|
|
|
|
|
|
|
|
|
|
|
|
|
|
Previous: RSI RETIREMENT TRUST, 497, 1999-02-05 |
Next: MORGAN STANLEY CAPITAL I INC, 424B3, 1999-02-05 |
<PAGE> 1
SECURITIES AND EXCHANGE COMMISSION
WASHINGTON, D.C. 20549
FORM 8-K
CURRENT REPORT
PURSUANT TO SECTION 13 OR 15(d) OF THE
SECURITIES EXCHANGE ACT OF 1934
DATE OF REPORT (DATE OF EARLIEST EVENT REPORTED): February 1, 1999
Morgan Stanley Capital I Inc. (as depositor under a Pooling and Servicing
Agreement to be dated as of February 1, 1999 providing for, inter alia, the
issuance of Commercial Mortgage Pass-Through Certificates, Series 1999-WF1)
Morgan Stanley Capital I Inc.
(EXACT NAME OF REGISTRANT AS SPECIFIED IN ITS CHARTER)
<TABLE>
<S> <C> <C>
Delaware 333-62911 13-3291626
(STATE OR OTHER JURISDICTION (COMMISSION) (I.R.S. EMPLOYER
OF INCORPORATION) FILE NUMBER) IDENTIFICATION NO.)
</TABLE>
1585 Broadway, New York, New York 10036
(ADDRESS OF PRINCIPAL EXECUTIVE OFFICES) (ZIP CODE)
REGISTRANT'S TELEPHONE NUMBER, INCLUDING AREA CODE: (212) 296-7000
(FORMER NAME OR FORMER ADDRESS, IF CHANGED SINCE LAST REPORT)
Exhibit Index Located on Page 2
<PAGE> 2
Items 1 through 6 and Item 8 are not included because they are not applicable.
Item 7. Financial Statements, Pro Forma Financial Information and Exhibits.
(a) Not applicable
(b) Not applicable
(c) Exhibits
<TABLE>
<CAPTION>
Sequential
Numbered
Exhibit Exhibit
Number Page
- ------- ----------
<S> <C>
99.1 Computational Materials prepared by Morgan
Stanley & Co. Incorporated in connection
with Registrant's Commercial Mortgage
Pass-Through Certificates, Series 1999-WF1
</TABLE>
<PAGE> 3
SIGNATURES
Pursuant to the requirements of the Securities Exchange Act of
1934, the registrant has duly caused this report to be signed on its behalf by
the undersigned thereunto duly authorized.
MORGAN STANLEY CAPITAL I INC.
By: /S/ Russell A. Rahbany
Name: Russell A. Rahbany
Title: Vice President
Dated: February 4, 1999
<PAGE> 1
Exhibit 99.1
Mortgage Loan Schedule
<PAGE> 2
APPENDIX II
CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS
LOAN INFORMATION
<TABLE>
<CAPTION>
- ------------------------------------------------------------------------------------------------------------------------------------
RELATED BORROWER AGGREGATE
LOAN LOAN GROUPS CUT-OFF
NO. SELLER(1) PROPERTY NAME(2) (BY LOAN NO.) DATE BALANCE(3)
- ------------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C>
1 MS Golf Mill Shopping Center $41,232,654
2 MS Silvertree Hotel and Wildwood Lodge $34,704,501
3 MS Mission Valley Hilton Hotel (A) $19,531,446
4 MS Hanalei Hotel (A) $13,847,977
5 MS Galleria Palms Apartments $28,874,586
6 WF 55 Hawthorne & 631 Howard $28,000,000
7 WF Dunwoody Club Apartments $24,935,425
8 MS Grapevine Town Shopping Center $16,682,121
9 WF Ward - Bel Air Professional Ctr (I) $6,002,684
10 WF Ward - Bel Air Retail (I) $4,489,611
11 WF Ward - Bright Oaks Office (I) $2,802,906
12 WF Ward - Blue Spruce (I) $892,961
13 WF Ward - Hayes/Thomas Office (I) $793,743
14 WF Central Park Apartments (107) $10,890,971
15 WF Boca Industrial (B) $5,782,357
16 WF South Congress Industrial (B) $4,967,276
17 WF North Los Altos Shopping Center $10,644,644
18 WF International Residence-Austin (IRA) (23), (27) $10,534,893
19 MS Crossway Commons Shopping Center $10,395,375
20 MS La Veta Grand Apartments $10,023,895
21 WF 1 Lombard St. & 150 Greenwich St. $9,930,816
22 WF Vintage Court Hotel $9,901,990
23 WF Wimberly Park (18), (27) $8,745,949
24 WF Federal Express Building $8,597,635
25 MS Merrimac Plaza Shopping Center $8,519,179
26 WF Stockton Center $8,413,848
27 WF International Residence San Antonio (18), (23) $8,348,406
28 WF Corporate Drive, Sugarland, TX $8,235,245
29 WF Weatherly Walk $7,868,658
30 WF Office Depot - Long Beach, CA $7,628,252
31 WF Hurst Harbor Marina $7,527,592
32 MS Casady Square Shopping Center $7,468,307
33 WF Commonwealth Building $7,409,265
34 WF Coyote Creek Mobile Home Park $7,350,957
35 MS Mountainview Marketplace Shopping Center $7,245,516
36 WF Hurley's Children & Family Medical Ctr. $6,909,501
37 MS Druid Pointe Office Building $6,834,406
38 WF Nohl Plaza Shopping Center $6,563,119
39 WF Monterey Park II Apts. $6,475,013
40 WF Spring Hill Market Place $6,463,219
41 MS Hampton Inn Hotel $6,164,172
42 WF Crestview Apartments $6,096,683
43 WF Fiesta Shopping Center $6,017,471
44 WF Sierra Crest Shopping Center $5,971,766
45 WF Casa Del Rey Apartments $5,915,181
46 WF Alameda Business Centre $5,882,685
47 MS 58 Charles Street Office Building $5,859,200
48 MS Syosset Plaza Shopping Center $5,737,324
</TABLE>
<TABLE>
<CAPTION>
- ------------------------------------------------------------------------------------------------------------------------------------
CUT-OFF
LOAN DATE BALANCE/ MORTGAGE NOTE
NO. SELLER(1) PROPERTY NAME(2) UNIT OR SF(4) RATE DATE
- ------------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C>
1 MS Golf Mill Shopping Center $55 7.010% 6/23/98
2 MS Silvertree Hotel and Wildwood Lodge $84,645 7.390% 5/12/98
3 MS Mission Valley Hilton Hotel (A) $43,576 7.200% 3/20/98
4 MS Hanalei Hotel (A) $43,576 7.300% 3/20/98
5 MS Galleria Palms Apartments $50,836 6.890% 7/30/98
6 WF 55 Hawthorne & 631 Howard $119 6.525% 7/8/98
7 WF Dunwoody Club Apartments $46,871 7.190% 9/1/98
8 MS Grapevine Town Shopping Center $89 8.000% 5/1/98
9 WF Ward - Bel Air Professional Ctr (I) $99 6.920% 9/25/98
10 WF Ward - Bel Air Retail (I) $99 6.920% 9/25/98
11 WF Ward - Bright Oaks Office (I) $99 6.920% 9/25/98
12 WF Ward - Blue Spruce (I) $99 6.920% 9/25/98
13 WF Ward - Hayes/Thomas Office (I) $99 6.920% 9/25/98
14 WF Central Park Apartments $58,554 6.535% 5/22/98
15 WF Boca Industrial (B) $52 6.575% 9/15/98
16 WF South Congress Industrial (B) $52 7.145% 7/22/98
17 WF North Los Altos Shopping Center $82 6.815% 6/29/98
18 WF International Residence-Austin (IRA) $20,657 6.705% 5/8/98
19 MS Crossway Commons Shopping Center $68 7.340% 5/6/98
20 MS La Veta Grand Apartments $40,096 6.830% 6/4/98
21 WF 1 Lombard St. & 150 Greenwich St. $83 6.855% 6/25/98
22 WF Vintage Court Hotel $92,542 7.180% 5/4/98
23 WF Wimberly Park $19,877 6.705% 5/8/98
24 WF Federal Express Building $72 7.366% 4/6/98
25 MS Merrimac Plaza Shopping Center $74 6.950% 8/28/98
26 WF Stockton Center $55 7.135% 8/28/98
27 WF International Residence San Antonio $23,990 6.705% 5/8/98
28 WF Corporate Drive, Sugarland, TX $58 6.760% 12/4/98
29 WF Weatherly Walk $40,560 6.560% 8/10/98
30 WF Office Depot - Long Beach, CA $41 6.835% 9/1/98
31 WF Hurst Harbor Marina $14,645 7.125% 9/1/98
32 MS Casady Square Shopping Center $37 6.980% 7/15/98
33 WF Commonwealth Building $38 7.340% 5/22/98
34 WF Coyote Creek Mobile Home Park $40,169 7.080% 7/1/98
35 MS Mountainview Marketplace Shopping Center $59 6.870% 3/3/98
36 WF Hurley's Children & Family Medical Ctr. $110 7.030% 8/17/98
37 MS Druid Pointe Office Building $68 7.375% 5/21/98
38 WF Nohl Plaza Shopping Center $64 7.225% 5/28/98
39 WF Monterey Park II Apts. $47,610 6.690% 8/14/98
40 WF Spring Hill Market Place $60 7.000% 7/15/98
41 MS Hampton Inn Hotel $49,711 7.490% 5/5/98
42 WF Crestview Apartments $28,095 6.740% 8/27/98
43 WF Fiesta Shopping Center $65 7.090% 6/9/98
44 WF Sierra Crest Shopping Center $63 7.115% 6/19/98
45 WF Casa Del Rey Apartments $24,243 6.820% 7/30/98
46 WF Alameda Business Centre $12 6.790% 5/14/98
47 MS 58 Charles Street Office Building $123 8.500% 9/14/98
48 MS Syosset Plaza Shopping Center $183 7.250% 7/15/98
</TABLE>
<TABLE>
<CAPTION>
- ------------------------------------------------------------------------------------------------------------------------------------
TERM TO REM. TERM
MATURITY TO MATURITY
LOAN MATURITY DATE OR ARD OR ARD
NO. SELLER(1) PROPERTY NAME(2) OR ARD(5) (MOS) (MOS)
- ------------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C>
1 MS Golf Mill Shopping Center 7/1/08 120 113
2 MS Silvertree Hotel and Wildwood Lodge 6/1/08 120 112
3 MS Mission Valley Hilton Hotel (A) 4/1/08 120 110
4 MS Hanalei Hotel (A) 4/1/08 120 110
5 MS Galleria Palms Apartments 10/1/08 122 116
6 WF 55 Hawthorne & 631 Howard 8/1/03 60 54
7 WF Dunwoody Club Apartments 10/1/05 84 80
8 MS Grapevine Town Shopping Center 5/1/08 120 111
9 WF Ward - Bel Air Professional Ctr (I) 10/1/18 240 236
10 WF Ward - Bel Air Retail (I) 10/1/18 240 236
11 WF Ward - Bright Oaks Office (I) 10/1/18 240 236
12 WF Ward - Blue Spruce (I) 10/1/18 240 236
13 WF Ward - Hayes/Thomas Office (I) 10/1/18 240 236
14 WF Central Park Apartments 6/1/08 120 112
15 WF Boca Industrial (B) 10/1/08 120 116
16 WF South Congress Industrial (B) 8/1/08 120 114
17 WF North Los Altos Shopping Center 8/1/08 120 114
18 WF International Residence-Austin (IRA) 6/1/08 120 112
19 MS Crossway Commons Shopping Center 6/1/08 120 112
20 MS La Veta Grand Apartments 7/1/08 120 113
21 WF 1 Lombard St. & 150 Greenwich St. 8/1/08 120 114
22 WF Vintage Court Hotel 5/1/03 59 51
23 WF Wimberly Park 6/1/08 120 112
24 WF Federal Express Building 5/1/08 120 111
25 MS Merrimac Plaza Shopping Center 9/1/08 120 115
26 WF Stockton Center 10/1/08 120 116
27 WF International Residence San Antonio 6/1/08 120 112
28 WF Corporate Drive, Sugarland, TX 1/1/14 180 179
29 WF Weatherly Walk 9/1/08 120 115
30 WF Office Depot - Long Beach, CA 10/1/08 120 116
31 WF Hurst Harbor Marina 10/1/08 120 116
32 MS Casady Square Shopping Center 8/1/08 120 114
33 WF Commonwealth Building 7/1/13 180 173
34 WF Coyote Creek Mobile Home Park 8/1/08 120 114
35 MS Mountainview Marketplace Shopping Center 4/1/08 120 110
36 WF Hurley's Children & Family Medical Ctr. 9/1/15 204 199
37 MS Druid Pointe Office Building 6/1/08 120 112
38 WF Nohl Plaza Shopping Center 7/1/08 120 113
39 WF Monterey Park II Apts. 9/1/08 120 115
40 WF Spring Hill Market Place 9/1/13 180 175
41 MS Hampton Inn Hotel 6/1/08 120 112
42 WF Crestview Apartments 10/1/08 120 116
43 WF Fiesta Shopping Center 7/1/18 240 233
44 WF Sierra Crest Shopping Center 7/1/08 120 113
45 WF Casa Del Rey Apartments 9/1/08 120 115
46 WF Alameda Business Centre 8/1/08 120 114
47 MS 58 Charles Street Office Building 10/1/08 120 116
48 MS Syosset Plaza Shopping Center 8/1/08 120 114
</TABLE>
<TABLE>
<CAPTION>
- ------------------------------------------------------------------------------------------------------------------------------------
SCHEDULED
AMORT. BALANCE AT
LOAN TERM MATURITY BALLOON SECURITY
NO. SELLER(1) PROPERTY NAME(2) (MOS)(6) OR ARD LTV(4) TYPE
- ------------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C>
1 MS Golf Mill Shopping Center 324 $34,588,117 61.8% Fee
2 MS Silvertree Hotel and Wildwood Lodge 300 $28,340,948 52.3% Fee
3 MS Mission Valley Hilton Hotel (A) 300 $15,900,544 53.3% Fee
4 MS Hanalei Hotel (A) 300 $11,305,833 53.3% Fee
5 MS Galleria Palms Apartments 360 $25,134,074 64.8% Fee
6 WF 55 Hawthorne & 631 Howard 0 $28,000,000 58.3% Fee
7 WF Dunwoody Club Apartments 360 $23,085,023 66.0% Fee
8 MS Grapevine Town Shopping Center 360 $14,998,197 62.5% Fee
9 WF Ward - Bel Air Professional Ctr (I) 240 $0 0.0% Fee
10 WF Ward - Bel Air Retail (I) 240 $0 0.0% Fee
11 WF Ward - Bright Oaks Office (I) 240 $0 0.0% Fee
12 WF Ward - Blue Spruce (I) 240 $0 0.0% Fee
13 WF Ward - Hayes/Thomas Office (I) 240 $0 0.0% Fee
14 WF Central Park Apartments 300 $8,671,830 43.4% Fee
15 WF Boca Industrial (B) 360 $5,000,967 64.0% Fee
16 WF South Congress Industrial (B) 300 $4,018,361 64.0% Fee
17 WF North Los Altos Shopping Center 360 $9,141,572 45.1% Fee
18 WF International Residence-Austin (IRA) 360 $9,173,004 47.4% Fee
19 MS Crossway Commons Shopping Center 360 $9,196,576 70.2% Fee
20 MS La Veta Grand Apartments 360 $8,749,331 56.4% Fee
21 WF 1 Lombard St. & 150 Greenwich St. 300 $7,964,311 33.9% Fee
22 WF Vintage Court Hotel 300 $9,154,145 55.1% Fee
23 WF Wimberly Park 360 $7,615,325 52.9% Fee
24 WF Federal Express Building 300 $6,910,472 59.6% Fee
25 MS Merrimac Plaza Shopping Center 360 $7,446,871 65.3% Fee
26 WF Stockton Center 300 $6,788,680 46.0% Fee
27 WF International Residence San Antonio 360 $7,269,175 50.1% Fee
28 WF Corporate Drive, Sugarland, TX 240 $3,355,487 29.8% Fee
29 WF Weatherly Walk 360 $6,808,143 65.5% Fee
30 WF Office Depot - Long Beach, CA 360 $6,643,205 55.8% Fee
31 WF Hurst Harbor Marina 300 $6,071,786 52.8% Fee/Leasehold
32 MS Casady Square Shopping Center 360 $6,538,495 61.1% Fee
33 WF Commonwealth Building 240 $3,171,388 21.5% Fee
34 WF Coyote Creek Mobile Home Park 300 $5,935,228 58.2% Fee
35 MS Mountainview Marketplace Shopping Center 360 $6,345,793 65.1% Fee
36 WF Hurley's Children & Family Medical Ctr. 204 $1 0.0% Fee
37 MS Druid Pointe Office Building 300 $5,482,054 54.8% Fee
38 WF Nohl Plaza Shopping Center 360 $5,693,237 65.4% Leasehold
39 WF Monterey Park II Apts. 360 $5,621,750 68.6% Fee
40 WF Spring Hill Market Place 300 $4,110,084 44.7% Fee
41 MS Hampton Inn Hotel 240 $4,330,961 45.0% Fee
42 WF Crestview Apartments 300 $4,860,220 47.7% Fee
43 WF Fiesta Shopping Center 240 $2 0.0% Fee
44 WF Sierra Crest Shopping Center 360 $5,250,250 60.3% Fee
45 WF Casa Del Rey Apartments 300 $4,732,770 57.4% Fee
46 WF Alameda Business Centre 180 $2,701,603 16.2% Leasehold
47 MS 58 Charles Street Office Building 300 $4,914,803 55.0% Fee
48 MS Syosset Plaza Shopping Center 360 $5,057,235 65.7% Fee
</TABLE>
II-1
<PAGE> 3
APPENDIX II
CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS
LOAN INFORMATION
<TABLE>
<CAPTION>
- ------------------------------------------------------------------------------------------------------------------------------------
RELATED BORROWER AGGREGATE
LOAN LOAN GROUPS CUT-OFF
NO. SELLER(1) PROPERTY NAME(2) (BY LOAN NO.) DATE BALANCE(3)
- ------------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C>
49 WF Silver Creek Shopping Center $5,684,909
50 WF Martin Woodworking $5,566,019
51 MS Park Bank Office Building (68) $5,559,588
52 MS Consolidated Technology Warehouse (II) $3,169,736
53 MS Consolidated Technology Industrial Building (II) $2,219,139
54 WF 1155 Jones Street $5,382,128
55 WF Kramer - 6 Arcata Apartments (III) $3,457,952
56 WF Kramer - Eureka Apartments (III) $1,505,903
57 WF Kramer - Fields Landing (III) $317,728
58 WF Vista Oaks Apartment $5,222,195
59 MS Nash Finch Distribution Warehouse $5,179,070
60 WF Syracuse Center - Phase I $5,153,767
61 WF Amador II Building (63) $5,076,330
62 MS Catalina Apartments $4,978,762
63 WF 4670 Willow Road (61) $4,976,794
64 WF Hamilton House Apartments $4,950,153
65 WF Sacramento Place Apartments (121) $4,834,067
66 MS Zycon R&D Building $4,781,086
67 MS Rudolph-Hendrickson Senior Apartments $4,700,721
68 MS Holborn Village Apartments (51) $4,637,145
69 WF 100 E. Tujunga $4,540,722
70 WF Rancho Anita Industrial Park $4,523,250
71 MS Beverly Hills Tower Apartments (C) $3,083,429
72 MS Beverly Hills Regency Apartments (C) $1,398,587
73 WF Chico Town & Country Shopping Ctr. $4,476,107
74 MS Windsor Court Apartments $4,464,735
75 MS Pathmark Super Center-Wilmington, DE (90) $4,186,837
76 MS New Villa Valencia Mobile Home Park $4,179,135
77 MS Veterans Plaza Shopping Center $4,056,762
78 MS 150 Sylvan Avenue Shopping Center $3,988,942
79 WF Reynolds Industries Bldg $3,980,644
80 MS Strada Da Valle Office Building $3,833,191
81 WF Conrad Villas Apts. $3,821,586
82 WF Ocean Business Park $3,782,164
83 MS Westwood Village Shopping Center $3,679,102
84 WF Enclave Apartments (140) $3,662,478
85 MS Westside Shopping Center $3,592,977
86 MS Riverside Country Club Mobile Home Park $3,584,866
87 WF 3030 Bridgeway Boulevard $3,584,020
88 WF Food 4 Less $3,572,461
89 MS Suburban Lodge Hotel $3,489,679
90 MS Pathmark Super Center-Upper Darby, PA (75) $3,489,031
91 WF The Ladco Building $3,454,597
92 MS Hickory Plaza $3,438,025
93 WF College Way Marketplace $3,410,750
94 WF Grove Business Joint Venture $3,409,776
95 WF Edison Way Industrial Center $3,406,539
96 WF Pacific Terrace Apartments $3,344,725
</TABLE>
<TABLE>
<CAPTION>
- ------------------------------------------------------------------------------------------------------------------------------------
CUT-OFF
LOAN DATE BALANCE/ MORTGAGE NOTE
NO. SELLER(1) PROPERTY NAME(2) UNIT OR SF(4) RATE DATE
- ------------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C>
49 WF Silver Creek Shopping Center $90 7.100% 8/14/98
50 WF Martin Woodworking $28 7.530% 6/24/98
51 MS Park Bank Office Building $84 6.940% 9/22/98
52 MS Consolidated Technology Warehouse (II) $12 7.500% 9/29/98
53 MS Consolidated Technology Industrial Building (II) $12 7.500% 9/29/98
54 WF 1155 Jones Street $89,702 6.240% 9/11/98
55 WF Kramer - 6 Arcata Apartments (III) $24,117 7.560% 6/11/98
56 WF Kramer - Eureka Apartments (III) $24,117 7.560% 6/11/98
57 WF Kramer - Fields Landing (III) $24,117 7.560% 6/11/98
58 WF Vista Oaks Apartment $48,354 7.290% 5/14/98
59 MS Nash Finch Distribution Warehouse $14 6.500% 9/1/98
60 WF Syracuse Center - Phase I $66 7.190% 8/11/98
61 WF Amador II Building $79 6.720% 9/10/98
62 MS Catalina Apartments $50,291 6.960% 7/8/98
63 WF 4670 Willow Road $108 6.720% 9/10/98
64 WF Hamilton House Apartments $12,406 6.780% 7/28/98
65 WF Sacramento Place Apartments $24,790 6.270% 9/1/98
66 MS Zycon R&D Building $81 8.000% 5/1/98
67 MS Rudolph-Hendrickson Senior Apartments $27,980 6.780% 6/19/98
68 MS Holborn Village Apartments $53,301 6.940% 9/22/98
69 WF 100 E. Tujunga $98 6.890% 5/19/98
70 WF Rancho Anita Industrial Park $33 6.795% 8/3/98
71 MS Beverly Hills Tower Apartments (C) $87,883 6.850% 1/15/98
72 MS Beverly Hills Regency Apartments (C) $87,883 6.850% 1/15/98
73 WF Chico Town & Country Shopping Ctr. $53 7.335% 7/24/98
74 MS Windsor Court Apartments $23,133 6.670% 3/2/98
75 MS Pathmark Super Center-Wilmington, DE $85 7.320% 10/2/98
76 MS New Villa Valencia Mobile Home Park $28,237 6.910% 6/30/98
77 MS Veterans Plaza Shopping Center $56 7.300% 6/5/98
78 MS 150 Sylvan Avenue Shopping Center $95 6.940% 9/9/98
79 WF Reynolds Industries Bldg $71 7.010% 5/11/98
80 MS Strada Da Valle Office Building $71 7.390% 6/5/98
81 WF Conrad Villas Apts. $34,121 7.100% 4/24/98
82 WF Ocean Business Park $40 7.395% 4/28/98
83 MS Westwood Village Shopping Center $45 7.010% 8/20/98
84 WF Enclave Apartments $48,833 6.765% 6/18/98
85 MS Westside Shopping Center $58 7.250% 10/22/98
86 MS Riverside Country Club Mobile Home Park $26,167 7.000% 7/27/98
87 WF 3030 Bridgeway Boulevard $134 7.330% 5/6/98
88 WF Food 4 Less $71 7.105% 6/8/98
89 MS Suburban Lodge Hotel $25,288 7.625% 10/8/98
90 MS Pathmark Super Center-Upper Darby, PA $66 7.320% 10/2/98
91 WF The Ladco Building $45 6.780% 9/2/98
92 MS Hickory Plaza $75 7.100% 8/31/98
93 WF College Way Marketplace $67 7.040% 7/2/98
94 WF Grove Business Joint Venture $28 6.950% 6/25/98
95 WF Edison Way Industrial Center $40 6.620% 8/31/98
96 WF Pacific Terrace Apartments $34,130 7.073% 4/29/98
</TABLE>
<TABLE>
<CAPTION>
- ------------------------------------------------------------------------------------------------------------------------------------
TERM TO REM. TERM
MATURITY TO MATURITY
LOAN MATURITY DATE OR ARD OR ARD
NO. SELLER(1) PROPERTY NAME(2) OR ARD(5) (MOS) (MOS)
- ------------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C>
49 WF Silver Creek Shopping Center 10/1/13 180 176
50 WF Martin Woodworking 8/1/08 120 114
51 MS Park Bank Office Building 10/1/08 120 116
52 MS Consolidated Technology Warehouse (II) 10/1/08 120 116
53 MS Consolidated Technology Industrial Building (II) 10/1/08 120 116
54 WF 1155 Jones Street 10/1/08 120 116
55 WF Kramer - 6 Arcata Apartments (III) 7/1/18 240 233
56 WF Kramer - Eureka Apartments (III) 7/1/18 240 233
57 WF Kramer - Fields Landing (III) 7/1/18 240 233
58 WF Vista Oaks Apartment 6/1/18 240 232
59 MS Nash Finch Distribution Warehouse 9/1/08 120 115
60 WF Syracuse Center - Phase I 9/1/05 84 79
61 WF Amador II Building 10/1/08 120 116
62 MS Catalina Apartments 8/1/08 120 114
63 WF 4670 Willow Road 10/1/08 120 116
64 WF Hamilton House Apartments 9/1/18 240 235
65 WF Sacramento Place Apartments 10/1/08 120 116
66 MS Zycon R&D Building 5/1/08 120 111
67 MS Rudolph-Hendrickson Senior Apartments 7/1/08 120 113
68 MS Holborn Village Apartments 10/1/08 120 116
69 WF 100 E. Tujunga 7/1/08 120 113
70 WF Rancho Anita Industrial Park 9/1/08 120 115
71 MS Beverly Hills Tower Apartments (C) 2/1/08 120 108
72 MS Beverly Hills Regency Apartments (C) 2/1/08 120 108
73 WF Chico Town & Country Shopping Ctr. 9/1/08 120 115
74 MS Windsor Court Apartments 4/1/08 120 110
75 MS Pathmark Super Center-Wilmington, DE 11/1/08 120 117
76 MS New Villa Valencia Mobile Home Park 7/1/08 120 113
77 MS Veterans Plaza Shopping Center 7/1/13 180 173
78 MS 150 Sylvan Avenue Shopping Center 10/1/08 120 116
79 WF Reynolds Industries Bldg 7/1/08 120 113
80 MS Strada Da Valle Office Building 7/1/08 120 113
81 WF Conrad Villas Apts. 6/1/08 120 112
82 WF Ocean Business Park 6/1/08 120 112
83 MS Westwood Village Shopping Center 9/1/08 120 115
84 WF Enclave Apartments 7/1/08 120 113
85 MS Westside Shopping Center 11/1/08 120 117
86 MS Riverside Country Club Mobile Home Park 8/1/08 120 114
87 WF 3030 Bridgeway Boulevard 7/1/08 120 113
88 WF Food 4 Less 7/1/08 120 113
89 MS Suburban Lodge Hotel 11/1/08 120 117
90 MS Pathmark Super Center-Upper Darby, PA 11/1/08 120 117
91 WF The Ladco Building 10/1/13 180 176
92 MS Hickory Plaza 9/1/08 120 115
93 WF College Way Marketplace 8/1/08 120 114
94 WF Grove Business Joint Venture 7/1/08 120 113
95 WF Edison Way Industrial Center 10/1/13 180 176
96 WF Pacific Terrace Apartments 6/1/08 120 112
</TABLE>
<TABLE>
<CAPTION>
- ------------------------------------------------------------------------------------------------------------------------------------
SCHEDULED
AMORT. BALANCE AT
LOAN TERM MATURITY BALLOON SECURITY
NO. SELLER(1) PROPERTY NAME(2) (MOS)(6) OR ARD LTV(4) TYPE
- ------------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C>
49 WF Silver Creek Shopping Center 360 $4,381,224 42.1% Fee
50 WF Martin Woodworking 300 $4,553,527 58.4% Fee
51 MS Park Bank Office Building 360 $4,854,955 63.9% Fee
52 MS Consolidated Technology Warehouse (II) 192 $1,702,536 37.8% Fee
53 MS Consolidated Technology Industrial Building (II) 192 $1,191,949 37.8% Fee
54 WF 1155 Jones Street 360 $4,612,232 54.1% Fee
55 WF Kramer - 6 Arcata Apartments (III) 240 $0 0.0% Fee
56 WF Kramer - Eureka Apartments (III) 240 $0 0.0% Fee
57 WF Kramer - Fields Landing (III) 240 $0 0.0% Fee
58 WF Vista Oaks Apartment 360 $3,284,275 39.7% Fee
59 MS Nash Finch Distribution Warehouse 360 $4,473,828 52.6% Fee
60 WF Syracuse Center - Phase I 240 $4,184,460 58.1% Fee
61 WF Amador II Building 300 $4,044,298 45.4% Fee
62 MS Catalina Apartments 360 $4,356,676 59.7% Fee
63 WF 4670 Willow Road 300 $3,964,997 56.6% Fee
64 WF Hamilton House Apartments 240 $1 0.0% Fee
65 WF Sacramento Place Apartments 360 $4,146,036 54.8% Fee
66 MS Zycon R&D Building 360 $4,220,370 64.9% Fee
67 MS Rudolph-Hendrickson Senior Apartments 360 $4,097,722 65.0% Fee
68 MS Holborn Village Apartments 360 $4,049,424 69.2% Fee
69 WF 100 E. Tujunga 240 $3,119,702 41.6% Fee
70 WF Rancho Anita Industrial Park 300 $3,616,315 49.5% Fee
71 MS Beverly Hills Tower Apartments (C) 360 $2,702,861 55.6% Fee
72 MS Beverly Hills Regency Apartments (C) 360 $1,225,967 55.6% Fee
73 WF Chico Town & Country Shopping Ctr. 300 $3,636,968 53.5% Fee
74 MS Windsor Court Apartments 360 $3,890,566 55.6% Fee
75 MS Pathmark Super Center-Wilmington, DE 300 $3,392,823 60.6% Fee
76 MS New Villa Valencia Mobile Home Park 360 $3,655,233 46.3% Fee
77 MS Veterans Plaza Shopping Center 360 $3,161,700 63.2% Fee
78 MS 150 Sylvan Avenue Shopping Center 360 $3,483,376 60.6% Fee
79 WF Reynolds Industries Bldg 360 $3,490,477 61.2% Fee
80 MS Strada Da Valle Office Building 360 $3,392,972 60.6% Fee
81 WF Conrad Villas Apts. 300 $3,094,758 56.3% Fee
82 WF Ocean Business Park 360 $3,350,452 68.1% Fee
83 MS Westwood Village Shopping Center 300 $2,960,653 50.5% Fee
84 WF Enclave Apartments 360 $3,144,487 52.1% Fee
85 MS Westside Shopping Center 360 $3,160,179 61.1% Fee
86 MS Riverside Country Club Mobile Home Park 360 $3,140,145 58.7% Fee
87 WF 3030 Bridgeway Boulevard 360 $3,167,782 63.4% Fee
88 WF Food 4 Less 300 $2,890,139 57.5% Fee
89 MS Suburban Lodge Hotel 300 $2,853,349 47.6% Fee
90 MS Pathmark Super Center-Upper Darby, PA 300 $2,827,353 60.2% Fee
91 WF The Ladco Building 180 $0 0.0% Fee
92 MS Hickory Plaza 360 $3,016,813 65.6% Fee
93 WF College Way Marketplace 360 $2,990,664 61.7% Fee
94 WF Grove Business Joint Venture 360 $2,939,894 47.3% Fee
95 WF Edison Way Industrial Center 180 $57,140 0.7% Fee
96 WF Pacific Terrace Apartments 300 $2,706,450 60.1% Fee
</TABLE>
II-2
<PAGE> 4
APPENDIX II
CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS
LOAN INFORMATION
<TABLE>
<CAPTION>
- ------------------------------------------------------------------------------------------------------------------------------------
RELATED BORROWER AGGREGATE
LOAN LOAN GROUPS CUT-OFF
NO. SELLER(1) PROPERTY NAME(2) (BY LOAN NO.) DATE BALANCE(3)
- ------------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C>
97 MS 4700-4800 SW 51 St Warehouse (135), (158), (195) $3,338,490
98 MS Brookside Villas Apartments $3,322,620
99 WF Castaic Apartments $3,316,651
100 WF La Habra Hills (106), (219) $3,286,765
101 WF 5251 - 5271 East 2nd St. $3,268,752
102 WF Montgomery Business Park $3,219,985
103 MS Atherton Park Apartments $3,218,428
104 WF Let's Store It II - Brookhurst (105) $3,175,553
105 WF Torrance Western Self Storage (104) $3,175,553
106 WF Sierra Gardens (100), (219) $3,163,108
107 WF Shelter Creek Apartments (14) $3,149,946
108 MS Design Row Shopping Center (168), (213), (232) $3,143,706
109 WF Veteran Plaza $2,986,411
110 WF Rolling Hills Apartments $2,984,265
111 WF Four Corners Shopping Center $2,957,010
112 MS Rimrock Plaza Shopping Center $2,921,621
113 WF Orchard View Apartments $2,885,869
114 WF Secure Self Storage of Old Town $2,781,904
115 MS Waterford Place Condominiums $2,759,877
116 WF Nimitz Point Apartments $2,712,573
117 WF Physician's Plaza $2,688,941
118 WF Artesia Mobile Home Estates $2,688,159
119 WF Del Prado Apartments $2,684,418
120 WF Concord Villas $2,684,173
121 WF San Mateo Office Complex (65) $2,651,477
122 MS Colonial Arms Apartments $2,639,185
123 WF Westport Apartments $2,633,457
124 WF Marina Self Storage $2,631,182
125 MS Americana Palos Verdes Apartments (127), (187) $2,490,437
126 MS Grand York Shopping Center $2,485,734
127 MS Brooktree Estates Apartments (125), (187) $2,483,094
128 WF Daily California Building $2,422,990
129 MS The Regent-Chicago $2,386,701
130 WF Lyons Shopping Center $2,385,950
131 WF Renaissance Tech $2,385,849
132 WF Columbian Steel Tank Co. $2,371,631
133 MS Barbur Place Center $2,293,084
134 WF Samoan Sea Apartments $2,268,285
135 MS 4759 51 Street Warehouse (97), (158), (195) $2,241,869
136 WF 20650 Prairie $2,207,002
137 WF Sierra West Business Park $2,200,358
138 WF PetsMart-Sand City $2,169,356
139 MS Mesa Breeze Apartments $2,136,648
140 WF Palm Garden Apartments (84) $2,130,542
141 MS Harvard Apartments $2,109,935
142 MS Safeworks Warehouse $2,092,986
143 MS Garden Brook Apartments (144) $2,090,375
144 MS Lynmarie Apartments (143) $2,090,375
</TABLE>
<TABLE>
<CAPTION>
- ------------------------------------------------------------------------------------------------------------------------------------
CUT-OFF
LOAN DATE BALANCE/ MORTGAGE NOTE
NO. SELLER(1) PROPERTY NAME(2) UNIT OR SF(4) RATE DATE
- ------------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C>
97 MS 4700-4800 SW 51 St Warehouse $37 7.140% 8/28/98
98 MS Brookside Villas Apartments $29,404 6.770% 7/15/98
99 WF Castaic Apartments $39,484 7.080% 5/14/98
100 WF La Habra Hills $23,991 6.515% 8/7/98
101 WF 5251 - 5271 East 2nd St. $239 7.400% 5/15/98
102 WF Montgomery Business Park $27 7.440% 7/20/98
103 MS Atherton Park Apartments $22,350 7.060% 12/23/97
104 WF Let's Store It II - Brookhurst $32 6.895% 6/25/98
105 WF Torrance Western Self Storage $36 6.895% 6/25/98
106 WF Sierra Gardens $32,949 6.650% 5/26/98
107 WF Shelter Creek Apartments $25,403 6.535% 5/22/98
108 MS Design Row Shopping Center $102 7.160% 10/30/98
109 WF Veteran Plaza $110,608 6.545% 8/11/98
110 WF Rolling Hills Apartments $27,890 6.700% 5/14/98
111 WF Four Corners Shopping Center $82 7.750% 5/26/98
112 MS Rimrock Plaza Shopping Center $35 8.750% 9/19/97
113 WF Orchard View Apartments $24,049 7.140% 8/26/98
114 WF Secure Self Storage of Old Town $49 7.210% 7/9/98
115 MS Waterford Place Condominiums $76,663 7.180% 5/22/98
116 WF Nimitz Point Apartments $42,384 7.100% 4/24/98
117 WF Physician's Plaza $131 7.100% 6/24/98
118 WF Artesia Mobile Home Estates $28,296 6.835% 7/15/98
119 WF Del Prado Apartments $47,936 6.895% 7/28/98
120 WF Concord Villas $38,345 6.980% 5/15/98
121 WF San Mateo Office Complex $77 6.370% 9/1/98
122 MS Colonial Arms Apartments $21,993 7.200% 4/25/98
123 WF Westport Apartments $13,860 7.060% 5/8/98
124 WF Marina Self Storage $46 7.630% 5/20/98
125 MS Americana Palos Verdes Apartments $24,416 6.710% 8/18/98
126 MS Grand York Shopping Center $42 6.880% 8/12/98
127 MS Brooktree Estates Apartments $20,692 6.760% 4/23/98
128 WF Daily California Building $31 7.220% 3/12/98
129 MS The Regent-Chicago $265 7.520% 4/6/98
130 WF Lyons Shopping Center $103 7.410% 7/13/98
131 WF Renaissance Tech $29 6.950% 6/25/98
132 WF Columbian Steel Tank Co. $15 6.905% 6/15/98
133 MS Barbur Place Center $76 6.620% 9/25/98
134 WF Samoan Sea Apartments $15,022 6.930% 6/1/98
135 MS 4759 51 Street Warehouse $31 6.940% 8/28/98
136 WF 20650 Prairie $22 7.060% 7/8/98
137 WF Sierra West Business Park $62 7.720% 4/15/98
138 WF PetsMart-Sand City $95 6.845% 5/28/98
139 MS Mesa Breeze Apartments $34,462 6.660% 5/5/98
140 WF Palm Garden Apartments $40,972 6.815% 6/18/98
141 MS Harvard Apartments $49,068 7.040% 7/9/98
142 MS Safeworks Warehouse $38 7.250% 9/1/98
143 MS Garden Brook Apartments $17,420 6.660% 7/28/98
144 MS Lynmarie Apartments $12,296 6.660% 7/28/98
</TABLE>
<TABLE>
<CAPTION>
- ------------------------------------------------------------------------------------------------------------------------------------
TERM TO REM. TERM
MATURITY TO MATURITY
LOAN MATURITY DATE OR ARD OR ARD
NO. SELLER(1) PROPERTY NAME(2) OR ARD(5) (mos) (mos)
- ------------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C>
97 MS 4700-4800 SW 51 St Warehouse 9/1/08 120 115
98 MS Brookside Villas Apartments 8/1/08 120 114
99 WF Castaic Apartments 6/1/08 120 112
100 WF La Habra Hills 9/1/08 120 115
101 WF 5251 - 5271 East 2nd St. 6/1/08 120 112
102 WF Montgomery Business Park 8/1/08 120 114
103 MS Atherton Park Apartments 1/1/08 120 107
104 WF Let's Store It II - Brookhurst 8/1/08 120 114
105 WF Torrance Western Self Storage 8/1/08 120 114
106 WF Sierra Gardens 7/1/08 120 113
107 WF Shelter Creek Apartments 6/1/08 120 112
108 MS Design Row Shopping Center 11/1/08 120 117
109 WF Veteran Plaza 9/1/08 120 115
110 WF Rolling Hills Apartments 7/1/08 120 113
111 WF Four Corners Shopping Center 6/1/18 240 232
112 MS Rimrock Plaza Shopping Center 10/1/17 240 224
113 WF Orchard View Apartments 10/1/13 180 176
114 WF Secure Self Storage of Old Town 8/1/08 120 114
115 MS Waterford Place Condominiums 6/1/08 120 112
116 WF Nimitz Point Apartments 6/1/08 120 112
117 WF Physician's Plaza 8/1/08 120 114
118 WF Artesia Mobile Home Estates 8/1/08 120 114
119 WF Del Prado Apartments 9/1/08 120 115
120 WF Concord Villas 7/1/08 120 113
121 WF San Mateo Office Complex 10/1/08 120 116
122 MS Colonial Arms Apartments 6/1/08 120 112
123 WF Westport Apartments 6/1/08 120 112
124 WF Marina Self Storage 6/1/08 120 112
125 MS Americana Palos Verdes Apartments 9/1/08 120 115
126 MS Grand York Shopping Center 9/1/13 180 175
127 MS Brooktree Estates Apartments 5/1/09 132 123
128 WF Daily California Building 4/1/08 120 110
129 MS The Regent-Chicago 5/1/08 120 111
130 WF Lyons Shopping Center 9/1/08 120 115
131 WF Renaissance Tech 7/1/08 120 113
132 WF Columbian Steel Tank Co. 8/1/08 120 114
133 MS Barbur Place Center 10/1/08 120 116
134 WF Samoan Sea Apartments 7/1/08 120 113
135 MS 4759 51 Street Warehouse 9/1/08 120 115
136 WF 20650 Prairie 8/1/13 180 174
137 WF Sierra West Business Park 5/1/08 120 111
138 WF PetsMart-Sand City 7/1/08 120 113
139 MS Mesa Breeze Apartments 6/1/08 120 112
140 WF Palm Garden Apartments 7/1/08 120 113
141 MS Harvard Apartments 8/1/08 120 114
142 MS Safeworks Warehouse 9/1/08 120 115
143 MS Garden Brook Apartments 8/1/08 120 114
144 MS Lynmarie Apartments 8/1/08 120 114
</TABLE>
II-3
<PAGE> 5
<TABLE>
<CAPTION>
- ------------------------------------------------------------------------------------------------------------------------------------
SCHEDULED
AMORT. BALANCE AT
LOAN TERM MATURITY BALLOON SECURITY
NO. SELLER(1) PROPERTY NAME(2) (mos)(4) OR ARD LTV(4) TYPE
- ------------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C>
97 MS 4700-4800 SW 51 St Warehouse 360 $2,932,436 69.8% Fee
98 MS Brookside Villas Apartments 360 $2,893,247 66.5% Fee
99 WF Castaic Apartments 300 $2,640,116 60.0% Fee
100 WF La Habra Hills 360 $2,840,349 53.6% Fee
101 WF 5251 - 5271 East 2nd St. 300 $2,623,624 48.0% Fee
102 WF Montgomery Business Park 300 $2,627,429 60.8% Fee
103 MS Atherton Park Apartments 360 $2,837,995 45.8% Fee
104 WF Let's Store It II - Brookhurst 300 $2,508,829 50.4% Fee
105 WF Torrance Western Self Storage 300 $2,508,829 54.2% Fee
106 WF Sierra Gardens 360 $2,748,033 64.8% Fee
107 WF Shelter Creek Apartments 240 $2,141,483 20.6% Fee
108 MS Design Row Shopping Center 360 $2,758,714 65.7% Fee
109 WF Veteran Plaza 360 $2,546,148 52.3% Fee
110 WF Rolling Hills Apartments 360 $2,596,051 37.1% Fee
111 WF Four Corners Shopping Center 240 $0 0.0% Leasehold
112 MS Rimrock Plaza Shopping Center 240 $0 0.0% Fee
113 WF Orchard View Apartments 300 $1,776,606 40.8% Fee
114 WF Secure Self Storage of Old Town 300 $2,254,788 60.9% Fee/Leasehold
115 MS Waterford Place Condominiums 360 $2,432,082 65.7% Fee
116 WF Nimitz Point Apartments 300 $2,196,669 61.0% Fee
117 WF Physician's Plaza 360 $2,361,334 65.6% Fee
118 WF Artesia Mobile Home Estates 360 $2,344,731 45.7% Fee
119 WF Del Prado Apartments 300 $2,152,726 59.3% Fee
120 WF Concord Villas 360 $2,315,842 63.1% Fee
121 WF San Mateo Office Complex 360 $2,280,398 42.6% Fee
122 MS Colonial Arms Apartments 300 $2,143,479 60.4% Fee
123 WF Westport Apartments 180 $1,260,900 25.2% Fee
124 WF Marina Self Storage 240 $1,819,554 49.2% Fee
125 MS Americana Palos Verdes Apartments 360 $2,163,396 60.1% Fee
126 MS Grand York Shopping Center 180 $ $44,266 0.0% Fee
127 MS Brooktree Estates Apartments 360 $2,119,280 51.1% Fee
128 WF Daily California Building 300 $1,973,685 49.0% Fee
129 MS The Regent-Chicago 360 $2,122,147 66.0% Fee
130 WF Lyons Shopping Center 300 $1,908,604 57.5% Fee
131 WF Renaissance Tech 360 $2,057,068 44.7% Fee
132 WF Columbian Steel Tank Co. 240 $1,397,531 48.4% Fee
133 MS Barbur Place Center 360 $1,985,614 64.1% Fee
134 WF Samoan Sea Apartments 240 $1,532,239 47.9% Fee
135 MS 4759 51 Street Warehouse 360 $1,959,181 65.3% Fee
136 WF 20650 Prairie 180 $0 0.0% Fee
137 WF Sierra West Business Park 300 $1,815,798 58.6% Fee
138 WF PetsMart-Sand City 240 $1,461,480 36.5% Fee
139 MS Mesa Breeze Apartments 360 $1,838,266 51.6% Fee
140 WF Palm Garden Apartments 300 $1,681,787 42.6% Fee
141 MS Harvard Apartments 360 $1,850,065 65.5% Fee
142 MS Safeworks Warehouse 360 $1,843,499 65.8% Fee
143 MS Garden Brook Apartments 360 $1,815,002 40.1% Fee
144 MS Lynmarie Apartments 360 $1,815,002 27.8% Fee
</TABLE>
<PAGE> 6
APPENDIX II
CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS
LOAN INFORMATION
<TABLE>
<CAPTION>
- ------------------------------------------------------------------------------------------------------------------------------------
RELATED BORROWER AGGREGATE
LOAN LOAN GROUPS CUT-OFF
NO. SELLER(1) PROPERTY NAME(2) (BY LOAN NO.) DATE BALANCE(3)
- ------------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C>
145 WF Storey Plastics Building $2,083,476
146 WF Casa de Jerado (147) $2,073,107
147 WF Palm Central South (146) $2,073,107
148 WF Barnes - 380 Tennant Ave (D) $993,877
149 WF Barnes - 6550 Brem Lane (D) $646,020
150 WF Barnes - Santa Cruz (D) $422,398
151 WF Arctic Business Park III $2,031,974
152 MS Savannah Gardens Apartments $1,992,520
153 WF Markison Vista $1,988,207
154 WF London Press Building $1,961,812
155 WF Canal Park Apartments $1,951,864
156 WF Hayvenhurst Airport Business Park $1,933,264
157 WF Bashas' Shopping Center $1,896,520
158 MS 15th & 16th Street Warehouse (97), (135), (195) $1,893,638
159 WF Raintree Apartments $1,884,642
160 MS Lindys Town Lake Apartments $1,841,071
161 MS Discount Mini Storage North (194) $1,809,141
162 WF 1207-15 Pearl Street Mall $1,791,150
163 WF Midway Park North $1,774,475
164 MS Winchester House Apartments $1,773,104
165 WF 740 W. Knox $1,767,114
166 MS Normandie Apartments $1,754,370
167 WF Oakmont Shopping Center $1,737,283
168 MS Coral Place Pilgrim Building Shopping Center (108), (213), (232) $1,721,553
169 WF 1730 I Street $1,690,982
170 WF Western Digital Building $1,688,971
171 WF Casa Alegre Apartments $1,676,307
172 WF Rodeo Plaza $1,663,852
173 WF Casa Del Sol North (E) $859,550
174 WF Casa Del Sol South (E) $765,691
175 WF Staples-Southington $1,616,194
176 WF 55 th & Wadsworth Retail Center $1,593,034
177 WF OMA Building $1,589,740
178 WF Cleator Corp Buildings $1,587,652
179 WF Hidden Village Apartments $1,575,128
180 WF Arctic Business Park II $1,556,195
181 WF Eckerd Drug Store No. 816R $1,534,840
182 WF Willow Glen Mobile Home Park $1,517,454
183 WF 940 E. Diehl Road $1,493,271
184 WF Gateway Office Center $1,491,827
185 WF Laguna Hills Property $1,491,544
186 WF Rancho Dominguez $1,491,512
187 MS The Hampton Apartments (125), (127) $1,490,358
188 WF Redwood Self Storage $1,486,865
189 WF Hewlett Packard Bldg. $1,486,281
190 WF Spenwick Industrial Park $1,486,139
191 WF Lancaster Medical Office Building $1,468,452
192 MS Dorchester Gardens Apartments $1,429,195
</TABLE>
<TABLE>
<CAPTION>
- ------------------------------------------------------------------------------------------------------------------------------------
CUT-OFF
LOAN DATE BALANCE/ MORTGAGE NOTE
NO. SELLER(1) PROPERTY NAME(2) UNIT OR SF(4) RATE DATE
- ------------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C>
145 WF Storey Plastics Building $52 6.960% 6/12/98
146 WF Casa de Jerado $17,276 6.935% 5/27/98
147 WF Palm Central South $18,185 6.935% 5/27/98
148 WF Barnes - 380 Tennant Ave (D) $54 7.485% 7/10/98
149 WF Barnes - 6550 Brem Lane (D) $54 7.485% 7/10/98
150 WF Barnes - Santa Cruz (D) $54 7.485% 7/10/98
151 WF Arctic Business Park III $43 7.270% 8/11/98
152 MS Savannah Gardens Apartments $16,604 7.440% 7/31/98
153 WF Markison Vista $23 6.950% 6/25/98
154 WF London Press Building $24 7.070% 5/29/98
155 WF Canal Park Apartments $27,109 7.570% 5/26/98
156 WF Hayvenhurst Airport Business Park $39 7.305% 5/4/98
157 WF Bashas' Shopping Center $35 7.780% 4/24/98
158 MS 15th & 16th Street Warehouse $36 7.240% 8/28/98
159 WF Raintree Apartments $13,088 6.820% 5/29/98
160 MS Lindys Town Lake Apartments $18,050 7.020% 6/18/98
161 MS Discount Mini Storage North $38 7.240% 5/8/98
162 WF 1207-15 Pearl Street Mall $132 7.570% 4/28/98
163 WF Midway Park North $27 6.950% 6/25/98
164 MS Winchester House Apartments $23,330 8.170% 1/19/96
165 WF 740 W. Knox $43 7.090% 7/10/98
166 MS Normandie Apartments $15,949 8.750% 3/15/94
167 WF Oakmont Shopping Center $95 7.365% 6/23/98
168 MS Coral Place Pilgrim Building Shopping Center $83 7.160% 10/30/98
169 WF 1730 I Street $92 7.340% 7/17/98
170 WF Western Digital Building $69 7.190% 7/2/98
171 WF Casa Alegre Apartments $22,057 6.840% 6/5/98
172 WF Rodeo Plaza $40 7.770% 6/8/98
173 WF Casa Del Sol North (E) $18,261 6.770% 7/1/98
174 WF Casa Del Sol South (E) $18,261 6.770% 7/1/98
175 WF Staples-Southington $92 7.240% 5/14/98
176 WF 55 th & Wadsworth Retail Center $133 7.400% 6/8/98
177 WF OMA Building $59 7.250% 7/3/98
178 WF Cleator Corp Buildings $34 7.060% 6/22/98
179 WF Hidden Village Apartments $12,116 7.070% 5/11/98
180 WF Arctic Business Park II $39 7.270% 8/11/98
181 WF Eckerd Drug Store No. 816R $118 6.940% 8/20/98
182 WF Willow Glen Mobile Home Park $17,244 6.925% 6/10/98
183 WF 940 E. Diehl Road $76 6.595% 7/17/98
184 WF Gateway Office Center $60 7.200% 8/18/98
185 WF Laguna Hills Property $57 7.020% 8/19/98
186 WF Rancho Dominguez $28 7.000% 7/7/98
187 MS The Hampton Apartments $35,485 6.960% 4/21/98
188 WF Redwood Self Storage $22 7.200% 4/23/98
189 WF Hewlett Packard Bldg. $32 6.970% 5/12/98
190 WF Spenwick Industrial Park $15 7.555% 4/30/98
191 WF Lancaster Medical Office Building $82 7.780% 6/3/98
192 MS Dorchester Gardens Apartments $12,537 8.500% 7/18/95
</TABLE>
<TABLE>
<CAPTION>
- ------------------------------------------------------------------------------------------------------------------------------------
TERM TO REM.TERM
MATURITY TO MATURITY
LOAN MATURITY DATE OR ARD OR ARD
NO. SELLER(1) PROPERTY NAME(2) OR ARD(5) (MOS) (MOS)
- ------------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C>
145 WF Storey Plastics Building 7/1/08 120 113
146 WF Casa de Jerado 7/1/08 120 113
147 WF Palm Central South 7/1/08 120 113
148 WF Barnes - 380 Tennant Ave (D) 8/1/08 120 114
149 WF Barnes - 6550 Brem Lane (D) 8/1/08 120 114
150 WF Barnes - Santa Cruz (D) 8/1/08 120 114
151 WF Arctic Business Park III 9/1/18 240 235
152 MS Savannah Gardens Apartments 8/1/08 120 114
153 WF Markison Vista 7/1/08 120 113
154 WF London Press Building 8/1/13 180 174
155 WF Canal Park Apartments 7/1/18 240 233
156 WF Hayvenhurst Airport Business Park 6/1/08 120 112
157 WF Bashas' Shopping Center 5/1/18 240 231
158 MS 15th & 16th Street Warehouse 9/1/08 120 115
159 WF Raintree Apartments 7/1/08 120 113
160 MS Lindys Town Lake Apartments 7/1/08 120 113
161 MS Discount Mini Storage North 6/1/08 120 112
162 WF 1207-15 Pearl Street Mall 6/1/08 120 112
163 WF Midway Park North 7/1/08 120 113
164 MS Winchester House Apartments 2/1/03 84 48
165 WF 740 W. Knox 8/1/13 180 174
166 MS Normandie Apartments 4/1/01 84 26
167 WF Oakmont Shopping Center 7/1/08 120 113
168 MS Coral Place Pilgrim Building Shopping Center 11/1/08 120 117
169 WF 1730 I Street 9/1/08 120 115
170 WF Western Digital Building 8/1/08 120 114
171 WF Casa Alegre Apartments 7/1/08 120 113
172 WF Rodeo Plaza 8/1/08 120 114
173 WF Casa Del Sol North (E) 8/1/08 120 114
174 WF Casa Del Sol South (E) 8/1/08 120 114
175 WF Staples-Southington 7/1/11 156 149
176 WF 55 th & Wadsworth Retail Center 7/1/08 120 113
177 WF OMA Building 8/1/08 120 114
178 WF Cleator Corp Buildings 7/1/08 120 113
179 WF Hidden Village Apartments 6/1/18 240 232
180 WF Arctic Business Park II 9/1/18 240 235
181 WF Eckerd Drug Store No. 816R 9/1/18 240 235
182 WF Willow Glen Mobile Home Park 7/1/08 120 113
183 WF 940 E. Diehl Road 9/1/08 120 115
184 WF Gateway Office Center 9/1/08 120 115
185 WF Laguna Hills Property 9/1/08 120 115
186 WF Rancho Dominguez 9/1/08 120 115
187 MS The Hampton Apartments 5/1/13 180 171
188 WF Redwood Self Storage 6/1/08 120 112
189 WF Hewlett Packard Bldg. 6/1/08 120 112
190 WF Spenwick Industrial Park 6/1/08 120 112
191 WF Lancaster Medical Office Building 7/1/13 180 173
192 MS Dorchester Gardens Apartments 8/1/02 84 42
</TABLE>
<TABLE>
<CAPTION>
- ------------------------------------------------------------------------------------------------------------------------------------
SCHEDULED
AMORT. BALANCE AT
LOAN TERM MATURITY BALLOON SECURITY
NO. SELLER(1) PROPERTY NAME(2) (MOS)(6) OR ARD LTV(4) TYPE
- ------------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C>
145 WF Storey Plastics Building 300 $1,678,311 45.4% Fee
146 WF Casa de Jerado 240 $1,426,569 41.1% Fee
147 WF Palm Central South 240 $1,426,569 39.8% Fee
148 WF Barnes - 380 Tennant Ave (D) 300 $812,034 52.3% Fee
149 WF Barnes - 6550 Brem Lane (D) 300 $527,822 52.3% Fee
150 WF Barnes - Santa Cruz (D) 300 $345,114 52.3% Fee
151 WF Arctic Business Park III 240 $71,419 2.4% Fee
152 MS Savannah Gardens Apartments 360 $1,764,542 70.6% Fee
153 WF Markison Vista 360 $1,714,223 50.0% Fee
154 WF London Press Building 180 $0 0.0% Fee
155 WF Canal Park Apartments 360 $1,251,302 47.4% Fee
156 WF Hayvenhurst Airport Business Park 300 $1,574,925 55.7% Fee
157 WF Bashas' Shopping Center 240 $80,360 2.9% Fee
158 MS 15th & 16th Street Warehouse 360 $1,667,498 69.5% Fee
159 WF Raintree Apartments 300 $1,511,786 52.4% Fee
160 MS Lindys Town Lake Apartments 360 $1,614,774 59.8% Fee
161 MS Discount Mini Storage North 300 $1,471,043 51.4% Fee
162 WF 1207-15 Pearl Street Mall 360 $1,593,345 49.3% Fee
163 WF Midway Park North 360 $1,529,945 43.3% Fee
164 MS Winchester House Apartments 300 $1,636,505 61.8% Fee
165 WF 740 W. Knox 180 $33,939 1.2% Fee
166 MS Normandie Apartments 300 $1,678,408 56.9% Fee
167 WF Oakmont Shopping Center 300 $1,416,179 51.5% Fee
168 MS Coral Place Pilgrim Building Shopping Center 360 $1,510,724 65.7% Fee
169 WF 1730 I Street 300 $1,374,174 60.3% Fee
170 WF Western Digital Building 300 $1,368,137 54.7% Fee
171 WF Casa Alegre Apartments 240 $1,129,136 47.6% Fee
172 WF Rodeo Plaza 300 $1,344,807 55.1% Fee
173 WF Casa Del Sol North (E) 240 $576,500 40.4% Fee
174 WF Casa Del Sol South (E) 240 $513,549 40.4% Fee
175 WF Staples-Southington 300 $1,130,527 37.7% Fee
176 WF 55 th & Wadsworth Retail Center 360 $1,410,425 60.5% Fee
177 WF OMA Building 300 $1,290,031 58.6% Fee
178 WF Cleator Corp Buildings 300 $1,282,713 53.4% Fee
179 WF Hidden Village Apartments 240 $0 0.0% Fee
180 WF Arctic Business Park II 240 $54,700 2.2% Fee
181 WF Eckerd Drug Store No. 816R 240 $2 0.0% Fee
182 WF Willow Glen Mobile Home Park 360 $1,327,733 60.4% Fee
183 WF 940 E. Diehl Road 360 $1,274,657 51.8% Fee
184 WF Gateway Office Center 300 $1,207,339 61.3% Fee
185 WF Laguna Hills Property 300 $1,200,644 50.0% Fee
186 WF Rancho Dominguez 300 $1,199,896 53.0% Fee
187 MS The Hampton Apartments 360 $1,146,124 52.1% Fee
188 WF Redwood Self Storage 300 $1,207,594 36.6% Fee
189 WF Hewlett Packard Bldg. 300 $1,199,012 43.8% Fee
190 WF Spenwick Industrial Park 300 $1,197,516 54.4% Fee
191 WF Lancaster Medical Office Building 180 $2 0.0% Leasehold
192 MS Dorchester Gardens Apartments 300 $1,333,956 60.6% Fee
</TABLE>
II-4
<PAGE> 7
APPENDIX II
CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS
LOAN INFORMATION
<TABLE>
<CAPTION>
- ----------------------------------------------------------------------------------------------------------------------------------
RELATED BORROWER AGGREGATE CUT-OFF
Loan Loan Groups Cut-Off Date Balance/ Mortgage Note
No. Seller(1) Property Name(2) (by Loan No.) Date Balance(3) Unit or SF(4) Rate Date
- ----------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C>
193 WF Safeway-Marlow Center $1,421,512 $38 7.330% 4/22/98
194 MS Keylock Mini Storage (161) $1,414,861 $19 7.240% 5/8/98
195 MS 53rd Court Warehouse (97), (135), (158) $1,395,066 $30 7.040% 8/28/98
196 WF Stadium Court $1,387,938 $38 7.285% 4/20/98
197 MS Oakhurst Drive Apartments $1,371,130 $114,261 6.960% 4/3/98
198 WF 4602 North Avenue $1,347,885 $31 7.110% 5/1/98
199 WF Cal Plate, Inc. Buildings $1,337,797 $42 7.620% 6/22/98
200 WF McKinley Business Center $1,334,901 $27 7.200% 6/19/98
201 WF Rite Aid - Cleveland $1,329,627 $119 6.830% 6/17/98
202 MS 77 Rumford Avenue Office Building $1,295,922 $56 7.490% 8/10/98
203 WF Herndon/West Office II (F) $644,994 $64 7.070% 4/27/98
204 WF Herndon/West Office I (F) $644,746 $64 6.820% 4/27/98
205 WF Daisy I Apartments (240), (253) $1,283,186 $49,353 7.300% 5/4/98
206 WF Sunset East Apartments $1,282,645 $32,066 6.960% 7/31/98
207 WF Overlook Terrace Apts. $1,266,436 $26,384 7.010% 6/25/98
208 WF 2275 East Bayshore Road $1,234,953 $99 7.375% 6/4/98
209 WF Darant Industrial $1,233,478 $28 6.560% 8/3/98
210 WF 354 S. La Fayette Park Place $1,232,844 $30,069 7.060% 6/25/98
211 WF 22322 Gilberto $1,212,506 $38 7.160% 6/10/98
212 WF Parkview $1,202,865 $21 6.950% 6/25/98
213 MS Las Olas Shopping Center (108), (168), (232) $1,197,602 $160 7.160% 10/30/98
214 WF 1841 Fuller Apartments $1,195,082 $44,262 7.060% 8/10/98
215 MS Brighton Avenue Plaza Shopping Center $1,191,768 $42 7.650% 6/2/98
216 WF Tiffany Building $1,190,576 $54 6.970% 6/15/98
217 WF Ballinger Trace Apts. $1,166,073 $43,188 7.330% 4/15/98
218 WF Freeway Industrial Center $1,164,795 $25 7.080% 5/29/98
219 WF Villa Monaco (100), (106) $1,139,147 $28,479 6.800% 5/26/98
220 WF Cheyenne Mountain Blockbuster $1,120,700 $122 7.360% 6/25/98
221 WF Sunset Hill Apartments $1,106,814 $19,418 7.220% 7/20/98
222 WF Le Med Apartments $1,093,993 $12,432 6.410% 7/21/98
223 WF Kerner Automotive Center $1,093,880 $41 7.090% 7/30/98
224 WF Bachman Glen Apartments $1,093,539 $14,389 6.800% 7/29/98
225 WF Westview Plaza $1,088,514 $44 7.310% 7/1/98
226 WF Fairmont Apartments $1,082,779 $25,780 7.010% 5/15/98
227 WF Commerce-Executive $1,078,603 $13 6.950% 6/23/98
228 WF St. Andrews Apartments $1,074,760 $29,854 7.000% 6/17/98
229 WF Dunbar Amored Building $1,058,825 $34 7.025% 7/13/98
230 WF 631 Giguere Court $1,044,219 $43 7.145% 7/30/98
231 WF Woodfront Condominiums $1,043,388 $21,294 7.040% 4/23/98
232 MS Coral Shopping Center (108), (168), (213) $1,022,670 $68 6.660% 10/30/98
233 WF Morally Wholesale $1,016,948 $44 7.110% 6/10/98
234 WF Emerald Court Apartments $1,002,461 $35,802 7.060% 4/22/98
235 WF 1500 International Parkway $999,074 $22 6.950% 6/25/98
236 WF 4801 W. 147th $995,288 $34 7.110% 6/3/98
237 WF 7225 & 7235 Bermuda Road (238), (254) $991,826 $45 6.550% 8/24/98
238 WF 150 North Gibson Road (237), (254) $991,826 $30 6.550% 8/24/98
239 WF San Carlos Apartments $996,014 $26,211 6.540% 8/21/98
240 WF Daisy III Apartments (205), (253) $994,718 $45,214 7.300% 5/11/98
</TABLE>
<TABLE>
<CAPTION>
- ------------------------------------------------------------------------------------------------------------------------------------
TERM TO REM. TERM SCHEDULED
MATURITY TO MATURITY AMORT. BALANCE AT
Loan Maturity Date or ARD or ARD Term Maturity Balloon Security
No. Seller(1) Property Name(2) or ARD(5) (mos) (mos) (mos)(6) or ARD LTV(4) Type
- ------------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C> <C>
193 WF Safeway-Marlow Center 5/1/08 120 111 120 $0 0.0% Fee
194 MS Keylock Mini Storage 6/1/08 120 112 180 $682,383 20.3% Fee
195 MS 53rd Court Warehouse 9/1/08 120 115 360 $1,222,284 61.1% Fee
196 WF Stadium Court 6/1/08 120 112 300 $1,130,025 47.7% Fee
197 MS Oakhurst Drive Apartments 5/1/08 120 111 360 $1,202,646 61.7% Fee
198 WF 4602 North Avenue 6/1/08 120 112 300 $1,091,851 45.9% Fee
199 WF Cal Plate, Inc. Buildings 7/1/18 240 233 240 $0 0.0% Fee
200 WF McKinley Business Center 7/1/08 120 113 300 $1,082,960 49.9% Fee
201 WF Rite Aid - Cleveland 7/1/08 120 113 360 $1,143,280 50.1% Fee
202 MS 77 Rumford Avenue Office Building 9/1/08 120 115 360 $1,148,213 47.8% Fee
203 WF Herndon/West Office II (F) 7/1/08 120 113 300 $521,264 47.2% Fee
204 WF Herndon/West Office I (F) 7/1/08 120 113 300 $517,190 47.2% Fee
205 WF Daisy I Apartments 6/1/08 120 112 360 $1,134,107 62.1% Fee
206 WF Sunset East Apartments 9/1/08 120 115 300 $1,030,623 51.8% Fee
207 WF Overlook Terrace Apts. 8/1/08 120 114 300 $1,020,400 59.3% Fee
208 WF 2275 East Bayshore Road 7/1/08 120 113 240 $862,805 29.1% Fee
209 WF Darant Industrial 10/1/13 180 176 180 $0 0.0% Fee
210 WF 354 S. La Fayette Park Place 7/1/05 84 77 360 $1,131,278 70.7% Fee
211 WF 22322 Gilberto 7/1/08 120 113 180 $566,323 26.3% Fee
212 WF Parkview 7/1/08 120 113 360 $1,037,105 35.8% Fee
213 MS Las Olas Shopping Center 11/1/08 120 117 360 $1,050,939 61.8% Fee
214 WF 1841 Fuller Apartments 9/1/13 180 175 360 $890,288 46.9% Fee
215 MS Brighton Avenue Plaza Shopping Center 7/1/08 120 113 300 $979,441 27.2% Fee
216 WF Tiffany Building 8/1/08 121 114 300 $956,635 55.0% Fee
217 WF Ballinger Trace Apts. 5/1/13 180 171 180 $0 0.0% Fee
218 WF Freeway Industrial Center 7/1/08 120 113 300 $926,010 57.9% Fee
219 WF Villa Monaco 7/1/08 120 113 360 $993,534 60.2% Fee
220 WF Cheyenne Mountain Blockbuster 8/1/08 120 114 360 $990,537 60.0% Fee
221 WF Sunset Hill Apartments 8/1/08 120 114 300 $897,359 57.9% Fee
222 WF Le Med Apartments 10/1/08 120 116 300 $850,359 28.3% Fee
223 WF Kerner Automotive Center 9/1/08 120 115 300 $882,386 38.4% Fee
224 WF Bachman Glen Apartments 9/1/08 120 115 300 $874,413 58.3% Fee
225 WF Westview Plaza 8/1/13 180 174 240 $463,921 23.2% Fee
226 WF Fairmont Apartments 6/1/08 120 112 240 $734,753 43.7% Fee
227 WF Commerce-Executive 7/1/08 120 113 360 $929,967 25.5% Fee
228 WF St. Andrews Apartments 7/1/08 120 113 360 $942,178 69.8% Fee
229 WF Dunbar Amored Building 9/1/08 120 115 360 $927,331 63.5% Fee
230 WF 631 Giguere Court 9/1/08 120 115 300 $843,709 48.2% Fee
231 WF Woodfront Condominiums 5/1/08 120 111 360 $917,005 70.0% Fee
232 MS Coral Shopping Center 11/1/08 120 117 360 $885,753 63.3% Fee
233 WF Morally Wholesale 7/1/10 144 137 144 $0 0.0% Fee
234 WF Emerald Court Apartments 5/1/08 120 111 360 $867,925 51.1% Fee
235 WF 1500 International Parkway 7/1/08 120 113 360 $861,397 31.9% Fee
236 WF 4801 W. 147th 7/1/10 144 137 360 $837,095 54.4% Fee
237 WF 7225 & 7235 Bermuda Road 10/1/18 240 236 240 $0 0.0% Fee
238 WF 150 North Gibson Road 10/1/18 240 236 240 $0 0.0% Fee
239 WF San Carlos Apartments 9/1/08 120 115 360 $861,311 47.9% Fee
240 WF Daisy III Apartments 6/1/08 120 112 360 $879,152 57.6% Fee
</TABLE>
II-5
<PAGE> 8
APPENDIX II
CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS
LOAN INFORMATION
<TABLE>
<CAPTION>
- ----------------------------------------------------------------------------------------------------------------------------------
RELATED BORROWER AGGREGATE CUT-OFF
LOAN LOAN GROUPS CUT-OFF DATE BALANCE/ MORTGAGE NOTE
NO. SELLER(1) PROPERTY NAME(2) (BY LOAN NO.) DATE BALANCE(3) UNIT OR SF(4) RATE DATE
- ----------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C>
241 WF Evergreen Garden Apts. $994,006 $14,618 6.690% 8/14/98
242 WF Albermarle Center $993,835 $24 7.450% 6/25/98
243 WF The Village at Weber Ranch $991,159 $94 7.150% 5/20/98
244 MS U-Stor George Washington $991,072 $19 7.160% 8/26/98
245 WF 1410 W. 10th Pl. $987,406 $65 7.055% 6/3/98
246 WF Memorial Hills Townhomes $986,647 $24,666 7.200% 6/4/98
247 WF Espalier Square $984,378 $40 7.250% 7/31/98
248 WF Mission Plaza $969,251 $25 6.950% 6/25/98
249 WF Huebner Road Office Buildings $964,937 $35 7.060% 7/22/98
250 WF Kickapoo Plaza Shopping Center $952,949 $22 7.430% 5/5/98
251 WF Cascade Optical Buildings $929,529 $44 7.780% 5/14/98
252 WF The 3700 Building $918,970 $67 7.165% 7/23/98
253 WF Daisy IV Apartments (205), (240) $895,246 $44,762 7.300% 5/12/98
254 WF 2201 Sturgis (237), (238) $892,765 $25 6.690% 8/24/98
255 WF Petal Street $889,723 $10 6.950% 6/25/98
256 WF Thrifty Payless, Laguna Niguel (IV) $443,950 $22 7.360% 12/16/97
257 WF Thrifty Payless, Bellflower (IV) $443,950 $22 7.360% 12/16/97
258 WF Jam Pharmaceutical $877,727 $35 7.460% 5/22/98
259 WF Sonora Court $839,585 $43 7.250% 6/17/98
260 WF Parkway Square $805,224 $10 6.950% 6/25/98
261 WF Glenbrook Place Apartments $750,732 $8,531 7.500% 8/14/98
262 WF 4625 West Jennifer Avenue $744,770 $38 7.570% 5/1/98
263 WF Commercial Building West Lake Village $738,483 $36 7.450% 7/28/98
264 WF South Park Apartments $736,217 $35,058 6.800% 5/26/98
265 WF Reseda Mobile Homes $735,728 $6,812 7.110% 7/1/98
266 WF Murphy Avenue (268), (269) $723,836 $34 7.260% 5/29/98
267 WF 10925 Kinross Avenue $693,230 $43 7.265% 5/13/98
268 WF 4 Wrigley Street (266), (269) $640,346 $37 7.260% 5/29/98
269 WF 9 Marconi Street (266), (268) $634,596 $38 7.260% 5/29/98
270 WF Westridge Commerce Center $497,523 $31 7.690% 7/28/98
271 WF Centennial Green $477,170 $29 6.950% 6/25/98
272 WF Bowser Tech $467,229 $12 6.950% 6/24/98
273 WF 1720 Greenville Avenue $452,317 $16 6.950% 6/23/98
274 WF Taco Bell/Scottsdale $416,574 $87 7.480% 5/21/98
TOTAL/WEIGHTED AVERAGE $968,511,922 7.067%
</TABLE>
<TABLE>
<CAPTION>
- ---------------------------------------------------------------------------------------------------------------------------------
TERM TO REM. TERM SCHEDULED
MATURITY TO MATURITY AMORT. BALANCE AT
LOAN MATURITY DATE OR ARD OR ARD TERM MATURITY BALLOON SECURITY
NO. SELLER(1) PROPERTY NAME(2) OR ARD(5) (MOS) (MOS) (MOS)(6) OR ARD LTV(4) TYPE
- ---------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C> <C>
241 WF Evergreen Garden Apts. 9/1/08 120 115 300 $792,143 41.7% Fee
242 WF Albermarle Center 8/1/08 120 114 300 $811,179 36.9% Fee
243 WF The Village at Weber Ranch 6/1/08 120 112 300 $803,824 45.8% Fee
244 MS U-Stor George Washington 9/1/08 120 115 240 $684,592 33.4% Fee
245 WF 1410 W. 10th Pl. 7/1/08 120 113 240 $682,306 50.5% Fee
246 WF Memorial Hills Townhomes 7/1/18 240 233 240 $2 0.0% Fee
247 WF Espalier Square 9/1/13 180 175 180 $0 0.0% Fee
248 WF Mission Plaza 7/1/08 120 113 360 $835,684 37.1% Fee
249 WF Huebner Road Office Buildings 8/1/08 120 114 120 $0 0.0% Fee
250 WF Kickapoo Plaza Shopping Center 6/1/08 120 112 300 $779,102 58.4% Fee
251 WF Cascade Optical Buildings 7/1/18 240 233 240 $0 0.0% Fee
252 WF The 3700 Building 8/1/08 120 114 300 $743,856 53.1% Fee
253 WF Daisy IV Apartments 6/1/08 120 112 360 $791,237 68.8% Fee
254 WF 2201 Sturgis 10/1/18 240 236 240 $0 0.0% Fee
255 WF Petal Street 7/1/08 120 113 360 $767,116 29.5% Fee
256 WF Thrifty Payless, Laguna Niguel (IV) 2/1/08 120 108 300 $363,768 24.5% Fee
257 WF Thrifty Payless, Bellflower (IV) 2/1/08 120 108 300 $363,768 24.5% Fee
258 WF Jam Pharmaceutical 6/1/08 120 112 240 $616,070 44.0% Fee
259 WF Sonora Court 7/1/18 240 233 240 $30,258 0.9% Fee
260 WF Parkway Square 7/1/08 120 113 360 $694,260 17.0% Fee
261 WF Glenbrook Place Apartments 10/1/03 60 56 180 $593,529 30.8% Fee
262 WF 4625 West Jennifer Avenue 7/1/08 120 113 300 $610,693 61.1% Fee
263 WF Commercial Building West Lake Village 9/1/13 180 175 180 $0 0.0% Fee
264 WF South Park Apartments 7/1/08 120 113 360 $642,108 60.3% Fee
265 WF Reseda Mobile Homes 8/1/13 180 174 180 $0 0.0% Fee
266 WF Murphy Avenue 7/1/08 120 113 300 $578,175 48.2% Fee
267 WF 10925 Kinross Avenue 6/1/08 120 112 300 $554,488 21.0% Fee
268 WF 4 Wrigley Street 8/1/08 120 114 300 $510,852 44.4% Fee
269 WF 9 Marconi Street 7/1/08 120 113 300 $506,892 45.3% Fee
270 WF Westridge Commerce Center 9/1/08 120 115 300 $408,423 22.7% Fee
271 WF Centennial Green 7/1/08 120 113 360 $411,414 42.9% Fee
272 WF Bowser Tech 7/1/08 120 113 360 $402,842 19.9% Fee
273 WF 1720 Greenville Avenue 7/1/08 120 113 360 $389,986 28.9% Fee
274 WF Taco Bell/Scottsdale 7/1/05 84 77 300 $367,191 42.7% Fee
TOTAL/WEIGHTED AVERAGE 128 122 306 49.7%
</TABLE>
II-6
<PAGE> 9
APPENDIX II
CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS
PROPERTY INFORMATION
<TABLE>
<CAPTION>
- ------------------------------------------------------------------------------------------------------------------------------------
LOAN
NO. PROPERTY NAME(2) ADDRESS CITY
- ------------------------------------------------------------------------------------------------------------------------------------
<S> <C>
1 Golf Mill Shopping Center 239 Golf Mill Center Niles
2 Silvertree Hotel and Wildwood Lodge 40-100 Elbert Lane Snowmass Village
3 Mission Valley Hilton Hotel (A) 901 Camino Del Rio South San Diego
4 Hanalei Hotel (A) 2270 Hotel Circle North San Diego
5 Galleria Palms Apartments 1600 West La Jolla Drive Tempe
6 55 Hawthorne & 631 Howard 55 Hawthorne Street & 631 Howard Street San Francisco
7 Dunwoody Club Apartments 7700 Colquitt Road Atlanta
8 Grapevine Town Shopping Center 1217 State Highway 114 West Grapevine
9 Ward - Bel Air Professional Ctr (I) 2012 Tollgate Road Bel Air
10 Ward - Bel Air Retail (I) 16 Bel Air South Parkway Bel Air
11 Ward - Bright Oaks Office (I) 2021 Emmorton Road Bel Air
12 Ward - Blue Spruce (I) 2 Bel Air South Parkway Bel Air
13 Ward - Hayes/Thomas Office (I) 112 Hayes St/209 Thomas St Bel Air
14 Central Park Apartments 1750 Stokes Street San Jose
15 Boca Industrial (B) 3100 N.W. Boca Raton Boulevard Boca Raton
16 South Congress Industrial (B) 1101-1141 Holland Drive Boca Raton
17 North Los Altos Shopping Center 2210-2244 & 2280-2290 Bellflower Blvd. Long Beach
18 International Residence-Austin (IRA) 9815 Copper Creek Austin
19 Crossway Commons Shopping Center 1589/91/93 Crossway Blvd. Chesapeake
20 La Veta Grand Apartments 401 W. La Veta Ave Orange
21 1 Lombard St. & 150 Greenwich St. 1 Lombard St. & 150 Greenwich St. San Francisco
22 Vintage Court Hotel 650 Bush Street San Francisco
23 Wimberly Park 800 Link Drive and Jellison Blvd. Duncanville
24 Federal Express Building 2000 San Fernando Road Los Angeles
25 Merrimac Plaza Shopping Center 180 Haverhill Street Methuen
26 Stockton Center 1880 E. Hammer Lane Stockton
27 International Residence San Antonio 8702 - 8722 Cinnamon Creek Drive San Antonio
28 Corporate Drive, Sugarland, TX SWC Corporate Drive and Executive Drive Sugar Land
29 Weatherly Walk 100 Knight Way Fayetteville
30 Office Depot - Long Beach, CA 3500 East Willow Street Long Beach
31 Hurst Harbor Marina 16045 Marina Point Austin
32 Casady Square Shopping Center 9207 N Pennsylvania Ave Oklahoma City
33 Commonwealth Building 421 S.W. Sixth Street Portland
34 Coyote Creek Mobile Home Park 2580 Senter Road San Jose
35 Mountainview Marketplace Shopping Center 3131 East Thunderbird Road Phoenix
36 Hurley's Children & Family Medical Ctr. 1085 & 1125 South Linden Road Flint
37 Druid Pointe Office Building 2751 Buford Highway Atlanta
38 Nohl Plaza Shopping Center 1440 - 1628 E. Lincoln Ave., 2634 - 2756 N. Tustin Orange
39 Monterey Park II Apts. 5200 West Pioneer Avenue Las Vegas
40 Spring Hill Market Place 142-212 South Western Avenue Carpentersville
41 Hampton Inn Hotel 3908 West Braker Lane Austin
42 Crestview Apartments 270 Littleton West Lafayette
43 Fiesta Shopping Center 5334 Ross Ave. Dallas
44 Sierra Crest Shopping Center 3800-3870 La Sierra Avenue Riverside
45 Casa Del Rey Apartments 526 East Barstow Avenue Fresno
46 Alameda Business Centre 2501 - 3187 S. Alameda Street & 1791-1837 MLK Blvd Los Angeles
47 58 Charles Street Office Building 58 Charles Street Cambridge
</TABLE>
<TABLE>
<CAPTION>
- ------------------------------------------------------------------------------------------------------------------------------------
LOAN PROPERTY PROPERTY YEAR BUILT/
NO. PROPERTY NAME(2) STATE ZIP CODE TYPE SUB-TYPE UNITS/NSF RENOVATED(7)
- ------------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C>
1 Golf Mill Shopping Center IL 60714 Retail Regional Mall 750,682 1998
2 Silvertree Hotel and Wildwood Lodge CO 81615 Hospitality Resort 410 1992
3 Mission Valley Hilton Hotel (A) CA 92108 Hospitality Full Service 350 1988
4 Hanalei Hotel (A) CA 92108 Hospitality Full Service 416 1997
5 Galleria Palms Apartments AZ 85282 Multifamily Garden 568 1997
6 55 Hawthorne & 631 Howard CA 94105 Office Urban 235,912 1988
7 Dunwoody Club Apartments GA 30350 Multifamily Garden 532 1998
8 Grapevine Town Shopping Center TX 76051 Retail Anchored 186,984 1995
9 Ward - Bel Air Professional Ctr (I) MD 21015 Office Suburban 64,389 1996
10 Ward - Bel Air Retail (I) MD 21015 Retail Unanchored 26,773 1995
11 Ward - Bright Oaks Office (I) MD 21015 Office Suburban 39,684 1991
12 Ward - Blue Spruce (I) MD 21015 Retail Unanchored 6,698 1993
13 Ward - Hayes/Thomas Office (I) MD 21014 Office Suburban 14,100 1998
14 Central Park Apartments CA 95126 Multifamily Garden 186 1997
15 Boca Industrial (B) FL 33431 Industrial Flex 87,670 1998
16 South Congress Industrial (B) FL 33487 Industrial Warehouse 118,800 1981
17 North Los Altos Shopping Center CA 90815 Retail Anchored 129,241 1996
18 International Residence-Austin (IRA) TX 78729 Multifamily Garden 510 1996
19 Crossway Commons Shopping Center VA 23320 Retail Anchored 152,686 1997
20 La Veta Grand Apartments CA 92866 Multifamily Garden 250 1995
21 1 Lombard St. & 150 Greenwich St. CA 94111 Office Suburban 119,955 1994
22 Vintage Court Hotel CA 94108 Hospitality Full Service 107 1982
23 Wimberly Park TX 75116 Multifamily Garden 440 1981
24 Federal Express Building CA 90039 Industrial Warehouse 119,381 1998
25 Merrimac Plaza Shopping Center MA 01844 Retail Anchored 114,964 1984
26 Stockton Center CA 95210 Retail Anchored 152,919 1998
27 International Residence San Antonio TX 78240 Multifamily Garden 348 1985
28 Corporate Drive, Sugarland, TX TX 77478 Industrial Warehouse 143,175 1998
29 Weatherly Walk GA 30214 Multifamily Garden 194 1988
30 Office Depot - Long Beach, CA CA 90815 Industrial Warehouse 187,500 1997
31 Hurst Harbor Marina TX 78734 Other Marina 514 1994
32 Casady Square Shopping Center OK 73120 Retail Anchored 200,999 1997
33 Commonwealth Building OR 97204 Office Urban 192,551 1995
34 Coyote Creek Mobile Home Park CA 95101 Mobile Home Park Mobile Home Park 183 1973
35 Mountainview Marketplace Shopping Center AZ 85032 Retail Anchored 123,184 1988
36 Hurley's Children & Family Medical Ctr. MI 48532 Office Suburban 62,942 1994
37 Druid Pointe Office Building GA 30324 Office Suburban 100,511 1996
38 Nohl Plaza Shopping Center CA 92865 Retail Anchored 102,961 1989
39 Monterey Park II Apts. NV 89102 Multifamily Garden 136 1988
40 Spring Hill Market Place IL 60110 Retail Anchored 108,416 1989
41 Hampton Inn Hotel TX 78759 Hospitality Limited Service 124 1996
42 Crestview Apartments IN 47906 Multifamily Garden 217 1997
43 Fiesta Shopping Center TX 75206 Retail Anchored 92,641 1996
44 Sierra Crest Shopping Center CA 92505 Retail Anchored 94,734 1979
45 Casa Del Rey Apartments CA 93710 Multifamily Garden 244 1972
46 Alameda Business Centre CA 90058 Industrial Light 509,301 1978
47 58 Charles Street Office Building MA 02141 Office Urban 47,793 1987
</TABLE>
II-7
<PAGE> 10
APPENDIX II
CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS
PROPERTY INFORMATION
<TABLE>
<CAPTION>
- ------------------------------------------------------------------------------------------------------------------------------------
LOAN
No. Property Name(2) Address City
- ------------------------------------------------------------------------------------------------------------------------------------
<S> <C>
48 Syosset Plaza Shopping Center 603-641 Jericho Turnpike Syosset
49 Silver Creek Shopping Center Capitol Expressway and Silver Creek Road San Jose
50 Martin Woodworking 7757 Saint Andrews Avenue San Diego
51 Park Bank Office Building 2810 Crossroads Drive Madison
52 Consolidated Technology Warehouse (II) 815 Reasor Road Charleston
53 Consolidated Technology Industrial Building (II) 400 West Delaware Casey
54 1155 Jones Street 1155 Jones Street San Francisco
55 Kramer - 6 Arcata Apartments (III) 599 Ridge Rd Arcata
56 Kramer - Eureka Apartments (III) 2520-2590 Hubbard Lane Eureka
57 Kramer - Fields Landing (III) 6682 Second Ave/363 Railroad Ave Fields Landing
58 Vista Oaks Apartment 3883 Vista Oaks Drive Martinez
59 Nash Finch Distribution Warehouse 3601 Washington Boulevard Baltimore
60 Syracuse Center - Phase I SEC of 1000 West St & 1700 South St. Syracuse
61 Amador II Building 4480 Willow Road Pleasanton
62 Catalina Apartments 3912 & 3930 Laurel Canyon Blvd. Studio City
63 4670 Willow Road 4670 Willow Road Pleasanton
64 Hamilton House Apartments 200 & 250 Chatham Way Mayfield Heights
65 Sacramento Place Apartments 4337 Norwood Avenue Sacramento
66 Zycon R&D Building 425 El Camino Real Santa Clara
67 Rudolph-Hendrickson Senior Apartments 6618 Amethyst Street Rancho Cucamonga
68 Holborn Village Apartments 2802-2999 Holborn Circle Madison
69 100 E. Tujunga 100 E. Tujunga Burbank
70 Rancho Anita Industrial Park 753-775 Anita Street & 1616 Industrial Boulevard Chula Vista
71 Beverly Hills Tower Apartments (C) 125 North Doheny Drive Los Angeles
72 Beverly Hills Regency Apartments (C) 135 North Doheny Drive Los Angeles
73 Chico Town & Country Shopping Ctr. 110-236 W. East Avenue Chico
74 Windsor Court Apartments 900-1000 West Zeering Road Turlock
75 Pathmark Super Center-Wilmington, DE 3901 Lancaster Pike Wilmington
76 New Villa Valencia Mobile Home Park 14092 Browning Ave. Tustin
77 Veterans Plaza Shopping Center 1 Kent Road New Milford
78 150 Sylvan Avenue Shopping Center 150 Sylvan Avenue Englewood Cliffs
79 Reynolds Industries Bldg 5005 McConnell Ave Los Angeles
80 Strada Da Valle Office Building 2300-2500 East Valley Rd Renton
81 Conrad Villas Apts. 3917-25 Conrad Drive Spring Valley
82 Ocean Business Park 1945 Placentia Avenue Costa Mesa
83 Westwood Village Shopping Center 2600 West 4700 South Taylorsville Cit
84 Enclave Apartments 7917 Selma Ave. Los Angeles
85 Westside Shopping Center 2000-2010 Harrison Ave. N.W. Olympia
86 Riverside Country Club Mobile Home Park 9391 California Avenue Riverside
87 3030 Bridgeway Boulevard 3030 Bridgeway Boulevard Sausalito
88 Food 4 Less 3434 Manthey Road Stockton
89 Suburban Lodge Hotel 106 Woodpark Boulevard Woodstock
90 Pathmark Super Center-Upper Darby, PA 421 South 69th Street Upper Darby
91 The Ladco Building 7900 Washington Avenue Houston
92 Hickory Plaza 10801 & 10805 Hickory Ridge Road Columbia
93 College Way Marketplace 1808 Market Street Mount Vernon
94 Grove Business Joint Venture 777-797 Grove Road Richardson
</TABLE>
<TABLE>
<CAPTION>
- ------------------------------------------------------------------------------------------------------------------------------------
LOAN PROPERTY PROPERTY YEAR BUILT/
No. Property Name(2) State Zip Code Type Sub-Type Units/NSF Renovated(7)
- ------------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C>
48 Syosset Plaza Shopping Center NY 11791 Retail Unanchored 31,278 1989
49 Silver Creek Shopping Center CA 95111 Retail Unanchored 63,365 1990
50 Martin Woodworking CA 92173 Industrial Warehouse 200,800 1998
51 Park Bank Office Building WI 53707 Office Suburban 66,201 1997
52 Consolidated Technology Warehouse (II) IL 46041 Industrial Warehouse 259,205 1981
53 Consolidated Technology Industrial Building (II) IL 62420 Industrial Light 187,874 1996
54 1155 Jones Street CA 94114 Multifamily High-Rise 60 1924
55 Kramer - 6 Arcata Apartments (III) CA 95521 Multifamily Garden 159 1986
56 Kramer - Eureka Apartments (III) CA 95503 Multifamily Garden 49 1994
57 Kramer - Fields Landing (III) CA 95537 Multifamily Garden 11 1997
58 Vista Oaks Apartment CA 94553 Multifamily Garden 108 1988
59 Nash Finch Distribution Warehouse MD 21227 Industrial Warehouse 380,432 1941
60 Syracuse Center - Phase I UT 84075 Retail Anchored 77,600 1997
61 Amador II Building CA 94566 Industrial Flex 63,934 1984
62 Catalina Apartments CA 91604 Multifamily Garden 99 1989
63 4670 Willow Road CA 94588 Office Garden 46,130 1997
64 Hamilton House Apartments OH 44124 Multifamily Garden 399 1969
65 Sacramento Place Apartments CA 95838 Multifamily Garden 195 1987
66 Zycon R&D Building CA 95050 Other Mixed
(Office/Industrial) 59,000 1996
67 Rudolph-Hendrickson Senior Apartments CA 91737 Multifamily Senior Housing 168 1987
68 Holborn Village Apartments WI 53718 Multifamily Garden 87 1994
69 100 E. Tujunga CA 91502 Office Suburban 46,545 1991
70 Rancho Anita Industrial Park CA 91911 Industrial Light 137,745 1982
71 Beverly Hills Tower Apartments (C) CA 90048 Multifamily Low-Rise 35 1996
72 Beverly Hills Regency Apartments (C) CA 90048 Multifamily Low-Rise 16 1988
73 Chico Town & Country Shopping Ctr. CA 95926 Retail Unanchored 84,630 1988
74 Windsor Court Apartments CA 95382 Multifamily Garden 193 1997
75 Pathmark Super Center-Wilmington, DE DE 19805 Retail Anchored 49,200 1988
76 New Villa Valencia Mobile Home Park CA 92680 Mobile Home Park Mobile Home Park 148 1994
77 Veterans Plaza Shopping Center CT 06776 Retail Anchored 72,209 1965
78 150 Sylvan Avenue Shopping Center NJ 07632 Retail Anchored 42,200 1986
79 Reynolds Industries Bldg CA 90066 Industrial Flex 56,300 1992
80 Strada Da Valle Office Building WA 98055 Office Suburban 53,736 1989
81 Conrad Villas Apts. CA 91977 Multifamily Garden 112 1997
82 Ocean Business Park CA 92627 Industrial Warehouse 94,448 1990
83 Westwood Village Shopping Center UT 84118 Retail Anchored 80,909 1992
84 Enclave Apartments CA 90046 Multifamily Garden 75 1986
85 Westside Shopping Center WA 98502 Retail Anchored 62,038 1992
86 Riverside Country Club Mobile Home Park CA 92503 Mobile Home Park Mobile Home Park 137 1995
87 3030 Bridgeway Boulevard CA 94965 Office Suburban 26,734 1970
88 Food 4 Less CA 95206 Retail Big Box 50,039 1998
89 Suburban Lodge Hotel GA 30188 Hospitality Extended Stay 138 1997
90 Pathmark Super Center-Upper Darby, PA PA 19082 Retail Anchored 52,900 1988
91 The Ladco Building TX 77007 Industrial Warehouse 76,600 1997
92 Hickory Plaza MD 21044 Other Mixed (Retail/Office) 45,666 1988
93 College Way Marketplace WA 98273 Retail Anchored 50,675 1998
94 Grove Business Joint Venture TX 75081 Industrial Light 123,364 1983
</TABLE>
II-8
<PAGE> 11
APPENDIX II
CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS
PROPERTY INFORMATION
<TABLE>
<CAPTION>
- -----------------------------------------------------------------------------------------------------------------------------------
Loan
No. Property Name(2) Address City
- -----------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C>
95 Edison Way Industrial Center 3475-3517 Edison Way Menlo Park
96 Pacific Terrace Apartments 15000 Pacific Street Midway City
97 4700-4800 SW 51 St Warehouse 4700-4800 SW 51 Street Davie
98 Brookside Villas Apartments 1850 Idlewild Drive Reno
99 Castaic Apartments 31657 Ridge Route Road Castaic
100 La Habra Hills 841 W. La Habra Blvd. La Habra
101 5251 - 5271 East 2nd St. 5251 - 5271 East 2nd St. Long Beach
102 Montgomery Business Park 9922 E. Montgomery St. & 10021 E. Knox Ave. Spokane
103 Atherton Park Apartments 4545 South Atherton Drive Taylorsville
104 Let's Store It II - Brookhurst 850 N. Brookhurst Anaheim
105 Torrance Western Self Storage 22011 Western Avenue Torrance
106 Sierra Gardens 16235 - 45 Lakewood Blvd. Bellflower
107 Shelter Creek Apartments 2050 Southwest Expressway San Jose
108 Design Row Shopping Center 7365-7446, 7655-7679 W. Sample Road Coral Springs
109 Veteran Plaza 1508 Veteran Avenue Los Angeles
110 Rolling Hills Apartments 25935 Rolling Hills Road Torrance
111 Four Corners Shopping Center 1701, 1803, 1853, 1955, & 1991 Monument Blvd Concord
112 Rimrock Plaza Shopping Center 4733 Palm Canyon Drive Palm Springs
113 Orchard View Apartments 3509 South Orchard Street Tacoma
114 Secure Self Storage of Old Town 3865 Rosecrans San Diego
115 Waterford Place Condominiums 393 Oconee Street Athens
116 Nimitz Point Apartments 2401 Seaside Street San Diego
117 Physician's Plaza 2120 Professional Drive Roseville
118 Artesia Mobile Home Estates 19172 South Pioneer Blvd. Artesia
119 Del Prado Apartments 9150-9160 East Florence Avenue Downey
120 Concord Villas 3738 Harrison Street Riverside
121 San Mateo Office Complex 3130 La Selva San Mateo
122 Colonial Arms Apartments 151 Milne Drive Center Township
123 Westport Apartments 1700 Dairy Ave. Corcoran
124 Marina Self Storage 2600 W. Wooley Road Oxnard
125 Americana Palos Verdes Apartments 4060 Palos Verdes Road Las Vegas
126 Grand York Shopping Center 1815 York & Ridgely Road Timonium
127 Brooktree Estates Apartments 13535 Valerio Street Los Angeles
128 Daily California Building 1000, 1044 Pioneer Way & 500, 550 Fesler Street El Cajon
129 The Regent-Chicago 1751 International Parkway Richardson
130 Lyons Shopping Center 180-190 E. Walton Street Chicago
131 Renaissance Tech 23640 Lyons Avenue Santa Clarita
132 Columbian Steel Tank Co. 5400 Kansas Avenue Kansas City
133 Barbur Place Center 9202-9220 SW Barbur Boulevard Portland
134 Samoan Sea Apartments 661 N. Harbor Boulevard San Pedro
135 4759 51 Street Warehouse 4759 SW 51 Street Davie
136 20650 Prairie 20650 Prairie Street Chatsworth
137 Sierra West Business Park 11702-34 Enterprise Drive Auburn
138 PetsMart-Sand City 2020 California Avenue Sand City
139 Mesa Breeze Apartments 867 W. 19th Street Costa Mesa
140 Palm Garden Apartments 954-958 Palm Ave. and 975 Hancock Ave. West Hollywood
141 Harvard Apartments 330 S. Harvard Boulevard Los Angeles
</TABLE>
<TABLE>
<CAPTION>
- ------------------------------------------------------------------------------------------------------------------------
Loan Property Property
No. Property Name(2) State Zip Code Type Sub-Type
- ------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C>
95 Edison Way Industrial Center CA 94025 Industrial Flex
96 Pacific Terrace Apartments CA 92655 Multifamily Garden
97 4700-4800 SW 51 St Warehouse FL 33314 Industrial Warehouse
98 Brookside Villas Apartments NV 89509 Multifamily Garden
99 Castaic Apartments CA 91384 Multifamily Garden
100 La Habra Hills CA 90631 Multifamily Garden
101 5251 - 5271 East 2nd St. CA 90803 Retail Unanchored
102 Montgomery Business Park WA 99206 Industrial Flex
103 Atherton Park Apartments UT 84123 Multifamily Garden
104 Let's Store It II - Brookhurst CA 92801 Self Storage Self Storage
105 Torrance Western Self Storage CA 90501 Self Storage Self Storage
106 Sierra Gardens CA 90706 Multifamily Garden
107 Shelter Creek Apartments CA 95126 Multifamily Garden
108 Design Row Shopping Center FL 33065 Retail Unanchored
109 Veteran Plaza CA 90024 Multifamily Garden
110 Rolling Hills Apartments CA 90505 Multifamily Garden
111 Four Corners Shopping Center CA 94520 Retail Unanchored
112 Rimrock Plaza Shopping Center CA 92264 Retail Anchored
113 Orchard View Apartments WA 98466 Multifamily Garden
114 Secure Self Storage of Old Town CA 92110 Self Storage Self Storage
115 Waterford Place Condominiums GA 30601 Multifamily Garden
116 Nimitz Point Apartments CA 92107 Multifamily Garden
117 Physician's Plaza CA 95661 Office Suburban
118 Artesia Mobile Home Estates CA 90701 Mobile Home Park Mobile Home Park
119 Del Prado Apartments CA 90240 Multifamily Garden
120 Concord Villas CA 92503 Multifamily Garden
121 San Mateo Office Complex CA 94403 Office Suburban
122 Colonial Arms Apartments PA 15061 Multifamily Garden
123 Westport Apartments CA 93212 Multifamily Garden
124 Marina Self Storage CA 93035 Self Storage Self Storage
125 Americana Palos Verdes Apartments NV 89119 Multifamily Garden
126 Grand York Shopping Center MD 21098 Retail Anchored
127 Brooktree Estates Apartments CA 90405 Multifamily Garden
128 Daily California Building CA 92020 Industrial Flex
129 The Regent-Chicago TX 75081 Industrial Flex
130 Lyons Shopping Center IL 60611 Retail Unanchored
131 Renaissance Tech CA 91321 Retail Anchored
132 Columbian Steel Tank Co. KS 66106 Industrial Bulk
133 Barbur Place Center OR 97219 Other Mixed (Retail/Office)
134 Samoan Sea Apartments CA 90731 Multifamily Garden
135 4759 51 Street Warehouse FL 33314 Industrial Warehouse
136 20650 Prairie CA 91311 Industrial Warehouse
137 Sierra West Business Park CA 95603 Office Suburban
138 PetsMart-Sand City CA 93955 Retail Anchored
139 Mesa Breeze Apartments CA 92627 Multifamily Garden
140 Palm Garden Apartments CA 90069 Multifamily Garden
141 Harvard Apartments CA 90020 Multifamily Garden
</TABLE>
<TABLE>
<CAPTION>
- ------------------------------------------------------------------------------------
Loan Year Built/
No. Property Name(2) Units/NSF Renovated(7)
- ------------------------------------------------------------------------------------
<S> <C> <C> <C>
95 Edison Way Industrial Center 84,539 1985
96 Pacific Terrace Apartments 98 1976
97 4700-4800 SW 51 St Warehouse 89,396 1988
98 Brookside Villas Apartments 113 1997
99 Castaic Apartments 84 1990
100 La Habra Hills 137 1997
101 5251 - 5271 East 2nd St. 13,688 1988
102 Montgomery Business Park 118,128 1996
103 Atherton Park Apartments 144 1997
104 Let's Store It II - Brookhurst 99,741 1978
105 Torrance Western Self Storage 87,925 1986
106 Sierra Gardens 96 1997
107 Shelter Creek Apartments 124 1996
108 Design Row Shopping Center 30,931 1997
109 Veteran Plaza 27 1990
110 Rolling Hills Apartments 107 1970
111 Four Corners Shopping Center 35,921 1993
112 Rimrock Plaza Shopping Center 84,182 1981
113 Orchard View Apartments 120 1980
114 Secure Self Storage of Old Town 56,585 1994
115 Waterford Place Condominiums 36 1992
116 Nimitz Point Apartments 64 1995
117 Physician's Plaza 20,458 1990
118 Artesia Mobile Home Estates 95 1984
119 Del Prado Apartments 56 1969
120 Concord Villas 70 1988
121 San Mateo Office Complex 34,417 1980
122 Colonial Arms Apartments 120 1998
123 Westport Apartments 190 1987
124 Marina Self Storage 56,771 1990
125 Americana Palos Verdes Apartments 102 1997
126 Grand York Shopping Center 58,902 1973
127 Brooktree Estates Apartments 120 1996
128 Daily California Building 79,404 1998
129 The Regent-Chicago 81,231 1984
130 Lyons Shopping Center 9,000 1997
131 Renaissance Tech 23,125 1991
132 Columbian Steel Tank Co. 155,500 1958
133 Barbur Place Center 30,324 1988
134 Samoan Sea Apartments 151 1997
135 4759 51 Street Warehouse 72,000 1987
136 20650 Prairie 102,534 1981
137 Sierra West Business Park 35,628 1987
138 PetsMart-Sand City 22,809 1997
139 Mesa Breeze Apartments 62 1985
140 Palm Garden Apartments 52 1969
141 Harvard Apartments 43 1990
</TABLE>
II-9
<PAGE> 12
APPENDIX II
CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS
PROPERTY INFORMATION
<TABLE>
<CAPTION>
- -----------------------------------------------------------------------------------------------------------------------------------
Loan
No. Property Name(1) Address City
- -----------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C>
142 Safeworks Warehouse 365 Upland Drive Tukwila
143 Garden Brook Apartments 3950 SW 102nd Avenue Beaverton
144 Lynmarie Apartments 11570 SW Center Street Beaverton
145 Storey Plastics Building 3333 West Pacific Avenue Burbank
146 Casa de Jerado 7500-7598 Orchard St. Riverside
147 Palm Central South 6655 Palm Avenue Riverside
148 Barnes - 380 Tennant Ave (D) 380 Tennant Avenue Morgan Hill
149 Barnes - 6550 Brem Lane (D) 6550 Brem Lane Gilroy
150 Barnes - Santa Cruz (D) 335 North Santa Cruz Ave Los Gatos
151 Arctic Business Park III 500-521 West 41st Street Anchorage
152 Savannah Gardens Apartments 1906 Savannah Way Cincinnati
153 Markison Vista 10410-10430 Vista Park Road and 10510-10515
Markison Road Garland
154 London Press Building 24811 Avenue Rockefeller Valencia
155 Canal Park Apartments 2410 - 2490 Canal Street Boise
156 Hayvenhurst Airport Business Park 7625 Hayvenhurst Avenue Van Nuys
157 Bashas' Shopping Center 170 Yavapai Street Wickenburg
158 15th & 16th Street Warehouse 3685 NW 15th Street and 3698 NW 16th Street Lauderhill
159 Raintree Apartments 100 David Lane Muskogee
160 Lindys Town Lake Apartments 2215 Town Lake Circle Austin
161 Discount Mini Storage North 4105 W. Hillsborough Ave. Tampa
162 1207-15 Pearl Street Mall 1207-1215 Pearl Street Boulder
163 Midway Park North 15900-15960 Midway Road Addison
164 Winchester House Apartments 5960 NW 38th Street Virgnia Gardens
165 740 W. Knox 740 W. Knox Tempe
166 Normandie Apartments 8610 McCullough Avenue San Antonio
167 Oakmont Shopping Center 19940 - 19990 Homestead Rd. Cupertino
168 Coral Place Pilgrim Building Shopping Center 10150-10200 W. Sample Rd. Coral Springs
169 1730 I Street 1730 I Street Sacramento
170 Western Digital Building 5101 Lafayette Street Santa Clara
171 Casa Alegre Apartments 13020 Doty Avenue Hawthorne
172 Rodeo Plaza 2825 - 2829 South Rodeo Gulch Road Soquel
173 Casa Del Sol North (E) 13931 Chadron Avenue Hawthorne
174 Casa Del Sol South (E) 14037 Chadron Avenue Hawthorne
175 Staples-Southington 33 Spring Street Southington
176 55 th & Wadsworth Retail Center 5545 Wadsworth Blvd Arvada
177 OMA Building 1125 West 190th Street Gardena
178 Cleator Corp Buildings 8745 Production Avenue San Diego
179 Hidden Village Apartments 8605 N. 59th Avenue Phoenix
180 Arctic Business Park II 4011 Arctic Boulevard Anchorage
181 Eckerd Drug Store No. 816R 1101 North Beach Street Fort Worth
182 Willow Glen Mobile Home Park 225 North Akers Road Visalia
183 940 E. Diehl Road 940 E. Diehl Naperville
184 Gateway Office Center 155 South 300 West Salt Lake City
185 Laguna Hills Property 22921-41 Triton Way Laguna Hills
186 Rancho Dominguez 18420 Santa Fe Avenue Compton
187 The Hampton Apartments 7545 Hampton Avenue West Hollywood
188 Redwood Self Storage 425 Houser Street Cotati
</TABLE>
<TABLE>
<CAPTION>
- -----------------------------------------------------------------------------------------------------------------------------
Loan Property Property
No. Property Name(1) State Zip Code Type Sub-Type
- -----------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C>
142 Safeworks Warehouse WA 98188 Industrial Warehouse
143 Garden Brook Apartments OR 97005 Multifamily Garden
144 Lynmarie Apartments OR 97005 Multifamily Garden
145 Storey Plastics Building CA 91505 Industrial Warehouse
146 Casa de Jerado CA 92506 Multifamily Garden
147 Palm Central South CA 92506 Multifamily Garden
148 Barnes - 380 Tennant Ave (D) CA 95037 Industrial Flex
149 Barnes - 6550 Brem Lane (D) CA 95020 Industrial Light
150 Barnes - Santa Cruz (D) CA 95030 Office Suburban
151 Arctic Business Park III AK 99503 Industrial Light
152 Savannah Gardens Apartments OH 45224 Multifamily Garden
153 Markison Vista
TX 75041 Industrial Light
154 London Press Building CA 91355 Industrial Warehouse
155 Canal Park Apartments ID 83705 Multifamily Garden
156 Hayvenhurst Airport Business Park CA 91406 Industrial Light
157 Bashas' Shopping Center AZ 85390 Retail Anchored
158 15th & 16th Street Warehouse FL 33311 Industrial Warehouse
159 Raintree Apartments OK 74403 Multifamily Garden
160 Lindys Town Lake Apartments TX 78741 Multifamily Garden
161 Discount Mini Storage North FL 33614 Self Storage Self Storage
162 1207-15 Pearl Street Mall CO 80302 Other Mixed (Retail/Office)
163 Midway Park North TX 75006 Industrial Flex
164 Winchester House Apartments FL 33166 Multifamily Garden
165 740 W. Knox AZ 85284 Industrial Warehouse
166 Normandie Apartments TX 78216 Multifamily Garden
167 Oakmont Shopping Center CA 95014 Retail Unanchored
168 Coral Place Pilgrim Building Shopping Center FL 33065 Retail Unanchored
169 1730 I Street CA 95814 Office Suburban
170 Western Digital Building CA 95054 Industrial Flex
171 Casa Alegre Apartments CA 90250 Multifamily Garden
172 Rodeo Plaza CA 95073 Industrial Light
173 Casa Del Sol North (E) CA 90250 Multifamily Garden
174 Casa Del Sol South (E) CA 90250 Multifamily Garden
175 Staples-Southington CT 06489 Retail Big Box
176 55 th & Wadsworth Retail Center CO 80002 Retail Unanchored
177 OMA Building CA 90248 Office Suburban
178 Cleator Corp Buildings CA 92121 Industrial Warehouse
179 Hidden Village Apartments AZ 85302 Multifamily Garden
180 Arctic Business Park II AK 99503 Industrial Flex
181 Eckerd Drug Store No. 816R TX 76111 Retail Anchored
182 Willow Glen Mobile Home Park CA 93291 Mobile Home Park Mobile Home Park
183 940 E. Diehl Road IL 60563 Office Suburban
184 Gateway Office Center UT 84101 Office Suburban
185 Laguna Hills Property CA 92653 Office Suburban
186 Rancho Dominguez CA 90221 Industrial Warehouse
187 The Hampton Apartments CA 90046 Multifamily Garden
188 Redwood Self Storage CA 94931 Self Storage Self Storage
</TABLE>
<TABLE>
<CAPTION>
- ------------------------------------------------------------------------------------
Loan Year Built/
No. Property Name(1) Units/NSF Renovated(7)
- ------------------------------------------------------------------------------------
<S> <C> <C> <C>
142 Safeworks Warehouse 54,668 1992
143 Garden Brook Apartments 120 1973
144 Lynmarie Apartments 170 1997
145 Storey Plastics Building 40,250 1986
146 Casa de Jerado 120 1968
147 Palm Central South 114 1971
148 Barnes - 380 Tennant Ave (D) 19,939 1982
149 Barnes - 6550 Brem Lane (D) 15,800 1980
150 Barnes - Santa Cruz (D) 2,500 1984
151 Arctic Business Park III 46,715 1997
152 Savannah Gardens Apartments 120 1973
153 Markison Vista
86,481 1987
154 London Press Building 81,850 1989
155 Canal Park Apartments 72 1994
156 Hayvenhurst Airport Business Park 49,486 1987
157 Bashas' Shopping Center 53,814 1995
158 15th & 16th Street Warehouse 52,400 1988
159 Raintree Apartments 144 1984
160 Lindys Town Lake Apartments 102 1995
161 Discount Mini Storage North 47,918 1990
162 1207-15 Pearl Street Mall 13,536 1995
163 Midway Park North 66,568 1984
164 Winchester House Apartments 76 1965
165 740 W. Knox 41,415 1997
166 Normandie Apartments 110 1964
167 Oakmont Shopping Center 18,241 1969
168 Coral Place Pilgrim Building Shopping Center 20,719 1975
169 1730 I Street 18,435 1986
170 Western Digital Building 24,500 1996
171 Casa Alegre Apartments 76 1973
172 Rodeo Plaza 41,760 1983
173 Casa Del Sol North (E) 40 1970
174 Casa Del Sol South (E) 49 1969
175 Staples-Southington 17,646 1995
176 55 th & Wadsworth Retail Center 11,995 1997
177 OMA Building 26,795 1998
178 Cleator Corp Buildings 46,820 1976
179 Hidden Village Apartments 130 1983
180 Arctic Business Park II 39,608 1978
181 Eckerd Drug Store No. 816R 13,050 1997
182 Willow Glen Mobile Home Park 88 1968
183 940 E. Diehl Road 19,668 1996
184 Gateway Office Center 24,764 1995
185 Laguna Hills Property 25,984 1982
186 Rancho Dominguez 54,000 1998
187 The Hampton Apartments 42 1963
188 Redwood Self Storage 68,325 1984
</TABLE>
II-10
<PAGE> 13
APPENDIX II
CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS
PROPERTY INFORMATION
<TABLE>
<CAPTION>
- -----------------------------------------------------------------------------------------------------------------------------------
Loan
No. Property Name(2) Address City
- -----------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C>
189 Hewlett Packard Bldg. 15890 Bernardo Center Drive Rancho Bernardo
190 Spenwick Industrial Park 2550 Spenwick Houston
191 Lancaster Medical Office Building 43860 N. 10th Street West Lancaster
192 Dorchester Gardens Apartments 5500 Dorchester Road North Charleston
193 Safeway-Marlow Center 1791-1793 Marlow Road Santa Rosa
194 Keylock Mini Storage 4750 62nd Ave. North Pinellas Park
195 53rd Court Warehouse 3560-3570 NW 53 Court Fort Lauderdale
196 Stadium Court 1717 South State College Blvd. Anaheim
197 Oakhurst Drive Apartments 316 North Oakhurst Drive Beverly Hills
198 4602 North Avenue 4602 North Avenue Oceanside
199 Cal Plate, Inc. Buildings 17110 Jersey Avenue Artesia
200 McKinley Business Center 2175 & 2185 Sampson Ave. Corona
201 Rite Aid - Cleveland 3402 Clark Avenue Cleveland
202 77 Rumford Avenue Office Building 77 Rumford Avenue Waltham
203 Herndon/West Office II (F) 6770 N. West Avenue Fresno
204 Herndon/West Office I (F) 6760 N. West Avenue Fresno
205 Daisy I Apartments 1780 Placentia Avenue Costa Mesa
206 Sunset East Apartments 4400 N.E. Sunset Blvd. Renton
207 Overlook Terrace Apts. 4820 110th Ave. Court East Edgewood
208 2275 East Bayshore Road 2275 East Bayshore Road Palo Alto
209 Darant Industrial 1832 E. 68th Avenue Denver
210 354 S. La Fayette Park Place 354 S. La Fayette Park Place Los Angeles
211 22322 Gilberto 22322 Gilberto Rancho Santa
Margarita
212 Parkview 1819 Firman Drive Richardson
213 Las Olas Shopping Center 1501 E. Las Olas Blvd. Fort Lauderdale
214 1841 Fuller Apartments 1841 Fuller Avenue Hollywood
215 Brighton Avenue Plaza Shopping Center 177-193 Brighton Avenue Boston
216 Tiffany Building 795 Willamette Street Eugene
217 Ballinger Trace Apts. 7610-36 230th Street SW Edmonds
218 Freeway Industrial Center 6250-55 Inez Street Ventura
219 Villa Monaco 1051 Stearns Avenue La Habra
220 Cheyenne Mountain Blockbuster 1795-1805 Cheyenne Mountain Blvd. Colorado Springs
221 Sunset Hill Apartments 2804 West 7th Avenue Spokane
222 Le Med Apartments 1200 West 40th Street Austin
223 Kerner Automotive Center 3241 A&B Kerner Blvd. San Rafael
224 Bachman Glen Apartments 2555 Webb Chapel Extension Dallas
225 Westview Plaza 10725 SW Barbur Blvd. Portland
226 Fairmont Apartments 665 Fairmont Avenue Glendale
227 Commerce-Executive 1100-1198 Commerce Drive Richardson
228 St. Andrews Apartments 4201 Linebaugh Tampa
229 Dunbar Amored Building 4208 Alameda Boulevard Vernon
230 631 Giguere Court 631 Giguere Court San Jose
231 Woodfront Condominiums 5411 Columbia Dallas
232 Coral Shopping Center 10260-10322 Sample Road Coral Springs
233 Morally Wholesale 3250 West Harmon Avenue Las Vegas
234 Emerald Court Apartments 1600 Garfield Street Enumclaw
235 1500 International Parkway 1500 International Parkway Richardson
</TABLE>
<TABLE>
<CAPTION>
- -----------------------------------------------------------------------------------------------------------------------------
Loan Property Property
No. Property Name(2) State Zip Code Type Sub-Type
- -----------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C>
189 Hewlett Packard Bldg. CA 92128 Industrial Warehouse
190 Spenwick Industrial Park TX 77055 Industrial Warehouse
191 Lancaster Medical Office Building CA 93534 Office Suburban
192 Dorchester Gardens Apartments SC 29437 Multifamily Garden
193 Safeway-Marlow Center CA 95401 Retail Unanchored
194 Keylock Mini Storage FL 33781 Self Storage Self Storage
195 53rd Court Warehouse FL 33309 Industrial Warehouse
196 Stadium Court CA 92806 Office Suburban
197 Oakhurst Drive Apartments CA 90210 Multifamily Garden
198 4602 North Avenue CA 92056 Industrial Warehouse
199 Cal Plate, Inc. Buildings CA 90701 Industrial Flex
200 McKinley Business Center CA 91719 Industrial Light
201 Rite Aid - Cleveland OH 44109 Retail Anchored
202 77 Rumford Avenue Office Building MA 02154 Office Suburban
203 Herndon/West Office II (F) CA 93711 Office Suburban
204 Herndon/West Office I (F) CA 93711 Office Suburban
205 Daisy I Apartments CA 92627 Multifamily Garden
206 Sunset East Apartments WA 98059 Multifamily Garden
207 Overlook Terrace Apts. WA 98372 Multifamily Garden
208 2275 East Bayshore Road CA 94303 Office Suburban
209 Darant Industrial CO 80229 Industrial Warehouse
210 354 S. La Fayette Park Place CA 90057 Multifamily Garden
211 22322 Gilberto
CA 92688 Industrial Warehouse
212 Parkview TX 75081 Industrial Flex
213 Las Olas Shopping Center FL 33301 Retail Unanchored
214 1841 Fuller Apartments CA 90046 Multifamily Garden
215 Brighton Avenue Plaza Shopping Center MA 02135 Retail Unanchored
216 Tiffany Building OR 97401 Other Mixed (Retail/Multifamily)
217 Ballinger Trace Apts. WA 98020 Multifamily Garden
218 Freeway Industrial Center CA 93003 Industrial Light
219 Villa Monaco CA 90631 Multifamily Garden
220 Cheyenne Mountain Blockbuster CO 80901 Retail Unanchored
221 Sunset Hill Apartments WA 99224 Multifamily Garden
222 Le Med Apartments TX 78734 Multifamily Garden
223 Kerner Automotive Center CA 94901 Industrial Light
224 Bachman Glen Apartments TX 75220 Multifamily Garden
225 Westview Plaza OR 97219 Office Suburban
226 Fairmont Apartments CA 91203 Multifamily Garden
227 Commerce-Executive TX 75081 Industrial Flex
228 St. Andrews Apartments FL 33624 Multifamily Garden
229 Dunbar Amored Building CA 90058 Industrial Flex
230 631 Giguere Court CA 95113 Industrial Light
231 Woodfront Condominiums TX 75214 Multifamily Garden
232 Coral Shopping Center FL 33065 Retail Unanchored
233 Morally Wholesale NV 89103 Industrial Warehouse
234 Emerald Court Apartments WA 98022 Multifamily Garden
235 1500 International Parkway TX 75081 Industrial Flex
</TABLE>
<TABLE>
<CAPTION>
- ------------------------------------------------------------------------------------
Loan Year Built/
No. Property Name(2) Units/NSF Renovated(7)
- ------------------------------------------------------------------------------------
<S> <C> <C> <C>
189 Hewlett Packard Bldg. 46,324 1991
190 Spenwick Industrial Park 101,376 1976
191 Lancaster Medical Office Building 18,000 1998
192 Dorchester Gardens Apartments 114 1984
193 Safeway-Marlow Center 37,834 1985
194 Keylock Mini Storage 76,320 1988
195 53rd Court Warehouse 46,950 1987
196 Stadium Court 36,755 1974
197 Oakhurst Drive Apartments 12 1987
198 4602 North Avenue 43,084 1986
199 Cal Plate, Inc. Buildings 32,234 1993
200 McKinley Business Center 50,130 1991
201 Rite Aid - Cleveland 11,190 1998
202 77 Rumford Avenue Office Building 23,292 1985
203 Herndon/West Office II (F) 10,085 1986
204 Herndon/West Office I (F) 10,122 1986
205 Daisy I Apartments 26 1974
206 Sunset East Apartments 40 1993
207 Overlook Terrace Apts. 48 1977
208 2275 East Bayshore Road 12,421 1979
209 Darant Industrial 44,160 1994
210 354 S. La Fayette Park Place 41 1970
211 22322 Gilberto
31,918 1988
212 Parkview 56,353 1981
213 Las Olas Shopping Center 7,500 1995
214 1841 Fuller Apartments 27 1991
215 Brighton Avenue Plaza Shopping Center 28,489 1984
216 Tiffany Building 22,231 1992
217 Ballinger Trace Apts. 27 1992
218 Freeway Industrial Center 46,044 1997
219 Villa Monaco 40 1997
220 Cheyenne Mountain Blockbuster 9,190 1997
221 Sunset Hill Apartments 57 1979
222 Le Med Apartments 88 1994
223 Kerner Automotive Center 26,770 1977
224 Bachman Glen Apartments 76 1996
225 Westview Plaza 24,549 1983
226 Fairmont Apartments 42 1971
227 Commerce-Executive 84,383 1975
228 St. Andrews Apartments 36 1985
229 Dunbar Amored Building 31,497 1998
230 631 Giguere Court 24,432 1989
231 Woodfront Condominiums 49 1996
232 Coral Shopping Center 15,000 1981
233 Morally Wholesale 22,948 1997
234 Emerald Court Apartments 28 1989
235 1500 International Parkway 45,865 1986
</TABLE>
II-11
<PAGE> 14
APPENDIX II
CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS
PROPERTY INFORMATION
<TABLE>
<CAPTION>
- -----------------------------------------------------------------------------------------------------------------------------------
LOAN
NO. PROPERTY NAME(2) ADDRESS CITY
- -----------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C>
236 4801 W. 147th 14695 Ingelwood Ave. Hawthorne
237 7225 & 7235 Bermuda Road 7225 & 7235 Bermuda Road Las Vegas
238 150 North Gibson Road 150 N. Gibson Road Henderson
239 San Carlos Apartments 831 S.W. Vista Avenue Portland
240 Daisy III Apartments 687 W. 18th Street Costa Mesa
241 Evergreen Garden Apts. 291 Jamacha Road El Cajon
242 Albermarle Center 4822 Albemarle Road Charlotte
243 The Village at Weber Ranch 5066 North West Lane Stockton
244 U-Stor George Washington 1775 S. George Washington Blvd. Wichita
245 1410 W. 10th Pl. 1410 W. 10th Pl. Tempe
246 Memorial Hills Townhomes 1819 Briarcreek Blvd. Houston
247 Espalier Square 5300 Orange Avenue Cypress
248 Mission Plaza 1201 Richardson Drive Richardson
249 Huebner Road Office Buildings 19206-10 Huebner Road San Antonio
250 Kickapoo Plaza Shopping Center 1510 N. Kickapoo Street Shawnee
251 Cascade Optical Buildings 1213 Hunter Avenue Santa Ana
252 The 3700 Building 3700 Campus Drive Newport Beach
253 Daisy IV Apartments 122 S. Ohio Street Anaheim
254 2201 Sturgis 2201 Sturgis Oxnard
255 Petal Street 11110-11140 Petal Street Dallas
256 Thrifty Payless, Laguna Niguel (IV) 30222 Crown Valley Pkwy. Laguna Niguel
257 Thrifty Payless, Bellflower (IV) 15924 Bellflower Blvd. Bellflower
258 Jam Pharmaceutical 1748 W. Business Center Drive Orange
259 Sonora Court 1171 Sonora Court Sunnyvale
260 Parkway Square 801 E. Plano Parkway Plano
261 Glenbrook Place Apartments 2120 & 2121 S. Glenbrook Drive Garland
262 4625 West Jennifer Avenue 4625 W. Jennifer Avenue Fresno
263 Commercial Building West Lake Village 31238 Via Colinas Westlake Village
264 South Park Apartments 514-16 E. South Street Anaheim
265 Reseda Mobile Homes 6545 Wilbur Avenue Reseda
266 Murphy Avenue 17352 Murphy Avenue Irvine
267 10925 Kinross Avenue 10925 Kinross Avenue Los Angeles
268 4 Wrigley Street 4 Wrigley Street Irvine
269 9 Marconi Street 9 Marconi Street Irvine
270 Westridge Commerce Center 430-446 Westridge Drive Watsonville
271 Centennial Green 850 S. Greenville Avenue Richardson
272 Bowser Tech 990 N Bowser Road Richardson
273 1720 Greenville Avenue 1720 Greenville Richardson
274 Taco Bell/ Scottsdale 7153-7155 East Thomas Road Scottsdale
</TABLE>
<TABLE>
<CAPTION>
- ----------------------------------------------------------------------------------------------------------------------
LOAN PROPERTY PROPERTY
NO. PROPERTY NAME(2) STATE ZIP CODE TYPE SUB-TYPE
- ----------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C>
236 4801 W. 147th CA 90250 Industrial Warehouse
237 7225 & 7235 Bermuda Road NV 89119 Industrial Light
238 150 North Gibson Road NV 89014 Industrial Light
239 San Carlos Apartments OR 97205 Multifamily High-Rise
240 Daisy III Apartments CA 92627 Multifamily Garden
241 Evergreen Garden Apts. CA 92019 Multifamily Garden
242 Albermarle Center NC 28205 Office Suburban
243 The Village at Weber Ranch CA 95210 Retail Unanchored
244 U-Stor George Washington KS 67218 Self Storage Self Storage
245 1410 W. 10th Pl. AZ 85281 Industrial Flex
246 Memorial Hills Townhomes TX 77073 Multifamily Garden
247 Espalier Square CA 90630 Office Suburban
248 Mission Plaza TX 75080 Office Suburban
249 Huebner Road Office Buildings TX 78258 Office Suburban
250 Kickapoo Plaza Shopping Center OK 74801 Retail Unancored
251 Cascade Optical Buildings CA 92705 Industrial Warehouse
252 The 3700 Building CA 92660 Office Suburban
253 Daisy IV Apartments CA 92805 Multifamily Garden
254 2201 Sturgis CA 93030 Industrial Warehouse
255 Petal Street TX 75238 Industrial Light
256 Thrifty Payless, Laguna Niguel (IV) CA 92677 Retail Big Box
257 Thrifty Payless, Bellflower (IV) CA 90706 Retail Big Box
258 Jam Pharmaceutical CA 92867 Industrial Warehouse
259 Sonora Court CA 94086 Industrial Flex
260 Parkway Square TX 75074 Industrial Flex
261 Glenbrook Place Apartments TX 75041 Multifamily Garden
262 4625 West Jennifer Avenue CA 93722 Industrial Light
263 Commercial Building West Lake Village CA 91362 Industrial Flex
264 South Park Apartments CA 92805 Multifamily Garden
265 Reseda Mobile Homes CA 91335 Mobile Home Park Mobile Home Park
266 Murphy Avenue CA 92614 Industrial Warehouse
267 10925 Kinross Avenue CA 90024 Retail Unanchored
268 4 Wrigley Street CA 92618 Industrial Warehouse
269 9 Marconi Street CA 92618 Industrial Warehouse
270 Westridge Commerce Center CA 95067 Industrial Flex
271 Centennial Green TX 75081 Office Suburban
272 Bowser Tech TX 75081 Industrial Flex
273 1720 Greenville Avenue TX 75081 Industrial Flex
274 Taco Bell/ Scottsdale AZ 85257 Retail Unanchored
</TABLE>
<TABLE>
<CAPTION>
- ------------------------------------------------------------------------------------
LOAN YEAR BUILT/
NO. PROPERTY NAME(2) UNITS/NSF RENOVATED(7)
- ------------------------------------------------------------------------------------
<S> <C> <C> <C>
236 4801 W. 147th 29,600 1997
237 7225 & 7235 Bermuda Road 22,080 1993
238 150 North Gibson Road 32,820 1997
239 San Carlos Apartments 38 1992
240 Daisy III Apartments 22 1977
241 Evergreen Garden Apts. 68 1972
242 Albermarle Center 41,210 1970
243 The Village at Weber Ranch 10,578 1989
244 U-Stor George Washington 53,150 1995
245 1410 W. 10th Pl. 15,215 1997
246 Memorial Hills Townhomes 40 1984
247 Espalier Square 24,600 1977
248 Mission Plaza 38,715 1983
249 Huebner Road Office Buildings 27,875 1994
250 Kickapoo Plaza Shopping Center 43,774 1983
251 Cascade Optical Buildings 20,900 1983
252 The 3700 Building 13,658 1978
253 Daisy IV Apartments 20 1976
254 2201 Sturgis 35,371 1997
255 Petal Street 92,222 1983
256 Thrifty Payless, Laguna Niguel (IV) 20,100 1972
257 Thrifty Payless, Bellflower (IV) 20,100 1970
258 Jam Pharmaceutical 25,254 1985
259 Sonora Court 19,512 1976
260 Parkway Square 82,022 1982
261 Glenbrook Place Apartments 88 1968
262 4625 West Jennifer Avenue 19,504 1988
263 Commercial Building West Lake Village 20,480 1986
264 South Park Apartments 21 1997
265 Reseda Mobile Homes 108 1960
266 Murphy Avenue 21,320 1997
267 10925 Kinross Avenue 16,300 1998
268 4 Wrigley Street 17,360 1980
269 9 Marconi Street 16,489 1980
270 Westridge Commerce Center 16,248 1991
271 Centennial Green 16,466 1982
272 Bowser Tech 37,850 1985
273 1720 Greenville Avenue 28,177 1990
274 Taco Bell/ Scottsdale 4,789 1975
</TABLE>
II-12
<PAGE> 15
APPENDIX II
CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS
PROPERTY OPERATING INFORMATION
<TABLE>
<CAPTION>
- --------------------------------------------------------------------------------------------------------------------------------
LOAN UNDERWRITABLE MONTHLY APPRAISED
No. Property Name(2) Cash Flow Payment(8) DSCR(4) Value
- --------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C>
1 Golf Mill Shopping Center $4,886,425 $285,714 1.43 $56,000,000
2 Silvertree Hotel and Wildwood Lodge $4,886,890 $256,148 1.59 $54,200,000
3 Mission Valley Hilton Hotel (A) $3,149,408 $142,119 1.75 $28,500,000
4 Hanalei Hotel (A) $1,961,436 $101,644 1.75 $22,500,000
5 Galleria Palms Apartments $3,180,389 $190,800 1.39 $38,800,000
6 55 Hawthorne & 631 Howard $3,088,108 $154,365 1.67 $48,000,000
7 Dunwoody Club Apartments $2,908,214 $169,528 1.43 $35,000,000
8 Grapevine Town Shopping Center $2,088,083 $123,003 1.41 $24,000,000
9 Ward - Bel Air Professional Ctr (I) $812,419 $46,616 1.47 $8,500,000
10 Ward - Bel Air Retail (I) $609,107 $34,865 1.47 $6,700,000
11 Ward - Bright Oaks Office (I) $396,088 $21,767 1.47 $4,700,000
12 Ward - Blue Spruce (I) $123,916 $6,935 1.47 $1,250,000
13 Ward - Hayes/Thomas Office (I) $112,489 $6,164 1.47 $1,420,000
14 Central Park Apartments $1,690,692 $74,514 1.89 $20,000,000
15 Boca Industrial (B) $651,296 $36,946 1.42 $7,300,000
16 South Congress Industrial (B) $584,990 $35,803 1.42 $6,800,000
17 North Los Altos Shopping Center $1,725,308 $69,863 2.06 $20,250,000
18 International Residence-Austin (IRA) $1,678,310 $68,435 2.04 $19,350,000
19 Crossway Commons Shopping Center $1,094,925 $71,926 1.27 $13,100,000
20 La Veta Grand Apartments $1,333,221 $65,883 1.69 $15,500,000
21 1 Lombard St. & 150 Greenwich St. $1,647,637 $69,756 1.97 $23,500,000
22 Vintage Court Hotel $1,798,184 $71,830 2.09 $16,600,000
23 Wimberly Park $1,220,026 $56,814 1.79 $14,400,000
24 Federal Express Building $1,086,986 $63,536 1.43 $11,600,000
25 Merrimac Plaza Shopping Center $1,026,803 $56,597 1.51 $11,400,000
26 Stockton Center $1,207,586 $60,453 1.66 $14,750,000
27 International Residence San Antonio $1,175,052 $54,231 1.81 $14,500,000
28 Corporate Drive, Sugarland, TX $925,576 $62,779 1.23 $11,250,000
29 Weatherly Walk $959,236 $50,246 1.59 $10,400,000
30 Office Depot - Long Beach, CA $962,441 $50,051 1.60 $11,900,000
31 Hurst Harbor Marina $1,112,184 $54,037 1.72 $11,500,000
32 Casady Square Shopping Center $988,696 $49,797 1.65 $10,700,000
33 Commonwealth Building $1,169,404 $59,688 1.63 $14,750,000
34 Coyote Creek Mobile Home Park $887,110 $52,680 1.40 $10,200,000
35 Mountainview Marketplace Shopping Center $877,023 $47,931 1.52 $9,750,000
36 Hurley's Children & Family Medical Ctr. $865,670 $58,897 1.22 $10,000,000
37 Druid Pointe Office Building $762,728 $50,431 1.26 $10,000,000
38 Nohl Plaza Shopping Center $744,235 $44,912 1.38 $8,700,000
39 Monterey Park II Apts. $715,754 $41,900 1.42 $8,190,000
40 Spring Hill Market Place $802,259 $45,941 1.46 $9,200,000
41 Hampton Inn Hotel $1,090,083 $50,311 1.81 $9,625,000
42 Crestview Apartments $739,376 $42,280 1.46 $10,190,000
43 Fiesta Shopping Center $845,034 $47,623 1.48 $8,350,000
44 Sierra Crest Shopping Center $798,400 $40,383 1.65 $8,700,000
45 Casa Del Rey Apartments $701,558 $41,373 1.41 $8,250,000
46 Alameda Business Centre $1,367,695 $53,228 2.14 $16,650,000
47 58 Charles Street Office Building $752,840 $47,331 1.33 $8,940,000
48 Syosset Plaza Shopping Center $623,146 $39,293 1.32 $7,700,000
49 Silver Creek Shopping Center $892,074 $38,306 1.94 $10,400,000
50 Martin Woodworking $663,570 $41,493 1.33 $7,800,000
51 Park Bank Office Building $604,984 $36,866 1.37 $7,600,000
52 Consolidated Technology Warehouse (II) $485,493 $28,691 1.44 $4,500,000
53 Consolidated Technology Industrial Building (II) $356,103 $20,087 1.44 $3,150,000
54 1155 Jones Street $677,855 $33,214 1.70 $8,525,000
</TABLE>
<TABLE>
<CAPTION>
- -----------------------------------------------------------------------------------------------------------------
LOAN VALUATION PERCENTLEASED(9)
No. Property Name(2) Date LTV(4) Leased Date
- -----------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C>
1 Golf Mill Shopping Center 7/28/98 73.6% 89.7% 8/12/98
2 Silvertree Hotel and Wildwood Lodge 2/18/98 64.0% 57.8% 3/31/98
3 Mission Valley Hilton Hotel (A) 1/7/98 65.4% 81.2% 6/30/98
4 Hanalei Hotel (A) 1/9/98 65.4% 67.8% 6/30/98
5 Galleria Palms Apartments 7/17/98 74.4% 98.4% 9/25/98
6 55 Hawthorne & 631 Howard 7/22/98 58.3% 91.0% 6/10/98
7 Dunwoody Club Apartments 8/1/98 71.2% 93.8% 6/30/98
8 Grapevine Town Shopping Center 1/7/98 69.5% 100.0% 7/1/98
9 Ward - Bel Air Professional Ctr (I) 7/14/98 66.4% 95.3% 9/1/98
10 Ward - Bel Air Retail (I) 7/14/98 66.4% 100.0% 9/1/98
11 Ward - Bright Oaks Office (I) 7/14/98 66.4% 97.0% 9/1/98
12 Ward - Blue Spruce (I) 7/21/98 66.4% 100.0% 9/1/98
13 Ward - Hayes/Thomas Office (I) 7/21/98 66.4% 100.0% 9/1/98
14 Central Park Apartments 5/1/98 54.5% 94.7% 7/16/98
15 Boca Industrial (B) 7/14/98 76.2% 100.0% 8/18/98
16 South Congress Industrial (B) 7/12/98 76.2% 100.0% 7/16/98
17 North Los Altos Shopping Center 6/8/98 52.6% 99.0% 4/22/98
18 International Residence-Austin (IRA) 3/31/98 54.4% 94.9% 7/20/98
19 Crossway Commons Shopping Center 12/8/97 79.4% 100.0% 7/22/98
20 La Veta Grand Apartments 1/30/98 64.7% 94.0% 7/17/98
21 1 Lombard St. & 150 Greenwich St. 6/2/98 42.3% 100.0% 7/15/98
22 Vintage Court Hotel 4/21/98 59.7% 83.3% 11/30/98
23 Wimberly Park 4/24/98 60.7% 92.0% 7/22/98
24 Federal Express Building 2/2/98 74.1% 100.0% 9/30/98
25 Merrimac Plaza Shopping Center 7/22/98 74.7% 94.1% 5/1/98
26 Stockton Center 6/5/98 57.0% 100.0% 8/5/98
27 International Residence San Antonio 4/3/98 57.6% 87.9% 8/6/98
28 Corporate Drive, Sugarland, TX 3/25/98 73.2% 100.0% 9/1/98
29 Weatherly Walk 7/9/98 75.7% 94.8% 6/25/98
30 Office Depot - Long Beach, CA 8/6/98 64.1% 100.0% 6/30/98
31 Hurst Harbor Marina 6/24/98 65.5% 100.0% 7/23/98
32 Casady Square Shopping Center 2/18/98 69.8% 93.7% 6/30/98
33 Commonwealth Building 4/28/98 50.2% 99.0% 7/22/98
34 Coyote Creek Mobile Home Park 5/13/98 72.1% 99.0% 1/6/98
35 Mountainview Marketplace Shopping Center 2/9/98 74.3% 96.2% 8/31/98
36 Hurley's Children & Family Medical Ctr. 6/23/98 69.1% 100.0% 6/30/98
37 Druid Pointe Office Building 4/6/98 68.3% 100.0% 3/1/98
38 Nohl Plaza Shopping Center 4/6/98 75.4% 97.9% 6/30/98
39 Monterey Park II Apts. 7/30/98 79.1% 94.1% 6/20/98
40 Spring Hill Market Place 5/6/98 70.3% 87.0% 1/25/99
41 Hampton Inn Hotel 2/10/98 64.0% 79.4% 8/30/98
42 Crestview Apartments 8/3/98 59.8% 100.0% 8/20/98
43 Fiesta Shopping Center 3/26/98 72.1% 100.0% 8/21/98
44 Sierra Crest Shopping Center 3/27/98 68.6% 100.0% 12/18/98
45 Casa Del Rey Apartments 6/3/98 71.7% 98.0% 6/30/98
46 Alameda Business Centre 1/27/98 35.3% 100.0% 8/17/98
47 58 Charles Street Office Building 8/27/98 65.5% 100.0% 9/1/98
48 Syosset Plaza Shopping Center 2/18/98 74.5% 92.2% 6/1/98
49 Silver Creek Shopping Center 7/6/98 54.7% 100.0% 6/9/98
50 Martin Woodworking 4/14/98 71.4% 100.0% 12/11/98
51 Park Bank Office Building 7/30/98 73.2% 94.3% 9/9/98
52 Consolidated Technology Warehouse (II) 7/21/98 70.4% 100.0% 9/29/98
53 Consolidated Technology Industrial Building (II) 7/21/98 70.4% 100.0% 9/29/98
54 1155 Jones Street 7/20/98 63.1% 100.0% 7/1/98
</TABLE>
<TABLE>
<CAPTION>
- -----------------------------------------------------------------------------------------------------------------------------------
REPLACEMENT
LOAN TENANT INFORMATION(10) TAX INSURANCE Reserves
No. Property Name(2) Largest Tenant % NSF Escrow Escrow (11)
- -----------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C>
1 Golf Mill Shopping Center JCPenney 24.6% Yes Yes Yes
2 Silvertree Hotel and Wildwood Lodge Yes Yes Yes
3 Mission Valley Hilton Hotel (A) Yes Yes Yes
4 Hanalei Hotel (A) Yes Yes Yes
5 Galleria Palms Apartments Yes Yes Yes
6 55 Hawthorne & 631 Howard No No No
7 Dunwoody Club Apartments Yes No Yes
8 Grapevine Town Shopping Center Yes No No
9 Ward - Bel Air Professional Ctr (I) Battelle Memorial Institute 32.0% Yes No Yes
10 Ward - Bel Air Retail (I) Duclaw Brewing Co. 31.9% Yes No Yes
11 Ward - Bright Oaks Office (I) Yes No Yes
12 Ward - Blue Spruce (I) Bell Atlantic Mobile 100.0% Yes No Yes
13 Ward - Hayes/Thomas Office (I) Key Point Health Service 55.3% Yes No Yes
14 Central Park Apartments Yes No No
15 Boca Industrial (B) Yes No No
16 South Congress Industrial (B) Yes No No
17 North Los Altos Shopping Center Yes No No
18 International Residence-Austin (IRA) No No No
19 Crossway Commons Shopping Center Farm Fresh 58.9% Yes No Yes
20 La Veta Grand Apartments Yes Yes Yes
21 1 Lombard St. & 150 Greenwich St. SF Bay Club 35.0% Yes Yes No
22 Vintage Court Hotel Yes No No
23 Wimberly Park No No No
24 Federal Express Building Federal Express 100.0% Yes No Yes
25 Merrimac Plaza Shopping Center Mar-Lin Outlets 29.9% Yes Yes Yes
26 Stockton Center Home Base 65.4% No No No
27 International Residence San Antonio No No No
28 Corporate Drive, Sugarland, TX CGI Desserts, Inc. 100.0% No No No
29 Weatherly Walk Yes No Yes
30 Office Depot - Long Beach, CA Office Depot 100.0% No No No
31 Hurst Harbor Marina Yes Yes No
32 Casady Square Shopping Center Yes Yes Yes
33 Commonwealth Building Comm. Family Svcs. 35.9% Yes No No
34 Coyote Creek Mobile Home Park Yes No No
35 Mountainview Marketplace Shopping Center Safeway Supermarket 35.5% Yes Yes Yes
36 Hurley's Children & Family Medical Ctr. Hurley Medical Center 90.7% Yes Yes No
37 Druid Pointe Office Building AT&T 99.8% No No No
38 Nohl Plaza Shopping Center Vons Grocery Co. 49.4% Yes Yes Yes
39 Monterey Park II Apts. Yes Yes No
40 Spring Hill Market Place Circuit City 33.6% Yes No No
41 Hampton Inn Hotel Yes No Yes
42 Crestview Apartments Yes No Yes
43 Fiesta Shopping Center Fiesta 52.5% Yes No No
44 Sierra Crest Shopping Center Von's(Safeway) 38.9% Yes Yes No
45 Casa Del Rey Apartments Yes Yes No
46 Alameda Business Centre No No No
47 58 Charles Street Office Building The Economist Group 28.7% Yes Yes Yes
48 Syosset Plaza Shopping Center West Marine Products, Inc. 20.3% Yes Yes Yes
49 Silver Creek Shopping Center Yes Yes No
50 Martin Woodworking Martin Woodworking 100.0% No No No
51 Park Bank Office Building Yes Yes Yes
52 Consolidated Technology Warehouse (II) Casey Tool & Machine 100.0% Yes Yes Yes
53 Consolidated Technology Industrial Building (II) Casey Tool & Machine 100.0% Yes Yes Yes
54 1155 Jones Street Yes Yes No
</TABLE>
II-13
<PAGE> 16
APPENDIX II
CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS
PROPERTY OPERATING INFORMATION
<TABLE>
<CAPTION>
- --------------------------------------------------------------------------------------------------------------------------------
LOAN UNDERWRITABLE MONTHLY APPRAISED
No. Property Name(2) Cash Flow Payment(8) DSCR(4) Value
- --------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C>
55 Kramer - 6 Arcata Apartments (III) $519,835 $28,347 1.50 $5,224,000
56 Kramer - Eureka Apartments (III) $224,689 $12,345 1.50 $2,275,000
57 Kramer - Fields Landing (III) $33,535 $2,605 1.50 $480,000
58 Vista Oaks Apartment $645,181 $35,957 1.50 $8,275,000
59 Nash Finch Distribution Warehouse $684,647 $32,868 1.74 $8,500,000
60 Syracuse Center - Phase I $720,643 $40,911 1.47 $7,200,000
61 Amador II Building $666,654 $35,140 1.58 $8,900,000
62 Catalina Apartments $646,623 $33,131 1.63 $7,300,000
63 4670 Willow Road $677,976 $34,451 1.64 $7,000,000
64 Hamilton House Apartments $1,699,404 $38,107 3.72 $18,200,000
65 Sacramento Place Apartments $585,671 $29,925 1.63 $7,570,000
66 Zycon R&D Building $591,668 $35,301 1.40 $6,500,000
67 Rudolph-Hendrickson Senior Apartments $499,061 $30,741 1.35 $6,300,000
68 Holborn Village Apartments $483,367 $30,749 1.31 $5,850,000
69 100 E. Tujunga $748,971 $35,361 1.77 $7,500,000
70 Rancho Anita Industrial Park $551,638 $31,566 1.46 $7,300,000
71 Beverly Hills Tower Apartments (C) $360,747 $20,398 1.41 $4,880,000
72 Beverly Hills Regency Apartments (C) $142,497 $9,252 1.41 $2,190,000
73 Chico Town & Country Shopping Ctr. $599,119 $32,773 1.52 $6,800,000
74 Windsor Court Apartments $605,582 $28,948 1.74 $7,000,000
75 Pathmark Super Center-Wilmington, DE $516,718 $30,548 1.41 $5,600,000
76 New Villa Valencia Mobile Home Park $642,598 $27,689 1.93 $7,900,000
77 Veterans Plaza Shopping Center $439,314 $27,937 1.31 $5,000,000
78 150 Sylvan Avenue Shopping Center $511,844 $26,451 1.61 $5,750,000
79 Reynolds Industries Bldg $477,773 $26,639 1.49 $5,700,000
80 Strada Da Valle Office Building $403,609 $26,630 1.26 $5,600,000
81 Conrad Villas Apts. $492,784 $27,500 1.49 $5,500,000
82 Ocean Business Park $431,972 $26,310 1.37 $4,920,000
83 Westwood Village Shopping Center $460,622 $26,175 1.47 $5,866,000
84 Enclave Apartments $524,234 $23,938 1.83 $6,040,000
85 Westside Shopping Center $432,653 $24,558 1.47 $5,170,000
86 Riverside Country Club Mobile Home Park $474,122 $23,951 1.65 $5,350,000
87 3030 Bridgeway Boulevard $527,566 $24,754 1.78 $5,000,000
88 Food 4 Less $469,547 $25,686 1.52 $5,025,000
89 Suburban Lodge Hotel $426,940 $26,150 1.36 $6,000,000
90 Pathmark Super Center-Upper Darby, PA $450,438 $25,456 1.47 $4,700,000
91 The Ladco Building $435,234 $31,030 1.17 $4,600,000
92 Hickory Plaza $406,069 $23,185 1.46 $4,600,000
93 College Way Marketplace $391,192 $22,879 1.42 $4,850,000
94 Grove Business Joint Venture $518,317 $22,705 1.90 $6,220,000
95 Edison Way Industrial Center $695,383 $30,281 1.91 $8,100,000
96 Pacific Terrace Apartments $579,782 $24,011 2.01 $4,500,000
97 4700-4800 SW 51 St Warehouse $349,581 $22,604 1.29 $4,200,000
98 Brookside Villas Apartments $370,507 $21,691 1.42 $4,350,000
99 Castaic Apartments $458,849 $23,848 1.60 $4,400,000
100 La Habra Hills $593,105 $20,891 2.37 $5,300,000
101 5251 - 5271 East 2nd St. $501,789 $24,172 1.73 $5,465,000
102 Montgomery Business Park $378,538 $23,817 1.32 $4,320,000
103 Atherton Park Apartments $422,332 $21,753 1.62 $6,190,000
104 Let's Store It II - Brookhurst $478,072 $22,403 1.78 $4,975,000
105 Torrance Western Self Storage $488,621 $22,403 1.82 $4,625,000
106 Sierra Gardens $471,096 $20,414 1.92 $4,240,000
107 Shelter Creek Apartments $836,089 $23,924 2.91 $10,400,000
108 Design Row Shopping Center $359,453 $21,297 1.41 $4,200,000
</TABLE>
<TABLE>
<CAPTION>
- -----------------------------------------------------------------------------------------------------------------
LOAN VALUATION PERCENT LEASED(9)
No. Property Name(2) Date LTV(4) Leased Date
- -----------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C>
55 Kramer - 6 Arcata Apartments (III) 5/22/98 66.2% 100.0% 7/1/98
56 Kramer - Eureka Apartments (III) 5/22/98 66.2% 98.0% 7/1/98
57 Kramer - Fields Landing (III) 5/22/98 66.2% 100.0% 7/1/98
58 Vista Oaks Apartment 4/9/98 63.1% 97.2% 6/30/98
59 Nash Finch Distribution Warehouse 6/17/98 60.9% 100.0% 6/25/98
60 Syracuse Center - Phase I 6/30/98 71.6% 96.7% 8/1/98
61 Amador II Building 9/2/98 57.0% 100.0% 8/21/98
62 Catalina Apartments 2/23/98 68.2% 95.0% 6/9/98
63 4670 Willow Road 8/24/98 71.1% 100.0% 8/1/98
64 Hamilton House Apartments 7/7/98 27.2% 98.0% 6/30/98
65 Sacramento Place Apartments 7/3/98 63.9% 99.0% 10/21/98
66 Zycon R&D Building 3/10/97 73.6% 100.0% 3/17/98
67 Rudolph-Hendrickson Senior Apartments 4/6/98 74.6% 99.3% 1/1/98
68 Holborn Village Apartments 7/30/98 79.3% 96.6% 8/6/98
69 100 E. Tujunga 4/21/98 60.5% 100.0% 7/1/98
70 Rancho Anita Industrial Park 7/6/98 62.0% 96.0% 6/23/98
71 Beverly Hills Tower Apartments (C) 11/25/97 63.4% 100.0% 1/7/98
72 Beverly Hills Regency Apartments (C) 11/25/97 63.4% 93.8% 1/7/98
73 Chico Town & Country Shopping Ctr. 4/28/98 65.8% 97.0% 7/10/98
74 Windsor Court Apartments 12/3/97 63.8% 100.0% 9/14/98
75 Pathmark Super Center-Wilmington, DE 6/17/98 74.8% 100.0% 9/21/98
76 New Villa Valencia Mobile Home Park 4/3/98 52.9% 100.0% 8/1/98
77 Veterans Plaza Shopping Center 2/2/98 81.1% 100.0% 5/12/98
78 150 Sylvan Avenue Shopping Center 7/24/98 69.4% 100.0% 6/25/98
79 Reynolds Industries Bldg 4/22/98 69.8% 100.0% 11/3/98
80 Strada Da Valle Office Building 3/16/98 68.4% 100.0% 5/13/98
81 Conrad Villas Apts. 3/26/98 69.5% 97.3% 6/30/98
82 Ocean Business Park 4/13/98 76.9% 98.8% 12/18/98
83 Westwood Village Shopping Center 12/3/97 62.7% 94.8% 9/17/98
84 Enclave Apartments 5/26/98 60.6% 98.7% 6/25/98
85 Westside Shopping Center 9/3/98 69.5% 86.9% 7/30/98
86 Riverside Country Club Mobile Home Park 4/17/98 67.0% 100.0% 4/14/98
87 3030 Bridgeway Boulevard 3/18/98 71.7% 100.0% 6/1/98
88 Food 4 Less 5/21/98 71.1% 100.0% 4/21/98
89 Suburban Lodge Hotel 6/5/98 58.2% 86.4% 6/30/98
90 Pathmark Super Center-Upper Darby, PA 6/17/98 74.2% 100.0% 9/21/98
91 The Ladco Building 6/26/98 75.1% 100.0% 9/15/98
92 Hickory Plaza 7/9/98 74.7% 100.0% 9/9/98
93 College Way Marketplace 4/4/98 70.3% 92.9% 7/22/98
94 Grove Business Joint Venture 6/4/98 54.8% 100.0% 6/11/98
95 Edison Way Industrial Center 7/17/98 42.1% 100.0% 8/14/98
96 Pacific Terrace Apartments 3/19/98 74.3% 100.0% 8/31/98
97 4700-4800 SW 51 St Warehouse 6/12/98 79.5% 100.0% 8/24/98
98 Brookside Villas Apartments 2/10/98 76.4% 97.4% 4/30/98
99 Castaic Apartments 5/3/98 75.4% 95.2% 8/19/98
100 La Habra Hills 3/4/98 62.0% 97.0% 7/15/98
101 5251 - 5271 East 2nd St. 3/27/98 59.8% 100.0% 8/21/98
102 Montgomery Business Park 7/7/98 74.5% 96.4% 7/8/98
103 Atherton Park Apartments 10/24/97 52.0% 79.9% 10/1/98
104 Let's Store It II - Brookhurst 5/4/98 63.8% 89.0% 7/28/98
105 Torrance Western Self Storage 5/4/98 68.7% 93.0% 7/28/98
106 Sierra Gardens 3/4/98 74.6% 93.0% 7/8/98
107 Shelter Creek Apartments 4/24/98 30.3% 97.6% 7/16/98
108 Design Row Shopping Center 7/24/98 74.9% 100.0% 10/1/98
</TABLE>
<TABLE>
<CAPTION>
- ------------------------------------------------------------------------------------------------------------------------------------
LOAN TENANT INFORMATION(10) TAX INSURANCE REPLACEMENT
No. Property Name(2) Largest Tenant % NSF Escrow Escrow Reserves(11)
- ------------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C>
55 Kramer - 6 Arcata Apartments (III) Yes Yes No
56 Kramer - Eureka Apartments (III) Yes Yes No
57 Kramer - Fields Landing (III) Yes Yes No
58 Vista Oaks Apartment Yes No No
59 Nash Finch Distribution Warehouse Nash Finch 100.0% Yes Yes No
60 Syracuse Center - Phase I Smith's Foods 77.3% Yes No No
61 Amador II Building AT&T 100.0% No No No
62 Catalina Apartments Yes Yes No
63 4670 Willow Road Signature Properties, Inc 50.5% No No No
64 Hamilton House Apartments Yes No No
65 Sacramento Place Apartments Yes Yes No
66 Zycon R&D Building (Hadco) Zycon 100.0% No No No
67 Rudolph-Hendrickson Senior Apartments Yes Yes No
68 Holborn Village Apartments Yes Yes Yes
69 100 E. Tujunga Care Home Health Serv. Inc 50.6% Yes No No
70 Rancho Anita Industrial Park RTA International 28.9% Yes No No
71 Beverly Hills Tower Apartments (C) Yes Yes No
72 Beverly Hills Regency Apartments (C) Yes Yes No
73 Chico Town & Country Shopping Ctr. Rite Aid 22.6% Yes No No
74 Windsor Court Apartments Yes Yes No
75 Pathmark Super Center-Wilmington, DE Pathmark Super Center 100.0% No No Yes
76 New Villa Valencia Mobile Home Park Yes Yes No
77 Veterans Plaza Shopping Center Big Y 61.3% Yes Yes Yes
78 150 Sylvan Avenue Shopping Center Bally Total Fitness 82.9% Yes Yes Yes
79 Reynolds Industries Bldg Reynolds Industries 100.0% Yes Yes No
80 Strada Da Valle Office Building U.S. Bank of Washington 35.0% Yes Yes No
81 Conrad Villas Apts. Yes No No
82 Ocean Business Park Billy's International 51.5% Yes Yes No
83 Westwood Village Shopping Center Reams Food Store 51.6% Yes Yes Yes
84 Enclave Apartments Yes No No
85 Westside Shopping Center Value Village 25.4% No No No
86 Riverside Country Club Mobile Home Park Yes Yes No
87 3030 Bridgeway Boulevard Yes Yes No
88 Food 4 Less Food 4 Less 100.0% Yes Yes No
89 Suburban Lodge Hotel No No Yes
90 Pathmark Super Center-Upper Darby, PA Pathmark Super Center 100.0% Yes Yes Yes
91 The Ladco Building Ladco, Inc. 100.0% Yes No No
92 Hickory Plaza Long & Foster 22.0% Yes Yes Yes
93 College Way Marketplace Office Depot 60.5% Yes No No
94 Grove Business Joint Venture No No No
95 Edison Way Industrial Center Yes Yes No
96 Pacific Terrace Apartments Yes No No
97 4700-4800 SW 51 St Warehouse Tri Star 21.7% Yes Yes Yes
98 Brookside Villas Apartments Yes Yes Yes
99 Castaic Apartments Yes Yes No
100 La Habra Hills Yes No No
101 5251 - 5271 East 2nd St. Shorehouse Cafe 22.8% Yes No Yes
102 Montgomery Business Park Olivetti Training 23.5% Yes Yes No
103 Atherton Park Apartments Yes Yes Yes
104 Let's Store It II - Brookhurst Yes Yes Yes
105 Torrance Western Self Storage Yes Yes No
106 Sierra Gardens Yes Yes No
107 Shelter Creek Apartments Yes No No
108 Design Row Shopping Center Beautiful Things, Inc. 21.3% Yes Yes Yes
</TABLE>
II-14
<PAGE> 17
APPENDIX II
CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS
PROPERTY OPERATING INFORMATION
<TABLE>
<CAPTION>
- ------------------------------------------------------------------------------------------------------------------------------------
LOAN UNDERWRITABLE MONTHLY APPRAISED VALUATION
NO. PROPERTY NAME(2) CASH FLOW PAYMENT(8) DSCR(4) VALUE DATE
- ------------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C>
109 Veteran Plaza $373,587 $19,051 1.63 $4,865,000 6/27/98
110 Rolling Hills Apartments $512,486 $19,358 2.21 $7,000,000 4/8/98
111 Four Corners Shopping Center $480,056 $24,628 1.62 $4,700,000 3/17/98
112 Rimrock Plaza Shopping Center $507,780 $26,511 1.60 $5,570,000 7/10/97
113 Orchard View Apartments $345,890 $20,756 1.39 $4,350,000 7/16/98
114 Secure Self Storage of Old Town $351,802 $20,166 1.45 $3,700,000 3/17/98
115 Waterford Place Condominiums $330,359 $18,799 1.46 $3,700,000 2/26/98
116 Nimitz Point Apartments $305,963 $19,520 1.31 $3,600,000 3/20/98
117 Physician's Plaza $338,496 $18,145 1.55 $3,600,000 5/20/98
118 Artesia Mobile Home Estates $454,078 $17,665 2.14 $5,130,000 5/22/98
119 Del Prado Apartments $346,003 $18,903 1.53 $3,630,000 6/19/98
120 Concord Villas $331,246 $17,927 1.54 $3,670,000 4/16/98
121 San Mateo Office Complex $381,738 $16,586 1.92 $5,350,000 6/29/98
122 Colonial Arms Apartments $304,911 $19,159 1.33 $3,550,000 3/12/98
123 Westport Apartments $389,065 $24,359 1.33 $5,000,000 4/16/98
124 Marina Self Storage $352,350 $21,722 1.35 $3,700,000 4/28/98
125 Americana Palos Verdes Apartments $325,122 $16,149 1.68 $3,600,000 6/10/98
126 Grand York Shopping Center $482,999 $22,526 1.79 $6,200,000 6/25/98
127 Brooktree Estates Apartments $341,290 $16,232 1.75 $4,150,000 12/10/97
128 Daily California Building $394,050 $17,661 1.86 $4,025,000 1/30/98
129 The Regent-Chicago $410,058 $15,887 2.15 $4,600,000 6/9/98
130 Lyons Shopping Center $271,832 $16,814 1.35 $3,215,000 1/16/98
131 Renaissance Tech $297,927 $17,596 1.41 $3,320,000 6/18/98
132 Columbian Steel Tank Co. $281,383 $18,471 1.27 $3,300,000 5/4/98
133 Barbur Place Center $243,992 $14,720 1.38 $3,100,000 7/24/98
134 Samoan Sea Apartments $339,166 $17,735 1.59 $3,200,000 4/29/98
135 4759 51 Street Warehouse $240,701 $14,879 1.35 $3,000,000 6/12/98
136 20650 Prairie $559,252 $20,299 2.30 $6,160,000 4/30/98
137 Sierra West Business Park $279,464 $16,725 1.39 $3,100,000 3/6/98
138 PetsMart-Sand City $335,216 $16,852 1.66 $4,000,000 5/7/98
139 Mesa Breeze Apartments $294,053 $13,816 1.77 $3,600,000 2/26/98
140 Palm Garden Apartments $302,947 $14,943 1.69 $3,950,000 5/30/98
141 Harvard Apartments $272,265 $14,153 1.60 $2,825,000 1/30/98
142 Safeworks Warehouse $216,964 $14,326 1.26 $2,800,000 8/12/98
143 Garden Brook Apartments $327,273 $13,495 2.02 $4,525,000 6/4/98
144 Lynmarie Apartments $483,879 $13,495 2.99 $6,525,000 6/5/98
145 Storey Plastics Building $335,730 $14,789 1.89 $3,700,000 5/15/98
146 Casa de Jerado $418,460 $16,199 2.15 $3,470,000 4/13/98
147 Palm Central South $393,458 $16,199 2.02 $3,580,000 4/13/98
148 Barnes - 380 Tennant Ave (D) $117,611 $7,380 1.39 $1,600,000 6/10/98
149 Barnes - 6550 Brem Lane (D) $82,446 $4,797 1.39 $920,000 6/12/98
150 Barnes - Santa Cruz (D) $54,711 $3,137 1.39 $700,000 6/8/98
151 Arctic Business Park III $304,588 $16,228 1.56 $3,000,000 6/26/98
152 Savannah Gardens Apartments $224,806 $13,902 1.35 $2,500,000 5/23/98
153 Markison Vista $295,478 $13,239 1.86 $3,430,000 6/9/98
154 London Press Building $404,416 $18,055 1.87 $5,300,000 4/14/98
155 Canal Park Apartments $224,349 $13,799 1.35 $2,640,000 5/4/98
156 Hayvenhurst Airport Business Park $276,300 $14,164 1.63 $2,825,000 4/8/98
157 Bashas' Shopping Center $213,992 $15,839 1.13 $2,750,000 3/4/98
158 15th & 16th Street Warehouse $199,480 $12,948 1.28 $2,400,000 5/7/98
159 Raintree Apartments $268,641 $13,211 1.69 $2,885,000 4/14/98
160 Lindys Town Lake Apartments $243,595 $12,333 1.65 $2,700,000 1/30/98
161 Discount Mini Storage North $285,706 $13,179 1.81 $2,860,000 12/26/97
162 1207-15 Pearl Street Mall $268,983 $12,672 1.77 $3,230,000 4/9/98
</TABLE>
<TABLE>
<CAPTION>
- ----------------------------------------------------------------------------------------------
PERCENT LEASED(9)
LOAN -----------------
NO. PROPERTY NAME(2) LTV(4) LEASED DATE
- ----------------------------------------------------------------------------------------------
<S> <C> <C> <C>
109 Veteran Plaza 61.4% 100.0% 6/1/98
110 Rolling Hills Apartments 42.6% 99.0% 3/5/98
111 Four Corners Shopping Center 62.9% 100.0% 8/6/98
112 Rimrock Plaza Shopping Center 52.5% 87.9% 6/30/98
113 Orchard View Apartments 66.3% 98.3% 6/30/98
114 Secure Self Storage of Old Town 75.2% 95.7% 11/30/98
115 Waterford Place Condominiums 74.6% 100.0% 7/1/98
116 Nimitz Point Apartments 75.3% 98.0% 1/28/98
117 Physician's Plaza 74.7% 100.0% 6/30/98
118 Artesia Mobile Home Estates 52.4% 96.8% 7/16/98
119 Del Prado Apartments 74.0% 100.0% 6/30/98
120 Concord Villas 73.1% 99.0% 8/2/98
121 San Mateo Office Complex 49.6% 100.0% 8/3/98
122 Colonial Arms Apartments 74.3% 95.0% 2/28/98
123 Westport Apartments 52.7% 89.5% 6/30/98
124 Marina Self Storage 71.1% 96.0% 8/10/98
125 Americana Palos Verdes Apartments 69.2% 100.0% 7/10/98
126 Grand York Shopping Center 40.1% 100.0% 6/30/98
127 Brooktree Estates Apartments 59.8% 90.0% 3/23/98
128 Daily California Building 60.2% 94.0% 8/4/98
129 The Regent-Chicago 51.9% 100.0% 6/11/98
130 Lyons Shopping Center 74.2% 100.0% 6/30/98
131 Renaissance Tech 71.9% 100.0% 7/5/98
132 Columbian Steel Tank Co. 71.9% 100.0% 9/10/98
133 Barbur Place Center 74.0% 96.2% 9/1/98
134 Samoan Sea Apartments 70.9% 90.0% 8/5/98
135 4759 51 Street Warehouse 74.7% 100.0% 7/28/98
136 20650 Prairie 35.8% 100.0% 7/27/98
137 Sierra West Business Park 71.0% 100.0% 7/29/98
138 PetsMart-Sand City 54.2% 100.0% 6/15/98
139 Mesa Breeze Apartments 59.4% 96.8% 4/13/98
140 Palm Garden Apartments 53.9% 98.1% 6/25/98
141 Harvard Apartments 74.7% 100.0% 5/7/98
142 Safeworks Warehouse 74.7% 100.0% 8/12/98
143 Garden Brook Apartments 46.2% 98.3% 7/6/98
144 Lynmarie Apartments 32.0% 93.5% 7/6/98
145 Storey Plastics Building 56.3% 100.0% 8/1/98
146 Casa de Jerado 59.7% 100.0% 6/30/98
147 Palm Central South 57.9% 97.4% 6/30/98
148 Barnes - 380 Tennant Ave (D) 64.0% 100.0% 6/19/98
149 Barnes - 6550 Brem Lane (D) 64.0% 100.0% 6/19/98
150 Barnes - Santa Cruz (D) 64.0% 100.0% 6/19/98
151 Arctic Business Park III 67.7% 96.0% 8/1/98
152 Savannah Gardens Apartments 79.7% 94.2% 5/15/98
153 Markison Vista 58.0% 100.0% 6/11/98
154 London Press Building 37.0% 100.0% 7/1/98
155 Canal Park Apartments 73.9% 97.2% 7/1/98
156 Hayvenhurst Airport Business Park 68.4% 90.2% 9/18/98
157 Bashas' Shopping Center 69.0% 100.0% 3/1/98
158 15th & 16th Street Warehouse 78.9% 100.0% 7/31/98
159 Raintree Apartments 65.3% 95.8% 6/30/98
160 Lindys Town Lake Apartments 68.2% 91.2% 5/12/98
161 Discount Mini Storage North 63.3% 89.1% 3/12/98
162 1207-15 Pearl Street Mall 55.5% 100.0% 7/1/98
</TABLE>
<TABLE>
<CAPTION>
- ---------------------------------------------------------------------------------------------------------------------------
TENANT INFORMATION(10)
LOAN ---------------------- TAX INSURANCE REPLACEMENT
NO. PROPERTY NAME(2) LARGEST TENANT % NSF ESCROW ESCROW RESERVES(11)
- ---------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C>
109 Veteran Plaza Yes No No
110 Rolling Hills Apartments Yes No No
111 Four Corners Shopping Center Yes No No
112 Rimrock Plaza Shopping Center Safeway (Von's) 49.1% No No No
113 Orchard View Apartments Yes Yes No
114 Secure Self Storage of Old Town Yes No No
115 Waterford Place Condominiums Yes Yes Yes
116 Nimitz Point Apartments Yes No No
117 Physician's Plaza Kaiser 61.7% Yes Yes No
118 Artesia Mobile Home Estates Yes Yes No
119 Del Prado Apartments Yes Yes No
120 Concord Villas No No No
121 San Mateo Office Complex Golden Gate Regional 31.4% Yes Yes No
122 Colonial Arms Apartments Yes Yes Yes
123 Westport Apartments Yes Yes No
124 Marina Self Storage Yes No No
125 Americana Palos Verdes Apartments No No No
126 Grand York Shopping Center Mars Supermarkets 57.0% No No No
127 Brooktree Estates Apartments No No No
128 Daily California Building Central Publishing 35.5% Yes No No
129 The Regent-Chicago Lucent Technologies 26.5% No No No
130 Lyons Shopping Center Wally Findlay Gallery Int'l. 55.6% Yes Yes Yes
131 Renaissance Tech Smart & Final 56.4% Yes Yes No
132 Columbian Steel Tank Co. Columbian Steel 100.0% No No No
133 Barbur Place Center Yes Yes Yes
134 Samoan Sea Apartments Yes No No
135 4759 51 Street Warehouse Yes Yes Yes
136 20650 Prairie General Ribbon Corp. 100.0% Yes No No
137 Sierra West Business Park Fares 25.5% Yes Yes No
138 PetsMart-Sand City PetsMart 100.0% No No No
139 Mesa Breeze Apartments Yes Yes No
140 Palm Garden Apartments Yes No No
141 Harvard Apartments Yes Yes No
142 Safeworks Warehouse Safeworks 100.0% Yes Yes Yes
143 Garden Brook Apartments Yes Yes No
144 Lynmarie Apartments Yes Yes No
145 Storey Plastics Building Story Plastics 100.0% No No No
146 Casa de Jerado Yes No No
147 Palm Central South Yes No No
148 Barnes - 380 Tennant Ave (D) Nova Microwave 25.4% Yes Yes No
149 Barnes - 6550 Brem Lane (D) Products Plus 39.2% Yes Yes No
150 Barnes - Santa Cruz (D) North American Title 100.0% Yes Yes No
151 Arctic Business Park III Yes No No
152 Savannah Gardens Apartments Yes Yes Yes
153 Markison Vista Atrium-Web Technology 32.2% No No No
154 London Press Building London Press, Inc 100.0% Yes Yes No
155 Canal Park Apartments No No No
156 Hayvenhurst Airport Business Park Yes Yes No
157 Bashas' Shopping Center Bashas' 76.7% Yes Yes No
158 15th & 16th Street Warehouse Yes Yes Yes
159 Raintree Apartments Yes Yes No
160 Lindys Town Lake Apartments Yes Yes Yes
161 Discount Mini Storage North Yes Yes No
162 1207-15 Pearl Street Mall Alleycatz 33.7% Yes Yes No
</TABLE>
II-15
<PAGE> 18
APPENDIX II
CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS
PROPERTY OPERATING INFORMATION
<TABLE>
<CAPTION>
- ------------------------------------------------------------------------------------------------------------------------------------
LOAN UNDERWRITABLE MONTHLY APPRAISED VALUATION
NO. PROPERTY NAME(2) CASH FLOW PAYMENT(8) DSCR(4) VALUE DATE
- ------------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C>
163 Midway Park North $296,339 $11,816 2.09 $3,530,000 6/9/98
164 Winchester House Apartments $275,761 $14,488 1.59 $2,650,000 12/8/95
165 740 W. Knox $236,847 $16,270 1.21 $2,800,000 6/12/98
166 Normandie Apartments $266,618 $15,456 1.44 $2,950,000 2/10/94
167 Oakmont Shopping Center $218,457 $12,779 1.42 $2,750,000 6/3/98
168 Coral Place Pilgrim Building Shopping Center $194,644 $11,662 1.39 $2,300,000 7/20/98
169 1730 I Street $215,927 $12,386 1.45 $2,280,000 6/5/98
170 Western Digital Building $225,641 $12,222 1.54 $2,500,000 6/15/98
171 Casa Alegre Apartments $256,520 $13,017 1.64 $2,370,000 4/30/98
172 Rodeo Plaza $234,992 $12,674 1.55 $2,440,000 5/11/98
173 Casa Del Sol North (E) $128,638 $6,626 1.90 $1,270,000 4/30/98
174 Casa Del Sol South (E) $157,721 $5,902 1.90 $1,430,000 4/30/98
175 Staples-Southington $225,444 $11,771 1.60 $3,000,000 4/15/98
176 55th & Wadsworth Retail Center $207,736 $11,078 1.56 $2,330,000 5/11/98
177 OMA Building $205,287 $11,565 1.48 $2,200,000 6/3/98
178 Cleator Corp Buildings $204,818 $11,370 1.50 $2,400,000 6/12/98
179 Hidden Village Apartments $388,552 $12,472 2.60 $4,000,000 2/17/98
180 Arctic Business Park II $232,052 $12,428 1.56 $2,435,000 7/21/98
181 Eckerd Drug Store No. 816R $221,886 $11,961 1.55 $2,620,000 6/3/98
182 Willow Glen Mobile Home Park $183,392 $10,069 1.52 $2,200,000 4/29/98
183 940 E. Diehl Road $225,064 $9,575 1.96 $2,460,000 5/22/98
184 Gateway Office Center $179,824 $10,794 1.39 $1,970,000 7/31/98
185 Laguna Hills Property $200,604 $10,621 1.57 $2,400,000 7/31/98
186 Rancho Dominguez $224,258 $10,602 1.76 $2,265,000 5/1/98
187 The Hampton Apartments $184,129 $9,939 1.54 $2,200,000 11/25/97
188 Redwood Self Storage $344,899 $10,794 2.66 $3,300,000 3/10/98
189 Hewlett Packard Bldg. $244,306 $10,573 1.93 $2,740,000 4/10/98
190 Spenwick Industrial Park $195,475 $11,139 1.46 $2,200,000 3/24/98
191 Lancaster Medical Office Building $200,768 $14,145 1.18 $2,200,000 5/14/98
192 Dorchester Gardens Apartments $202,324 $12,078 1.40 $2,200,000 12/9/97
193 Safeway-Marlow Center $496,910 $17,672 2.34 $5,000,000 4/13/98
194 Keylock Mini Storage $316,543 $13,228 1.99 $3,360,000 12/26/97
195 53rd Court Warehouse $156,264 $9,352 1.39 $2,000,000 5/7/98
196 Stadium Court $226,225 $10,151 1.86 $2,370,000 3/30/98
197 Oakhurst Drive Apartments $137,874 $9,144 1.26 $1,950,000 12/29/97
198 4602 North Avenue $216,889 $9,708 1.86 $2,380,000 4/3/98
199 Cal Plate, Inc. Buildings $157,269 $11,015 1.19 $1,850,000 5/28/98
200 McKinley Business Center $171,424 $9,678 1.48 $2,170,000 6/7/98
201 Rite Aid - Cleveland $209,378 $8,748 1.99 $2,280,000 4/22/98
202 77 Rumford Avenue Office Building $171,046 $9,081 1.57 $2,400,000 6/15/98
203 Herndon/West Office II (F) $97,703 $4,623 1.81 $1,100,000 3/23/98
204 Herndon/West Office I (F) $100,366 $4,520 1.81 $1,100,000 3/23/98
205 Daisy I Apartments $142,877 $8,844 1.35 $1,825,000 3/27/98
206 Sunset East Apartments $164,801 $9,085 1.51 $1,990,000 7/17/98
207 Overlook Terrace Apts. $159,043 $9,020 1.47 $1,720,000 6/9/98
208 2275 East Bayshore Road $242,845 $9,975 2.03 $2,960,000 5/15/98
209 Darant Industrial $189,674 $10,930 1.45 $1,975,000 7/1/98
210 354 S. La Fayette Park Place $149,981 $8,300 1.51 $1,600,000 6/10/98
211 22322 Gilberto $183,070 $11,257 1.36 $2,150,000 5/19/98
212 Parkview $278,973 $8,010 2.90 $2,900,000 6/9/98
213 Las Olas Shopping Center $133,908 $8,113 1.38 $1,700,000 8/6/98
214 1841 Fuller Apartments $158,383 $8,032 1.64 $1,900,000 7/28/98
215 Brighton Avenue Plaza Shopping Center $235,376 $8,985 2.18 $3,600,000 6/29/97
216 Tiffany Building $158,463 $8,458 1.56 $1,740,000 5/18/98
</TABLE>
<TABLE>
<CAPTION>
- ----------------------------------------------------------------------------------------------
PERCENT LEASED(9)
LOAN -----------------
NO. PROPERTY NAME(2) LTV(4) LEASED DATE
- ----------------------------------------------------------------------------------------------
<S> <C> <C> <C>
163 Midway Park North 50.3% 100.0% 6/11/98
164 Winchester House Apartments 66.9% 96.1% 7/22/98
165 740 W. Knox 63.1% 100.0% 8/1/98
166 Normandie Apartments 59.5% 94.6% 7/1/98
167 Oakmont Shopping Center 63.2% 100.0% 8/5/98
168 Coral Place Pilgrim Building Shopping Center 74.9% 93.6% 10/1/98
169 1730 I Street 74.2% 100.0% 8/3/98
170 Western Digital Building 67.6% 100.0% 7/9/98
171 Casa Alegre Apartments 70.7% 93.4% 8/5/98
172 Rodeo Plaza 68.2% 98.9% 5/12/98
173 Casa Del Sol North (E) 60.2% 92.5% 7/7/98
174 Casa Del Sol South (E) 60.2% 92.0% 3/13/98
175 Staples-Southington 53.9% 100.0% 9/17/98
176 55th & Wadsworth Retail Center 68.4% 100.0% 4/17/98
177 OMA Building 72.3% 100.0% 7/1/98
178 Cleator Corp Buildings 66.2% 100.0% 6/30/98
179 Hidden Village Apartments 39.4% 94.6% 8/26/98
180 Arctic Business Park II 63.9% 92.0% 7/16/98
181 Eckerd Drug Store No. 816R 58.6% 100.0% 5/1/98
182 Willow Glen Mobile Home Park 69.0% 97.7% 6/30/98
183 940 E. Diehl Road 60.7% 100.0% 8/20/98
184 Gateway Office Center 75.7% 93.5% 7/29/98
185 Laguna Hills Property 62.1% 100.0% 7/1/98
186 Rancho Dominguez 65.9% 100.0% 4/7/98
187 The Hampton Apartments 67.7% 100.0% 3/18/98
188 Redwood Self Storage 45.1% 98.0% 7/1/98
189 Hewlett Packard Bldg. 54.2% 100.0% 9/17/98
190 Spenwick Industrial Park 67.6% 100.0% 1/11/99
191 Lancaster Medical Office Building 66.7% 100.0% 6/19/98
192 Dorchester Gardens Apartments 65.0% 97.4% 7/17/98
193 Safeway-Marlow Center 28.4% 96.8% 8/1/98
194 Keylock Mini Storage 42.1% 92.4% 1/7/98
195 53rd Court Warehouse 69.8% 100.0% 7/31/98
196 Stadium Court 58.6% 89.0% 6/30/98
197 Oakhurst Drive Apartments 70.3% 100.0% 4/2/98
198 4602 North Avenue 56.6% 100.0% 5/21/98
199 Cal Plate, Inc. Buildings 72.3% 100.0% 8/1/98
200 McKinley Business Center 61.5% 95.0% 7/28/98
201 Rite Aid - Cleveland 58.3% 100.0% 8/1/98
202 77 Rumford Avenue Office Building 54.0% 100.0% 11/1/98
203 Herndon/West Office II (F) 58.6% 100.0% 7/14/98
204 Herndon/West Office I (F) 58.6% 100.0% 7/14/98
205 Daisy I Apartments 70.3% 100.0% 5/22/98
206 Sunset East Apartments 64.5% 100.0% 7/27/98
207 Overlook Terrace Apts. 73.6% 100.0% 6/18/98
208 2275 East Bayshore Road 41.7% 100.0% 5/26/98
209 Darant Industrial 62.5% 100.0% 6/1/98
210 354 S. La Fayette Park Place 77.1% 92.7% 4/1/98
211 22322 Gilberto 56.4% 100.0% 8/1/98
212 Parkview 41.5% 100.0% 6/11/98
213 Las Olas Shopping Center 70.4% 100.0% 9/1/98
214 1841 Fuller Apartments 62.9% 96.4% 5/18/98
215 Brighton Avenue Plaza Shopping Center 33.1% 100.0% 12/11/98
216 Tiffany Building 68.4% 100.0% 7/30/98
</TABLE>
<TABLE>
<CAPTION>
- ------------------------------------------------------------------------------------------------------------------------------------
TENANT INFORMATION(10)
LOAN ---------------------- TAX INSURANCE REPLACEMENT
NO. PROPERTY NAME(2) LARGEST TENANT % NSF ESCROW ESCROW RESERVES(11)
- ------------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C>
163 Midway Park North No No No
164 Winchester House Apartments Yes Yes Yes
165 740 W. Knox SW Mold 100.0% No No No
166 Normandie Apartments Yes Yes Yes
167 Oakmont Shopping Center Yes Yes No
168 Coral Place Pilgrim Building Shopping Center Senior Care 25.6% Yes Yes Yes
169 1730 I Street State of CA-Dept of F & G 46.2% No No No
170 Western Digital Building Western Digital Corp. 100.0% Yes No No
171 Casa Alegre Apartments Yes No No
172 Rodeo Plaza Yes Yes No
173 Casa Del Sol North (E) Yes No No
174 Casa Del Sol South (E) Yes No No
175 Staples-Southington Staples 100.0% Yes Yes No
176 55 th & Wadsworth Retail Center Mattress Discounters 29.6% Yes No No
177 OMA Building OMA 43.6% No No No
178 Cleator Corp Buildings Cleator Corporation 71.6% Yes Yes No
179 Hidden Village Apartments Yes Yes No
180 Arctic Business Park II Yes No No
181 Eckerd Drug Store No. 816R Eckerd Drug Store 100.0% Yes Yes No
182 Willow Glen Mobile Home Park Yes No No
183 940 E. Diehl Road Power 2000 47.1% Yes Yes No
184 Gateway Office Center Rapistan Demag 36.5% Yes Yes No
185 Laguna Hills Property County of Orange 32.3% Yes Yes No
186 Rancho Dominguez Showpower, Inc. 100.0% No No No
187 The Hampton Apartments No No No
188 Redwood Self Storage Yes Yes No
189 Hewlett Packard Bldg. Hewlett Packard 100.0% Yes Yes No
190 Spenwick Industrial Park Pioneer Contract 100.0% Yes Yes No
191 Lancaster Medical Office Building Lancaster Hospital 100.0% No No No
192 Dorchester Gardens Apartments Yes Yes Yes
193 Safeway-Marlow Center Ben Franklin Crafts 38.9% Yes No Yes
194 Keylock Mini Storage Yes Yes No
195 53rd Court Warehouse Quantum Fine Casework 100.0% Yes Yes Yes
196 Stadium Court Yes Yes No
197 Oakhurst Drive Apartments Yes Yes Yes
198 4602 North Avenue Federal Sign Company 100.0% No No No
199 Cal Plate, Inc. Buildings Cal Plate, Inc. 100.0% No No No
200 McKinley Business Center Yes No No
201 Rite Aid - Cleveland Rite Aid Drug Store 100.0% No No No
202 77 Rumford Avenue Office Building Warren Business Forms 20.3% Yes Yes Yes
203 Herndon/West Office II (F) Chambers-Lorenz 40.2% Yes No No
204 Herndon/West Office I (F) Anethesia 39.1% Yes No No
205 Daisy I Apartments Yes Yes No
206 Sunset East Apartments Yes Yes No
207 Overlook Terrace Apts. Yes Yes No
208 2275 East Bayshore Road Asset Management 36.6% No No No
209 Darant Industrial Darant Distributing 100.0% Yes Yes No
210 354 S. La Fayette Park Place Yes Yes No
211 22322 Gilberto Forespar Products 100.0% No No No
212 Parkview Flowdata, Inc. 27.0% No No No
213 Las Olas Shopping Center The Beauty Center 53.3% Yes Yes Yes
214 1841 Fuller Apartments Yes Yes No
215 Brighton Avenue Plaza Shopping Center Osco Drug (American Stores Prop.I) 54.1% No No No
216 Tiffany Building Provenance 52.2% Yes Yes No
</TABLE>
II-16
<PAGE> 19
APPENDIX II
CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS
PROPERTY OPERATING INFORMATION
<TABLE>
<CAPTION>
- ------------------------------------------------------------------------------------------------------------------------------------
LOAN UNDERWRITABLE MONTHLY APPRAISED VALUATION
NO. PROPERTY NAME(2) CASH FLOW PAYMENT(8) DSCR(4) VALUE DATE
- ------------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C>
217 Ballinger Trace Apts. $156,938 $11,009 1.19 $2,270,000 3/23/98
218 Freeway Industrial Center $146,252 $8,365 1.46 $1,600,000 4/20/98
219 Villa Monaco $159,409 $7,465 1.78 $1,650,000 3/6/98
220 Cheyenne Mountain Blockbuster $148,382 $7,759 1.59 $1,650,000 6/5/98
221 Sunset Hill Apartments $144,917 $8,031 1.50 $1,550,000 6/8/98
222 Le Med Apartments $227,052 $7,366 2.57 $3,000,000 6/17/98
223 Kerner Automotive Center $188,702 $7,838 2.01 $2,300,000 6/20/98
224 Bachman Glen Apartments $207,107 $7,635 2.26 $1,500,000 6/17/98
225 Westview Plaza $205,316 $8,734 1.96 $2,000,000 6/1/98
226 Fairmont Apartments $163,902 $8,535 1.60 $1,680,000 4/27/98
227 Commerce-Executive $374,679 $7,182 4.35 $3,650,000 6/9/98
228 St. Andrews Apartments $143,757 $7,185 1.67 $1,350,000 5/18/98
229 Dunbar Amored Building $119,916 $7,087 1.41 $1,460,000 11/12/97
230 631 Giguere Court $142,954 $7,519 1.58 $1,750,000 7/14/98
231 Woodfront Condominiums $141,356 $7,014 1.68 $1,310,000 2/17/98
232 Coral Shopping Center $115,829 $6,587 1.47 $1,400,000 7/20/98
233 Morally Wholesale $154,130 $10,860 1.18 $1,600,000 4/20/98
234 Emerald Court Apartments $140,555 $6,760 1.73 $1,700,000 4/10/98
235 1500 International Parkway $219,448 $6,653 2.75 $2,700,000 6/9/98
236 4801 W. 147th $140,882 $6,727 1.75 $1,540,000 3/16/98
237 7225 & 7235 Bermuda Road $136,717 $7,485 1.52 $1,525,000 8/4/98
238 150 North Gibson Road $169,036 $7,485 1.88 $2,100,000 8/3/98
239 San Carlos Apartments $162,660 $6,347 2.14 $1,800,000 5/15/98
240 Daisy III Apartments $111,829 $6,856 1.36 $1,525,000 3/27/98
241 Evergreen Garden Apts. $148,336 $6,871 1.80 $1,900,000 8/3/98
242 Albermarle Center $141,872 $7,357 1.61 $2,200,000 5/5/98
243 The Village at Weber Ranch $142,322 $7,164 1.66 $1,755,000 4/23/98
244 U-Stor George Washington $207,350 $7,849 2.20 $2,050,000 6/5/98
245 1410 W. 10th Pl. $121,103 $7,786 1.30 $1,350,000 5/6/98
246 Memorial Hills Townhomes $156,546 $7,873 1.66 $1,400,000 4/2/98
247 Espalier Square $157,538 $9,129 1.44 $1,800,000 7/9/98
248 Mission Plaza $160,949 $6,454 2.08 $2,250,000 6/4/98
249 Huebner Road Office Buildings $228,296 $11,642 1.63 $2,780,000 6/29/98
250 Kickapoo Plaza Shopping Center $121,015 $7,058 1.43 $1,335,000 3/16/98
251 Cascade Optical Buildings $102,698 $7,745 1.11 $1,255,000 4/20/98
252 The 3700 Building $120,745 $6,635 1.52 $1,400,000 7/11/98
253 Daisy IV Apartments $99,394 $6,170 1.34 $1,150,000 3/25/98
254 2201 Sturgis $153,305 $6,811 1.88 $1,950,000 7/29/98
255 Petal Street $260,868 $5,924 3.67 $2,600,000 6/9/98
256 Thrifty Payless, Laguna Niguel (IV) $69,735 $3,285 1.77 $1,750,000 10/9/97
257 Thrifty Payless, Bellflower (IV) $69,735 $3,285 1.77 $1,220,000 10/9/97
258 Jam Pharmaceutical $117,057 $7,148 1.36 $1,400,000 5/11/98
259 Sonora Court $307,152 $6,718 3.81 $3,200,000 6/4/98
260 Parkway Square $413,493 $5,362 6.43 $4,090,000 6/4/98
261 Glenbrook Place Apartments $102,264 $7,045 1.21 $1,930,000 6/30/98
262 4625 West Jennifer Avenue $91,633 $5,577 1.37 $1,000,000 4/20/98
263 Commercial Building West Lake Village $147,747 $6,931 1.78 $1,615,000 7/6/98
264 South Park Apartments $95,197 $4,824 1.64 $1,065,000 4/10/98
265 Reseda Mobile Homes $350,222 $6,787 4.30 $3,840,000 6/16/98
266 Murphy Avenue $106,853 $5,281 1.69 $1,200,000 5/18/98
267 10925 Kinross Avenue $223,093 $5,066 3.67 $2,640,000 3/16/98
268 4 Wrigley Street $106,516 $4,666 1.90 $1,150,000 5/15/98
269 9 Marconi Street $105,211 $4,630 1.89 $1,120,000 5/18/98
270 Westridge Commerce Center $155,361 $3,757 3.45 $1,800,000 6/19/98
</TABLE>
<TABLE>
<CAPTION>
- ----------------------------------------------------------------------------------------------
PERCENT LEASED(9)
LOAN -----------------
NO. PROPERTY NAME(2) LTV(4) LEASED DATE
- ----------------------------------------------------------------------------------------------
<S> <C> <C> <C>
217 Ballinger Trace Apts. 51.4% 100.0% 7/13/98
218 Freeway Industrial Center 72.8% 100.0% 2/1/98
219 Villa Monaco 69.0% 97.5% 7/8/98
220 Cheyenne Mountain Blockbuster 67.9% 100.0% 6/24/98
221 Sunset Hill Apartments 71.4% 93.0% 7/1/98
222 Le Med Apartments 36.5% 99.0% 5/31/98
223 Kerner Automotive Center 47.6% 100.0% 7/30/98
224 Bachman Glen Apartments 72.9% 100.0% 6/27/98
225 Westview Plaza 54.4% 98.9% 7/22/98
226 Fairmont Apartments 64.5% 97.6% 8/5/98
227 Commerce-Executive 29.6% 100.0% 6/11/98
228 St. Andrews Apartments 79.6% 100.0% 5/31/98
229 Dunbar Amored Building 72.5% 100.0% 6/24/98
230 631 Giguere Court 59.7% 100.0% 7/27/98
231 Woodfront Condominiums 79.6% 100.0% 6/30/98
232 Coral Shopping Center 73.0% 100.0% 10/1/98
233 Morally Wholesale 63.6% 100.0% 1/1/98
234 Emerald Court Apartments 59.0% 100.0% 7/14/98
235 1500 International Parkway 37.0% 100.0% 6/11/98
236 4801 W. 147th 64.6% 100.0% 6/30/98
237 7225 & 7235 Bermuda Road 65.0% 100.0% 8/14/98
238 150 North Gibson Road 47.2% 100.0% 8/14/98
239 San Carlos Apartments 55.3% 89.0% 8/10/98
240 Daisy III Apartments 65.2% 100.0% 5/18/98
241 Evergreen Garden Apts. 52.3% 95.6% 6/30/98
242 Albermarle Center 45.2% 92.0% 7/27/98
243 The Village at Weber Ranch 56.5% 100.0% 8/20/98
244 U-Stor George Washington 48.3% 99.1% 6/18/98
245 1410 W. 10th Pl. 73.1% 100.0% 8/5/98
246 Memorial Hills Townhomes 70.5% 100.0% 6/30/98
247 Espalier Square 54.7% 100.0% 7/1/98
248 Mission Plaza 43.1% 99.0% 6/11/98
249 Huebner Road Office Buildings 34.7% 100.0% 6/24/98
250 Kickapoo Plaza Shopping Center 71.4% 98.0% 7/14/98
251 Cascade Optical Buildings 74.1% 100.0% 6/2/98
252 The 3700 Building 65.6% 100.0% 7/7/98
253 Daisy IV Apartments 77.8% 100.0% 5/18/98
254 2201 Sturgis 45.8% 100.0% 6/18/98
255 Petal Street 34.2% 94.9% 6/11/98
256 Thrifty Payless, Laguna Niguel (IV) 29.9% 100.0% 10/1/97
257 Thrifty Payless, Bellflower (IV) 29.9% 100.0% 10/1/97
258 Jam Pharmaceutical 62.7% 100.0% 8/1/98
259 Sonora Court 26.2% 100.0% 4/1/98
260 Parkway Square 19.7% 100.0% 6/11/98
261 Glenbrook Place Apartments 38.9% 98.0% 6/1/98
262 4625 West Jennifer Avenue 74.5% 100.0% 7/31/98
263 Commercial Building West Lake Village 45.7% 100.0% 8/4/98
264 South Park Apartments 69.1% 100.0% 7/8/98
265 Reseda Mobile Homes 19.2% 96.3% 7/1/98
266 Murphy Avenue 60.3% 100.0% 4/17/98
267 10925 Kinross Avenue 26.3% 100.0% 2/9/98
268 4 Wrigley Street 55.7% 100.0% 4/17/98
269 9 Marconi Street 56.7% 100.0% 4/17/98
270 Westridge Commerce Center 27.6% 100.0% 7/30/98
</TABLE>
<TABLE>
<CAPTION>
- ----------------------------------------------------------------------------------------------------------------------------
TENANT INFORMATION(10)
LOAN ---------------------- TAX INSURANCE REPLACEMENT
NO. PROPERTY NAME(2) LARGEST TENANT % NSF ESCROW ESCROW RESERVES(11)
- ----------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C>
217 Ballinger Trace Apts. Yes Yes No
218 Freeway Industrial Center American Intl. 34.8% Yes No No
219 Villa Monaco Yes Yes No
220 Cheyenne Mountain Blockbuster Blockbuster Videos 71.2% Yes No No
221 Sunset Hill Apartments Yes Yes No
222 Le Med Apartments Yes No No
223 Kerner Automotive Center Crebassa Auto Body 29.9% Yes No No
224 Bachman Glen Apartments Yes Yes Yes
225 Westview Plaza No No No
226 Fairmont Apartments Yes No No
227 Commerce-Executive No No No
228 St. Andrews Apartments Yes Yes Yes
229 Dunbar Amored Building Dunbar Armored Co. 100.0% No No No
230 631 Giguere Court Environmental Filtration 54.2% Yes Yes No
231 Woodfront Condominiums Yes Yes No
232 Coral Shopping Center Yes Yes Yes
233 Morally Wholesale Morally Wholesale Inc. 100.0% Yes No No
234 Emerald Court Apartments Yes Yes No
235 1500 International Parkway Paging Network Equipment 38.7% No No No
236 4801 W. 147th Cedars-Sinai Medical Ctr. 100.0% No No No
237 7225 & 7235 Bermuda Road No No No
238 150 North Gibson Road Angler Tech 25.0% No No No
239 San Carlos Apartments Yes Yes No
240 Daisy III Apartments Yes Yes No
241 Evergreen Garden Apts. Yes No No
242 Albermarle Center Yes Yes No
243 The Village at Weber Ranch Hollywood Video 74.5% Yes No No
244 U-Stor George Washington Yes No Yes
245 1410 W. 10th Pl. Al Collins Graphic Design 100.0% Yes No No
246 Memorial Hills Townhomes Yes Yes No
247 Espalier Square The Cambria Group 21.9% Yes Yes No
248 Mission Plaza Multitechnology S. Corp. 43.1% No No No
249 Huebner Road Office Buildings Yes Yes No
250 Kickapoo Plaza Shopping Center W. R. Jones 34.3% Yes No No
251 Cascade Optical Buildings Cascade Optical 100.0% No No No
252 The 3700 Building Yes No No
253 Daisy IV Apartments Yes Yes No
254 2201 Sturgis Airborne Freight Corp. 52.4% No No No
255 Petal Street Daystone Int'l Sports 11.0% No No No
256 Thrifty Payless, Laguna Niguel (IV) Thrifty Payless - Laguna Niguel 100.0% No No No
257 Thrifty Payless, Bellflower (IV) Thrifty Payless - Bellflower 100.0% No No No
258 Jam Pharmaceutical Jam Pharmaceutical 100.0% Yes Yes No
259 Sonora Court Silicon Storage Technolog 100.00% Yes Yes No
260 Parkway Square Harte-Hanks/Star Cou. 25.1% No No No
261 Glenbrook Place Apartments Yes Yes No
262 4625 West Jennifer Avenue Fresno CASC Cnty 52.5% Yes No No
263 Commercial Building West Lake Village Accelerated Network 33.69% Yes Yes No
264 South Park Apartments Yes Yes No
265 Reseda Mobile Homes Yes Yes No
266 Murphy Avenue Kusha, Inc. 100.0% Yes No No
267 10925 Kinross Avenue Bel Air Camera, Inc. 100.00% No No No
268 4 Wrigley Street Monarch Business Forms 100.0% Yes No No
269 9 Marconi Street Kinetic Systems 100.00% Yes No No
270 Westridge Commerce Center Cornerstone Propane 45.4% Yes No No
</TABLE>
II-17
<PAGE> 20
APPENDIX II
CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS
PROPERTY OPERATING INFORMATION
<TABLE>
<CAPTION>
- ------------------------------------------------------------------------------------------------------------------------------------
LOAN UNDERWRITABLE MONTHLY APPRAISED VALUATION
NO. PROPERTY NAME(1) CASH FLOW PAYMENT(8) DSCR(4) VALUE DATE
- ------------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C>
271 Centennial Green $83,705 $3,177 2.20 $960,000 6/9/98
272 Bowser Tech $190,682 $3,111 5.11 $2,020,000 6/9/98
273 1720 Greenville Avenue $132,495 $3,012 3.67 $1,350,000 6/4/98
274 Taco Bell/ Scottsdale $62,554 $3,098 1.68 $860,000 4/2/98
TOTAL/WEIGHTED AVERAGE 1.63
</TABLE>
<TABLE>
<CAPTION>
- ----------------------------------------------------------------------------------------------
PERCENT LEASED(9)
LOAN -----------------
NO. PROPERTY NAME(1) LTV(4) LEASED DATE
- ----------------------------------------------------------------------------------------------
<S> <C> <C> <C>
271 Centennial Green 49.7% 100.0% 6/11/98
272 Bowser Tech 23.1% 100.0% 6/11/98
273 1720 Greenville Avenue 33.5% 100.0% 6/11/98
274 Taco Bell/ Scottsdale 48.4% 100.0% 2/1/98
TOTAL/WEIGHTED AVERAGE 64.9%
</TABLE>
<TABLE>
<CAPTION>
- ---------------------------------------------------------------------------------------------------------------------------
TENANT INFORMATION(10)
LOAN ---------------------- TAX INSURANCE REPLACEMENT
NO. PROPERTY NAME(1) LARGEST TENANT % NSF ESCROW ESCROW RESERVES(11)
- ---------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C>
271 Centennial Green Macro Gourmet, Inc. 22.26% No No No
272 Bowser Tech Accucom Telecomm. 34.2% No No No
273 1720 Greenville Avenue Dallas G.S., Inc. 24.44% No No No
274 Taco Bell/ Scottsdale Nancor Corporation 100.0% No No No
TOTAL/WEIGHTED AVERAGE 80.5% 51.3% 38.0%
</TABLE>
II-18
<PAGE> 21
APPENDIX II
CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS
PREPAYMENT AND SERVICING INFORMATION
<TABLE>
<CAPTION>
- ----------------------------------------------------------------------------------------------------------------------------------
LOAN INTEREST ACCRUAL LOCKOUT
No. Property Name(2) Method Seasoning(12) Period YM1 YM DEF/YM1 DEF/YM DEF
- ----------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C> <C> <C> <C>
1 Golf Mill Shopping Center Actual/360 7 31 86
2 Silvertree Hotel and Wildwood Lodge Actual/360 8 44 73
3 Mission Valley Hilton Hotel (A) Actual/360 10 60 58
4 Hanalei Hotel (A) Actual/360 10 60 58
5 Galleria Palms Apartments Actual/360 6 30 87
6 55 Hawthorne & 631 Howard Actual/360 6 24 30
7 Dunwoody Club Apartments Actual/360 4 36 42
8 Grapevine Town Shopping Center Actual/360 9 60 57
9 Ward - Bel Air Professional Ctr (I) 30/360 4 36 198
10 Ward - Bel Air Retail (I) 30/360 4 36 198
11 Ward - Bright Oaks Office (I) 30/360 4 36 198
12 Ward - Blue Spruce (I) 30/360 4 36 198
13 Ward - Hayes/Thomas Office (I) 30/360 4 36 198
14 Central Park Apartments Actual/360 8 36 78
15 Boca Industrial (B) Actual/360 4 36 78
16 South Congress Industrial (B) Actual/360 6 36 78
17 North Los Altos Shopping Center 30/360 6 36 78
18 International Residence-Austin (IRA) Actual/360 8 36 78
19 Crossway Commons Shopping Center Actual/360 8 60 57
20 La Veta Grand Apartments Actual/360 7 31 86
21 1 Lombard St. & 150 Greenwich St. Actual/360 6 36 78
22 Vintage Court Hotel 30/360 8 36 17
23 Wimberly Park Actual/360 8 36 78
24 Federal Express Building 30/360 9 36 78
25 Merrimac Plaza Shopping Center Actual/360 5 29 88
26 Stockton Center Actual/360 4 36 78
27 International Residence San Antonio Actual/360 8 36 78
28 Corporate Drive, Sugarland, TX Actual/360 1 36 138
29 Weatherly Walk Actual/360 5 36 78
30 Office Depot - Long Beach, CA Actual/360 4 36 78
31 Hurst Harbor Marina Actual/360 4 36 78
32 Casady Square Shopping Center Actual/360 6 30 87
33 Commonwealth Building Actual/360 7 36 138
34 Coyote Creek Mobile Home Park Actual/360 6 36 78
35 Mountainview Marketplace Shopping Center Actual/360 10 60 60
36 Hurley's Children & Family Medical Ctr. 30/360 5 84 114
37 Druid Pointe Office Building 30/360 8 60 60
38 Nohl Plaza Shopping Center 30/360 7 36 78
39 Monterey Park II Apts. Actual/360 5 36 78
40 Spring Hill Market Place Actual/360 5 36 138
41 Hampton Inn Hotel Actual/360 8 60 57
42 Crestview Apartments Actual/360 4 36 78
43 Fiesta Shopping Center 30/360 7 60 174
44 Sierra Crest Shopping Center Actual/360 7 36 78
45 Casa Del Rey Apartments Actual/360 5 36 78
46 Alameda Business Centre 30/360 6 36 78
47 58 Charles Street Office Building Actual/360 4 28 89
48 Syosset Plaza Shopping Center Actual/360 6 30 87
49 Silver Creek Shopping Center Actual/360 4 36 138
50 Martin Woodworking Actual/360 6 36 78
<CAPTION>
- ----------------------------------------------------------------------------------------------------------------------------------
PREPAYMENT CODE(13)
LOAN ADMINISTRATIVE
No. Property Name(2) 5.0% 4.5% 4.0% 3.5% 3.0% 2.5% 2.0% 1.0% Open Cost Rate (bps)(14)
- ----------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C> <C> <C> <C> <C> <C>
1 Golf Mill Shopping Center 3 1.45
2 Silvertree Hotel and Wildwood Lodge 3 1.45
3 Mission Valley Hilton Hotel (A) 2 9.45
4 Hanalei Hotel (A) 2 9.45
5 Galleria Palms Apartments 5 1.45
6 55 Hawthorne & 631 Howard 6 5.85
7 Dunwoody Club Apartments 6 5.85
8 Grapevine Town Shopping Center 3 9.45
9 Ward - Bel Air Professional Ctr (I) 6 5.85
10 Ward - Bel Air Retail (I) 6 5.85
11 Ward - Bright Oaks Office (I) 6 5.85
12 Ward - Blue Spruce (I) 6 5.85
13 Ward - Hayes/Thomas Office (I) 6 5.85
14 Central Park Apartments 6 5.85
15 Boca Industrial (B) 6 5.85
16 South Congress Industrial (B) 6 5.85
17 North Los Altos Shopping Center 6 5.85
18 International Residence-Austin (IRA) 6 5.85
19 Crossway Commons Shopping Center 3 1.45
20 La Veta Grand Apartments 3 10.45
21 1 Lombard St. & 150 Greenwich St. 6 5.85
22 Vintage Court Hotel 6 5.85
23 Wimberly Park 6 5.85
24 Federal Express Building 6 5.85
25 Merrimac Plaza Shopping Center 3 1.45
26 Stockton Center 6 5.85
27 International Residence San Antonio 6 5.85
28 Corporate Drive, Sugarland, TX 6 5.85
29 Weatherly Walk 6 5.85
30 Office Depot - Long Beach, CA 6 5.85
31 Hurst Harbor Marina 6 5.85
32 Casady Square Shopping Center 3 1.45
33 Commonwealth Building 6 5.85
34 Coyote Creek Mobile Home Park 6 5.85
35 Mountainview Marketplace Shopping Center 9.45
36 Hurley's Children & Family Medical Ctr. 6 5.85
37 Druid Pointe Office Building 9.45
38 Nohl Plaza Shopping Center 6 5.85
39 Monterey Park II Apts. 6 5.85
40 Spring Hill Market Place 6 5.85
41 Hampton Inn Hotel 3 1.45
42 Crestview Apartments 6 5.85
43 Fiesta Shopping Center 6 5.85
44 Sierra Crest Shopping Center 6 5.85
45 Casa Del Rey Apartments 6 5.85
46 Alameda Business Centre 6 5.85
47 58 Charles Street Office Building 3 1.45
48 Syosset Plaza Shopping Center 3 12.5
49 Silver Creek Shopping Center 6 5.85
50 Martin Woodworking 6 5.85
</TABLE>
II-18
<PAGE> 22
APPENDIX II
CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS
PREPAYMENT AND SERVICING INFORMATION
<TABLE>
<CAPTION>
- ----------------------------------------------------------------------------------------------------------------------------------
LOAN INTEREST ACCRUAL LOCKOUT
No. Property Name(2) Method Seasoning(12) Period YM1 YM DEF/YM1 DEF/YM DEF
- ----------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C> <C> <C> <C>
51 Park Bank Office Building Actual/360 4 28 89
52 Consolidated Technology Warehouse (II) Actual/360 4 28 89
53 Consolidated Technology Industrial Building (II) Actual/360 4 28 89
54 1155 Jones Street Actual/360 4 36 78
55 Kramer - 6 Arcata Apartments (III) 30/360 7 84 150
56 Kramer - Eureka Apartments (III) 30/360 7 84 150
57 Kramer - Fields Landing (III) 30/360 7 84 150
58 Vista Oaks Apartment Actual/360 8 36 198
59 Nash Finch Distribution Warehouse Actual/360 5 29 88
60 Syracuse Center - Phase I Actual/360 5 36 42
61 Amador II Building Actual/360 4 36 78
62 Catalina Apartments Actual/360 6 48 69
63 4670 Willow Road Actual/360 4 36 78
64 Hamilton House Apartments 30/360 5 36 198
65 Sacramento Place Apartments Actual/360 4 36 78
66 Zycon R&D Building 30/360 9 60 57
67 Rudolph-Hendrickson Senior Apartments Actual/360 7 48 69
68 Holborn Village Apartments Actual/360 4 28 89
69 100 E. Tujunga Actual/360 7 36 78
70 Rancho Anita Industrial Park Actual/360 5 36 78
71 Beverly Hills Tower Apartments (C) Actual/360 12 48 69
72 Beverly Hills Regency Apartments (C) Actual/360 12 48 69
73 Chico Town & Country Shopping Ctr. Actual/360 5 36 78
74 Windsor Court Apartments Actual/360 10 48 69
75 Pathmark Super Center-Wilmington, DE Actual/360 3 27 90
76 New Villa Valencia Mobile Home Park Actual/360 7 48 69
77 Veterans Plaza Shopping Center Actual/360 7 28 146
78 150 Sylvan Avenue Shopping Center Actual/360 4 28 86
79 Reynolds Industries Bldg Actual/360 7 36 78
80 Strada Da Valle Office Building Actual/360 7 60 57
81 Conrad Villas Apts. Actual/360 8 36 78
82 Ocean Business Park Actual/360 8 36 78
83 Westwood Village Shopping Center Actual/360 5 29 88
84 Enclave Apartments 30/360 7 36 78
85 Westside Shopping Center Actual/360 3 27 90
86 Riverside Country Club Mobile Home Park Actual/360 6 48 69
87 3030 Bridgeway Boulevard Actual/360 7 36 78
88 Food 4 Less Actual/360 7 36 78
89 Suburban Lodge Hotel Actual/360 3 60 60
90 Pathmark Super Center-Upper Darby, PA Actual/360 3 27 90
91 The Ladco Building 30/360 4 60 114
92 Hickory Plaza Actual/360 5 60 57
93 College Way Marketplace Actual/360 6 36 78
94 Grove Business Joint Venture 30/360 7 60 54
95 Edison Way Industrial Center Actual/360 4 36 138
96 Pacific Terrace Apartments Actual/360 8 36 78
97 4700-4800 SW 51 St Warehouse Actual/360 5 29 88
98 Brookside Villas Apartments Actual/360 6 30 87
99 Castaic Apartments 30/360 8 36 78
100 La Habra Hills Actual/360 5 36 78
101 5251 - 5271 East 2nd St. 30/360 8 36 78
<CAPTION>
- ----------------------------------------------------------------------------------------------------------------------------------
PREPAYMENT CODE(13)
LOAN ADMINISTRATIVE
No. Property Name(2) 5.0% 4.5% 4.0% 3.5% 3.0% 2.5% 2.0% 1.0% Open Cost Rate (bps)(14)
- ----------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C> <C> <C> <C> <C> <C>
51 Park Bank Office Building 3 9.45
52 Consolidated Technology Warehouse (II) 3 1.45
53 Consolidated Technology Industrial Building (II) 3 1.45
54 1155 Jones Street 6 5.85
55 Kramer - 6 Arcata Apartments (III) 6 5.85
56 Kramer - Eureka Apartments (III) 6 5.85
57 Kramer - Fields Landing (III) 6 5.85
58 Vista Oaks Apartment 6 5.85
59 Nash Finch Distribution Warehouse 3 10.45
60 Syracuse Center - Phase I 6 5.85
61 Amador II Building 6 5.85
62 Catalina Apartments 3 1.45
63 4670 Willow Road 6 5.85
64 Hamilton House Apartments 6 5.85
65 Sacramento Place Apartments 6 5.85
66 Zycon R&D Building 3 9.45
67 Rudolph-Hendrickson Senior Apartments 3 1.45
68 Holborn Village Apartments 3 9.45
69 100 E. Tujunga 6 5.85
70 Rancho Anita Industrial Park 6 5.85
71 Beverly Hills Tower Apartments (C) 3 1.45
72 Beverly Hills Regency Apartments (C) 3 1.45
73 Chico Town & Country Shopping Ctr. 6 5.85
74 Windsor Court Apartments 3 1.45
75 Pathmark Super Center-Wilmington, DE 3 1.45
76 New Villa Valencia Mobile Home Park 3 1.45
77 Veterans Plaza Shopping Center 6 12.5
78 150 Sylvan Avenue Shopping Center 6 1.45
79 Reynolds Industries Bldg 6 5.85
80 Strada Da Valle Office Building 3 12.5
81 Conrad Villas Apts. 6 5.85
82 Ocean Business Park 6 5.85
83 Westwood Village Shopping Center 3 1.45
84 Enclave Apartments 6 5.85
85 Westside Shopping Center 3 9.45
86 Riverside Country Club Mobile Home Park 3 1.45
87 3030 Bridgeway Boulevard 6 5.85
88 Food 4 Less 6 5.85
89 Suburban Lodge Hotel 9.45
90 Pathmark Super Center-Upper Darby, PA 3 1.45
91 The Ladco Building 6 5.85
92 Hickory Plaza 3 1.45
93 College Way Marketplace 6 5.85
94 Grove Business Joint Venture 6 5.85
95 Edison Way Industrial Center 6 5.85
96 Pacific Terrace Apartments 6 5.85
97 4700-4800 SW 51 St Warehouse 3 12.5
98 Brookside Villas Apartments 3 10.45
99 Castaic Apartments 6 5.85
100 La Habra Hills 6 5.85
101 5251 - 5271 East 2nd St. 6 5.85
</TABLE>
II-19
<PAGE> 23
<TABLE>
<CAPTION>
- ----------------------------------------------------------------------------------------------------------------------------------
LOAN INTEREST ACCRUAL LOCKOUT
NO. PROPERTY NAME(2) METHOD SEASONING(12) PERIOD YM1 YM DEF/YM1 DEF/YM DEF
- ----------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C> <C> <C> <C>
102 Montgomery Business Park Actual/360 6 36 78
103 Atherton Park Apartments Actual/360 13 48 69
104 Let's Store It II - Brookhurst 30/360 6 36 78
105 Torrance Western Self Storage 30/360 6 36 78
106 Sierra Gardens Actual/360 7 36 78
107 Shelter Creek Apartments Actual/360 8 36 78
108 Design Row Shopping Center Actual/360 3 27 90
109 Veteran Plaza 30/360 5 36 78
110 Rolling Hills Apartments Actual/360 7 36 78
111 Four Corners Shopping Center 30/360 8 60 174
112 Rimrock Plaza Shopping Center 30/360 16
113 Orchard View Apartments 30/360 4 36 138
114 Secure Self Storage of Old Town Actual/360 6 36 78
115 Waterford Place Condominiums Actual/360 8 32 85
116 Nimitz Point Apartments Actual/360 8 36 78
117 Physician's Plaza Actual/360 6 36 78
118 Artesia Mobile Home Estates Actual/360 6 36 78
119 Del Prado Apartments Actual/360 5 36 78
120 Concord Villas 30/360 7 36 78
121 San Mateo Office Complex Actual/360 4 36 78
122 Colonial Arms Apartments Actual/360 8 32 85
123 Westport Apartments Actual/360 8 36 78
124 Marina Self Storage 30/360 8 36 78
125 Americana Palos Verdes Apartments Actual/360 5 29 88
126 Grand York Shopping Center Actual/360 5 26 151
127 Brooktree Estates Apartments Actual/360 9 60 72
128 Daily California Building Actual/360 10 36 78
129 The Regent-Chicago 30/360 7 60 54
130 Lyons Shopping Center Actual/360 9 60 57
131 Renaissance Tech 30/360 5 36 78
132 Columbian Steel Tank Co. 30/360 6 36 78
133 Barbur Place Center Actual/360 4 28 89
134 Samoan Sea Apartments 30/360 7 36 78
135 4759 51 Street Warehouse Actual/360 5 29 88
136 20650 Prairie 30/360 6 36 138
137 Sierra West Business Park Actual/360 9 36 78
138 PetsMart-Sand City 30/360 7 36 78
139 Mesa Breeze Apartments Actual/360 8 48 69
140 Palm Garden Apartments 30/360 7 36 78
141 Harvard Apartments Actual/360 6 48 69
142 Safeworks Warehouse Actual/360 5 29 88
143 Garden Brook Apartments Actual/360 6 30 87
144 Lynmarie Apartments Actual/360 6 30 87
145 Storey Plastics Building Actual/360 7 36 78
146 Casa de Jerado Actual/360 7 36 78
147 Palm Central South Actual/360 7 36 78
148 Barnes - 380 Tennant Ave (D) Actual/360 6 36 78
149 Barnes - 6550 Brem Lane (D) Actual/360 6 36 78
150 Barnes - Santa Cruz (D) Actual/360 6 36 78
151 Arctic Business Park III Actual/360 5 48 186
152 Savannah Gardens Apartments Actual/360 6 30 87
<CAPTION>
- ----------------------------------------------------------------------------------------------------------------------------------
PREPAYMENT CODE(13)
LOAN ADMINISTRATIVE
NO. PROPERTY NAME(2) 5.0% 4.5% 4.0% 3.5% 3.0% 2.5% 2.0% 1.0% OPEN COST RATE (bps)(14)
- ----------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C> <C> <C> <C> <C> <C>
102 Montgomery Business Park 6 5.85
103 Atherton Park Apartments 3 1.45
104 Let's Store It II - Brookhurst 6 5.85
105 Torrance Western Self Storage 6 5.85
106 Sierra Gardens 6 5.85
107 Shelter Creek Apartments 6 5.85
108 Design Row Shopping Center 3 12.5
109 Veteran Plaza 6 5.85
110 Rolling Hills Apartments 6 5.85
111 Four Corners Shopping Center 6 5.85
112 Rimrock Plaza Shopping Center 120 60 54 6 9.45
113 Orchard View Apartments 6 5.85
114 Secure Self Storage of Old Town 6 5.85
115 Waterford Place Condominiums 3 10.45
116 Nimitz Point Apartments 6 5.85
117 Physician's Plaza 6 5.85
118 Artesia Mobile Home Estates 6 5.85
119 Del Prado Apartments 6 5.85
120 Concord Villas 6 5.85
121 San Mateo Office Complex 6 5.85
122 Colonial Arms Apartments 3 12.5
123 Westport Apartments 6 5.85
124 Marina Self Storage 6 5.85
125 Americana Palos Verdes Apartments 3 9.45
126 Grand York Shopping Center 3 10.45
127 Brooktree Estates Apartments 9.45
128 Daily California Building 6 5.85
129 The Regent-Chicago 6 5.85
130 Lyons Shopping Center 3 9.45
131 Renaissance Tech 6 5.85
132 Columbian Steel Tank Co. 6 5.85
133 Barbur Place Center 3 12.5
134 Samoan Sea Apartments 6 5.85
135 4759 51 Street Warehouse 3 12.5
136 20650 Prairie 6 5.85
137 Sierra West Business Park 6 5.85
138 PetsMart-Sand City 6 5.85
139 Mesa Breeze Apartments 3 1.45
140 Palm Garden Apartments 6 5.85
141 Harvard Apartments 3 1.45
142 Safeworks Warehouse 3 12.5
143 Garden Brook Apartments 3 1.45
144 Lynmarie Apartments 3 1.45
145 Storey Plastics Building 6 5.85
146 Casa de Jerado 6 5.85
147 Palm Central South 6 5.85
148 Barnes - 380 Tennant Ave (D) 6 5.85
149 Barnes - 6550 Brem Lane (D) 6 5.85
150 Barnes - Santa Cruz (D) 6 5.85
151 Arctic Business Park III 6 5.85
152 Savannah Gardens Apartments 3 10.45
</TABLE>
II-20
<PAGE> 24
<TABLE>
<CAPTION>
- ----------------------------------------------------------------------------------------------------------------------------------
LOAN INTEREST ACCRUAL Lockout
No. Property Name(1) Method Seasoning(12) Period YM1 YM DEF/YM1 DEF/YM DEF
- ----------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C> <C> <C> <C>
153 Markison Vista 30/360 7 60 54
154 London Press Building 30/360 6 36 138
155 Canal Park Apartments Actual/360 7 84 150
156 Hayvenhurst Airport Business Park Actual/360 8 36 78
157 Bashas' Shopping Center Actual/360 9 36 198
158 15th & 16th Street Warehouse Actual/360 5 29 88
159 Raintree Apartments Actual/360 7 36 78
160 Lindys Town Lake Apartments Actual/360 7 31 86
161 Discount Mini Storage North Actual/360 8 60 57
162 1207-15 Pearl Street Mall Actual/360 8 36 78
163 Midway Park North 30/360 7 60 54
164 Winchester House Apartments 30/360 36 60
165 740 W. Knox Actual/360 6 60 114
166 Normandie Apartments 30/360 58 36
167 Oakmont Shopping Center Actual/360 7 36 78
168 Coral Place Pilgrim Building Shopping Center Actual/360 3 27 90
169 1730 I Street Actual/360 5 36 78
170 Western Digital Building Actual/360 6 36 78
171 Casa Alegre Apartments 30/360 7 36 78
172 Rodeo Plaza 30/360 6 36 78
173 Casa Del Sol North (E) 30/360 6 36 78
174 Casa Del Sol South (E) 30/360 6 36 78
175 Staples-Southington 30/360 7 48 102
176 55 th & Wadsworth Retail Center Actual/360 7 36 78
177 OMA Building Actual/360 6 36 78
178 Cleator Corp Buildings Actual/360 7 36 78
179 Hidden Village Apartments 30/360 8 36 198
180 Arctic Business Park II Actual/360 5 48 186
181 Eckerd Drug Store No. 816R 30/360 5 60 174
182 Willow Glen Mobile Home Park Actual/360 7 36 78
183 940 E. Diehl Road 30/360 5 36 78
184 Gateway Office Center Actual/360 5 36 78
185 Laguna Hills Property Actual/360 5 36 78
186 Rancho Dominguez Actual/360 5 36 78
187 The Hampton Apartments Actual/360 9 60 120
188 Redwood Self Storage Actual/360 8 36 78
189 Hewlett Packard Bldg. Actual/360 8 48 66
190 Spenwick Industrial Park 30/360 8 36 78
191 Lancaster Medical Office Building 30/360 7 36 138
192 Dorchester Gardens Apartments 30/360 42 60
193 Safeway-Marlow Center 30/360 9 36 78
194 Keylock Mini Storage Actual/360 8 60 57
195 53rd Court Warehouse Actual/360 5 29 88
196 Stadium Court Actual/360 8 36 78
197 Oakhurst Drive Apartments Actual/360 9 48 69
198 4602 North Avenue Actual/360 8 36 78
199 Cal Plate, Inc. Buildings 30/360 7 84 150
200 McKinley Business Center Actual/360 7 36 78
201 Rite Aid - Cleveland 30/360 7 36 78
202 77 Rumford Avenue Office Building Actual/360 5 29 88
203 Herndon/West Office II (F) Actual/360 7 36 78
<CAPTION>
- ----------------------------------------------------------------------------------------------------------------------------------
PREPAYMENT CODE(13)
LOAN ADMINISTRATIVE
No. Property Name(1) 5.0% 4.5% 4.0% 3.5% 3.0% 2.5% 2.0% 1.0% Open Cost Rate (bps)(14)
- ----------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C> <C> <C> <C> <C> <C>
153 Markison Vista 6 5.85
154 London Press Building 6 5.85
155 Canal Park Apartments 6 5.85
156 Hayvenhurst Airport Business Park 6 5.85
157 Bashas' Shopping Center 6 5.85
158 15th & 16th Street Warehouse 3 12.5
159 Raintree Apartments 6 5.85
160 Lindys Town Lake Apartments 3 12.5
161 Discount Mini Storage North 3 1.45
162 1207-15 Pearl Street Mall 6 5.85
163 Midway Park North 6 5.85
164 Winchester House Apartments 12 6 6 1.45
165 740 W. Knox 6 5.85
166 Normandie Apartments 12 12 12 9 3 1.45
167 Oakmont Shopping Center 6 5.85
168 Coral Place Pilgrim Building Shopping Center 3 12.5
169 1730 I Street 6 12.5
170 Western Digital Building 6 5.85
171 Casa Alegre Apartments 6 5.85
172 Rodeo Plaza 6 5.85
173 Casa Del Sol North (E) 6 5.85
174 Casa Del Sol South (E) 6 5.85
175 Staples-Southington 6 5.85
176 55 th & Wadsworth Retail Center 6 5.85
177 OMA Building 6 5.85
178 Cleator Corp Buildings 6 5.85
179 Hidden Village Apartments 6 5.85
180 Arctic Business Park II 6 5.85
181 Eckerd Drug Store No. 816R 6 5.85
182 Willow Glen Mobile Home Park 6 5.85
183 940 E. Diehl Road 6 5.85
184 Gateway Office Center 6 5.85
185 Laguna Hills Property 6 5.85
186 Rancho Dominguez 6 5.85
187 The Hampton Apartments 5.85
188 Redwood Self Storage 6 9.45
189 Hewlett Packard Bldg. 6 5.85
190 Spenwick Industrial Park 6 5.85
191 Lancaster Medical Office Building 6 5.85
192 Dorchester Gardens Apartments 12 6 6 5.85
193 Safeway-Marlow Center 6 5.85
194 Keylock Mini Storage 3 1.45
195 53rd Court Warehouse 3 1.45
196 Stadium Court 6 12.5
197 Oakhurst Drive Apartments 3 5.85
198 4602 North Avenue 6 1.45
199 Cal Plate, Inc. Buildings 6 5.85
200 McKinley Business Center 6 5.85
201 Rite Aid - Cleveland 6 5.85
202 77 Rumford Avenue Office Building 3 5.85
203 Herndon/West Office II (F) 6 5.85
</TABLE>
II-21
<PAGE> 25
APPENDIX II
CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS
PREPAYMENT AND SERVICING INFORMATION
<TABLE>
<CAPTION>
- ----------------------------------------------------------------------------------------------------------------------------------
LOAN INTEREST ACCRUAL LOCKOUT
NO. PROPERTY NAME(2) METHOD SEASONING(12) PERIOD YM1 YM DEF/YM1 DEF/YM DEF
- ----------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C> <C> <C> <C>
204 Herndon/West Office I (F) Actual/360 7 36 78
205 Daisy I Apartments Actual/360 8 36 78
206 Sunset East Apartments Actual/360 5 36 78
207 Overlook Terrace Apts. Actual/360 6 36 78
208 2275 East Bayshore Road Actual/360 7 36 78
209 Darant Industrial 30/360 4 36 138
210 354 S. La Fayette Park Place 30/360 7 36 42
211 22322 Gilberto 30/360 7 36 78
212 Parkview 30/360 7 60 54
213 Las Olas Shopping Center Actual/360 3 27 90
214 1841 Fuller Apartments 30/360 5 36 138
215 Brighton Avenue Plaza Shopping Center Actual/360 7 60 57
216 Tiffany Building Actual/360 7 36 79
217 Ballinger Trace Apts. 30/360 9 60 114
218 Freeway Industrial Center 30/360 7 36 78
219 Villa Monaco Actual/360 7 36 78
220 Cheyenne Mountain Blockbuster Actual/360 6 36 78
221 Sunset Hill Apartments Actual/360 6 36 78
222 Le Med Apartments 30/360 4 36 78
223 Kerner Automotive Center Actual/360 5 36 78
224 Bachman Glen Apartments Actual/360 5 36 78
225 Westview Plaza Actual/360 6 36 138
226 Fairmont Apartments 30/360 8 36 78
227 Commerce-Executive 30/360 7 60 54
228 St. Andrews Apartments Actual/360 7 36 78
229 Dunbar Amored Building Actual/360 5 36 78
230 631 Giguere Court Actual/360 5 36 78
231 Woodfront Condominiums Actual/360 9 36 78
232 Coral Shopping Center Actual/360 3 27 90
233 Morally Wholesale 30/360 7 36 102
234 Emerald Court Apartments 30/360 9 36 78
235 1500 International Parkway 30/360 7 60 54
236 4801 W. 147th Actual/360 7 36 102
237 7225 & 7235 Bermuda Road 30/360 4 36 198
238 150 North Gibson Road 30/360 4 36 198
239 San Carlos Apartments Actual/360 5 36 78
240 Daisy III Apartments Actual/360 8 36 78
241 Evergreen Garden Apts. Actual/360 5 36 78
242 Albermarle Center Actual/360 6 36 78
243 The Village at Weber Ranch Actual/360 8 36 78
244 U-Stor George Washington Actual/360 5 29 88
245 1410 W. 10th Pl. Actual/360 7 36 78
246 Memorial Hills Townhomes 30/360 7 60 174
247 Espalier Square 30/360 5 60 114
248 Mission Plaza 30/360 7 60 54
249 Huebner Road Office Buildings 30/360 6 36 78
250 Kickapoo Plaza Shopping Center Actual/360 8 36 78
251 Cascade Optical Buildings 30/360 7 84 150
252 The 3700 Building Actual/360 6 36 78
253 Daisy IV Apartments Actual/360 8 36 78
254 2201 Sturgis 30/360 4 36 198
<CAPTION>
- ----------------------------------------------------------------------------------------------------------------------------------
PREPAYMENT CODE(13)
LOAN ADMINISTRATIVE
NO. PROPERTY NAME(2) 5.0% 4.5% 4.0% 3.5% 3.0% 2.5% 2.0% 1.0% OPEN COST RATE (bps)(14)
- ----------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C> <C> <C> <C> <C> <C>
204 Herndon/West Office I (F) 6 5.85
205 Daisy I Apartments 6 5.85
206 Sunset East Apartments 6 12.5
207 Overlook Terrace Apts. 6 5.85
208 2275 East Bayshore Road 6 5.85
209 Darant Industrial 6 5.85
210 354 S. La Fayette Park Place 6 5.85
211 22322 Gilberto 6 5.85
212 Parkview 6 5.85
213 Las Olas Shopping Center 3 5.85
214 1841 Fuller Apartments 6 12.5
215 Brighton Avenue Plaza Shopping Center 3 5.85
216 Tiffany Building 6 12.5
217 Ballinger Trace Apts. 6 5.85
218 Freeway Industrial Center 6 5.85
219 Villa Monaco 6 5.85
220 Cheyenne Mountain Blockbuster 6 5.85
221 Sunset Hill Apartments 6 5.85
222 Le Med Apartments 6 5.85
223 Kerner Automotive Center 6 5.85
224 Bachman Glen Apartments 6 5.85
225 Westview Plaza 6 5.85
226 Fairmont Apartments 6 5.85
227 Commerce-Executive 6 5.85
228 St. Andrews Apartments 6 5.85
229 Dunbar Amored Building 6 5.85
230 631 Giguere Court 6 5.85
231 Woodfront Condominiums 6 5.85
232 Coral Shopping Center 3 5.85
233 Morally Wholesale 6 5.85
234 Emerald Court Apartments 6 5.85
235 1500 International Parkway 6 5.85
236 4801 W. 147th 6 5.85
237 7225 & 7235 Bermuda Road 6 5.85
238 150 North Gibson Road 6 5.85
239 San Carlos Apartments 6 5.85
240 Daisy III Apartments 6 5.85
241 Evergreen Garden Apts. 6 5.85
242 Albermarle Center 6 5.85
243 The Village at Weber Ranch 6 5.85
244 U-Stor George Washington 3 1.45
245 1410 W. 10th Pl. 6 5.85
246 Memorial Hills Townhomes 6 5.85
247 Espalier Square 6 5.85
248 Mission Plaza 6 5.85
249 Huebner Road Office Buildings 6 5.85
250 Kickapoo Plaza Shopping Center 6 5.85
251 Cascade Optical Buildings 6 5.85
252 The 3700 Building 6 5.85
253 Daisy IV Apartments 6 5.85
254 2201 Sturgis 6 5.85
</TABLE>
II-22
<PAGE> 26
<TABLE>
<CAPTION>
- ------------------------------------------------------------------------------------------------------------------------------------
Loan Interest Accrual Lockout
No. Property Name(2) Method Seasoning(12) Period YMI YM DEF/YMI DEF/YM
- ------------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C> <C> <C>
255 Petal Street 30/360 7 60
256 Thrifty Payless, Laguna Niguel (IV) Actual/360 12 36 78
257 Thrifty Payless, Bellflower (IV) Actual/360 12 36 78
258 Jam Pharmaceutical Actual/360 8 36 78
259 Sonora Court Actual/360 7 60
260 Parkway Square 30/360 7 60
261 Glenbrook Place Apartments 30/360 4 36
262 4625 West Jennifer Avenue Actual/360 7 36 78
263 Commercial Building West Lake Village 30/360 5 60
264 South Park Apartments Actual/360 7 36
265 Reseda Mobile Homes 30/360 6 60 114
266 Murphy Avenue 30/360 7 36 78
267 10925 Kinross Avenue 30/360 8 36 78
268 4 Wrigley Street 30/360 6 36
269 9 Marconi Street 30/360 7 36
270 Westridge Commerce Center Actual/360 5 36 78
271 Centennial Green 30/360 7 60
272 Bowser Tech 30/360 7 60
273 1720 Greenville Avenue 30/360 7 60
274 Taco Bell/ Scottsdale 30/360 7 36 42
TOTAL/WEIGHTED AVERAGE 6.6 39.3
</TABLE>
<TABLE>
<CAPTION>
- ------------------------------------------------------------------------------------------------------------------------------------
Prepayment Code(13)
Loan Administrative
No. Property Name(2) DEF 5.0% 4.5% 4.0% 3.5% 3.0% 2.5% 2.0% 1.0% Open Cost Rate (bps)(14)
- ------------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C> <C> <C> <C> <C> <C>
255 Petal Street 54 6 5.85
256 Thrifty Payless, Laguna Niguel (IV) 6 5.85
257 Thrifty Payless, Bellflower (IV) 6 5.85
258 Jam Pharmaceutical 6 5.85
259 Sonora Court 174 6 5.85
260 Parkway Square 54 6 5.85
261 Glenbrook Place Apartments 18 6 5.85
262 4625 West Jennifer Avenue 6 5.85
263 Commercial Building West Lake Village 114 6 5.85
264 South Park Apartments 78 6 5.85
265 Reseda Mobile Homes 6 5.85
266 Murphy Avenue 6 5.85
267 10925 Kinross Avenue 6 5.85
268 4 Wrigley Street 78 6 5.85
269 9 Marconi Street 78 6 5.85
270 Westridge Commerce Center 6 5.85
271 Centennial Green 54 6 5.85
272 Bowser Tech 54 6 5.85
273 1720 Greenville Avenue 54 6 5.85
274 Taco Bell/ Scottsdale
TOTAL/WEIGHTED AVERAGE 4.8 5.64
</TABLE>
<PAGE> 27
APPENDIX II
ADDITIONAL INFORMATION REGARDING THE MULTIFAMILY MORTGAGE LOANS
<TABLE>
<CAPTION>
LOAN UTILITIES
NO. PROPERTY NAME CITY COUNTY STATE TENANT PAYS
<S> <C> <C> <C> <C> <C>
5 Galleria Palms Apartments Tempe Maricopa AZ Electricity, Cable T.V.
7 Dunwoody Club Apartments Atlanta Fulton GA Gas, Electric
14 Central Park Apartments San Jose Santa Clara CA Gas, Electric
18 International Residence-Austin (IRA) Austin Williamson TX Gas, Electric
20 La Veta Grand Apartments Orange Orange CA Electricity, Gas
23 Wimberly Park Duncanville Dallas TX Gas, Electric
27 International Residence San Antonio San Antonio Bexar TX Gas, Electric
29 Weatherly Walk Fayetteville Fayette GA Gas, Electric
39 Monterey Park II Apts. Las Vegas Clark NV Gas, Electric
42 Crestview Apartments West Lafayette Tippecanoe IN Gas, Electric
45 Casa Del Rey Apartments Fresno Fresno CA Gas, Electric
54 1155 Jones Street San Francisco San Francisco CA Gas, Electric
55 Kramer - 6 Arcata Apartments Arcata Humboldt CA Gas,Electric,Water, Trash
56 Kramer - Eureka Apartments Eureka Humboldt CA Electricity, Gas
57 Kramer - Fields Landing Fields Landing Humboldt CA Electricity, Gas
58 Vista Oaks Apartment Martinez Contra Costa CA Gas, Electric
62 Catalina Apartments Studio City Los Angeles CA Electricity, Gas
64 Hamilton House Apartments Mayfield Heights Cuyahoga OH Electric
65 Sacramento Place Apartments Sacramento Sacramento CA Gas, Electric
67 Rudolph-Hendrickson Senior Apartments Rancho Cucamonga San Bernardino CA Electricity, Cable T.V.
68 Holborn Village Apartments Madison Dane WI Electricity, Gas, Cable T.V.
71 Beverly Hills Tower Apartments Los Angeles Los Angeles CA None
72 Beverly Hills Regency Apartments Los Angeles Los Angeles CA Gas, Electricity
74 Windsor Court Apartments Turlock Stanislaus CA Electricity
81 Conrad Villas Apts. Spring Valley San Diego CA Gas, Electric
84 Enclave Apartments Los Angeles Los Angeles CA Gas, Electric
96 Pacific Terrace Apartments Midway City Orange CA Gas, Electric (HUD Reimbursed)
98 Brookside Villas Apartments Reno Washoe NV Electricity
99 Castaic Apartments Castaic Los Angeles CA Gas, Electric
100 La Habra Hills La Habra Orange CA Gas, Electric
103 Atherton Park Apartments Taylorsville Salt Lake County UT Gas, Electricity
106 Sierra Gardens Bellflower Los Angeles CA Gas, Electric
107 Shelter Creek Apartments San Jose Santa Clara CA Gas, Electric
109 Veteran Plaza Los Angeles Los Angeles CA Gas, Electric
110 Rolling Hills Apartments Torrance Los Angeles CA Gas, Electric
113 Orchard View Apartments Tacoma Pierce WA Gas, Electric
115 Waterford Place Condominiums Athens Clarke GA Electricity, Water
116 Nimitz Point Apartments San Diego San Diego CA Gas, Electric
119 Del Prado Apartments Downey Los Angeles CA Gas, Electric
120 Concord Villas Riverside Riverside CA Gas, Electric
122 Colonial Arms Apartments Center Township Beaver PA Electricity
123 Westport Apartments Corcoran Kings CA Gas, Electric
125 Americana Palos Verdes Apartments Las Vegas Clark County NV Electricity
127 Brooktree Estates Apartments Los Angeles Los Angeles CA Electricity
134 Samoan Sea Apartments San Pedro Los Angeles CA Gas, Electric
139 Mesa Breeze Apartments Costa Mesa Orange County CA Electricity
140 Palm Garden Apartments West Hollywood Los Angeles CA Gas, Electric
141 Harvard Apartments Los Angeles Los Angeles CA Electricity, Gas
143 Garden Brook Apartments Beaverton Washington OR Electricity, Cable T.V.
144 Lynmarie Apartments Beaverton Washington OR Electricity
146 Casa de Jerado Riverside Riverside CA Gas, Electric
147 Palm Central South Riverside Riverside CA Gas, Electric
152 Savannah Gardens Apartments Cincinnati Hamilton OH Electricity
155 Canal Park Apartments Boise Ada ID Gas, Electric
159 Raintree Apartments Muskogee Muskogee OK Electric
160 Lindys Town Lake Apartments Austin Travis TX Electricity
164 Winchester House Apartments Virgnia Gardens Dade County FL Electricity
166 Normandie Apartments San Antonio Bexar TX None
171 Casa Alegre Apartments Hawthorne Los Angeles CA Gas, Electric
</TABLE>
<TABLE>
<CAPTION>
REM. TERM TO MATURITY
LOAN CUT-OFF MATURITY DATE OR ARD
NO. PROPERTY NAME DATE BALANCE OR ARD(5) (MOS) ELEVATOR
<S> <C> <C> <C> <C> <C>
5 Galleria Palms Apartments $28,874,586 10/1/08 116 No
7 Dunwoody Club Apartments $24,935,425 10/1/05 80 No
14 Central Park Apartments $10,890,971 6/1/08 112 No
18 International Residence-Austin (IRA) $10,534,893 6/1/08 112 No
20 La Veta Grand Apartments $10,023,895 7/1/08 113 No
23 Wimberly Park $8,745,949 6/1/08 112 No
27 International Residence San Antonio $8,348,406 6/1/08 112 No
29 Weatherly Walk $7,868,658 9/1/08 115 No
39 Monterey Park II Apts. $6,475,013 9/1/08 115 No
42 Crestview Apartments $6,096,683 10/1/08 116 No
45 Casa Del Rey Apartments $5,915,181 9/1/08 115 No
54 1155 Jones Street $5,382,128 10/1/08 116 Yes
55 Kramer - 6 Arcata Apartments $3,457,952 7/1/18 233 No
56 Kramer - Eureka Apartments $1,505,903 7/1/18 233 No
57 Kramer - Fields Landing $317,728 7/1/18 233 No
58 Vista Oaks Apartment $5,222,195 6/1/18 232 No
62 Catalina Apartments $4,978,762 8/1/08 114 Yes
64 Hamilton House Apartments $4,950,153 9/1/18 235 Yes
65 Sacramento Place Apartments $4,834,067 10/1/08 116 No
67 Rudolph-Hendrickson Senior Apartments $4,700,721 7/1/08 113 Yes
68 Holborn Village Apartments $4,637,145 10/1/08 116 No
71 Beverly Hills Tower Apartments $3,083,429 2/1/08 108 Yes
72 Beverly Hills Regency Apartments $1,398,587 2/1/08 108 Yes
74 Windsor Court Apartments $4,464,735 4/1/08 110 No
81 Conrad Villas Apts. $3,821,586 6/1/08 112 No
84 Enclave Apartments $3,662,478 7/1/08 113 Yes
96 Pacific Terrace Apartments $3,344,725 6/1/08 112 Yes
98 Brookside Villas Apartments $3,322,620 8/1/08 114 No
99 Castaic Apartments $3,316,651 6/1/08 112 No
100 La Habra Hills $3,286,765 9/1/08 115 Yes
103 Atherton Park Apartments $3,218,428 1/1/08 107 No
106 Sierra Gardens $3,163,108 7/1/08 113 No
107 Shelter Creek Apartments $3,149,946 6/1/08 112 No
109 Veteran Plaza $2,986,411 9/1/08 115 Yes
110 Rolling Hills Apartments $2,984,265 7/1/08 113 Yes
113 Orchard View Apartments $2,885,869 10/1/13 176 No
115 Waterford Place Condominiums $2,759,877 6/1/08 112 N/A
116 Nimitz Point Apartments $2,712,573 6/1/08 112 Yes
119 Del Prado Apartments $2,684,418 9/1/08 115 Yes
120 Concord Villas $2,684,173 7/1/08 113 No
122 Colonial Arms Apartments $2,639,185 6/1/08 112 N/A
123 Westport Apartments $2,633,457 6/1/08 112 No
125 Americana Palos Verdes Apartments $2,490,437 9/1/08 115 No
127 Brooktree Estates Apartments $2,483,094 5/1/09 123 No
134 Samoan Sea Apartments $2,268,285 7/1/08 113 No
139 Mesa Breeze Apartments $2,136,648 6/1/08 112 No
140 Palm Garden Apartments $2,130,542 7/1/08 113 No
141 Harvard Apartments $2,109,935 8/1/08 114 Yes
143 Garden Brook Apartments $2,090,375 8/1/08 114 No
144 Lynmarie Apartments $2,090,375 8/1/08 114 No
146 Casa de Jerado $2,073,107 7/1/08 113 No
147 Palm Central South $2,073,107 7/1/08 113 No
152 Savannah Gardens Apartments $1,992,520 8/1/08 114 No
155 Canal Park Apartments $1,951,864 7/1/18 233 No
159 Raintree Apartments $1,884,642 7/1/08 113 No
160 Lindys Town Lake Apartments $1,841,071 7/1/08 113 No
164 Winchester House Apartments $1,773,104 2/1/03 48 Yes
166 Normandie Apartments $1,754,370 4/1/01 26 No
171 Casa Alegre Apartments $1,676,307 7/1/08 113 No
</TABLE>
<PAGE> 28
APPENDIX II
ADDITIONAL INFORMATION REGARDING THE MULTIFAMILY MORTGAGE LOANS
<TABLE>
<CAPTION>
LOAN UTILITIES
NO. PROPERTY NAME CITY COUNTY STATE TENANT PAYS
<S> <C> <C> <C> <C> <C>
173 Casa Del Sol North Hawthorne Los Angleles CA None
174 Casa Del Sol South Hawthorne Los Angleles CA None
179 Hidden Village Apartments Phoenix Maricopa AZ Gas, Electric
187 The Hampton Apartments West Hollywood Los Angeles County CA Electricity
193 Dorchester Gardens Apartments North Charleston Charleston County SC Electricity
197 Oakhurst Drive Apartments Beverly Hills Los Angeles CA Electricity, Gas
206 Daisy I Apartments Costa Mesa Orange CA Gas, Electric
205 Sunset East Apartments Renton King WA Gas, Electric
207 Overlook Terrace Apts. Edgewood Pierce WA Gas, Electric
210 354 S. La Fayette Park Place Los Angeles Los Angeles CA Gas, Electric
214 1841 Fuller Apartments Hollywood Los Angeles CA Gas, Electric
217 Ballinger Trace Apts. Edmonds Snohomish WA Gas, Electric, Water
219 Villa Monaco La Habra Orange CA Gas, Electric
221 Sunset Hill Apartments Spokane Spokane WA Gas, Electric
222 Le Med Apartments Austin Travis TX Electric
224 Bachman Glen Apartments Dallas Dallas TX Gas, Electric
226 Fairmont Apartments Glendale Los Angeles CA Gas, Electric
228 St. Andrews Apartments Tampa Hillsborough FL Gas, Electric, Water
231 Woodfront Condominiums Dallas Dallas TX Gas, Electric
234 Emerald Court Apartments Enumclaw King WA Gas, Electric
239 San Carlos Apartments Portland Multnomah OR Gas, Electric
240 Daisy III Apartments Costa Mesa Orange CA Gas, Electric
241 Evergreen Garden Apts. El Cajon San Diego CA Gas, Electric
246 Memorial Hills Townhomes Houston Harris TX Gas, Electric, Water
253 Daisy IV Apartments Anaheim Orange CA Gas, Electric
261 Glenbrook Place Apartments Garland Dallas TX Gas, Electric
264 South Park Apartments Anaheim Orange CA Gas, Electric
</TABLE>
<TABLE>
<CAPTION>
REM. TERM TO MATURITY
LOAN CUT-OFF MATURITY DATE OR ARD
NO. PROPERTY NAME DATE BALANCE OR ARD(5) (MOS) ELEVATOR
<S> <C> <C> <C> <C> <C>
173 Casa Del Sol North $859,550 8/1/08 114 No
174 Casa Del Sol South $765,691 8/1/08 114 No
179 Hidden Village Apartments $1,575,128 6/1/18 232 No
187 The Hampton Apartments $1,490,358 5/1/13 171 Yes
193 Dorchester Gardens Apartments $1,429,195 8/1/02 42 No
197 Oakhurst Drive Apartments $1,371,130 5/1/08 111 Yes
206 Daisy I Apartments $1,283,186 6/1/08 112 No
205 Sunset East Apartments $1,282,645 9/1/08 115 No
207 Overlook Terrace Apts. $1,266,436 8/1/08 114 No
210 354 S. La Fayette Park Place $1,232,844 7/1/05 77 Yes
214 1841 Fuller Apartments $1,195,082 9/1/13 175 Yes
217 Ballinger Trace Apts. $1,166,073 5/1/13 171 No
219 Villa Monaco $1,139,147 7/1/08 113 No
221 Sunset Hill Apartments $1,106,814 8/1/08 114 No
222 Le Med Apartments $1,093,993 10/1/08 116 No
224 Bachman Glen Apartments $1,093,539 9/1/08 115 No
226 Fairmont Apartments $1,082,779 6/1/08 112 No
228 St. Andrews Apartments $1,074,760 7/1/08 113 No
231 Woodfront Condominiums $1,043,388 5/1/08 111 No
234 Emerald Court Apartments $1,002,461 5/1/08 111 No
239 San Carlos Apartments $996,014 9/1/08 115 Yes
240 Daisy III Apartments $994,718 6/1/08 112 No
241 Evergreen Garden Apts. $994,006 9/1/08 115 No
246 Memorial Hills Townhomes $986,647 7/1/18 233 No
253 Daisy IV Apartments $895,246 6/1/08 112 No
261 Glenbrook Place Apartments $750,732 10/1/03 56 No
264 South Park Apartments $736,217 7/1/08 113 No
</TABLE>
II-25
<PAGE> 29
APPENDIX II
ADDITIONAL INFORMATION REGARDING THE MULTIFAMILY MORTGAGE LOANS
<TABLE>
<CAPTION>
- -----------------------------------------------------------------------------------------------------------------------------------
Studios 1 Bedrooms
------- ----------
Loan Wtd. Avg. Wtd. Avg.
No. Property Name # Units Rent/Month Range # Units Rent/Month Range
- ------------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C> <C>
5 Galleria Palms Apartments N/A N/A N/A 224 $651 $599 - $880
7 Dunwoody Club Apartments N/A N/A N/A 242 $714 $675 -$ 775
14 Central Park Apartments N/A N/A N/A N/A N/A N/A
18 International Residence-Austin (IRA) 132 $415 $370 - $540 66 $506 $465 - $720
20 La Veta Grand Apartments N/A N/A N/A N/A N/A N/A
23 Wimberly Park N/A N/A N/A 224 $482 $415 - $590
27 International Residence San Antonio 70 $345 $300 - $456 50 $476 $385 - $630
28 Weatherly Walk N/A N/A N/A 54 $635 $615 - $655
39 Monterey Park II Apts. N/A N/A N/A N/A N/A N/A
42 Crestview Apartments 143 $406 $210 - $455 2 $455 $400 - $510
46 Casa Del Rey Apartments N/A N/A N/A 63 $477 $430 - $510
54 1155 Jones Street 18 $1,188 $428 - $1,400 42 $1,734 $488 - $2,700
55 Kramer - 6 Arcata Apartments 159 $395 $395 - $395 N/A N/A N/A
56 Kramer - Eureka Apartments N/A N/A N/A 16 425 $425 - $425
57 Kramer - Fields Landing N/A N/A N/A 6 $367 $350 - $375
58 Vista Oaks Apartment N/A N/A N/A 57 $767 $660 - $920
63 Catalina Apartments 6 $745 $610 - $910 72 $908 $730 - $1,130
64 Hamilton House Apartments 1 $499 N/A 216 $597 $538 - $601
65 Sacramento Place Apartments N/A N/A N/A 107 $501 $475 - $525
67 Rudolph-Hendrickson Senior Apartments N/A N/A N/A 104 $490 $445 - $560
69 Holborn Village Apartments N/A N/A N/A N/A N/A N/A
71 Beverly Hills Tower Apartments N/A N/A N/A N/A N/A N/A
72 Beverly Hills Regency Apartments N/A N/A N/A 6 $1,432 $1,400 - $1,495
74 Windsor Court Apartments 1 $400 $400 N/A N/A N/A
81 Conrad Villas Apts. N/A N/A N/A 32 $560 $545 - $575
84 Enclave Apartments 30 $870 $800 - $925 41 $1,001 $900 - $1,225
96 Pacific Terrace Apartments N/A N/A N/A 97 $765 $765 - $765
99 Brookside Villas Apartments N/A N/A N/A 16 $473 $445 - $480
98 Castaic Apartments N/A N/A N/A 24 $604 $600 - $615
100 La Habra Hills 20 $483 $475 - $550 48 $589 $525 - $650
103 Atherton Park Apartments N/A N/A N/A 2 $475 $475
106 Sierra Gardens N/A N/A N/A N/A N/A N/A
107 Shelter Creek Apartments N/A N/A N/A 74 $864 $702 - $1,075
109 Veteran Plaza N/A N/A N/A N/A N/A N/A
110 Rolling Hills Apartments N/A N/A N/A 59 $749 $650 - $775
113 Orchard View Apartments N/A N/A N/A 24 $439 $425 - $455
115 Waterford Place Condominiums N/A N/A N/A N/A N/A N/A
116 Nimitz Point Apartments 4 $467 $450 - $500 51 $593 $550 - $605
119 Del Prado Apartments N/A N/A N/A 10 $722 $650 - $730
120 Concord Villas N/A N/A N/A N/A N/A N/A
123 Colonial Arms Apartments N/A N/A N/A 95 $416 $399 - $515
122 Westport Apartments N/A N/A N/A 110 $440 $375 - $475
126 Americana Palos Verdes Apartments 1 $475 $475 101 $458 $245 - $525
127 Brooktree Estates Apartments 28 $425 $410 - $460 56 $529 $510 - $570
134 Samoan Sea Apartments 143 $428 $300 - $475 1 $550 $550
139 Mesa Breeze Apartments N/A N/A N/A 42 $630 $595 - $670
140 Palm Garden Apartments 3 $546 $495 - $597 33 $805 $613 - $937
141 Harvard Apartments N/A N/A N/A N/A N/A N/A
146 Garden Brook Apartments 48 $446 $435 - $460 48 $498 $495 - $505
147 Lynmarie Apartments 12 $415 $400 - $430 58 $502 $457 - $530
144 Casa de Jerado N/A N/A N/A 22 $431 $415 - $433
145 Palm Central South 9 $393 $390 - $395 45 $465 $445 - $478
155 Savannah Gardens Apartments N/A N/A N/A 48 $360 $345 - $375
154 Canal Park Apartments 24 $388 $385 - $435 44 $449 $435 - $475
159 Raintree Apartments N/A N/A N/A 80 $297 $275 - $300
160 Lindys Town Lake Apartments 29 $406 $385 - $435 17 $470 $450 - $495
164 Winchester House Apartments N/A N/A N/A 24 $495 $490 - $495
166 Normandie Apartments N/A N/A N/A 21 $467 $470 - $490
171 Casa Alegre Apartments 14 $447 $380 - $485 58 $555 $540 - $595
</TABLE>
<TABLE>
<CAPTION>
- -----------------------------------------------------------------------------------------------------------------------------------
2 Bedrooms 3 Bedrooms
---------- ----------
Loan Wtd. Avg. Wtd. Avg.
No. Property Name #Units Rent/Month Range # Units Rent/Month Range
- -----------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C> <C>
5 Galleria Palms Apartments 296 $783 $604 - $865 48 $1,002 $935 - $1,275
7 Dunwoody Club Apartments 226 $897 $870 - $955 64 $1,032 $935 - $1,185
14 Central Park Apartments 161 $1,150 $945 - $1,242 25 $1,502 $1,377 - $1,595
18 International Residence-Austin (IRA) 112 $679 $635 - $885 200 $775 $685 - $1,114
20 La Veta Grand Apartments 208 $813 $740 - $900 42 $1,061 $1,000 - $1,125
23 Wimberly Park 216 $626 $530 - $1,000 N/A N/A N/A
27 International Residence San Antonio 36 $671 $610 - $922 192 $751 $585 - $1,200
28 Weatherly Walk 100 $720 $675 - $765 40 $834 $800 - $860
39 Monterey Park II Apts. 136 $708 $675 - $735 N/A N/A N/A
42 Crestview Apartments 72 $605 $485 - $750 N/A N/A N/A
46 Casa Del Rey Apartments 181 $542 $480 - $725 N/A N/A N/A
54 1155 Jones Street N/A N/A N/A N/A N/A N/A
55 Kramer - 6 Arcata Apartments N/A N/A N/A N/A N/A N/A
56 Kramer - Eureka Apartments 33 $564 $550 - $595 N/A N/A N/A
57 Kramer - Fields Landing 4 $474 $425 - $525 1 $575 $575 - $575
58 Vista Oaks Apartment 51 $892 $810 - $995 N/A N/A N/A
63 Catalina Apartments 21 $1,126 $1,030 - $1,305 N/A N/A N/A
64 Hamilton House Apartments 182 $701 $689 - $730 N/A N/A N/A
65 Sacramento Place Apartments 88 $605 $575 - $635 N/A N/A N/A
67 Rudolph-Hendrickson Senior Apartments 64 $590 $530 - $630 N/A N/A N/A
69 Holborn Village Apartments 87 $831 $435 - $1,500 N/A N/A N/A
71 Beverly Hills Tower Apartments 35 $1,247 $1,125 - $1,495 N/A N/A N/A
72 Beverly Hills Regency Apartments 10 $1,166 $1,125 - $1,200 N/A N/A N/A
74 Windsor Court Apartments 151 $470 $425 - $525 41 $535 $425 - $575
81 Conrad Villas Apts. 80 $665 $635 - $675 N/A N/A N/A
84 Enclave Apartments 4 $1,351 $1,300 - $1,430 N/A N/A N/A
96 Pacific Terrace Apartments 1 $765 $765 N/A N/A N/A
99 Brookside Villas Apartments 73 $563 $480 - $580 24 $678 $660 - $685
98 Castaic Apartments 48 $700 $500 - $715 12 $804 $800 - $815
100 La Habra Hills 55 $692 $580 - $710 14 $885 $825 - $895
103 Atherton Park Apartments 142 $558 $540 - $650 N/A N/A N/A
106 Sierra Gardens 78 $697 $685 - $740 18 $895 $895 - $895
107 Shelter Creek Apartments 50 $1,036 $826 - $1,157 N/A N/A N/A
109 Veteran Plaza 26 $1,663 $1,500 - $2,050 1 $3,575 $3,575
110 Rolling Hills Apartments 30 $866 $725 - $900 18 $965 $825 - $1,000
113 Orchard View Apartments 90 $539 $510 - $565 6 $742 $720 - $760
115 Waterford Place Condominiums N/A N/A N/A N/A N/A N/A
116 Nimitz Point Apartments 9 $749 $695 - $815 N/A N/A N/A
119 Del Prado Apartments 35 $833 $790 - $850 11 $969 $850 - $1,050
120 Concord Villas 53 $648 $625 - $700 17 $764 $750 - $775
123 Colonial Arms Apartments 25 $514 $479 - $549 N/A N/A N/A
122 Westport Apartments 44 $506 $375 - $525 36 $592 $550 - $595
126 Americana Palos Verdes Apartments N/A N/A N/A N/A N/A N/A
127 Brooktree Estates Apartments 36 $664 $625 - $750 N/A N/A N/A
134 Samoan Sea Apartments 7 $738 $725 - $775 N/A N/A N/A
139 Mesa Breeze Apartments 20 $832 $795 - $865 N/A N/A N/A
140 Palm Garden Apartments 16 $1,079 $751 - $1,500 N/A N/A N/A
141 Harvard Apartments 43 $953 $900 - $1,100 N/A N/A N/A
146 Garden Brook Apartments 24 $603 $600 - $610 N/A N/A N/A
147 Lynmarie Apartments 72 $583 $500 - $590 28 $636 $630 - $800
144 Casa de Jerado 98 $486 $475 - $503 N/A N/A N/A
145 Palm Central South 50 $536 $478 - $545 10 $627 $598 - $645
155 Savannah Gardens Apartments 72 $447 $430 - $460 N/A N/A N/A
154 Canal Park Apartments 4 $505 $495 - $535 N/A N/A N/A
159 Raintree Apartments 64 $357 $300 - $365 N/A N/A N/A
160 Lindys Town Lake Apartments 48 $571 $475 - $625 8 $758 $695 - $795
164 Winchester House Apartments 52 $585 $500 - $635 N/A N/A N/A
166 Normandie Apartments 72 $613 $610 - $650 16 $753 $675 - $790
171 Casa Alegre Apartments 4 $758 $750 - $765 N/A N/A N/A
</TABLE>
<TABLE>
<CAPTION>
- ------------------------------------------------------------------------------------------------------------------
4 Bedrooms
---------- Range
Loan Wtd. Avg. for
No. Property Name # Units Rent/Month Range Entire Property
- ------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C>
5 Galleria Palms Apartments N/A N/A N/A $ 599 - $1,275
7 Dunwoody Club Apartments N/A N/A N/A $ 675 - $1,185
14 Central Park Apartments N/A N/A N/A $ 945 - $1,595
18 International Residence-Austin (IRA) N/A N/A N/A $ 370 - $1,114
20 La Veta Grand Apartments N/A N/A N/A $ 745 - $1,125
23 Wimberly Park N/A N/A N/A $ 415 - $1,000
27 International Residence San Antonio N/A N/A N/A $ 300 - $1,200
28 Weatherly Walk N/A N/A N/A $ 615 - $ 860
39 Monterey Park II Apts. N/A N/A N/A $ 675 - $ 735
42 Crestview Apartments N/A N/A N/A $ 210 - $ 750
46 Casa Del Rey Apartments N/A N/A N/A $ 430 - $ 725
54 1155 Jones Street N/A N/A N/A $ 428 - $2,700
55 Kramer - 6 Arcata Apartments N/A N/A N/A $ 395
56 Kramer - Eureka Apartments N/A N/A N/A $ 425 - $ 595
57 Kramer - Fields Landing N/A N/A N/A $ 350 - $ 575
58 Vista Oaks Apartment N/A N/A N/A $ 660 - $ 995
63 Catalina Apartments N/A N/A N/A $ 610 - $1,305
64 Hamilton House Apartments N/A N/A N/A $ 499 - $ 730
65 Sacramento Place Apartments N/A N/A N/A $ 475 - $ 635
67 Rudolph-Hendrickson Senior Apartments N/A N/A N/A $ 445 - $ 630
69 Holborn Village Apartments N/A N/A N/A $ 435 - $1,500
71 Beverly Hills Tower Apartments N/A N/A N/A $1,125 - $1,495
72 Beverly Hills Regency Apartments N/A N/A N/A $1,125 - $1,495
74 Windsor Court Apartments N/A N/A N/A $ 400 - $ 575
81 Conrad Villas Apts. N/A N/A N/A $ 545 - $ 675
84 Enclave Apartments N/A N/A N/A $ 800 - $1,430
96 Pacific Terrace Apartments N/A N/A N/A $ 765
99 Brookside Villas Apartments N/A N/A N/A $ 445 - $ 685
98 Castaic Apartments N/A N/A N/A $ 600 - $ 815
100 La Habra Hills N/A N/A N/A $ 475 - $ 895
103 Atherton Park Apartments N/A N/A N/A $ 475 - $ 650
106 Sierra Gardens N/A N/A N/A $ 685 - $ 895
107 Shelter Creek Apartments N/A N/A N/A $ 702 - $1,157
109 Veteran Plaza N/A N/A N/A $1,500 - $3,575
110 Rolling Hills Apartments N/A N/A N/A $ 650 - $1,000
113 Orchard View Apartments N/A N/A N/A $ 425 - $ 760
115 Waterford Place Condominiums 36 $1,100 $1,060 - $1,100 $1,060 - $1,100
116 Nimitz Point Apartments N/A N/A N/A $ 450 - $ 815
119 Del Prado Apartments N/A N/A N/A $ 650 - $1,050
120 Concord Villas N/A N/A N/A $ 625 - $ 775
123 Colonial Arms Apartments N/A N/A N/A $ 399 - $ 549
122 Westport Apartments N/A N/A N/A $ 375 - $ 595
126 Americana Palos Verdes Apartments N/A N/A N/A $ 245 - $ 525
127 Brooktree Estates Apartments N/A N/A N/A $ 410 - $ 750
134 Samoan Sea Apartments N/A N/A N/A $ 300 - $ 775
139 Mesa Breeze Apartments N/A N/A N/A $ 595 - $ 865
140 Palm Garden Apartments N/A N/A N/A $ 494 - $1,500
141 Harvard Apartments N/A N/A N/A $ 900 - $1,100
146 Garden Brook Apartments N/A N/A N/A $ 435 - $ 610
147 Lynmarie Apartments N/A N/A N/A $ 400 - $ 800
144 Casa de Jerado N/A N/A N/A $ 415 - $ 503
145 Palm Central South N/A N/A N/A $ 390 - $ 645
155 Savannah Gardens Apartments N/A N/A N/A $ 345 - $ 460
154 Canal Park Apartments N/A N/A N/A $ 385 - $ 535
159 Raintree Apartments N/A N/A N/A $ 275 - $ 365
160 Lindys Town Lake Apartments N/A N/A N/A $ 385 - $ 795
164 Winchester House Apartments N/A N/A N/A $ 490 - $ 635
166 Normandie Apartments N/A N/A N/A $ 470 - $ 790
171 Casa Alegre Apartments N/A N/A N/A $ 380 - $ 765
</TABLE>
II-26
<PAGE> 30
APPENDIX II
ADDITIONAL INFORMATION REGARDING THE MULTIFAMILY MORTGAGE LOANS
<TABLE>
<CAPTION>
- ----------------------------------------------------------------------------------------------------------------------------------
Studios 1 Bedrooms
------- ----------
Loan Wtd. Avg. Wtd. Avg.
No. Property Name # Units Rent/Month Range # Units Rent/Month Range
- ----------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C> <C>
173 Casa Del Sol North 4 405 $400 - $410 34 558 $495 - $600
174 Casa Del Sol South 1 360 $360 - $360 42 525 $500 - $550
179 Hidden Village Apartments N/A N/A N/A 32 $417 $360 - $425
187 The Hampton Apartments 3 $433 $399 - $450 27 $560 $320- $678
193 Dorchester Gardens Apartments N/A N/A N/A 48 $358 $340 - $375
197 Oakhurst Drive Apartments N/A N/A N/A 4 $1,306 $1,275 - $1,350
206 Daisy I Apartments N/A N/A N/A 3 $638 $608 - $675
205 Sunset East Apartments N/A N/A N/A N/A N/A N/A
207 Overlook Terrace Apts. N/A N/A N/A 24 $439 $400 - $475
210 354 S. La Fayette Park Place N/A N/A N/A 35 $536 $500 - $600
214 1841 Fuller Apartments N/A N/A N/A 12 $783 $475 - $875
217 Ballinger Trace Apts. N/A N/A N/A N/A N/A N/A
219 Villa Monaco N/A N/A N/A 15 $569 $550 - $580
221 Sunset Hill Apartments N/A N/A N/A 22 $348 $300 - $360
222 Le Med Apartments N/A N/A N/A 68 $475 $475 - $475
224 Bachman Glen Apartments N/A N/A N/A 28 $419 $375 - $470
226 Fairmont Apartments N/A N/A N/A 39 $541 $515 - $600
228 St. Andrews Apartments N/A N/A N/A N/A N/A N/A
231 Woodfront Condominiums 2 $355 $355 - $355 37 $461 $455 - $475
234 Emerald Court Apartments N/A N/A N/A 4 $595 $590 - $600
239 San Carlos Apartments 21 $476 $445 - $525 13 $628 $595 - $685
242 Daisy III Apartments N/A N/A N/A 1 $665 $665
240 Evergreen Garden Apts. N/A N/A N/A 52 $445 $445
247 Memorial Hills Townhomes N/A N/A N/A N/A N/A N/A
256 Daisy IV Apartments N/A N/A N/A 1 $650 $650
261 Glenbrook Place Apartments N/A N/A N/A 17 $418 $410 - $430
265 South Park Apartments N/A N/A N/A 6 $563 $550 - $575
</TABLE>
<TABLE>
<CAPTION>
- -----------------------------------------------------------------------------------------------------------------------------------
2 Bedrooms 3 Bedrooms
---------- ----------
Loan Wtd. Avg. Wtd. Avg.
No. Property Name # Units Rent/Month Range # Units Rent/Month Range
- -----------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C> <C> <C>
173 Casa Del Sol North 4 750 $750 - $750 N/A N/A N/A
174 Casa Del Sol South 6 675 $625 - $725 N/A N/A N/A
179 Hidden Village Apartments 97 $520 $486 - $527 1 $709 $709
187 The Hampton Apartments 12 $780 $633 - $887 N/A N/A N/A
193 Dorchester Gardens Apartments 54 $415 $400 - $435 12 $508 $495 - $525
197 Oakhurst Drive Apartments 8 $1,634 $1,500 - $1,750 N/A N/A N/A
206 Daisy I Apartments 22 $794 $740 - $855 1 $935 $935
205 Sunset East Apartments 40 $658 $500 - $675 N/A N/A N/A
207 Overlook Terrace Apts. 24 $550 $525 - $575 N/A N/A N/A
210 354 S. La Fayette Park Place 6 $655 $400 - $750 N/A N/A N/A
214 1841 Fuller Apartments 15 $1,153 $970 - $1,400 N/A N/A N/A
217 Ballinger Trace Apts. 26 $873 $795 - $1,010 1 $1,060 $1,060
219 Villa Monaco 25 $666 $655 - $675 N/A N/A N/A
221 Sunset Hill Apartments 35 $413 $390 - $420 N/A N/A N/A
222 Le Med Apartments 20 $660 $660 - $660 N/A N/A N/A
224 Bachman Glen Apartments 48 $531 $440 - $676 N/A N/A N/A
226 Fairmont Apartments 3 $838 $690 - $985 N/A N/A N/A
228 St. Andrews Apartments 36 $620 $504 - $640 N/A N/A N/A
231 Woodfront Condominiums 10 $575 $575 - $575 N/A N/A N/A
234 Emerald Court Apartments 24 $650 $650 - $650 N/A N/A N/A
239 San Carlos Apartments 4 $858 $830 - $895 N/A N/A N/A
242 Daisy III Apartments 20 $786 $730 - $840 1 $875 $875
240 Evergreen Garden Apts. 16 $550 $550 N/A N/A N/A
247 Memorial Hills Townhomes 40 $581 $525 - $615 N/A N/A N/A
256 Daisy IV Apartments 18 $744 $725 - $780 1 $870 $870
261 Glenbrook Place Apartments 67 $527 $500 - $550 4 $665 $655 - $675
265 South Park Apartments 15 $689 $675 - $695 N/A N/A N/A
</TABLE>
<TABLE>
<CAPTION>
- -----------------------------------------------------------------------------------------------------------------
4 Bedrooms
---------- Range
Loan Wtd. Avg. for
No. Property Name # Units Rent/Month Range Entire Property
- -----------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C>
173 Casa Del Sol North N/A N/A N/A $ 400 - $ 750
174 Casa Del Sol South N/A N/A N/A $ 360 - $ 725
179 Hidden Village Apartments N/A N/A N/A $ 360 - $ 709
187 The Hampton Apartments N/A N/A N/A $ 399 - $ 887
193 Dorchester Gardens Apartments N/A N/A N/A $ 340 - $ 525
197 Oakhurst Drive Apartments N/A N/A N/A $1,275 - $1,750
206 Daisy I Apartments N/A N/A N/A $ 608 - $ 935
205 Sunset East Apartments N/A N/A N/A $ 500 - $ 675
207 Overlook Terrace Apts. N/A N/A N/A $ 400 - $ 575
210 354 S. La Fayette Park Place N/A N/A N/A $ 500 - $ 750
214 1841 Fuller Apartments N/A N/A N/A $ 475 - $1,400
217 Ballinger Trace Apts. N/A N/A N/A $ 795 - $1,060
219 Villa Monaco N/A N/A N/A $ 550 - $ 675
221 Sunset Hill Apartments N/A N/A N/A $ 300 - $ 420
222 Le Med Apartments N/A N/A N/A $ 475 - $ 660
224 Bachman Glen Apartments N/A N/A N/A $ 375 - $ 676
226 Fairmont Apartments N/A N/A N/A $ 515 - $ 985
228 St. Andrews Apartments N/A N/A N/A $ 504 - $ 640
231 Woodfront Condominiums N/A N/A N/A $ 355 - $ 575
234 Emerald Court Apartments N/A N/A N/A $ 590 - $ 650
239 San Carlos Apartments N/A N/A N/A $ 445 - $ 895
242 Daisy III Apartments N/A N/A N/A $ 665 - $ 875
240 Evergreen Garden Apts. N/A N/A N/A $ 445 - $ 550
247 Memorial Hills Townhomes N/A N/A N/A $ 525 - $ 615
256 Daisy IV Apartments N/A N/A N/A $ 650 - $ 870
261 Glenbrook Place Apartments N/A N/A N/A $ 410 - $ 675
265 South Park Apartments N/A N/A N/A $ 550 - $ 695
</TABLE>
II-27
<PAGE> 31
FOOTNOTES TO APPENDIX II
(1) "WF" and "MS" denote Wells Fargo Bank, National Association and Morgan
Stanley Mortgage Capital Inc., respectively, as Sellers.
(2) Sets of Mortgage Loans that have identical alphabetical coding
designate multiple loans that are cross-collateralized and
cross-defaulted, while Mortgage Loans that have identical Roman Numeral
coding indicate multiple properties securing one note. For the purposes
of the Prospectus Supplement, the latter are treated as if they were
multiple loans that are cross-collateralized and cross-defaulted.
Loan No. 3, The Mission Valley Hilton, serves as additional collateral
for Loan No. 4, the Hanalei Hotel. The Hanalei Hotel does not serve as
additional collateral for the Mission Valley Hilton. This additional
collateral feature of the Hanalei Hotel Loan may be released when the
Hanalei Hotel Property achieves a certain minimum DSCR on a stand-alone
basis. The Mission Valley Hilton borrower has requested release of the
additional collateral provision based on the recent financial
performance of the Hanalei Hotel Property.
Loan Nos. 10-14, the "Ward Portfolio", contain provisions that permit
the borrower to obtain release of portfolio properties from the
mortgage lien after the applicable Lock-out period, provided 125% of
the property allocated balance is defeased or prepaid (with any
applicable yield maintenance premium), and the underwritten NOI of the
remaining properties subject to the mortgage lien at the time of the
release is greater than or equal to the underwritten 1997 NOI.
(3) The Cut-Off Date Balance reported for Loan No. 17, North Los Altos
Shopping Center, represents the total balance of two promissory notes
secured by mortgages on a shopping center and a related "pad" building.
Loan No. 21, 1 Lombard Street & 150 Greenwich St., permits the borrower
to incur additional, subordinate property-secured financing from a
third-party lender, provided a combined maximum 65% LTV ratio and a
minimum combined 1.55x DSCR, are maintained.
Loan Nos. 125, 127, and 187, Americana Palos Verdes Apartments,
Brooktree Estates Apartments, and The Hampton Apartments, permit the
related borrowers to incure additional, subordinate property-secured
financing from a third-party lender, provided combined maximum 70% LTV
ratios and minimum combined 1.30x DSCRs are maintained.
(4) Certain ratios including Cut-Off Date Balance / Unit or SF, DSCR, LTV
and Balloon LTV are calculated on a combined basis for Mortgage Loans
that are secured by multiple properties or are cross-collateralized and
cross-defaulted. For the purposes of the statistical information set
forth in this Prospectus Supplement, as to such multiple property
loans, a portion of the aggregate Cut-Off Date Balance has been
allocated to each property, generally based on relative appraised value
or Underwritable Cash Flow. For purposes of information contained
within the Prospectus Supplement, Balloon Loans are defined as having a
balance at maturity totaling 10% or more of the related Mortgage
Loans's original principal balance.
(5) "ARD" indicates the Anticipated Repayment Date for hyper-amortizing
Mortgage Loans. Loan No. 1, Golf Mill Shopping Center, and Loan No. 5,
Galleria Palms Apartments, are the only hyper-amortizing Mortgage Loans
in the Mortgage Pool.
(6) The Amortization Term shown is the basis for determining the fixed
monthly principal and interest payment as set forth in the related
note. Due to the actual/360 interest calculation methodology applied to
most Mortgage Loans, the actual amortization to a zero balance will be
longer.
II-28
<PAGE> 32
FOOTNOTES TO APPENDIX II
(7) The year indicated is the later of the property's construction date or
date of renovation.
(8) Loan No. 6, 55 Hawthorne & 631 Howard, requires monthly payments of
interest only until its maturity on August 1, 2003. In addition, the
lender maintains a $2,500,000 holdback, a portion of which may be
applied to the outstanding principal balance on June 1, 1999, should
the borrower fail to meet certain leasing thresholds. Any related
principal reduction is subject to a yield maintenance premium charge.
Please see Appendix III, the "Significant Loan Summaries" for further
information.
(9) In general for each property, "Percent Leased" was determined based on
a rent roll provided by the borrower. In certain cases, "Percent
Leased" was determined based on an appraisal, executed lease, operating
statement or occupancy report. "Percent Leased as of Date" indicates
the date as of which "Percent Leased" was determined based on such
information. For hospitality properties, the data shown is the average
daily occupancy rate, generally for the immediately preceding twelve
month period.
(10) "Largest Tenant" refers to the tenant that represents the greatest
percentage, equal to, or in excess of 20%, of the total square footage
at the subject property.
(11) The replacement reserves indicated by a "yes" may be one-time
collections, or on-going. In certain instances, the replacement
reserves may be capped at certain amounts, collected only for certain
periods of the Mortgage Loan terms, or may not be replenished after a
release of funds.
(12) "Seasoning" represents the approximate number of months elapsed from
the date of the first regularly scheduled payment or due date to the
Cut-Off Date.
(13) Indicates prepayment provisions from the first Due Date as stated in
the Mortgage Loan. "YM" represents yield maintenance and "YM1"
represents the greater of yield maintenance or one percent of the
outstanding principal balance at such time, respectively. "DEF/YM1" is
an option for the borrower to choose defeasance or the greater of yield
maintenance or one percent of the outstanding principal balance. DEF/YM
is an option for the borrower to choose defeasance or yield
maintenance. The stated percentages represent Percentage Premiums.
"Open" represents a period during which Principal Prepayments are
permitted without payment of a Prepayment Premium. For each Mortgage
Loan, the number set forth under a category of prepayment provision
represents the number of months in the original term to maturity for
which such provision applies. Loan No. 112, Rimrock Plaza Shopping
Center, permits prepayment of up to 10% of the original loan balance in
any loan year without a Prepayment Premium.
(14) The "Administrative Cost Rate" indicated for each Mortgage Loan will be
calculated based on the same interest calculation methodology (i.e.,
actual/360) applicable to each Mortgage Loan.
II-29
<PAGE> 33
<TABLE>
<CAPTION>
Tab Project Name Property Type Current Balance Year Built Year Renovated
--- ------------ ------------- --------------- ---------- --------------
<S> <C> <C> <C> <C>
1 Golf Mill Shopping Center Retail $ 41,232,653.77 1958 1998
2 Silvertree Hotel and Wildwood Lodge Hospitality $ 34,704,501.13 1968 1992
3 Mission Valley Hilton Hotel Hospitality $ 19,531,446.41 1988 N/A
4 Hanalei Hotel Hospitality $ 13,847,976.55 1956 1997
5 Galleria Palms Apartments Multifamily $ 28,874,586.04 1997 N/A
6 55 Hawthorne & 631 Howard Office $ 28,000,000.00 1929 1988
7 Dunwoody Club Apartments Multi-family $ 24,935,425.44 1979 1998
8 Grapevine Town Shopping Center Retail $ 16,682,121.08 1995 N/A
9 Ward - Bel Air Professional Ctr Office $ 6,002,684.01 1996 N/A
10 Ward - Bel Air Retail Retail $ 4,489,610.74 1995 N/A
11 Ward - Bright Oaks Office Office $ 2,802,906.18 1991 N/A
12 Ward - Blue Spruce Retail $ 892,961.25 1993 N/A
13 Ward - Hayes/Thomas Office Office $ 793,743.35 1970 1998
14 Central Park Apartments Multi-family $ 10,890,971.23 1971 1997
15 Boca Industrial Industrial $ 5,782,357.27 1998 N/A
16 South Congress Industrial Industrial $ 4,967,276.09 1981 N/A
17 North Los Altos Shopping Center Retail $ 10,644,644.12 1963 1996
18 International Residence-Austin (IRA) Multi-family $ 10,534,893.45 1986 1996
19 Crossway Commons Shopping Center Retail $ 10,395,375.42 1992 1997
20 La Veta Grand Apartments Multifamily $ 10,023,895.08 1971 1995
21 1 Lombard St. & 150 Greenwich St. Office $ 9,930,816.47 1895 1994
22 Vintage Court Hotel Hospitality $ 9,901,989.98 1913 1982
23 Wimberly Park Multi-family $ 8,745,949.33 1981 N/A
24 Federal Express Building Industrial $ 8,597,635.26 1998 N/A
25 Merrimac Plaza Shopping Center Retail $ 8,519,178.90 1961 1984
26 Stockton Center Retail $ 8,413,848.40 1986 1998
27 International Residence San Antonio Multi-family $ 8,348,406.17 1985 N/A
28 Corporate Drive, Sugarland, TX Industrial $ 8,235,245.05 1998 N/A
29 Weatherly Walk Multi-family $ 7,868,658.46 1988 N/A
30 Office Depot - Long Beach, CA Industrial $ 7,628,252.43 1997 N/A
31 Hurst Harbor Marina Other $ 7,527,591.58 1978 1994
32 Casady Square Shopping Center Retail $ 7,468,307.17 1953 1997
33 Commonwealth Building Office $ 7,409,265.32 1946 1995
34 Coyote Creek Mobile Home Park Mobile Home Park $ 7,350,957.13 1973 N/A
35 Mountainview Marketplace Shopping Center Retail $ 7,245,516.09 1988 N/A
36 Hurley's Children & Family Medical Ctr. Office $ 6,909,501.26 1994 N/A
37 Druid Pointe Office Building Office $ 6,834,406.42 1972 1996
38 Nohl Plaza Shopping Center Retail $ 6,563,119.30 1966 1989
39 Monterey Park II Apts. Multi-family $ 6,475,013.23 1988 N/A
40 Spring Hill Market Place Retail $ 6,463,218.69 1989 N/A
41 Hampton Inn Hotel Hospitality $ 6,164,172.05 1996 N/A
42 Crestview Apartments Multi-family $ 6,096,682.53 1966 1997
43 Fiesta Shopping Center Retail $ 6,017,471.18 1996 N/A
44 Sierra Crest Shopping Center Retail $ 5,971,765.78 1979 N/A
45 Casa Del Rey Apartments Multi-family $ 5,915,180.52 1972 N/A
46 Alameda Business Centre Industrial $ 5,882,685.08 1978 N/A
47 58 Charles Street Office Building Office $ 5,859,199.76 1911 1987
48 Syosset Plaza Shopping Center Retail $ 5,737,324.31 1989 N/A
49 Silver Creek Shopping Center Retail $ 5,684,908.81 1990 N/A
50 Martin Woodworking Industrial $ 5,566,018.64 1998 N/A
51 Park Bank Office Building Office $ 5,559,587.62 1997 N/A
52 Consolidated Technology Warehouse Industrial $ 3,169,736.45 1981 N/A
53 Consolidated Technology Industrial Building Industrial $ 2,219,138.85 1961 1996
54 1155 Jones Street Multi-family $ 5,382,128.35 1924 N/A
55 Kramer - 6 Arcata Apartments Multifamily $ 3,457,951.87 1986 N/A
56 Kramer - Eureka Apartments Multifamily $ 1,505,902.64 1994 N/A
57 Kramer - Fields Landing Multifamily $ 317,728.19 1910 1997
58 Vista Oaks Apartment Multi-family $ 5,222,194.97 1988 N/A
</TABLE>
<PAGE> 34
<TABLE>
<CAPTION>
Tab Project Name Property Type Current Balance Year Built Year Renovated
--- ------------ ------------- --------------- ---------- --------------
<S> <C> <C> <C> <C>
59 Nash Finch Distribution Warehouse Industrial $ 5,179,070.37 1941 N/A
60 Syracuse Center - Phase I Retail $ 5,153,767.33 1997 N/A
61 Amador II Building Industrial $ 5,076,330.13 1984 N/A
62 Catalina Apartments Multifamily $ 4,978,762.14 1989 N/A
63 4670 Willow Road Office $ 4,976,794.27 1997 N/A
64 Hamilton House Apartments Multi-family $ 4,950,152.76 1969 N/A
65 Sacramento Place Apartments Multi-family $ 4,834,067.46 1987 N/A
66 Zycon R&D Building Mixed Use $ 4,781,085.57 1996 N/A
67 Rudolph-Hendrickson Senior Apartments Multifamily $ 4,700,721.17 1987 N/A
68 Holborn Village Apartments Multifamily $ 4,637,144.83 1994 N/A
69 100 E. Tujunga Office $ 4,540,721.79 1955 1991
70 Rancho Anita Industrial Park Industrial $ 4,523,249.66 1982 N/A
71 Beverly Hills Tower Apartments Multifamily $ 3,083,429.24 1986 1996
72 Beverly Hills Regency Apartments Multifamily $ 1,398,587.25 1988 N/A
73 Chico Town & Country Shopping Ctr. Retail $ 4,476,106.66 1988 N/A
74 Windsor Court Apartments Multifamily $ 4,464,735.37 1973 1997
75 Pathmark Super Center-Wilmington, DE Retail $ 4,186,837.33 1981 1988
76 New Villa Valencia Mobile Home Park Mobile Home Park $ 4,179,134.58 1969 1994
77 Veterans Plaza Shopping Center Retail $ 4,056,761.60 1965 N/A
78 150 Sylvan Avenue Shopping Center Retail $ 3,988,941.80 1960 1986
79 Reynolds Industries Bldg Industrial $ 3,980,643.77 1969 1992
80 Strada Da Valle Office Building Office $ 3,833,190.85 1989 N/A
81 Conrad Villas Apts. Multi-family $ 3,821,586.09 1973 1997
82 Ocean Business Park Industrial $ 3,782,163.54 1956 1990
83 Westwood Village Shopping Center Retail $ 3,679,102.26 1980 1992
84 Enclave Apartments Multi-family $ 3,662,478.14 1986 N/A
85 Westside Shopping Center Retail $ 3,592,976.78 1960 1992
86 Riverside Country Club Mobile Home Park Mobile Home Park $ 3,584,865.93 1972 1995
87 3030 Bridgeway Boulevard Office $ 3,584,019.74 1943 1970
88 Food 4 Less Retail $ 3,572,460.88 1998 N/A
89 Suburban Lodge Hotel Hospitality $ 3,489,679.26 1997 N/A
90 Pathmark Super Center-Upper Darby, PA Retail $ 3,489,031.11 1978 1988
91 The Ladco Building Industrial $ 3,454,596.70 1986 1997
92 Hickory Plaza Mixed Use $ 3,438,025.37 1988 N/A
93 College Way Marketplace Retail $ 3,410,750.25 1970 1998
94 Grove Business Joint Venture Industrial $ 3,409,775.55 1983 N/A
95 Edison Way Industrial Center Industrial $ 3,406,538.50 1950 1985
96 Pacific Terrace Apartments Multi-family $ 3,344,724.65 1976 N/A
97 4700-4800 SW 51 St Warehouse Industrial $ 3,338,490.38 1988 N/A
98 Brookside Villas Apartments Multifamily $ 3,322,619.61 1973 1997
99 Castaic Apartments Multi-family $ 3,316,650.69 1990 N/A
100 La Habra Hills Multi-family $ 3,286,765.45 1965 1997
101 5251 - 5271 East 2nd St. Retail $ 3,268,752.11 1950 1988
102 Montgomery Business Park Industrial $ 3,219,984.60 1976 1996
103 Atherton Park Apartments Multifamily $ 3,218,428.26 1979 1997
104 Let's Store It II - Brookhurst Mini Storage $ 3,175,552.95 1978 N/A
105 Torrance Western Self Storage Mini Storage $ 3,175,552.95 1986 N/A
106 Sierra Gardens Multi-family $ 3,163,107.87 1969 1997
107 Shelter Creek Apartments Multi-family $ 3,149,946.49 1971 1996
108 Design Row Shopping Center Retail $ 3,143,705.70 1997 N/A
109 Veteran Plaza Multi-family $ 2,986,410.52 1990 N/A
110 Rolling Hills Apartments Multi-family $ 2,984,265.49 1970 N/A
111 Four Corners Shopping Center Retail $ 2,957,009.95 1993 N/A
112 Rimrock Plaza Shopping Center Retail $ 2,921,620.72 1981 N/A
113 Orchard View Apartments Multi-family $ 2,885,869.23 1980 N/A
114 Secure Self Storage of Old Town Mini Storage $ 2,781,904.24 1983 1994
115 Waterford Place Condominiums Multifamily $ 2,759,876.98 1992 N/A
116 Nimitz Point Apartments Multi-family $ 2,712,572.92 1960 1995
</TABLE>
<PAGE> 35
<TABLE>
<CAPTION>
Tab Project Name Property Type Current Balance Year Built Year Renovated
--- ------------ ------------- --------------- ---------- --------------
<S> <C> <C> <C> <C>
117 Physician's Plaza Office $ 2,688,941.20 1990 N/A
118 Artesia Mobile Home Estates Mobile Home Park $ 2,688,158.62 1967 1984
119 Del Prado Apartments Multi-family $ 2,684,418.42 1969 N/A
120 Concord Villas Multi-family $ 2,684,172.51 1988 N/A
121 San Mateo Office Complex Office $ 2,651,476.99 1980 N/A
122 Colonial Arms Apartments Multifamily $ 2,639,185.24 1972 1998
123 Westport Apartments Multi-family $ 2,633,457.13 1987 N/A
124 Marina Self Storage Mini Storage $ 2,631,181.78 1985 1990
125 Americana Palos Verdes Apartments Multifamily $ 2,490,436.54 1979 1997
126 Grand York Shopping Center Retail $ 2,485,734.02 1973 N/A
127 Brooktree Estates Apartments Multifamily $ 2,483,093.74 1978 1996
128 Daily California Building Industrial $ 2,422,990.31 1973 1998
129 The Regent-Chicago Retail $ 2,386,701.07 1997 N/A
130 Lyons Shopping Center Retail $ 2,385,949.91 1965 1991
131 Renaissance Tech Industrial $ 2,385,848.76 1984 N/A
132 Columbian Steel Tank Co. Industrial $ 2,371,631.27 1958 N/A
133 Barbur Place Center Mixed Use $ 2,293,084.22 1988 N/A
134 Samoan Sea Apartments Multi-family $ 2,268,284.73 1972 1997
135 4759 51 Street Warehouse Industrial $ 2,241,868.86 1987 N/A
136 20650 Prairie Industrial $ 2,207,001.75 1981 N/A
137 Sierra West Business Park Office $ 2,200,358.38 1987 N/A
138 PetsMart-Sand City Retail $ 2,169,356.33 1997 N/A
139 Mesa Breeze Apartments Multifamily $ 2,136,647.97 1985 N/A
140 Palm Garden Apartments Multi-family $ 2,130,541.72 1969 N/A
141 Harvard Apartments Multifamily $ 2,109,934.95 1990 N/A
142 Safeworks Warehouse Industrial $ 2,092,986.02 1978 1992
143 Garden Brook Apartments Multifamily $ 2,090,374.87 1973 N/A
144 Lynmarie Apartments Multifamily $ 2,090,374.87 1979 1997
145 Storey Plastics Building Industrial $ 2,083,476.22 1986 N/A
146 Casa de Jerado Multi-family $ 2,073,106.77 1968 N/A
147 Palm Central South Multi-family $ 2,073,106.77 1971 N/A
148 Barnes - 380 Tennant Ave Industrial $ 993,877.29 1982 N/A
149 Barnes - 6550 Brem Lane Industrial $ 646,020.26 1980 N/A
150 Barnes - Santa Cruz Office $ 422,397.84 1984 N/A
151 Arctic Business Park III Industrial $ 2,031,974.08 1974 1997
152 Savannah Gardens Apartments Multifamily $ 1,992,519.52 1973 N/A
153 Markison Vista Industrial $ 1,988,207.28 1987 N/A
154 London Press Building Industrial $ 1,961,811.79 1989 N/A
155 Canal Park Apartments Multi-family $ 1,951,864.06 1994 N/A
156 Hayvenhurst Airport Business Park Industrial $ 1,933,264.40 1987 N/A
157 Bashas' Shopping Center Retail $ 1,896,519.53 1984 1995
158 15th & 16th Street Warehouse Industrial $ 1,893,637.61 1988 N/A
159 Raintree Apartments Multi-family $ 1,884,642.10 1984 N/A
160 Lindys Town Lake Apartments Multifamily $ 1,841,071.41 1968 1995
161 Discount Mini Storage North Self Storage $ 1,809,140.66 1990 N/A
162 1207-15 Pearl Street Mall Mixed Use $ 1,791,150.25 1882 1995
163 Midway Park North Industrial $ 1,774,475.03 1984 N/A
164 Winchester House Apartments Multifamily $ 1,773,103.83 1965 N/A
165 740 W. Knox Industrial $ 1,767,114.07 1997 N/A
166 Normandie Apartments Multifamily $ 1,754,370.07 1964 N/A
167 Oakmont Shopping Center Retail $ 1,737,283.26 1969 N/A
168 Coral Place Pilgrim Building Shopping Center Retail $ 1,721,553.12 1975 N/A
169 1730 I Street Office $ 1,690,982.31 1986 N/A
170 Western Digital Building Industrial $ 1,688,970.50 1979 1996
171 Casa Alegre Apartments Multi-family $ 1,676,306.74 1973 N/A
172 Rodeo Plaza Industrial $ 1,663,852.08 1983 N/A
173 Casa Del Sol North Multifamily $ 859,549.96 1970 N/A
174 Casa Del Sol South Multifamily $ 765,691.08 1969 N/A
</TABLE>
<PAGE> 36
<TABLE>
<CAPTION>
Tab Project Name Property Type Current Balance Year Built Year Renovated
--- ------------ ------------- --------------- ---------- --------------
<S> <C> <C> <C> <C>
175 Staples-Southington Retail $ 1,616,193.68 1995 N/A
176 55 th & Wadsworth Retail Center Retail $ 1,593,033.71 1997 N/A
177 OMA Building Office $ 1,589,739.81 1988 1998
178 Cleator Corp Buildings Industrial $ 1,587,652.42 1976 N/A
179 Hidden Village Apartments Multi-family $ 1,575,128.18 1983 N/A
180 Arctic Business Park II Industrial $ 1,556,194.82 1978 N/A
181 Eckerd Drug Store No. 816R Retail $ 1,534,839.64 1997 N/A
182 Willow Glen Mobile Home Park Mobile Home Park $ 1,517,453.56 1968 N/A
183 940 E. Diehl Road Office $ 1,493,270.53 1996 N/A
184 Gateway Office Center Office $ 1,491,827.08 1980 1995
185 Laguna Hills Property Office $ 1,491,543.87 1982 N/A
186 Rancho Dominguez Industrial $ 1,491,512.00 1956 1998
187 The Hampton Apartments Multifamily $ 1,490,358.19 1963 N/A
188 Redwood Self Storage Mini Storage $ 1,486,864.94 1984 N/A
189 Hewlett Packard Bldg. Industrial $ 1,486,280.74 1991 N/A
190 Spenwick Industrial Park Industrial $ 1,486,138.71 1976 N/A
191 Lancaster Medical Office Building Office $ 1,468,452.23 1998 N/A
192 Dorchester Gardens Apartments Multifamily $ 1,429,194.75 1978 1984
193 Safeway-Marlow Center Retail $ 1,421,512.11 1985 N/A
194 Keylock Mini Storage Self Storage $ 1,414,860.82 1986 1988
195 53rd Court Warehouse Industrial $ 1,395,066.25 1987 N/A
196 Stadium Court Office $ 1,387,938.39 1974 N/A
197 Oakhurst Drive Apartments Multifamily $ 1,371,129.54 1987 N/A
198 4602 North Avenue Industrial $ 1,347,885.32 1986 N/A
199 Cal Plate, Inc. Buildings Industrial $ 1,337,796.78 1972 1993
200 McKinley Business Center Industrial $ 1,334,901.13 1991 N/A
201 Rite Aid - Cleveland Retail $ 1,329,626.54 1998 N/A
202 77 Rumford Avenue Office Building Office $ 1,295,922.42 1890 1985
203 Herndon/West Office II Office $ 644,993.57 1986 N/A
204 Herndon/West Office I Office $ 644,745.95 1986 N/A
205 Daisy I Apartments Multi-family $ 1,283,185.79 1974 N/A
206 Sunset East Apartments Multi-family $ 1,282,645.37 1969 1993
207 Overlook Terrace Apts. Multi-family $ 1,266,435.70 1977 N/A
208 2275 East Bayshore Road Office $ 1,234,952.64 1979 N/A
209 Darant Industrial Industrial $ 1,233,477.99 1990 1994
210 354 S. La Fayette Park Place Multi-family $ 1,232,843.55 1970 N/A
211 22322 Gilberto Industrial $ 1,212,505.60 1988 N/A
212 Parkview Industrial $ 1,202,865.42 1981 N/A
213 Las Olas Shopping Center Retail $ 1,197,602.17 1957 1995
214 1841 Fuller Apartments Multi-family $ 1,195,082.27 1960 1991
215 Brighton Avenue Plaza Shopping Center Retail $ 1,191,768.07 1960 1984
216 Tiffany Building Mixed Use $ 1,190,576.06 1916 1992
217 Ballinger Trace Apts. Multi-family $ 1,166,072.59 1992 N/A
218 Freeway Industrial Center Industrial $ 1,164,795.26 1967 1997
219 Villa Monaco Multi-family $ 1,139,146.86 1965 1997
220 Cheyenne Mountain Blockbuster Retail $ 1,120,699.89 1997 N/A
221 Sunset Hill Apartments Multi-family $ 1,106,814.46 1979 N/A
222 Le Med Apartments Multi-family $ 1,093,993.26 1971 1994
223 Kerner Automotive Center Industrial $ 1,093,880.13 1977 N/A
224 Bachman Glen Apartments Multi-family $ 1,093,538.88 1961 1996
225 Westview Plaza Office $ 1,088,514.13 1983 N/A
226 Fairmont Apartments Multi-family $ 1,082,778.51 1971 N/A
227 Commerce-Executive Industrial $ 1,078,602.50 1975 N/A
228 St. Andrews Apartments Multi-family $ 1,074,759.97 1985 N/A
229 Dunbar Amored Building Industrial $ 1,058,825.11 1955 1998
230 631 Giguere Court Industrial $ 1,044,218.81 1989 N/A
231 Woodfront Condominiums Multi-family $ 1,043,388.41 1984 1996
232 Coral Shopping Center Retail $ 1,022,670.33 1981 N/A
</TABLE>
<PAGE> 37
<TABLE>
<CAPTION>
Tab Project Name Property Type Current Balance Year Built Year Renovated
--- ------------ ------------- --------------- ---------- --------------
<S> <C> <C> <C> <C>
233 Morally Wholesale Industrial $ 1,016,948.19 1981 1997
234 Emerald Court Apartments Multi-family $ 1,002,461.12 1989 N/A
235 1500 International Parkway Industrial $ 999,074.14 1986 N/A
236 4801 W. 147th Industrial $ 995,288.02 1967 1997
237 7225 & 7235 Bermuda Road Industrial $ 991,825.91 1993 N/A
238 150 North Gibson Road Industrial $ 991,825.75 1997 N/A
239 San Carlos Apartments Multi-family $ 996,013.57 1926 1992
240 Daisy III Apartments Multi-family $ 994,717.61 1977 N/A
241 Evergreen Garden Apts. Multi-family $ 994,005.75 1972 N/A
242 Albermarle Center Office $ 993,834.62 1970 N/A
243 The Village at Weber Ranch Retail $ 991,159.49 1989 N/A
244 U-Stor George Washington Self Storage $ 991,072.26 1995 N/A
245 1410 W. 10th Pl. Industrial $ 987,406.15 1979 1997
246 Memorial Hills Townhomes Multi-family $ 986,647.13 1984 N/A
247 Espalier Square Office $ 984,377.56 1977 N/A
248 Mission Plaza Office $ 969,251.08 1983 N/A
249 Huebner Road Office Buildings Office $ 964,937.01 1986 1994
250 Kickapoo Plaza Shopping Center Retail $ 952,949.06 1983 N/A
251 Cascade Optical Buildings Industrial $ 929,528.77 1967 1983
252 The 3700 Building Office $ 918,969.50 1978 N/A
253 Daisy IV Apartments Multi-family $ 895,245.85 1976 N/A
254 2201 Sturgis Industrial $ 892,764.93 1997 N/A
255 Petal Street Industrial $ 889,722.79 1983 N/A
256 Thrifty Payless, Laguna Niguel Retail $ 443,949.56 1972 N/A
257 Thrifty Payless, Bellflower Retail $ 443,949.56 1970 N/A
258 Jam Pharmaceutical Industrial $ 877,726.83 1985 N/A
259 Sonora Court Industrial $ 839,584.74 1976 N/A
260 Parkway Square Industrial $ 805,223.95 1982 N/A
261 Glenbrook Place Apartments Multi-family $ 750,732.40 1968 N/A
262 4625 West Jennifer Avenue Industrial $ 744,770.44 1988 N/A
263 Commercial Building West Lake Village Industrial $ 738,482.62 1986 N/A
264 South Park Apartments Multi-family $ 736,217.15 1986 1997
265 Reseda Mobile Homes Mobile Home Park $ 735,728.03 1960 N/A
266 Murphy Avenue Industrial $ 723,836.19 1976 1997
267 10925 Kinross Avenue Retail $ 693,229.81 1952 1998
268 4 Wrigley Street Industrial $ 640,346.05 1980 N/A
269 9 Marconi Street Industrial $ 634,596.08 1980 N/A
270 Westridge Commerce Center Industrial $ 497,522.61 1991 N/A
271 Centennial Green Office $ 477,169.75 1982 N/A
272 Bowser Tech Industrial $ 467,228.67 1985 N/A
273 1720 Greenville Avenue Industrial $ 452,317.19 1980 1990
274 Taco Bell/ Scottsdale Retail $ 416,574.36 1975 N/A
</TABLE>
|
|