servicer, if any, and be approved by
the Issuer, and, if specified in the related
Prospectus Supplement, the Master Servicer and each
Servicer must be approved by either FNMA or FHLMC as
a seller-servicer of mortgage loans and, in the case
of FHA Loans, by HUD as an FHA mortgagee. Each
Servicer will be obligated under a servicing
agreement to perform customary servicing functions
and may be obligated to advance funds to cover
certain payments not made by the Mortgagors to the
extent described herein and in the related Prospectus
Supplement. The Master Servicer, if any, may, if so
specified in the related Prospectus Supplement, be
obligated to advance funds to cover any required
Advances not made by the Servicers to the extent
that, in the judgment of the Master Servicer, such
Advances are recoverable under the Insurance
Policies, any Enhancement or from the proceeds of
liquidation of the Mortgage Loans or as provided in
the related Prospectus Supplement. The related
Prospectus Supplement will specify the conditions to
and any limitations on such Advances and the
conditions under which such Advances will be
recoverable. With respect to any such Series,
</TABLE>
24
<PAGE>
<TABLE>
<S> <C>
the Issuer may (i) enter into a standby agreement
with an independent standby Servicer acceptable to
each Rating Agency rating such Securities providing
that such standby Servicer will assume the Servicer's
or Master Servicer's obligations in the event of a
default by the Master Servicer or Servicer or (ii)
obtain a servicer performance bond acceptable to each
Rating Agency rating such Securities that will
guarantee certain of the Servicer's or Master
Servicer's obligations. The Issuer will assign to the
Trustee its rights under any Master Servicing
Agreement and any servicing agreements so provided
with respect to a Series as security for the Series.
See "SERVICING OF MORTGAGE LOANS" and "SECURITY FOR
THE BONDS AND CERTIFICATES--Mortgage Loans" herein.
SPECIAL SERVICER............................. If so specified in the related Prospectus Supplement,
to the extent a Mortgage Loan on or after the Closing
Date meets certain criteria set forth in the related
Prospectus Supplement, (i) all or a portion of the
servicing responsibilities with respect to such
Mortgage Loan may be transferred to a Special
Servicer or (ii) the Special Servicer will provide
advisory services with respect to the servicing of
such Mortgage Loan. See "SERVICING OF MORTGAGE LOANS"
herein.
FEDERAL INCOME TAX CONSIDERATIONS............ Unless otherwise stated in the applicable Prospectus
Supplement, a real estate mortgage investment conduit
(a "REMIC") election will be made with respect to
each Series of Securities. Securities of such Series
will be designated as "regular interests" in a REMIC
("Regular Interest Securities") or as "residual
interests" in a REMIC ("Residual Interest
Securities").
If the applicable Prospectus Supplement so specifies
with respect to a Series of Securities, the
Securities of such Series will not be treated as
regular or residual interests in a REMIC for federal
income tax purposes but instead will be treated as
(i) indebtedness of the Issuer, (ii) an undivided
beneficial ownership interest in the Mortgage Loans
(and the arrangement pursuant to which the Mortgage
Loans will be held and the Securities will be issued
will be treated as a grantor trust under Subpart E,
part I of subchapter J of the Code and not as an
association taxable as a corporation for federal
income tax purposes); (iii) equity interests in an
association that will satisfy the requirements for
qualification as a real estate investment trust; (iv)
interests in an entity that will be treated as a
partnership for federal income tax purposes; or (v)
interests in an entity or a pool of assets that will
satisfy the requirements for qualification as a
financial asset securitization investment trust (a
"FASIT") for federal income tax purposes. Federal
income tax consequences to
</TABLE>
25
<PAGE>
<TABLE>
<S> <C>
Bondholders or Certificateholders of any such Series
will be described in the applicable Prospectus
Supplement.
Compound Interest Securities, Interest Weighted
Securities and Zero Coupon Securities will, and
certain other Classes of Securities may, be issued
with original issue discount that is not DE MINIMIS.
In such cases, the Bondholder or Certificateholder
will be required to include the original issue
discount in gross income as it accrues, which may be
prior to the receipt of cash attributable to such
income. If a Security is issued at a premium, the
holder will be entitled to make an election to
amortize such premium on a constant yield method.
Securities constituting regular or residual interests
in a REMIC will generally represent "loans secured by
an interest in real property" for domestic building
and loan associations and "real estate assets" for
real estate investment trusts to the extent that the
underlying mortgage loans and interest thereon
qualify for such treatment. Non-REMIC Securities
(other than interests in grantor trusts and certain
interests in a FASIT) will not qualify for such
treatment.
A holder of a Residual Interest Security will be
required to include in its income its pro rata share
of the taxable income of the REMIC. In certain
circumstances, the holder of a Residual Interest
Security may have REMIC taxable income or tax
liability attributable to REMIC taxable income for a
particular period in excess of cash distributions for
such period or have an after-tax return that is less
than the after-tax return on comparable debt
instruments. Accordingly, a Residual Interest
Security may have a negative "value". In addition, a
portion (or all) of the income from a Residual
Interest Security (i) is not subject to offset by
losses from other activities, (ii) for a holder that
is subject to tax under the Code on unrelated
business taxable income, is treated as unrelated
business taxable income and (iii) for a foreign
holder, does not qualify for exemption from or
reduction of withholding. Further, individual holders
are subject to limitations on the deductibility of
expenses of the REMIC. See "FEDERAL INCOME TAX
CONSIDERATIONS."
ERISA CONSIDERATIONS......................... A fiduciary of any employee benefit plan or other
retirement arrangement subject to Title I of the
Employee Retirement Income Security Act of 1974, as
amended ("ERISA"), or Section 4975 of the Code,
should carefully review with its own legal advisors
whether the purchase or holding of Securities could
give rise to a transaction prohibited or otherwise
impermissible under ERISA or the Code. See "ERISA
CONSIDERATIONS."
LEGAL INVESTMENT............................. The related Prospectus Supplement will specify
whether any Class of the Securities of the particular
Series offered by this Prospectus and the related
Prospectus Supplement will constitute "mortgage
related securities" under the Secondary
</TABLE>
26
<PAGE>
<TABLE>
<S> <C>
Mortgage Market Enhancement Act of 1984, as amended
("SMMEA"). Investors whose investment authority is
subject to legal restrictions should consult their
own legal advisors to determine whether and to what
extent the Securities constitute legal investments
for them. See "LEGAL INVESTMENT."
The Issuer will use the net proceeds from the sale of
each Series to (i) purchase Mortgage Loans and/or
Private Mortgage-Backed Securities comprising the
Mortgage Assets securing such Securities, (ii) repay
indebtedness which has been incurred to acquire
Mortgage Assets to be pledged by the Issuer as
security for the Bonds or to be deposited into a
Trust Fund, (iii) establish any Reserve Funds
described in the related Prospectus Supplement, or
(iv) pay costs of structuring, guaranteeing and
issuing such Securities. If so specified in the
related Prospectus Supplement, the purchase of the
Mortgage Assets for a Series may be effected by an
exchange of Securities with the seller of such
Mortgage Assets. See "USE OF PROCEEDS."
RATINGS...................................... It will be a condition to the issuance of any
Securities offered by this Prospectus and the related
Prospectus Supplement that they be rated in one of
the four highest applicable rating categories by at
least one Rating Agency. The rating or ratings
applicable to Securities of each Series will be as
set forth in the related Prospectus Supplement.
A security rating should be evaluated independently
of similar ratings of different types of securities.
A security rating does not address the effect that
the rate of prepayment on Mortgage Loans comprising
or underlying the Mortgage Assets or the effect that
reinvestment rates may have on the yield to investors
in the Securities. A rating is not a recommendation
to buy, sell or hold securities and may be subject to
revision or withdrawal at any time by the assigning
rating organization. Each rating should be evaluated
independently of any other rating. See "RISK
FACTORS."
</TABLE>
27
<PAGE>
RISK FACTORS
Investors should consider, among other things, the following factors in
connection with the purchase of the Securities.
LIMITED LIQUIDITY. There can be no assurance that a secondary market for
the Securities of any Series will develop or, if it does develop, that it will
provide holders with liquidity of investment or will continue while Securities
of such Series remain outstanding. The market value of Securities will fluctuate
with changes in prevailing rates of interest. Consequently, sale of the
Securities by a holder in any secondary market which may develop may be at a
discount from par value or from their purchase price. Furthermore, secondary
purchasers may look only to the Prospectus Supplement attached hereto and to the
reports to Bondholders or Certificateholders, as applicable, delivered pursuant
to the Indenture or Trust Agreement, as applicable and as described herein under
the heading "DESCRIPTION OF THE SECURITIES--General," "--The Bonds--General,"
and "--The Certificates--General" for information concerning the Securities.
Except to the extent described in the related Prospectus Supplement, Bondholders
or Certificateholders, as applicable, will have no optional redemption or early
termination rights, respectively. The Bonds are subject to redemption, and the
Certificates are subject to early termination or repurchase, by the Issuer only
under certain specified circumstances described herein and in the related
Prospectus Supplement. See "DESCRIPTION OF THE SECURITIES--Special Redemption,"
"--Optional Redemption," "--Optional Termination," "--Optional Repurchase of
Certificates," and "--Other Repurchases." Lehman Brothers Inc. ("Lehman
Brothers"), through one or more of its affiliates, and the other underwriters,
if any, presently expect to make a secondary market in the Securities, but have
no obligation to do so.
LIMITED ASSETS. The Issuer will not have, nor be expected in the future to
have, any significant assets available for payments on a Series of Securities
other than the assets pledged as security or deposited into a Trust Fund for a
specific Series. The Bonds will be non-recourse obligations of the Issuer and
each Series of Bonds will be separately secured. Unless otherwise specified in
the related Prospectus Supplement, no Series will have any claim against or
security interest in the Primary Assets pledged to secure any other Series. If
the Primary Assets securing a Series of Bonds is insufficient to make payments
on such Bonds, no other assets of the Issuer will be available for payment of
the deficiency.
Unless otherwise set forth in the Prospectus Supplement for a Series of
Certificates, the Trust Fund for such Series will be the only available source
of funds to make distributions on the Certificates of such Series. The only
obligations, if any, of the Depositor with respect to the Certificates of any
Series will be pursuant to certain representation and warranties. The Depositor
does not have, and is not expected in the future to have, any significant assets
with which to meet any obligation to repurchase Mortgage Assets with respect to
which there has been a breach of any representation or warranty. If, for
example, the Depositor were required to repurchase a Mortgage Loan which
constitutes a Mortgage Asset, its only sources of funds to make such repurchase
would be from funds obtained from the enforcement of a corresponding obligation,
if any, on the part of the originator of the Mortgage Loans or the Servicer, as
the case may be, or from a reserve fund established to provide funds for such
repurchases.
Additionally, certain amounts remaining in certain funds or accounts,
including the Collection Account and any Reserve Funds, may be withdrawn under
certain conditions and circumstances described in the related Prospectus
Supplement. In the event of such withdrawal, such amounts will not be pledged
to, or available for, future payment or distribution of principal of or interest
on the Securities. If so specified in the related Prospectus Supplement, on any
Payment Date or Distribution Date on which the principal balance of the Mortgage
Assets is reduced due to losses on the Mortgage Assets, (i) the amount of such
losses will be allocated first, to reduce the Aggregate Outstanding Principal of
the Subordinate Securities or other subordination, if any, and, thereafter, to
reduce the Aggregate Outstanding Principal of the remaining Securities in the
priority and manner specified in such Prospectus Supplement until the Aggregate
Outstanding Principal of each Class of Securities so specified has been reduced
to zero or paid
28
<PAGE>
in full, thus, reducing the amount of principal payable on each such Class of
Securities or (ii) such losses may be allocated in any other manner set forth in
the related Prospectus Supplement. Unless otherwise specified in the related
Prospectus Supplement, such reductions of principal of a Class or Classes of
Securities shall be allocated to the Holders of the Securities of such Class or
Classes pro rata in the proportion which the outstanding principal of each
Security of such Class or Classes bears to the Aggregate Outstanding Principal
of all Securities of such Class.
YIELD AND PREPAYMENT CONSIDERATIONS. Prepayments on the Mortgage Loans
comprising or underlying the Mortgage Assets securing a Series or deposited into
a Trust Fund, as the case may be, generally will result in a faster rate of
principal payments on such Securities than if payments on such Mortgage Assets
were made as scheduled. Thus, the prepayment experience on the Mortgage Loans
comprising or underlying the Mortgage Assets will affect the average life of
each Class secured thereby and the extent to which each such Class is paid prior
to its Stated Maturity or Final Scheduled Distribution Date. The rate of
principal payments on pools of mortgage loans varies between pools and from time
to time is influenced by a variety of economic, demographic, geographic, social,
tax, legal and other factors. There can be no assurance as to the rate of
prepayment on the Mortgage Assets securing any Series of Bonds or deposited into
a Trust Fund, as the case may be, or that the rate of payments will conform to
any model described herein or in any Prospectus Supplement. If prevailing
interest rates fall significantly below the applicable mortgage rates, principal
prepayments are likely to be higher than if prevailing rates remain at or above
the rates borne by the Mortgage Loans comprising or underlying the Primary
Assets securing a Series of Bonds or deposited into a Trust Fund, as the case
may be. As a result, the actual maturity of or final distribution on any Class
could occur significantly earlier than its Stated Maturity or Final Scheduled
Distribution Date. The actual maturity of the Bonds or final distribution on the
Certificates will also be affected by the extent to which Excess Cash Flow is
applied to payments or distributions of principal on the Securities. A Series of
Securities may include Classes of PAC Securities or other Securities with
priorities of payment and, as a result, yields on other Classes of Securities of
such Series may be more sensitive to prepayments on Mortgage Loans. A Series may
include a Class offered at a significant premium or discount. Yields on such
Class of Securities will be sensitive, and in some cases extremely sensitive, to
prepayments on Mortgage Loans and, in the case of a premium Class, where the
amount of interest payable with respect to such Class is extremely
disproportionate to principal, a holder might, in some prepayment scenarios,
fail to recoup its original investment. See "YIELD AND PREPAYMENT
CONSIDERATIONS."
LIMITED NATURE OF RATING. Any rating assigned to the Securities by a Rating
Agency will reflect such Rating Agency's assessment solely of the likelihood
that holders of such Securities will receive payments required to be made under
the Indenture or Trust Agreement, as the case may be. Such rating will not
constitute an assessment of the likelihood that principal prepayments on the
Mortgage Loans underlying or comprising the Mortgage Assets will be made by
Mortgagors or of the degree to which the rate of such prepayments might differ
from that originally anticipated. Such rating will not address the possibility
that prepayment at higher or lower rates than anticipated by an investor may
cause such investor to experience a lower than anticipated yield or that
investors purchasing a Security at a significant premium might fail to recoup
their initial investment under certain prepayment scenarios.
The amount of Primary Assets, including any applicable Enhancement, required
to support a Series of Securities will be determined on the basis of criteria
established by each Rating Agency rating such Series. Such criteria are
sometimes based upon actuarial analysis of the behavior of mortgage loans in a
larger group. Such analysis is often the basis upon which each Rating Agency
determines the amount of Enhancement required with respect to each Series of
Securities. There can be no assurance that the historical data supporting such
actuarial analysis will accurately reflect future experience generally nor any
assurance that the data derived from a large pool of mortgages will accurately
predict the delinquency, foreclosure or loss experience of any particular pool
of Mortgage Loans. In other cases, such analysis may be based upon the value of
the property underlying the Mortgage Assets. There can be no assurance that
29
<PAGE>
such value will accurately reflect the future value of the property and,
therefore, whether or not the Securities will be paid in full.
CERTAIN MORTGAGE LOANS AND MORTGAGED PROPERTY; OBLIGOR DEFAULT. Mortgage
Loans made with respect to Multifamily or Commercial Property may entail risks
of loss in the event of delinquency and foreclosure that are greater than
similar risks associated with traditional single-family property. Many of the
Mortgage Loans may be nonrecourse loans as to which, in the event of an obligor
default, recourse may be had only against the specific Commercial or Multifamily
Property and such limited other assets as have been pledged to secure such
Mortgage Loan, and not against the obligor's other assets. Furthermore, the
repayment of loans secured by income producing properties is typically dependent
upon the successful operation of the related real estate project rather than
upon the liquidation value of the underlying real estate. If the net operating
income from the project is reduced (for example, if rental or occupancy rates
decline or real estate and personal property tax rates or other operating
expenses increase), the obligor's ability to repay the loan may be impaired. A
number of the Mortgage Loans may be secured by owner-occupied Mortgaged
Properties or Mortgaged Properties leased to a single tenant. Accordingly, a
decline in the financial condition of the obligor or single tenant, as
applicable, may have a disproportionately greater effect on the net operating
income from such Mortgaged Properties than would be the case with respect to
Mortgaged Properties with multiple tenants. Furthermore, the liquidation value
of any Mortgaged Property may be adversely affected by risks generally incident
to interests in real property, including changes in general or local economic
conditions and/or specific industry segments; declines in real estate values;
declines in rental or occupancy rates; increases in interest rates, real estate
and personal property tax rates and other operating expenses including energy
costs; changes in governmental rules, regulations and fiscal policies, including
environmental legislation; acts of God; and other factors which are beyond the
Master Servicer's or the Special Servicer's, if any, control. Although the
Servicer or the Master Servicer is obligated to cause standard hazard insurance
to be maintained with respect to each Mortgage Loan, insurance with respect to
extraordinary hazards such as earthquakes and floods is generally not required
to be maintained, and insurance is not available with respect to many of the
other risks listed above.
Certain of the Mortgage Loans as of the Cut-Off Date may not be fully
amortizing over their terms to maturity, and, thus, will have substantial
principal balances due at their stated maturity. Mortgage Loans with balloon
payments involve a greater degree of risk because the ability of an obligor to
make a balloon payment typically will depend upon its ability either to
refinance the loan or to sell the related Mortgaged Property. The ability of an
obligor to accomplish either of these goals will be affected by a number of
factors, including the level of available mortgage rates at the time of sale or
refinancing, the obligor's equity in the related Mortgaged Property, the
financial condition and operating history of the obligor and the related
Mortgaged Property, tax laws, prevailing general economic conditions and the
availability of credit for commercial or multifamily, as the case may be, real
estate projects generally.
If so specified in the related Prospectus Supplement, in order to maximize
recoveries on defaulted Mortgage Loans, the Special Servicer, if any, will have
considerable flexibility under the Special Servicing Agreement to extend and
modify Mortgage Loans which are in default or as to which a payment default is
reasonably foreseeable, including in particular with respect to balloon
payments. In addition, the Special Servicer may receive a workout fee based on
receipts from or proceeds of such Mortgage Loans. While the Special Servicer
generally will be required to determine that any such extension or modification
is likely to produce a greater recovery on a present value basis than
liquidation, there can be no assurance that such flexibility with respect to
extensions or modifications or payment of a workout fee to the Special Servicer
will increase the present value of receipts from or proceeds of Mortgage Loans
which are in default or as to which a default is reasonably foreseeable. To the
extent losses on such Mortgage Loans exceed levels of available enhancement, the
Holders of the Bonds of a Series may experience a loss. See "SERVICING OF
MORTGAGE LOANS--Maintenance of Insurance Policies and Other Servicing
Procedures" and "ENHANCEMENT."
30
<PAGE>
ENHANCEMENT LIMITATIONS. The amount, type and nature of Insurance Policies,
subordination, Bond Guarantee Insurance, letters of credit,
overcollateralization, Reserve Funds and other enhancement, if any, required
with respect to a Series will be determined on the basis of criteria established
by each Rating Agency rating such Series. Such criteria are sometimes based upon
an actuarial analysis of the behavior of mortgage loans in a larger group. Such
analysis is often the basis upon which each Rating Agency determines the amount
of Enhancement required with respect to each Series of Securities. There can be
no assurance that the historical data supporting any such actuarial analysis
will accurately reflect future experience nor any assurance that the data
derived from a large pool of mortgage loans accurately predicts the delinquency,
foreclosure or loss experience of any particular pool of Mortgage Loans.
In addition, if principal payments on Securities of a Series are made in a
specified order of priority, any limits with respect to the aggregate amount of
claims under any related insurance policy, letters of credit or other
enhancement may be exhausted before the principal of the lower priority Classes
has been repaid. As a result, the impact of significant losses on the Mortgage
Loans may bear primarily upon the Securities of the later maturing Classes.
The Prospectus Supplement for a Series will describe any Reserve Funds,
Insurance Policies, letter of credit, subordination, Bond Guarantee Insurance,
over collateralization or other credit support relating to the Mortgage Assets
or to the Securities of such Series. Use of such Reserve Funds and payments
under such Insurance Policies, Bond Guarantee Insurance, letter of credit or
other third-party credit support will be subject to the conditions and
limitations described herein and in the related Prospectus Supplement. Moreover,
such Reserve Funds, Insurance Policies, letter of credit or other credit support
may not cover all potential losses or risks; for example, Enhancement may or may
not cover fraud or negligence by the Issuer, the Master Servicer or other
parties. Moreover, if a form of enhancement covers more than one Series of
Securities (each, a "Covered Trust"), holders of Securities issued by any of
such Covered Trusts will be subject to the risk that such credit support will be
exhausted by the claims of other Covered Trusts prior to such Covered Trust
receiving any of its intended share of such coverage. The obligations of the
issuers of any credit support will not be guaranteed or insured by the United
States, or by any agency or instrumentality thereof. A Series of Bonds may
include a Class or multiple Classes of Subordinate Securities to the extent
described in the related Prospectus Supplement. Although such subordination is
intended to reduce the risk of delinquent distributions or ultimate losses to
Holders of Senior Securities, the amount of subordination will be limited and
will decline under certain circumstances and any related Reserve Fund could be
depleted in certain circumstances. See "DESCRIPTION OF THE SECURITIES,"
"SECURITY FOR THE BONDS AND CERTIFICATES" and "ENHANCEMENT."
OVERCOLLATERALIZATION AND SUBORDINATION. To provide Bondholders and
Certificateholders with a degree of protection against loss, Mortgage Assets
having an Asset Value in excess of the aggregate principal amount of the
Securities may be pledged to secure a Series or deposited into the related Trust
Fund, as the case may be, or Excess Cash Flow may be applied to create
overcollateralization. Alternatively, a Series of Securities may include one or
more Classes of Subordinate Securities to the extent described in the related
Prospectus Supplement. Such overcollateralization or subordination will be at
amounts established by the Rating Agency rating the Series based on an assumed
level of defaults, delinquencies, other losses, application of Excess Cash Flow
or other factors. There can, however, be no assurance that the loss experience
on the Mortgage Assets securing the Securities will not exceed such assumed
levels, adversely affecting the ability of the Issuer to meet debt service or
distribution requirements on the Securities.
Although overcollateralization and subordination are intended to reduce the
risk of delinquent payments or losses to holders of Senior Securities, the
amount of overcollateralization or subordination, as the case may be, will be
limited and will decline under certain circumstances and any related Reserve
Fund could be depleted in certain circumstances.
31
<PAGE>
DELINQUENT AND NON-PERFORMING MORTGAGE LOANS. As set forth in the related
Prospectus Supplement, the Mortgage Pool for a particular Series may include, as
of the Cut-Off Date, REO Properties or Mortgage Loans that are past due or are
non-performing. If so specified in the related Prospectus Supplement, management
of such REO Properties or servicing with respect to such Mortgage Loans will be
transferred to the Special Servicer as of the Closing Date. Enhancement provided
with respect to a particular Series may not cover all losses related to such
delinquent or non-performing Mortgage Loans or to such REO Properties. Investors
should consider the risk that the inclusion of such Mortgage Loans or such REO
Properties in the Mortgage Pool may affect the rate of defaults and prepayments
on such Mortgage Pool and the yield on the Securities of such Series. See
"SECURITY FOR THE BONDS AND CERTIFICATES--Mortgage Loans."
REMEDIES FOLLOWING DEFAULT. The market value of the Mortgage Assets
securing a Series will fluctuate as general interest rates fluctuate. Following
an Event of Default with respect to a Series of Bonds, there is no assurance
that the market value of the Mortgage Assets securing the Series, will be equal
to or greater than the unpaid principal and accrued interest due on the Bonds of
such Series, together with any other expenses or liabilities payable thereon. If
the Mortgage Assets securing a Series are sold by the Trustee following an Event
of Default, the proceeds of such sale may be insufficient to pay in full the
principal of and interest on such Bonds. However, in certain events the Trustee
may be restricted from selling the Mortgage Assets securing a Series. See "THE
INDENTURE--Events of Default."
In addition, upon an Event of Default with respect to a Series and a
resulting sale of the Mortgage Assets securing such Bonds, unless otherwise
specified in the related Prospectus Supplement, the proceeds of such sale will
be applied, first, to the payment of certain amounts due to the Trustee, second,
to the payment of accrued interest on, and then to the payment of the then
Aggregate Outstanding Principal of, such Bonds (including interest on and the
Aggregate Outstanding Principal of any Residual Interest Bond) (as specified in
the related Prospectus Supplement), third, to the payment of the remaining
Administration Fee, if any, and, fourth, to the payment of any additional
amounts due the Issuer or to the holders of the Residual Interest Bonds as
applicable. Consequently, in the event of any such Event of Default and sale of
Mortgage Assets, any Classes on which principal payments have previously been
made may have, in the aggregate, a greater proportion of their principal repaid
than will Classes on which principal payments have not previously been made.
In the event the principal of the Securities of a Series is declared due and
payable, the holders of any such Securities issued at a discount from par
("original issue discount") may be entitled, under applicable provisions of the
federal Bankruptcy Code, to receive no more than an amount equal to the unpaid
principal amount thereof less unamortized original issue discount ("accreted
value"). There is no assurance as to how such accreted value would be determined
if such event occurred.
ENFORCEABILITY. As specified in the related Prospectus Supplement, the
Mortgages may contain due-on-sale clauses, which permit the lender to accelerate
the maturity of the Mortgage Loan if the borrower sells, transfers or conveys
the related Mortgaged Property or its interest in the Mortgaged Property. Such
clauses are generally enforceable subject to certain exceptions.
As specified in the related Prospectus Supplement, the Mortgage Loans may
include a debt-acceleration clause, which permits the lender to accelerate the
debt upon a monetary or non-monetary default of the borrower. The courts of all
states will enforce clauses providing for acceleration in the event of a
material payment default. The equity courts of any state, however, may refuse to
foreclose a mortgage or deed of trust when an acceleration of the indebtedness
would be inequitable or unjust or the circumstances would render the
acceleration unconscionable.
To the extent specified in the related Prospectus Supplement, the Mortgage
Loans will be secured by an assignment of leases and rents pursuant to which the
obligor typically assigns its right, title and interest as landlord under the
leases on the related Mortgaged Property and the income derived therefrom to the
lender as further security for the related Mortgage Loan, while retaining a
license to collect rents for so
32
<PAGE>
long as there is no default. In the event the obligor defaults, the license
terminates and the lender is entitled to collect rents. Such assignments must
usually be recorded to be perfected as security interests. In addition, some
state laws require that the lender take possession of the Mortgaged Property
and/or obtain a judicial appointment of a receiver before becoming entitled to
collect the rents. See also "CERTAIN LEGAL ASPECTS OF THE MORTGAGE
LOANS--Anti-Deficiency Legislation and Other Limitations on Lenders."
ENVIRONMENTAL RISKS. Real property pledged as security to a lender may be
subject to certain environmental risks. Under the laws of certain states,
contamination of a property may give rise to a lien on the property to assure
the costs of clean-up. In several states, such a lien has priority over the lien
of an existing mortgage against such property. In addition, under the laws of
some states and under the federal Comprehensive Environmental Response,
Compensation, and Liability Act of 1980 ("CERCLA"), a lender may be liable, as
an "owner" or "operator," for costs of addressing releases or threatened
releases of hazardous substances that require remedy at a property, if agents or
employees of the lender have become sufficiently involved in the operations of
the borrower, regardless of whether or not the environmental damage or threat
was actually caused or exacerbated by the lender's agents or employees. A lender
also risks such liability on and following foreclosure of the Mortgaged
Property. Unless otherwise specified in the related Prospectus Supplement, the
Servicing Agreement, Master Servicing Agreement or Special Servicing Agreement,
as applicable, provides that the Servicer, the Master Servicer or the Special
Servicer, as applicable, acting on behalf of the Trust Estate, may not acquire
title to a Mortgaged Property underlying a Mortgage Loan or take over its
operation unless the Servicer, the Master Servicer or the Special Servicer, as
applicable, has previously determined, based upon a report prepared by a person
who regularly conducts environmental audits, that (i) the Mortgaged Property is
in compliance with applicable environmental laws and regulations or, if not,
that taking such actions as are necessary to bring the Mortgaged Property in
compliance therewith is reasonably likely to produce a greater recovery on a
present value basis than not taking such actions and (ii) there are no
circumstances or conditions present that have resulted in any contamination or
if such circumstances or conditions are present for which sch action could be
required, taking such actions with respect to the affected Mortgaged Property is
reasonably likely to produce a greater recovery on a present value basis than
not taking such actions. See "CERTAIN LEGAL ASPECTS OF MORTGAGE
LOANS--Environmental Matters."
ERISA CONSIDERATIONS. Generally, ERISA applies to investments made by
employee benefit plans and transactions involving the assets of such plans. Due
to the complexity of regulations which govern such plans, prospective investors
that are subject to ERISA are urged to consult their own counsel regarding
consequences under ERISA of acquisition, ownership and disposition of the
Securities of any Series. See "ERISA CONSIDERATIONS."
CERTAIN FEDERAL TAX CONSIDERATIONS REGARDING RESIDUAL INTEREST BONDS AND
RESIDUAL INTEREST CERTIFICATES. Holders of Residual Interest Bonds and Residual
Interest Certificates will be required to report on their federal income tax
returns as ordinary income their pro rata share of the taxable income of the
REMIC regardless of the amount or timing of their receipt of cash payments as
described in "FEDERAL INCOME TAX CONSIDERATIONS--Taxation of Holders of Residual
Interest Securities." Accordingly, under certain circumstances, holders of
Securities which constitute Residual Interest Bonds and Residual Interest
Certificates may have taxable income and tax liabilities arising from such
investment during a taxable year in excess of the cash received during such
period. The requirement that holders of Residual Interest Bonds and Residual
Interest Certificates report their pro rata share of the taxable income and net
loss of the REMIC will continue until the principal balances of all Classes of
Bonds or Certificates of the related Series have been reduced to zero, even
though holders of Residual Interest Bonds and Residual Interest Certificates
have received full payment of their stated interest and principal (if any). A
portion (or all) of a holder of a Residual Interest Bond's or Residual Interest
Certificate's share of the REMIC taxable income may be treated as "excess
inclusion" income to such holder which (i) generally, will not be subject to
offset by losses from other activities, (ii) for a tax-exempt holder, will be
treated as unrelated business
33
<PAGE>
taxable income and (iii) for a foreign holder, will not qualify for exemption
from withholding tax. Individual holders of Securities constituting Residual
Interest Bonds and Residual Interest Certificates may be limited in their
ability to deduct servicing fees and other expenses of the REMIC. In addition,
Residual Interest Bonds and Residual Interest Certificates are subject to
certain restrictions on transfer. Because of the special tax treatment of
Residual Interest Bonds and Residual Interest Certificates, the taxable income
arising in a given year on a Residual Interest Bond or a Residual Interest
Certificate will not be equal to the taxable income associated with investment
in a corporate bond or stripped instrument having similar cash flow
characteristics and pre-tax yield. Therefore, the after-tax yield on the
Residual Interest Bond and Residual Interest Certificates may be significantly
less than that of a corporate bond or stripped instrument having similar cash
flow characteristics, or may be negative.
34
<PAGE>
DESCRIPTION OF THE SECURITIES
GENERAL
The following summaries describe certain provisions common to each Series.
The summaries do not purport to be complete and are subject to, and are
qualified in their entirety by reference to, the provisions of the Indenture or
Trust Agreement and the Prospectus Supplement relating to each Series. When
particular provisions or terms used in the Indenture or Trust Agreement are
referred to, such provisions or terms shall be as specified in the Indenture or
Trust Agreement.
THE BONDS--GENERAL
The Bonds will be issued in Series pursuant to a Trust Indenture between the
Company and LaSalle National Bank (or another bank or trust company qualified
under the TIA and named in the related Prospectus Supplement for a Series), as
Trustee, or a Trust and the Trustee, each as supplemented by or as incorporated
by reference by a Series Supplement with respect to each Series. A copy of the
form of Trust Indenture has been filed with the Commission as an exhibit to the
Registration Statement of which the Prospectus forms a part. A copy of the
Series Supplement for a Series, if any, will be filed with the Commission as an
exhibit to a Current Report on Form 8-K to be filed with the Commission within
15 days of issuance of the Bonds of the related Series.
The Indenture does not limit the amount of Bonds that can be issued
thereunder and provides that any Series may be issued thereunder up to the
aggregate principal amount specified in the related Series Supplement that may
be authorized from time to time by the Issuer. Each Series will consist of one
or more Classes, one or more of which may be Compound Interest Securities,
Variable Interest Securities, Individual Investor Securities, Planned
Amortization Class Securities, Zero Coupon Securities, Principal Only
Securities, Interest Only Securities or Participating Securities. A Series may
also include one or more Classes of Subordinate Securities. If so specified in
related Prospectus Supplement, such Subordinate Securities may be offered hereby
and by the related Prospectus Supplement. Each Class of a Series will be issued
in registered or bearer form, as designated in the related Prospectus Supplement
for a Series, in the minimum denominations specified in the related Prospectus
Supplement. See "--Bearer Securities and Registered Securities." Bonds of a
Series may be issued in whole or part in book-entry form. The transfer of the
Bonds may be registered and the Bonds may be exchanged without the payment of
any service charge payable in connection with such registration of transfer or
exchange.
Payments of principal of and interest on the Bonds which are registered
securities will be made by the Trustee, or if the Trustee is not the paying
agent, the Paying Agent. Payments of principal of and interest on a Series will
be made on the Payment Dates specified in the related Prospectus Supplement, to
Bondholders of such Series registered as such on the close of business on the
record date specified in the related Prospectus Supplement at their addresses
appearing on the Bond Register. All payments will be made by check mailed to the
Bondholder or by wire transfer to accounts maintained by such Bondholder as
specified in the related Prospectus Supplement, except that final payments of
principal in retirement of each Bond will be made only upon presentation and
surrender of such Bond at the office of the New York Presenting Agent. Notice
will be mailed to the holder of such Bond before the Payment Date on which the
final principal payment in retirement of the Bond is expected to be made.
The Trustee will include with each payment on a Bond a statement showing
among other things, the allocation of such payment to interest, if any, and
principal, if any, and the remaining unpaid principal amount of a Bond of each
Class having the minimum denomination for Bonds of such Class of that Series,
the amount of Advances made by the Primary Servicer, the amount of servicing
compensation paid with respect to the Mortgage Assets, the aggregate principal
balance of delinquent, foreclosed Mortgage Loans and REO Property, the realized
losses for the Mortgage Assets, if applicable, the number and aggregate
principal balance of Deleted and Substitute Mortgage Loans, and on each Payment
Date prior to the commencement of principal payments on a Class of Compound
Interest Bonds, the aggregate unpaid
35
<PAGE>
principal amount of each Class of Bonds, the interest accrued since the prior
Payment Date and added to the principal of a Compound Interest Bond having the
minimum denomination for Bonds of such Class and the new principal balance of
such Bond.
THE CERTIFICATES--GENERAL
The Certificates will be issued in Series pursuant to separate Trust
Agreements between the Depositor and LaSalle National Bank (or another bank or
trust company named in the related Prospectus Supplement). A form of Trust
Agreement has been filed as an exhibit to the Registration Statement of which
this Prospectus forms a part. The Trust Agreement relating to each Series of
Certificates will be filed as an exhibit to a report on Form 8-K to be filed
with the Commission within 15 days following the issuance of such Series of
Certificates. The following summaries describe certain provisions common to each
Series of Certificates. The summaries do not purport to be complete and are
subject to, and are qualified in their entirety by reference to, the provisions
of the Trust Agreement and the Prospectus Supplement relating to each Series of
Certificates. When particular provisions or terms used in the Trust Agreement
are referred to, such provisions or terms shall be as specified in the Trust
Agreement.
Each Series of Certificates will consist of one or more Classes, one or more
of which may consist of Compound Interest Securities, Variable Interest
Securities, Interest Only Certificates, Principal Only Certificates, Zero Coupon
Securities or Planned Amortization Class Securities ("PACs"). A Series of
Certificates may also include one or more Classes of Subordinate Securities.
Each Series will be issued in fully registered form or bearer form, in the
minimum original amount or notional amount for Certificates of each Class
specified in the related Prospectus Supplement. The transfer of the Certificates
may be registered, and the Certificates may be exchanged, without the payment of
any service charge payable in connection with such registration of transfer or
exchange. If specified in the related Prospectus Supplement, one or more Classes
of a Series may be available in book-entry form only. See "--Bearer Securities
and Registered Securities."
Commencing on the date specified in the related Prospectus Supplement,
distributions of principal and interest on the Certificates will be made on each
Distribution Date as set forth in the related Prospectus Supplement.
Distributions of principal of and interest on Certificates of a Series in
registered form will be made by check mailed to Certificateholders of such
Series registered as such on the close of business on the record date specified
in the related Prospectus Supplement at their addresses appearing on the
Certificate Register, except that (a) distributions may be made by wire transfer
(at the expense of the Certificateholder requesting payment by wire transfer) in
certain circumstances described in the related Prospectus Supplement and
(b) the final distribution in retirement of a Certificate will be made only upon
presentation and surrender of such Certificate at the corporate trust office of
the Trustee for such Series or such other office of the Trustee as specified in
the Prospectus Supplement. Notice of the final distribution on a Certificate
will be mailed to the Holder of such Certificate before the Distribution Date on
which such final distribution in retirement of the Certificate is expected to be
made.
The Trustee will include with each distribution on a Certificate a statement
showing among other things, the allocation of such payment to interest, if any,
and principal, if any, and the remaining unpaid principal amount of a
Certificate of each Class having the minimum denomination for Certificates of
such Class of that Series, the amount of Advances made by the Primary Servicer,
the amount of servicing compensation paid with respect to the Mortgage Assets,
the aggregate principal balance of delinquent, foreclosed Mortgage Loans and REO
Property, the realized losses for the Mortgage Assets, if applicable, the number
and aggregate principal balance of Deleted and Substitute Mortgage Loans, and on
each Distribution Date prior to the commencement of principal payments on a
Class of Compound Interest Securities, the aggregate unpaid principal amount of
each Class of Certificates, the interest accrued since the prior Distribution
Date and added to the principal of a Compound Interest Certificate having the
36
<PAGE>
minimum denomination for Certificates of such Class and the new principal
balance of such Certificate. See "THE TRUST AGREEMENT--Reports to
Certificateholders."
BEARER SECURITIES AND REGISTERED SECURITIES
Unless otherwise provided with respect to a Series of Securities, the
Securities will be issuable as registered securities without coupons. If so
provided with respect to a Series of Securities, Securities of such Series will
be issuable solely as bearer securities with coupons attached or as both
registered securities and bearer securities. Any such bearer securities will be
issued in accordance with U.S. tax and securities laws then applicable to the
sale of such securities.
Unless applicable law at the time of issuance of any bearer securities
provides otherwise, in connection with the sale during the "restricted period"
as defined in Section 1.163-5(c)(2)(i)(D)(7) of the United States Treasury
Regulations (generally, the first 40 days after the Closing Date and, with
respect to unsold allotments, until sold) no bearer security shall be mailed or
otherwise delivered to any location in the United States (as defined under
"LIMITATIONS ON ISSUANCE OF BEARER SECURITIES"). A bearer security in definitive
form may be delivered only if the Person entitled to receive such bearer
security furnishes written certification, in the form required by the Indenture,
to the effect that such bearer security is not owned by or on behalf of a United
States person (as defined under "LIMITATIONS ON ISSUANCE OF BEARER SECURITIES"),
or, if a beneficial interest in such bearer security is owned by or on behalf of
a United States person, that such United States person (i) acquired and holds
the bearer security through a foreign branch of a United States financial
institution, (ii) is a foreign branch of a United States financial institution
purchasing for its own account or resale (and in either case (i) or (ii), such
financial institution agreed to comply with the requirements of
Section 165(j)(3)(A), (B), or (C) of the Internal Revenue Code of 1986, as
amended, and the regulations thereunder) or (iii) is a financial institution
purchasing for resale during the restricted period only to non-United States
persons outside the United States. See "LIMITATIONS ON ISSUANCE OF BEARER
SECURITIES."
Registered securities of any Series (other than in book-entry form) will be
exchangeable for other registered securities of the same Series and of a like
aggregate principal amount and tenor but of different authorized denominations.
In addition, if specified in the related Prospectus Supplement, if Securities of
any Series are issuable as both registered securities and as bearer securities,
at the option of the Holder, upon request confirmed in writing, and subject to
the terms of the Indenture or Trust Agreement, as the case may be, bearer
securities (with all unmatured coupons, except as provided below, and all
matured coupons in default) of such Series will be exchangeable into registered
securities of the same Series of any authorized denominations and of a like
aggregate principal amount and tenor. Unless otherwise indicated in an
applicable Prospectus Supplement, any bearer security surrendered in exchange
for a registered security between the relevant record date and the relevant date
for payment of interest shall be surrendered without the coupon relating to such
date for payment of interest and interest will not be payable in respect of the
registered security issued in exchange for such bearer security, but will be
payable only to the holder of such coupon when due in accordance with the terms
of the Indenture or Trust Agreement, as the case may be. Except as provided in
an applicable Prospectus Supplement, bearer securities will not be issued in
exchange for registered securities. If Securities of a Series are issuable as
bearer securities, the Issuer will be required to maintain a transfer agent for
such Series outside the United States.
Unless otherwise indicated in an applicable Prospectus Supplement, payment
or distribution of principal of and interest on bearer securities will be
payable or distributable, subject to any applicable laws and regulations, at the
offices of such Paying Agents outside the United States as the Issuer may
designate from time to time by check or by wire transfer, at the option of the
holder, to an account maintained by the payee with a bank located outside the
United States. Unless otherwise indicated in an applicable Prospectus
Supplement, payment or distribution of interest on bearer securities on any
Payment Date or Distribution Date, as applicable, will be made only against
surrender of the coupon relating to such
37
<PAGE>
Payment Date or Distribution Date, as applicable. No payment or distribution of
interest on a bearer security will be made unless on the earlier of the date of
the first such payment by the Paying Agent or the delivery by the Issuer of the
bearer security in definitive form (the "Certification Date"), a written
certificate in the form and to the effect described above is provided to the
Issuer. No payment or distribution with respect to any bearer security will be
made at any office or agency in the United States or by check mailed to any
address in the United States or by transfer to an account maintained with a bank
located in the United States. Notwithstanding the foregoing, payment or
distribution of principal of and interest on bearer securities denominated and
payable in U.S. dollars will be made at the office of the Issuer's Paying Agent
in the Borough of Manhattan, The City of New York if, and only if, payment of
the full amount thereof in U.S. dollars at all offices or agencies outside the
United States is illegal or effectively precluded by exchange controls or other
similar restrictions.
BOOK-ENTRY REGISTRATION
If so specified in the related Prospectus Supplement, the Securities will be
issued in book-entry form in the minimum denominations specified in such
Prospectus Supplement and integral multiples thereof, and each Class will be
represented by one or more single Securities registered in the name of the
nominee of the depository, The Depository Trust Company ("DTC"), a
limited-purpose trust company organized under the laws of the State of New York.
Unless otherwise specified in the related Prospectus Supplement, no person
acquiring an interest in book-entry Securities (a "Securities Owner") will be
entitled to receive Securities representing such person's interest in the
Securities except in the event that Definitive Securities (as defined herein)
are issued under the limited circumstances set forth below. Unless and until
Definitive Securities are issued, it is anticipated that the only holder of
book-entry Securities will be Cede & Co., as nominee of DTC. Securities Owners
will not be "Holders," "Bondholders" or "Certificateholders" under the Indenture
or Trust Agreement, as applicable, and Securities Owners will only be permitted
to exercise the rights of Bondholders or Certificateholders, as applicable,
indirectly through DTC and its Participants.
DTC was created to hold securities for its participating organizations
("Participants") and facilitate the clearance and settlement of securities
transactions between Participants through electronic book-entry changes in
accounts of its Participants. Participants include securities brokers and
dealers, banks, trust companies and clearing corporations and may include
certain other organizations. Indirect access to the DTC system also is available
to entities that clear through or maintain a custodial relationship with a
Participant, either directly or indirectly ("Indirect Participants").
Securities Owners that are not Participants or Indirect Participants but
desire to purchase, sell or otherwise transfer ownership of book-entry
Securities may do so only through Participants and Indirect Participants.
Because DTC can only act on behalf of Participants and Indirect Participants,
the ability of a Securities Owner to pledge such owner's interest in a
book-entry Security to persons or entities that do not participate in the DTC
system, or otherwise take actions in respect of such interest in a book-entry
Security, may be limited. In addition, under a book-entry format, Securities
Owners may experience some delay in their receipt of principal and interest
distributions with respect to the book-entry Securities since such distributions
will be forwarded to DTC and DTC will then forward such distributions to its
Participants which in turn will forward them to Indirect Participants or
Securities Owners.
Under the rules, regulations and procedures creating and affecting DTC and
its operations (the "Rules"), DTC is required to make book-entry transfers among
Participants on whose behalf it acts with respect to the book-entry Securities
and is required to receive and transmit principal and interest distributions and
other distributions with respect to the book-entry Securities. Participants and
Indirect Participants with which Securities Owners have accounts with respect to
book-entry Securities similarly are required to make book-entry transfers and
receive and transmit such distributions on behalf of their respective Securities
Owners. Accordingly, although Securities Owners will not possess book-entry
Securities, the Rules provide a mechanism by which Securities Owners will
receive distributions and will be able to transfer their interests.
38
<PAGE>
The Issuer understands that DTC will take any action permitted to be taken
by a Bondholder or Certificateholder under the Indenture or Trust Agreement, as
applicable, only at the direction of one or more Participants to whose account
with DTC ownership of the book-entry Securities is credited. Additionally, the
Issuer understands that DTC will take such actions with respect to Securities
Owners who are holders of a certain specified interest in book-entry Securities
or holders having a certain specified voting interest only at the direction of
and on behalf of Participants whose holdings represent that specified interest
or voting interest. DTC may take conflicting actions with respect to other
Securities Owners to the extent that such actions are taken on behalf of
Participants whose holdings represent that specified interest or voting
interest.
Unless otherwise specified in the related Prospectus Supplement, Securities
of a Series issued initially in book-entry form only will be issued in fully
registered, certificated form ("Definitive Securities") to Securities Owners,
rather than to DTC, only if (i) DTC advises the Trustee in writing that DTC is
no longer willing or able properly to discharge its responsibilities as
depository with respect to the Securities, and the Issuer is unable to locate a
qualified successor, (ii) the Issuer, at its sole option, elects to terminate
the book-entry system through DTC or (iii) after the occurrence of an Event of
Default under the Indenture or Trust Agreement, as applicable, Securities Owners
representing a majority of the aggregate outstanding principal amount of the
Securities advise DTC through Participants in writing that the continuation of a
book-entry system through DTC (or a successor thereto) is no longer in the best
interests of Securities Owners.
Upon the occurrence of any of the events described in the immediately
preceding paragraph, DTC is required to notify all Participants of the
availability through DTC of Definitive Securities. Upon surrender by DTC of the
Securities registered in the name of its nominee and instructions for
registration, the Trustee will issue all, but not less than all, of the
principal amount of the formerly DTC-held Securities then outstanding in the
form of Definitive Securities, and thereafter the Trustee will recognize the
holders of such Definitive Securities as Bondholders under the Indenture, or
Certificateholders under the Trust Agreement, as applicable.
VALUATION OF MORTGAGE ASSETS
If stated in the applicable Prospectus Supplement, each item of Mortgage
Assets securing a Series, or comprising the Trust Fund, as the case may be, will
be assigned an initial Asset Value determined in the manner and subject to the
assumptions specified in the related Prospectus Supplement. If so specified in
the related Prospectus Supplement, the aggregate of the Asset Values of the
Mortgage Assets pledged to secure a Series or comprising the Trust Fund, as the
case may be, will not be less than the initial Aggregate Outstanding Principal
of the related Series at the date of issuance thereof.
With respect to the Mortgage Assets pledged to collateralize the Bonds of a
Series, or comprising the Trust Fund, as the case may be, as of any date, the
Aggregate Asset Value, unless otherwise specified in the related Prospectus
Supplement, shall be equal to the aggregate of the Asset Values for each
Mortgage Loan or Private Mortgage-Backed Security or other Mortgage Assets in
the Trust Estate or Trust Fund, as applicable, for a Series of Securities plus
the amount, if any, remaining in the Collection Account and any other Pledged
Fund or Account subsequent to an initial deposit therein on the Delivery Date,
together with Reinvestment Income thereon, if any, at the Assumed Reinvestment
Rate, if any.
There are a number of alternative means of determining Asset Value of the
Mortgage Assets, including determinations based on the discounted present value
of the remaining scheduled payments on such Mortgage Assets, determinations
based on the relationship between the interest rate borne by such Mortgage
Assets and the Bond Interest Rate or Rates or Certificate Interest Rate or Rates
for the related Classes of Securities, or based upon the aggregate outstanding
principal balances of the Mortgage Assets. If applicable, the Prospectus
Supplement for a Series will specify the method or methods and summarize
39
<PAGE>
the related assumptions used to determine the Asset Values of the Mortgage
Assets for such Series of Securities.
The Assumed Reinvestment Rate, if any, for a Series will be the rate on
which amounts deposited in the Collection Account will be assumed to accrue
interest or a rate insured or guaranteed by means of a surety bond, Guaranteed
Investment Contract, or similar arrangement. If the Assumed Reinvestment Rate is
insured or guaranteed, the related Prospectus Supplement will set forth the
terms of such arrangement.
PAYMENTS OR DISTRIBUTIONS OF INTEREST
Each Class of a Series (other than a Class of Zero Coupon Securities or
Principal Only Securities) will accrue interest at the rate per annum specified,
or in the manner determined and set forth, in the related Prospectus Supplement
(calculated on the basis of a 360-day year of twelve 30-day months, unless
otherwise specified in the related Prospectus Supplement). Interest on all
Securities which accrue interest, other than Compound Interest Securities, will
be due and payable on the Payment Dates or Distribution Dates specified in the
related Prospectus Supplement. However, failure to pay interest on a current
basis may not necessarily be an Event of Default with respect to a particular
Series of Securities. Unless otherwise specified in the related Prospectus
Supplement, payment of interest on a Class of Compound Interest Securities will
commence only following the Accrual Termination Date. Prior to such time,
interest on such Class of Compound Interest Securities will accrue and the
amount of interest so accrued will be added to the principal thereof on each
Payment Date or Distribution Date. Following the applicable Accrual Termination
Date, interest payments will be made on such Class on the Compound Value of such
Class. The Compound Value of a Class of Compound Interest Securities equals the
original principal amount of the Class, plus accrued and unpaid interest added
to such Class through the immediately preceding Payment Date or Distribution
Date, less any principal payments previously made on that Class, and if
specified in the related Prospectus Supplement, losses allocable thereto. Each
payment of interest on each Class of Securities (or addition to principal of a
Class of Compound Interest Securities) on a Payment Date or Distribution Date
will include all interest accrued during the related Interest Accrual Period
preceding such Payment Date or Distribution Date, which Interest Accrual Period
will end on the day preceding each Payment Date or Distribution Date or such
earlier date as may be specified in the related Prospectus Supplement. If the
Interest Accrual Period for a Series ends on a date other than a Payment Date or
Distribution Date for such Series, the yield realized by the holders of such
Securities may be lower than the yield that would result if the Interest Accrual
Period ended on such Payment Date or Distribution Date. Additionally, if so
specified in the related Prospectus Supplement, interest accrued for an Interest
Accrual Period for one or more Classes may be calculated on the assumption that
principal payments (and additions to principal of the Securities), and
allocations of losses on the Primary Assets (if so specified in the related
Prospectus Supplement), are made on the first day of the preceding Interest
Accrual Period and not on the Payment Date or Distribution Date for such
preceding Interest Accrual Period when actually made or added. Such method would
produce a lower effective yield than if interest were calculated on the basis of
the actual principal amount outstanding.
To the extent provided in the related Prospectus Supplement, a Series may
include one or more Classes of Variable Interest Securities. The Variable
Interest Rate of Variable Interest Securities will be a variable or adjustable
rate, subject to a Maximum Variable Interest Rate and a Minimum Variable
Interest Rate. It is the Issuer's present intention, subject to changing market
conditions, that the Variable Interest Rate formula or index be based on an
established financial index in the national or international financial markets.
The Variable Interest Payment Dates or Variable Interest Distribution Dates, as
applicable, for Variable Interest Securities will be set forth in the related
Prospectus Supplement and need not be the same as the Payment Dates or
Distribution Dates for other Securities in such Series, but may be either more
or less frequent. Unless otherwise specified in the related Prospectus
Supplement or herein, references to Payment Date or Distribution Dates include
Variable Interest Payment Dates or Variable Interest Distribution Dates, as
applicable. For each Class of Variable Interest Securities, the related
40
<PAGE>
Prospectus Supplement will set forth the initial Bond Interest Rate or
Certificate Interest Rate, as applicable, (or the method of determining it), the
Variable Interest Period and the formula, index or other method by which the
Bond Interest Rate or Certificate Interest Rate, as applicable, for each
Variable Interest Period will be determined.
Interest Only Securities or Interest Weighted Securities, among others, may
be assigned a "Notional Amount" which is used solely for convenience in
expressing the calculation of interest and for certain other purposes. Unless
otherwise specified in the related Prospectus Supplement, the Notional Amount
will be determined at the time of issuance of such Securities based on the
principal balances or Bond Value of the Mortgage Loans attributable to the
Securities of a Series entitled to receive principal, and will be adjusted
monthly over the life of the Securities based upon adjustments to the Asset
Value or principal amounts of such Mortgage Loans. Reference to the Notional
Amount is solely for convenience in certain calculations and does not represent
the right to receive any distributions allocable to principal.
If so specified in the related Prospectus Supplement, if funds in the
Collection Account are insufficient to make required payments of interest to
Bondholders or Certificateholders on any Payment Date or Distribution Date, as
applicable, amounts available for payment to the Bondholders or
Certificateholders of each Class will be allocated pro rata in the proportion in
which the outstanding principal balance of each Bond or Certificate bears to the
aggregate outstanding principal balance of all Bonds or Certificates of such
Class, except that Subordinate Bondholders or Subordinate Certificateholders, if
any, will not, unless otherwise specified in the related Prospectus Supplement,
receive any payments of interest on the Subordinate Bonds or Subordinate
Certificates until Senior Bondholders or Senior Certificateholders receive
payments of interest due them (in each case as described in the related
Prospectus Supplement).
PAYMENTS OR DISTRIBUTIONS OF PRINCIPAL
On each Payment Date or Distribution Date for a Series, the Issuer will make
principal payments to the holders of the Securities of such Series on which
principal is then due and payable. Payments of principal on a Series will be
allocated among Classes of such Series in the order of priority and amounts
specified in the related Prospectus Supplement. All payments or distributions of
principal of Securities of a Class will be applied either on a pro rata or
random lot basis, as specified in the related Prospectus Supplement.
Except as specified otherwise in the related Prospectus Supplement, the
total amount of principal payments or distributions required to be made on the
Securities of any Series on a Payment Date or Distribution Date (the "Principal
Payment Amount") will be determined as specified in the related Prospectus
Supplement. If the Series of Bonds has a Class of PAC Securities, such PAC
Securities will have certain priorities of payment with respect to principal to
the extent of certain targeted amounts with respect to each Payment Date or
Distribution Date, as set forth in the related Prospectus Supplement. There can
be no assurance that the Principal Payment Amount on any Payment Date or
Distribution Date will be sufficient to pay in full the PAC Amount payable on
such Payment Date or Distribution Date. The failure to pay in full the PAC
Amount payable on a Payment Date or Distribution Date shall not constitute an
Event of Default under the Indenture or Trust Agreement.
If so specified in the related Prospectus Supplement, on any Payment Date or
Distribution Date on which the principal balance of the Mortgage Assets is
reduced due to losses on the Mortgage Assets, (i) the amount of such losses will
be allocated first, to reduce the Aggregate Outstanding Principal of the
Subordinate Bonds or Subordinate Certificates or other subordination, if any,
and, thereafter, to reduce the Aggregate Outstanding Principal of the remaining
Securities in the priority and manner specified in such Prospectus Supplement
until the Aggregate Outstanding Principal of each Class of Securities so
specified has been reduced to zero or paid in full, thus, reducing the amount of
principal payable on each such Class of Securities or (ii) such losses may be
allocated in any other manner set forth in the related Prospectus Supplement.
Unless otherwise specified in the related Prospectus Supplement, such reductions
41
<PAGE>
of principal of a Class or Classes of Securities shall be allocated to the
holders of the Securities of such Class or Classes pro rata in the proportion
which the outstanding principal of each Security of such Class or Classes bears
to the Aggregate Outstanding Principal of all Securities of such Class.
One or more Classes of a Series may consist of Subordinate Bonds or
Subordinate Certificates. Subordinate Bonds or Subordinate Certificates may be
included in a Series to provide credit support as described herein under
"ENHANCEMENT" in lieu of or in addition to other forms of credit support. The
extent of subordination of a Class of Subordinate Bonds or Subordinate
Certificates may be limited as described in the related Prospectus Supplement.
See "ENHANCEMENT." If the Mortgage Assets are divided into separate Mortgage
Groups securing separate Classes of a Series, credit support may be provided by
a cross-support feature which requires that distributions be made to Senior
Bonds or Senior Certificates secured by one Mortgage Group prior to making
distributions on Subordinate Bonds or Senior Certificates secured by another
Mortgage Group within the Trust Estate or Trust Fund. Subordinate Bonds or
Subordinate Certificates will be offered hereby and by the related Prospectus
Supplement so long as such Bonds or Certificates are rated in one of the four
highest rating categories by at least one Rating Agency.
SPECIAL REDEMPTION
If specified in the related Prospectus Supplement, the Bonds of a Series may
be subject to special redemption on the day of any month specified therein if,
as a result of the prepayment experience on the Mortgage Assets securing such
Bonds or the low yield available for reinvestment or both, the Trustee
determines (based on assumptions specified in the Indenture and after giving
effect to the amounts, if any, available to be withdrawn from any Reserve Fund
for such Series) that the amount anticipated to be available in the Collection
Account on the date specified in the related Prospectus Supplement for such
Series, is anticipated to be insufficient to pay debt service on the Bonds of
such Series on such Payment Date. The principal amount of Bonds of such Series
required to be so redeemed will not exceed the Principal Payment Amount
otherwise required to be paid on the next Payment Date. Therefore, the primary
result of such a special redemption of Bonds is payment of principal prior to
the next scheduled Payment Date.
To the extent described in the related Prospectus Supplement, Bonds of a
Series may be subject to special redemption in whole or in part following
certain defaults under an Enhancement Agreement and, in certain other events, at
the Redemption Price.
All payments of principal pursuant to any special redemption will be made in
the order of priority and in the manner specified in the related Prospectus
Supplement. Notice of any special redemption will be mailed by the Issuer or the
Trustee prior to the Special Redemption Date. Unless otherwise specified in the
related Prospectus Supplement, the Redemption Price for any Bonds so redeemed
will be equal to 100% of the principal amount of such Bonds (or 100% of the
Compound Value of any Compound Interest Securities) or portions thereof so
redeemed, together with interest accrued thereon to the date specified in the
related Prospectus Supplement.
In the event that Mortgage Assets having an Aggregate Bond Value at least
equal to the original Aggregate Outstanding Principal of a Series is not pledged
and delivered to the Trustee on the related Closing Date, the Issuer will
deposit cash or Eligible Investments on an interim basis with the Trustee on
such Closing Date in lieu of such Undelivered Mortgage Assets. If Mortgage
Assets are not subsequently delivered within 90 days of issuance of the Bonds,
the amount of such deposit corresponding to principal may be used to pay a
corresponding amount of principal of the Bonds to the extent set forth, and on
the Payment Dates specified, in the Prospectus Supplement.
42
<PAGE>
OPTIONAL REDEMPTION
The Issuer, or such other Person specified in the related Prospectus
Supplement, may, at its option and if so specified in the related Prospectus
Supplement, redeem, in whole or in part, one or more Classes of any Series on
any Payment Date for such Series on or after the dates, if any, specified in
such Prospectus Supplement. Notice of such redemption will be given by the
Issuer or Trustee prior to the Redemption Date. In the case of a REMIC, the
Issuer may effect an optional redemption only if it qualifies as a "qualified
liquidation" under Section 860F of the Code. The Redemption Price for any Bond
so redeemed will be equal to 100% of the outstanding principal amount of such
Bond, together with interest accrued thereon to the date specified in the
related Prospectus Supplement.
MANDATORY REDEMPTION
If specified in the related Prospectus Supplement, Bonds of one or more
Classes of a Series ("Individual Investor Bonds") may be subject to mandatory
redemption by lot or by such other method set forth in the Prospectus
Supplement. Except as otherwise specified in the related Prospectus Supplement,
no Bonds of a particular Class will be redeemed until all Bonds in each Class
having a higher priority of redemption have been paid in full. Residual Interest
Bonds will not be redeemed except in connection with the liquidation of the
applicable REMIC, in which event the Residual Interest Bonds of the applicable
Series will be redeemed in full.
Individual Investor Bonds within a Class will be selected for redemption by
random lot in $1,000 units after all redemptions requested by holders of
Individual Investor Bonds in the Class have been made or by such other method
set forth in the Prospectus Supplement. Procedures relating to optional
redemptions requested by holders of Individual Investor Bonds and to mandatory
redemptions by the Issuer of Individual Investor Bonds, and the Class
priorities, if any, and conditions with respect to such redemptions, will be
described in the related Prospectus Supplement.
OPTIONAL TERMINATION
If so specified in the related Prospectus Supplement for a Series, the
Depositor, the Servicer, or another entity designated in the related Prospectus
Supplement may, at its option, cause an early termination of a Trust Fund by
repurchasing all of the Mortgage Assets from such Trust Fund on or after a date
specified in the related Prospectus Supplement, or on or after such time as the
aggregate outstanding principal amount of the Certificates is less than a
specified percentage of their initial aggregate principal amount. In the case of
a Trust Fund for which one or more REMIC elections have been made, the Trustee
must conduct the optional termination so as to constitute a "qualified
liquidation" under Section 860F of the Code. See "THE TRUST
AGREEMENT--Termination."
OPTIONAL REPURCHASE OF CERTIFICATES
If so specified in the related Prospectus Supplement for a Series, one or
more Classes of the Certificates of such Series may be repurchased, in whole or
in part, at the option of the Depositor, at such times and under the
circumstances specified in such Prospectus Supplement. Notice of any such
repurchase must be given by the Trustee prior to the optional repurchase date,
as specified in the related Prospectus Supplement. The repurchase price for any
Certificate so repurchased will be set forth in the related Prospectus
Supplement.
OTHER REPURCHASES
If so specified in the related Prospectus Supplement for a Series, any Class
of the Certificates of such Series may be subject to repurchase at the request
of the holders of such Class or to mandatory repurchase by the Depositor. Any
such redemption at the request of holders or mandatory repurchase with respect
to a Class of a Series of the Certificates will be described in the related
Prospectus Supplement and will be on such terms and conditions as described
therein.
43
<PAGE>
YIELD AND PREPAYMENT CONSIDERATIONS
TIMING OF PAYMENT OR DISTRIBUTION OF INTEREST AND PRINCIPAL
Each payment or distribution of interest on the Securities (or addition to
principal of a Class of Compound Interest Securities) on a Payment Date or
Distribution Date will include all interest accrued during the Interest Accrual
Period specified in the related Prospectus Supplement preceding such Payment
Date or Distribution Date. If the Interest Accrual Period for a Series ends on a
date other than a Payment Date or Distribution Date for such Series, the yield
realized by the holders of such Securities may be lower than the yield that
would result if the Interest Accrual Period ended on such Payment Date or
Distribution Date. Additionally, if so specified in the related Prospectus
Supplement, interest accrued for an Interest Accrual Period for one or more
Classes may be calculated on the assumption that principal payments or
distributions (and additions to principal of the Securities) and allocations of
losses on the Mortgage Assets are made on the first day of the preceding
Interest Accrual Period and not on the Payment Date or Distribution Date with
respect to such preceding Interest Accrual Period. Such method would produce a
lower effective yield than if interest were calculated on the basis of the
actual principal amount outstanding during such Interest Accrual Period.
PRINCIPAL PREPAYMENTS
The yield to maturity or final distribution on the Securities will be
affected by the rate of principal payments on the Mortgage Loans (including
principal prepayments resulting from both voluntary prepayments by the
Mortgagors and involuntary liquidations). The rate at which principal
prepayments occur on the Mortgage Loans will be affected by a variety of
factors, including, without limitation, the terms of the Mortgage Loans, the
level of prevailing interest rates, the availability of mortgage credit and
economic, tax, legal and other factors. The rate of principal payments or
distributions on the Securities will correspond to the rate of principal
payments on the Mortgage Assets. Principal prepayments on the Mortgage Assets
are likely to be affected by the existence of provisions prohibiting prepayment
of a Mortgage Loan underlying or comprising the Mortgage Assets for a defined
period of time (a "Lock-Out Period") or provisions requiring the payment of a
prepayment premium in the event of a prepayment (a "Yield Maintenance Payment"),
and by the extent to which the Primary Servicer is able to enforce such
provisions. Mortgage Loans with a Lock-Out Period or a Yield Maintenance
Payment, to the extent enforceable, generally would be expected to experience a
lower rate of principal prepayments than otherwise identical Mortgage Loans
without such provisions, with shorter Lock-Out Periods or with lower Yield
Maintenance Payments.
If the purchaser of a Security offered at a discount calculates its
anticipated yield to maturity or final distribution based on an assumed rate of
distributions of principal that is faster than that actually experienced on the
Mortgage Loans, the actual yield to maturity or final distribution will be lower
than that so calculated. Conversely, if the purchaser of a Security offered at a
premium calculates its anticipated yield to maturity or final distribution based
on an assumed rate of distributions of principal that is slower than that
actually experienced on the Mortgage Loans, the actual yield to maturity or
final distribution will be lower than that so calculated.
The timing of changes in the rate of principal prepayments on the Mortgage
Loans may significantly affect an investor's actual yield to maturity, even if
the average rate of distributions of principal is consistent with an investor's
expectation. In general, the earlier a principal prepayment is received on the
Mortgage Loans and paid on an investor's Securities, the greater the effect on
such investor's yield to maturity or final distribution. The effect on an
investor's yield of principal payments or distributions occurring at a rate
higher (or lower) than the rate anticipated by the investor during a given
period may not be offset by a subsequent like decrease (or increase) in the rate
of principal payments or distributions.
44
<PAGE>
PREPAYMENTS AND WEIGHTED AVERAGE LIFE
The Stated Maturity for a Class is the date specified in the related
Prospectus Supplement, calculated on the basis of the assumptions applicable to
such Series set forth therein, no later than which the entire Aggregate
Outstanding Principal thereof will be fully paid.
The rate of return on reinvestment of distributions of principal and
interest on the Mortgage Assets securing a Series, the rates at which principal
payments are received on such Mortgage Assets and the rate at which payments are
made from any Reserve Fund or other Enhancement for such Series may affect the
ultimate maturity of each Class of such Series. Prepayments on the Mortgage
Assets will accelerate the rate at which principal is paid or distributed on the
Securities. High reinvestment rates tend to increase the amount of Excess Cash
Flow, which, to the extent applied to principal payments or distributions on the
Securities, will accelerate principal payments or distributions on such
Securities.
"Weighted average life" refers to the average amount of time that will
elapse from the date of issue of a security until each dollar of principal of
such security will be repaid to the investor. The weighted average life of the
Securities of a Series will be influenced by the rate at which principal on the
Mortgage Loans comprising or underlying the Mortgage Assets pledged as security
for such Bonds, or deposited in the Trust Fund, as the case may be, is paid,
which may be in the form of scheduled amortization or prepayments (for this
purpose, the term "prepayment" includes prepayments, in whole or in part, and
liquidations due to default).
The rate of principal prepayments on pools of mortgages is influenced by a
variety of economic, demographic, geographic, tax, legal and other factors. The
rate of prepayments of housing loans has fluctuated significantly in recent
years. In general, however, if prevailing interest rates fall significantly
below the interest rates on the Mortgage Loans comprising or underlying the
Mortgage Assets pledged as security for a Series, such Mortgage Loans are likely
to be the subject of higher principal prepayments than if prevailing rates
remain at or above the rates borne by such mortgages. In this regard, it should
be noted that certain Mortgage Assets pledged as security for a Series may be
backed by Mortgage Loans with different interest rates and the stated
pass-through or pay-through interest rate of certain Mortgage Assets may be a
number of percentage points less than the underlying Mortgage Loans. In
addition, the weighted average life of the Securities may be affected by the
varying maturities of the Mortgage Loans comprising or underlying the Mortgage
Assets. If any Mortgage Loans comprising or underlying the Mortgage Assets for a
Series have actual terms to maturity of less than those assumed in calculating
Stated Maturity or the Final Scheduled Distribution Date, one or more Classes of
the Series may be fully paid prior to their respective Stated Maturities or the
Final Scheduled Distribution Dates, even in the absence of prepayments and a
reinvestment return higher than the Assumed Reinvestment Rate, if any.
Accordingly, the prepayment experience of the Mortgage Assets will, to some
extent, be a function of the mix of interest rates and maturities of the
Mortgage Loans comprising or underlying such Mortgage Assets. See "SECURITY FOR
THE BONDS AND CERTIFICATES."
Prepayments on loans are also commonly measured relative to a prepayment
standard or model, such as the Constant Prepayment Rate ("CPR") prepayment model
or the Standard Prepayment Assumption ("SPA") prepayment model, each as
described below. CPR represents a constant assumed rate of prepayment each month
relative to the then outstanding principal balance of a pool of loans for the
life of such loans. SPA represents an assumed rate of prepayment each month
relative to the then outstanding principal balance of a pool of loans. A
prepayment assumption of 100% of SPA assumes prepayment rates of 0.2% per annum
of the then outstanding principal balance of such loans in the first month of
the life of the loans and an additional 0.2% per annum in each month thereafter
until the thirtieth month. Beginning in the thirtieth month and in each month
thereafter during the life of the loans, 100% of SPA assumes a constant
prepayment rate of 6% per annum each month.
Neither CPR nor SPA nor any other prepayment model or assumption purports to
be a historical description of prepayment experience or a prediction of the
anticipated rate of prepayment of any pool of
45
<PAGE>
loans, including the Mortgage Loans underlying or comprising the Mortgage
Assets. Thus, it is likely that prepayment of any Mortgage Loans comprising or
underlying the Mortgage Assets for any Series will not conform to any particular
level of CPR or SPA.
The Issuer is not aware of any publicly available statistics that set forth
prepayment experience or prepayment forecasts of commercial or multifamily
mortgage loans over an extended period of time.
Except with respect to Interest Only Securities, the Prospectus Supplement
will contain tables setting forth the projected weighted average life of each
Class of such Series and the percentage of the original principal amount of each
Class of such Series that would be outstanding on specified Payment Dates or
Distribution Dates for such Series based on the assumptions stated in such
Prospectus Supplement, including assumptions that prepayments on the Mortgage
Loans comprising or underlying the related Mortgage Assets are made at rates
corresponding to various percentages of CPR, SPA or at such other rates
specified in such Prospectus Supplement. Such tables and assumptions are
intended to illustrate the sensitivity of weighted average life of the
Securities to various prepayment rates and will not be intended to predict or to
provide information which will enable investors to predict the actual weighted
average life of the Securities or prepayment rates of the Mortgage Loans
comprising or underlying the related Mortgage Assets. It is unlikely that
prepayment of any Mortgage Loans comprising or underlying the Mortgage Assets
for any Series will conform to any particular level of CPR, SPA or any other
rate specified in the related Prospectus Supplement.
OTHER FACTORS AFFECTING WEIGHTED AVERAGE LIFE
TYPE OF MORTGAGE LOAN. Mortgage Loans comprising or underlying the Mortgage
Assets may consist of ARMs. The rate of principal prepayments with respect to
ARMs has fluctuated in recent years. ARMs may be subject to a greater rate of
principal prepayments in a declining interest rate environment. For example, if
prevailing interest rates fall significantly below the then current mortgage
interest rates on the Mortgage Loans, the rate of prepayment on the Mortgage
Loans would be expected to increase. Conversely, if prevailing interest rates
rise significantly above the then current mortgage interest rates on the
Mortgage Loans, the rate of prepayment on the Mortgage Loans would be expected
to decrease. No assurances can be given as to the rate of prepayments on the
Mortgage Loans in stable or changing interest rate environments.
A number of Mortgage Loans may have balloon payments due at maturity, and
because the ability of a borrower to make a balloon payment typically will
depend upon its ability either to refinance the loan or to sell the related
Mortgaged Property, there is a risk that a number of Mortgage Loans having
balloon payments may default at maturity, or that the Servicer, the Master
Servicer or the Special Servicer, if any, may extend the maturity of such a
Mortgage Loan in connection with a workout. In the case of defaults, recovery of
proceeds may be delayed by, among other things, bankruptcy of the borrower or
adverse conditions in the market where the property is located. In order to
minimize losses on defaulted Mortgage Loans, the Servicer, the Master Servicer
or the Special Servicer, if any, may, to the extent and under the circumstances
set forth in the related Prospectus Supplement, be given considerable
flexibility to modify Mortgage Loans which are in default or as to which a
default is reasonably foreseeable. Any defaulted balloon payment or modification
which extends the maturity of a Mortgage Loan will tend to extend the weighted
average life of the Securities thereby lengthening the period of time elapsed
from the date of issuance of a Security until each dollar of principal will be
repaid or distributed to the investor.
FORECLOSURES AND PAYMENT PLANS. The number of foreclosures and the
principal amount of the Mortgage Loans comprising or underlying the Mortgage
Assets which are foreclosed in relation to the number of Mortgage Loans which
are repaid in accordance with their terms will affect the weighted average life
of the Mortgage Loans comprising or underlying the Mortgage Assets and that of
the related Series of Securities. Servicing decisions made with respect to the
Mortgage Loans, including the use of payment plans prior to a demand for
acceleration and the restructuring of Mortgage Loans in bankruptcy
46
<PAGE>
proceedings, may also have an impact upon the payment patterns of particular
Mortgage Loans. The return to Holders of Securities may be adversely affected by
servicing policies and decisions relating to foreclosures.
DUE ON SALE CLAUSES. Acceleration of mortgage payments as a result of
certain transfers of underlying Mortgaged Property is another factor affecting
prepayment rates that may not be reflected in the prepayment standards or models
used in the relevant Prospectus Supplement. A number of the Mortgage Loans
underlying Private Mortgage-Backed Securities and Mortgage Loans in a Mortgage
Pool may include "due-on-sale" clauses which allow the holder of the Mortgage
Loans to demand payment in full of the remaining principal balance of the
Mortgage Loans upon sale or certain other transfers of the underlying Mortgaged
Property. Except as otherwise described in the Prospectus Supplement for a
Series, the Primary Servicer of Mortgage Loans comprising or underlying Mortgage
Assets securing such Series will not exercise its right to enforce any
"due-on-sale" clause applicable to the related Mortgage Loan so long as the new
mortgagor satisfies the applicable underwriting criteria for similar loans
serviced by the Primary Servicer. The Primary Servicer will not enforce such
clause to the extent enforcement would be unlawful or would prejudice recovery
under any applicable Insurance Policy. If the Primary Servicer determines not to
enforce such "due-on-sale" clause, it will enter into an assumption and
modification agreement with the person to whom the Mortgaged Property is to be
conveyed. FHA Loans are not permitted to contain "due-on-sale" clauses and are
freely assumable by qualified persons.
SINGLE MORTGAGE LOAN OR SINGLE OBLIGOR. The Mortgage Assets securing a
Series may consist of a single Mortgage Loan or obligations of a single obligor
or related obligors as specified in the related Prospectus Supplement.
Assumptions used with respect to the prepayment standards or models based upon
analysis of the behavior of mortgage loans in a larger group will not
necessarily be relevant in determining prepayment experience on a single
Mortgage Loan or with respect to a single obligor.
47
<PAGE>
SECURITY FOR THE BONDS AND CERTIFICATES
GENERAL
Each Series of Bonds will be secured by a pledge by the Issuer to the
Trustee of all right, title and interest of the Issuer in the Primary Assets for
such Series, and each Series of Certificates will represent a beneficial
interest in a Trust Fund comprised of Primary Assets transferred to the Trustee
by the Depositor. The Primary Assets may include (a) Mortgage Assets directly
owned by the Issuer, (b) amounts payable under the Mortgage Assets, (c) funds,
instruments or securities deposited or held from time to time in any Reserve
Fund, (d) funds, instruments or securities initially deposited in the Collection
Account for such Series, (e) an assignment of leases and rents, if any,
(f) reinvestment income, if any, on moneys deposited in any Pledged Fund or
Account, (g) Enhancement Agreements, if any, (h) Servicing Agreements, if any,
related to the Mortgage Loans of such Series, and (i) other funds, instruments
or securities specified as Primary Assets in the related Prospectus Supplement.
To the extent specified in the related Prospectus Supplement, certain
amounts received by the Trustee or a Servicer with respect to a Private
Mortgage-Backed Security or Mortgage Loan securing a Series may not be pledged
as Mortgage Assets for such Series or deposited into the Trust Fund for such
Series, as the case may be, but will be payable to the seller of such Private
Mortgage-Backed Security or Mortgage Loan or to a Servicer free and clear of the
lien of the Indenture, or interest granted under the Trust Agreement.
Mortgage Assets for a Series may consist of any combination of the following
to the extent and as specified in the related Prospectus Supplement:
(a) Mortgage Loans or participation interests therein and (b) Private
Mortgage-Backed Securities. Mortgage Loans for a Series will be purchased by the
Issuer directly or through an affiliate in the open market or in privately
negotiated transactions. Private Mortgage-Backed Securities will in turn be
secured by Underlying Collateral which will consist of Mortgage Loans.
Participation interests pledged as Mortgage Assets for a Series may be acquired
by the Issuer pursuant to a Participation Agreement or may be purchased in the
open market.
The Trustee or its agents or nominees will have possession of any Mortgage
Loans constituting Mortgage Assets and will be the registered owner of any
Private Mortgage-Backed Security which constitutes Mortgage Assets. The Trustee
will not, unless otherwise specified in the related Prospectus Supplement, be in
possession of or be the registered owner of any Underlying Collateral for any
Private Mortgage-Backed Security. See "--Private Mortgage-Backed Securities"
below.
Unless otherwise specified in the related Prospectus Supplement for a
Series, scheduled distributions of principal of and interest on the Mortgage
Assets pledged to secure a Series or deposited into the Trust Fund for such
Series, as the case may be, the amounts available to be withdrawn from any
related Reserve Fund, the amount of cash, if any, initially deposited in the
related Collection Account and any other Mortgage Assets pledged to secure such
Series or deposited into the Trust Fund for such Series, as the case may be,
together with the Reinvestment Income thereon at the Assumed Reinvestment Rate,
if any, will be sufficient irrespective of the rate of prepayments on the
Mortgage Assets to make required payments of interest on the Securities of such
Series and to retire each Class of such Series not later than its Stated
Maturity or Final Scheduled Distribution Date, as applicable. See "YIELD AND
PREPAYMENT CONSIDERATIONS." The Mortgage Assets for a Series will equally and
ratably secure each Class of such Series, or will represent beneficial interest
in the Trust Fund, as the case may be, without priority of one Class over the
other (subject to any subordination of Subordinate Securities of a Series as set
forth in the related Prospectus Supplement), and the Mortgage Assets securing
each Series, or comprising the Trust Fund, will serve as Mortgage Assets only
for that Series.
MORTGAGE LOANS
GENERAL. Mortgage Loans for a Series may consist of Mortgage Loans or
participation interests therein. Mortgage Loans comprising the Mortgage Assets,
Mortgage Loans in which participation interests
48
<PAGE>
are conveyed to the Trustee, and Mortgage Loans underlying Private
Mortgage-Backed Securities are referred to herein as the "Mortgage Loans." Some
of the Mortgage Loans may have been originated by or acquired from an affiliate
of the Issuer and an affiliate of the Issuer may be an obligor with respect to a
Mortgage Loan. Mortgage Loans may, as specified in the related Prospectus
Supplement, consist of fixed rate, level payment, fully amortizing Mortgage
Loans, ARMs or Mortgage Loans having balloon or other payment characteristics as
described in the related Prospectus Supplement. ARMs may have a feature which
permits the borrower to convert the rate thereon to a fixed rate. Unless
otherwise specified in the applicable Prospectus Supplement, the Mortgage Loans
will be secured by first mortgages or deeds of trust or other similar security
instruments creating a first lien on Mortgaged Property.
The Mortgaged Properties may include Multifamily Property (i.e., multifamily
residential rental properties or cooperatively owned properties consisting of
five or more dwelling units) or Commercial Property. Multifamily Property may
include mixed commercial and residential structures and may consist of property
securing FHA-insured Mortgage Loans made by private lending institutions to help
finance construction or substantial rehabilitation of the related multifamily
rental or cooperative housing for moderate-income or displaced families. See
"DESCRIPTION OF INSURANCE ON THE MORTGAGE LOANS--Hazard Insurance on the
Mortgage Loans--FHA Insurance."
Each Mortgaged Property will be located on land owned in fee simple by the
Mortgagor or on land leased by the Mortgagor for a term at least two years
greater than the term of the related Mortgage Loan. Unless otherwise specified
in the related Prospectus Supplement, the fee interest in leased land will be
subject to the lien securing the related Mortgage Loan. Mortgage Loans secured
by Multifamily Property or Commercial Property will generally also be secured by
an assignment of leases and rents and/or operating or other cash flow guarantees
relating to the Mortgage Loan.
If so specified in the related Prospectus Supplement, Mortgage Loans
relating to real estate projects under construction may be included in the
Mortgage Assets for a Series. The related Prospectus Supplement will set forth
the procedures and timing for making disbursements from construction reserve
funds as portions of the related real estate project are completed. If permitted
by applicable law, the Mortgage Pool may also include Mortgaged Properties
acquired by foreclosure or by deed-in-lieu of foreclosure ("REO Property"). To
the extent specified in the related Prospectus Supplement, the Servicer, the
Master Servicer or the Special Servicer, if any, may establish and maintain a
trust account or accounts to be used in connection with REO Properties and other
Mortgaged Properties being operated by it or on its behalf on behalf of the
Trust Estate or the Trust Fund, as the case may be, by the mortgagor as
debtor-in-possession or otherwise. See "SERVICING OF MORTGAGE LOANS--Maintenance
of Insurance Policies and Other Servicing Procedures--Presentation of Claims;
Realization Upon Defaulted Mortgage Loans." In addition, the Mortgage Pool for a
particular Series may include Mortgage Loans which consist of cash flow
mortgages, installment contracts, mortgage loans with equity features or other
mortgage loans described in the related Prospectus Supplement.
The related Prospectus Supplement for each Series will provide information
with respect to the Mortgage Pool as of the Cut-Off Date, including, among other
things, (a) the aggregate unpaid principal balance of the Mortgage Loans
comprising the Mortgage Pool; (b) the weighted average Mortgage Rate on the
Mortgage Loans, and, in the case of adjustable Mortgage Rates, the weighted
average of the current adjustable Mortgage Rates, the minimum and maximum
permitted adjustable Mortgage Rates, if any, and the weighted average thereof;
(c) the average outstanding principal balance of the Mortgage Loans; (d) the
weighted average remaining scheduled term to maturity of the Mortgage Loans and
the range of remaining scheduled terms to maturity; (e) the range of
Loan-to-Value Ratios of the Mortgage Loans; (f) the relative percentage (by
principal balance as of the Cut-Off Date) of Mortgage Loans that are ARMs, fixed
interest rate, FHA Loans or other types of Mortgage Loans; (g) any Enhancement
relating to the Mortgage Pool; (h) the relative percentage (by principal balance
as of the Cut-Off Date) of Mortgage Loans that are secured by Multifamily
Property or Commercial Property; (i) the geographic dispersion of Mortgaged
Properties securing the Mortgage Loans; and (j) the use or type of each
Mortgaged Property securing a
49
<PAGE>
Mortgage Loan. The related Prospectus Supplement will also specify other
characteristics of Mortgage Loans which may be included in the Mortgage Pool for
a Series. If Private Mortgage-Backed Securities representing ownership interests
in multiple mortgage pools constitute Mortgage Assets for a Series, the
Prospectus Supplement will set forth, to the extent available, the
above-specified information on an aggregate basis for the respective mortgage
pools. If specific information respecting the Mortgage Loans is not known to the
Issuer at the time the related Series is initially offered, more general
information of the nature described above will be provided in the Prospectus
Supplement, and final specific information will be set forth in a Current Report
on Form 8-K to be available to investors on the date of issuance of the Series
and to be filed with the Commission within 15 days after the initial issuance of
such Series.
If so specified in the related Prospectus Supplement, the terms of a
Mortgage Loan may provide that upon the sale of the Mortgaged Property, the
obligor may, in lieu of the payment in full of the amount of principal and
interest then outstanding or accrued on the related Mortgage Loan, irrevocably
deposit cash or other specified obligations into an account with the Trustee in
an amount which, together with interest thereon, will be sufficient to make
timely payments or distributions of principal and interest on the Mortgage Loan
and, therefore, on the Securities according to their terms.
The characteristics of the Mortgage Loans comprising or underlying the
Mortgage Assets may affect the rate of prepayment of Securities and the risk of
delinquencies, foreclosures and losses. See "RISK FACTORS" and "YIELD AND
PREPAYMENT CONSIDERATIONS."
MORTGAGE UNDERWRITING STANDARDS AND PROCEDURES. The underwriting procedures
and standards for Mortgage Loans included in a Mortgage Pool will be specified
in the related Prospectus Supplement to the extent such procedures and standards
are known or available. Such Mortgage Loans may be originated in contemplation
of the transactions contemplated by this Prospectus and the related Prospectus
Supplement. If stated in the related Prospectus Supplement, the originator of
the Mortgage Loans (or another entity specified in the related Prospectus
Supplement) will make representations and warranties concerning compliance with
such underwriting procedures and standards.
Except as otherwise set forth in the related Prospectus Supplement for a
Series, the originator of a Mortgage Loan will have applied underwriting
procedures intended to evaluate, among other things, the income derived from the
Mortgaged Property, the capabilities of the management of the project, including
a review of management's past performance record, its management reporting and
control procedures (to determine its ability to recognize and respond to
problems) and its accounting procedures to determine cash management ability,
the obligor's credit standing and repayment ability and the value and adequacy
of the Mortgaged Property as collateral. FHA Loans will have been originated by
mortgage lenders which are approved by HUD as an FHA mortgagee in the ordinary
course of their real estate lending activities and will comply with the
underwriting policies of FHA. Except as described below or in the related
Prospectus Supplement, the Issuer believes that underwriting procedures used
were consistent with those utilized by mortgage lenders generally during the
period of origination.
Unless otherwise specified in the related Prospectus Supplement, the
adequacy of a Mortgaged Property as security for repayment will generally have
been determined by appraisal by appraisers selected in accordance with
pre-established guidelines established by or acceptable to the loan originator
for appraisers. Unless otherwise specified in the related Prospectus Supplement,
the appraiser must personally inspect the property and verify that it was in
good condition and that construction, if new, has been completed. Unless
otherwise stated in the applicable Prospectus Supplement, the appraisal will
have been based upon a cash flow analysis or a market data analysis of recent
sales of comparable properties and, when deemed applicable, a replacement cost
analysis based on the current cost of constructing or purchasing a similar
property.
No assurance can be given that values of the Mortgaged Properties have
remained or will remain at their levels on the dates of origination of the
related Mortgage Loans. Further, there is no assurance that appreciation of real
estate values generally will limit loss experiences on Commercial Property or on
50
<PAGE>
non-traditional housing such as Multifamily Property. If the residential real
estate market should experience an overall decline in property values such that
the outstanding balances of the Mortgage Loans and any additional financing on
the Mortgaged Properties in a particular Mortgage Pool become equal to or
greater than the value of the Mortgaged Properties, the actual rates of
delinquencies, foreclosures and losses could be higher than those now generally
experienced in the mortgage lending industry. To the extent that such losses are
not covered by the methods of Enhancement or the insurance policies described
herein, the ability of the Issuer to pay principal of and interest on the
Securities may be adversely affected. Even where credit support covers all
losses resulting from defaults and foreclosure, the effect of defaults and
foreclosures may be to increase prepayment experience on the Mortgage Assets,
thus shortening weighted average life and affecting yield to maturity. See
"YIELD AND PREPAYMENT CONSIDERATIONS."
DETERMINATION OF COMPLIANCE WITH POOL REQUIREMENTS AND UNDERWRITING
PROCEDURES. As more specifically set forth in the related Prospectus
Supplement, the Issuer will represent and warrant, upon pledge of the Mortgage
Loans to the Trustee under the Indenture or deposit of such Mortgage Loans into
the Trust Fund, as applicable, among other things, as to the accuracy of the
information in the related Mortgage Loan Schedule. If specified in the related
Prospectus Supplement, the originator of a Mortgage Loan may make
representations and warranties with respect to such Mortgage Loan. If so
specified in the related Prospectus Supplement, the Issuer will assign its
rights and the seller's obligations under the agreement pursuant to which the
Issuer acquired the Mortgage Assets for the related Series to the Trustee.
If so specified in the related Prospectus Supplement, upon the discovery of
the breach of certain representations or warranties made by the Issuer in
respect of a Mortgage Loan that materially and adversely affects the interests
of the Bondholders or Certificateholders of the related Series, the Issuer will
be obligated to cause the seller of such Mortgage Loans to repurchase such
Mortgage Loan or deliver a substitute conforming Mortgage Loan as described
below under "Repurchase and Substitution of Non-Conforming Mortgage Loans." The
Trustee will be required to enforce this obligation for the benefit of the
Bondholders or Certificateholders, following the practices it would employ in
its good faith business judgment were it the owner of such Mortgage Loan. If so
specified in the related Prospectus Supplement, the Master Servicer, if any, may
be obligated to enforce such obligations rather than the Trustee.
REPURCHASE AND SUBSTITUTION OF NON-CONFORMING MORTGAGE LOANS. The Trustee,
or if so specified in the related Prospectus Supplement, a custodian, will
review Mortgage Loan documents after receipt thereof. Unless otherwise provided
in the related Prospectus Supplement, if any such document is found to be
defective in any material respect, or if it is determined that the Issuer has
breached any representation or warranty, the Trustee or the custodian shall
immediately notify the Issuer and the Master Servicer, if any, and the Trustee,
if the custodian. Unless otherwise specified in the related Prospectus
Supplement, if the Issuer cannot cure such defect thereafter, the Issuer will be
obligated to cause the seller of such Mortgage Loan to repurchase within
90 days of the execution of the related Series Supplement, or within such other
period specified in the related Prospectus Supplement, the related Mortgage Loan
or any property acquired in respect thereof from the Trustee at a purchase price
generally equal to the unpaid principal balance of the Mortgage Loan (or, in the
case of a foreclosed Mortgage Loan, the unpaid principal balance of such
Mortgage Loan immediately prior to foreclosure) plus accrued interest.
Unless otherwise provided in the related Prospectus Supplement, the Issuer
may, rather than cause the repurchase of the Mortgage Loan as described above,
remove such Mortgage Loan from the Trust Estate (a "Deleted Mortgage Loan") or
Trust Fund, as applicable, and substitute in its place one or more other
Mortgage Loans (each, a "Substitute Mortgage Loan"); provided, however with
respect to a Series for which no REMIC election is made, such substitution must
be effected within the period specified in the related Prospectus Supplement.
Any Substitute Mortgage Loan will, on the date of substitution, have the
characteristics specified in the related Prospectus Supplement. Unless otherwise
specified in the related Prospectus Supplement, this repurchase or substitution
obligation constitutes the sole remedy available to the Bondholders,
Certificateholders or the Trustee for a material defect in a Mortgage Loan
document or
51
<PAGE>
for breach of representations and warranties with respect to any Mortgage Loan.
With respect to Mortgage Loans underlying Private Mortgage-Backed Securities,
the PMBS Agreement may have terms relating to the repurchase or substitution
obligations which differ from those set forth above.
The Master Servicer, if any, may also make certain warranties with respect
to the Mortgage Loans comprising the Mortgage Pool for a Series. See "SERVICING
OF MORTGAGE LOANS--Certain Matters Regarding the Master Servicer and Special
Servicer." Upon a breach of any such warranty that materially and adversely
affects the interests of Bondholders or Certificateholders of the related
Series, the related Mortgage Loan will be required to be repurchased, subject to
the conditions described in the preceding paragraph and in the related
Prospectus Supplement. If the Master Servicer fails to repurchase such a
Mortgage Loan, payments to Bondholders or Certificateholders could be reduced to
the extent payments are not made on the Mortgage Loan.
Various Servicers will provide certain customary servicing functions with
respect to any Mortgage Loans pursuant to servicing agreements. Such Servicers
may include affiliates of the Issuer. If so specified in the related Prospectus
Supplement, a Master Servicing Agreement may be entered into between the Issuer
and a Master Servicer. The Master Servicer will supervise the performance by the
Servicers of their duties and responsibilities under the servicing agreements
with respect to Mortgage Loans for the related Series. Alternatively, if so
specified in the related Prospectus Supplement, the Master Servicer may be
obligated to service Mortgage Loans directly or through one or more Servicers.
In such a case, the Master Servicer will be primarily responsible for servicing
of the Mortgage Loans. The specific duties to be performed by any Servicers and
Master Servicer, if any, with respect to the Mortgage Loans of a particular
Series will be set forth in the Prospectus Supplement to the extent they differ
from the servicing obligations described herein under "SERVICING OF THE MORTGAGE
LOANS." Servicers and the Master Servicer, if any, may be required to advance
funds to cover delinquent payments on Mortgage Loans, to the extent specified in
the related Prospectus Supplement. The Prospectus Supplement also will specify
criteria to be met by each Servicer and the Master Servicer. Such criteria will
be determined by the Issuer consistent with the requirements of each Rating
Agency rating such Series. See "SERVICING OF MORTGAGE LOANS."
PRIVATE MORTGAGE-BACKED SECURITIES
GENERAL. Private Mortgage-Backed Securities may consist of (a) mortgage
participations and pass-through certificates, evidencing an undivided interest
in a pool of Mortgage Loans, (b) debt obligations (interest payments on which
may be tax-exempt in whole or in part), secured by mortgages or
(c) participations or other interests in any of the foregoing. Private
Mortgage-Backed Securities will have been issued pursuant to a pooling and
servicing agreement, an indenture or similar agreement, or a participation
agreement or similar agreement (a "PMBS Agreement"). The seller or servicer of
the underlying Mortgage Loans will have entered into the PMBS Agreement with the
trustee under such PMBS Agreement (the "PMBS Trustee"). The PMBS Trustee or its
agent, or a custodian, will possess the Mortgage Loans, participations or other
interest, underlying such Private Mortgage-Backed Security. Mortgage Loans
underlying a Private Mortgage-Backed Security will be serviced by the Master
Servicer directly or by one or more Servicers who may be subject to the
supervision of the Master Servicer. Unless otherwise specified in the Prospectus
Supplement relating to a Series, if payments with respect to interest on the
underlying obligations are tax-exempt, such Prospectus Supplement will disclose
the relevant federal tax characteristics relating to the tax-exempt status of
such obligations.
The issuer of the Private Mortgage-Backed Securities (the "PMBS Issuer") may
be a financial institution or other entity engaged generally in the business of
mortgage lending, a public agency or instrumentality of a state, local or
federal government or a limited purpose corporation organized for the purpose
of, among other things, establishing trusts and acquiring and selling housing
loans to such trusts, and selling beneficial interests in such trusts. If so
specified in the Prospectus Supplement, the PMBS Issuer may be an affiliate of
the Issuer. The obligations of the PMBS Issuer will generally be limited to
52
<PAGE>
certain representations and warranties with respect to the assets conveyed by it
to the related trust. Unless otherwise specified in the related Prospectus
Supplement, the PMBS Issuer will not have guaranteed any of the assets conveyed
to the related trust or any of the Private Mortgage-Backed Securities issued
under the PMBS Agreement. Additionally, although the Mortgage Loans,
participations or other interest, underlying the Private Mortgage-Backed
Securities may be guaranteed by an agency or instrumentality of the United
States, the Private Mortgage-Backed Securities themselves will not be so
guaranteed.
Distributions of principal and interest will be made on the Private
Mortgage-Backed Securities on the dates specified in the related Prospectus
Supplement. The Private Mortgage-Backed Securities may be entitled to receive
nominal or no principal distributions or nominal or no interest distributions.
Principal and interest distributions will be made on the Private Mortgage-Backed
Securities by the PMBS Trustee or the Servicer. The PMBS Issuer or the Servicer
or another person specified in the related Prospectus Supplement may have the
right or obligation to repurchase or substitute assets underlying the Private
Mortgage-Backed Securities after a certain date or under other circumstances
specified in the related Prospectus Supplement.
UNDERLYING MORTGAGE LOANS. The Mortgage Loans underlying the Private
Mortgage-Backed Securities may consist of fixed rate, level payment, fully
amortizing Mortgage Loans, ARMs, or Mortgage Loans having balloon or other
special payment features. Mortgage Loans underlying the Private Mortgage-Backed
Securities will be secured primarily by Multifamily Property or Commercial
Property. Unless otherwise stated in the related Prospectus Supplement, the
underwriting procedures set forth above will also apply to Underlying Mortgage
Loans.
ENHANCEMENT RELATING TO PRIVATE MORTGAGE-BACKED SECURITIES. Enhancement in
the form of reserve funds, subordination of other private mortgage certificates
issued under the PMBS Agreement, letters of credit, insurance policies or other
types of credit support may be provided with respect to the Mortgage Loans,
participations or other interest, underlying the Private Mortgage-Backed
Securities or with respect to the Private Mortgage-Backed Securities themselves.
The type, characteristics and amount of enhancement, if any, will be a function
of certain characteristics of the Mortgage Loans, participations or other
interest, and other factors and will have been established for the Private
Mortgage-Backed Securities on the basis of requirements of the Rating Agency
which assigned a rating to the Private Mortgage-Backed Securities.
ADDITIONAL INFORMATION. The Prospectus Supplement for a Series which
includes Private Mortgage-Backed Securities will specify, to the extent
available, (i) the aggregate approximate principal amount and type of the
Private Mortgage-Backed Securities to be included in the Trust Estate or Trust
Fund, as applicable, (ii) certain characteristics of the Mortgage Loans,
participations or other interests which comprise the underlying assets for the
Private Mortgage-Backed Securities including (A) the payment features of such
Mortgage Loans, participations or other interests (i.e., whether they are fixed
rate or adjustable rate and whether they provide for fixed level payments,
adjustable payments or other payment features), (B) the approximate aggregate
principal balance, if known, of Underlying Mortgage Loans, participations or
other interests insured or guaranteed by a governmental entity, (C) the
servicing fee or range of servicing fees with respect to the Mortgage Loans, and
(D) the minimum and maximum stated maturities of the underlying Mortgage Loans,
participations or other interests at origination, (iii) the maximum original
term-to-stated maturity of the Private Mortgage-Backed Securities, (iv) the
weighted average pass-through or bond rate of the Private Mortgage-Backed
Securities or formula therefor, (v) the pass-through or bond rate or ranges
thereof for the Private Mortgage-Backed Securities or formula therefor,
(vi) the PMBS Issuer, Master Servicer and the PMBS Trustee for such Private
Mortgage-Backed Securities, (vii) certain characteristics of enhancement, if
any, such as subordination, reserve funds, insurance policies, letters of credit
or guarantees relating to the Mortgage Loans, participations or other interests
underlying the Private Mortgage-Backed Securities or to such Private
Mortgage-Backed Securities themselves, (viii) the terms on which the Underlying
Mortgage Loans, participations or other interests
53
<PAGE>
for such Private Mortgage-Backed Securities or the Private Mortgage-Backed
Securities may, or are required to, be purchased prior to their maturity or the
maturity of the Private Mortgage-Backed Securities and (ix) the terms on which
Mortgage Loans, participations or other interests may be substituted for those
originally underlying the Private Mortgage-Backed Securities.
SUBSTITUTION OF MORTGAGE ASSETS
Unless otherwise provided in the related Prospectus Supplement, subject to
the limitations set forth in the Indenture or Trust Agreement for a Series, the
Issuer or Depositor may deliver to the Trustee other Mortgage Assets in
substitution for any Mortgage Assets originally pledged as security for a
Series, or deposited in the Trust Fund for a Series, as the case may be. Any
such Substitute Mortgage Assets will have an outstanding principal balance or
Asset Value (determined in a manner consistent with the Mortgage Assets for
which it is substituted) that is less than or equal to the outstanding principal
balance or Aggregate Asset Value of the Mortgage Assets for which it is
substituted, unless otherwise specified in the related Prospectus Supplement,
and will otherwise have such characteristics as shall be necessary to cause the
Mortgage Assets, upon such substitution, to conform more fully to the
description thereof set forth in the related Prospectus Supplement. Unless
otherwise specified in the related Prospectus Supplement, (1) no substitution
will be permitted which would delay the Stated Maturity or Final Scheduled
Distribution Date, of any Class of Securities of the related Series, (2) no more
than 40% of the Mortgage Assets (including any cash deposited on the Closing
Date) securing a Series may be substituted for, (3) only like kind Mortgage
Assets may be substituted for Mortgage Assets (or, with respect to a
substitution for cash deposited in any Pledged Fund or Account on the Closing
Date, the Substitute Mortgage Assets must be of like kind as the Mortgage Assets
securing the related Series) and (4) there can be no substitutions for
Substitute Mortgage Assets. No substitution may be made (1) if such substitution
would result in the Issuer becoming required to register as an "Investment
Company" for purposes of the Investment Company Act of 1940, (2) if the Rating
Agencies will, as a result of such substitution, downgrade the rating on the
related Series of Securities or any Class thereof or (3) in the event that the
Issuer has elected to be treated as a REMIC and such substitution would cause
the REMIC to lose its status as a REMIC or result in a tax on "prohibited
contributions" to or "prohibited transactions" of the REMIC.
If the Issuer elects to treat the Mortgage Assets securing a Series of
Bonds, or deposited into the Trust Fund, as a REMIC or an election is made to
treat the arrangement by which a Series of Securities is issued as a REMIC, no
Substitute Mortgage Assets may be pledged by the Issuer (a) in the case of the
substitution for a "defective obligation" (within the meaning of
Section 860G(a)(4)(B) of the Code), more than two years after the "Start Up Day"
(as defined in Section 860G(a)(9) of the Code) of the REMIC, or (b) in the case
of any other Mortgage Assets, more than three months after the Start Up Day.
COLLECTION ACCOUNT
Unless otherwise provided in the related Series Supplement, a separate
Collection Account for each Series will be established by the Trustee, or if the
Trustee is not also the Paying Agent, by the Paying Agent, for receipt of all
monthly principal and interest payments on the Primary Assets securing such
Series and the amount of cash, if any, to be initially deposited therein by the
Issuer, Reinvestment Income, if any, thereon and any amounts withdrawn from any
Reserve Funds for such Series. If specified in the related Prospectus
Supplement, Reinvestment Income, if any, or other gain from investments of
moneys in the Collection Account will be credited to the Collection Account for
such Series and any loss resulting from such investments will be charged to such
Collection Account. Funds on deposit in the Collection Account will be available
for application to the payment of principal of and interest on the Securities of
the related Series and for certain other payments provided for in the Indenture
or Trust Agreement and described in the related Prospectus Supplement. To the
extent that amounts remaining on deposit in the Collection Account on each
Payment Date or Distribution Date represent Excess Cash Flow not required to be
applied to such payments or distributions, unless otherwise specified in the
related Prospectus Supplement,
54
<PAGE>
such amounts may be paid as provided in the Indenture or Trust Agreement to the
Issuer (or, in the case of a REMIC, to the holder of the residual interest
therein).
OTHER FUNDS OR ACCOUNTS
A Series may also be secured by certain other funds and accounts for the
purpose of, among other things, (i) paying certain administrative fees and
operating expenses and (ii) accumulating funds that are credited to the Issuer's
account pending their distribution to the Issuer. See "--Enhancement."
INVESTMENT OF FUNDS
The Collection Account, Servicing Accounts and certain other funds and
accounts for a Series are to be invested by the Trustee or the Paying Agent, as
directed by the Issuer, in certain Eligible Investments acceptable to each
Rating Agency rating such Series, which may include, without limitation,
(a) direct obligations of, and obligations fully guaranteed by, the United
States of America, FHLMC, FNMA or any agency or instrumentality of the United
States of America, the obligations of which are backed by the full faith and
credit of the United States of America, (b) demand and time deposits,
certificates of deposit or bankers' acceptances, (c) repurchase obligations
pursuant to a written agreement with respect to (1) any security described in
clause (a) above or (2) any other security issued or guaranteed by an agency or
instrumentality of the United States of America, (d) securities bearing interest
or sold at a discount issued by any corporation incorporated under the laws of
the United States of America or any state, (e) commercial paper (including both
non-interest-bearing discount obligations and interest-bearing obligations
payable on demand or on a specified date not more than one year after the date
of issuance thereof), (f) a Guaranteed Investment Contract, (g) certificates or
receipts representing ownership interests in future interest or principal
payments on obligations described in clause (a) above, and (h) any other demand,
money market or time deposit obligation, security or investment acceptable to
the Rating Agencies.
Eligible Investments with respect to a Series will include only obligations
or securities that mature on or before the date on which the Collection Account
or any other Pledged Fund or Account for such Series are required or may be
anticipated to be required to be applied for the benefit of the holders of such
Series. Any gain or loss from such investments for a Series will be credited or
charged to the appropriate fund or account for such Series unless otherwise
specified in the related Prospectus Supplement.
GUARANTEED INVESTMENT CONTRACT
If specified in the related Prospectus Supplement, on or prior to the
Delivery Date the Issuer and the Trustee will enter into a Guaranteed Investment
Contract with a guarantor acceptable to the Rating Agencies rating the
Securities (the "Guarantor"), pursuant to which all distributions on the
Mortgage Assets will be invested by the Trustee with the Guarantor, and the
Guarantor will pay to the Trustee interest at the rate per annum set forth in
such Guaranteed Investment Contract on all amounts invested. Whenever funds are
required under the Indenture to be paid to Bondholders or under the Trust
Agreement to be paid to the Certificateholders, the Guarantor, upon the request
of the Trustee, will remit such funds to the Trustee.
ENHANCEMENT
Enhancement may be provided with respect to a Series, or with respect to any
Mortgage Loans or Private Mortgage-Backed Securities securing a Series. See
"ENHANCEMENT."
55
<PAGE>
SERVICING OF MORTGAGE LOANS
GENERAL
The servicing obligations with respect to a particular Series may be
performed by various Servicers or by the Trustee. If so specified in the related
Prospectus Supplement, a Master Servicer or a Special Servicer may be appointed.
The related Prospectus Supplement for each Series will describe the extent, if
any, such rights, duties and obligations vary or differ with respect to such
Series from those described herein.
If so specified in the related Prospectus Supplement, pursuant to a Master
Servicing Agreement or Trust Agreement, customary servicing functions with
respect to Mortgage Loans which comprise Mortgage Assets for a Series, or which
constitute Underlying Collateral for a Private Mortgage-Backed Security will be
provided by the Master Servicer directly or by one or more Servicers subject to
supervision by the Master Servicer. To the extent specified in the related
Prospectus Supplement, a special servicer (the "Special Servicer") may be
appointed. The related Prospectus Supplement will describe the duties and
obligations of such Special Servicer. To the extent specified in the related
Prospectus Supplement, the Master Servicer or Special Servicer, if any, may have
the authority to sell or otherwise dispose of Mortgage Loans or the related REO
Property in order to maximize the value of such Mortgage Loans or property. The
entity which has primary liability for servicing Mortgage Loans directly is
sometimes referred to herein as the "Primary Servicer." If the Master Servicer
is not required under the Master Servicing Agreement, Trust Agreement or PMBS
Agreement, as applicable, to act as Primary Servicer, then the Master Servicer,
if any, will (i) administer and supervise the performance by the Servicers (who
will act as Primary Servicers) of their servicing responsibilities under the
Servicing Agreements, (ii) to the extent not maintained by a Primary Servicer,
maintain any insurance policy required for the related Mortgage Pool and
(iii) advance funds as described below under "Advances" and in the related
Prospectus Supplement. If a Master Servicer undertakes to service Mortgage Loans
directly it may do so through Servicers as its agents. In such case, the Master
Servicer will be responsible for all aspects of the servicing of the related
Mortgage Loans notwithstanding such use of Servicers. The Master Servicer or a
Servicer may be an affiliate of the Issuer. Unless otherwise specified in the
related Prospectus Supplement, in the case of FHA Loans, the Master Servicer and
each Servicer will be required to be approved by HUD as an FHA mortgagee. The
Master Servicer will only be responsible for the duties and obligations of the
Special Servicer to the extent set forth in the related Prospectus Supplement.
To the extent applicable, Master Servicing Agreements (direct or
supervisory), Servicing Agreements and Special Servicing Agreements, if any,
with respect to a Series will be filed as exhibits to a Current Report on
Form 8-K within 15 days following the issuance of the Securities of a Series.
The Master Servicer will be paid a servicing fee for the performance of its
services and duties under each Master Servicing Agreement, as specified in the
related Prospectus Supplement. Each Servicer, if any, will be entitled to
receive a servicing fee. The Special Servicer, if any, will also be entitled to
a servicing fee. In addition, the Master Servicer, Special Servicer or Servicer
may be entitled to retain late charges, assumption fees and similar charges to
the extent collected from Mortgagors. If a Servicer or the Special Servicer is
terminated by the Master Servicer, the servicing function of the Servicer or the
Special Servicer will be either transferred to a substitute Servicer or Special
Servicer, as the case may be, or performed by the Master Servicer. The Master
Servicer will be entitled to retain the portion of the Servicing Fee paid to a
Servicer, under a terminated Servicing Agreement, or the Special Servicer, under
the Special Servicing Agreement, if the Master Servicer elects to perform such
servicing functions itself. See "--Servicing Compensation and Payment of
Expenses" below.
COLLECTION PROCEDURES
The Primary Servicer or, if so specified in the related Prospectus
Supplement, the Trustee, will make reasonable efforts to collect all payments
called for under the Mortgage Loans and will follow such
56
<PAGE>
collection procedures as it follows with respect to mortgage loans serviced by
it that are comparable to the Mortgage Loans.
Unless otherwise specified in the related Prospectus Supplement, the Primary
Servicer, to the extent permitted by law and the terms of the related Mortgage
Loans, will establish and maintain an escrow account (the "Escrow Account") in
which payments by Mortgagors to pay taxes, assessments, mortgage and hazard
insurance premiums, and other comparable items will be deposited. Withdrawals
from the Escrow Account are to be made to effect timely payment of taxes,
assessments and hazard insurance premiums, to refund to Mortgagors amounts
determined to be overages, to pay interest to Mortgagors on balances in the
Escrow Account to the extent required by law, to repair or otherwise protect the
Mortgaged Property and to clear and terminate such account. Alternatively, the
terms of the related Mortgage Loan may require, upon the occurrence of a
delinquency or default by the obligor, an impound account ("Impound Account") to
be established and maintained and into which payments by Mortgagors to pay
taxes, assessments, mortgage and hazard insurance premiums and other comparable
items will be deposited pending distribution of such items. The Primary Servicer
will be responsible for the administration of the Escrow Account or the Impound
Account and may be obligated to make escrow or impound advances to the relevant
account when a deficiency exists therein if so specified in the related
Prospectus Supplement.
PAYMENTS ON MORTGAGE LOANS; DEPOSITS TO CUSTODIAL ACCOUNTS
With respect to any Series, the Master Servicer, if any, will establish an
account (the "Custodial Account") in the name of the Trustee, unless otherwise
specified in the related Prospectus Supplement. The Custodial Account will be
established so as to comply with the standards of each Rating Agency rating the
Securities of a Series. Amounts to be remitted to the Trustee shall be remitted
by the Master Servicer to the Trustee from the Custodial Account for deposit in
the Collection Account for the related Series.
In those cases where a Servicer is servicing Mortgage Loans pursuant to a
Servicing Agreement, the Servicer will establish and maintain an account (the
"Servicing Account") that will comply with the standards set forth below for the
Custodial Account and that is otherwise acceptable to the Master Servicer, if
any. The Servicer will be required to deposit into the Servicing Account on a
daily basis (or upon identification) all mortgage related receipts received by
it with respect to Mortgage Loans serviced by such Servicer subsequent to the
Cut-Off Date less its servicing fee and certain other amounts specified in the
Servicing Agreement. On each Servicer Remittance Date, the Servicer shall remit
all funds held in the Servicing Account (other than payments due on or before
the Cut-Off Date and other amounts permitted to be withdrawn from or held in the
Servicing Account pursuant to the Servicing Agreement) with respect to each
Mortgage Loan together with any Advances made by such Servicer for deposit to
the Custodial Account, or if a Custodial Account has not been established,
directly to the Collection Account. See "--Advances" below.
If so specified in the related Prospectus Supplement, the Custodial Account
and each Servicing Account may be maintained as an interest-bearing account, or
the funds held therein may be invested pending remittance to the Trustee in
Eligible Investments. Unless otherwise specified in the related Prospectus
Supplement, the Master Servicer or the Servicer will be entitled to receive any
such interest or other income earned on funds in the Custodial Account or
Servicing Account as additional compensation.
The Master Servicer will deposit in the Custodial Account on a daily basis
all mortgage related receipts (including amounts remitted by the Servicer)
received by it subsequent to the Cut-off Date (other than payments of principal
and interest due on or before the Cut-off Date).
With respect to any other type of Mortgage Loan which provides for payments
other than on the basis of level payments, an account may be established as
described in the related Prospectus Supplement.
57
<PAGE>
ADVANCES
GENERAL. To the extent provided in the related Prospectus Supplement, the
Primary Servicer may make periodic advances of cash ("Advances") from its own
funds or, if so specified in the related Prospectus Supplement, from excess
funds in the Custodial Account or Servicing Account, but only to the extent such
Advances are, in the good faith business judgment of the Servicer or the Master
Servicer, as the case may be, ultimately recoverable from future payments and
collections on the Mortgage Loans or otherwise. Neither the Master Servicer nor
the Servicers will be required to make such Advances, unless otherwise specified
in the related Prospectus Supplement. The Master Servicer's obligation to make
Advances, if any, may, as specified in the related Prospectus Supplement, be
limited in amount or may be limited to Advances received from Servicers. If so
specified in the related Prospectus Supplement, the Master Servicer will not be
obligated to make Advances until all or a specified portion of a Reserve Fund is
depleted. Advances are intended to enable the Issuer to make timely payment of
the scheduled principal and interest payments or distributions on the Securities
of such Series, not to guarantee or insure against losses. Accordingly, any
funds so advanced are recoverable by the Servicer or the Master Servicer, as the
case may be, out of amounts received on particular Mortgage Loans which
represent late recoveries of principal or interest respecting which any such
Advance was made. If an Advance is made and subsequently determined to be
nonrecoverable from late collections, Insurance Proceeds or Liquidation Proceeds
from the related Mortgage Loans, or any other source described in the related
Prospectus Supplement, the Servicer or Master Servicer will be entitled to
reimbursements from other funds in the Custodial Account or Servicing Account,
as applicable.
ADJUSTMENTS TO SERVICING FEE OR ADVANCES IN CONNECTION WITH PREPAID MORTGAGE
LOANS. With respect to each Mortgage Pool, if an obligor makes a principal
prepayment between scheduled payment dates, the obligor may be required to pay
interest on the principal balance only to the date of prepayment in full. If and
to the extent provided in the related Prospectus Supplement, the amount of the
servicing fee may be reduced, or the Primary Servicer may be otherwise obligated
to advance moneys from its own funds or any reserve maintained for such purpose,
to the extent necessary to include an amount equal to a full month's interest
payment at the applicable Mortgage Rate. Partial principal prepayments may be
treated as having been received on the next Due Date, and, if so, no reduction
in interest remitted for deposit to the Collection Account will occur. See
"YIELD AND PREPAYMENT CONSIDERATIONS."
MAINTENANCE OF INSURANCE POLICIES AND OTHER SERVICING PROCEDURES
GENERAL. To the extent specified in the related Prospectus Supplement and
the Servicing Agreement, the Primary Servicer will be required to cause to be
maintained a standard hazard insurance policy with respect to each Mortgaged
Property. In addition, all or a portion of the Mortgage Loans comprising a
Mortgage Pool or constituting Underlying Collateral may be insured by the FHA.
The Primary Servicer will be required to take such steps as are reasonably
necessary to keep such insurance in full force and effect. See "DESCRIPTION OF
INSURANCE ON THE MORTGAGE LOANS."
PRESENTATION OF CLAIMS; REALIZATION UPON DEFAULTED MORTGAGE LOANS. The
market value of any property obtained in foreclosure or by deed in lieu of
foreclosure may be based substantially on the operating income obtained by
renting the applicable property. As a default on a Mortgage Loan secured by
Multifamily Property or Commercial Property is likely to have occurred because
operating income, net of expenses, is insufficient to make debt service payments
on the related Mortgage Loan, it can be anticipated that the market value of
such property generally will be less than anticipated when such Mortgage Loan
was originated. To the extent that equity does not cushion the loss in market
value upon any liquidation and such loss is not covered by other credit support,
a loss may be experienced by the related Bondholders or Certificateholders, as
applicable.
The Primary Servicer, on behalf of itself, the Trustee, the Bondholders or
Certificateholders, as applicable, and the Issuer, will be required to present,
or cause to be presented, claims with respect to any
58
<PAGE>
insurance policy. The Primary Servicer will be required to present claims and
take such reasonable steps as are necessary to permit recovery under any FHA
insurance respecting defaulted Mortgage Loans.
The Primary Servicer may foreclose upon or otherwise comparably convert the
ownership of properties securing such of the related Mortgage Loans as come into
and continue in default and as to which no satisfactory arrangements can be made
for collection of delinquent payments. In connection with such foreclosure or
other conversion, the Primary Servicer will generally follow such practices and
procedures as it shall deem necessary or advisable and as shall be normal and
usual in its general mortgage servicing activities, subject to the express
provisions of the related Servicing Agreement.
ENFORCEMENT OF DUE-ON SALE CLAUSES
Unless otherwise specified in the related Prospectus Supplement, when any
Mortgaged Property is about to be conveyed by the Mortgagor, the Primary
Servicer will not exercise its rights to accelerate the maturity of such
Mortgage Loan under the applicable "due-on-sale" clause, if any, so long as the
new mortgagor satisfies the applicable underwriting criteria for similar loans
serviced by the Primary Servicer. If such conditions are met or the Primary
Servicer reasonably believes enforcement of a due-on-sale clause will not be
enforceable, the Primary Servicer is authorized to take or enter into an
assumption agreement from or with the person to whom such Mortgaged Property has
been or is about to be conveyed, pursuant to which such person becomes liable
under the Mortgage Note and pursuant to which the original Mortgagor is released
from liability and such person is substituted as Mortgagor and becomes liable
under the Mortgage Note. Unless otherwise specified in the related Prospectus
Supplement, any fee collected in connection with an assumption will be retained
as additional servicing compensation.
MODIFICATION; WAIVERS
As set forth in the related Prospectus Supplement, the Master Servicer or
Special Servicer, if any, may have the discretion, subject to certain conditions
set forth therein, to modify, waive or amend the terms of any Mortgage Loan
without the consent of the Trustee, or any Bondholder or Certificateholders, as
applicable.
Unless otherwise specified in the related Prospectus Supplement, the Master
Servicer or the Special Servicer, if any, will not agree to any modification,
waiver or amendment of the payment terms of a Mortgage Loan unless the Master
Servicer or the Special Servicer, if any, has determined that such modification,
waiver or amendment is reasonably likely to produce a greater recovery on a
present value basis than liquidation of the Mortgage Loan.
SERVICING COMPENSATION AND PAYMENT OF EXPENSES
The Master Servicer, the Special Servicer, if any, and each Servicer will be
entitled to a servicing fee in an amount specified or to be calculated in a
manner described in the related Prospectus Supplement. The servicing fee may be
fixed or variable, as specified in the related Prospectus Supplement. In
addition, unless otherwise specified in the related Prospectus Supplement, the
Master Servicer, the Special Servicer, if any, or a Servicer will be entitled to
additional servicing compensation in the form of assumption fees, late payment
charges and modification fees.
The Primary Servicer will be entitled to reimbursement for certain expenses
incurred by it in connection with the liquidation of defaulted Mortgage Loans.
The ability of the Issuer of the related Series to pay principal of and interest
on the Securities will not be affected to the extent claims are paid under the
related insurance policies. If claims are either not made or paid under such
insurance policies or if coverage thereunder has ceased or is insufficient, the
ability of the Issuer to meet debt service requirements on the related Series
may be adversely affected. In addition, the Primary Servicer will be entitled to
reimbursement of expenditures incurred by it in connection with the restoration
of Mortgaged Property,
59
<PAGE>
such right of reimbursement being prior to the rights of the Bondholders to
receive any related Insurance Proceeds or Liquidation Proceeds.
EVIDENCE AS TO COMPLIANCE
The Master Servicer and the Special Servicer, if any, will deliver to the
Trustee, on or before 120 days after the end of each fiscal year of the Master
Servicer and the Special Servicer, if applicable, an officer's certificate
stating that (i) a review of the activities of the Master Servicer, the Special
Servicer and the Servicers during the preceding calendar year and of performance
under the Master Servicing Agreement, Special Servicing Agreement, if
applicable, and the Servicing Agreements has been made under the supervision of
such officer and (ii) the Master Servicer and the Special Servicer, if
applicable, has fulfilled all its obligations under the Master Servicing
Agreement and Special Servicing Agreement, if applicable, throughout such year,
and, to the best of such officer's knowledge, based on such review, each
Servicer has fulfilled its obligations under the related Servicing Agreement
throughout such year, or, if there has been a default in the fulfillment of any
such obligation, specifying each such default known to such officer and the
nature and status thereof. Such officer's certificate shall be accompanied by a
statement of a firm of independent public accountants to the effect that, on the
basis of an examination of certain documents and records relating to servicing
of the Mortgage Loans, conducted in accordance with generally accepted
accounting principles in the mortgage banking industry, the Master Servicer's
and the Special Servicer's, if applicable, duties and duties of the Servicers
have been conducted in compliance with the provisions of the applicable
agreement, except for (i) such exceptions as such firm believes to be immaterial
and (ii) such other exceptions as are set forth in such statement. Copies of the
annual officer's certificate and accountants' statement may be obtained without
charge upon written request to the Trustee.
CERTAIN MATTERS REGARDING THE MASTER SERVICER AND SPECIAL SERVICER
The Master Servicer and any Special Servicer for each Series will be
specified in the related Prospectus Supplement. The Master Servicer and any
Special Servicer may be an affiliate of the Issuer and may have other business
relationships with the Issuer and its affiliates.
Unless otherwise provided in the related Prospectus Supplement, the Master
Servicer may not resign from its obligations and duties except with the consent
of the Trustee or upon a determination that its duties thereunder are no longer
permissible under applicable law. No such resignation will become effective
until the Trustee or a successor servicer has assumed the Master Servicer's
obligations and duties under such Master Servicing Agreement.
Unless otherwise specified in the related Prospectus Supplement, each Master
Servicing Agreement will also provide that neither the Master Servicer, nor any
director, officer, employee or agent of the Master Servicer, will be under any
liability to the Bondholders or Certificateholders for any action taken or for
refraining from the taking of any action in good faith pursuant to the Master
Servicing Agreement, or for errors in judgment; provided, however, that neither
the Master Servicer nor any such person will be protected against any liability
which would otherwise be imposed by reason of failure to perform its obligations
in compliance with the standards of care set forth in the Master Servicing
Agreement. The Master Servicer may, in its discretion, undertake any such action
which it may deem necessary or desirable with respect to the rights and duties
of the parties to the Master Servicing Agreement and the interests of the
Bondholders, or Certificateholders thereunder. In such event, the Master
Servicer will be entitled to be reimbursed for legal expenses and costs of such
action out of the related Custodial Account.
60
<PAGE>
ENHANCEMENT
GENERAL
For any Series, Enhancement may be provided with respect to one or more
Classes thereof or the related Mortgage Assets. Enhancement may be in the form
of a letter of credit, the subordination of one or more Classes of the
Securities of such Series, the establishment of one or more reserve funds,
overcollateralization, guarantee insurance, the use of cross-support features or
another method of Enhancement described in the related Prospectus Supplement, or
any combination of the foregoing. If so specified in the related Prospectus
Supplement, any form of Enhancement (including but not limited to insurance,
letters of credit or guarantee insurance) may be structured so as to be drawn
upon by more than one Series to the extent described therein.
Unless otherwise specified in the related Prospectus Supplement for a
Series, the Enhancement will not provide protection against all risks of loss
and will not guarantee repayment of the entire principal balance of the
Securities and interest thereon. If losses occur which exceed the amount covered
by Enhancement or which are not covered by the Enhancement, Bondholders or
Certificateholders, as applicable will bear their allocable share of
deficiencies. Moreover, if a form of Enhancement covers more than one Series of
Securities (each, a "Covered Trust"), holders of Securities issued by any of
such Covered Trusts will be subject to the risk that such Enhancement will be
exhausted by the claims of other Covered Trusts prior to such Covered Trust
receiving any of its intended share of such coverage.
If Enhancement is provided with respect to a Series, or the related Mortgage
Assets, the related Prospectus Supplement will include a description of (a) the
amount payable under such Enhancement, (b) any conditions to payment thereunder
not otherwise described herein, (c) the conditions (if any) under which the
amount payable under such Enhancement may be reduced and under which such
Enhancement may be terminated or replaced and (d) the material provisions of any
agreement relating to such Enhancement. Additionally, the related Prospectus
Supplement will set forth certain information with respect to the issuer of any
third-party Enhancement, including (i) a brief description of its principal
business activities, (ii) its principal place of business, place of
incorporation and the jurisdiction under which it is chartered or licensed to do
business, (iii) if applicable, the identity of regulatory agencies which
exercise primary jurisdiction over the conduct of its business and (iv) its
total assets, and its stockholders' or policyholders' surplus, if applicable, as
of the date specified in the Prospectus Supplement.
SUBORDINATE SECURITIES
If so specified in the related Prospectus Supplement, one or more Classes of
a Series may be Subordinate Securities. If so specified in the related
Prospectus Supplement, the rights of the Holders of Subordinate Securities to
receive distributions of principal and interest from the Collection Account on
any Payment Date or Distribution Date will be subordinated to such rights of the
Holders of Senior Securities to the extent specified in the related Prospectus
Supplement. Unless otherwise provided in the Prospectus Supplement, the amount
of subordination will decrease whenever amounts otherwise payable to the Holder
of Subordinate Securities are paid to the Holders of Senior Securities
(including amounts withdrawn from any related Reserve Fund and paid to the
Holders of Senior Securities), and will (unless otherwise specified in the
related Prospectus Supplement) increase whenever there is distributed to the
Holders of Subordinate Securities amounts in respect of which subordination
payments have previously been paid to the Holders of Senior Securities. Unless
otherwise specified in the related Prospectus Supplement, the related Series
Supplement may require a trustee that is not the Trustee to be appointed to act
on behalf of Holders of Subordinate Securities.
A Series may include one or more Classes of Subordinate Securities entitled
to receive cash flows remaining after distributions are made to all other
Classes designated as being senior thereto. Such right will effectively be
subordinate to the rights of other Holders of Senior Securities, but will be not
be limited to a specified dollar amount of subordination. If so specified in the
related Prospectus Supplement, the
61
<PAGE>
subordination of a Class may apply only in the event of (or may be limited to)
certain types of losses not covered by Insurance Policies or other credit
support, such as losses arising from damage to property securing a Mortgage Loan
not covered by standard hazard insurance policies.
The related Prospectus Supplement will set forth information concerning the
amount of subordination of a Class or Classes of Subordinate Securities in a
Series, the circumstances in which such subordination will be applicable, the
manner, if any, in which the amount of subordination will decrease over time,
the manner of funding any related Reserve Fund and the conditions under which
amounts in any related Reserve Fund will be used to make distributions to
Holders of Senior Securities and/or to Holders of Subordinate Securities or be
released from the related Trust Estate or Trust Fund. If cash flows otherwise
distributable to holders of Subordinate Securities secured by a Mortgage Group
will be used as credit support for Senior Securities secured by another Mortgage
Group within the Trust Estate or Trust Fund, the related Prospectus Supplement
will specify the manner and conditions for applying such a cross-support
feature.
CROSS-SUPPORT FEATURES
If the Mortgage Assets for a Series are divided into separate Mortgage
Groups, each securing a separate Class or Classes of a Series, credit support
may be provided by a cross-support feature which requires that distributions be
made on Senior Securities secured by one Mortgage Group prior to distributions
on Subordinate Securities secured by another Mortgage Group within the Trust
Estate or Trust Fund. The related Prospectus Supplement for a Series which
includes a cross-support feature will describe the manner and conditions for
applying such cross-support feature.
INSURANCE ON THE MORTGAGE LOANS
Credit support with respect to a Series may be provided by insurance
policies that include standard hazard insurance and may, if specified in the
related Prospectus Supplement, include FHA Insurance. See "DESCRIPTION OF
INSURANCE ON THE MORTGAGE LOANS."
LETTER OF CREDIT
The letter of credit, if any, with respect to a Series of Securities will be
issued by the bank or financial institution specified in the related Prospectus
Supplement (the "L/C Bank"). Under the letter of credit, the L/C Bank will be
obligated to honor drawings thereunder in an aggregate fixed dollar amount, net
of unreimbursed payments thereunder, equal to the percentage specified in the
related Prospectus Supplement of the aggregate principal balance of the Mortgage
Loans on the related Cut-Off Date or of one or more Classes of Securities (the
"L/C Percentage"). If so specified in the related Prospectus Supplement, the
letter of credit may permit drawings in the event of losses not covered by
insurance policies or other credit support, such as losses arising from damage
not covered by standard hazard insurance policies. The amount available under
the letter of credit will, in all cases, be reduced to the extent of the
unreimbursed payments thereunder. The obligations of the L/C Bank under the
letter of credit for each Series of Securities will expire at the earlier of the
date specified in the related Prospectus Supplement or the termination of the
Trust Estate or Trust Fund, as applicable. A copy of the letter of credit for a
Series, if any, will be filed with the Commission as an exhibit to a Current
Report on Form 8-K to be filed within 15 days of issuance of the Securities of
the related Series.
BOND GUARANTEE INSURANCE
Bond guarantee insurance, if any, with respect to a Series of Bonds will be
provided by one or more insurance companies. Such bond guarantee insurance will
guarantee, with respect to one or more Classes of Bonds of the related Series,
timely distributions of interest and full distributions of principal on the
basis of a schedule of principal distributions set forth in or determined in the
manner specified in the related
62
<PAGE>
Prospectus Supplement. If so specified in the related Prospectus Supplement, the
bond guarantee insurance will also guarantee against any payment made to a
Bondholder which is subsequently recovered as a "voidable preference" payment
under the Bankruptcy Code. A copy of the bond guarantee insurance for a Series,
if any, will be filed with the Commission as an exhibit to a Current Report on
Form 8-K to be filed with the Commission within 15 days of issuance of the Bonds
of the related Series.
RESERVE FUNDS
One or more Reserve Funds may be established with respect to a Series, in
which cash, a letter of credit, Eligible Investments, a demand note or a
combination thereof, in the amounts, if any, so specified in the related
Prospectus Supplement will be deposited. The Reserve Funds for a Series may also
be funded over time by depositing therein a specified amount of the
distributions received on the related Mortgage Assets as specified in the
related Prospectus Supplement.
Amounts on deposit in any Reserve Fund for a Series, together with the
reinvestment income thereon, if any, will be applied by the Trustee for the
purposes, in the manner, and to the extent specified in the related Prospectus
Supplement. A Reserve Fund may be provided to increase the likelihood of timely
payments or distributions of principal of and interest on the Securities, if
required as a condition to the rating of such Series by each Rating Agency, or
to reduce the likelihood of special redemptions with respect to any Series. If
so specified in the related Prospectus Supplement, Reserve Funds may be
established to provide limited protection, in an amount satisfactory to each
Rating Agency, against certain types of losses not covered by Insurance Policies
or other credit support, such as losses arising from damage not covered by
standard hazard insurance policies. Following each Payment Date or Distribution
Date amounts in such Reserve Fund in excess of any amount required to be
maintained therein may be released from the Reserve Fund under the conditions
and to the extent specified in the related Prospectus Supplement and will not be
available for further application by the Trustee.
Moneys deposited in any Reserve Funds will be invested in Eligible
Investments, except as otherwise specified in the related Prospectus Supplement.
Unless otherwise specified in the related Prospectus Supplement, any
reinvestment income or other gain from such investments will be credited to the
related Reserve Fund for such Series, and any loss resulting from such
investments will be charged to such Reserve Fund. However, such income may be
payable to the Master Servicer or a Servicer as additional servicing
compensation. See "SERVICING OF MORTGAGE LOANS". The Reserve Fund, if any, for a
Series will not be a part of the Trust Estate or Trust Fund, as applicable,
unless otherwise specified in the related Prospectus Supplement.
Additional information concerning any Reserve Fund will be set forth in the
related Prospectus Supplement, including the initial balance of such Reserve
Fund, the balance required to be maintained in the Reserve Fund, the manner in
which such required balance will decrease over time, the manner of funding such
Reserve Fund, the purposes for which funds in the Reserve Fund may be applied to
make payments or distributions to Bondholders or Certificateholders and use of
investment earnings from the Reserve Fund, if any.
DESCRIPTION OF INSURANCE ON THE MORTGAGE LOANS
The following descriptions of standard hazard insurance policies and FHA
insurance and the respective coverages thereunder are general descriptions only
and do not purport to be complete.
GENERAL
Each Mortgaged Property will be covered by a standard hazard insurance
policy, as described in the related Prospectus Supplement. The coverage under
standard hazard insurance policies will be subject to conditions and limitations
described in the Prospectus Supplement and under "Hazard Insurance on the
Mortgage Loans" below. Certain hazard risks will, therefore, not be insured and
the occurrence of such
63
<PAGE>
hazards could adversely affect payments or distributions to Holders.
Additionally, to the extent that losses on a defaulted or foreclosed Mortgage
Loan are not covered by other credit support for such Series, such losses, if
any, would affect payments or distributions to Holders.
HAZARD INSURANCE ON THE MORTGAGE LOANS
The standard hazard insurance policies will provide for coverage at least
equal to the applicable state standard form of fire insurance policy with
extended coverage. In general, the standard form of fire and extended coverage
policy will cover physical damage to or destruction of, the improvements on the
Mortgaged Property caused by fire, lightning, explosion, smoke, windstorm, hail,
riot, strike and civil commotion, subject to the conditions and exclusions
particularized in each policy. Because the standard hazard insurance policies
relating to the Mortgage Loans will be underwritten by different insurers and
will cover Mortgaged Properties located in various states, such policies will
not contain identical terms and conditions. The basic terms, however, generally
will be determined by state law and generally will be similar. Most such
policies typically will not cover any physical damage resulting from war,
revolution, governmental actions, floods and other water-related causes, earth
movement (including earthquake, landslides, and mudflows), nuclear reaction, wet
or dry rot, vermin, rodents, insects or domestic animals, theft and, in certain
cases, vandalism. The foregoing list is merely indicative of certain kinds of
uninsured risks and is not intended to be all-inclusive. Uninsured risks not
covered by a special hazard insurance policy or other form of credit support may
adversely affect the ability of the Issuer to make payments of principal or
interest on the Bonds. When a Mortgaged Property is located in a flood area
identified in the Federal Register by the Flood Emergency Management Agency, the
Master Servicer or the Servicer will be required to cause flood insurance to be
maintained with respect to such Mortgaged Property.
The standard hazard insurance policies covering Mortgaged Properties
securing Mortgage Loans typically will contain a "coinsurance" clause which will
require the insured at all times to carry hazard insurance of a specified
percentage (generally 80% to 90%) of the actual cash value of the improvements
on the Mortgaged Property in order to recover the full amount of any partial
loss. If the insured's coverage falls below this specified percentage, such
clause will provide that the hazard insurer's liability in the event of partial
loss will not exceed the greater of (i) the actual cash value (the replacement
cost less physical depreciation) of the improvements damaged or destroyed or
(ii) such proportion of the loss as the amount of insurance carried bears to the
specified percentage of the actual cash value of such improvements.
In the event of partial loss, hazard insurance proceeds may be insufficient
to restore fully the damaged property. Under the terms of the Mortgage Loans,
Mortgagors are required to present claims to insurers under hazard insurance
policies maintained on the Mortgaged Properties. The Primary Servicer, on behalf
of the Trustee, Bondholders, and Certificateholders, is obligated to present or
cause to be presented claims under any blanket insurance policy insuring against
hazard losses on Mortgaged Properties; however, the ability of the Primary
Servicer to present or cause to be presented such claims is dependent upon the
extent to which information in this regard is furnished to the Primary Servicer
by Mortgagors.
FHA INSURANCE
The FHA is responsible for administering various federal programs, including
mortgage insurance, authorized under the Housing Act, as amended, and the United
States Housing Act of 1937, as amended. To the extent specified in the related
Prospectus Supplement, all or a portion of the Mortgage Loans may be insured by
the FHA. The Primary Servicer will be required to take such steps as are
reasonably necessary to keep such insurance in full force and effect.
64
<PAGE>
CERTAIN LEGAL ASPECTS OF MORTGAGE LOANS
The following discussion contains summaries of certain legal aspects of
mortgage loans that are general in nature. Because such legal aspects are
governed by applicable state law (which laws may differ substantially), the
summaries do not purport to be complete nor to reflect the laws of any
particular state, nor to encompass the laws of all states in which the Mortgaged
Properties are situated. The summaries are qualified in their entirety by
reference to the applicable federal and state laws governing the Mortgage Loans.
MORTGAGES
Each Mortgage Loan will be secured by a mortgage, a deed of trust or a deed
to secure debt, depending upon the prevailing practice and law in the state in
which the related Mortgaged Property is located. The filing of a mortgage, deed
of trust or deed to secure debt creates a lien upon, or grants a title interest
in, the real property covered by such instrument and represents the security for
the repayment of an obligation that is customarily evidenced by a promissory
note. The lien of the mortgage is generally subordinate to the lien for real
estate taxes and assessments or other charges imposed under governmental police
powers. The priority of the lien with respect to such mortgage depends on its
terms, the knowledge of the parties to the mortgage and generally on the order
of recording the mortgage with the applicable public recording office.
There are two parties to a mortgage: the mortgagor, who is the owner of the
property and usually the borrower, and the mortgagee, who is the lender. In the
case where the borrower is a land trust, there are three parties because title
to the property is held by a land trustee under a land trust agreement of which
the borrower is the beneficiary at origination of a mortgage loan involving a
land trust, the borrower executes a separate undertaking to make payments on the
mortgage note. A deed of trust has three parties: the owner of the property and
usually the borrower, called the trustor (similar to a mortgagor), a lender,
called the beneficiary (similar to the mortgagee), and a third-party grantee,
called the trustee. Under a deed of trust, the borrower grants the property,
irrevocably until the debt is paid, in trust, generally with a power of sale, to
the trustee to secure payment of the mortgage loan. The trustee's authority
under a deed of trust and the mortgagee's authority under a mortgage are
governed by the express provisions of the deed of trust or mortgage, the law of
the state in which the related Mortgaged Property is located and, in some cases,
in deed of trust transactions, the directions of the beneficiary. Some states
use a security deed or deed to secure debt which is similar to a deed of trust
except it has only two parties: a grantor (similar to a mortgagor) and a grantee
(similar to a mortgagee).
INTEREST IN REAL PROPERTY
The real property covered by a mortgage, deed of trust, security deed or
deed to secure debt is most often the fee estate in land and improvements.
However, such an instrument may encumber other interests in real property such
as a tenant's interest in a lease of land or improvements, or both, and the
leasehold estate created by such lease. An instrument covering an interest in
real property other than the fee estate requires special provisions in the
instrument creating such interest or in the mortgage, deed of trust, security
deed or deed to secure debt, to protect the mortgagee against termination of
such interest before the mortgage, deed of trust, security deed or deed to
secure debt is paid. Unless otherwise specified in the Prospectus Supplement,
the Depositor or the Asset Seller will make certain representations and
warranties in the Agreement with respect to the Mortgage Loans which are secured
by an interest in a leasehold estate. Such representation and warranties will be
set forth in the Prospectus Supplement if applicable.
JUNIOR MORTGAGES; RIGHTS OF SENIOR MORTGAGES OR BENEFICIARIES
If specified in the applicable Prospectus Supplement, some of the Mortgage
Loans included in the Mortgage Pool will be secured by junior mortgages or deeds
of trust which are subordinate to senior
65
<PAGE>
mortgages or deeds of trust held by other lenders or institutional investors.
The rights of the Trust Fund (and therefore the Certificateholders), as
beneficiary under a junior deed of trust or as mortgagee under a junior
mortgage, are subordinate to those of the mortgagee or beneficiary under the
senior mortgage or deed of trust, including the prior rights of the senior
mortgagee or beneficiary to receive rents, hazard insurance and condemnation
proceeds and to cause the property securing the Mortgage Loan to be sold upon
default of the mortgagor or trustor, thereby extinguishing the junior
mortgagee's or junior beneficiary's lien unless the Special Servicer asserts its
subordinate interest in a property in foreclosure litigation or satisfies the
defaulted senior loan. Accordingly, the Trust Fund (and therefore the
Certificateholders), as the holder of the junior lien, bear (i) the risk of
delay in distributions while a deficiency judgement against the borrower is
obtained and (ii) the risk of loss if the deficiency judgement is not realized
upon. Moreover, deficiency judgements may not be available in certain
jurisdictions or the Mortgage Loan may be nonrecourse. As discussed more fully
below, in many states a junior mortgagee or beneficiary may satisfy a defaulted
senior loan in full, or may cure such default and bring the senior loan current,
in either event adding the amounts expended to the balance due on the junior
loan. Absent a provision in the senior mortgage, no notice of default is
required to be given to the junior mortgagee.
The form of the mortgage or deed of trust used by many institutional lenders
confers on the mortgagee or beneficiary the right both to receive all proceeds
collected under any hazard insurance policy and all awards made in connection
with any condemnation proceedings, and to apply such proceeds and awards to any
indebtedness secured by the mortgage or deed of trust, in such order as the
mortgage or beneficiary may determine. Thus, in the event improvements on the
property are damaged or destroyed by fire or other casualty, or in the event the
property is taken by condemnation, the mortgagee or beneficiary under the senior
mortgage or deed of trust will have the prior right to collect any insurance
proceeds payable under a hazard insurance policy and any award of damages in
connection with the condemnation and to apply the same to the indebtedness
secured by the senior mortgage or deed of trust. Proceeds in excess of the
amount of senior mortgage indebtedness will, in most cases, by applied to the
indebtedness of a junior mortgage or trust deed. The laws of certain states may
limit the ability of mortgagees or beneficiaries to apply the proceeds of hazard
insurance and partial condemnation awards to the secured indebtedness. In such
states, the mortgagor or trustor must be allowed to use the proceeds of hazard
insurance to repair the damage unless the security of the mortgagee or
beneficiary has been impaired. Similarly, in certain states, the mortgagee or
beneficiary is entitled to the award for a partial condemnation of the real
property security only to the extent that its security is impaired.
The form of mortgage or deed of trust used by many institutional lenders
typically contains a "future advance" clause, which provides, in essence, that
additional amounts advanced to or on behalf of the mortgagor or trustor by the
mortgagee or beneficiary are to be secured by the mortgage or deed of trust.
While such a clause is valid under the laws of most states, the priority of any
advance made under the clause depends, in some states, on whether the advance
was an "obligatory" or "optional" advance. If the mortgagee or beneficiary is
obligated to advance the additional amounts, the advance may be entitled to
receive the same priority as amounts initially made under the mortgage or deed
of trust, notwithstanding that there may be intervening junior mortgages or
deeds of trust and other liens between the date of recording of the mortgage or
deed of trust and the date of the future advance, and notwithstanding that the
mortgagee or beneficiary had actual knowledge of such intervening junior
mortgages or deeds of trust and other liens at the time of the advance. Where
the mortgagee or beneficiary is not obligated to advance the additional amounts
and has actual knowledge of the intervening junior mortgages or deeds of trust
and other liens, the advance may be subordinate to such intervening junior
mortgages or deeds of trust and other liens. Priority of advances under a
"future advance" clause rests, in many other states, on state law giving
priority to all advances made under the loan agreement up to a "credit limit"
amount stated in the recorded mortgage.
Another provision typically found in the form of the mortgage or deed of
trust used by many institutional lenders obligates the mortgagor or trustor to
pay before delinquency all taxes and assessments
66
<PAGE>
on the property and, when due, all encumbrances, charges and liens on the
property which appear prior to the mortgage or deed of trust, to provide and
maintain fire insurance on the property, to maintain and repair the property and
not to commit or permit any waste thereof, and to appear in and defend any
action or proceeding purporting to affect the property or the rights of the
mortgagee or beneficiary under the mortgage or deed of trust. Upon a failure of
the mortgagor or trustor to perform any of these obligations, the mortgagee or
beneficiary is given the right under the mortgage or deed of trust to perform
the obligation itself, at its election, with the mortgagor or trustor agreeing
to reimburse the mortgagee or beneficiary for any sums expended by the mortgagee
or beneficiary on behalf of the trustor. All sums so expended by the mortgagee
or beneficiary become part of the indebtedness secured by the mortgage or deed
of trust.
The form of mortgage or deed of trust used by many institutional lenders
typically requires the mortgagor or trustor to obtain the consent of the
mortgagee or beneficiary in respect of actions affecting the mortgaged property,
including, without limitation, leasing activities (including new leases and
termination or modification of existing leases), alterations and improvements to
buildings forming a part of the mortgaged property and management and leasing
agreements for the mortgaged property. Tenants will often refuse to execute a
lease unless the mortgagee or beneficiary executes a written agreement with the
tenant not to disturb the tenant's possession of its premises in the event of a
foreclosure. A senior mortgagee or beneficiary may refuse to consent to matters
approved by a junior mortgagee or beneficiary with the result that the value of
the security for the junior mortgage or deed of trust is diminished. For
example, a senior mortgagee or beneficiary may decide not to approve a lease or
to refuse to grant a tenant a non-disturbance agreement. If, as a result, the
lease is not executed, the value of the mortgaged property may be diminished.
FORECLOSURE OF MORTGAGE
In states permitting nonjudicial foreclosure proceedings, foreclosure of a
deed of trust or deed to secure debt is generally accomplished by a non-judicial
trustee's sale under a specific provision in the deed of trust which authorizes
the trustee to sell the property upon any default by the borrower under the
terms of the note or deed of trust or deed to secure debt. In some states, prior
to such sale, the trustee must record a notice of default and send a copy to the
borrower-trustor and to any person who has recorded a request for a copy of a
notice of default and notice of sale. In addition, the trustee in some states
must provide notice of any other individual having an interest in the real
property, including any junior lienholders. In some states there is a
reinstatement period. The trustor, borrower, or any person having a junior
encumbrance on the real estate may, during a reinstatement period, cure the
default by paying the entire amount in arrears plus the costs and expenses
incurred in enforcing the obligation. In other states, after acceleration of the
debt, the borrower is not provided with a period to reinstate the loan, but has
only the right to pay off the entire debt to prevent the foreclosure sale.
Generally, state law controls the amount of foreclosure expenses and costs,
including attorneys' fees, which may be recovered by a lender. If the deed of
trust is not reinstated, a notice of sale must be posted in a public place and,
in most states, published for a specified period of time in one or more
newspapers. In addition, some state laws require that a copy of the notice of
sale be posted on the property, recorded and sent to all parties having an
interest in the real property. Generally, state law governs the procedure for
public sale, the parties entitled to notice, the method of giving notice and the
applicable time periods.
An action to foreclose a mortgage is an action to recover the mortgage debt
by enforcing the mortgagee's rights under the mortgage. It is regulated by
statutes and rules and subject throughout to the court's equitable powers.
Generally, a borrower is bound by the terms of the mortgage note and the
mortgage and cannot be relieved from his default if the mortgagee has exercised
his rights in a commercially reasonable manner. However, since a foreclosure
action historically was equitable in nature, the court may exercise equitable
powers to relieve a mortgagor of a default and deny the mortgagee foreclosure on
proof that either the mortgagor's default was neither willful nor in bad faith
or the
67
<PAGE>
mortgagee's action established a waiver, fraud, bad faith, or oppressive or
unconscionable conduct such as to warrant a court of equity refusing affirmative
relief to the mortgagee. Under certain circumstances, a court of equity may
relieve the borrower from an entirely technical default where such default was
not willful.
A foreclosure action is subject to most of the delays and expenses of other
lawsuits if defenses or counterclaims are interposed, sometimes requiring up to
several years to complete. Moreover, a non-collusive, regularly conducted
foreclosure sale may be challenged as a fraudulent conveyance, regardless of the
parties' intent, if a court determines that the sale was for less than fair
consideration and such sale occurred while the mortgagor was insolvent and
within the state statute of limitations (which is tolled by the filing of a
bankruptcy case). Similarly, in some states, a suit against the debtor on the
mortgage note may take several years and, generally, is a remedy alternative to
foreclosure, the mortgagee being precluded from pursuing both at the same time.
In case of foreclosure under either a mortgage or a deed of trust, the sale
by the referee or other designated officer or by the trustee is a public sale.
However, because of the difficulty potential third-party purchasers at the sale
have in determining the exact status of title and because the physical condition
of the property may have deteriorated during the foreclosure proceedings, it is
uncommon for a third party to purchase the property at a foreclosure sale.
Rather, it is common for the lender to purchase the property from the trustee or
referee for an amount which may be equal to the principal amount of the mortgage
or deed of trust plus accrued and unpaid interest and the expenses of
foreclosure, in which event the borrower's debt will be extinguished or the
lender may purchase for a lesser amount in order to preserve its right against a
borrower to seek a deficiency judgment in states where such a judgment is
available. Thereafter, and subject in some states to the right of the borrower
to stay in possession during a redemption period, the lender will assume the
burdens of ownership, including obtaining casualty insurance, paying taxes and
making such repairs at its own expense as are necessary to render the property
suitable for sale. The lender will commonly obtain the services of a real estate
broker and pay the broker's commission in connection with the sale of the
property. Depending upon market conditions, the ultimate proceeds of the sale of
the property may not equal the lender's investment in the property. Moreover, a
lender typically incurs substantial legal fees and court costs in acquiring a
mortgaged property through contested foreclosure. Furthermore, certain states
require that any environmental hazards be eliminated before a property may be
resold. In addition, a lender may be responsible under federal or state law for
the cost of cleaning up a mortgaged property that is environmentally
contaminated. As a result, a lender could realize an overall loss on a mortgage
loan even if the related mortgaged property is sold at foreclosure or resold
after it is acquired through foreclosure for an amount equal to the full
outstanding principal amount of the mortgage loan, plus accrued interest. Any
loss may be reduced by the receipt of any mortgage guaranty insurance proceeds.
The holder of a junior mortgage that forecloses on any Mortgaged Property
does so subject to senior mortgages and any other prior liens, and may be
obliged to keep senior mortgage loans current in order to avoid foreclosure of
its interest in the property. In addition, if the foreclosure of a junior
mortgage triggers the enforcement of a "due-on-sale" clause contained in a
senior mortgage, the junior mortgagee could be required to pay the full amount
of the senior mortgage indebtedness or face foreclosure.
If title to any Mortgaged Property is acquired by the Trustee on behalf of
the Certificateholders, the Master Servicer or any related Sub-servicer or the
Special Servicer, on behalf of such holders, will be required to sell the
Mortgaged Property prior to the close of the third calendar year following the
year of acquisition of such Mortgaged Property by the Trust Fund, unless
(i) the Internal Revenue Service grants an extension of time to sell such
property (an "REO Extension") or (ii) it obtains an opinion of counsel generally
to the effect that the holding of the property for more than two years after its
acquisition will not result in the imposition of a tax on the Trust Fund or
cause any REMIC created pursuant to the Pooling and Servicing Agreement to fail
to qualify as a REMIC under the Code. Subject to the foregoing, the Master
Servicer or any related Sub-servicer or the Special Servicer will generally be
required to solicit bids
68
<PAGE>
for any Mortgaged Property so acquired in such a manner as will be reasonably
likely to realize a fair price for such property. The Master Servicer or any
related Sub-servicer or the Special Servicer may retain an independent
contractor to operate and manage any REO Property; however, the retention of an
independent contractor will not relieve the Master Servicer or any related
Sub-servicer or the Special Servicer of its obligations with respect to such REO
Property.
In general, the Master Servicer or any related Sub-servicer or the Special
Servicer or an independent contractor employed by the Master Servicer or any
related Sub-servicer or the Special Servicer at the expense of the Trust Fund
will be obligated to operate and manage any Mortgaged Property acquired as REO
Property in a manner that (i) would cause such property to be treated as
"foreclosure property" by any REMIC in which such REO Property is held and
(ii) would, to the extent commercially reasonable and consistent with
clause (i), maximize the Trust Fund's net after-tax proceeds from such property.
After the Master Servicer or any related Sub-servicer or the Special Servicer
reviews the operation of such property and consults with the Trustee to
determine the Trust Fund's federal income tax reporting position with respect to
the income it is anticipated that the Trust Fund would derive from such
property, the Master Servicer or any related Sub-servicer or the Special
Servicer could determine (particularly in the case of an REO Property that is a
hospitality property or residential health care facility) that it would not be
commercially feasible to manage and operate such property in a manner that would
avoid the imposition of a tax on "net income from foreclosure property," within
the meaning of Section 857(b)(4)(B) of the Code (an "REO Tax") at the highest
marginal corporate tax rate (currently 35%). The determination as to whether
income from an REO Property would be subject to an REO Tax will depend on the
specific facts and circumstances relating to the management and operation of
each REO Property. Any REO Tax imposed on the Trust Fund's income from an REO
Property would reduce the amount available for distribution to
Certificateholders. Certificateholders are advised to consult their tax advisors
regarding the possible imposition of REO Taxes in connection with the operation
of commercial REO Properties by REMICs.
LEASEHOLD RISKS
Mortgage Loans may be secured by a mortgage on a ground lease. Leasehold
mortgages are subject to certain risks not associated with mortgage loans
secured by the fee estate of the mortgagor. The most significant of these risks
is that the ground lease creating the leasehold estate could terminate, leaving
the leasehold mortgagee without its security. The ground lease may terminate if,
among other reasons, the ground lessee breaches or defaults in is obligations
under the ground lease or there is a bankruptcy of the ground lessee or the
ground lessor. This risk may be minimized if the ground lease contains certain
provisions protective of the mortgagee, but the ground leases that secure
Mortgage Loans may not contain some of these protective provisions, and
mortgages may not contain the other protections discussed in the next paragraph.
Protective ground lease provisions include the right of the leasehold mortgagee
to receive notices from the ground lessor of any defaults by the mortgagor; the
right to cure such defaults, with adequate cure periods; if a default is not
susceptible of cure by the leasehold mortgagee, the right to acquire the
leasehold estate through foreclosure or otherwise; the ability of the ground
lease to be assigned to and by the leasehold mortgagee or purchaser at a
foreclosure sale and for the concomitant release of the ground lessee's
liabilities thereunder; and the right of the leasehold mortgagee to enter into a
new ground lease with the ground lessor on the same terms and conditions as the
old ground lease in the event of a termination thereof.
In addition to the foregoing protections, a leasehold mortgagee may require
that the ground lease or leasehold mortgage prohibit the ground lessee from
treating the ground lease as terminated in the event of the ground lessor's
bankruptcy and rejection of the ground lease by the trustee for the
debtor-ground lessor. As further protection, a leasehold mortgage may provide
for the assignment of the debtor-ground lessee's right to reject a lease
pursuant to Section 365 of the Bankruptcy Reform Act of 1978, as amended (Title
11 of the United States Code), although the enforceability of such clause has
not been established.
69
<PAGE>
Without the protections described above, a leasehold mortgagee may lose the
collateral securing its leasehold mortgage. In addition, terms and conditions of
a leasehold mortgage are subject to the terms and conditions of the ground
lease. Although certain rights given to a ground lessee can be limited by the
terms of a leasehold mortgage, the rights of a ground lessee or a leasehold
mortgagee with respect to, among other things, insurance, casualty and
condemnation will be governed by the provisions of the ground lease.
RIGHTS OF REDEMPTION
In some states, after sale pursuant to a deed of trust or foreclosure of a
mortgage, the trustor or borrower and foreclosed junior lienors are given a
statutory period in which to redeem the property from the foreclosure sale. The
right of redemption should be distinguished from the equity of redemption, which
is a nonstatutory right that must be exercised prior to the foreclosure sale. In
some states, redemption may occur only upon payment of the foreclosure sales
price and expenses of foreclosure. In other states, redemption may be authorized
if the former borrower pays only a portion of the sums due. The effect of a
statutory right of redemption is to diminish the ability of the lender to sell
the foreclosed property. The right of redemption would defeat the title of any
purchaser from the lender subsequent to foreclosure or sale under a deed of
trust. Consequently, the practical effect of a right of redemption is to force
the lender to retain the property and pay expenses of ownership until the
redemption period has run. In some states, there is no right to redeem property
after a trustee's sale under a deed of trust.
Under the REMIC Provisions currently in effect, property acquired by
foreclosure generally must not be held beyond the end of the third taxable year
following the year of acquisition. Unless otherwise provided in the related
Prospectus Supplement, with respect to a series of Certificates for which an
election is made to qualify the Trust Fund or a part thereof as a REMIC, the
Agreement will permit foreclosed property to be held for more than two years if
the Internal Revenue Service grants an extension of time within which to sell
such property or independent counsel renders an opinion to the effect that
holding such property for such additional period is permissible under the REMIC
Provisions.
ENVIRONMENTAL MATTERS
Real property pledged as security to a lender may be subject to
environmental risks. For example, certain environmental liabilities may
(1) cause a diminution in the value of the Mortgaged Property; (2) limit the
lender's foreclosure rights; and (3) subject the lender to liability for
clean-up costs or other remedial actions. Under the laws of many states,
contamination of a property may give rise to a lien on the property to assure
the costs of clean-up. In several states, such a lien has priority over the lien
of an existing mortgage against such property.
The presence of hazardous or toxic substances, or the failure to remediate
such property properly, may adversely affect the market value of the property,
as well as the owner's ability to sell or use the real estate or to borrow using
the real estate as collateral. In addition, certain environmental laws and
common law principles govern the responsibility for the removal, encapsulation
or disturbance of asbestos containing materials ("ACMs") when these ACMs are in
poor condition or when a property with ACMs is undergoing repair, renovation or
demolition. Such laws could also be used to impose liability upon owners and
operators of real properties for release of ACMs into the air that cause
personal injury or other damage. In addition to cleanup and natural resource
damages actions brought by federal, state, and local agencies and private
parties, the presence of hazardous substances on a property may lead to claims
of personal injury, property damage, or other claims by private plaintiffs.
Under the federal Comprehensive Environmental Response, Compensation and
Liability Act of 1980, as amended ("CERCLA"), and under the laws of certain
states, a secured party which takes a deed-in-lieu of foreclosure, purchases a
mortgaged property at a foreclosure sale, or operates a Mortgaged Property may
become liable in some circumstances either to the government or to private
parties for cleanup costs, even if the lender does not cause or contribute to
the contamination. Liability under some federal or state
70
<PAGE>
statutes may not be limited to the original or unamortized principal balance of
a loan or to the value of the property securing a loan. CERCLA imposes strict,
as well as joint and several, liability on several classes of potentially
responsible parties, including current owners and operators of the property,
regardless of whether they caused or contributed to the contamination. Many
states have laws similar to CERCLA.
Lenders may be held liable under CERCLA as owners or operators. Excluded
from CERCLA's definition of "owner or operator," however, is a person who
without participating in the management of the facility, holds indicia of
ownership primarily to protect his security interest. This exemption for holders
of a security interest such as a secured lender applies only in circumstances
where the lender acts to protect its security interest in the contaminated
facility or property. Thus, if a lender's activities encroach on the actual
management of such facility or property, the lender faces potential liability as
an "owner or operator" under CERCLA. Similarly, when a lender forecloses and
takes title to a contaminated facility or property (whether it holds the
facility or property as an investment or leases it to a third party), the lender
may incur potential CERCLA liability.
Whether actions taken by a lender would constitute such an encroachment on
the actual management of a facility or property, so as to render the secured
creditor exemption unavailable to the lender has been a matter of judicial
interpretation of the statutory language, and court decisions have historically
been inconsistent.
This ambiguity appears to have been resolved by the enactment of the Asset
Conservation, Lender Liability and Deposit Insurance Protection Act of 1996 (the
"Asset Conservation Act"), signed into law by President Clinton on
September 30, 1996, which lists permissible actions that may be undertaken by a
lender holding security in a contaminated facility without exceeding the bounds
of the secured creditor exemption, subject to certain conditions and
limitations. The Asset Conservation Act provides that in order to be deemed to
have participated in the management of a secured property, a lender must
actually participate in the operational affairs of the property or the borrower.
The Asset Conservation Act also provides that a lender will continue to have the
benefit of the secured creditor exemption even if it forecloses on a mortgaged
property, purchases it at a foreclosure sale or accepts a deed-in-lieu of
foreclosure provided that the lender seeks to sell the mortgaged property at the
earliest practicable commercially reasonable time on commercially reasonable
terms. In addition to its application to CERCLA, the Asset Conservation Act
applies to determining a lender's liability as an owner or operator of a
petroleum or hazardous substance underground storage tank ("UST") under the
federal Resource Conservation and Recovery Act ("RCRA").
The secured creditor exemption does not protect a lender from liability
under CERCLA in cases, among others, where the lender arranges for disposal of
hazardous substances or for transportation of hazardous substances. In addition,
the secured creditor exemption does not govern liability for cleanup costs under
federal laws other than CERCLA or the petroleum and hazardous substance UST
provisions of RCRA. For example, under other provisions of RCRA, a past or
present owner or operator of a facility may be ordered to conduct environmental
property remediation in a proceeding brought by the government or by private
citizens. In addition, many states have statutes similar to CERCLA, and not all
those statutes provide for a secured creditor exemption.
In a few states, transfer of some types of properties is conditioned upon
clean up of contamination prior to transfer. In these cases, a lender that
becomes the owner of a property through foreclosure, deed-in-lieu of foreclosure
or otherwise, may be required to cleanup the contamination before selling or
otherwise transferring the property.
Beyond statute-based environmental liability, there exist common law causes
of action (for example, actions based on nuisance or on toxic tort resulting in
death, personal injury or damage to property) related to hazardous environmental
conditions on a property. While it may be more difficult to hold a lender liable
in such cases, unanticipated or uninsurable liabilities of the borrower may
jeopardize the borrower's ability to meet its loan obligations.
71
<PAGE>
If a lender is or becomes liable, it may bring an action for contribution
against the owner or operator who created the environmental hazard, but that
person or entity may be bankrupt or otherwise judgment proof. It is possible
that cleanup costs could become a liability of the Trust Fund and occasion a
loss to Certificateholders in certain circumstances described above if such
remedial costs were incurred.
Except as otherwise specified in the applicable Prospectus Supplement, at
the time the Mortgage Loans were originated, it is possible that no
environmental assessment or a very limited environmental assessment of the
Mortgaged Properties was conducted.
Unless otherwise specified in the related Prospectus Supplement, the
Servicing Agreement, Master Servicing Agreement or Special Servicing Agreement,
as applicable, provides that the Servicer, the Master Servicer or the Special
Servicer, as applicable, acting on behalf of the Trust Estate or Trust Fund, as
applicable, may not acquire title to a Mortgaged Property underlying a Mortgage
Loan or take over its operation unless the Servicer, the Master Servicer or the
Special Servicer, as applicable, has previously determined, based upon a report
prepared by a person who regularly conducts environmental audits, that (i) the
Mortgaged Property is in compliance with applicable environmental laws and
regulations or, if not, that taking such actions as are necessary to bring the
Mortgaged Property in compliance therewith is reasonably likely to produce a
greater recovery on a present value basis than not taking such actions and
(ii) there are no circumstances or conditions present that have resulted in any
contamination or if such circumstances or conditions are present for which any
action could be required, taking such actions with respect to the affected
Mortgaged Property is reasonably likely to produce a greater recovery on a
present value basis than not taking such actions.
CERTAIN LAWS AND REGULATIONS
The Mortgaged Properties are subject to compliance with various federal,
state and local statutes and regulations. Failure to comply (together with an
inability to remedy any such failure) could result in material diminution in the
value of a Mortgaged Property which could, together with the limited alternative
uses for such Mortgaged Property, result in a failure to realize the full
principal amount of the Mortgage Loans.
For instance, Mortgaged Properties which are hospitals, nursing homes or
convalescent homes may present special risks in large part due to significant
governmental regulation of the operation, maintenance, control and financing of
health care institutions. Mortgaged Properties which are hotels or motels may
present additional risk in that: (i) hotels and motels are typically operated
pursuant to franchise, management and operating agreements which may be
terminable by the operator, and (ii) the transferability of the hotel's
operating, liquor and other licenses to the entity acquiring the hotel either
through purchase or foreclosure is subject to the vagaries of local law
requirements.
LEASES AND RENTS
Multifamily and commercial mortgage loan transactions often provide for an
assignment of the leases and rents pursuant to which the borrower typically
assigns its right, title and interest, as landlord under each lease and the
income derived therefrom, to the lender while either obtaining a license to
collect rents for so long as there is no default or providing for the direct
payment to the lender. The manner of perfecting the mortgagee's interest in
rents may depend on whether the mortgagor's assignment was absolute or one
granted as security for the loan. Failure to properly perfect the mortgagee's
interest in rents may result in the loss of substantial pool of funds, which
could otherwise serve as a source of repayment for such loan. If the mortgagor
defaults, the license terminates and the lender is entitled to collect the
rents. Local law may require that the lender take possession of the property
and/or obtain a court-appointed receiver before becoming entitled to collect the
rents. In most states, hotel and motel room revenues are considered accounts
receivable under the UCC; generally these revenues are either assigned by the
mortgagor, which remains entitled to collect such revenues absent a default, or
pledged by
72
<PAGE>
the mortgagor, as security for the loan. In general, the lender must file
financing statements in order to perfect its security interest in the revenues
and must file continuation statements, generally every five years, to maintain
perfection of such security interest. Even if the lender's security interest in
room revenues is perfected under the UCC, the lender will generally be required
to commence a foreclosure or otherwise take possession of the property in order
to collect the room revenues after a default.
PERSONALTY
Certain types of Mortgaged Properties, such as hotels, motels and industrial
plants, are likely to derive a significant part of their value from personal
property which does not constitute "fixtures" under applicable state real
property law and, hence, would not be subject to the lien of a mortgage. Such
property is generally pledged or assigned as security to the lender under the
UCC. In order to perfect its security interest therein, the lender generally
must file UCC financing statements and, to maintain perfection of such security
interest, file continuation statements generally every five years.
ANTI-DEFICIENCY LEGISLATION AND OTHER LIMITATIONS ON LENDERS
Certain states have imposed statutory restrictions that limit the remedies
of a beneficiary under a deed of trust or a mortgagee under a mortgage. In some
states, statutes limit the right of the beneficiary or mortgagee to obtain a
deficiency judgment against the borrower following foreclosure or sale under a
deed of trust. A deficiency judgment is a personal judgment against the former
borrower equal in most cases to the difference between the amount due to the
lender and the net amount realized upon the foreclosure sale. Other statutes may
require the beneficiary or mortgagee to exhaust the security afforded under a
deed of trust or mortgage by foreclosure in an attempt to satisfy the full debt
before bringing a personal action against the borrower. In certain other states,
the lender has the option of bringing a personal action against the borrower on
the debt without first exhausting such security; however, in some of these
states, the lender, following judgment on such personal action, may be deemed to
have elected a remedy and may be precluded from exercising remedies with respect
to the security. Consequently, the practical effect of the election requirement,
when applicable, is that lenders will usually proceed first against the security
rather than bringing personal action against the borrower. Finally, other
statutory provisions may limit any deficiency judgment against the former
borrower following a foreclosure sale to the excess of the outstanding debt over
the fair market value of the property at the time of such sale. The purpose of
these statutes is to prevent a beneficiary or a mortgagee from obtaining a large
deficiency judgment against the former borrower as a result of low or no bids at
the judicial sale. In some states, exceptions to the anti-deficiency statutes
are provided for in certain instances where the value of the lender's security
has been impaired by acts or omissions of the borrower, for example, in the
event of waste of the property.
In addition, substantive requirements are imposed upon lenders in connection
with the origination and the servicing of mortgage loans by numerous federal and
some state consumer protection laws. The laws include the federal
Truth-in-Lending Act, Real Estate Settlement Procedures Act, Equal Credit
Opportunity Act, Fair Credit Billing Act, Fair Credit Reporting Act and related
statutes and regulations. These federal laws impose specific statutory
liabilities upon lenders who originate loans and who fail to comply with the
provisions of the law. In some cases, this liability may affect assignees of the
loans.
FEDERAL BANKRUPTCY AND OTHER LAWS AFFECTING CREDITORS' RIGHTS
In addition to laws limiting or prohibiting deficiency judgments, numerous
other statutory provisions, including the federal bankruptcy laws (the
"Bankruptcy Code") and state laws affording relief to debtors, may interfere
with or affect the ability of the secured lender to realize upon collateral
and/or enforce a deficiency judgment. For example, with respect to federal
bankruptcy law, the filing of a bankruptcy petition acts as a stay of the
enforcement of remedies (including the right of foreclosure) for collection of a
debt. Also, the filing of a petition in bankruptcy by or on behalf of a junior
lienor may stay a senior lender from taking action to foreclose the junior lien.
73
<PAGE>
In a Chapter 11 case under the Bankruptcy Code, the lender's lien may be
transferred to other collateral and/or be limited in amount to the value of the
lender's interest in the collateral as of the date of the bankruptcy. The loan
term may be extended, the interest rate may be adjusted to market rates and the
priority of the loan may be subordinated to bankruptcy court-approved financing.
The bankruptcy court can also reinstate accelerated indebtedness and, in effect,
invalidate due-on-sale clauses through confirmed Chapter 11 plans of
reorganization. Under Section 363(b) and (f) of the Bankruptcy Code, a trustee
for a debtor, or a debtor as debtor-in-possession, may, despite the provisions
of the related Mortgage Loan to the contrary, sell its Mortgaged Property free
and clear of all liens, which liens would then attach to the proceeds of such
sale.
The Bankruptcy Code has recently been amended to provide that a lender's
perfected pre-petition security interest in leases, rents and hotel revenues
continues in the post-petition leases, rents and hotel revenues, unless a
bankruptcy court orders to the contrary "based on the equities of the case."
Thus, unless a court orders otherwise, revenues from a Mortgaged Property
generated after the date the bankruptcy petition is filed will constitute "cash
collateral" under the Bankruptcy Code. Debtors may only use cash collateral upon
obtaining the lender's consent or a prior court order finding that the lender's
interest in the Mortgaged Properties and the cash collateral is "adequately
protected" as such term has been interpreted under the Bankruptcy Code. It
should be noted, however, that, in the case of hospitality properties, the court
may find that the lender has no security interest in either pre-petition or
post-petition revenues if the court finds that the loan documents do not contain
language covering accounts, room rents, or other forms of personalty necessary
for a security interest to attach to hotel revenues.
Lessee bankruptcies at the Mortgaged Properties could have an adverse impact
on the Mortgagors' ability to meet their obligations. For example,
Section 365(e) of the Bankruptcy Code provides generally that rights and
obligations under an unexpired lease may not be terminated or modified at any
time after the commencement of a case under the Bankruptcy Code solely because
of a provision in the lease conditioned upon the commencement of a case under
the Bankruptcy Code or certain other similar events. In addition, Section 362 of
the Bankruptcy Code operates as an automatic stay of, among other things, any
act to obtain possession of property of or from a debtor's estate, which may
delay the Trustee's exercise of remedies in the event that a lessee becomes the
subject of a proceeding under the Bankruptcy Code.
Section 365(a) of the Bankruptcy Code generally provides that a trustee or a
debtor-in-possession in a case under the Bankruptcy Code has the power to assume
or to reject an executory contract or an unexpired lease of the debtor, in each
case subject to the approval of the bankruptcy court administering such case. If
the trustee or debtor-in-possession rejects an executory contract or an
unexpired lease, such rejection generally constitutes a breach of the executory
contract or unexpired lease immediately before the date of the filing of the
bankruptcy petition. As a consequence, the other party or parties to such
executory contract or unexpired lease, such as the Mortgagor as lessor under a
lease, would have only an unsecured claim against the debtor for damages
resulting from such breach, which could adversely affect the security for the
related Mortgage Loan. Moreover, under Section 502(b)(6) of the Bankruptcy Code,
the claim of a lessor for such damages from the termination of a lease of real
property will be limited to the sum of (i) the rent reserved by such lease,
without acceleration, for the greater of one year or 15 percent, not to exceed
three years, of the remaining term of such lease, following the earlier of the
date of the filing of the petition and the date on which such lender
repossessed, or the lessee surrendered, the leased property, and (ii) any unpaid
rent due under such lease, without acceleration, on the earlier of such dates.
Under Section 365(f) of the Bankruptcy Code, if a trustee or
debtor-in-possession assumes an executory contract or an unexpired lease of the
debtor, the trustee or debtor-in-possession generally may assign such executory
contract or unexpired lease, notwithstanding any provision therein or in
applicable law that prohibits, restricts or conditions such assignment, provided
that "adequate assurance of future performance" by the assignee is provided to
the lessor or contract party. The Bankruptcy Code specifically provides,
however, that adequate assurance of future performance for purposes of a lease
of real property in a shopping center includes adequate assurance of the source
of rent and other consideration due under
74
<PAGE>
such lease, and in the case of an assignment, that the financial condition and
operating performance of the proposed assignee and its guarantors, if any, shall
be similar to the financial condition and operating performance of the debtor
and its guarantors, if any, as of the time the debtor became the lessee under
the lease, that any percentage rent due under such lease will not decline
substantially, that the assumption and assignment of the lease is subject to all
the provisions thereof, including (but not limited to) provisions such as a
radius location, use or exclusivity provision, and that the assignment will not
breach any such provision contained in any other lease, financing agreement, or
master agreement relating to such shopping center, and that the assumption or
assignment of such lease will not disrupt the tenant mix or balance in such
shopping center. Thus, an undetermined third party may assume the obligations of
the lessee under a lease in the event of commencement of a proceeding under the
Bankruptcy Code with respect to the lessee.
Under Section 365(h) of the Bankruptcy Code, if a trustee for a debtor, or a
debtor as a debtor-in-possession, rejects an unexpired lease of real property as
to which it is the lessor, the lessee may treat such lease as terminated by such
rejection or, in the alternative, may remain in possession of the leasehold for
the balance of such term and for any renewal or extension of such term that is
enforceable by the lessee under applicable nonbankruptcy law. The Bankruptcy
Code provides that if a lessee elects to remain in possession after such a
rejection of a lease, the lessee may offset against rents reserved under the
lease for the balance of the term after the date of rejection of the lease, and
any such renewal or extension thereof, any damages occurring after such date
caused by the nonperformance of any obligation of the lessor under the lease
after such date.
In a bankruptcy or similar proceeding, action may be taken seeking the
recovery as a preferential transfer of any payments made by a mortgagor under
the related Mortgage Loan to the Trust Fund. Such payments may be protected from
recovery as preferences if they are payments in the ordinary course of business
made according to ordinary business terms on debts incurred in the ordinary
course of business. Whether any particular payment would be protected depends
upon the facts specific to the particular transaction.
A trustee in bankruptcy, in some cases, may be entitled to collect its costs
and expenses in preserving or selling mortgaged property ahead of payment to the
lender. In certain circumstances, a debtor in bankruptcy may have the power to
grant liens senior to the lien of a mortgage, and analogous state statutes and
general principles of equity may also provide a mortgagor with the ability to
halt a foreclosure proceeding or sale and to force a restructuring of a mortgage
loan on terms a lender would not otherwise accept. Moreover, the laws of certain
states also give priority to certain tax liens over the lien of a mortgage or
deed of trust. Under the Bankruptcy Code, if the court finds that actions of the
mortgagee have been unreasonable, the lien of the related mortgage and the claim
of the mortgagee may be subordinated to the claims of unsecured creditors.
DUE ON-SALE CLAUSES IN MORTGAGE LOANS
A note, mortgage or deed of trust relating to the Mortgage Loans generally
contains a "due-on-sale" clause permitting acceleration of the maturity of a
loan if the borrower transfers its interest in the property. In recent years,
court decisions and legislative actions placed substantial restrictions on the
right of lenders to enforce such clauses in many states. By virtue, however, of
the Garn St. Germain Depository Institutions Act of 1982 (the "Garn Act")
effective October 15, 1982 (which purports to preempt state laws which prohibit
the enforcement of due-on-sale clauses by providing among other matters, that
"due-on-sale" clauses in certain loans made after the effective date of the Garn
Act are enforceable, within certain limitations as set forth in the Garn Act and
the regulations promulgated thereunder) the Servicer or the Master Servicer may
nevertheless be able to accelerate many of the Mortgage Loans that contain a
"due-on-sale" provision upon transfer of an interest in the property subject to
the Mortgage Loans, regardless of the Servicer's or the Master Servicer's
ability to demonstrate that a sale threatens its legitimate security interest.
75
<PAGE>
ENFORCEABILITY OF PREPAYMENT AND LATE PAYMENT FEES
Forms of notes, mortgages and deeds of trust used by lenders may contain
provisions obligating the borrower to pay a late charge if payments are not
timely made, and in some circumstances may provide for prepayment fees or
penalties if the obligation is paid prior to maturity. In certain states, there
are or may be specific limitations upon the late charges which a lender may
collect from a borrower for delinquent payments. Certain states also limit the
amounts that a lender may collect from a borrower as an additional charge if the
loan is prepaid. The enforceability, under the laws of a number of states of
provisions providing for prepayment fees or penalties upon an involuntary
prepayment is unclear, and no assurance can be given that, at the time a
prepayment fee or penalty is required to be made on a Mortgage Loan in
connection with an involuntary prepayment, the obligation to make such payment
will be enforceable under applicable state law. Late charges and prepayment fees
are typically retained by servicers as additional servicing compensation. The
absence of a restraint on prepayment, particularly with respect to Mortgage
Loans having higher mortgage rates, may increase the likelihood of refinancing
or other early retirements of the Mortgage Loans.
EQUITABLE LIMITATIONS ON REMEDIES
In connection with lenders' attempts to realize upon their security, courts
have invoked general equitable principles. The equitable principles are
generally designed to relieve the borrower from the legal effect of his defaults
under the loan documents. Examples of judicial remedies that have been fashioned
include judicial requirements that the lender undertake affirmative and
expensive actions to determine the causes for the borrower's default and the
likelihood that the borrower will be able to reinstate the loan. In some cases,
courts have substituted their judgment for the lender's judgment and have
required that lenders reinstate loans or recast payment schedules in order to
accommodate borrowers who are suffering from temporary financial disability. In
other cases, courts have limited the right of a lender to realize upon his
security if the default under the security agreement is not monetary, such as
the borrower's failure to adequately maintain the property or the borrower's
execution of secondary financing affecting the property. Finally, some courts
have been faced with the issue of whether or not federal or state constitutional
provisions reflecting due process concerns for adequate notice require that
borrowers under security agreements receive notices in addition to the
statutorily prescribed minimums. For the most part, these cases have upheld the
notice provisions as being reasonable or have found that, in cases involving the
sale by a trustee under a deed of trust or by a mortgagee under a mortgage
having a power of sale, there is insufficient state action to afford
constitutional protections to the borrower.
The Mortgage Loans may include a debt-acceleration clause, which permits the
lender to accelerate the debt upon a monetary default of the borrower, after the
applicable cure period. The courts of all states will enforce clauses providing
for acceleration in the event of a material payment default. However, courts of
any state, exercising equity jurisdiction, may refuse to allow a lender to
foreclose a mortgage or deed of trust when an acceleration of the indebtedness
would be inequitable or unjust and the circumstances would render the
acceleration unconscionable.
APPLICABILITY OF USURY LAWS
Title V of the Depository Institutions Deregulation and Monetary Control Act
of 1980, enacted in March 1980 ("Title V"), provides that state usury
limitations shall not apply to certain types of residential first mortgage loans
originated by certain lenders after March 31, 1980. Similar federal statutes
were in effect with respect to mortgage loans made during the first three months
of 1980. The OTS, as successor to the Federal Home Loan Bank Board, is
authorized to issue rules and regulations and to publish interpretations
governing implementation of Title V. Title V authorizes any state to reimpose
interest rate limits by adopting, before April 1, 1983, a state law, or by
certifying that the voters of such state have voted in favor of any provision,
constitutional or otherwise, which expressly rejects an application of the
federal law. Fifteen states adopted such a law prior to the April 1, 1983
deadline. In addition, even where Title V is
76
<PAGE>
not so rejected, any state is authorized by the law to adopt a provision
limiting discount points or other charges on mortgage loans covered by Title V.
In any state in which application of Title V has been expressly rejected or
a provision limiting discount points or other charges is adopted, no Mortgage
Loan originated after the date of such state action will be eligible as Mortgage
Assets unless (i) such Mortgage Loan provides for such interest rate, discount
points and charges as are permitted in such state or (ii) such Mortgage Loan
provides that the terms thereof shall be construed in accordance with the laws
of another state under which such interest rate, discount points and charges
would not be usurious and the Mortgagor's counsel has rendered an opinion that
such choice of law provision would be given effect. No Mortgage Loan originated
prior to January 1, 1980 will bear interest or provide for discount points or
charges in excess of permitted levels.
ALTERNATIVE MORTGAGE INSTRUMENTS
Alternative mortgage instruments, including ARMs originated by non-federally
chartered lenders, have historically been subject to a variety of restrictions.
Such restrictions differed from state to state, resulting in difficulties in
determining whether a particular alternative mortgage instrument originated by a
state-chartered lender complied with applicable law. These difficulties were
alleviated substantially as a result of the enactment of Title VIII of the Garn
St. Germain Act ("Title VIII"). Title VIII provides that, notwithstanding any
state law to the contrary, state-chartered banks may originate "alternative
mortgage instruments" (including ARMs) in accordance with regulations
promulgated by the Comptroller of the Currency with respect to origination of
alternative mortgage instruments by national banks; state chartered credit
unions may originate alternative mortgage instruments in accordance with
regulations promulgated by the National Credit Union Administration with respect
to origination of alternative mortgage instruments by federal credit unions and
all other non-federally chartered housing creditors, including state-chartered
savings and loan associations; and state-chartered savings banks and mortgage
banking companies may originate alternative mortgage instruments in accordance
with the regulations promulgated by the Federal Home Loan Bank Board, as
succeeded by the OTS, with respect to origination of alternative mortgage
instruments by federal savings and loan associations. Title VIII provides that
any state may reject applicability of the provisions of Title VIII by adopting,
prior to October 15, 1985, a law or constitutional provision expressly rejecting
the applicability of such provisions. Certain states have taken such action.
SECONDARY FINANCING; DUE-ON-ENCUMBRANCE PROVISIONS
Certain of the Mortgage Loans may not restrict secondary financing, thereby
permitting the borrower to use the Mortgaged Property as security for one or
more additional loans. Certain of the Mortgage Loans may preclude secondary
financing (by permitting the first lender to accelerate the maturity of its loan
if the borrower further encumbers the Mortgaged Property or in some other
fashion) or may require the consent of the senior lender to any junior or
substitute financing; however, such provisions may be unenforceable in certain
jurisdictions under certain circumstances.
Where the borrower encumbers the Mortgaged Property with one or more junior
liens, the senior lender is subjected to additional risk. For example, the
borrower may have difficulty servicing and repaying multiple loans or acts of
the senior lender which prejudice the junior lender or impair the junior
lender's security may create a superior equity in favor of the junior lender.
For example, if the borrower and the senior lender agree to an increase in the
principal amount of or the interest rate payable on the senior loan, the senior
lender may lose its priority to the extent any existing junior lender is harmed
or the borrower is additionally burdened. In addition, if the borrower defaults
on the senior loan and/or any junior loan or loans, the existence of junior
loans and actions taken by junior lenders can impair the security available to
the senior lender and can interfere with, delay and in certain circumstances
even prevent the taking of action by the senior lender. In addition, the
bankruptcy of a junior lender may operate to stay foreclosure or similar
proceedings by the senior lender.
77
<PAGE>
AMERICANS WITH DISABILITIES ACT
Under Title III of the Americans with Disabilities Act of 1990 and rules
promulgated thereunder (collectively, the "ADA"), in order to protect
individuals with disabilities, public accommodations (such as hotels,
restaurants, shopping centers, hospitals, schools and social service center
establishments) must remove architectural and communication barriers which are
structural in nature from existing places of public accommodation to the extent
"readily achievable." In addition, under the ADA, alterations to a place of
public accommodation or a commercial facility are to be made so that, to the
maximum extent feasible, such altered portions are readily accessible to and
usable by disabled individuals. The "readily achievable" standard takes into
account, among other factors, the financial resources of the affected site,
owner, landlord or other applicable person. In addition to imposing a possible
financial burden on the Mortgagor in its capacity as owner or landlord, the ADA
may also impose such requirements on a foreclosing lender who succeeds to the
interest of the Mortgagor as owner or landlord. Furthermore, since the "readily
achievable" standard may vary depending on the financial condition of the owner
or landlord, a foreclosing lender who is financially more capable than the
Mortgagor of complying with the requirements of the ADA may be subject to more
stringent requirements than those to which the Mortgagor is subject.
SOLDIERS' AND SAILORS' CIVIL RELIEF ACT OF 1940
Under the terms of the Soldiers' and Sailors' Civil Relief Act of 1940, as
amended (the "Relief Act"), a mortgagor who enters military service after the
origination of such mortgagor's Mortgage Loan (including a mortgagor who was in
reserve status and is called to active duty after origination of the Mortgage
Loan), may not be charged interest (including fees and charges) above an annual
rate of 6% during the period of such mortgagor's active duty status, unless a
court orders otherwise upon application of the lender. The Relief Act applies to
mortgagors who are members of the Army, Navy, Air Force, Marines, National
Guard, Reserves, Coast Guard and officers of the U.S. Public Health Service
assigned to duty with the military. Because the Relief Act applies to mortgagors
who enter military service (including reservists who are called to active duty)
after origination of the related Mortgage Loan, no information can be provided
as to the number of loans that may be affected by the Relief Act. Application of
the Relief Act would adversely affect, for an indeterminate period of time, the
ability of any servicer to collect full amounts of interest on certain of the
Mortgage Loans. Any shortfalls in interest collections resulting from the
application of the Relief Act would result in a reduction of the amounts
distributable to the holders of the related series of Certificates, and would
not be covered by advances or, unless otherwise specified in the related
Prospectus Supplement, any form of Credit Support provided in connection with
such Certificates. In addition, the Relief Act imposes limitations that would
impair the ability of the servicer to foreclose on an affected Mortgage Loan
during the mortgagor's period of active duty status, and, under certain
circumstances, during an additional three month period thereafter. Thus, in the
event that such a Mortgage Loan goes into default, there may be delays and
losses occasioned thereby.
FORFEITURES IN DRUG AND RICO PROCEEDINGS
Federal law provides that property owned by persons convicted of
drug-related crimes or of criminal violations of the Racketeer Influenced and
Corrupt Organizations ("RICO") statute can be seized by the government if the
property was used in, or purchased with the proceeds of, such crimes. Under
procedures contained in the Comprehensive Crime Control Act of 1984 (the "Crime
Control Act"), the government may seize the property even before conviction. The
government must publish notice of the forfeiture proceeding and may give notice
to all parties "known to have an alleged interest in the property," including
the holders of mortgage loans.
A lender may avoid forfeiture of its interest in the property if it
establishes that: (i) its mortgage was executed and recorded before commission
of the crime upon which the forfeiture is based, or (ii) the lender was, at the
time of execution of the mortgage, "reasonably without cause to believe" that
the property was used in, or purchased with the proceeds of, illegal drug or
RICO activities.
78
<PAGE>
THE INDENTURE
The following summaries describe certain provisions of the Indenture. The
summaries do not purport to be complete and are subject to, and qualified in
their entirety by reference to, the provisions of the Indenture. Where
particular provisions or terms used in the Indenture are referred to, such
provisions or terms are as specified in the Indenture.
CERTAIN COVENANTS
The Issuer may not liquidate or dissolve, without the consent of the holders
of not less than 66 2/3% of the Aggregate Outstanding Principal of each Series.
The Issuer also may not consolidate or merge with or into any other Person or
convey or transfer its properties and assets substantially as an entirety
without the consent of holders of not less than 66 2/3% of the Aggregate
Outstanding Principal of each Series, and unless (a) the Person (if other than
the Issuer) formed or surviving such merger or consolidation or acquiring such
assets is a Person organized under the laws of the United States of America or
any State and shall have expressly assumed, by supplemental indenture in form
satisfactory to the Trustee, the due and punctual payment of principal of and
interest on all Bonds and the performance of every applicable covenant of the
Indenture to be performed, by the Issuer, (b) immediately after giving effect to
such transaction, no Default or Event of Default shall have occurred, and be
continuing, (c) the Trustee shall have received a letter from each Rating Agency
rating any outstanding Bonds to the effect that the rating issued with respect
to such Bonds is confirmed notwithstanding the consummation of such transaction
and (d) the Trustee shall have received from the Issuer an Officers' Certificate
and an Opinion of Counsel, each to the effect that, among other things, such
transaction complies with the foregoing requirements.
The Issuer may incur, assume, have outstanding or guarantee any indebtedness
other than pursuant to the Indenture only subject to certain conditions and
limitations.
MODIFICATION OF INDENTURE
Except as set forth below, with the consent of the holders of not less than
a majority of the then Aggregate Outstanding Principal of each Series or Class
of such Series to be affected, the Trustee and the Issuer may amend the
Indenture or execute a supplemental indenture, to add provisions to or change or
eliminate any provisions of the Indenture or Trust Agreement, as applicable,
relating to such Series, or modify the rights of the holders of the Bonds of
that Series.
Without the consent of the holder of each outstanding Bond affected,
however, except as provided below, no such amendment or supplemental indenture
shall (i) change the Stated Maturity of the principal of or any installment of
principal of or interest on any Bond or reduce the principal amount thereof, the
Bond Interest Rate for any Bond or the Redemption Price with respect thereto, or
change the provisions of the Trust Indenture or the related Series Supplement
relating to the application of the Trust Estate to payment principal of or
interest on the affected Bonds, or change any place of payment where, or the
coin or currency in which, any affected Bond or any interest thereon is payable,
or impair the right to institute suit for the enforcement of the provisions of
the Indenture regarding payment, (ii) reduce the percentage of Aggregate
Outstanding Principal of the Bonds of the affected Series or Class of such
Series, the consent of the holders of which is required for the authorization of
any such amendment or supplemental indenture or for any waiver of compliance
with certain provisions of the Indenture or certain defaults thereunder and
their consequences, (iii) modify or alter the provisions of the Indenture
defining the term "Outstanding," (iv) permit the creation of any lien ranking
prior to or on a parity with the lien of the Indenture with respect to any part
of the property subject to the lien of the Indenture or terminate the lien of
the Indenture on any property at any time subject thereto or deprive the holder
of any Bond of the security afforded by the lien of the Indenture, (v) reduce
the percentage of the Aggregate Outstanding Principal of any Series (or Class of
such Series), the consent of the holders of which is required to direct the
Trustee to liquidate the Mortgage Assets for such Series, (vi) modify any of the
provisions of the
79
<PAGE>
Indenture if such modification affects the calculation of the amount of any
payment of interest or principal due and payable on any Bond on any Payment Date
or to affect the rights of the holders of Bonds of any Series (or Class of such
Series) to the benefit of any provisions for the mandatory redemption of Bonds
of such Series (or Class of such Series) contained therein or in the related
Series Supplement or (vii) modify the provisions of the Indenture regarding any
modifications of such Indenture requiring consent of the holders of Bonds,
except to increase the percentage or number of holders required to consent to
such modification of such Indenture or Trust Agreement, as applicable, or to
provide that additional provisions of the Indenture cannot be modified or waived
without the consent of the holder of each Bond affected thereby.
The Issuer and the Trustee may also amend the Indenture or enter into
supplemental indentures, without obtaining the consent of holders of any Series,
to cure any ambiguity or to correct or supplement any provision of the Indenture
or any supplemental indenture which may be defective or inconsistent with any
other provision, or to make or to amend any other provisions with respect to
matters or questions arising under the Indenture or any supplemental indenture,
provided that such action shall not materially adversely affect the interests of
the holders of the Bonds. Such amendments may also be made and such supplemental
indentures may also be entered into without the consent of Bondholders or
Certificateholders to set forth the terms of and security for additional Series,
to evidence the succession of another person to the Issuer, to add to the
conditions, limitations and restrictions on certain terms of any Series and to
the covenants of the Issuer, to surrender any right or power conferred upon the
Issuer, to convey, transfer, assign, mortgage or pledge any property to the
Trustee, to correct or amplify the description of any property subject to the
lien of the Indenture to modify the Indenture to the extent necessary to effect
the Trustee's qualification under the TIA or comply with the requirements of the
TIA, to provide for the issuance of Bonds of any Series, to make any amendment
necessary or desirable to maintain the status of a REMIC as a REMIC and to amend
the provisions of the Indenture relating to authentication and delivery of a
Series with respect to which a supplemental indenture has not theretofore been
authorized or to evidence and provide for the acceptance of appointment by a
successor trustee.
EVENTS OF DEFAULT
Unless otherwise stated in the related Prospectus Supplement, an "Event of
Default" with respect to any Series is defined in the Indenture as being: (i) a
continuing default for 5 days in the payment of interest on any Bond of such
Series; (ii) a continuing default for five days in the payment of principal,
when due, of any Bond of such Series; (iii) the impairment of the validity or
effectiveness of the Indenture or any grant thereunder, or the subordination,
termination or discharge of the lien of the Indenture with respect to such
Series, or the release of any Person from any covenants or obligations under the
Indenture with respect to such Series, unless otherwise expressly permitted, or
the creation of any lien, charge, security interest, mortgage or other
encumbrance with respect to any part of the property subject to the lien of the
Indenture, or any interest in or proceeds of such property, or the failure of
the lien of the Indenture to constitute a valid first priority security interest
in the property subject to the lien of the Indenture and the continuation of any
of such defaults for a period of 30 days after notice to the Issuer by the
Trustee or to the Issuer and the Trustee by the Holders of at least 25% of the
then Aggregate Outstanding Principal of such Series; (iv) a default in the
observance of, or breach of, any covenant or negative covenant of the Issuer
made in the Indenture, or a material breach of any representation or warranty of
the Issuer made in the Indenture or in any certificate or other document
delivered pursuant thereto or in connection therewith as of the time when the
same shall have been made, and the continuation of any such default or breach
for a period of 60 days after notice to the Issuer by the Trustee or to the
Issuer and the Trustee by the holders of at least 25% of the then Aggregate
Outstanding Principal of such Series (unless the default or breach is with
respect to certain covenants specified in the Indenture not requiring such
continuation or notice); and (v) certain events of bankruptcy, insolvency,
receivership or reorganization of the Issuer. Notwithstanding the foregoing, if
a Series includes a Class of Subordinate Bonds, the Series Supplement for such a
Series may provide that certain defaults which relate only to such Subordinate
Securities shall
80
<PAGE>
not constitute an Event of Default with respect to the Bonds, under certain
circumstances, and may limit the rights of holders of Subordinate Securities to
direct the Trustee to pursue remedies with respect to such defaults, or other
Events of Default. Such limitations, if any, will be specified in the related
Prospectus Supplement.
Unless otherwise provided in the related Prospectus Supplement, in case an
Event of Default with respect to any Series should occur and be continuing, the
Trustee may and, upon the written request of the holders of at least 25% of the
then Aggregate Outstanding Principal of such Series shall, declare all Bonds of
such Series to be due and payable, together with accrued and unpaid interest
thereon. Such declaration may under certain circumstances be rescinded by the
holders of a majority of the then Aggregate Outstanding Principal of such
Series.
The Indenture provides that the Trustee shall, within 90 days after the
occurrence of an Event of Default with respect to a Series, mail to the holders
of such Series notice of all uncured or unwaived defaults known to it; provided
that, except in the case of an Event of Default in the payment of the principal
or purchase price of or interest on any Bond, the Trustee shall be protected in
withholding such notice if it determines in good faith that the withholding of
such notice is in the interest of the Bondholders of such Series, and provided,
further, that, in the case of a default specified in clause (iv) of the first
paragraph of this "Events of Default" subsection the Trustee is not required to
give such notice until at least 30 days after the occurrence of such default or
breach and that, in the case of any default or breach specified in clause (v) of
the first paragraph of this "Events of Default" subsection, the Trustee is not
required to give such notice until at least 60 days after the occurrence of such
default or breach.
An Event of Default with respect to one Series will not necessarily be an
Event of Default with respect to any other Series.
Unless otherwise provided in the related Prospectus Supplement, if following
an Event of Default with respect to any Series, the Bonds of such Series have
been declared to be due and payable, the Trustee may, but shall not be obligated
to, in its sole discretion, refrain from liquidating the related Mortgage Assets
if (i) the Trustee determines that the amounts receivable with respect to such
Mortgage Assets and any Enhancement will be sufficient to pay (a) all principal
of and interest on the Bonds in accordance with their terms without regard to
the declaration of acceleration and (b) all sums due the Trustee and any other
administrative amounts required to be paid under the Indenture and (ii) Holders
of the requisite percentage of the Securities of such Series have not directed
the Trustee to sell the related Mortgage Assets as so specified in the
Indenture. In addition, unless otherwise specified in the related Prospectus
Supplement, the Trustee is prohibited from selling the Trust Estate following
certain Events of Default unless (a) the amounts receivable with respect to the
Mortgage Assets and any Enhancement are not sufficient to pay in full the
principal of and accrued interest on the Bonds of such Series and to pay sums
due the Trustee and other administrative expenses specified in the Indenture and
the Trustee obtains the consent of holders of 66 2/3% of the Aggregate
Outstanding Principal of such Series or (b) the Trustee obtains the consent of
100% of the Aggregate Outstanding Principal of such Series, and subject to the
provisions of the related Prospectus Supplement, the obligor under the
Enhancement. Unless otherwise provided in the related Prospectus Supplement, the
proceeds of a sale of Mortgage Assets will be applied to the payment of amounts
due the Trustee and other administrative expenses specified in the Indenture and
then distributed pro rata among the Bondholders of such Series (without regard
to Class, provided that Subordinate Securities will be subordinate to Senior
Securities of the Series to the extent provided in the related Prospectus
Supplement) according to the amounts due and payable on the Bonds for principal
and interest at the time such proceeds are distributed by the Trustee.
The Trustee shall not be deemed to have knowledge of any Event of Default or
Default described in clauses (iv) through (vi) of the first paragraph of this
"Events of Default" subsection unless an officer in the Trustee's corporate
trust department has actual knowledge thereof. Subject to the provisions of the
Indenture relating to the duties of the Trustee, in case an Event of Default
shall occur and be continuing,
81
<PAGE>
the Trustee will be under no obligation to exercise any of the rights or powers
under the Indenture at the request or direction of any of the Bondholders of a
Series, unless such Bondholders shall have offered to the Trustee reasonable
security or indemnity. Subject to such provisions for indemnification and
certain limitations contained in the Indenture the holders of a majority of the
then Aggregate Outstanding Principal of a Series (or of such Classes specified
in the related Prospectus Supplement) will have the right to direct the time,
method and place of conducting any proceeding for any remedy available to the
Trustee or exercising any trust or power conferred on the Trustee with respect
to the Series. In addition, the Holders of a majority of the then Aggregate
Outstanding Principal of a Series (or of such Classes specified in the related
Prospectus Supplement) may, in certain cases, waive any default with respect to
such Series, except a default in payment of principal or interest or in respect
of a covenant or provision which cannot be modified without the consent of all
Bondholders affected.
Unless otherwise specified in the related Prospectus Supplement, no holder
of Bonds of a Series will have the right to institute any Proceeding with
respect to the Indenture, unless (i) such Holder previously has given to the
Trustee written notice of a continuing Event of Default with respect to such
Series and has offered the Trustee satisfactory indemnity, (ii) the Holders of
not less than 25% of the then Aggregate Outstanding Principal of such Series
have made written request upon the Trustee to institute such Proceeding as
Trustee and have offered satisfactory indemnity, (iii) the Trustee has, for
60 days after receipt of such notice, request and offer of indemnity, failed to
institute any such Proceeding and (iv) no direction inconsistent with such
written request has been given to the Trustee during such 60-day period by the
Holders of a majority of the then Aggregate Outstanding Principal of such
Series; provided, however, that in the event that the Trustee receives
conflicting requests and indemnities from two or more groups of Bondholders,
each representing less than a majority of the Aggregate Outstanding Principal of
such Series, the Trustee may in its sole discretion determine what action with
respect to the Proceeding, if any, shall be taken.
AUTHENTICATION AND DELIVERY OF BONDS
The Issuer may from time to time deliver Bonds executed by it to the Trustee
and order that the Trustee authenticate such Bonds. Upon the receipt of such
Bonds and such order and subject to the Issuer's compliance with certain
conditions specified in the Indenture the Trustee will authenticate and deliver
such Bonds as the Issuer may direct. Unless otherwise specified in the related
Prospectus Supplement, the Trustee will be authorized to appoint an agent for
purposes of authenticating and delivering any Series of Bonds (the
"Authenticating Agent").
SATISFACTION AND DISCHARGE OF THE INDENTURE
The Indenture will be discharged as to a Series (except with respect to
certain continuing rights specified in the Indenture or Trust Agreement, as
applicable), (a)(1) upon the delivery to the Trustee for cancellation of all of
the Bonds of such Series other than Bonds which have been mutilated, lost or
stolen and have been replaced or paid and Bonds for which money has been
deposited in trust for the full payment thereof (and thereafter repaid to the
Issuer and discharged from such trust) as provided in of the Indenture, or
(2) at such time as all Bonds of such Series not previously cancelled by the
Trustee have become, or, within one year, will become, due and payable or called
for redemption and the Issuer shall have deposited with the Trustee an amount
sufficient to repay all of the Bonds and (b) the Issuer shall have paid all
other amounts payable under the Indenture or Trust Agreement, as applicable,
with respect to such Series.
ISSUER'S ANNUAL COMPLIANCE STATEMENT
The Issuer will be required to file annually with the Trustee a written
statement as to fulfillment of its obligations under the Indenture.
82
<PAGE>
LIST OF BONDHOLDERS
Three or more Holders of a Series which have each owned the Bonds for at
least six months may, by written application to the Trustee, request access to
the list maintained by the Trustee of all holders of the same Series or of all
Bonds, as specified in the request, for the purpose of communicating with other
Bondholders with respect to their rights under the Indenture.
MEETINGS OF BONDHOLDERS
Meetings of Bondholders or Certificateholders may be called at any time and
from time to time to (i) give any notice to the Issuer or to the Trustee, give
directions to the Trustee, consent to the waiver of any Default or Event of
Default under the Indenture, or to take any other action authorized to be taken
by Bondholders in connection therewith, (ii) remove the Trustee and to appoint a
successor Trustee, (iii) consent to the execution of supplemental indentures or
(iv) take any other action authorized to be taken by or on behalf of the
Bondholders of any specified percentage of the Aggregate Outstanding Principal
of the Bonds. Such meetings may be called by the Trustee, the Issuer or by the
holders of 10% in Aggregate Outstanding Principal of any such Series.
FISCAL YEAR
The fiscal year of each Issuer ends on December 31.
TRUSTEE'S ANNUAL REPORT
The Trustee will be required to mail each year to all Bondholders a brief
report relating to its eligibility and qualification to continue as the Trustee
under the Indenture any amounts advanced by it under the Indenture which remain
unpaid on the date of the report, the amount, interest rate and maturity date of
certain indebtedness owing by the Issuer (or any other obligor on such Series)
to the Trustee in its individual capacity, the property and funds physically
held by the Trustee as such, any release or release and substitution of property
subject to the lien of the Indenture which has not been previously reported, any
additional issuance of Bonds not previously reported and any action taken by it
which materially affects the Bonds and which has not been previously reported.
THE TRUSTEE
LaSalle National Bank (or another bank or trust company qualified under the
TIA and named in the Prospectus Supplement related to a Series of Bonds) will be
the Trustee under the Indenture for the Bonds. The Issuer may maintain other
banking relationships in the ordinary course of business with the Trustee. If
LaSalle National Bank serves as Trustee, the Trustee's "Corporate Trust Office"
is 135 South LaSalle Street, Suite 1625, Chicago, Illinois 60674, or at such
other addressees as the Trustee may designate from time to time by notice to the
Bondholders and the Issuer. If another bank or trust company serves as Trustee,
the address of its Corporate Trust Office will be specified in the related
Prospectus Supplement. With respect to the presentment and surrender of Bonds
for final payment of principal in retirement thereof on any Payment Date,
Redemption Date, Special Payment Date or Special Redemption Date and, with
respect to any other presentment and surrender of such Bonds and for all other
purposes, unless otherwise specified in the related Prospectus Supplement, such
Bonds may be presented at the Corporate Trust Office of the Trustee or at the
office of the Issuer's agent in the State of New York (the "New York Presenting
Agent"), which will be specified in the related Prospectus Supplement.
83
<PAGE>
THE TRUST AGREEMENT
The following summaries describe certain provisions of the Trust Agreement.
The summaries do not purport to be complete and are subject to, and qualified in
their entirety by reference to, the provisions of the Trust Agreement. Where
particular provisions or terms used in the Trust Agreement are referred to, such
provisions or terms are as specified in the Trust Agreement.
ASSIGNMENT OF MORTGAGE ASSETS
GENERAL. The Depositor will transfer, convey and assign to the Trustee all
right, title and interest of the Depositor in the Mortgage Assets and other
property to be included in the Trust Fund for a Series. Such assignment will
include all principal and interest due on or with respect to the Mortgage Assets
after the Cut-off Date specified in the related Prospectus Supplement. The
Trustee will, concurrently with such assignment, execute and deliver the
Certificates.
ASSIGNMENT OF MORTGAGE LOANS. The Depositor will, as to each Mortgage Loan,
deliver or cause to be delivered to the Trustee, or, as specified in the related
Prospectus Supplement, the Custodian, the Mortgage Note endorsed without
recourse to the order of the Trustee or in blank, the original Mortgage with
evidence of recording indicated thereon (except for any Mortgage not returned
from the public recording office, in which case a copy of such Mortgage will be
delivered, together with a certificate that the original of such Mortgage was
delivered to such recording office) and an assignment of the Mortgage in
recordable form. The Trustee, or, if so specified in the related Prospectus
Supplement, the Custodian, will hold such documents in trust for the benefit of
the Certificateholders.
If so specified in the related Prospectus Supplement, the Depositor will, at
the time of delivery of the Certificates, cause assignments to the Trustee of
the Mortgage Loans to be recorded in the appropriate public office for real
property records, except in states where, in the opinion of counsel acceptable
to the Trustee, such recording is not required to protect the Trustee's interest
in the Mortgage Loan. If specified in the related Prospectus Supplement, the
Depositor will cause such assignments to be so recorded within the time after
delivery of the Certificates as is specified in the related Prospectus
Supplement, in which event, the Trust Agreement may, as specified in the related
Prospectus Supplement, require the Depositor to repurchase from the Trustee any
Mortgage Loan required to be recorded but not recorded within such time, at the
price described below with respect to repurchase by reason of defective
documentation. Unless otherwise provided in the related Prospectus Supplement,
the enforcement of the repurchase obligation would constitute the sole remedy
available to the Certificateholders or the Trustee for the failure of a Mortgage
Loan to be recorded.
Each Mortgage Loan will be identified in a schedule appearing as an exhibit
to the Trust Agreement (the "Mortgage Loan Schedule"). Such Mortgage Loan
Schedule will specify with respect to each mortgage loan: the original principal
amount and unpaid principal balance as of the Cut-off Date; the current interest
rate; the current Scheduled Payment of principal and interest; the maturity date
of the related mortgage note; if the Mortgage Loan is an adjustable rate
mortgage, the lifetime mortgage rate cap, if any, and the current index; and, if
the Mortgage Loan is a loan with other than fixed Scheduled Payments and level
amortization, the terms thereof.
REPURCHASE OF NON-CONFORMING LOANS
Unless otherwise provided in the related Prospectus Supplement, if any
document in the Mortgage Loan file delivered by the Depositor to the Trustee is
found by the Trustee within 45 days of the execution of the related Trust
Agreement (or promptly after the Trustee's receipt of any document permitted to
be delivered after the Closing Date) to be defective in any material respect and
the Depositor does not cure such defect within 90 days, or within such other
period specified in the related Prospectus Supplement, the Depositor will, not
later than 90 days or within such other period specified in the related
Prospectus Supplement, after the Trustee's notice to the Depositor or the Master
Servicer, as the case may be, of the
84
<PAGE>
defect, repurchase the related Mortgage Loan or any property acquired in respect
thereof from the Trustee at a price generally equal to (a) the outstanding
principal balance of such Mortgage Loan (or, in the case of a foreclosed
Mortgage Loan, the outstanding principal balance of such Mortgage Loan
immediately prior to foreclosure) and (b), accrued and unpaid interest to the
date of the next scheduled payment on such Mortgage Loan at the related
Certificate Interest Rate (less any unreimbursed Advances respecting such
Mortgage Loan).
Unless otherwise provided in the related Prospectus Supplement, the
above-described repurchase obligation constitutes the sole remedy available to
the Certificateholders or the Trustee for a material defect in a Mortgage Loan
document.
The Depositor or another entity will make representations and warranties
with respect to Mortgage Loans which comprise the Mortgage Assets for a Series.
If the Depositor or such entity cannot cure a breach of any such representations
and warranties in all material respects within 90 days after notification by the
Trustee of such breach, and if such breach is of a nature that materially and
adversely affects the value of such Mortgage Loan, the Depositor or such entity
is obligated to repurchase the affected Mortgaged Loan or, if provided in the
related Prospectus Supplement, provide a Substitute Mortgage Loan therefor,
subject to the same conditions and limitations on purchases and substitutions as
described above.
The Depositor's only source of funds to effect any cure, repurchase or
substitution will be through the enforcement of the corresponding obligations of
the responsible originator or seller of such Mortgage Loans. See "RISK FACTORS".
REPORTS TO CERTIFICATEHOLDERS
The Trustee will prepare and forward to each Certificateholder on each
Distribution Date, or as soon thereafter as is practicable, a statement setting
forth, to the extent applicable to any Series, among other things:
(i) with respect to a Series, the amount of such distribution allocable to
principal on the Mortgage Assets, separately identifying the aggregate
amount of any principal prepayments included therein and the amount, if
any, advanced by the Servicer or by a Servicer;
(ii) with respect to a Series, the amount of such distribution allocable to
interest on the Mortgage Assets and the amount, if any, advanced by a
Servicer;
(iii) the amount of servicing compensation with respect to the Mortgage
Assets and paid during the Due Period commencing on the Due Date to
which such distribution relates and the amount of servicing
compensation during such period attributable to penalties and fees;
(iv) the aggregate outstanding principal balance of the Mortgage Assets as
of the opening of business on the Due Date, after giving effect to
distributions allocated to principal and reported under (i) above;
(v) the aggregate outstanding principal amount of the Certificates of such
series as of the Due Date, after giving effect to distributions
allocated to principal reported under (i) above;
(vi) with respect to Compound Interest Securities, prior to the Accrual
Termination Date in addition to the information specified in
(ii) above, the amount of interest accrued on such Securities during
the related Interest Accrual Period and added to the Compound Value
thereof;
(vii) in the case of Variable Rate Securities, the Variable Interest Rate
applicable to the distribution being made;
85
<PAGE>
(viii) if applicable, the amount of any shortfall (i.e., the difference
between the aggregate amounts of principal and interest which
Certificateholders would have received if there were sufficient
eligible funds to distribute and the amounts actually distributed);
(ix) if applicable, the number and aggregate principal balances of Mortgage
Loans delinquent for (A) two consecutive payments and (B) three or more
consecutive payments, as of the close of the business on the
Determination Date to which such distribution relates;
(x) if applicable, the book value of any REO Property acquired on behalf of
Certificateholders through foreclosure, grant of a deed in lieu of
foreclosure or repossession as of the close of the business on the
Business Day preceding the Distribution Date to which such distribution
relates;
(xi) if applicable, the amount of coverage under any pool insurance policy
as of the close of business on the applicable Distribution Date;
(xii) if applicable, the amount of coverage under any special hazard
insurance policy as of the close of business on the applicable
Distribution Date;
(xiii) if applicable, the amount of coverage under any bankruptcy bond as of
the close of business on the applicable Distribution Date;
(xiv) in the case of any other Enhancement described in the related
Prospectus Supplement, the amount of coverage of such credit support as
of the close of business on the applicable Distribution Date;
(xv) in the case of any Series which includes a Subordinate Securities, the
subordinated amount, if any, determined as of the related Determination
Date and if the distribution to the Holders of Senior Securities is less
than their required distribution, the amount of the shortfall;
(xvi) the amount of any withdrawal from any applicable reserve fund included
in amounts actually distributed to Certificateholders and the remaining
balance of each reserve fund, if any, on such Distribution Date, after
giving effect to distributions made on such date; and
(xvii) such other information as specified in the related Trust Agreement.
In addition, within a reasonable period of time after the end of each
calendar year the Trustee, unless otherwise specified in the related Prospectus
Supplement, will furnish to each Certificateholder of record at any time during
such calendar year: (a) the aggregate of amounts reported pursuant to
(i) through (iv), (vi), (viii) and (xvi) above for such calendar year and
(b) such information specified in the Trust Agreement to enable
Certificateholders to prepare their tax returns including, without limitation,
the amount of original issue discount accrued on the Certificates, if
applicable. Information in the Distribution Date and annual reports provided to
the Certificateholders will not have been examined and reported upon by an
independent public accountant. However, the Master Servicer will provide to the
Trustee a report by independent public accountants with respect to the Master
Servicer's servicing of the Mortgage Loans. See "SERVICING OF MORTGAGE
LOANS--Evidence as to Compliance" herein.
EVENT OF DEFAULT
Unless otherwise specified in the related Prospectus Supplement, events of
Default under the Trust Agreement for each Series include (i) any failure by the
Master Servicer to distribute to Certificateholders of such Series any required
payment which continues unremedied for five days after the giving of written
notice of such failure to the Master Servicer by the Trustee for such Series, or
to the Master Servicer and the Trustee by the Holders of Certificates of such
Series evidencing not less than 25% of the aggregate outstanding principal
amount of the Certificates for such Series, (ii) any failure by the Servicer
duly to observe or perform in any material respect any other of its covenants or
agreements in the Trust Agreement which continues unremedied for 30 days after
the giving of written notice of such failure to the
86
<PAGE>
Master Servicer by the Trustee, or to the Master Servicer and the Trustee by the
Holders of Certificates of such Series evidencing not less than 25% of the
aggregate outstanding principal amount of the Certificates and (iii) certain
events in insolvency, readjustment of debt, marshalling of assets and
liabilities or similar proceedings and certain actions by the Master Servicer
indicating its insolvency, reorganization or inability to pay its obligations.
RIGHTS UPON EVENT OF DEFAULT
So long as an Event of Default remains unremedied under the Trust Agreement
for a Series, the Trustee for such Series or Holders of Certificates of such
Series evidencing not less than 25% of the aggregate outstanding principal
amount of the Certificates for such Series may terminate all of the rights and
obligations of the Master Servicer as servicer under the Trust Agreement and in
and to the Mortgage Loans (other than its right to recovery of other expenses
and amounts advanced pursuant to the terms of the Trust Agreement which rights
the Master Servicer will retain under all circumstances), whereupon the Trustee
will succeed to all the responsibilities, duties and liabilities of the Master
Servicer under the Trust Agreement and will be entitled to reasonable servicing
compensation not to exceed the applicable servicing fee, together with other
servicing compensation in the form of assumption fees, late payment charges or
otherwise as provided in the Trust Agreement.
In the event that the Trustee is unwilling or unable so to act, it may
select, or petition a court of competent jurisdiction to appoint, a housing and
home finance institution, bank or mortgage servicing institution with a net
worth of at least $15,000,000 to act as successor Master Servicer under the
provisions of such Trust Agreement relating to the servicing of the Mortgage
Loans. The successor Servicer would be entitled to reasonable servicing
compensation in an amount not to exceed the servicing fee as set forth in the
related Prospectus Supplement, together with the other servicing compensation in
the form of assumption fees, late payment charges or otherwise, as provided in
the Trust Agreement.
During the continuance of any Event of Default under the Trust Agreement for
a Series, the Trustee for such Series will have the right to take action to
enforce its rights and remedies and to protect and enforce the rights and
remedies of the Certificateholders of such Series, and Holders of Certificates
evidencing not less than 25% of the aggregate outstanding principal amount of
the Certificates for such Series may direct the time, method and place of
conducting any proceeding for any remedy available to the Trustee or exercising
any trust or power conferred upon the Trustee. However, the Trustee will not be
under any obligation to pursue any such remedy or to exercise any of such trusts
or powers unless such Certificateholders have offered the Trustee reasonable
security or indemnity against the cost, expenses and liabilities which may be
incurred by the Trustee therein or thereby. Also, the Trustee may decline to
follow any such direction if the Trustee determines that the action or
proceeding so directed may not lawfully be taken or would involve it in personal
liability or be unjustly prejudicial to the nonassenting Certificateholders.
No Certificateholder of a Series, solely by virtue of such Holder's status
as a Certificateholder, will have any right under the Trust Agreement for such
Series to institute any proceeding with respect to the Trust Agreement, unless
such Holder previously has given to the Trustee for such Series written notice
of default and unless the Holders of Certificates evidencing not less than 25%
of the aggregate outstanding principal amount of the Certificates for such
Series have made written request upon the Trustee to institute such proceeding
in its own name as Trustee thereunder and have offered to the Trustee reasonable
indemnity, and the Trustee for 60 days has neglected or refused to institute any
such proceeding.
THE TRUSTEE
The identity of the commercial bank, savings and loan association or trust
company named as the Trustee for each Series of Certificates will be set forth
in the related Prospectus Supplement, and such
87
<PAGE>
Trustee may be LaSalle National Bank. The entity serving as Trustee may have
normal banking relationships with the Depositor or the Master Servicer. In
addition, for the purpose of meeting the legal requirements of certain local
jurisdictions, the Trustee will have the power to appoint co-trustees or
separate trustees of all or any part of the Trust Fund relating to a Series of
Certificates. In the event of such appointment, all rights, powers, duties and
obligations conferred or imposed upon the Trustee by the Trust Agreement
relating to such Series will be conferred or imposed upon the Trustee and each
such separate trustee or co-trustee jointly, or, in any jurisdiction in which
the Trustee shall be incompetent or unqualified to perform certain acts, singly
upon such separate trustee or co-trustee who shall exercise and perform such
rights, powers, duties and obligations solely at the direction of the Trustee.
The Trustee may also appoint agents to perform any of the responsibilities of
the Trustee, which agents shall have any or all of the rights, powers, duties
and obligations of the Trustee conferred on them by such appointment; provided
that the Trustee shall continue to be responsible for its duties and obligations
under the Trust Agreement.
DUTIES OF THE TRUSTEE
The Trustee makes no representations as to the validity or sufficiency of
the Trust Agreement, the Certificates or of any Mortgage Asset or related
documents. If no Event of Default (as defined in the related Trust Agreement)
has occurred, the Trustee is required to perform only those duties specifically
required of it under the Trust Agreement. Upon receipt of the various
certificates, statements, reports or other instruments required to be furnished
to it, the Trustee is required to examine them to determine whether they are in
the form required by the related Trust Agreement; provided, however, the Trustee
will not be responsible for the accuracy or content of any such documents
furnished to it.
The Trustee may be held liable for its own grossly negligent action or
failure to act, or for its own willful misconduct; provided, however, that the
Trustee will not be personally liable with respect to any action taken, suffered
or omitted to be taken by it in good faith in accordance with the direction of
the Certificateholders in connection with the occurrence and/or continuation of
an Event of Default (see "--Rights Upon Event of Default" above). The Trustee is
not required to expend or risk its own funds or otherwise incur any financial
liability in the performance of any of its duties under a Trust Agreement, or in
the exercise of any of its rights or powers, if it has reasonable grounds for
believing that repayment of such funds or adequate indemnity against such risk
or liability is not reasonably assured to it.
RESIGNATION OF TRUSTEE
The Trustee may, upon written notice to the Depositor, resign at any time,
in which event the Depositor will be obligated to use its best efforts to
appoint a successor Trustee. If no successor Trustee has been appointed and has
accepted the appointment within 30 days after giving such notice of resignation,
the resigning Trustee may petition any court of competent jurisdiction for
appointment of a successor Trustee. The Trustee may also be removed at any time
(i) by the Depositor, if the Trustee ceases to be eligible to continue as such
under the Trust Agreement, if the Trustee becomes insolvent, or if a tax is
imposed or threatened with respect to the Trust Fund by any state in which the
Trustee or the Trust Fund held by the Trustee pursuant to the Trust Agreement is
located, or (ii) by the Holders of Certificates evidencing over 50% of the
aggregate outstanding principal amount of the Certificates in the Trust Fund
upon 30 days' advance written notice to the Trustee and to the Depositor. Any
resignation or removal of the Trustee and appointment of a successor Trustee
will not become effective until acceptance of the appointment by the successor
Trustee.
AMENDMENT OF TRUST AGREEMENT
Unless otherwise specified in the Prospectus Supplement, the Trust Agreement
for each Series of Certificates may be amended by the Depositor, the Master
Servicer, and the Trustee with respect to such Series, without notice to or
consent of the Certificateholders (i) to cure any ambiguity, (ii) to correct or
supplement any provision therein which may be inconsistent with any other
provision therein or in the
88
<PAGE>
Prospectus Supplement, (iii) to make any other provisions with respect to
matters or questions arising under such Trust Agreement or (iv) to comply with
any requirements imposed by the Code; provided that any such amendment pursuant
to clause (iii) above will not adversely affect in any material respect the
interests of any Certificateholders of such Series not consenting thereto. Any
such amendment pursuant to clause (iii) of the preceding sentence shall be
deemed not to adversely affect in any material respect the interests of any
Certificateholder if the Trustee receives written confirmation from each Rating
Agency rating such Certificates that such amendment will not cause such Rating
Agency to reduce the then current rating thereof. The Trust Agreement for each
Series may also be amended by the Trustee, the Master Servicer and the Depositor
with respect to such Series with the consent of the Holders possessing not less
than 66 2/3% of the aggregate outstanding principal amount of the Certificates
of each Class of such Series affected thereby, for the purpose of adding any
provisions to or changing in any manner or eliminating any of the provisions of
such Trust Agreement or modifying in any manner the rights of Certificateholders
of such Series; provided, however, that no such amendment may (a) reduce the
amount or delay the timing of payments on any Certificate without the consent of
the Holder of such Certificate; or (b) reduce the aforesaid percentage of
aggregate outstanding principal amount of Certificates of each Class, the
Holders of which are required to consent to any such amendment without the
consent of the Holders of 100% of the aggregate outstanding principal amount of
each Class of Certificates affected thereby.
VOTING RIGHTS
The related Prospectus Supplement will set forth the method of determining
allocation of voting rights with respect to a Series, if other than set forth
herein.
LIST OF CERTIFICATEHOLDERS
Upon written request of three or more Certificateholders of record of a
Series for purposes of communicating with other Certificateholders with respect
to their rights under the Trust Agreement or under the Certificates for such
Series, which request is accompanied by a copy of the communication which such
Certificateholders propose to transmit, the Trustee will afford such
Certificateholders access during business hours to the most recent list of
Certificateholders of that Series held by the Trustee.
No Trust Agreement will provide for the holding of any annual or other
meeting of Certificateholders.
REMIC ADMINISTRATOR
With respect to any Series, preparation of certain reports and certain other
administrative duties with respect to the Trust Fund may be performed by a REMIC
administrator, who may be an affiliate of the Depositor.
TERMINATION
The obligations created by the Trust Agreement for a Series will terminate
upon the distribution to Certificateholders of all amounts distributable to them
pursuant to such Trust Agreement after (i) the later of the final payment or
other liquidation of the last Mortgage Loan remaining in the Trust Fund for such
Series or the disposition of all REO Property or (ii) the repurchase, as
described below, by the Servicer from the Trustee for such Series of all
Mortgage Loans at that time subject to the Trust Agreement and all REO Property.
The Trust Agreement for each Series permits, but does not require, the Servicer
to repurchase from the Trust Fund for such Series all remaining Mortgage Loans
at a price equal to 100% of the Aggregate Asset Value of such Mortgage Loans
plus, with respect to REO Property, if any, the outstanding principal balance of
the related Mortgage Loan, less, in either case, related unreimbursed Advances
(in the case of the Mortgage Loans, only to the extent not already reflected in
the computation of the Aggregate Asset Value of such Mortgage Loans) and
unreimbursed expenses (that are reimburseable pursuant to the terms of the Trust
Agreement) plus, in either case, accrued interest thereon at the
89
<PAGE>
weighted average Mortgage Rate through the last day of the Due Period in which
such repurchase occurs; provided, however, that if an election is made for
treatment as a REMIC under the Code, the repurchase price may equal the greater
of (a) 100% of the Aggregate Asset Value of such Loans, plus accrued interest
thereon at the applicable net Mortgage Rates through the last day of the month
of such repurchase and (b) the aggregate fair market value of such Mortgage
Loans; plus the fair market value of any property acquired in respect of a
Mortgage Loan and remaining in the Trust Fund. The exercise of such right will
effect early retirement of the Certificates of such Series, but the Servicer's
right to so purchase is subject to the Aggregate Value of the Mortgage Loans at
the time of repurchase being less than a fixed percentage, to be set forth in
the related Prospectus Supplement, of the Cut-off Date Aggregate Asset Value. In
no event, however, will the trust created by the Trust Agreement continue beyond
the expiration of 21 years from the death of the last survivor of certain
persons identified therein. For each Series, the Servicer or the Trustee, as
applicable, will give written notice of termination of the Trust Agreement to
each Certificateholder, and the final distribution will be made only upon
surrender and cancellation of the Certificates at an office or agency specified
in the notice of termination. If so provided in the related Prospectus
Supplement for a Series, the Depositor or another entity may effect an optional
termination of the Trust Fund or repurchase all or certain Classes of
Certificates of a Series under the circumstances described in such Prospectus
Supplement. See "DESCRIPTION OF THE SECURITIES--Optional Termination,"
"--Optional Repurchase of Certificates," and "--Other Repurchases" herein.
THE ISSUER
THE COMPANY
The Company was incorporated in the State of Delaware on January 2, 1987.
The principal office of the Company is located at 200 Vesey Street, New York,
New York 10285. Its telephone number is (212) 526-5594.
The Certificate of Incorporation of the Company provides that the Company
may not conduct any activities other than those related to the issue and sale of
one or more Series and to serve as depositor of one or more trusts that may
issue and sell Bonds or Certificates. The Certificate of Incorporation of the
Company provides that any Securities, except for subordinated Securities, issued
by the Company must be rated in one of the three highest categories available by
any Rating Agency rating the Series. Pursuant to the terms of the Indenture or
Trust Agreement, as applicable, the Company may not issue any Securities which
would result in the lowering of the then current ratings of the outstanding
Securities of any Series.
The Series Supplement for a particular Series may permit the Primary Assets
pledged to secure the related Series of Bonds to be transferred by the Issuer to
a trust, subject to the obligations of the Bonds of such Series, thereby
relieving the Issuer of its obligations with respect to such Bonds.
OWNER TRUST
Each owner trust established to act as Issuer of a Series of bonds (each, an
"Owner Trust") will be created pursuant to a deposit trust agreement (the
"Deposit Trust Agreement") between the Company which will act as Depositor and
the bank, trust company or other fiduciary named in the related Prospectus
Supplement which will act solely in its fiduciary capacity as Owner Trustee.
Under the terms of each Deposit Trust Agreement, the Company will convey to the
Owner Trustee Mortgage Assets and other Primary Assets to secure one or more
Series in return for certificates or other instruments evidencing beneficial
ownership of the Owner Trust and the net proceeds of the sale of the Bonds. The
Company may in turn sell or assign the certificates of beneficial interest to
another entity or entities, including affiliates of the Company.
The Owner Trust will pledge the Mortgage Assets and other Primary Assets to
the Trustee under the related Indenture as security for a Series. The Trustee
will hold such Mortgage Assets as security only for that Series, and Holders of
the Bonds of such Series will be entitled to the equal and proportionate
90
<PAGE>
benefits of such security, subject to the express subordination of certain
Classes thereof, as if the same had been granted by a corporate issuer.
Each Deposit Trust Agreement will provide that the related Trust may not
conduct any activities other than those related to the issuance and sale of the
particular Series. No Deposit Trust Agreement will be subject to amendment
without the prior written consent of the Owner Trustee, the holders representing
a majority of the beneficial interest of the Owner Trust and the Trustee, except
that the holders of not less than 66 2/3% of the Aggregate Outstanding Principal
of each Series must consent to any amendment of, among other provisions, the
limitation on activities of the Owner Trust and the provision regarding
amendments to the Deposit Trust Agreement. The holders of the beneficial
interests in an Owner Trust which issues a Series will not be liable for payment
of principal of or interest on the Bonds and each holder of Bonds of such Series
will be deemed to have released such beneficial owners from any such liability.
ADMINISTRATOR
Unless otherwise specified in the related Prospectus Supplement, it is
expected that the Issuer will enter into an administration agreement with an
administrator acceptable to the Rating Agencies rating the applicable Series of
Securities (the "Administrator") pursuant to which advisory, administrative,
accounting and clerical services will be provided to the Issuer with respect to
the Securities. The Trustee or the Master Servicer may serve as the Securities
Administrator. In addition, under the Indenture or Trust Agreement, as
applicable, the Issuer is responsible for certain administrative and accounting
matters relating to the Securities. It is intended that the Administrator will
perform these services on behalf of the Issuer, and amounts payable with respect
to such services, unless otherwise provided in the related Prospectus
Supplement, will be subordinate to the Issuer's obligations to pay principal and
interest to the Bondholders or Certificateholders (including any Residual
Interest Bondholders or Residual Interest Certificateholders) but, unless
otherwise specified in the related Prospectus Supplement, will be senior to the
Issuer's obligation to pay any Excess Cash Flow to the Residual Interest
Bondholders or Residual Interest Certificateholders.
USE OF PROCEEDS
The Issuer will apply all or substantially all of the net proceeds from the
sale of each Series offered hereby and by the related Prospectus Supplement to
purchase the Mortgage Assets securing each Series simultaneously with the
issuance and sale of such Securities. The proceeds may also be used to repay
indebtedness which has been incurred to acquire Mortgage Assets, to establish
the Reserve Funds, if any, for the Series and to pay costs of structuring,
guaranteeing and issuing the Securities. If so specified in the related
Prospectus Supplement, the purchase of the Mortgage Assets for a Series may be
effected by an exchange of Securities with the Seller of such Mortgage Assets.
91
<PAGE>
LIMITATIONS ON ISSUANCE OF BEARER SECURITIES
Any bearer securities will be issued in compliance with United States
federal tax laws and regulations applicable at the time of issuance. Under
current law, bearer securities may not be offered or sold during the restricted
period, or delivered in definitive form in connection with a sale during the
restricted period (as defined under "DESCRIPTION OF THE SECURITIES--Bearer
Securities and Registered Securities"), in the United States or to United States
persons other than to (a) the United States office of (i) an international
organization (as defined in Section 7701(a)(18) of the Code), (ii) a foreign
central bank (as defined in Section 895 of the Code), or (iii) any underwriter,
agent, or dealer offering or selling bearer securities during the restricted
period (a "Distributor") pursuant to a written contract with the Issuer or with
another Distributor, that purchases bearer securities for resale or for its own
account and agrees to comply with the requirements of Section 165(j)(3)(A), (B),
or (C) of the Code, or (b) the foreign branch of a United States financial
institution purchasing for its own account or for resale, which institution
agrees to comply with the requirements of Section 165(j)(3)(A), (B), or (C) of
the Code. In addition, a sale of a bearer security may be made during the
restricted period to a United States person who acquired and holds the bearer
security on the certification date through a foreign branch of a United States
financial institution that agrees to comply with the requirements of
Section 165(j)(3)(A), (B) or (C) of the Code. Any Distributor (including an
affiliate of a Distributor) offering or selling bearer securities during the
restricted period must agree not to offer or sell bearer securities in the
United States or to United States persons (except as discussed above) and must
employ procedures reasonably designed to ensure that its employees or agents
directly engaged in selling bearer securities are aware of these restrictions.
Bearer securities and their interest coupons will bear a legend
substantially to the following effect: "Any United States person who holds this
obligation will be subject to limitations under the United States income tax
laws, including the limitations provided in Section 165(j) and 1287(a) of the
Internal Revenue Code."
As used herein, "United States person" means a citizen or resident of the
United States, a corporation, partnership or other entity created or organized
in or under the laws of the United States and an estate the income of which is
subject to United States federal income taxation regardless of its source or a
trust if a court within the United States is able to exercise primary
supervision over the administration of such trust and one or more United States
persons have the authority to control all substantial decisions of such trust,
and "United States" means the United States of America (including the States and
the District of Columbia) and its possessions including Puerto Rico, the U.S.
Virgin Islands, Guam, American Samoa, Wake Island and the Northern Mariana
Islands.
FEDERAL INCOME TAX CONSIDERATIONS
GENERAL
The following is a summary of certain anticipated federal income tax
consequences of the purchase, ownership, and disposition of the Securities. The
summary is based upon the provisions of the Code, the regulations promulgated
thereunder, including, where applicable, proposed regulations, and the judicial
and administrative rulings and decisions now in effect, all of which are subject
to change or possible differing interpretations. The statutory provisions,
regulations, and interpretations on which this summary and the opinion of
counsel to which the summary refers below, are based are subject to change, and
such a change could apply retroactively. No rulings have been or will be sought
from the IRS on these matters.
The summary does not purport to deal with all aspects of federal income
taxation that may affect particular investors in light of their individual
circumstances, nor with certain types of investors subject to special treatment
under the federal income tax laws. This summary focuses primarily upon investors
who will hold Securities as "capital assets" (generally, property held for
investment) within the meaning of Section 1221 of the Code, but much of the
discussion is applicable to other investors as well. Potential
92
<PAGE>
purchasers of Securities are advised to consult their own tax advisers
concerning the federal, state or local tax consequences to them of the purchase,
holding and disposition of the Securities.
CHARACTERIZATION OF SECURITIES
Unless otherwise stated in the applicable Prospectus Supplement, a REMIC
election will be made with respect to each Series of Securities. In such a case,
special counsel to the Issuer will deliver its opinion to the effect that the
arrangement by which the Securities of that Series are issued will be treated as
a REMIC as long as all of the provisions of the applicable Indenture or Trust
Agreement, as applicable, are complied with and the statutory and regulatory
requirements are satisfied. Securities of such Series will be designated as
"regular interests" or "residual interests" in a REMIC, as specified in the
related Prospectus Supplement.
If the applicable Prospectus Supplement so specifies with respect to a
Series of Securities, the Securities of such Series will not be treated as
regular or residual interests in a REMIC for federal income tax purposes but
instead will be treated as (i) indebtedness of the Issuer; (ii) an undivided
beneficial ownership interest in the Mortgage Loans (and the arrangement
pursuant to which the Mortgage Loans will be held and the Securities will be
issued will be treated as a grantor trust under Subpart E, part I of subchapter
J of the Code and not as an association taxable as a corporation for federal
income tax purposes); (iii) equity interests in an association that will satisfy
the requirements for qualification as a real estate investment trust;
(iv) interests in an entity that will be treated as a partnership for federal
income tax purposes, or (v) interests in an entity or a pool of assets that will
satisfy the requirements for qualification as a financial asset securitization
investment trust (a "FASIT") for federal income tax purposes. The federal income
tax consequences to Bondholders or Certificateholders of any such Series will be
described in the applicable Prospectus Supplement.
If an entity electing to be treated as a REMIC fails to comply with one or
more of the ongoing requirements of the Code for such status during any taxable
year, the Code provides that the entity will not be treated as a REMIC for such
year and thereafter. In that event, such entity may be taxable as a corporation
under Treasury regulations, and the related REMIC Certificates may not be
accorded the status or given the tax treatment described below. Although the
Code authorizes the Treasury Department to issue regulations providing relief in
the event of an inadvertent termination of REMIC status, no such regulations
have been issued. Any such relief, moreover, may be accompanied by sanctions,
such as the imposition of a corporate tax on all or a portion of the Trust
Fund's income for the period in which the requirements for such status are not
satisfied. The Pooling Agreement or Indenture with respect to each REMIC will
include provisions designed to maintain the Trust Fund's status as a REMIC under
the REMIC Provisions. It is not anticipated that the status of any Trust Fund as
a REMIC will be terminated.
Except to the extent the related Prospectus Supplement specifies otherwise,
if a REMIC election is made with respect to a Series of Securities,
(i) Securities held by a domestic building and loan association will constitute
"a regular or a residual interest in a REMIC" within the meaning of Code
Section 7701(a)(19)(C)(xi) (assuming that at least 95% of the REMIC's assets
consist of cash, government securities, "loans . . . secured by an interest in
real property which is . . . residential real property," and other types of
assets described in Code Section 7701(a)(19)(C)); and (ii) Securities held by a
real estate investment trust will constitute "real estate assets" within the
meaning of Code Section 856(c)(5)(B), and income with respect to the Securities
will be considered "interest on obligations secured by mortgages on real
property or on interest in real property" within the meaning of Code
Section 856(c)(3)(B) (assuming, for both purposes, that at least 95% of the
REMIC's assets are qualifying assets). If less than 95% of the REMIC's assets
consist of assets described in (i) or (ii) above, then Securities will qualify
for the tax treatment described in (i) or (ii) in the proportion that such REMIC
assets are qualifying assets. In general, Mortgage Loans secured by
non-residential real property will not constitute "loans . . . secured by an
interest in real property which is . . . residential real property" within the
meaning of Section 7701(a)(19)(C). The Small Business Job Protection Act of 1996
(the "SBJPA of 1996") repealed the
93
<PAGE>
reserve method for bad debts of domestic building and loan associations and
mutual savings banks, and thus has eliminated the asset category of "qualifying
real property loans" in former Code Section 593(d) for taxable years beginning
after December 31, 1995. The requirement in the SBJPA of 1996 that such
institutions must "recapture" a portion of their existing bad debt reserves is
suspended if a certain portion of their assets are maintained in "residential
loans" under Code Section 7701(a)(19)(C)(v), but only if such loans were made to
acquire, construct or improve the related real property and not for the purpose
of refinancing. However, no effort will be made to identify the portion of the
Mortgage Loans of any Series meeting this requirement, and no representation is
made in this regard.
It is possible that various reserves or funds will reduce the proportion of
REMIC assets which qualify under the standards described above.
TAXATION OF REGULAR INTEREST SECURITIES
INTEREST AND ACQUISITION DISCOUNT. Securities that qualify as regular
interests in a REMIC ("Regular Interest Securities") are generally treated as
indebtedness for federal income tax purposes. Stated interest on a Regular
Interest Security will be taxable as ordinary income using the accrual method of
accounting, regardless of the Bondholder's or Certificateholder's normal
accounting method. Reports will be made annually to the IRS and to holders of
Regular Interest Securities that are not excepted from the reporting
requirements regarding amounts treated as interest (including accrual of
original issue discount) on Regular Interest Securities.
Compound Interest Securities, Interest Weighted Securities, and Zero Coupon
Securities will, and other Securities constituting Regular Interest Securities
may, be issued with "original issue discount" ("OID") within the meaning of Code
Section 1273. Rules governing original issue discount are set forth in sections
1271-1275 of the Code and the Treasury regulations thereunder (the "OID
Regulations"). Treasury regulations (the "Contingent Regulations") governing the
treatment of contingent payment obligations also have been adopted. As described
more fully below, Code Section 1272(a)(6) requires the use of an income tax
accounting methodology that utilizes (i) a single constant yield to maturity and
(ii) the Prepayment Assumptions. Under Section 1272(a)(6) of the Code, special
rules apply to the computation of OID on instruments, such as the Regular
Interest Securities, on which principal is prepaid based on prepayments of the
underlying assets. Neither the OID Regulations nor the Contingent Regulations
contain rules applicable to instruments governed by Section 1272(a)(6). Although
technically not applicable to prepayable securities, the Contingent Regulations
may represent a possible method to be applied in calculating OID on certain
Classes of Certificates. Until the Treasury Department issues guidance to the
contrary, the Servicer or other person responsible for computing the amount of
original issue discount to be reported to a Regular Interest Securityholder each
taxable year (the "Tax Administrator") intends to base its computations on Code
Section 1272(a)(6), the OID Regulations and the Contingent Regulations as
described below. However, because no regulatory guidance currently exists under
Code Section 1272(a)(6), there can be no assurance that the methodology
described below represents the correct manner of calculating original issue
discount on the Regular Interest Securities.
In general, OID, if any, will equal the difference between the stated
redemption price at maturity of a Regular Interest Security and its issue price.
A holder of a Regular Interest Security must include such OID in gross income as
ordinary interest income as it accrues under a method taking into account an
economic accrual of the discount. In general, OID must be included in income in
advance of the receipt of the cash representing that income. The amount of OID
on a Regular Interest Security will be considered to be zero if it is less than
a DE MINIMIS amount determined under the Code, generally less than 0.25% of the
stated redemption price at maturity of the Regular Interest Security multiplied
by the weighted average maturity of the Regular Interest Security. For this
purpose, the weighted average maturity of the Regular Interest Security is
computed as the sum of the amounts determined by multiplying the number of full
years (I.E., rounding down partial years) from the issue date until each
distribution in reduction of stated redemption price at maturity is scheduled to
be made by a fraction, the numerator of which is the amount
94
<PAGE>
of each distribution included in the stated redemption price at maturity of the
Regular Interest Security and the denominator of which is the stated redemption
price at maturity of the Regular Interest Security. The schedule of such
distributions should be determined in accordance with the assumed rate of
prepayment of the Mortgage Loans used in pricing the Regular Interest Securities
(the "Prepayment Assumption") relating to the Regular Interest Securities. The
Prepayment Assumption with respect to a Series of Regular Interest Securities
will be set forth in the applicable Prospectus Supplement. However, the amount
of any DE MINIMIS OID must be included in income as principal payments are
received on a Regular Interest Security, in the proportion that each such
payment bears to the original principal balance of the Security.
The issue price of a Regular Interest Security of a Class will generally be
the initial offering price at which a substantial amount of the Securities in
the Class are sold, and will be treated by the Issuer as including, in addition,
the amount paid by the Bondholder or Certificateholder for accrued interest that
relates to a period prior to the Closing Date of such Regular Interest Security.
Under the OID Regulations, the stated redemption price at maturity is the sum of
all payments on the Security other than any "qualified stated interest"
payments. Qualified stated interest is defined as any one of a series of
payments equal to the product of the outstanding principal balance of the
Security and a single fixed rate, or certain variable rates of interest, that is
unconditionally payable at least annually. See "--Variable Rate Securities"
below. In the case of the Compound Interest Securities, Interest Weighted
Securities and certain of the other Regular Interest Securities, none of the
payments under the instrument will be considered "qualified stated interest,"
and thus the aggregate amount of all payments will be included in the stated
redemption price. For example, any securities upon which interest can be
deferred and added to principal ("Deferred Interest Securities") will not be
"qualified stated interest." In addition, because Securities Owners are entitled
to receive interest only to the extent that payments are made on the Mortgage
Loans, interest on all Regular Interest Securities may not be "unconditionally
payable." In that case, all of the yield on a Regular Interest Security will be
taxed as OID, but interest would not then be includable in income again when
received. Unless otherwise specified in the related Prospectus Supplement, the
Issuer intends to take the position for income tax information reporting
purposes that interest on the Regular Interest Securities is "unconditionally
payable."
The holder of a Regular Interest Security issued with OID must include in
gross income, for all days during its taxable year on which it holds such
Regular Interest Security, the sum of the "daily portions" of such OID. Such
daily portions are computed by allocating to each day during a taxable year a
pro rata portion of the OID that accrued during the relevant accrual period. In
the case of a debt instrument, subject to Section 1272(a)(6) of the Code, such
as a Regular Interest Security, that is subject to acceleration due to
prepayments on other debt obligations securing such instrument, OID is computed
by taking into account the Prepayment Assumption. The amount of OID that will
accrue during an accrual period (generally the period between interest payments
or compounding dates) is the excess (if any) of (i) the sum of (a) the present
value of all payments remaining to be made on the Regular Interest Security as
of the close of the accrual period and (b) the payments during the accrual
period of amounts included in the stated redemption price of the Regular
Interest Security, over (ii) an "adjusted issue price" of the Regular Interest
Security at the beginning of the accrual period. The adjusted issue price of a
Regular Interest Security is the sum of its issue price plus prior accruals of
OID, reduced by the total payments made with respect to such Regular Interest
Security in all prior periods, other than qualified stated interest payments.
The present value of the remaining payments is determined on the basis of three
factors: (i) the original yield to maturity of the Regular Interest Security
(determined on the basis of compounding at the end of each accrual period and
properly adjusted for the length of the accrual period), (ii) events which have
occurred before the end of the accrual period and (iii) the assumption that the
remaining payments will be made in accordance with the original Prepayment
Assumption. Although original issue discount will be reported to Bondholders or
Certificateholders based on the Prepayment Assumption, no representation is made
to Bondholders or Certificateholders that Mortgage Loans will be prepaid at that
rate or at any other rate.
95
<PAGE>
Certain classes of Regular Interest Securities may represent more than one
class of REMIC regular interests. Unless the applicable Prospectus Supplement
specifies otherwise, the Trustee intends, based on the OID Regulations, to
calculate OID on such Regular Interest Securities as if, solely for the purposes
of computing OID, the separate regular interests were a single debt instrument.
Certain Series of Securities may be structured to include two or more
REMICs, one or more of which (each, an "Upper Tier REMIC") hold regular
interests ("Lower Tier Interests") in other REMICs (each, a "Lower Tier REMIC").
Under the OID Regulations, OID on all of the Lower Tier Interests issued by a
single Lower Tier REMIC that are held by a second REMIC will be calculated by
treating all of such Lower Tier Interests as a single debt instrument.
A holder of a Regular Interest Security, which acquires the Regular Interest
Security for an amount that exceeds its stated redemption price, will not
include any original issue discount in gross income. A subsequent holder of a
Regular Interest Security which acquires the Regular Interest Security for an
amount that is less than its stated redemption price, will be required to
include original issue discount in gross income, but such a holder who purchases
such Regular Interest Security for an amount that exceeds its adjusted issue
price will be entitled (as will an initial holder who pays more than a Regular
Interest Security's issue price) to offset such original issue discount by
comparable economic accruals of offsetting portions of such excess.
INTEREST WEIGHTED SECURITIES. It is not clear how income should be accrued
with respect to Regular Interest Securities the payments on which consist solely
or primarily of a specified portion of the interest payments on qualified
mortgages held by a REMIC ("Interest Weighted Securities"). Absent guidance to
the contrary, the Issuer intends to take the position that all of the income
derived from Interest Weighted Securities is treated as OID and that the amount
and rate of accrual of such OID should be calculated in the same manner as for a
Compound Interest Security. Those calculations could result in an income accrual
for a period below zero (a "Negative Adjustment"). The legislative history to
the relevant Code provisions indicates, and the relevant Code provisions appear
to provide that any such Negative Adjustment may not be taken as current loss or
deduction, but may only be carried forward to offset future accruals of positive
OID. Thus, in the absence of such accruals of positive OID, it appears that any
losses resulting from a Negative Adjustment must be carried forward until
disposition or retirement of the debt obligation, and may give rise to a capital
loss at that time. However it is possible that income derived from an Interest
Weighted Security that had a principal balance might be calculated as if the
Interest Weighted Security were a bond purchased at a premium equal to the
excess of the price paid by such holder for the Interest Weighted Security over
its stated principal amount, if any. Under this approach, a holder would be
entitled to amortize such premium only if it had in effect an election under
Section 171 of the Code with respect to all taxable debt instruments held by
such holder, as described below.
VARIABLE RATE REGULAR SECURITIES. The REMIC regulations (the "REMIC
Regulations") permit REMICs to issue regular interests bearing a variety of
variable rates including rates based on (i) "qualified floating rates" or
(ii) a weighted average of the interest rates on some or all of the qualified
mortgages held by the REMIC (a "Variable Rate Security"). Under the OID
Regulations, interest is treated as payable at a variable rate if, generally,
(i) the issue price does not exceed the original principal balance by more than
a specified amount and (ii) the interest compounds or is payable at least
annually at current values of (a) one or more "qualified floating rates," (b) a
single fixed rate and one or more qualified floating rates, (c) a single
"objective rate," or (d) a singled fixed rate and a single objective rate that
is a "qualified inverse floating rate." A floating rate is a qualified floating
rate if variations in the rate can reasonably be expected to measure
contemporaneous variations in the cost of newly borrowed funds, where such rate
is subject to a fixed multiple that is greater than 0.65 but not more than 1.35.
Such rate may also be increased or decreased by a fixed spread or subject to a
fixed cap or floor, or a cap or floor that is not reasonably expected as of the
issue date to affect the yield of the instrument significantly. An objective
rate is any rate (other than a qualified floating rate) that is determined using
a single fixed formula and that is based on objective financial or economic
information, provided that such information
96
<PAGE>
is not (i) within the control of the issuer or a related party or (ii) unique to
the circumstances of the issuer or a related party. A qualified inverse floating
rate is a rate equal to a fixed rate minus a qualified floating rate that
inversely reflects contemporaneous variations in the cost of newly borrowed
funds; an inverse floating rate that is not a qualified inverse floating rate
may nevertheless be an objective rate.
Under the OID Regulations, the amount and accrual of OID on a Variable Rate
Security that qualifies for treatment under the rules applicable to variable
rate debt instruments (a "VRDI Security") is determined, in general, by
converting the VRDI Security into a hypothetical fixed rate security and
applying the rules applicable to fixed rate securities described above to the
hypothetical fixed rate security. A VRDI Security providing for a qualified
floating rate or rates or a qualified inverse floating rate is converted to a
hypothetical fixed rate security by assuming that each qualified floating rate
or the qualified inverse floating rate will remain at its value as of the issue
date. A VRDI Security providing for an objective rate or rates is converted to a
hypothetical fixed rate security by assuming that each objective rate will equal
a fixed rate that reflects the yield that reasonably is expected for the
instrument. Such hypothetical fixed rate securities are assumed to have terms
identical to those provided under the related VRDI Securities, except for the
substitution of fixed rates for the qualified floating rates, objective rates,
or qualified inverse floating rate as described above. In the case of a VRDI
Security that does not provide for the payment of interest at least annually,
appropriate adjustments to the OID accruals and the qualified stated interest
payments are made in each accrual period to the extent that the interest
actually accrued or paid during the accrual period is greater or less than the
interest assumed to be accrued or paid under the hypothetical fixed rate
security.
Regular Interest Securities of certain Series may provide for interest based
on a weighted average of the interest rates on some or all of the Mortgage Loans
of the related Trust ("Weighted Average Securities"). Under the OID Regulations,
it appears that Weighted Average Securities bear interest at an "objective
rate."
Due to the complexity of these rules and the variety of Variable Rate
Securities that may be offered hereunder, the precise application of these rules
to any Variable Rate Securities offered hereunder will be discussed in the
related Prospectus Supplement, based on the specific characteristics of each
such security.
EFFECT OF DEFAULTS AND DELINQUENCIES. Each holder of a Regular Interest
Security will be required to accrue interest and original issue discount on such
Security without giving effect to any reductions in distributions attributable
to defaults or delinquencies on the Mortgage Loans, until it can be established
that any such reduction ultimately will not be recoverable. As a result, the
amount of taxable income reported in any period by the holder of a Regular
Interest Security could exceed the amount of economic income actually realized
by the holder in such period. Although the holder of a Regular Interest Security
eventually will recognize a loss or reduction in income attributable to
previously accrued and included income that, as a result of such loss,
ultimately will not be paid, the law is unclear with respect to the timing and
character of such losses or reduction in income.
Under Section 166 of the Code, both corporate and noncorporate holders of
Regular Interest Securities that hold such Securities in connection with a trade
of business should be allowed to deduct, as ordinary losses, any losses
sustained during a taxable year in which their Regular Interest Securities
become wholly or partially worthless as the result of one or more realized
losses on the Mortgage Loans. However, it appears that a noncorporate holder
that does not acquire a Regular Interest Security in connection with a trade or
business will not be entitled to deduct a loss under Section 166 of the Code
until such holder's Regular Interest Security becomes wholly worthless (that is,
until its outstanding principal balance has been reduced to zero) and that the
loss will be characterized as a short-term capital loss.
MARKET DISCOUNT AND PREMIUM. A purchaser of a Regular Interest Security may
also be subject to the market discount rules of the Code. Such purchaser
generally will be required to recognize accrued market discount as ordinary
income as payments of principal are received on such Regular Interest Security,
or
97
<PAGE>
upon sale or exchange of the Regular Interest Security. In general terms, until
regulations are promulgated, market discount may be treated as accruing, at the
election of the holder, either (i) under a constant yield method, taking into
account the Prepayment Assumption, or (ii) in the ratio of (a) in the case of a
Regular Interest Security not originally issued with original issue discount,
stated interest payable in the relevant period to total stated interest
remaining to be paid at the beginning of the period or (b) in the case of a
Regular Interest Security originally issued at a discount, original issue
discount in the relevant period to total original issue discount remaining to be
paid. A holder of a Regular Interest Security having market discount may also be
required to defer a portion of the interest deductions attributable to any
indebtedness incurred or continued to purchase or carry the Regular Interest
Security. As an alternative to the inclusion of market discount in income on the
foregoing basis, the holder may elect to include such market discount in income
currently as it accrues on all market discount instruments acquired by such
holder in that taxable year or thereafter, in which case the interest deferral
rule will not apply.
A holder who purchases a Regular Interest Security (other than an Interest
Weighted Security, to the extent described above) at a cost greater than its
stated redemption price at maturity, generally will be considered to have
purchased the Security at a premium, which it may elect to amortize as an offset
to interest income on such Security (and not as a separate deduction item) on a
constant yield method. Although no regulations addressing the computation of
premium accrual on collateralized mortgage obligations or REMIC regular
interests have been issued, applicable legislative history indicates that
premium is to be accrued in the same manner as market discount. Accordingly, it
appears that the accrual of premium on a Regular Interest Security will be
calculated using the prepayment assumption used in pricing such Regular Interest
Security. If a holder makes an election to amortize premium on a Security, such
election will apply to all taxable debt instruments (including all REMIC regular
interests) held by the holder at the beginning of the taxable year in which the
election is made, and to all taxable debt instruments acquired thereafter by
such holder, and will be irrevocable without the consent of the Internal Revenue
Service. Purchasers who pay a premium for the Regular Interest Security should
consult their tax advisers regarding the election to amortize premium and the
method to be employed.
ELECTION TO TREAT ALL INTEREST UNDER THE CONSTANT YIELD METHOD. A holder of
a debt instrument such as a Regular Interest Security may elect to treat all
interest that accrues on the instrument using the constant yield method, with
none of the interest being treated as qualified stated interest. For purposes of
applying the constant yield method to a debt instrument subject to such an
election, (i) "interest" includes stated interest, original issue discount, DE
MINIMIS original issue discount, market discount and DE MINIMIS market discount,
as adjusted by any amortizable bond premium or acquisition premium and (ii) the
debt instrument is treated as if the instrument were issued on the holder's
acquisition date in the amount of the holder's adjusted basis immediately after
acquisition. It is unclear whether, for this purpose, the initial Prepayment
Assumption would continue to apply or if a new prepayment assumption as of the
date of the holder's acquisition would apply. A holder generally may make such
an election on an instrument by instrument basis or for a class or group of debt
instruments. However, if the holder makes such an election with respect to a
debt instrument with amortizable bond premium or with market discount, the
holder is deemed to have made elections to amortize bond premium or to report
market discount income currently as it accrues under the constant yield method,
respectively, for all premium bonds held or market discount bonds acquired by
the holder in the same taxable year or thereafter. The election is made on the
holder's federal income tax return for the year in which the debt instrument is
acquired and is irrevocable except with the approval of the Internal Revenue
Service. Investors should consult their own tax advisors regarding the
advisability of making such an election.
SALE OR EXCHANGE OF REGULAR INTEREST SECURITIES
A Regular Bondholder's or Regular Certificateholder's tax basis in its
Regular Interest Securities is the price such holder pays for a Security, plus
amounts of original issue discount and market discount included in income and
reduced by any payments received (other than qualified periodic interest
98
<PAGE>
payments), any amortized premium, and any prior losses. Gain or loss recognized
on a sale, exchange, or redemption of a Regular Interest Securities, measured by
the difference between the amount realized and the Regular Interest Security's
basis as so adjusted, will generally be capital gain or loss, assuming that the
Regular Interest Security is held as a capital asset. If, however, a Regular
Bondholder or Regular Certificateholder is a bank, thrift, or similar
institution described in Section 582 of the Code, gain or loss realized on the
sale or exchange of a Regular Interest Security will be taxable as ordinary
income or loss. In addition, gain from the disposition of a Regular Interest
Security that might otherwise be capital gain will be treated as ordinary income
to the extent of the excess, if any, of (i) the amount that would have been
includable in the holder's income if the yield on such Regular Interest Security
had equaled 110% of the applicable federal rate as of the beginning of such
holder's holding period, over (ii) the amount of ordinary income actually
recognized by the holder with respect to such Regular Interest Security. The
Taxpayer Relief Act of 1997 (the "1997 Act") has generally reduced capital gains
tax rates for non-corporate taxpayers, who should consult their tax advisors
regarding the consequences to them of the 1997 Act. There is no such discrepancy
in tax rates on capital gains and ordinary income in the case of corporations.
REMIC EXPENSES
As a general rule, all of the expenses of a REMIC will be taken into account
by holders of the Residual Interest Securities or the REMIC residual interest.
In the case of a "single class REMIC," however, the expenses will be allocated,
under temporary Treasury regulations, among the holders of the Regular Interest
Securities and the holders of the Residual Interest Securities on a daily basis
in proportion to the relative amounts of income accruing to each Bondholder or
Certificateholder on that day. In the case of a holder of a Regular Interest
Security who is an individual or a "pass-through interest holder" (including
certain pass-through entities but not including real estate investment trusts),
such expenses will be deductible only to the extent that such expenses, plus
other "miscellaneous itemized deductions" of the Bondholder or Certificateholder
exceed 2% of such Bondholder's or Certificateholder's adjusted gross income and
will not be deductible in computing alternative minimum taxable income. In
addition, Code Section 68 provides that the amount of itemized deductions
otherwise allowable for the taxable year for an individual whose adjusted gross
income exceeds the applicable amount (for 1991, $100,000, or $50,000 in the case
of a separate return by a married individual within the meaning of Code
Section 7703, which amounts will be adjusted annually for inflation) will be
reduced by the lesser of (i) 3% of the excess of adjusted gross income over the
applicable amount, or (ii) 80% of the amount of itemized deductions otherwise
allowable for such taxable year. Moreover, such expenses are disallowed entirely
as deductions for purposes of the Alternative Minimum Tax. The disallowance of
this deduction may have a significant impact on the yield of the Regular
Interest Security to such a holder. In general terms, a single class REMIC is
one that either (i) would qualify, under existing Treasury regulations, as a
grantor trust if it were not a REMIC (treating all interests as ownership
interests, even if they would be classified as debt for federal income tax
purposes) or (ii) is similar to such a trust and which is structured with the
principal purpose of avoiding the single class REMIC rules.
Unless otherwise disclosed in the related Prospectus Supplement, REMICs
issuing securities offered hereunder will not be treated as "single class"
REMICs under these rules.
TAXATION OF THE REMIC
GENERAL. Although a REMIC is a separate entity for federal income tax
purposes, a REMIC is not generally subject to entity-level tax. Rather, the
taxable income or net loss of a REMIC is taken into account by the holders of
residual interests. The regular interests are generally taxable as debt of the
REMIC.
CALCULATION OF REMIC INCOME. The taxable income or net loss of a REMIC is
determined under an accrual method of accounting and in the same manner as in
the case of an individual, with certain adjustments. In general, the taxable
income or net loss will be the difference between (i) the gross income
99
<PAGE>
produced by the REMIC's assets, including stated interest and any original issue
discount or market discount on loans and other assets, income from amortization
of premium on Regular Interest Securities issued at a premium and income from
write-off of Regular Interest Securities, and (ii) deductions, including stated
interest and original issue discount accrued on a Regular Interest Security,
amortization of any premium with respect to loans, losses on Mortgage Loans, and
servicing fees and other expenses of the REMIC. A holder of a Residual Interest
Security that is an individual or a "pass-through interest holder" (including
certain pass-through entities, but not including real estate investment trusts)
will be unable to deduct servicing fees payable on the loans or other
administrative expenses of the REMIC for a given taxable year, to the extent
that such expenses, when aggregated with the Residual Interest Securityholder's
other miscellaneous itemized deductions for that year, do not exceed two percent
of such holder's adjusted gross income. In addition, Code Section 68 provides
that the amount of itemized deductions otherwise allowable for the taxable year
for an individual whose adjusted gross income exceeds a specified applicable
amount will be reduced by the lesser of (i) 3% of the excess of adjusted gross
income over the applicable amount, or (ii) 80% of the amount of itemized
deductions otherwise allowable for such taxable year. See "--REMIC Expenses"
above.
For purposes of computing its taxable income or net loss, the REMIC should
have an initial aggregate tax basis in its assets equal to the aggregate fair
market value of the regular interests and the residual interests on the Start Up
Day (generally, the day that the interests are issued). That aggregate basis
will be allocated among the assets of the REMIC in proportion to their
respective fair market values.
The original issue discount provisions of the Code apply to loans of
individuals originated on or after March 2, 1984, and the market discount
provisions apply to all loans. Subject to possible application of the DE MINIMIS
rules, the method of accrual by the REMIC of original issue discount on such
loans will be equivalent to the method under which holders of Regular Interest
Securities accrue original issue discount (i.e., under the constant yield method
taking into account the Prepayment Assumption). The REMIC will deduct original
issue discount on the Regular Interest Securities in the same manner that the
holders of the Securities include such discount in income, but without regard to
the DE MINIMIS rules. See "--Taxation of Regular Interest Securities" above.
However, a REMIC that acquires loans at a market discount must include such
market discount in income currently, as it accrues, on a constant interest
basis.
To the extent that the REMIC's basis allocable to loans that it holds
exceeds their principal amounts, the resulting premium, if attributable to
mortgages originated after September 27, 1985, will be amortized over the life
of the loans (taking into account the Prepayment Assumption) on a constant yield
method. Although the law is somewhat unclear regarding recovery of premium
attributable to loans originated on or before such date, it is possible that
such premium may be recovered in proportion to payments of loan principal.
INCOME FROM FORECLOSURE PROPERTY. To the extent that the Lower Tier REMIC
derives income from Foreclosed Properties that is treated as "net income from
foreclosure property," that income will be subject to taxation at the highest
corporate tax rate. Net income from foreclosure property generally includes gain
from the sale of a foreclosure property that is inventory property and net
income from the property that would not be treated as "rents from real property"
or other certain other qualifying income for a real estate investment trust. A
trust agreement or indenture may permit the Servicer to operate a Foreclosed
Property in a manner that produces income subject to the foregoing tax if
certain conditions are satisfied. In addition, if the operation of the
Foreclosed Property is treated as a trade or business carried on by the REMIC,
then unless the property is operated through an independent contractor, the
income from the foreclosed property will be subject to tax on "net income from
foreclosure property" at a rate of 100%. Accordingly, operation of Foreclosed
Properties generally will be required to be conducted through an independent
contractor.
PROHIBITED TRANSACTIONS AND CONTRIBUTIONS TAX. The REMIC will be subject to
a 100% tax on any net income derived from a "prohibited transaction." For this
purpose, net income will be calculated without
100
<PAGE>
taking into account any losses from other prohibited transactions or any
deductions attributable to any prohibited transaction that resulted in a loss.
In general, prohibited transactions include (i) subject to limited exceptions,
the sale or other disposition of any qualified mortgage transferred to the
REMIC; (ii) subject to a limited exception, the sale or other disposition of a
cash flow investment; (iii) the receipt of any income from assets not permitted
to be held by the REMIC pursuant to the Code; or (iv) the receipt of any fees or
other compensation for services rendered by the REMIC. It is anticipated that a
REMIC will not engage in any prohibited transactions in which it would recognize
a material amount of net income. In addition, subject to a number of exceptions,
a tax is imposed at the rate of 100% on amounts contributed to a REMIC after the
close of the three-month period beginning on the Start Up Day. Unless chargeable
to the servicer or trustee under the applicable Trust Agreement or Indenture,
such taxes will be paid out of the assets of the REMIC and, unless otherwise
specified in the related Prospectus Supplement, will be allocated pro rata to
all outstanding Classes of Securities of such REMIC.
TAXATION OF HOLDERS OF RESIDUAL INTEREST SECURITIES
The Holder of a Security representing a REMIC residual interest (a "Residual
Interest Security") will take into account the "daily portion" of the taxable
income or net loss of the REMIC for each day during the taxable year on which
such holder held the Residual Interest Security. The daily portion is determined
by allocating to each day in any calendar quarter its ratable portion of the
taxable income or net loss of the REMIC for such quarter, and by allocating that
amount among the holders (on such day) of the Residual Interest Securities in
proportion to their respective holdings on such day.
The holder of a Residual Interest Security must report its proportionate
share of the taxable income of the REMIC whether or not it receives cash
distributions from the REMIC attributable to such income or loss. The reporting
of taxable income without corresponding distributions could occur, for example,
in certain REMIC issues in which the loans held by the REMIC were issued or
acquired at a discount, since mortgage prepayments cause recognition of discount
income, while the corresponding portion of the prepayment could be used in whole
or in part to make principal payments on Regular Interest Securities issued
without any discount or at an insubstantial discount. (If this occurs, it is
likely that cash distributions will exceed taxable income in later years.)
Taxable income may also be greater in earlier years of certain REMIC issues as a
result of the fact that interest expense deductions, as a percentage of
outstanding principal on Regular Interest Securities, will typically increase
over time as lower yielding Securities are paid, whereas interest income with
respect to loans will generally remain constant over time as a percentage of
loan principal.
In any event, because the holder of a residual interest is taxed on the net
income of the REMIC, the taxable income derived from a Residual Interest
Security in a given taxable year will not be equal to the taxable income
associated with investment in a corporate bond or stripped instrument having
similar cash flow characteristics and pretax yield. Therefore, the after-tax
yield on the Residual Interest Security may be less than that of such a bond or
instrument, or may be negative. Consequently, a Residual Interest Security may
have a negative "value".
LIMITATION ON LOSSES. The amount of the REMIC's net loss that a holder may
take into account currently is limited to the holder's adjusted basis at the end
of the calendar quarter in which such loss arises. A holder's basis in a
Residual Interest Security will initially equal such holder's purchase price,
and will subsequently be increased by the amount of the REMIC's taxable income
allocated to the holder, and decreased (but not below zero) by the amount of
distributions made and the amount of the REMIC's net loss allocated to the
holder. Any disallowed loss may be carried forward indefinitely, but may be used
only to offset income generated by the same REMIC. The ability of Residual
Bondholders or Residual Certificateholders to deduct net losses may be subject
to additional limitations under the Code, as to which such holders should
consult their tax advisers.
101
<PAGE>
DISTRIBUTIONS. Distributions on a Residual Interest Security (whether at
their scheduled times or as a result of prepayments) will generally not result
in any additional taxable income or loss to a holder of a Residual Interest
Security. If the amount of such payment exceeds a holder's adjusted basis in the
Residual Interest Security, however, the holder will recognize gain (treated as
gain from the sale of the Residual Interest Security) to the extent of such
excess.
MARK-TO-MARKET RULES. A Residual Interest Security is not treated as a
security and thus may not be marked to market under Treasury regulations that
generally require a securities dealer to mark to market securities held for sale
to customers.
SALE OR EXCHANGE. A holder of a Residual Interest Security will recognize
gain or loss on the sale or exchange of a Residual Interest Security equal to
the difference, if any, between the amount realized and such Bondholder's or
Certificateholder's adjusted basis in the Residual Interest Security at the time
of such sale or exchange. Except to the extent provided in regulations, which
have not yet been issued, any loss upon disposition of a Residual Interest
Security will be disallowed if the selling Bondholder or Certificateholder
acquires any residual interest in a REMIC or similar mortgage pool within six
months before or after such disposition.
EXCESS INCLUSION INCOME
The portion of a Residual Bondholder's or Residual Certificateholder's REMIC
taxable income consisting of "excess exclusion" income may not be offset by
other deductions or losses, including net operating losses, on such Bondholder's
or Certificateholder's federal income tax return. Further, if the holder of a
Residual Interest Security is an organization subject to the tax on unrelated
business income imposed by Code Section 511, such Residual Bondholder's or
Residual Certificateholder's excess inclusion income will be treated as
unrelated business taxable income of such Bondholder or Certificateholder's. In
addition, under Treasury regulations yet to be issued, if a real estate
investment trust, a regulated investment company, a common trust fund, or
certain cooperatives were to own a Residual Interest Security, a portion of
dividends (or other distributions) paid by the real estate investment trust (or
other entity) would be treated as excess inclusion income. If a Residual
Interest Security is owned by a foreign person, excess inclusion income is
subject to tax at a rate of 30% which may not be reduced by treaty and is not
eligible for treatment as "portfolio interest."
The excess inclusion portion of a REMIC's income is generally equal to the
excess, if any, of REMIC taxable income for the quarterly period allocable to a
Residual Interest Security, over the daily accruals for such quarterly period of
(i) 120% of the long term applicable federal rate on the Start Up Day multiplied
by (ii) the adjusted issue price of such Residual Interest Security at the
beginning of such quarterly period. The adjusted issue price of a Residual
Interest Security at the beginning of each calendar quarter will equal its issue
price (calculated in a manner analogous to the determination of the issue price
of a Regular Interest Security), increased by the aggregate of the daily
accruals for prior calendar quarters, and decreased (but not below zero) by the
amount of loss allocated to a holder and the amount of distributions made on the
Residual Interest Security before the beginning of the quarter. The long-term
federal rate, which is announced monthly by the Treasury Department, is an
interest rate that is based on the average market yield of outstanding
marketable obligations of the United States government having remaining
maturities in excess of nine years.
Under the REMIC Regulations, in certain circumstances, transfers of Residual
Interest Securities may be disregarded. See "--Restrictions on Ownership and
Transfer of Residual Interest Securities" and "--Tax Treatment of Foreign
Investors" below.
RESTRICTIONS ON OWNERSHIP AND TRANSFER OF RESIDUAL INTEREST SECURITIES
As a condition to qualification as a REMIC, reasonable arrangements must be
made to prevent the ownership of a REMIC residual interest by any "Disqualified
Organization." Disqualified Organizations
102
<PAGE>
include the United States, any State or political subdivision thereof, any
foreign government, any international organization, or any agency or
instrumentality of any of the foregoing, a rural electric or telephone
cooperative described in Section 1381(a)(2)(C) of the Code, or any entity exempt
from the tax imposed by Sections 1-1399 of the Code, if such entity is not
subject to tax on its unrelated business income. Accordingly, the Indenture or
Trust Agreement, as applicable, will prohibit Disqualified Organizations from
owning a Residual Interest Security. In addition, no transfer of a Residual
Interest Security will be permitted unless the proposed transferee shall have
furnished to the Issuer an affidavit representing and warranting that it is
neither a Disqualified Organization nor an agent or nominee acting on behalf of
a Disqualified Organization.
If a Residual Interest Security is transferred to a Disqualified
Organization (in violation of the restrictions set forth above), a substantial
tax will be imposed on the transferor of such Residual Interest Security at the
time of the transfer. In addition, if a Disqualified Organization holds an
interest in a pass-through entity (including, among others, a partnership,
trust, real estate investment trust, regulated investment company, or any person
holding as nominee), that owns a Residual Interest Security, the pass-through
entity will be required to pay an annual tax on its share of the excess
inclusion income of the REMIC allocable to such Disqualified Organization.
Under the REMIC Regulations, if a Residual Interest Security is a
"noneconomic residual interest," as described below, a transfer of a Residual
Interest Security to a United States person will be disregarded for all Federal
tax purposes unless no significant purpose of the transfer was to impede the
assessment or collection of tax. A Residual Interest Security is a "noneconomic
residual interest" unless, at the time of the transfer (i) the present value of
the expected future distributions on the Residual Interest Security at least
equals the product of the present value of the anticipated excess inclusions and
the highest rate of tax for the year in which the transfer occurs, and (ii) the
transferor reasonably expects that the transferee will receive distributions
from the REMIC at or after the time at which the taxes accrue on the anticipated
excess inclusions in an amount sufficient to satisfy the accrued taxes. The
present value is calculated based on the Prepayment Assumption, using a discount
rate equal to the "applicable federal rate" at the time of transfer. If a
transfer of a residual interest is disregarded, the transferor would be liable
for any Federal income tax imposed upon taxable income derived by the transferee
from the REMIC. A significant purpose to impede the assessment or collection of
tax exists if the transferor, at the time of transfer, knew or should have known
that the transferee would be unwilling or unable to pay taxes on its share of
the taxable income of the REMIC. A similar limitation exists with respect to
certain transfers of residual interests by foreign persons to United States
persons. See "--Tax Treatment of Foreign Investors" below.
ADMINISTRATIVE MATTERS
The REMIC's books must be maintained on a calendar year basis and the REMIC
must file an annual federal income tax return. The REMIC will also be subject to
the procedural and administrative rules of the Code applicable to partnerships,
including the determination of any adjustments to, among other things, items of
REMIC income, gain, loss, deduction, or credit, by the Internal Revenue Service
in a unified administrative proceeding. The holder of the Residual Interest
Security holding the largest percentage interest will be designated as "tax
matters person" of the related REMIC for purposes of any such proceeding.
TAX STATUS AS A GRANTOR TRUST
GENERAL. If the applicable Prospectus Supplement so specifies with respect
to a Series of Securities, the Securities of such Series will not be treated as
regular or residual interests in a REMIC for federal income tax purposes but
instead, special tax counsel to the Issuer will deliver its opinion to the
effect that the arrangement by which the Securities of that Series are issued
will be treated as a "grantor" or "fixed investment" trust as long as all of the
provisions of the applicable Trust Agreement are complied with and the statutory
and regulatory requirements are satisfied. In some Series ("Pass-Through
Certificates"),
103
<PAGE>
there will be no separation of the principal and interest payments on the
Mortgage Loans. In such circumstances, a Certificateholder will be considered to
have purchased an undivided interest in each of the Mortgage Loans. In other
cases ("Stripped Certificates"), sale of the Certificates will produce a
separation in the ownership of the principal payments and interest payments on
the Mortgage Loans.
Each Certificateholder must report on its federal income tax return its pro
rata share of the gross income derived from the Mortgage Loans (not reduced by
the amount payable as fees to the Trustee and the Master Servicer and similar
fees (collectively, the "Servicing Fee")), at the same time and in the same
manner as such items would have been reported under the Certificateholder's tax
accounting method had it held its interest in the Mortgage Loans directly,
received directly its share of the amounts received with respect to the Mortgage
Loans, and paid directly its share of the Servicing Fees. In the case of
Pass-Through Certificates, such gross income will consist of a pro rata share of
all of the income derived from all of the Mortgage Loans and, in the case of
Stripped Certificates, such income will consist of a pro rata share of the
income derived from each stripped bond or stripped coupon in which the
Certificateholder owns an interest. The holder of a Certificate will generally
be entitled to deduct such Servicing Fees under Section 162 or Section 212 of
the Code to the extent that such Servicing Fees represent "reasonable"
compensation for the services rendered by the Trustee, the Master Servicer, and
any other service providers. In the case of a noncorporate holder, however,
Servicing Fees (to the extent not otherwise disallowed, e.g., because they
exceed reasonable compensation) will be deductible in computing such holder's
regular tax liability only to the extent that such fees, when added to other
miscellaneous itemized deductions, exceed 2% of adjusted gross income and may
not be deductible to any extent in computing such holder's alternative minimum
tax liability. In addition, Code Section 68 provides that the amount of itemized
deductions otherwise allowable for the taxable year for an individual whose
adjusted gross income exceeds a specified applicable amount will be reduced by
the lesser of (i) 3% of the excess of adjusted gross income over the applicable
amount, or (ii) 80% of the amount of itemized deductions otherwise allowable for
such taxable year.
DISCOUNT OR PREMIUM ON PASS-THROUGH CERTIFICATES. The holder's purchase
price of a Pass-Through Certificate is to be allocated among the Mortgage Loans
in proportion to their fair market values, determined as of the time of purchase
of the Certificates. In the typical case, the Trustee believes it is reasonable
for this purpose to treat each Mortgage Loan as having a fair market value
proportional to the share of the aggregate principal balances of all of the
Mortgage Loans that it represents, to the extent that the Mortgage Loans
underlying a series have a relatively uniform interest rate and other common
characteristics. To the extent that the portion of the purchase price of a
Certificate allocated to a Mortgage Loan (other than to a right to receive any
accrued interest thereon and any undistributed principal payments) is less than
or greater than the portion of the principal balance of the Mortgage Loan
allocable to the Certificate, the interest in the Mortgage Loan allocable to the
Certificate will be deemed to have been acquired at a discount or premium,
respectively.
The treatment of any discount will depend on whether the discount represents
original issue discount or market discount. Under Legislation enacted in 1997,
Section 1272(a)(6) of the Code requires in the case of a pool of Mortgage Loans
with original issue discount in excess of a prescribed DE MINIMIS amount, that a
holder of a Certificate report as interest income in each taxable year its share
of the amount of original issue discount that accrues during that year,
determined under a constant yield method by reference to the initial yield to
maturity of the Mortgage Loan, based on a prepayment assumption, in advance of
receipt of the cash attributable to such income and regardless of the method of
federal income tax accounting employed by that holder. It is unclear when such
prepayment assumption is determined or adjusted. Original issue discount with
respect to a Mortgage Loan could arise for example by virtue of the financing of
points by the originator of the Mortgage Loan, or by virtue of the charging of
points by the originator of the Mortgage Loan in an amount greater than a
statutory DE MINIMIS exception, in circumstances under which the points are not
currently deductible pursuant to applicable Code provisions. However, the OID
Regulations provide that if a holder acquires an obligation at a price that
exceeds its stated redemption
104
<PAGE>
price, the holder will not include any original issue discount in gross income.
In addition, if a subsequent holder acquires an obligation for an amount that
exceeds its adjusted issue price, the subsequent holder will be entitled to
offset the original issue discount with economic accruals of portions of such
excess. Accordingly, if the Mortgage Loans acquired by a Certificateholder are
purchased at a price that exceeds the adjusted issue price of such Mortgage
Loans, any original issue discount will be reduced or eliminated.
Certificateholders also may be subject to the market discount rules of
Sections 1276-1278 of the Code. A Certificateholder that acquires an interest in
Mortgage Loans with more than a prescribed DE MINIMISamount of "market discount"
(generally, the excess of the principal amount of the Mortgage Loans over the
purchaser's purchase price) will be required under Section 1276 of the Code to
include accrued market discount in income as ordinary income in each month, but
limited to an amount not exceeding the principal payments on the Mortgage Loans
received in that month and, if the Certificates are sold, the gain realized.
Such market discount would accrue, using a prepayment assumption, in a manner to
be provided in Treasury regulations. The relevant legislative history of the
1986 Act indicates that, until such regulations are issued, such market discount
would in general accrue either (i) on the basis of a constant interest rate or
(ii) in the ratio of (a) in the case of Mortgage Loans not originally issued
with original issue discount, stated interest payable in the relevant period to
total stated interest remaining to be paid at the beginning of the period or
(b) in the case of Mortgage Loans originally issued at a discount, original
issue discount in the relevant period to total original issue discount remaining
to be paid.
Section 1277 of the Code provides that the excess of interest paid or
accrued to purchase or carry a loan with market discount over interest received
on such loan is allowed as a current deduction only to the extent such excess is
greater than the market discount that accrued during the taxable year in which
such interest expense was incurred. In general, the deferred portion of any
interest expense will be deductible when such market discount is included in
income, including upon the sale, disposition, or repayment of the loan. A holder
may elect to include market discount in income currently as it accrues, on all
market discount obligations acquired by such holder during the taxable year such
election is made and thereafter, in which case the interest deferral rule
discussed above will not apply.
A Certificateholder who purchases a Certificate at a premium generally will
be deemed to have purchased its interest in the underlying Mortgage Loans at a
premium. A Certificateholder who holds a Certificate as a capital asset may
generally elect under Section 171 of the Code to amortize such premium as an
offset to interest income on the Mortgage Loans (and not as a separate deduction
item) on a constant yield method. The legislative history of the 1986 Act
suggests that the same rules that will apply to the accrual of market discount
(described above), which rules now appear to require the use of a prepayment
assumption, will generally also apply in amortizing premium with respect to
Mortgage Loans originated after September 27, 1985. If a holder makes an
election to amortize premium, such election will apply to all taxable debt
instruments held by such holder at the beginning of the taxable year in which
the election is made, and to all taxable debt instruments acquired thereafter by
such holder, and will be irrevocable without the consent of the Internal Revenue
Service. Purchasers who pay a premium for the Certificates should consult their
tax advisers regarding the election to amortize premium and the method to be
employed. Although the law is somewhat unclear regarding recovery of premium
allocable to Mortgage Loans originated before September 28, 1985, it is possible
that such premium may be recovered in proportion to payments of Mortgage Loan
principal.
Discount or Premium on Stripped Certificates. A Stripped Certificate may
represent a right to receive only a portion of the interest payments on the
Mortgage Loans, a right to receive only principal payments on the Mortgage
Loans, or a right to receive certain payments of both interest and principal.
Certain Stripped Certificated ("Ratio Strip Certificates") may represent a right
to receive differing percentages of both the interest and principal on each
Mortgage Loan. Pursuant to Section 1286 of the Code, the separation of ownership
of the right to receive some or all of the interest payments on an obligation
from ownership of the right to receive some or all of the principal payments
results in the creation of "stripped bonds" with respect to principal payments
and "stripped coupons" with respect to interest payments.
105
<PAGE>
Section 1286 of the Code applies the original issue discount rules to stripped
bonds and stripped coupons. For purposes of computing original issue discount, a
stripped bond or a stripped coupon is treated as a debt instrument issued on the
date that such stripped interest is purchased with an issue price equal to its
purchase price or, if more than one stripped interest is purchased, the ratable
share of the purchase price allocable to such stripped interest. The Code, the
OID Regulations, and judicial decisions provide no direct guidance as to how the
interest and original issue discount rules are to apply to Stripped
Certificates. Under the method described above for REMIC Regular Interest
Certificates (the "Cash Flow Bond Method"), a prepayment assumption is used and
periodic recalculations are made which take into account with respect to each
accrual period the effect of prepayments during such period. Legislation enacted
in 1997 extends this treatment to instruments such as the Stripped Certificates.
The Cash Flow Bond Method will consequently be used in preparing information
reports as to the income accruing on such Certificates, and it is expected that
original issue discount will be reported on that basis. In applying the
calculation to a class of Certificates, the Trustee will treat all payments to
be received with respect to the Certificates, whether attributable to principal
or interest on the loans, as payments on a single installment obligation, in the
case of a Class of Certificates that has no right, or a nominal right, to
receive principal, and as includable in the stated redemption price at maturity.
In the case of a "stripped bond" which is entitled to a significant amount of
principal, the Trustee intends to take the position that interest payments are
"qualified stated interest." The Internal Revenue Service could, however, assert
that original issue discount must be calculated separately for each Mortgage
Loan underlying a Certificate. In addition, in the case of Ratio Strip or
similar Certificates, the Internal Revenue Service could assert that original
issue discount must be calculated separately for each stripped coupon or
stripped bond underlying a Certificate.
Under certain circumstances, if the Mortgage Loans prepay at a rate faster
than the Prepayment Assumption, the use of the Cash Flow Bond Method may
accelerate a Certificateholder's recognition of income. If, however, the
Mortgage Loans prepay at a rate slower than the prepayment assumption, in some
circumstances the use of this method may decelerate a Certificateholder's
recognition of income.
A Stripped Certificate which either embodies only interest payments on the
underlying loans or (if it embodies some principal payments on the Mortgage
Loans) is issued at a price that exceeds the principal payments (an "Interest
Weighted Certificate"), may be taxed as a contingent payment instrument.
POSSIBLE ALTERNATIVE CHARACTERIZATIONS. The characterizations of the
Stripped Certificates described above are not the only possible interpretations
of the applicable Code provisions. Among other possibilities, the Internal
Revenue Service could contend that (i) in certain Series, each non-Interest
Weighted Certificate is composed of an unstripped undivided ownership interest
in Mortgage Loans and an installment obligation consisting of stripped principal
payments; (ii) the non-Interest Weighted Certificates are subject to the OID
Regulations; (iii) each Interest Weighted Certificate is composed of an
unstripped undivided ownership interest in the Mortgage Loans and an installment
obligation consisting of stripped interest payments; or (iv) there are as many
stripped bonds or stripped coupons as there are scheduled payments of principal
and/or interest on each Mortgage Loan.
Given the variety of alternatives for treatment of the Certificates and the
different federal income tax consequences that result from each alternative,
potential purchasers are urged to consult their own tax advisers regarding the
proper treatment of the Certificates for federal income tax purposes.
CHARACTER AS QUALIFYING MORTGAGE LOANS. In the case of Stripped
Certificates there is no specific legal authority existing regarding whether the
character of the Certificates, for federal income tax purposes, will be the same
as the Mortgage Loans. The IRS could take the position that the Mortgage Loans'
character is not carried over to the Certificates in such circumstances.
Pass-Through Certificates will be, and, although the matter is not free from
doubt, Stripped Certificates should be considered to represent "real estate
assets" within the meaning of Section 856(c)(5)(B) of the Code, and "loans . . .
secured by an interest in real property which is . . . residential real
property" within the meaning of Section 7701(a)(19)(C)(v) of the Code, and
interest income attributable to the Certificates should be considered to
represent "interest on
106
<PAGE>
obligations secured by mortgages on real property or on interests in real
property" within the meaning of Section 856(c)(3)(B) of the Code, in each case
to the extent the underlying Mortgage Loans qualify for such treatments.
However, Mortgage Loans secured by non-residential real property will not
constitute "loans . . . secured by an interest in real property which is . . .
residential real property" within the meaning of Section 7701(a)(19)(C)(v) of
the Code. In addition, it is possible that various reserve funds underlying the
Certificates may cause a proportionate reduction in the above-described
qualifying status categories of Certificates.
SALE OF CERTIFICATES. As a general rule, if a Certificate is sold, gain or
loss will be recognized by the holder thereof in an amount equal to the
difference between the amount realized on the sale and the Certificateholder's
adjusted tax basis in the Certificate. Such gain or loss will generally be
capital gain or loss if the Certificate is held as a capital asset. In the case
of Pass-Through Certificates, such tax basis will generally equal the holder's
cost of the Certificate increased by any discount income with respect to the
loans represented by such Certificate previously included in income, and
decreased by the amount of any distributions of principal previously received
with respect to the Certificate. Such gain, to the extent not otherwise treated
as ordinary income, will be treated as ordinary income to the extent of any
accrued market discount not previously reported as income. In the case of
Stripped Certificates, the tax basis will generally equal the
Certificateholder's cost for the Certificate, increased by any discount income
with respect to the Certificate previously included in income, and decreased by
the amount of all payments previously received with respect to such Certificate.
MISCELLANEOUS TAX ASPECTS
BACKUP WITHHOLDING. A Bondholder or Certificateholder, other than a Residual
Bondholder or Residual Certificateholder, may, under certain circumstances, be
subject to "backup withholding" at the rate of 31% with respect to distributions
or the proceeds of a sale of certificates to or through brokers that represent
interest or original issue discount on the Securities. This withholding
generally applies if the holder of a Security (i) fails to furnish the Issuer
with its taxpayer identification number ("TIN"); (ii) furnishes the Issuer an
incorrect TIN; (iii) fails to report properly interest, dividends or other
"reportable payments" as defined in the Code; or (iv) under certain
circumstances, fails to provide the Issuer or such holder's securities broker
with a certified statement, signed under penalty of perjury, that the TIN
provided is its correct number and that the holder is not subject to backup
withholding. Backup withholding will not apply, however, with respect to certain
payments made to Bondholders or Certificateholders, including payments to
certain exempt recipients (such as exempt organizations) and to certain
Nonresidents (as defined below). Holders of the Securities should consult their
tax advisers as to their qualification for exemption from backup withholding and
the procedure for obtaining the exemption.
The Issuer will report to the Securityholders and to the Internal Revenue
Service for each calendar year the amount of any "reportable payments" during
such year and the amount of tax withheld, if any, with respect to payments on
the Securities.
TAX TREATMENT OF FOREIGN INVESTORS
Under the Code, unless interest (including OID) paid on a Security (other
than a Residual Interest Security) is considered to be "effectively connected"
with a trade or business conducted in the United States by a nonresident alien
individual, foreign partnership or foreign corporation ("Nonresidents"), such
interest will normally qualify as portfolio interest (except where (i) the
recipient is a holder, directly or by attribution, of 10% or more of the capital
or profits interest in the Issuer or (ii) the recipient is a controlled foreign
corporation to which the Issuer is a related person) and will be exempt from
federal income tax. Upon receipt of appropriate ownership statements, the Issuer
normally will be relieved of the obligation to withhold federal income tax from
such interest payments. These provisions supersede the generally applicable
provisions of the Code that would otherwise require the Issuer to withhold at a
30% rate (unless
107
<PAGE>
such rate were reduced or eliminated by an applicable tax treaty) on, among
other things, interest and original issue discount paid to Nonresidents.
It is possible, under regulations promulgated under Section 881 of the Code
concerning conduit financing transactions, that the exemption from withholding
taxes described above may not be available to a holder that is a Nonresident if
such holder owns 10% or more of one or more underlying mortgagors or if the
holder is a controlled foreign corporation that is related to one or more
mortgagors.
Interest and original issue discount of Bondholders or Certificateholders
who are foreign persons are not subject to withholding if they are effectively
connected with a United States business conducted by the Bondholder or
Certificateholders. In such case, however, they will generally be subject to the
regular United States income tax.
Payments to holders of Residual Interest Securities who are foreign persons
will generally be treated as interest for purposes of the 30% (or lower treaty
rate) United States withholding tax. Holders should assume that such income does
not qualify for exemption from United States withholding tax as "portfolio
interest." To the extent that a payment represents a portion of REMIC taxable
income that constitutes excess inclusion income, a holder of a Residual Interest
Security will not be entitled to an exemption from or reduction of the 30% (or
lower treaty rate) withholding tax rule. If the payments are subject to United
States withholding tax, they generally will be taken into account for
withholding tax purposes only when paid or distributed (or when the Residual
Interest Security is disposed of). The Treasury has statutory authority,
however, to promulgate regulations which would require such amounts to be taken
into account at an earlier time in order to prevent the avoidance of tax. Under
the REMIC Regulations, if a Residual Interest Security has tax avoidance
potential, a transfer of a Residual Interest Security to a Nonresident will be
disregarded for all Federal tax purposes. A Residual Interest Security has tax
avoidance potential unless, at the time of the transfer the transferor
reasonably expects that the REMIC will distribute to the transferee residual
holder amounts that will equal at least 30% of each excess inclusion, and that
such amounts will be distributed at or after the time at which the excess
inclusion accrues and not later than the close of the calendar year following
the calendar year of accrual. If a Nonresident transfers a Residual Interest
Security to a United States person, and if the transfer has the effect of
allowing the transferor to avoid tax on accrued excess inclusions, then the
transfer is disregarded and the transferor continues to be treated as the owner
of the Residual Interest Security for purposes of the withholding tax provisions
of the Code. See "--Excess Inclusion Income."
STATE AND LOCAL TAX CONSIDERATIONS
In addition to the federal income tax consequences described in "FEDERAL
INCOME TAX CONSIDERATIONS," potential investors should consider the state income
tax consequences of the acquisition, ownership, and disposition of the
Securities. State and local income tax law may differ substantially from the
corresponding federal law, and this discussion does not purport to describe any
aspect of the income tax laws of any state or locality. Therefore, potential
investors should consult their own tax advisors with respect to the various
state and local tax consequences of investment in the Bonds or Certificates. In
particular, potential investors in Residual Interest Securities should consult
their tax advisers regarding the taxation of the Residual Interest Securities in
general and the effect of foreclosure on the Mortgaged Properties on such
taxation.
108
<PAGE>
ERISA CONSIDERATIONS
The Employee Retirement Income Security Act of 1974, as amended ("ERISA"),
imposes certain restrictions on employee benefit plans ("Plans") subject to
ERISA and persons who have certain specified relationships to such Plans
("Parties in Interest"). ERISA also imposes certain duties on persons who are
fiduciaries of Plans subject to ERISA and prohibits certain transactions between
a Plan and Parties in Interest with respect to such Plans ("Prohibited
Transactions"). Under ERISA, any person who exercises any authority or control
respecting the management or disposition of the assets of a Plan is considered
to be a fiduciary of such Plan (subject to certain exceptions not here
relevant). Similar restrictions also apply to Plans and other retirement
arrangements, such as individual retirement accounts and Keogh plans, that are
subject to Section 4975 of the Code.
The Issuer, the Master Servicer, if any, the Servicer, the Trustee or the
provider of Enhancement, if any, because of their activities or the activities
of their respective affiliates, may be considered to be or may become Parties in
Interest with respect to certain Plans. If the Securities are acquired by a Plan
with respect to which the Issuer, the Master Servicer, if any, the Servicer, the
Trustee or the provider of Enhancement, if any, is a Party in Interest, such
transaction might be considered to violate the Prohibited Transaction rules of
ERISA and the Code unless such transaction were subject to one or more statutory
or administrative exemptions such as: Prohibited Transaction Class Exemption
("PTCE") 75-1, which exempts certain transactions involving employee benefit
plans and certain broker-dealers, reporting dealers and banks; PTCE 90-1, which
exempts certain transactions between insurance company pooled separate accounts
and Parties in Interest; PTCE 91-38, which exempts certain transactions between
bank collective investment funds and Parties in Interest; PTCE 95-60, which
exempts certain transactions between insurance company general accounts and
Parties in Interest; PTCE 84-14, which exempts certain transactions effected on
behalf of a Plan by a "qualified plan asset manager"; PTCE 96-23, which exempts
certain transactions effected on behalf of a Plan by an "in-house asset
manager"; or any other available exemption. Accordingly, prior to making an
investment in the Securities, investing Plans should determine whether the
Issuer is a Party in Interest with respect to such Plan and, if so, whether such
transaction is subject to one or more statutory or administrative exemptions.
Special caution should be exercised before the assets of a Plan (including
assets that may be held in an insurance company's separate or general accounts
where assets in such accounts may be deemed Plan assets for purposes of ERISA)
are used to purchase a Security if the Issuer, the Master Servicer, if any, the
Servicer, the Trustee, the provider of Enhancement, if any, or an affiliate
thereof is a fiduciary with respect to such assets.
The Certificates of a Series will, and the Bonds of a Series could, be
treated as "equity" for purposes of ERISA. Under regulations issued by the
Department of Labor ("DOL") (the "Plan Asset Regulations"), if a Plan makes an
"equity" investment in a corporation, partnership, trust or certain other
entities, the underlying assets and properties of such entity will be deemed for
purposes of ERISA to be assets of the investing Plan unless certain exceptions
set forth in the regulation apply. One such exception applies if the class of
"equity" interests in question is (i) held by 100 or more investors who are
independent of the Issuer and each other, (ii) freely transferable, and
(iii) sold as part of an offering pursuant to (a) an effective registration
statement under the Securities Act of 1933, and then subsequently registered
under the Securities Exchange Act of 1934 or (b) an effective registration
statement under Section 12(b) or 12(g) of the Securities Exchange Act of 1934
("Publicly Offered Securities"). In addition, another exception provides that if
at all times less than 25% of the value of all classes of equity interests in
the Issuer are held by "benefit plan investors" (which is defined as including
plans subject to ERISA, individual retirement accounts, certain plans not
subject to ERISA, and entities whose underlying assets include plan assets by
reason of plan investment in such entities), the investing Plan's assets will
not include any of the underlying assets of the Issuer.
If a particular Series is treated as "equity" for purposes of the Plan Asset
Regulations and the underlying assets of the Issuer are treated as assets of a
Plan purchasing Securities of such Series and the Mortgage Assets securing such
Series consists of a single Mortgage Loan or obligations of a single obligor
109
<PAGE>
or related obligors as specified in the related Prospectus Supplement (e.g.,
affiliates of the Issuer), and Securities of such Series are acquired by a Plan
with respect to which the obligor or related obligors are Parties in Interest,
such transaction would violate the Prohibited Transaction rules of ERISA and the
Code unless such transaction were subject to one or more statutory or
administrative exemptions such as those described above or any other available
exemption. Accordingly, prior to making an investment in Securities of such
Series, a Plan investor should determine whether such obligor or related
obligors are Parties in Interest with respect to such Plan and, if so, whether
such transaction is subject to one or more of the statutory or administrative
exemptions.
If a particular Series is treated as "equity" for purposes of the Plan Asset
Regulations and the underlying assets of the Issuer are treated as assets of a
Plan purchasing Securities of such Series and the Mortgage Assets securing such
Series consists of multiple Mortgage Loans or obligations of multiple unrelated
obligors as specified in the related Prospectus Supplement, an investing Plan
may not be able to determine whether any of the obligors is a Party in Interest
with respect to such Plan. In that event, prior to making an investment in
Securities of such Series, such Plan investor should determine whether one or
more statutory or administrative exemptions is applicable.
Furthermore, in either of the cases above, if the Issuer were deemed to hold
plan assets by reason of a Plan's investment in a Security, the persons
providing services with respect to the assets of the Issuer, including the
Mortgage Loans, may be subject to the fiduciary responsibility provisions of
Title I of ERISA and be subject to the prohibited transactions provisions of
ERISA and Section 4975 of the Code with respect to transactions involving such
assets unless such transactions are subject to a statutory or administrative
exemption.
Even if the underlying assets of the Issuer are treated as assets of a Plan
purchasing Securities of such Series, an additional exemption may also be
available if the Issuer is a trust. The DOL granted to Shearson Lehman
Hutton, Inc. an administrative exemption (the "Exemption") from certain of the
prohibited transaction rules of ERISA with respect to the initial purchase, the
holding and the subsequent resale by Plans of certificates representing
interests in asset-backed pass through trusts that consist of certain
receivables, loans and other obligations that meet the conditions and
requirements of the Exemption. The obligations covered by the Exemption include
obligations such as the Mortgage Assets. The Exemption will apply to the
acquisition, holding and resale of the Securities by a Plan, provided that
certain conditions (certain of which are described below) are met. The
Prospectus Supplement will specify whether the Exemption will apply with respect
to any particular series.
Among the conditions which must be satisfied for the Exemption to apply are
the following:
1. The acquisition of the Securities by a Plan is on terms (including
the price for the Securities) that are at least as favorable to the Plan as
they would be in an arm's-length transaction with an unrelated party;
2. The rights and interests evidenced by the Securities acquired by the
Plan are not subordinated to the rights and interests evidenced by other
certificates of the trust;
3. The Securities acquired by the Plan have received a rating at the
time of such acquisition that is in one of the three highest generic rating
categories from either Standard & Poor's Ratings Services, a Division of the
McGraw Hill Companies, Inc. ("Standard & Poor's"), Moody's Investors
Service, Inc. ("Moody's"), Duff & Phelps Credit Rating Co. ("DCR") or Fitch
Investors Service, L.P. ("Fitch");
4. The sum of all payments made to the underwriter in connection with
the distribution of the Securities represents not more than reasonable
compensation for underwriting the Securities. The sum of all payments made
to and retained by the seller pursuant to the sale of the obligations to the
trust represents not more than the fair market value of such obligations.
The sum of all payments made to and retained by the servicer represents not
more than reasonable compensation for the
110
<PAGE>
servicer's services under the related servicing agreement and reimbursement
of the servicer's reasonable expenses in connection therewith;
5. The Trustee must not be an affiliate of any other member of the
Restricted Group (as defined below); and
6. The Plan investing in the Securities is an "accredited investor" as
defined in Rule 501(a)(1) of Regulation D of the Securities and Exchange
Commission under the Securities Act of 1933.
The trust also must meet the following requirements:
(i) the corpus of the trust must consist solely of assets of the
type which have been included in other investment pools;
(ii) certificates in such other investment pools must have been
rated in one of the three highest rating categories of Standard &
Poor's, Moody's, DCR or Fitch for at least one year prior to the
Plan's acquisition of certificates; and
(iii) certificates evidencing interests in such other investment
pools must have been purchased by investors other than Plans for at
least one year prior to any Plan's acquisition of Securities.
Moreover, the Exemption provides relief from certain self-dealing/conflict
of interest prohibited transactions that may occur when the Plan fiduciary
causes a Plan to acquire certificates in a trust in which the fiduciary (or its
affiliate) is an obligor on the receivables held in the trust provided that,
among other requirements: (i) in the case of an acquisition in connection with
the initial issuance of Securities, at least fifty (50) percent of each class of
Securities in which Plans have invested is acquired by persons independent of
the Restricted Group and at least fifty (50) percent of the aggregate interest
in the trust is acquired by persons independent of the Restricted Group;
(ii) such fiduciary (or its affiliate) is an obligor with respect to five
(5) percent or less of the fair market value of the obligations contained in the
trust; (iii) the Plan's investment in Securities does not exceed twenty-five
(25) percent of all of the Securities outstanding after the acquisition; and
(iv) no more than twenty-five (25) percent of the assets of the Plan are
invested in certificates representing an interest in one or more trusts
containing assets sold or serviced by the same entity. The Exemption does not
apply to Plans sponsored by the Issuer, the Underwriter, the Trustee, the
Servicer, the Master Servicer, if any, the Special Servicer, if any, any obligor
with respect to obligations included in a Trust constituting more than five
(5) percent of the aggregate unamortized principal balance of the assets in a
Trust, provider of Enhancement, if any, or any affiliate of such parties (the
"Restricted Group").
There can be no assurance that the Securities will not be treated as equity
interests in the Issuer for purposes of the Plan Asset Regulations. Moreover, if
the Securities are treated as equity interests for purposes of ERISA, it should
be assumed, unless the Prospectus Supplement provides otherwise, that none of
the exceptions set forth in the Plan Asset Regulations will apply to the
purchase of Securities offered hereby.
Prospective Plan investors should consult with their legal advisors
concerning the impact of ERISA and the Code and the potential consequences to
their specific circumstances, prior to making an investment in the Securities.
Moreover, each Plan fiduciary should determine whether under the general
fiduciary standards of investment procedure and diversification an investment in
the Securities is appropriate for the Plan, taking into account the overall
investment policy of the Plan and the composition of the Plan's investment
portfolio.
A governmental plan as defined in Section 3(32) of ERISA is not subject to
ERISA or Section 4975 of the Code. However, such a governmental plan may be
subject to a federal, state, or local law which is, to a material extent,
similar to the provisions of ERISA or Section 4975 of the Code ("Similar Law").
A
111
<PAGE>
fiduciary of a governmental plan should make its own determination as to the
need for and the availability of any exemptive relief under Similar Law.
The sale of Securities to a Plan is in no respect a representation by the
Issuer or the Underwriter that this investment meets all relevant legal
requirements with respect to investments by Plans generally or by any particular
Plan, or that this investment is appropriate for Plans generally or for any
particular Plan.
112
<PAGE>
LEGAL INVESTMENT
The Prospectus Supplement for each Series of Securities will specify which,
if any, of the Classes of Securities offered thereby will constitute "mortgage
related securities" for purposes of the Secondary Mortgage Market Enhancement
Act of 1984, as amended ("SMMEA"). The appropriate characterization of those
Securities not qualifying as "mortgage related securities" ("Non-SMMEA
Securities") under various legal investment restrictions, and thus the ability
of investors subject to these restrictions to purchase such Securities, may be
subject to significant interpretive uncertainties. Accordingly, investors whose
investment authority is subject to legal restrictions should consult their own
legal advisors to determine whether and to what extent the Non-SMMEA Securities
constitute legal investments for them.
Those Classes of Securities that (i) are rated in one of the two highest
rating categories by one or more Rating Agencies and (ii) are part of a Series
representing interests in, or secured by, a Trust Fund consisting of Mortgage
Loans or Private Mortgage-Backed Securities, provided that such Mortgage Loans
(or the Mortgage Loans underlying the Private Mortgage-Backed Securities) are
secured by first liens on Mortgaged Property and were originated by certain
types of originators as specified in SMMEA, will be "mortgage related
securities" for purposes of SMMEA. As "mortgage related securities," such
Classes will constitute legal investments for persons, trusts, corporations,
partnerships, associations, business trusts and business entities (including,
but not limited to, state-chartered savings banks, commercial banks, savings and
loan associations and insurance companies, as well as trustees and state
government employee retirement systems) created pursuant to or existing under
the laws of the United States or of any state (including the District of
Columbia and Puerto Rico) whose authorized investments are subject to state
regulation to the same extent that, under applicable law, obligations issued by
or guaranteed as to principal and interest by the United States or any agency or
instrumentality thereof constitute legal investments for such entities. Pursuant
to SMMEA, a number of states enacted legislation, on or before the October 3,
1991 cutoff for such enactments, limiting to varying extents the ability of
certain entities (in particular, insurance companies) to invest in "mortgage
related securities" secured by liens on residential, or mixed residential and
commercial properties, in most cases by requiring the affected investors to rely
solely upon existing state law, and not SMMEA. Pursuant to Section 347 of the
Riegle Community Development and Regulatory Improvement Act of 1994, which
amended the definition of "mortgage related security" (effective December 31,
1996) to include, in relevant part, Securities satisfying the rating, first lien
and qualified originator requirements for "mortgage related securities," but
representing interests in, or secured by, a Trust Fund consisting, in whole or
in part, of first liens on one or more parcels of real estate upon which are
located one or more commercial structures, states were authorized to enact
legislation, on or before September 23, 2001, specifically referring to
Section 347 and prohibiting or restricting the purchase, holding or investment
by state-regulated entities in such types of Securities. Accordingly, the
investors affected by such legislation will be authorized to invest in
Securities qualifying as "mortgage related securities" only to the extent
provided in such legislation. However, enactment by a state of any such
legislative restrictions will not affect the validity of any contractual
commitment to purchase, hold or invest in securities qualifying as "mortgage
related securities" that was made, and will not require the sale or disposition
of any securities that were acquired prior to enactment of such state
legislation.
SMMEA also amended the legal investment authority of federally-chartered
depository institutions as follows: federal savings and loan associations and
federal savings banks may invest in, sell or otherwise deal in mortgage related
securities without limitation as to the percentage of their assets represented
thereby, federal credit unions may invest in such securities, and national banks
may purchase such securities for their own account without regard to the
limitations generally applicable to investment securities set forth in 12 U.S.C.
Section 24 (Seventh), subject in each case to such regulations as the applicable
federal regulatory authority may prescribe. In this connection, the Office of
the Comptroller of the Currency (the "OCC") has amended 12 C.F.R. Part 1 to
authorize national banks to purchase and sell for their own account, without
limitation as to a percentage of the bank's capital and surplus (but subject to
compliance with certain general standards in 12 C.F.R. Section1.5 concerning
"safety and soundness" and retention of credit
113
<PAGE>
information), certain "Type IV securities," defined in 12 C.F.R. Section1.2(1)
to include certain "commercial mortgage-related securities" and "residential
mortgage-related securities." As so defined, "commercial mortgage-related
security" and "residential mortgage-related security" mean, in relevant part,
"mortgage-related security" within the meaning of SMMEA, PROVIDED THAT, in the
case of a "commercial mortgage-related security," it "represents ownership of a
promissory note or certificate of interest or participation that is directly
secured by a first lien on one or more parcels of real estate upon which one or
more commercial structures are located and that is fully secured by interests in
a pool of loans to NUMEROUS OBLIGORS." In the absence of any rule or
administrative interpretation by the OCC defining the term "numerous obligors,"
no representation is made as to whether any Class of Securities will qualify as
"commercial mortgage-related securities," and thus as "Type IV securities," for
investment by national banks. The National Credit Union Administration ("NCUA")
has adopted rules, codified at 12 C.F.R. Part 703, which permit federal credit
unions to invest in certain "mortgage related securities" other than stripped
mortgage related securities, residual interests in mortgage related securities,
and commercial mortgage related securities, unless the credit union has obtained
written approval from the NCUA to participate in the "investment pilot program"
described in 12 C.F.R. 703.140. The Office of Thrift Supervision (the "OTS") has
issued Thrift Bulletin 3a (December 1, 1998), "Management of Interest Rate Risk,
Investment Securities, and Derivatives Activities", which thrift institutions
subject to the jurisdiction of the OTS should consider before investing in any
Securities.
All depository institutions considering an investment in the Securities
should review the "Supervisory Policy Statement on Investment Securities and
End-User Derivatives Activities" (the "1998 Policy Statement") of the Federal
Financial Institutions Examination Council, which has been adopted by the Board
of Governors of the Federal Reserve System, the FDIC, the OCC and the OTS
effective May 26, 1998, and by the NCUA effective October 1, 1998. The 1998
Policy Statement sets forth general guidelines which depository institutions
must follow in managing risks (including market, credit, liquidity, operational
(transaction), and legal risks) applicable to all securities (including mortgage
pass-through securities and mortgage-derivative products) used for investment
purposes.
Institutions whose investment activities are subject to regulation by
federal or state authorities should review rules, policies and guidelines
adopted from time to time by such authorities before purchasing any Securities,
as certain Series or Classes may be deemed unsuitable investments, or may
otherwise be restricted, under such rules, policies or guidelines (in certain
instances irrespective of SMMEA).
The foregoing does not take into consideration the applicability of
statutes, rules, regulations, orders, guidelines or agreements generally
governing investments made by a particular investor, including, but not limited
to, "prudent investor" provisions, percentage-of-assets limits, provisions which
may restrict or prohibit investment in securities which are not "interest
bearing" or "income paying," and, with regard to any Securities issued in
book-entry form, provisions which may restrict or prohibit investments in
securities which are issued in book-entry form.
Except as to the status of certain Classes of Securities as "mortgage
related securities," no representations are made as to the proper
characterization of the Securities for legal investment purposes, financial
institution regulatory purposes, or other purposes, or as to the ability of
particular investors to purchase Securities under applicable legal investment
restrictions. The uncertainties described above (and any unfavorable future
determinations concerning legal investment or financial institution regulatory
characteristics of the Securities) may adversely affect the liquidity of the
Securities.
Investors should consult their own legal advisors in determining whether and
to what extent the Securities constitute legal investments for such investors or
are subject to investment, capital or other restrictions and, if applicable,
whether SMMEA has been overriden in any jurisdiction.
114
<PAGE>
PLAN OF DISTRIBUTION
The Issuer may sell the Securities offered hereby through Lehman Brothers,
as agent or as underwriter, or through underwriting syndicates represented by
Lehman Brothers (collectively, the "Underwriters") or by one or more other
underwriters, in each case, to be specified in the related Prospectus
Supplement. The Prospectus Supplement relating to a Series will set forth the
terms of the offering of such Series and each Class within such Series,
including the name or names of the Underwriters, the proceeds to and their
intended use by the Issuer, and either the initial public offering price, the
discounts and commissions to the Underwriters and any discounts or concessions
allowed or reallowed to certain dealers, or the method by which the price at
which the Underwriters will sell the Securities will be determined.
The Underwriters will be obligated, subject to certain conditions, to
purchase all of the Securities described in the Prospectus Supplement relating
to a Series if any such Securities are purchased. The Securities may be acquired
by the Underwriters for their own account and may be resold from time to time in
one or more transactions, including negotiated transactions, at a fixed public
offering price or at varying prices determined at the time of sale. If specified
in the related Prospectus Supplement, a Series may be offered in whole or in
part in exchange for the Mortgage Assets that would be pledged to secure such
Series. In such event, the Prospectus Supplement will specify the amount of
compensation to be paid to the Underwriters and expenses, if any, in connection
with such distribution. If so indicated in the Prospectus Supplement, the Issuer
will authorize Underwriters or other persons acting as the Issuer's agents to
solicit offers by certain institutions to purchase the Securities on such terms
and subject to such conditions as so specified.
The Issuer may also sell the Securities offered hereby and by means of the
related Prospectus Supplements from time to time in negotiated transactions or
otherwise, at prices determined at the time of sale. The Issuer may effect such
transactions by selling Securities to or through dealers and such dealers may
receive compensation in the form of underwriting discounts, concessions or
commissions from the Issuer and any purchasers of Securities for whom they may
act as agents.
If any Certificates are offered other than through underwriters pursuant to
such underwriting agreements, the related Prospectus Supplement or Prospectus
Supplements will contain information regarding the terms of such offering and
any agreements to be entered into in connection with such offering.
Purchasers of Certificates, including dealers, may, depending on the facts
and circumstances of such purchases, be deemed to be "underwriters" within the
meaning of the Securities Act of 1933, as amended (the "Securities Act"), in
connection with reoffers and sales by them of Certificates. Certificateholders
should consult with their legal advisors in this regard prior to any such
reoffer and sale.
If specified in the Prospectus Supplement relating to a Series of
Certificates, the Depositor, any affiliate thereof or any other person or
persons specified therein may purchase some or all of one or more Classes of
Certificates of such Series from the underwriter or underwriters of such other
person or persons specified in such Prospectus Supplement. The consideration for
such purchase may be cash or Mortgage Assets. Such purchaser may thereafter from
time to time offer and sell, pursuant to this Prospectus and the related
Prospectus Supplement, some or all of such Certificates so purchased, directly,
through one or more underwriters to be designated at the time of the offering of
such Certificates, through dealers acting as agent and/or principal as in such
other manner as may be specified in the related Prospectus Supplement. Such
offering may be restricted in the manner specified in such Prospectus
Supplement. Such transactions may be effected at market prices prevailing at the
time of sale, at negotiated prices or at fixed prices. Any underwriters and
dealers participating in such purchaser's offering of such Certificates may
receive compensation in the form of underwriting discounts or commissions from
such purchaser and such dealers may receive commissions from the investors
purchasing such Certificates for whom they may act as agent (which discounts or
commissions will not exceed those customary in those types of transactions
involved). Any dealer that participates in the distribution of such Certificates
may be deemed to be an
115
<PAGE>
"underwriter" within the meaning of the Securities Act and any commissions and
discounts received by such dealer and any profit on the resale of such
Certificates by such dealer might be deemed to be underwriting discounts and
commissions under the Securities Act.
The place and time of delivery for the Series in respect of which this
Prospectus is delivered will be set forth in the related Prospectus Supplement.
LEGAL MATTERS
Certain legal matters in connection with the Securities offered hereby will
be passed upon for the Issuer and for the Underwriters by Skadden, Arps, Slate,
Meagher & Flom, New York, New York, Cadwalader, Wickersham & Taft, New York, New
York, Sidley & Austin, New York, New York or Thacher Proffitt & Wood, New York,
New York.
116
<PAGE>
GLOSSARY
The following are abbreviated definitions of certain capitalized terms used
in this Prospectus. Unless otherwise provided in the Prospectus Supplement for a
Series, such definitions shall apply to capitalized terms used in such
Prospectus Supplement. The definitions may vary from those in the Indenture or
Trust Agreement, as applicable, and the Indenture or Trust Agreement, as
applicable, generally provides a more complete definition of certain of the
terms. Reference should be made to the Indenture or Trust Agreement, as
applicable, for a more complete definition of such terms.
"Accrual Date" means, with respect to any Series, the date upon which
interest begins accruing on the Securities of the Series, as specified in the
related Prospectus Supplement.
"Accrual Payment Amount" means, with respect to any Payment Date or
Distribution Date for a Series that occurs prior to or on the Accrual
Termination Date, the aggregate amount of interest which has accrued on the
Compound Interest Securities of such Series during the Interest Accrual Period
relating to such Payment Date or Distribution Date and which is not then
required to be paid.
"Accrual Termination Date" means, with respect to a Class of Compound
Interest Securities, the Payment Date or Distribution Date on which all
Securities of the related Series with Stated Maturities or Final Scheduled
Termination Dates earlier than that of such Class of Compound Interest
Securities have been fully paid, or such other date or period as may be
specified in the related Prospectus Supplement.
"Administration Agreement" means, with respect to a Series, an agreement
pursuant to which the Administrator agrees to perform certain ministerial,
administrative, accounting and clerical duties on behalf of the Issuer with
respect to such Series.
"Administration Fee" means the fee specified as such in the Administration
Agreement.
"Advances" means, unless otherwise specified in a Prospectus Supplement,
cash advances with respect to delinquent payments of principal and interest on
any Mortgage Loan made by the Primary Servicer from its own funds or, if so
specified in the related Prospectus Supplement, from excess funds in the
Custodial Account or Servicing Account, but only to the extent that such
advances are, in the good faith business judgment of the Servicer or the Master
Servicer, as the case may be, ultimately recoverable from future payments and
collections on the Mortgage Loans or otherwise.
"Aggregate Asset Value" means, with respect to any Series, the aggregate
amount obtained by adding the Asset Value of each Mortgage Loan or Private
Mortgage-Backed Security or other Mortgage Assets in the Trust Estate for such
Series, plus the Asset Value, as determined in the related Series Supplement, of
any cash remaining in the Collection Account or any other Pledged Fund or
Account subsequent to an initial deposit therein by the Issuer.
"Aggregate Outstanding Principal" means, with respect to any Series or Class
thereof, the principal amount of all Securities of such Series or Class
outstanding at the date of determination, including, in respect of any Class of
Compound Interest Securities of such Series (or other Class of Securities on
which interest accrues and is added to the outstanding principal amount
thereof), the Compound Value (or accreted value) of such Securities through the
Payment Date or Distribution Date immediately preceding the date of
determination.
"Appraised Value" means, unless otherwise specified in a Prospectus
Supplement, the lesser of the appraised value determined in an appraisal
obtained at origination or the sales price of a Mortgaged Property.
"ARM," "ARM Loan," or "Adjustable Rate Mortgage Loan" means a Mortgage which
provides for adjustment from time to time to the Mortgage Rate in accordance
with an approved index.
"Asset Value" means, unless specified otherwise in the related Prospectus
Supplement, with respect to each Private Mortgage-Backed Security or Mortgage
Loan or other Mortgage Assets included in the Trust Estate or Trust Fund for a
Series, its Scheduled Principal Balance. In addition, the related Series
117
<PAGE>
Supplement shall set forth, for purposes of calculating the Asset Value of
Mortgage Assets, the dates on which the scheduled principal and interest
payments with respect to such Mortgage Assets are assumed to be deposited in the
Collection Account. The Asset Value of any cash deposited in any Pledged Fund or
Account shall be as set forth in the related Series Supplement.
"Assumed Deposit Date" means the date specified therefor in the Series
Supplement for a Series, upon which distributions on the Primary Assets are
assumed to be deposited in the Collection Account for purposes of calculating
Reinvestment Income thereon.
"Assumed Reinvestment Rate" means, with respect to a Series, the per annum
rate or rates specified in the related Prospectus Supplement or the related
Guaranteed Investment Contract for a particular period or periods as the
"Assumed Reinvestment Rate" for funds held in Pledged Funds and Accounts for the
Series.
"BIF" means Bank Insurance Fund.
"Bondholder" means the Person in whose name a Bond is registered in the Bond
Register.
"Bond Interest Rate" means the interest rate on the outstanding principal
amount of a Bond payable on the applicable Payment Date for such Bond, as
specified in the related Prospectus Supplement.
"Bond Register" means the register maintained pursuant to the Trust
Indenture for a Series, providing for the registration of the Bonds of a Series
and the transfers and exchanges thereof.
"Bonds" means Collateralized Mortgage Obligations sold by the Issuer
pursuant to this Prospectus and a related Prospectus Supplement.
"Business Day" means, with respect to any Series that does not include any
Class of Variable Interest Securities, any day that is not a Saturday, Sunday or
other day on which commercial banking institutions in New York, New York, or in
the cities in which the Corporate Trust Office or, if applicable, the offices of
the Servicer or the Special Servicer, are then located, are authorized or
obligated by law or executive order to be closed, and with respect to any Series
that includes any Class of Variable Interest Securities, a day that is not a
Saturday or Sunday, and that is not a legal holiday nor a day on which banking
institutions are authorized or obligated by law, regulation or executive order
to close in either London or New York City or in the city in which the Corporate
Trust Office is then located.
"Cash Liquidation" means as to any defaulted Mortgage Loan other than a
Mortgage Loan with respect to which the related Mortgaged Property became REO
Property, the recovery of all Insurance Proceeds, Liquidation Proceeds and other
payments or recoveries that the Master Servicer or Servicer, as applicable,
expects to be finally recoverable.
"CERCLA" means the federal Comprehensive Environmental Response,
Compensation, and Liability Act of 1980.
"Certificateholder" means the Person in whose name a Certificate is
registered in the Certificate Register.
"Certificate Interest Rate" means the per annum interest rate on the
outstanding principal amount of a Certificate payable on the applicable
Distribution Date for such Certificate, as specified in the related Prospectus
Supplement.
"Certificate Register" means the register maintained pursuant to the Trust
Agreement for a Series, providing for the registration of the Certificates of a
Series and the transfers and exchanges thereof.
"Certificates" means the Mortgage-Backed Certificates sold by the Issuer
pursuant to this Prospectus and a related Prospectus Supplement.
"Class" means a class of Securities of a Series.
118
<PAGE>
"Closing Date" means, with respect to a Series, the date specified in the
related Series Supplement as the date on which Securities of such Series are
first issued.
"Code" means the Internal Revenue Code of 1986, as amended, and regulations
promulgated thereunder.
"Collection Account" means, with respect to a Series, the account designated
as such and created pursuant to the Trust Indenture or Trust Agreement, as
applicable.
"Commercial Property" means any property securing a Mortgage Loan that used
for commercial purposes.
"Commission" means the Securities and Exchange Commission.
"Company" means Structured Asset Securities Corporation.
"Compound Interest Security" means any Security of a Series on which
interest accrues and is added to the principal of such Security periodically,
but with respect to which no interest or principal shall be payable except
during the period or periods specified in the related Prospectus Supplement.
"Compound Value" means, with respect to a Class of Compound Interest
Securities, as of any determination date, the original principal amount of such
Class, plus all accrued and unpaid interest, if any, previously added to the
principal thereof and reduced by any payments of principal previously made on
such Class of Compound Interest Securities and by any losses allocated to such
Class.
"Condemnation Proceeds" means any awards resulting from the full or partial
condemnation or any eminent domain proceeding or any conveyance in lieu or in
anticipation thereof with respect to a Mortgaged Property by or to any
governmental or quasi-governmental authority other than amounts to be applied to
the restoration, preservation or repair of such Mortgaged Property or released
to the related Mortgagor in accordance with the terms of the Mortgage Loan.
"Corporate Trust Office" means the corporate trust office of the Trustee.
"Covered Trust" means a Trust Estate or Trust Fund covered by a form of
credit support.
"CPR" means the Constant Prepayment Rate prepayment model.
"Custodial Account" means an account established by a Master Servicer, a
Servicer, or a Special Servicer in the name of the Trustee for the deposit on a
daily basis of all Mortgage Loan related receipts received by it subsequent to
the Cut-Off Date.
"Custodian" means any bank, savings and loan association, trust company or
other entity appointed to hold documentation with respect to any Mortgage Loans.
"Cut-Off Date" means, with respect to a Series, the date specified in the
related Series Supplement on which, as of the close of business on such date,
the Mortgage Loans securing or included in such Series are sold to a Trust or
subject to the lien of the Indenture.
"Deferred Interest" means the excess resulting when the amount of interest
required to be paid by a Mortgagor on a Mortgage Loan on any Due Date for such
Mortgage Loan is less than the amount of interest accrued on the Scheduled
Principal Balance thereof, to the extent such excess is added to the Scheduled
Principal Balance of such Mortgage Loan.
"Deferred Interest Securities" means Bonds or Certificates on which interest
accrued during an Interest Accrual Period may be added to the principal amount
of such Bonds or Certificates rather than being paid in cash on the related
Distribution Date.
"Definitive Securities" means the Bonds or the Certificates for a Series
when and if issued in definitive form to the Securities Owners of such Series or
their nominees.
119
<PAGE>
"Deleted Mortgage Loan" means a Mortgage Loan removed from the Trust Estate
or Trust Fund in order to substitute a Substitute Mortgage Loan.
"Delivery Date" means with respect to a Series, the date specified in the
related Prospectus Supplement as the date on which the Securities of such Series
are to be delivered to the original purchasers thereof.
"Depositor" means the Company (i) when acting in such capacity under a
Deposit Trust Agreement to deposit Primary Assets into an Owner Trust relating
to a Series of Bonds, or (ii) when acting in such capacity under a Trust
Agreement to deposit Primary Assets into a Trust Fund relating to a Series of
Certificates.
"Deposit Trust Agreement" means a deposit trust agreement between the
Company and an Owner Trustee pursuant to which an Owner Trust is created and
Primary Assets are deposited therein.
"Designated Interest Accrual Date" means, as specified in the related
Prospectus Supplement, (a) the day preceding a Redemption Date or Special
Redemption Date as the date through which accrued interest is paid upon
redemption or special redemption, or (b) the date through which accrued interest
is paid upon the occurrence of an Event of Default.
"Determination Date" means the date specified in the related Prospectus
Supplement.
"Disqualified Organization" means the United States, any State or political
subdivision thereof, any possession of the United States, any foreign
government, any international organization, or any agency or instrumentality of
any of the foregoing, a rural electric or telephone cooperative described in
section 1381(a)(2)(C) of the Code, or any entity exempt from the tax imposed by
sections 1-1399 of the Code, if such entity is not subject to tax on its
unrelated business income.
"Distribution Date" means the date on which distributions of principal of
and interest on Certificates of a Series will be made.
"DOL" means Department of Labor.
"Due Date" means each date on which a payment is due and payable on any
Mortgage Assets.
"Due Period" means, unless other specified in the related Prospectus
Supplement, for each Payment Date or Distribution Date, as applicable, the
period beginning on the second day of the month preceding the month in which
such Payment Date or Distribution Date, as applicable, occurs and ending on the
first day of the month in which such Payment Date or Distribution Date, as
applicable, occurs.
"Eligible Investments" means any one or more of the obligations or
securities described herein under "SECURITY FOR THE BONDS AND
CERTIFICATES--Investment of Funds."
"Enhancement" means the Enhancement for a Series, if any, specified in the
related Prospectus Supplement.
"Enhancement Agreement" means the agreement or instrument pursuant to which
any Enhancement is issued or the terms of any Enhancement are set forth.
"ERISA" means the Employee Retirement Income Security Act of 1974, as
amended.
"ERISA Plans" means qualified employee benefit plans established under ERISA
or the Code.
"Escrow Account" means an escrow account established and maintained by the
Primary Servicer in which payments by Mortgagors to pay taxes, assessments,
mortgage and hazard insurance premiums and other comparable items will be
deposited.
"Event of Default" unless otherwise specified in the Prospectus Supplement
shall have the meaning set forth herein under "THE INDENTURE AND TRUST
AGREEMENT--Events of Default."
"Excess Cash Flow" shall have the meaning set forth in the related
Prospectus Supplement.
120
<PAGE>
"Exchange Act" means the Securities Exchange Act of 1934.
"FDIC" means the Federal Deposit Insurance Corporation.
"FHA" means the Federal Housing Administration, a division of HUD. "FHA
Loan" means a fixed-rate mortgage loan insured by the FHA. "FHLMC" means the
Federal Home Loan Mortgage Corporation.
"FNMA" means the Federal National Mortgage Association.
"Final Scheduled Distribution Date" means the Distribution Date on which
principal of and interest on a Series of Certificates is scheduled to be paid in
full.
"First Mandatory Principal Distribution Date" means the date specified in
the related Prospectus Supplement as the Distribution Date on which the Issuer
must begin paying installments of principal of the Certificates of the related
Series or Class if the Issuer has not already begun making such distributions.
"First Mandatory Principal Payment Date" means the date specified in the
related Prospectus Supplement as the Payment Date on which the Issuer must begin
paying installments of principal of the Bonds of the related Series or Class if
the Issuer has not already begun making such payments.
"First PAC Paydown Date" means the date on which the initial PAC Principal
Payment is applied to the PAC Bonds, as set forth in the related Prospectus
Supplement.
"Garn-St. Germain Act" means the Garn-St. Germain Depository Institutions
Act of 1982.
"Grant" means to mortgage, pledge, bargain, sell, warrant, alienate, remise,
convey, assign, transfer, create and grant a lien upon and a security interest
in and right of setoff against, deposit, set over and confirm.
"Guaranteed Investment Contract" means a guaranteed investment contract
providing for the investment of all distributions on the Mortgage Assets
guaranteeing a minimum or a fixed rate of return on the investment of moneys
deposited therein.
"Guarantor" means a guarantor acceptable to the Rating Agencies rating the
Securities.
"Highest Bond Interest Rate" means, unless specified otherwise in the
related Prospectus Supplement, with respect to any Series of Bonds, the highest
Bond Interest Rate borne by outstanding Bonds of the Series.
"Highest Certificate Interest Rate" means, unless otherwise specified in the
related Prospectus Supplement, with respect to any Series of Certificates, the
highest Certificate Interest Rate borne by outstanding Certificates of a Series.
"Holder" means a Bondholder or Certificateholder, as applicable.
"Housing Act" means the National Housing Act of 1934, as amended.
"HUD" means the United States Department of Housing and Urban Development.
"Indenture" means, with respect to any Series of Bonds, collectively the
Trust Indenture and any related Series Supplement.
"Individual Investor Bonds" means each of the Bonds of a Class identified as
such in the related Prospectus Supplement.
"Individual Investor Certificates" means each of the Certificates of a Class
identified as such in the related Prospectus Supplement.
"Insurance Policies" means hazard insurance and other insurance policies
required to be maintained with respect to Mortgage Loans.
121
<PAGE>
"Insurance Proceeds" means amounts received by the Trustee from the Master
Servicer or a Servicer in connection with sums paid or payable under any
insurance policies, to the extent not applied to the restoration or repair of
the Mortgaged Property.
"Interest Accrual Period" means the period specified in the related
Prospectus Supplement for a Series, during which interest accrues on Securities
of the related Series or Class with respect to any Payment Date, Distribution
Date, Redemption Date, or Special Redemption Date.
"Interest Only Securities" means a Security entitled to receive payments of
interest only based upon the Notional Amount of the Security.
"Interest Weighted Securities" means, with respect to Certificates issued by
a grantor Trust, Certificates that embody only interest payments on the
underlying Mortgage Loans or which consist in whole or in part of stripped
coupons or, in the case of a regular interest in a REMIC, which qualify as such
pursuant to Section 860G(a)(1)(B)(ii) of the Code.
"IRS" means the Internal Revenue Service.
"Issuer" means the Company Owner Trust, or a separate trust established by
the Company as issuer of a Series of Securities.
"L/C Bank" means the issuer of the letter of credit.
"LCPI" means Lehman Commercial Paper Inc.
"Lehman Brothers" means Lehman Brothers Inc.
"Liquidation Proceeds" means amounts (other than Insurance Proceeds)
received and retained in connection with liquidation of defaulted Mortgage Loans
whether through foreclosure or otherwise, net of related liquidation expenses
and certain other expenses.
"Loan-to-Value Ratio" means, as of any date of determination, the ratio of
the then outstanding principal amount to the lesser of the appraised value and
the purchase price of the Mortgaged Property at the time of origination.
"Master Servicer" means, with respect to a Series secured by Mortgage Loans
or Private Mortgage-Backed Securities, the Person, if any, designated in the
related Prospectus Supplement to manage and supervise the administration and
servicing by the Servicers of the Mortgage Loans comprising Mortgage Assets or
Underlying Collateral for that Series, or the successors or assigns of such
Person.
"Master Servicing Agreement" means the Master Servicing Agreement between
the Issuer and the Master Servicer, if any, specified in the related Prospectus
Supplement.
"Maximum Variable Interest Rate" means the interest rate cap on the Bond
Interest Rate or Certificate Interest Rate for Variable Interest Securities.
"Minimum Variable Interest Rate" means the interest rate floor on the Bond
Interest Rate or Certificate Interest Rate for Variable Interest Securities.
"Mortgage" means a mortgage, deed of trust or other security instrument
evidencing the lien on the Mortgaged Property.
"Mortgage Assets" means the Mortgage Loans, including participation
interests therein, REO Property and Private Mortgage-Backed Securities which are
Granted to the Trustee as security for a Series of Bonds or deposited into the
Trust Fund in respect of a Series of Certificates; an item of Mortgage Assets
refers to a specific Mortgage Loan, REO Property or Private Mortgage-Backed
Security.
"Mortgaged Properties" means the real properties on which liens are created
pursuant to Mortgages for purposes of securing the Mortgage Loans.
"Mortgage Loan Group" means groups of Mortgage Assets.
122
<PAGE>
"Mortgage Loan" means a mortgage loan or participation interest therein that
is owned by the Issuer and constitutes a part of the Mortgage Assets for a
Series, or that is Underlying Collateral for a Private Mortgage-Backed Security
that constitutes a part of the Mortgage Assets for a Series.
"Mortgage Note" means the note or other evidence of indebtedness of a
Mortgagor with respect to a Mortgage Loan.
"Mortgage Pool" means, with respect to a Series, the pool of Mortgage Loans.
"Mortgage Rate" means, with respect to each Mortgage Loan, the annual
interest rate required to be paid by the Mortgagor under the terms of the
related Mortgage Note.
"Mortgagor" means the Person indebted under the Mortgage Note relating to a
Mortgage Loan.
"Multifamily Property" means any property securing a Mortgage Loan
consisting of multifamily residential rental property or cooperatively owned
multifamily property consisting of five or more dwelling units.
"New York Presenting Agent" means the Issuer's agent in the State of New
York.
"Nonresidents" means a nonresident alien individual, foreign partnership or
foreign corporation.
"OID" means "original issue discount" within the meaning of section 1273 of
the Code.
"OTS" means the Office of the Thrift Supervision.
"Owner Trust" means the trust fund established by the Company pursuant to a
Deposit Trust Agreement to hold Primary Assets and issue a Series of Bonds.
"Owner Trustee" means the bank or trust company named in the Prospectus
Supplement related to a Series of Bonds, not in its individual capacity but
solely as trustee pursuant to a Deposit Trust Agreement, and its successors and
assigns.
"PAC" means Planned Amortization Class Securities.
"PAC Amount" means the scheduled amounts of principal payments to be applied
on each Payment Date or Distribution Date to the PAC Securities, as set forth in
the related Prospectus Supplement.
"PAC Security" or "Planned Amortization Class Security" means a Security on
which the Principal Amortization Amount in an amount equal to the PAC Principal
Payment or PAC Principal Distribution will be applied to such Securities
commencing on the First PAC Paydown Date, and each Payment Date or Distribution
Dates thereafter.
"PAC Paydown Date" means the date on which each PAC Amount is applied to the
PAC Securities as set forth in the related Prospectus Supplement.
"PAC Principal Payment" means, with respect to a particular Payment Date,
the scheduled PAC Amount, if any, for such Payment Date less any principal
payments made on the PAC Securities due to a special redemption subsequent to
the preceding Payment Date.
"Participating Securities" means a Security entitled to receive payments of
principal and interest and an additional return on investment as described in
the related Prospectus Supplement.
"Participation Agreement" means the agreement through which participation
interests in a Series will be acquired.
"Pass-Through Certificates" means, in respect of Certificates issued by a
grantor trust, Certificates in which there is no separation of the principal and
interest payments on the underlying Mortgage Loans.
"Paying Agent" means the Trustee or any other Person that meets the
eligibility standards for the Paying Agent specified in the Indenture or Trust
Agreement, as applicable and is authorized and appointed pursuant to the
Indenture or Trust Agreement, as applicable by the Issuer to pay the principal
of or interest on any Securities on behalf of the Issuer.
123
<PAGE>
"Payment Date" means the date on which payments of principal of and interest
on the Bonds will be made.
"Person" means any individual, corporation, partnership, joint venture,
association, joint stock company, trust (including any beneficiary thereof),
unincorporated organization, or government or any agency or political
subdivision thereof.
"Pledged Fund or Account" means any fund or account, including, without
limitation, the Collection Account or any Reserve Fund established with respect
to, and Granted as security for, a Series.
"PMBS Agreement" means the pooling and servicing agreement, indenture or
similar agreement pursuant to which Private Mortgage-Backed Securities have been
issued.
"PMBS Issuer" means the issuer of the Private Mortgage-Backed Securities.
"PMBS Trustee" means the trustee of the Private Mortgage-Backed Securities.
"Policy Statement" means the supervisory policy statement adopted by the
Federal Financial Institution Examination Council.
"Prepayment Assumption" means the anticipated rate of prepayments assumed in
pricing the Securities.
"Prepayment Period" means, if specified in any Prospectus Supplement with
respect to any Series, the calendar month preceding the month in which the
related Payment Date occurs.
"Primary Assets" means that portion of the Trust Estate pledged to secure a
Series of Bonds, or comprising the Trust Fund relating to a Series of
Certificates.
"Primary Servicer" means the entity which has primary liability for
servicing Mortgage Loans directly.
"Principal Balance" means, unless otherwise specified in a Prospectus
Supplement, with respect to any Mortgage Loan or related REO Property, for any
Due Date and the Due Period with respect thereto, the principal balance of such
Mortgage Loan (or, in the case of REO Property, of the related Mortgage Loan on
the last date on which a payment was made thereon) outstanding as of the Cut-Off
Date, after application of principal payments due on or before the Cut-Off Date,
whether or not received, plus all amounts of Deferred Interest accrued on such
Mortgage Loan to the Due Date in the Due Period immediately preceding the date
of determination minus the sum of (a) the principal portion of the Scheduled
Payment due on or prior to such Due Date, but only if received from or on behalf
of the Mortgagor, (b) all Principal Prepayments, and all Insurance Proceeds,
Condemnation Proceeds, Liquidation Proceeds and other amounts applied as
recoveries of principal to the extent identified and applied by the Master
Servicer, Special Servicer or Servicer, as applicable, as recoveries of
principal through the close of the related Prepayment Period for the Master
Servicer or Servicer, as applicable, and (c) any Realized Loss on such Mortgage
Loan to the extent treated as a principal loss and which is realized during such
Prepayment Period.
"Principal Determination Date" means the day specified in the related
Prospectus Supplement.
"Principal Payment Amount" means, with respect to any Payment Date or
Distribution Date related to a particular Series, the amount that is specified
in the related Prospectus Supplement.
"Principal Payment Dates" means, with respect to a Class, the dates
specified in the related Prospectus Supplement on which principal of the
Securities of such Class is to be paid.
"Principal Only Securities" means a Security entitled to receive payments of
principal only.
"Principal Prepayment" means, with respect to any Private Mortgage-Backed
Security or Mortgage Loan, any payment of principal on such Private
Mortgage-Backed Security or Mortgage Loan in excess of the Scheduled Payment,
resulting from prepayment, partial prepayment, (other than Liquidation Proceeds,
Condemnation Proceeds or Insurance Proceeds) with respect to the Mortgage Loan
or Mortgage Loans
124
<PAGE>
underlying such Private Mortgage-Backed Security but not including any Scheduled
Payment received prior to the Due Period in which it was scheduled to be paid.
"Private Mortgage-Backed Security" means a mortgage participation or other
interest, pass-through certificate or collateralized mortgage obligation.
"Proceeding" means any suit in equity, action at law or other judicial or
administrative proceeding.
"PTE" means Prohibited Transactions Exemption.
"Rating Agency" means a nationally recognized statistical rating agency.
"Realized Losses" means, unless otherwise specified in a Prospectus
Supplement, with respect to each Mortgage Loan or REO Property, as the case may
be, as to which a Cash Liquidation or REO Disposition has occurred, an amount
equal to (i) the Principal Balance of the Mortgage Loan as of the date of Cash
Liquidation or REO Disposition, plus (ii) interest at the applicable Mortgage
Rate, from the date as to which interest was last paid up to the Due Date in the
period in which such Cash Liquidation or REO Disposition has occurred on the
Principal Balance of such Mortgage Loan outstanding during each Due Period that
accrued interest was not paid, minus (iii) Liquidation Proceeds received during
the month in which such Cash Liquidation or REO Disposition occurred, net of
related expenses, including but not limited to, amounts that are payable to a
Master Servicer, Servicer, or Special Servicer, as applicable, with respect to
such Mortgage Loan and (iv) any other amounts applied as a recovery of principal
or interest on the Mortgage Loan.
"Redemption Date" means, with respect to any Series, the Payment Date
specified by the Issuer for the redemption of Bonds of such Series pursuant to
the Indenture.
"Redemption Price" means, with respect to any Bond of a Series or Class to
be redeemed, an amount equal to the percentage specified in the related
Prospectus Supplement of the principal amount (or of the Compound Value of any
Compound Interest Security) of such Security so redeemed, together with accrued
and unpaid interest thereon at the applicable Bond Interest Rate to the
Designated Interest Accrual Date for such Series.
"Regular Bondholder" means a Holder of a Regular Interest Bond.
"Regular Certificateholder" means a Holder of a Regular Interest
Certificate.
"Regular Interest Bonds" means Classes of Bonds constituting regular
interests in a REMIC.
"Regular Interest Certificates" means Classes of Certificates constituting
regular interests in a REMIC.
"Regular Interest Securities" means Regular Interest Bonds, Regular Interest
Certificates or Uncertificated Regular Interests, as applicable.
"Reinvestment Income" means any interest or other earnings on Pledged Funds
or Accounts that are part of the Primary Assets for a Series.
"REMIC Provisions" means the provisions of the federal income tax law
relating to real estate mortgage investment conduits, which appear at
Section 860A through 860G of the Code, and related provisions, and regulations
and rulings promulgated thereunder.
"REMIC Regulations" means final Treasury regulations under Sections 860A
through 860G of the Code or related provisions.
"REO Disposition" means the receipt by the Master Servicer, Servicer, or
Special Servicer, as applicable, of Liquidation Proceeds, Insurance Proceeds and
other payments and recoveries (including proceeds of a final sale) from the sale
or other disposition of the REO Property.
125
<PAGE>
"REO Property" means Mortgaged Properties the beneficial interest in which
has been acquired by a Trust Fund or by a Trustee on behalf of Bondholders by
foreclosure, by deed-in-lieu of foreclosure or otherwise.
"Reserve Fund" means, with respect to a Series, any reserve fund described
in the applicable Prospectus Supplement, including a Subordination Reserve Fund.
"Reserve Funds" means, collectively, more than one reserve fund.
"Residual Bondholder" means the Holder of a Residual Interest Bond.
"Residual Certificateholder" means the Holder of a Residual Interest
Certificate.
"Residual Interest Bonds" means Classes of Bonds constituting the residual
interest in a REMIC.
"Residual Interest Certificates" means Classes of Certificates constituting
residual interests in a REMIC.
"Residual Interest Securities" means Residual Interest Bonds or Residual
Interest Certificates, as applicable.
"SAIF" means Savings Association Insurance Fund.
"Scheduled Payments" means the scheduled payments of principal and interest
to be made by the Mortgagor on a Mortgage Loan in accordance with the terms of
the related Mortgage Note, as modified by any permitted modification of a
Mortgage Note.
"Scheduled Principal Balance" means the principal balance of a Mortgage Loan
outstanding as of the Cut-Off Date, after application of principal payments due
on or before the Cut-Off Date, whether or not received, plus all amounts of
Deferred Interest accrued on such Mortgage Loan to the Due Date in the Due
Period immediately preceding the date of determination, minus the sum of
(a) the principal portion of all Scheduled Payments due on or prior to such Due
Date, irrespective of any delinquency in payment by the Mortgagor, (b) all
Principal Prepayments and all Insurance Proceeds, Condemnation Proceeds,
Liquidation Proceeds and other amounts applied as recoveries of principal to the
extent identified and applied by the Master Servicer, Special Servicer, or
Servicer, as applicable, as recoveries of principal through the close of the
related Prepayment Period, and (c) any Realized Loss on such Mortgage Loan to
the extent treated as a principal loss and that is realized during such
Prepayment Period.
"Securities" means Bonds of Certificates.
"Securities Owners" means the owners of the beneficial interests in a Series
of Bonds or Certificates.
"Senior Securities" means a Class of Securities which are senior in right
and priority to the extent described in the related Prospectus Supplement to
payment of principal and interest to certain other Classes of Securities of such
Series.
"Series" means a separate series of Bonds sold pursuant to this Prospectus
and the related Prospectus Supplement.
"Series Supplement" means the supplemental indenture to or terms indenture
incorporating by reference the Trust Indenture or Trust Agreement, as
applicable, between the Issuer of a Series of Securities and the Trustee
relating to such Series of Securities.
"Servicer" means, for any Mortgage Loan, the Person approved by the Issuer
and by the Master Servicer, if any, as servicer of such Mortgage Loan, which
Person shall also be a FNMA or FHLMC-approved seller and servicer.
"Servicer Remittance Date" means with respect to each Mortgage Loan, the
date on which the Servicer shall remit all funds held in the Servicing Account
together with any Advances made by such Servicer for deposit to the Collection
Account.
126
<PAGE>
"Servicing Account" means an account established by a Servicer which
complies with the standards set forth herein for a Custodial Account.
"Servicing Agreements" means the Master Servicing Agreement, Servicing
Agreement and Special Servicing Agreement, if any.
"Servicing Fee" means for any Series, the aggregate fees paid to the
Trustee, Master Servicer or other similar fees.
"SMMEA" means the Secondary Mortgage Market Enhancement Act of 1984, as
amended.
"SPA" means the Standard Prepayment Assumption prepayment model.
"Special Redemption Date" means, with respect to a Series, the date each
month (other than any month in which a Payment Date occurs) on which Bonds of
that Series may be redeemed pursuant to the Trust Indenture or the related
Series Supplement; such date shall be the same day of the month as the day on
which the Payment Date for the Bonds of that Series occurs.
"Special Servicer" means a special servicer identified in the related
Prospectus Supplement appointed to perform the activities set forth in the
related Prospectus Supplement.
"Start Up Day" means the "startup day" of the REMIC as defined in
section 860G(a)(9) of the Code.
"Stated Maturity" means the date specified in the related Prospectus
Supplement no later than which all the Bonds of such Class will be fully paid,
calculated on the basis of the assumptions set forth in the related Prospectus
Supplement.
"Stripped Certificates" means, in respect of Certificates issued by a
grantor trust, Certificates in which there is considered to be a separate
ownership of the payments of principal and interest on the underlying Mortgage
Loans. "Subordinate Securities" means a Class of Securities which are
subordinate in right and priority to the extent described in the related
Prospectus Supplement to payment of principal and interest to Senior Classes of
Securities of such Series.
"Substitute Mortgage Asset" means any Mortgage Asset that is Granted to the
Trustee as security for a Series of Bonds or deposited into the Trust Fund in
respect of a Series of Certificates in lieu of any Mortgage Assets then pledged
as security.
"Substitute Mortgage Loan" means a Mortgage Loan substituted for one or more
Deleted Mortgage Loans in the Trust Estate or Trust Fund.
"TIN" means Taxpayer Identification Number.
"Trust Agreement" means the trust agreement between the Company and a
Trustee pursuant to which a Series of Certificates is issued.
"Trust Estate" means, with respect to any Series of Bonds, all money,
instruments, securities and other property, including all proceeds thereof,
which are subject or intended to be subject to the lien of the Indenture for the
benefit of the Series as of any particular time (including, without limitation,
all property and interests Granted to the Trustee pursuant to the Series
Supplement for such Series).
"Trust Fund" means the trust fund established pursuant to a Trust Agreement
into which Primary Assets are deposited for the purpose of issuing a Series of
Certificates.
"Trust Indenture" means the trust indenture between the Company and the
Trustee or a Trust and the Trustee pursuant to which a Series of Bonds are
issued.
"Trust Indenture Act" or "TIA" means the Trust Indenture Act of 1939 and
rules and regulations promulgated by the Commission with respect thereto.
127
<PAGE>
"Trustee" means LaSalle National Bank or another bank or trust company named
as trustee in the Prospectus Supplement for a series of Securities and, in the
case of a series of Bonds, qualified under the TIA.
"Unavailable Amount" means, with respect to a Series, the amount, if any,
remaining in the related Collection Account on a related Payment Date that
represents (1) payments of scheduled payments of principal of and interest on
the Mortgage Assets due subsequent to the Principal Determination Date
immediately preceding the related Payment Date or Distribution Date, (2) the
amount of all related prepayments received or deemed received subsequent to the
Principal Determination Date immediately preceding such Payment Date or
Distribution Date, or (3) any investment income that has accrued subsequent to
the Principal Determination Date immediately preceding such Payment Date or
Distribution Date.
"Uncertificated Regular Interest" means a regular interest in a REMIC that
is not represented by a physical Certificate.
"Undelivered Mortgage Assets" means Mortgage Assets that are not pledged and
delivered to the Trustee on the related Closing Date.
"Underlying Collateral" means, with respect to a Private Mortgage-Backed
Security, the underlying Mortgage Loans.
"Underwriters" means, collectively, Lehman Brothers, as agent or as
underwriter, or underwriting syndicates represented by Lehman Brothers.
"VRDI Security" means a Regular Interest Security that qualifies as a
"variable rate debt instrument" under Section 1.7275-5 of the Treasury
Regulations.
"Variable Interest Distribution Date" means, with respect to a Class of
Variable Interest Securities issued as part of a Series of Certificates, the
date specified in the related Prospectus Supplement, it being expressly provided
herein that Variable Interest Distribution Dates may be monthly, quarterly,
semi-annual or annual.
"Variable Interest Payment Date" means, with respect to any Class of
Variable Interest Securities issued as part of a Series of Bonds, the date
specified in the related Prospectus Supplement, it being expressly provided
herein that Variable Interest Payment Dates may be monthly, quarterly,
semi-annual or annual.
"Variable Interest Period" means, with respect to any Class of Variable
Interest Securities, the period commencing immediately subsequent to the
preceding Variable Interest Period (or, in the case of the Variable Interest
Period applicable to the first Variable Interest Payment Date with respect to
such Class of Variable Interest Securities, commencing on the Accrual Date for
such Class) and ending on the date specified in the related Prospectus
Supplement, during which such Class of Variable Interest Securities shall accrue
interest, payable on the immediately succeeding Variable Interest Payment Date
or Variable Interest Distribution Date, at the Bond Interest Rate or Certificate
Interest Rate determined on the immediately preceding Determination Date.
"Variable Interest Rate" means the interest rate in respect of a Variable
Interest Security.
"Variable Interest Security" means a Security on which interest accrues at a
Bond Interest Rate or Certificate Interest Rate that is adjusted, based upon a
predetermined index, at fixed periodic intervals, all as set forth in the
related Prospectus Supplement.
"Weighted Average Securities" means Regular Interest Securities that bear
interest at a rate based on a weighted average of the interest rates on some or
all of the Mortgage Loans of the related trust.
"Zero Coupon Bonds" means a Security entitled to receive payments or
distributions of Principal only. "1986 Act" means the Tax Reform Act of 1986, as
amended.
128
<PAGE>
"LBUBS00C3.XLS" is a Microsoft Excel*, Version 5.0 spreadsheet that provides in
electronic format certain information shown in Annexes A-1, A-2, A-3 and B as
well as certain Mortgage Loan and Mortgaged Property information shown in the
Prospectus Supplement. In addition, the spreadsheet provides certain Mortgage
Loan and Mortgaged Property information contained in Annex A-1 in the CSSA
format and information detailing the changes in the amount of Scheduled P&I
Payments with regard to certain Mortgage Loans. As described under "Description
of the Offered Certificates--Reports to Certificateholders; Available
Information" in this Prospectus Supplement, each month the Trustee will make
available through its bulletin board system an electronic file in the CSSA
format updating and supplementing the information contained in the LBUBS00C3.XLS
file.
To open the file, insert the diskette into your floppy drive. Copy the file
"LBUBS00C3.XLS" to your hard drive or network drive. Open the file
"LBUBS00C3.XLS" as you would normally open any spreadsheet in Microsoft Excel.
After the file is opened, a securities law legend will be displayed. READ THE
LEGEND CAREFULLY. To view the data, see the worksheets labeled, "Annex A-1",
"Annex A-2", "Annex A-3", "Annex B", "Step Schedule", "CSSA_Loan" or
"CSSA_PROP", respectively.
- ------------------------
* Microsoft Excel is a registered trademark of Microsoft Corporation.
<PAGE>
- --------------------------------------------------------------------------------
- --------------------------------------------------------------------------------
TABLE OF CONTENTS
<TABLE>
<CAPTION>
PAGE
--------
<S> <C>
PROSPECTUS SUPPLEMENT
Important Notice about the Information
Contained in this Prospectus Supplement, the
Accompanying Prospectus and the Related
Registration Statement........................ 3
Summary of Prospectus Supplement................ 4
Risk Factors.................................... 29
Capitalized Terms Used in this Prospectus
Supplement.................................... 45
Forward-Looking Statements...................... 45
Description of the Mortgage Pool................ 46
Servicing of the Mortgage Loans................. 85
Description of the Offered Certificates......... 111
Yield and Maturity Considerations............... 135
Use of Proceeds................................. 142
Federal Income Tax Consequences................. 142
Certain ERISA Considerations.................... 147
Legal Investment................................ 151
Method of Distribution.......................... 152
Legal Matters................................... 153
Ratings......................................... 153
Glossary........................................ 155
ANNEX A-1--Certain Characteristics of the
Mortgage Loans................................ A-1-1
ANNEX A-2--Certain Monetary Terms of the
Mortgage Loans................................ A-2-1
ANNEX A-3--Certain Information Regarding
Reserves...................................... A-3-1
ANNEX B--Certain Information Regarding
Multifamily Properties........................ B-1
ANNEX C-1--Price/Yield Tables................... C-1-1
ANNEX C-2--Decrement Tables..................... C-2-1
ANNEX D--Form of Delinquent Loan Status Report.. D-1
ANNEX E--Form of Historical Loan Modification
Report........................................ E-1
ANNEX F--Form of Historical Liquidation Report.. F-1
ANNEX G--Form of REO Status Report.............. G-1
ANNEX H--Form of Servicer Watch List............ H-1
ANNEX I--Form of Operating Statement Analysis
Report........................................ I-1
ANNEX J--Form of NOI Adjustment Worksheet....... J-1
ANNEX K--Form of Loan Payment Notification
Report........................................ K-1
ANNEX L--Form of Comparative Financial Status
Report........................................ L-1
PROSPECTUS
Prospectus Supplement........................... 6
Additional Information.......................... 6
Incorporation of Certain Documents by
Reference..................................... 7
Summary of Terms................................ 8
Risk Factors.................................... 28
Description of the Securities................... 35
Yield and Prepayment Considerations............. 44
Security for the Bonds and Certificates......... 48
Servicing of Mortgage Loans..................... 56
Enhancement..................................... 61
Description of Insurance on the Mortgage
Loans......................................... 63
Certain Legal Aspects of Mortgage Loans......... 65
The Indenture................................... 79
The Trust Agreement............................. 84
The Issuer...................................... 90
Use of Proceeds................................. 91
Limitations on Issuance of Bearer Securities.... 92
Federal Income Tax Considerations............... 92
State and Local Tax Considerations.............. 108
ERISA Considerations............................ 109
Legal Investment................................ 113
Plan of Distribution............................ 115
Legal Matters................................... 116
Glossary........................................ 117
</TABLE>
UNTIL AUGUST 17, 2000 ALL DEALERS THAT EFFECT TRANSACTIONS IN THE OFFERED
CERTIFICATES, WHETHER OR NOT PARTICIPATING IN THIS OFFERING, MAY BE REQUIRED TO
DELIVER THIS PROSPECTUS SUPPLEMENT AND THE ACCOMPANYING PROSPECTUS. THIS
DELIVERY REQUIREMENT IS IN ADDITION TO THE OBLIGATION OF DEALERS TO DELIVER THIS
PROSPECTUS SUPPLEMENT AND THE ACCOMPANYING PROSPECTUS WHEN ACTING AS
UNDERWRITERS AND WITH RESPECT TO THEIR UNSOLD ALLOTMENTS OR SUBSCRIPTIONS.
$1,219,515,000
(APPROXIMATE)
LB-UBS COMMERCIAL
MORTGAGE TRUST 2000-C3
CLASS A-1, CLASS A-2,
CLASS B, CLASS C, CLASS D,
CLASS E, CLASS F, CLASS G AND CLASS X
COMMERCIAL MORTGAGE
PASS-THROUGH CERTIFICATES
SERIES 2000-C3
---------------------------------------
PROSPECTUS SUPPLEMENT
---------------------------------
LEHMAN BROTHERS
MORGAN STANLEY DEAN WITTER
DEUTSCHE BANC ALEX. BROWN
- --------------------------------------------------------------------------------
- --------------------------------------------------------------------------------
