|
|
|
|
|
|
|
|
|
|
|
|
|
|
Previous: NAVISTAR INTERNATIONAL CORP /DE/NEW, 10-Q, 1996-09-11 |
Next: KILICO VARIABLE SEPARATE ACCOUNT/IL, 497, 1996-09-11 |
ABNAMRO LaSalle ABSTSSECURITIES 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
Structured Asset Securities Corporation
State or other jurisdiction of incorporation
Delaware
Commission File Number
33-31337
IRS Employer Identification No
74-2440858
address of principal executive offices
Zip code
200 Vesey Street, New York, New York
10285
Registrant's telephone number, including area code
312-904-7324
Item 1. Changes in Control of Registrant.
Not applicable.
Item 2. Acquisition or Disposition of Assets.
Not applicable.
Item 3. Bankruptcy or Receivership.
Not applicable.
Item 4. Changes in Registrant's Certifying Accountant.
Not applicable.
Item 5. Other Events.
Bondholder statements attached as Exhibits.
Item 6. Resignations of Registrant's Directors.
Not applicable.
Item 7. Financial Statements.
Pro Forma Financial Information and
Exhibits.
Not applicable.
5.1 Statement to Bondholders.
Pursuant to the requirements of the Securities Exchange Act
of
1934, the Registrant has duly caused this report to be
signed on
behalf of the Registrant by the undersigned thereunto duly
authorized.
ABN AMRO
LaSalle National Bank
Administrator:
Amy Bulger (800) 246-5761
135 S. LaSalle Street Suite 1740
Chicago, IL 60603
^Structured Asset Securities Corporation
^Midland Loan Services, L.P. as Servicer
^J.E. Robert Company, Inc., as Special Servicer
^Lehman Brothers - Underwriter
^Multiclass Pass-Through Certificates Series 1996-CFL
^ABN AMRO Acct: 67-7477-40-8
Statement Date: 08/26/96
Payment Date: 08/26/96
Prior Payment: 07/25/96
Record Date: 07/31/96
^Upper Tier
WAC: 9.110359%
WAMM: 82
Original
Opening
Class Face Value (1)
Balance
CUSIP Per $1,000
Per $1,000
A-1A 149,769,093.00
73,125,077.32
863572HP1 1000.000000 0
488.252121
A-1B 196,000,000.00
196,000,000.00
863572HQ9 1000.000000 0
1000.000000
A-1C 441,000,000.00
441,000,000.00
863572HR7 1000.000000 0
1000
A-2A 171,097,717.00
164,836,944.54
863572HS5 1000.000000 0
963.408206
A-2B 175,000,000.00
175,000,000.00
863572HT3 1000.000000 0
1000.000000
B 96,005,662.00
96,005,662.00
863572HY2 1000.000000 0
1000.000000
C 134,407,927.00
134,407,927.00
863572HZ9 1000.000000 0
1000.000000
D 134,407,927.00
134,407,927.00
863572JA2 1000.000000 0
1000.000000
E 96,005,662.00
96,005,662.00
863572JB0 1000.000000 0
1000.000000
F 57,603,397.00
57,603,397.00
9ABSM668 1000.000000 0
1000.000000
G 96,005,662.00
96,005,662.00
9ABSM669 1000.000000 0
1000.000000
H 48,002,831.00
48,002,831.00
9ABSM670 1000.000000 0
1000.000000
I 67,203,963.00
67,203,963.00
9ABSM671 1000.000000 0
1000.000000
J 57,603,397.00
57,603,397.00
9ABSM672 1000.000000 0
1000.000000
X-1 1,574,015,521.85 N
1,497,371,506.17
863572HU0 1000.000000 0
951.306696
Principal Principal
Negative
Class Payment Adj. or Loss
Amortization
CUSIP Per $1,000 Per $1,000
Per $1,000
A-1A 16,109,782.60 0.00
0.00
863572HP1 107.564133 0.000000
0.000000
A-1B 0.00 0.00
0.00
863572HQ9 0.000000 0.000000
0.000000
A-1C 0.00 0.00
0.00
863572HR7 0.000000 0.000000
0.000000
A-2A 2,655,919.35 0.00
0.00
863572HS5 15.522822 0.000000
0.000000
A-2B 0.00 0.00
0.00
863572HT3 0.000000 0.000000
0.000000
B 0.00 0.00
0.00
863572HY2 0.000000 0.000000
0.000000
C 0.00 0.00
0.00
863572HZ9 0.000000 0.000000
0.000000
D 0.00 0.00
0.00
863572JA2 0.000000 0.000000
0.000000
E 0.00 0.00
0.00
863572JB0 0.000000 0.000000
0.000000
F 0.00 0.00
0.00
9ABSM668 0.000000 0.000000
0.000000
G 0.00 0.00
0.00
9ABSM669 0.000000 0.000000
0.000000
H 0.00 0.00
0.00
9ABSM670 0.000000 0.000000
0.000000
I 0.00 0.00
0.00
9ABSM671 0.000000 0.000000
0.000000
J 0.00 0.00
0.00
9ABSM672 0.000000 0.000000
0.000000
X-1 0.00 0.00
0.00
863572HU0 0.000000 0.000000
0.000000
Closing Interest
Interest
Class Balance Payment
Adjustment
CUSIP Per $1,000 Per $1,000
Per $1,000
A-1A 57,015,294.72 348,014.43
0.00
863572HP1 380.687988 2.323673
0.000000
A-1B 196,000,000.00 939,330.00
0.00
863572HQ9 1000.000000 4.792500
0.000000
A-1C 441,000,000.00 2,184,420.00
0.00
863572HR7 1000.000000 4.953333
0.000000
A-2A 162,181,025.19 1,064,571.93
0.00
863572HS5 947.885384 6.222011
0.000000
A-2B 175,000,000.00 985,687.50
0.00
863572HT3 1000.000000 5.632500
0.000000
B 96,005,662.00 504,269.74
0.00
863572HY2 1000.000000 5.252500
0.000000
C 134,407,927.00 730,843.10
0.00
863572HZ9 1000.000000 5.437500
0.000000
D 134,407,927.00 787,854.47
0.00
863572JA2 1000.000000 5.861667
0.000000
E 96,005,662.00 620,036.57
0.00
863572JB0 1000.000000 6.458333
0.000000
F 57,603,397.00 372,021.94
0.00
9ABSM668 1000.000000 6.458333
0.000000
G 96,005,662.00 620,036.57
0.00
9ABSM669 1000.000000 6.458333
0.000000
H 48,002,831.00 310,018.28
0.00
9ABSM670 1000.000000 6.458333
0.000000
I 67,203,963.00 434,025.59
0.00
9ABSM671 1000.000000 6.458333
0.000000
J 57,603,397.00 353,320.11
0.00
9ABSM672 1000.000000 6.133668
0.000000
X-1 1,481,261,723.57 1,659,330.36
41.64
863572HU0 941.071866 1.054202
0.000026
Pass-Through
Class Rate (2)
CUSIP Next Rate (3)
A-1A 5.711000%
863572HP1 Fixed
A-1B 5.751000%
863572HQ9 Fixed
A-1C 5.944000%
863572HR7 Fixed
A-2A 7.750000%
863572HS5 Fixed
A-2B 6.759000%
863572HT3 Fixed
B 6.303000%
863572HY2 Fixed
C 6.525000%
863572HZ9 Fixed
D 7.034000%
863572JA2 Fixed
E 7.750000%
863572JB0 Fixed
F 7.750000%
9ABSM668 Fixed
G 7.750000%
9ABSM669 Fixed
H 7.750000%
9ABSM670 Fixed
I 7.750000%
9ABSM671 Fixed
J 7.750000%
9ABSM672 Fixed
X-1 1.329761%
863572HU0 1.309785%
Notes: (1) N denotes notional balance not included in total
(2) Interest Paid minus Interest Adjustment minus Deferred
Interest equals Accrual (3) Estimated
Original
Opening
Class Face Value (1)
Balance
CUSIP Per $1,000
Per $1,000
X-1A 1,151,590,609.00 N
1,074,946,593.32
863572HV8 1000.000000 0
933.445084
X-2 346,097,717.57 N
339,836,945.10
863572HW6 1000.000000 0
981.910391
X-2A 346,097,717.00 N
339,836,944.54
863572HX4 1000.000000 0
981.910391
P 6,426,983.83
6,405,828.03
9ABSM677 1000.000000 0
996.708285
R 0.00
0.00
9ABSM678 1000.000000 0
0.000000
1,926,540,221.83 0
1,843,614,277.89
Principal Principal
Negative
Class Payment Adj. or Loss
Amortization
CUSIP Per $1,000 Per $1,000
Per $1,000
X-1A 0.00 0.00
0.00
863572HV8 0.000000 0.000000
0.000000
X-2 0.00 0.00
0.00
863572HW6 0.000000 0.000000
0.000000
X-2A 0.00 0.00
0.00
863572HX4 0.000000 0.000000
0.000000
P 4,650.06 0.00
0.00
9ABSM677 0.723521 0.000000
0.000000
R 0.00 0.00
0.00
9ABSM678 0.000000 0.000000
0.000000
18,770,352.01 0.00
0.00
Closing Interest
Interest
Class Balance Payment
Adjustment
CUSIP Per $1,000 Per $1,000
Per $1,000
X-1A 1,058,836,810.72 1,448,662.48
1,030.80
863572HV8 919.455927 1.257967
0.000895
X-2 337,181,025.75 359,525.62
0.00
863572HW6 974.236491 1.038798
0.000000
X-2A 337,181,025.19 144,520.83
0.00
863572HX4 974.236491 0.417572
0.000000
P 6,401,177.97 0.00
0.00
9ABSM677 995.984764 0.000000
0.000000
R 0.00 0.00
0.00
9ABSM678 0.000000 0.000000
0.000000
1,824,843,925.88 13,866,489.52
1,072.44
Total P&I Payment 32,636,841.53
Pass-Through
Class Rate (2)
CUSIP Next Rate (3)
X-1A 1.616041%
863572HV8 1.609606%
X-2 1.269523%
863572HW6 1.256899%
X-2A 0.510318%
863572HX4 0.514338%
P None
9ABSM677 0.000000%
R None
9ABSM678 0.000000%
^Lower Tier
Original
Opening
Class Face Value (1)
Balance
CUSIP Per $1,000
Per $1,000
LA-1A 149,769,093.00
73,125,077.32
None 1000.000000 0
488.252121
LA-1B 196,000,000.00
196,000,000.00
None 1000.000000 0
1000.000000
LA-1C 441,000,000.00
441,000,000.00
None 1000.000000 0
1000.000000
LA-2A 171,097,717.00
164,836,944.54
None 1000.000000 0
963.408206
LA-2B 175,000,000.00
175,000,000.00
None 1000.000000 0
1000.000000
LB 96,005,662.00
96,005,662.00
None 1000.000000 0
1000.000000
LC 134,407,927.00
134,407,927.00
None 1000.000000 0
1000.000000
LD 134,407,927.00
134,407,927.00
None 1000.000000 0
1000.000000
LE 96,005,662.00
96,005,662.00
None 1000.000000 0
1000.000000
LF 57,603,397.00
57,603,397.00
None 1000.000000 0
1000.000000
LG 96,005,662.00
96,005,662.00
None 1000.000000 0
1000.000000
LH 48,002,831.00
48,002,831.00
None 1000.000000 0
1000.000000
LI 67,203,963.00
67,203,963.00
None 1000.000000 0
1000.000000
LJ 57,603,397.00
57,603,397.00
None 1000.000000 0
1000.000000
LX-1 1,574,015,521.85 N
1,497,371,506.17
None 1000.000000 0
951.306696
Principal Principal
Negative
Class Payment Adj. or Loss
Amortization
CUSIP Per $1,000 Per $1,000
Per $1,000
LA-1A 16,109,782.60 0.00
0.00
None 107.564133 0.000000
0.000000
LA-1B 0.00 0.00
0.00
None 0.000000 0.000000
0.000000
LA-1C 0.00 0.00
0.00
None 0.000000 0.000000
0.000000
LA-2A 2,655,919.35 0.00
0.00
None 15.522822 0.000000
0.000000
LA-2B 0.00 0.00
0.00
None 0.000000 0.000000
0.000000
LB 0.00 0.00
0.00
None 0.000000 0.000000
0.000000
LC 0.00 0.00
0.00
None 0.000000 0.000000
0.000000
LD 0.00 0.00
0.00
None 0.000000 0.000000
0.000000
LE 0.00 0.00
0.00
None 0.000000 0.000000
0.000000
LF 0.00 0.00
0.00
None 0.000000 0.000000
0.000000
LG 0.00 0.00
0.00
None 0.000000 0.000000
0.000000
LH 0.00 0.00
0.00
None 0.000000 0.000000
0.000000
LI 0.00 0.00
0.00
None 0.000000 0.000000
0.000000
LJ 0.00 0.00
0.00
None 0.000000 0.000000
0.000000
LX-1 0.00 0.00
0.00
None 0.000000 0.000000
0.000000
Closing Interest
Interest
Class Balance Payment
Adjustment
CUSIP Per $1,000 Per $1,000
Per $1,000
LA-1A 57,015,294.72 472,266.12
0.00
None 380.687988 3.153295
0.000000
LA-1B 196,000,000.00 1,265,833.33
0.00
None 1000.000000 6.458333
0.000000
LA-1C 441,000,000.00 2,848,125.00
0.00
None 1000.000000 6.458333
0.000000
LA-2A 162,181,025.19 1,064,571.93
0.00
None 947.885384 6.222011
0.000000
LA-2B 175,000,000.00 1,130,208.33
0.00
None 1000.000000 6.458333
0.000000
LB 96,005,662.00 620,036.57
0.00
None 1000.000000 6.458333
0.000000
LC 134,407,927.00 868,051.20
0.00
None 1000.000000 6.458333
0.000000
LD 134,407,927.00 868,051.20
0.00
None 1000.000000 6.458333
0.000000
LE 96,005,662.00 620,036.57
0.00
None 1000.000000 6.458333
0.000000
LF 57,603,397.00 372,021.94
0.00
None 1000.000000 6.458333
0.000000
LG 96,005,662.00 620,036.57
0.00
None 1000.000000 6.458333
0.000000
LH 48,002,831.00 310,018.28
0.00
None 1000.000000 6.458333
0.000000
LI 67,203,963.00 434,025.59
0.00
None 1000.000000 6.458333
0.000000
LJ 57,603,397.00 353,320.11
0.00
None 1000.000000 6.133668
0.000000
LX-1 1,481,261,723.57 1,660,361.16
1,072.44
None 941.071866 1.054857
0.000681
Pass-Through
Class Rate (2)
CUSIP Next Rate (3)
LA-1A 7.750000%
None Fixed
LA-1B 7.750000%
None Fixed
LA-1C 7.750000%
None Fixed
LA-2A 7.750000%
None Fixed
LA-2B 7.750000%
None Fixed
LB 7.750000%
None Fixed
LC 7.750000%
None Fixed
LD 7.750000%
None Fixed
LE 7.750000%
None Fixed
LF 7.750000%
None Fixed
LG 7.750000%
None Fixed
LH 7.750000%
None Fixed
LI 7.750000%
None Fixed
LJ 7.750000%
None Fixed
LX-1 1.329761%
None
Original
Opening
Class Face Value (1)
Balance
CUSIP Per $1,000
Per $1,000
LX-2 346,097,717.57 N
339,836,945.10
None 1000.000000 0
981.910391
LP 6,426,983.83
6,405,828.03
None 1000.000000 0
996.708285
LR 0.00
0.00
9ABSM679 1000.000000 0
0.000000
1,926,540,221.83 0
1,843,614,277.89
Principal Principal
Negative
Class Payment Adj. or Loss
Amortization
CUSIP Per $1,000 Per $1,000
Per $1,000
LX-2 0.00 0.00
0.00
None 0.000000 0.000000
0.000000
LP 4,650.06 0.00
0.00
None 0.723521 0.000000
0.000000
LR 0.00 0.00
0.00
9ABSM679 0.000000 0.000000
0.000000
18,770,352.01 0.00
0.00
Closing Interest
Interest
Class Balance Payment
Adjustment
CUSIP Per $1,000 Per $1,000
Per $1,000
LX-2 337,181,025.75 359,525.62
0.00
None 974.236491 1.038798
0.000000
LP 6,401,177.97 0.00
0.00
None 995.984764 0.000000
0.000000
LR 0.00 0.00
0.00
9ABSM679 0.000000 0.000000
0.000000
0.00 0.00
0.00
Pass-Through
Class Rate (2)
CUSIP Next Rate (3)
LX-2 1.269523%
None 1.256899%
LP None
None 0.000000%
LR None
9ABSM679 0.000000%
Certificate Unpaid
Distributable Interest
Prepayment
Class Interest Shortfall
Charges
A-1A 348,014.43 0.00
0.00
A-1B 939,330.00 0.00
0.00
A-1C 2,184,420.00 0.00
0.00
A-2A 1,064,571.93 0.00
0.00
A-2B 985,687.50 0.00
0.00
B 504,269.74 0.00
0.00
C 730,843.10 0.00
0.00
D 787,854.47 0.00
0.00
E 620,036.57 0.00
0.00
F 372,021.94 0.00
0.00
G 620,036.57 0.00
0.00
H 310,018.28 0.00
0.00
I 434,025.59 0.00
0.00
J 353,320.11 0.00
0.00
X-1 1,659,330.36 0.00
41.64
X-1A 1,448,662.48 0.00
1,030.80
X-2 359,525.62 0.00
0.00
X-2A 144,520.83 0.00
0.00
13,866,489.52 0.00
1,072.44
LR 0.00 0.00
Realized Interest Excess
Apprasial
Class Losses PPIS
Reduction Amt.
A-1A 0.00 0.00
0.00
A-1B 0.00 0.00
0.00
A-1C 0.00 0.00
0.00
A-2A 0.00 0.00
0.00
A-2B 0.00 0.00
0.00
B 0.00 0.00
0.00
C 0.00 0.00
0.00
D 0.00 0.00
0.00
E 0.00 0.00
0.00
F 0.00 0.00
0.00
G 0.00 0.00
0.00
H 0.00 0.00
0.00
I 0.00 0.00
0.00
J 0.00 0.00
0.00
X-1 0.00 0.00
0.00
X-1A 0.00 0.00
0.00
X-2 0.00 0.00
0.00
X-2A 0.00 0.00
0.00
0.00 0.00
0.00
LR 0.00 0.00
0.00
Beginning
Balance Count
Group 1 1,503,003,924.11 428
Group 2 340,610,353.78 103
Total 1,843,614,277.89 531
Ending
Balance Count
Group 1 1,486,890,240.45 425
Group 2 337,953,685.43 102
Total 1,824,843,925.88 527
Repurchase
Excess
Amount Principal
PPIS
Group 1 0.00 13,996,262.15
0.00
Group 2 0.00 2,215,317.51
0.00
Total 0.00 16,211,579.66
0.00
Advances
Prior Outstanding
Principal
Interest
Servicer 7,354.06
28,333.36
Special Servicer 0.00
0.00
Fiscal Agent 0.00
0.00
Total 7,354.06
28,333.36
Current Month
Principal
Interest
Servicer 4,682.02
19,440.94
Special Servicer 0.00
0.00
Fiscal Agent 0.00
0.00
Total 4,682.02
19,440.94
Recovered
Principal
Interest
Servicer 5,714.95
22,147.38
Special Servicer 0.00
0.00
Fiscal Agent 0.00
0.00
Total 5,714.95
22,147.38
Advances Outstanding
Principal
Interest
Servicer 6,321.13
25,626.92
Special Servicer 0.00
0.00
Fiscal Agent 0.00
0.00
Total 6,321.13
25,626.92
Interest Breakdown Group 1
Amount
Rate
Gross Scheduled Interest 11,421,558.89
9.11898528%
Plus Prepayment Penalties 1,072.44
Less Special Servicng Fees (18,701.83)
Less Gross Interest Shortfall (5,887.61)
Scheduled Interest Received 11,398,041.89
Gross Servicing Fee 28,793.53
0.02300000%
Less PPIS Allocable to Servicing Fees (5,873.57)
Less Scheduled Servicing Fees Received (22,919.96)
Less Retained Servicing Fees (46,342.62)
0.03700000%
Less Trustee Fees Received (16,595.67)
0.01500000%
Reimbursement Of Interest On Advances 0.00
0.00000000%
Remittance Interest 11,312,183.64
9.04398528%
Interest Breakdown Group 2
Amount
Rate
Gross Scheduled Interest 2,575,097.31
9.07229254%
Plus Prepayment Penalties 0.00
Less Special Servicng Fees 0.00
Less Gross Interest Shortfall 0.00
Scheduled Interest Received 2,575,097.31
Gross Servicing Fee 6,528.37
0.02300000%
Less PPIS Allocable to Servicing Fees 0.00
Less Scheduled Servicing Fees Received (6,528.37)
Less Retained Servicing Fees (10,502.15)
0.03700000%
Less Trustee Fees Received (3,760.91)
0.01500000%
Reimbursement Of Interest On Advances 0.00
0.00000000%
Remittance Interest 2,554,305.88
8.99729254%
Interest Breakdown Total
Amount
Rate
Gross Scheduled Interest 13,996,656.20
9.11035873%
Plus Prepayment Penalties 1,072.44
Less Special Servicng Fees (18,701.83)
Less Gross Interest Shortfall (5,887.61)
Scheduled Interest Received 13,973,139.20
Gross Servicing Fee 35,321.90
0.02300000%
Less PPIS Allocable to Servicing Fees (5,873.57)
Less Scheduled Servicing Fees Received (29,448.33)
Less Retained Servicing Fees (56,844.77)
0.03700000%
Less Trustee Fees Received (20,356.58)
0.01500000%
Reimbursement Of Interest On Advances 0.00
0.00000000%
Remittance Interest 13,866,489.52
9.07235873%
Advances Retained By Servicer
0.00
Advances Retained By Special Servicer
0.00
Advances Retained By Fiscal Agent
0.00
TOTAL
Delinquency /Prepayment / Rate History Reporting
Distribution Delinq 1 Month
Date # Balance
08/26/96 1 722,548.80
0.19% 0.039%
07/25/96 0 0.00
0.00% 0.000%
06/25/96 1 4,055,099.34
0.18% 0.216%
05/28/96 0 0.00
0.00% 0.000%
04/25/96 0 0.00
0.00% 0.000%
03/25/96 0 0.00
0.00% 0.000%
0 0.00
0.00% 0.000%
0 0.00
0.00% 0.000%
0 0.00
0.00% 0.000%
0 0.00
0.00% 0.000%
0 0.00
0.00% 0.000%
0 0.00
0.00% 0.000%
0 0.00
0.00% 0.000%
0 0.00
0.00% 0.000%
0 0.00
0.00% 0.000%
0 0.00
0.00% 0.000%
Distribution Delinq 2 Months
Date # Balance
08/26/96 0 0.00
0.00% 0.000%
07/25/96 0 0.00
0.00% 0.000%
06/25/96 0 0.00
0.00% 0.000%
05/28/96 0 0.00
0.00% 0.000%
04/25/96 0 0.00
0.00% 0.000%
03/25/96 0 0.00
0.00% 0.000%
0 0.00
0.00% 0.000%
0 0.00
0.00% 0.000%
0 0.00
0.00% 0.000%
0 0.00
0.00% 0.000%
0 0.00
0.00% 0.000%
0 0.00
0.00% 0.000%
0 0.00
0.00% 0.000%
0 0.00
0.00% 0.000%
0 0.00
0.00% 0.000%
0 0.00
0.00% 0.000%
Distribution Delinq 3+ Months
Date # Balance
08/26/96 0 0.00
0.00% 0.000%
07/25/96 0 0.00
0.00% 0.000%
06/25/96 0 0.00
0.00% 0.000%
05/28/96 0 0.00
0.00% 0.000%
04/25/96 0 0.00
0.00% 0.000%
03/25/96 0 0.00
0.00% 0.000%
0 0.00
0.00% 0.000%
0 0.00
0.00% 0.000%
0 0.00
0.00% 0.000%
0 0.00
0.00% 0.000%
0 0.00
0.00% 0.000%
0 0.00
0.00% 0.000%
0 0.00
0.00% 0.000%
0 0.00
0.00% 0.000%
0 0.00
0.00% 0.000%
0 0.00
0.00% 0.000%
Distribution Foreclosure/Bankruptcy
Date # Balance
08/26/96 0 0.00
0.00% 0.000%
07/25/96 0 0.00
0.00% 0.000%
06/25/96 0 0.00
0.00% 0.000%
05/28/96 0 0.00
0.00% 0.000%
04/25/96 0 0.00
0.00% 0.000%
03/25/96 0 0.00
0.00% 0.000%
0 0.00
0.00% 0.000%
0 0.00
0.00% 0.000%
0 0.00
0.00% 0.000%
0 0.00
0.00% 0.000%
0 0.00
0.00% 0.000%
0 0.00
0.00% 0.000%
0 0.00
0.00% 0.000%
0 0.00
0.00% 0.000%
0 0.00
0.00% 0.000%
0 0.00
0.00% 0.000%
Distribution REO
Date # Balance
08/26/96 0 0.00
0.00% 0.000%
07/25/96 0 0.00
0.00% 0.000%
06/25/96 0 0.00
0.00% 0.000%
05/28/96 0 0.00
0.00% 0.000%
04/25/96 0 0.00
0.00% 0.000%
03/25/96 0 0.00
0.00% 0.000%
0 0.00
0.00% 0.000%
0 0.00
0.00% 0.000%
0 0.00
0.00% 0.000%
0 0.00
0.00% 0.000%
0 0.00
0.00% 0.000%
0 0.00
0.00% 0.000%
0 0.00
0.00% 0.000%
0 0.00
0.00% 0.000%
0 0.00
0.00% 0.000%
0 0.00
0.00% 0.000%
Distribution Modifications
Date # Balance
08/26/96 0 0.00
0.00% 0.000%
07/25/96 0 0.00
0.00% 0.000%
06/25/96 0 0.00
0.00% 0.000%
05/28/96 0 0.00
0.00% 0.000%
04/25/96 0 0.00
0.00% 0.000%
03/25/96 0 0.00
0.00% 0.000%
0 0.00
0.00% 0.000%
0 0.00
0.00% 0.000%
0 0.00
0.00% 0.000%
0 0.00
0.00% 0.000%
0 0.00
0.00% 0.000%
0 0.00
0.00% 0.000%
0 0.00
0.00% 0.000%
0 0.00
0.00% 0.000%
0 0.00
0.00% 0.000%
0 0.00
0.00% 0.000%
Distribution Prepayments
Date # Balance
08/26/96 4 16,211,579.66
0.75% 0.879%
07/25/96 6 13,822,167.91
1.12% 0.743%
06/25/96 5 15,990,280.14
0.92% 0.851%
05/28/96 4 3,063,929.98
0.73% 0.161%
04/25/96 4 13,471,424.38
0.72% 0.704%
03/25/96 4 10,407,573.48
0.72% 0.540%
0 0.00
0.00% 0.000%
0 0.00
0.00% 0.000%
0 0.00
0.00% 0.000%
0 0.00
0.00% 0.000%
0 0.00
0.00% 0.000%
0 0.00
0.00% 0.000%
0 0.00
0.00% 0.000%
0 0.00
0.00% 0.000%
0 0.00
0.00% 0.000%
0 0.00
0.00% 0.000%
Distribution Next Weighted Avg.
Date Coupon Remit
08/26/96 9.1106% 9.0374%
07/25/96 9.1104% 9.0371%
06/25/96 9.1100% 9.0367%
05/28/96 9.1110% 9.0377%
04/25/96 9.1085% 9.0352%
03/25/96 9.1155% 9.0422%
0.0000% 0.0000%
0.0000% 0.0000%
0.0000% 0.0000%
0.0000% 0.0000%
0.0000% 0.0000%
0.0000% 0.0000%
0.0000% 0.0000%
0.0000% 0.0000%
0.0000% 0.0000%
0.0000% 0.0000%
Note: Foreclosure and REO Totals are Included in the
Appropriate Delinquency Aging Category
Group One
Delinquency /Prepayment / Rate History Reporting
Distribution Delinq 1 Month
Date # Balance
08/26/96 1 722,548.80
0.23% 0.048%
07/25/96 0 0.00
0.00% 0.000%
06/25/96 1 4,055,099.34
0.23% 0.264%
05/28/96 0 0.00
0.00% 0.000%
04/25/96 0 0.00
0.00% 0.000%
03/25/96 0 0.00
0.00% 0.000%
0 0.00
0.00% 0.000%
0 0.00
0.00% 0.000%
0 0.00
0.00% 0.000%
0 0.00
0.00% 0.000%
0 0.00
0.00% 0.000%
0 0.00
0.00% 0.000%
0 0.00
0.00% 0.000%
0 0.00
0.00% 0.000%
0 0.00
0.00% 0.000%
0 0.00
0.00% 0.000%
Distribution Delinq 2 Months
Date # Balance
08/26/96 0 0.00
0.00% 0.000%
07/25/96 0 0.00
0.00% 0.000%
06/25/96 0 0.00
0.00% 0.000%
05/28/96 0 0.00
0.00% 0.000%
04/25/96 0 0.00
0.00% 0.000%
03/25/96 0 0.00
0.00% 0.000%
0 0.00
0.00% 0.000%
0 0.00
0.00% 0.000%
0 0.00
0.00% 0.000%
0 0.00
0.00% 0.000%
0 0.00
0.00% 0.000%
0 0.00
0.00% 0.000%
0 0.00
0.00% 0.000%
0 0.00
0.00% 0.000%
0 0.00
0.00% 0.000%
0 0.00
0.00% 0.000%
Distribution Delinq 3+ Months
Date # Balance
08/26/96 0 0.00
0.00% 0.000%
07/25/96 0 0.00
0.00% 0.000%
06/25/96 0 0.00
0.00% 0.000%
05/28/96 0 0.00
0.00% 0.000%
04/25/96 0 0.00
0.00% 0.000%
03/25/96 0 0.00
0.00% 0.000%
0 0.00
0.00% 0.000%
0 0.00
0.00% 0.000%
0 0.00
0.00% 0.000%
0 0.00
0.00% 0.000%
0 0.00
0.00% 0.000%
0 0.00
0.00% 0.000%
0 0.00
0.00% 0.000%
0 0.00
0.00% 0.000%
0 0.00
0.00% 0.000%
0 0.00
0.00% 0.000%
Distribution Foreclosure/Bankruptcy
Date # Balance
08/26/96 0 0.00
0.00% 0.000%
07/25/96 0 0.00
0.00% 0.000%
06/25/96 0 0.00
0.00% 0.000%
05/28/96 0 0.00
0.00% 0.000%
04/25/96 0 0.00
0.00% 0.000%
03/25/96 0 0.00
0.00% 0.000%
0 0.00
0.00% 0.000%
0 0.00
0.00% 0.000%
0 0.00
0.00% 0.000%
0 0.00
0.00% 0.000%
0 0.00
0.00% 0.000%
0 0.00
0.00% 0.000%
0 0.00
0.00% 0.000%
0 0.00
0.00% 0.000%
0 0.00
0.00% 0.000%
0 0.00
0.00% 0.000%
Distribution REO
Date # Balance
08/26/96 0 0.00
0.00% 0.000%
07/25/96 0 0.00
0.00% 0.000%
06/25/96 0 0.00
0.00% 0.000%
05/28/96 0 0.00
0.00% 0.000%
04/25/96 0 0.00
0.00% 0.000%
03/25/96 0 0.00
0.00% 0.000%
0 0.00
0.00% 0.000%
0 0.00
0.00% 0.000%
0 0.00
0.00% 0.000%
0 0.00
0.00% 0.000%
0 0.00
0.00% 0.000%
0 0.00
0.00% 0.000%
0 0.00
0.00% 0.000%
0 0.00
0.00% 0.000%
0 0.00
0.00% 0.000%
0 0.00
0.00% 0.000%
Distribution Modifications
Date # Balance
08/26/96 0 0.00
0.00% 0.000%
07/25/96 0 0.00
0.00% 0.000%
06/25/96 0 0.00
0.00% 0.000%
05/28/96 0 0.00
0.00% 0.000%
04/25/96 0 0.00
0.00% 0.000%
03/25/96 0 0.00
0.00% 0.000%
0 0.00
0.00% 0.000%
0 0.00
0.00% 0.000%
0 0.00
0.00% 0.000%
0 0.00
0.00% 0.000%
0 0.00
0.00% 0.000%
0 0.00
0.00% 0.000%
0 0.00
0.00% 0.000%
0 0.00
0.00% 0.000%
0 0.00
0.00% 0.000%
0 0.00
0.00% 0.000%
Distribution Prepayments
Date # Balance
08/26/96 3 13,996,262.15
0.70% 0.931%
07/25/96 5 12,540,193.20
1.15% 0.826%
06/25/96 5 15,990,280.14
1.14% 1.041%
05/28/96 4 3,063,929.98
0.90% 0.197%
04/25/96 3 11,970,372.80
0.67% 0.763%
03/25/96 3 9,103,130.10
0.66% 0.576%
0 0.00
0.00% 0.000%
0 0.00
0.00% 0.000%
0 0.00
0.00% 0.000%
0 0.00
0.00% 0.000%
0 0.00
0.00% 0.000%
0 0.00
0.00% 0.000%
0 0.00
0.00% 0.000%
0 0.00
0.00% 0.000%
0 0.00
0.00% 0.000%
0 0.00
0.00% 0.000%
Distribution Next Weighted Avg.
Date Coupon Remit
08/26/96 9.1200% 9.0467%
07/25/96 9.1190% 0.0000%
06/25/96 9.1183% 0.0000%
05/28/96 9.1195% 0.0000%
04/25/96 9.1164% 0.0000%
03/25/96 9.1243% 0.0000%
0.0000% 0.0000%
0.0000% 0.0000%
0.0000% 0.0000%
0.0000% 0.0000%
0.0000% 0.0000%
0.0000% 0.0000%
0.0000% 0.0000%
0.0000% 0.0000%
0.0000% 0.0000%
0.0000% 0.0000%
Note: Foreclosure and REO Totals are Included in the
Appropriate Delinquency Aging Category
Group Two
Delinquency /Prepayment / Rate History Reporting
Distribution Delinq 1 Month
Date # Balance
08/26/96 0 0.00
0.00% 0.000%
07/25/96 0 0.00
0.00% 0.000%
06/25/96 0 0.00
0.00% 0.000%
05/28/96 0 0.00
0.00% 0.000%
04/25/96 0 0.00
0.00% 0.000%
03/25/96 0 0.00
0.00% 0.000%
0 0.00
0.00% 0.000%
0 0.00
0.00% 0.000%
0 0.00
0.00% 0.000%
0 0.00
0.00% 0.000%
0 0.00
0.00% 0.000%
0 0.00
0.00% 0.000%
0 0.00
0.00% 0.000%
0 0.00
0.00% 0.000%
0 0.00
0.00% 0.000%
0 0.00
0.00% 0.000%
Distribution Delinq 2 Months
Date # Balance
08/26/96 0 0.00
0.00% 0.000%
07/25/96 0 0.00
0.00% 0.000%
06/25/96 0 0.00
0.00% 0.000%
05/28/96 0 0.00
0.00% 0.000%
04/25/96 0 0.00
0.00% 0.000%
03/25/96 0 0.00
0.00% 0.000%
0 0.00
0.00% 0.000%
0 0.00
0.00% 0.000%
0 0.00
0.00% 0.000%
0 0.00
0.00% 0.000%
0 0.00
0.00% 0.000%
0 0.00
0.00% 0.000%
0 0.00
0.00% 0.000%
0 0.00
0.00% 0.000%
0 0.00
0.00% 0.000%
0 0.00
0.00% 0.000%
Distribution Delinq 3+ Months
Date # Balance
08/26/96 0 0.00
0.00% 0.000%
07/25/96 0 0.00
0.00% 0.000%
06/25/96 0 0.00
0.00% 0.000%
05/28/96 0 0.00
0.00% 0.000%
04/25/96 0 0.00
0.00% 0.000%
03/25/96 0 0.00
0.00% 0.000%
0 0.00
0.00% 0.000%
0 0.00
0.00% 0.000%
0 0.00
0.00% 0.000%
0 0.00
0.00% 0.000%
0 0.00
0.00% 0.000%
0 0.00
0.00% 0.000%
0 0.00
0.00% 0.000%
0 0.00
0.00% 0.000%
0 0.00
0.00% 0.000%
0 0.00
0.00% 0.000%
Distribution Foreclosure/Bankruptcy
Date # Balance
08/26/96 0 0.00
0.00% 0.000%
07/25/96 0 0.00
0.00% 0.000%
06/25/96 0 0.00
0.00% 0.000%
05/28/96 0 0.00
0.00% 0.000%
04/25/96 0 0.00
0.00% 0.000%
03/25/96 0 0.00
0.00% 0.000%
0 0.00
0.00% 0.000%
0 0.00
0.00% 0.000%
0 0.00
0.00% 0.000%
0 0.00
0.00% 0.000%
0 0.00
0.00% 0.000%
0 0.00
0.00% 0.000%
0 0.00
0.00% 0.000%
0 0.00
0.00% 0.000%
0 0.00
0.00% 0.000%
0 0.00
0.00% 0.000%
Distribution REO
Date # Balance
08/26/96 0 0.00
0.00% 0.000%
07/25/96 0 0.00
0.00% 0.000%
06/25/96 0 0.00
0.00% 0.000%
05/28/96 0 0.00
0.00% 0.000%
04/25/96 0 0.00
0.00% 0.000%
03/25/96 0 0.00
0.00% 0.000%
0 0.00
0.00% 0.000%
0 0.00
0.00% 0.000%
0 0.00
0.00% 0.000%
0 0.00
0.00% 0.000%
0 0.00
0.00% 0.000%
0 0.00
0.00% 0.000%
0 0.00
0.00% 0.000%
0 0.00
0.00% 0.000%
0 0.00
0.00% 0.000%
0 0.00
0.00% 0.000%
Distribution Modifications
Date # Balance
08/26/96 0 0.00
0.00% 0.000%
07/25/96 0 0.00
0.00% 0.000%
06/25/96 0 0.00
0.00% 0.000%
05/28/96 0 0.00
0.00% 0.000%
04/25/96 0 0.00
0.00% 0.000%
03/25/96 0 0.00
0.00% 0.000%
0 0.00
0.00% 0.000%
0 0.00
0.00% 0.000%
0 0.00
0.00% 0.000%
0 0.00
0.00% 0.000%
0 0.00
0.00% 0.000%
0 0.00
0.00% 0.000%
0 0.00
0.00% 0.000%
0 0.00
0.00% 0.000%
0 0.00
0.00% 0.000%
0 0.00
0.00% 0.000%
Distribution Prepayments
Date # Balance
08/26/96 1 2,215,317.51
0.97% 0.650%
07/25/96 1 1,281,974.71
0.96% 0.374%
06/25/96 0 0.00
0.00% 0.000%
05/28/96 0 0.00
0.00% 0.000%
04/25/96 1 1,501,051.58
0.95% 0.435%
03/25/96 1 1,304,443.38
0.94% 0.376%
0 0.00
0.00% 0.000%
0 0.00
0.00% 0.000%
0 0.00
0.00% 0.000%
0 0.00
0.00% 0.000%
0 0.00
0.00% 0.000%
0 0.00
0.00% 0.000%
0 0.00
0.00% 0.000%
0 0.00
0.00% 0.000%
0 0.00
0.00% 0.000%
0 0.00
0.00% 0.000%
Distribution Next Weighted Avg.
Date Coupon Remit
08/26/96 9.0694% 8.9962%
07/25/96 9.0723% 0.0000%
06/25/96 9.0730% 0.0000%
05/28/96 9.0731% 0.0000%
04/25/96 9.0731% 0.0000%
03/25/96 9.0756% 0.0000%
0.0000% 0.0000%
0.0000% 0.0000%
0.0000% 0.0000%
0.0000% 0.0000%
0.0000% 0.0000%
0.0000% 0.0000%
0.0000% 0.0000%
0.0000% 0.0000%
0.0000% 0.0000%
0.0000% 0.0000%
Delinquency Loan Detail
Paid
Disclosure Doc Thru
Current P&I
Control # Period Date
Advance
419 199608 07/01/96
9,777.83
501 199608 06/01/96
7,825.12
520 199608 07/01/96
6,520.01
TOTALS:
24,122.96
Outstanding
Outstanding Property
Disclosure Doc P&I Protection
Advance
Control # Advances** Advances
Description (1)
419 9,777.83 0.00
B
501 15,650.21 0.00
1
520 6,520.01 0.00
B
TOTALS: 31,948.05 0.00
Special
Servicer
Disclosure Doc Loan Transfer
Foreclosure
Control # Status (2) Date
Date
419 0
501 0
520 0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
TOTALS:
Disclosure Doc Bankruptcy REO
Control # Date Date
419
501
520
TOTALS:
Paid
Disclosure Doc Thru
Current P&I
Control # Period Date
Advance
TOTALS:
0.00
Outstanding
Outstanding Property
Disclosure Doc P&I Protection
Advance
Control # Advances** Advances
Description (1)
TOTALS: 0.00 0.00
0.00
Special
Servicer
Disclosure Doc Loan Transfer
Foreclosure
Control # Status (2) Date
Date
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
TOTALS:
Disclosure Doc Bankruptcy REO
Control # Date Date
TOTALS:
Paid
Disclosure Doc Thru
Current P&I
Control # Period Date
Advance
TOTALS:
0.00
Outstanding
Outstanding Property
Disclosure Doc P&I Protection
Advance
Control # Advances** Advances
Description (1)
TOTALS: 0.00 0.00
0.00
Special
Servicer
Disclosure Doc Loan Transfer
Foreclosure
Control # Status (2) Date
Date
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
TOTALS:
Disclosure Doc Bankruptcy REO
Control # Date Date
TOTALS:
(1) Advance Description:
A. P&I Advance - Loan in Grace Period
B. P&I Advance - Late Payment but < one month delinq
1. P&I Advance - Loan delinquent 1 month
2. P&I Advance - Loan delinquent 2 months
3. P&I Advance - Loan delinquent 3 months
(2) Loan Status:
1. Specially Serviced
2. Foreclosure
3. Bankruptcy
4. REO
5. Prepaid in Full
6. DPO
7. Foreclosure Sale
8. Bankruptcy Sale
9. REO Disposition
10. Modification/Workout
** Outstanding P&I Advances include the current period P&I
Advance
Group 1
Distribution of Principal Balances
Current Scheduled
Number
Principal Balances
of Loans
$0.00 to $500,000.00
18
$500,000.01 to $1,000,000.00
64
$1,000,000.01 to $1,500,000.00
72
$1,500,000.01 to $2,000,000.00
50
$2,000,000.01 to $3,000,000.00
77
$3,000,000.01 to $4,000,000.00
39
$4,000,000.01 to $5,000,000.00
31
$5,000,000.01 to $6,000,000.00
18
$6,000,000.01 to $7,000,000.00
10
$7,000,000.01 to $8,000,000.00
7
$8,000,000.01 to $9,000,000.00
8
$9,000,000.01 to $10,000,000.00
6
$10,000,000.01 to $11,000,000.00
4
$11,000,000.01 to $12,000,000.00
0
$12,000,000.01 to $13,000,000.00
1
$13,000,000.01 to $14,000,000.00
1
$14,000,000.01 to $19,000,000.00
12
$19,000,000.01 to $24,000,000.00
3
$24,000,000.01 to $30,000,000.00
3
$30,000,000.01 & above
1
Total
425
Average Scheduled Balance is 3,474,042.62
Maximum Scheduled Balance is 33,441,717.18
Minimum Scheduled Balance is 81,157.40
Group 1
Distribution of Principal Balances
Current Scheduled
Scheduled
Principal Balances
Principal Balance
$0.00 to $500,000.00
6,013,607.53
$500,000.01 to $1,000,000.00
48,175,576.17
$1,000,000.01 to $1,500,000.00
89,607,699.55
$1,500,000.01 to $2,000,000.00
89,112,453.39
$2,000,000.01 to $3,000,000.00
186,850,292.26
$3,000,000.01 to $4,000,000.00
137,071,717.37
$4,000,000.01 to $5,000,000.00
137,937,579.14
$5,000,000.01 to $6,000,000.00
98,783,406.70
$6,000,000.01 to $7,000,000.00
64,007,654.06
$7,000,000.01 to $8,000,000.00
53,440,884.52
$8,000,000.01 to $9,000,000.00
68,577,051.71
$9,000,000.01 to $10,000,000.00
57,016,389.34
$10,000,000.01 to $11,000,000.00
41,829,467.06
$11,000,000.01 to $12,000,000.00
0.00
$12,000,000.01 to $13,000,000.00
12,704,448.95
$13,000,000.01 to $14,000,000.00
13,812,008.78
$14,000,000.01 to $19,000,000.00
201,843,904.19
$19,000,000.01 to $24,000,000.00
64,450,534.96
$24,000,000.01 to $30,000,000.00
82,213,847.59
$30,000,000.01 & above $0.00
33,441,717.18
Total
1,486,890,240.45
Group 1
Distribution of Principal Balances
Current Scheduled
Based on
Principal Balances
Balance
$0.00 to $500,000.00
0.40%
$500,000.01 to $1,000,000.00
3.24%
$1,000,000.01 to $1,500,000.00
6.03%
$1,500,000.01 to $2,000,000.00
5.99%
$2,000,000.01 to $3,000,000.00
12.57%
$3,000,000.01 to $4,000,000.00
9.22%
$4,000,000.01 to $5,000,000.00
9.28%
$5,000,000.01 to $6,000,000.00
6.64%
$6,000,000.01 to $7,000,000.00
4.30%
$7,000,000.01 to $8,000,000.00
3.59%
$8,000,000.01 to $9,000,000.00
4.61%
$9,000,000.01 to $10,000,000.00
3.83%
$10,000,000.01 to $11,000,000.00
2.81%
$11,000,000.01 to $12,000,000.00
0.00%
$12,000,000.01 to $13,000,000.00
0.85%
$13,000,000.01 to $14,000,000.00
0.93%
$14,000,000.01 to $19,000,000.00
13.57%
$19,000,000.01 to $24,000,000.00
4.33%
$24,000,000.01 to $30,000,000.00
5.53%
$30,000,000.01 & above
2.25%
Total
100.00%
Distribution of Property Types
Number
Property Types of Loans
Office 106
Retail 140
Multi-Family Housing 71
Warehouse 68
Industrial 33
Golf Course 1
Parking 1
Automobile Dealership 1
Mobile Home Park 1
Bank 1
Private School 1
Other 1
Total 425
Distribution of Property Types
Scheduled
Property Types Principal Balance
Office 458,205,551.87
Retail 398,767,794.96
Multi-Family Housing 373,593,560.36
Warehouse 153,701,146.67
Industrial 88,658,112.21
Golf Course 3,698,000.05
Parking 3,594,115.18
Automobile Dealership 2,754,412.34
Mobile Home Park 2,480,079.11
Bank 745,920.99
Private School 610,389.31
Other 81,157.40
Total 1,486,890,240.45
Distribution of Property Types
Based on
Property Types Balance
Office 30.82%
Retail 26.82%
Multi-Family Housing 25.13%
Warehouse 10.34%
Industrial 5.96%
Golf Course 0.25%
Parking 0.24%
Automobile Dealership 0.19%
Mobile Home Park 0.17%
Bank 0.05%
Private School 0.04%
Other 0.01%
Total 100.00%
Distribution of Mortgage Interest Rates
Current Mortgage
Number
Interest Rate
of Loans
7.125%or less
8
7.126%to 7.250%
1
7.251%to 7.375%
0
7.376%to 7.500%
2
7.501%to 7.625%
1
7.626%to 7.750%
7
7.751%to 7.875%
4
7.876%to 8.000%
12
8.001%to 8.125%
2
8.126%to 8.625%
74
8.626%to 9.125%
79
9.126%to 9.625%
91
9.626%to 10.125%
90
10.126%to 10.625%
49
10.626%& above
5
Total
425
Weighted Average Mortgage Interest Rate is
9.1200%
Minimum Mortgage Interest Rate is
6.2500%
Maximum Mortgage Interest Rate is
14.7500%
Distribution of Mortgage Interest Rates
Current Mortgage
Scheduled
Interest Rate
Principal Balance
7.125%or less
21,295,820.65
7.126%to 7.250%
2,343,750.01
7.251%to 7.375%
0.00
7.376%to 7.500%
6,266,824.35
7.501%to 7.625%
4,180,960.29
7.626%to 7.750%
54,041,212.29
7.751%to 7.875%
5,117,563.33
7.876%to 8.000%
74,210,322.92
8.001%to 8.125%
2,397,587.10
8.126%to 8.625%
298,686,436.83
8.626%to 9.125%
266,513,450.43
9.126%to 9.625%
330,392,586.30
9.626%to 10.125%
292,428,283.45
10.126%to 10.625%
121,271,374.09
10.626%& above
7,744,068.41
Total
1,486,890,240.45
Distribution of Mortgage Interest Rates
Current Mortgage
Based on
Interest Rate
Balance
7.125%or less
1.43%
7.126%to 7.250%
0.16%
7.251%to 7.375%
0.00%
7.376%to 7.500%
0.42%
7.501%to 7.625%
0.28%
7.626%to 7.750%
3.63%
7.751%to 7.875%
0.34%
7.876%to 8.000%
4.99%
8.001%to 8.125%
0.16%
8.126%to 8.625%
20.09%
8.626%to 9.125%
17.92%
9.126%to 9.625%
22.22%
9.626%to 10.125%
19.67%
10.126%to 10.625%
8.16%
10.626%& above 0.000%
0.52%
Total
100.00%
Geographic Distribution
Number Scheduled
Geographic Location of Loans Principal Balance
California 105 247,770,453.27
New Jersey 46 198,381,334.59
Florida 22 101,097,123.69
Georgia 30 92,482,353.89
Illinois 26 90,289,275.80
Maryland 33 89,625,183.36
Unknown 12 78,188,088.64
District of Columbia 7 68,538,165.80
Minnesota 6 64,694,395.31
Colorado 17 52,662,117.59
Virginia 8 52,412,673.18
Washington 19 50,839,823.03
Delaware 6 49,599,279.32
Pennsylvania 11 47,505,012.37
Virginia 10 45,838,560.28
Washington 34 39,906,311.20
Delaware 6 38,183,228.05
Pennsylvania 8 29,529,665.14
Virginia 11 21,751,549.26
Washington 3 10,004,144.10
Delaware 2 7,748,349.09
Pennsylvania 2 6,336,716.29
Virginia 1 3,506,437.20
Total 425 1,486,890,240.45
Geographic Distribution
Based on
Geographic Location Balance
California 16.66%
New Jersey 13.34%
Florida 6.80%
Georgia 6.22%
Illinois 6.07%
Maryland 6.03%
Unknown 5.26%
District of Columbia 4.61%
Minnesota 4.35%
Colorado 3.54%
Virginia 3.52%
Washington 3.42%
Delaware 3.34%
Pennsylvania 3.19%
Virginia 3.08%
Washington 2.68%
Delaware 2.57%
Pennsylvania 1.99%
Virginia 1.46%
Washington 0.67%
Delaware 0.52%
Pennsylvania 0.43%
Virginia 0.24%
Total 100.00%
Loan Seasoning
Number Scheduled
Number of Years of Loans Principal Balance
1 year or less 27 63,836,960.57
1+ to 2 years 3 8,740,411.21
2+ to 3 years 10 14,584,302.45
3+ to 4 years 13 32,211,750.87
4+ to 5 years 23 104,322,128.75
5+ to 6 years 29 245,319,825.63
6+ to 7 years 67 310,929,301.43
7+ to 8 years 73 299,764,496.60
8+ to 9 years 59 197,146,283.48
9+ to 10 years 67 126,877,934.06
10 years or more 54 83,156,845.40
Total 425 1,486,890,240.45
Weighted Average Seasoning is 6.9
Loan Seasoning
Based on
Number of Years Balance
1 year or less 4.29%
1+ to 2 years 0.59%
2+ to 3 years 0.98%
3+ to 4 years 2.17%
4+ to 5 years 7.02%
5+ to 6 years 16.50%
6+ to 7 years 20.91%
7+ to 8 years 20.16%
8+ to 9 years 13.26%
9+ to 10 years 8.53%
10 years or more 5.59%
Total 100.00%
Distribution of Remaining Term
Fully Amortizing
Fully Amortizing
Mortgage Loans Number Scheduled
of Loans Principal Balance
60 months or less 6 3,552,888.75
61 to 120 months 12 16,684,464.78
121 to 180 months 31 91,633,482.84
181 to 240 months 12 51,789,243.19
241 to 360 months 16 98,407,434.33
Total 77 262,067,513.89
Weighted Average Months to Maturity is 198
Distribution of Remaining Term
Fully Amortizing
Fully Amortizing
Mortgage Loans Based on
Balance
60 months or less 0.24%
61 to 120 months 1.12%
121 to 180 months 6.16%
181 to 240 months 3.48%
241 to 360 months 6.62%
Total 17.63%
Distribution of DSCR
Debt Service
Number
Coverage Ratio (1)
of Loans
100.000%or less
57
100.100%to 112.500%
61
112.600%to 125.000%
83
125.100%to 137.500%
58
137.600%to 150.000%
42
150.100%to 162.500%
35
162.600%to 175.000%
29
175.100%to 187.500%
11
187.600%to 200.000%
11
200.100%to 212.500%
5
212.600%to 225.000%
7
225.100%to 237.500%
5
237.600%to 250.000%
3
250.100%to 262.500%
2
262.600%& above
14
Unknown
2
Total
425
Weighted Average Debt Service Coverage Ratio is
130.065%
Distribution of DSCR
Debt Service
Scheduled
Coverage Ratio (1)
Principal Balance
100.000%or less
170,829,638.82
100.100%to 112.500%
294,518,351.47
112.600%to 125.000%
347,528,610.30
125.100%to 137.500%
208,856,585.25
137.600%to 150.000%
157,611,689.87
150.100%to 162.500%
106,846,111.39
162.600%to 175.000%
79,585,915.15
175.100%to 187.500%
22,328,799.16
187.600%to 200.000%
30,398,798.30
200.100%to 212.500%
7,531,442.34
212.600%to 225.000%
7,102,249.27
225.100%to 237.500%
19,366,229.01
237.600%to 250.000%
8,984,697.74
250.100%to 262.500%
1,002,290.73
262.600%& above
21,477,475.39
Unknown
2,921,356.26
Total
1,486,890,240.45
Distribution of DSCR
Debt Service
Based on
Coverage Ratio (1)
Balance
100.000%or less
11.49%
100.100%to 112.500%
19.81%
112.600%to 125.000%
23.37%
125.100%to 137.500%
14.05%
137.600%to 150.000%
10.60%
150.100%to 162.500%
7.19%
162.600%to 175.000%
5.35%
175.100%to 187.500%
1.50%
187.600%to 200.000%
2.04%
200.100%to 212.500%
0.51%
212.600%to 225.000%
0.48%
225.100%to 237.500%
1.30%
237.600%to 250.000%
0.60%
250.100%to 262.500%
0.07%
262.600%& above
1.44%
Unknown
0.20%
Total
100.00%
Distribution of Amortization Type
Number Scheduled
Based on
Amortization Type of Loans Principal Balance
Balance
Fully Amortizing 77 262,067,513.89
17.63%
Amortizing Balloon 329 1,108,005,622.41
74.52%
Interest Only Balloo 19 116,817,104.15
7.86%
Total 425 1,486,890,240.45
100.00%
Distribution of Remaining Term
Balloon Loans
Balloon Number Scheduled
Based on
Mortgage Loans of Loans Principal Balance
Balance
12 months or less 59 164,183,208.17
11.04%
13 to 24 months 42 143,163,417.85
9.63%
25 to 36 months 75 226,567,491.65
15.24%
37 to 48 months 63 287,098,210.26
19.31%
49 to 60 months 19 91,776,452.92
6.17%
61 to 120 months 61 199,312,773.87
13.40%
121 to 180 months 26 102,601,329.14
6.90%
181 to 240 months 3 10,119,842.70
0.68%
Total 348 1,224,822,726.56
82.37%
Weighted Average Months to Maturity is
51.09
NOI Aging
Number
NOI Date
of Loans
1 year or less
425
1+ to 2 years
0
2+ & above
0
Unknown
0
Total
425
NOI Aging
Scheduled
NOI Date
Principal Balance
1 year or less
1,486,890,240.45
1+ to 2 years
0.00
2+ & above
0.00
Unknown
0.00
Total
1,486,890,240.45
NOI Aging
Based on
NOI Date
Balance
1 year or less
100.00%
1+ to 2 years
0.00%
2+ & above
0.00%
Unknown
0.00%
Total
100.00%
(1) Debt Service Coverage Ratios are calculated as described
in the prospectus, values are updated periodically as new
NOI figures became available from borrowers on an asset
level.
Neither the Trustee, Servicer, Special Servicer or
Underwriter makes any representation as to the accuracy of
the data provided by the
borrower for this calculation.
Group 2
Distribution of Principal Balances
Current Scheduled
Number
Principal Balances
of Loans
$0.00 to $500,000.00
2
$500,000.01 to $1,000,000.00
12
$1,000,000.01 to $1,500,000.00
13
$1,500,000.01 to $2,000,000.00
19
$2,000,000.01 to $3,000,000.00
22
$3,000,000.01 to $4,000,000.00
9
$4,000,000.01 to $5,000,000.00
8
$5,000,000.01 to $6,000,000.00
5
$6,000,000.01 to $7,000,000.00
2
$7,000,000.01 to $8,000,000.00
2
$8,000,000.01 to $9,000,000.00
3
$9,000,000.01 to $10,000,000.00
1
$10,000,000.01 to $11,000,000.00
0
$11,000,000.01 to $12,000,000.00
1
$12,000,000.01 to $13,000,000.00
1
$13,000,000.01 to $14,000,000.00
0
$14,000,000.01 to $19,000,000.00
1
$19,000,000.01 to $24,000,000.00
0
$24,000,000.01 to $30,000,000.00
1
$30,000,000.01 & Above
0
Total
102
Average Scheduled Balance is 3,281,103.74
Maximum Scheduled Balance is 24,717,211.60
Minimum Scheduled Balance is 311,996.37
Distribution of Principal Balances
Current Scheduled
Scheduled
Principal Balances
Principal Balance
$0.00 to $500,000.00
644,256.21
$500,000.01 to $1,000,000.00
9,458,617.15
$1,000,000.01 to $1,500,000.00
15,686,179.32
$1,500,000.01 to $2,000,000.00
33,100,215.37
$2,000,000.01 to $3,000,000.00
55,132,163.90
$3,000,000.01 to $4,000,000.00
31,886,871.87
$4,000,000.01 to $5,000,000.00
36,345,734.77
$5,000,000.01 to $6,000,000.00
26,313,392.07
$6,000,000.01 to $7,000,000.00
13,588,944.35
$7,000,000.01 to $8,000,000.00
15,205,130.18
$8,000,000.01 to $9,000,000.00
25,148,062.14
$9,000,000.01 to $10,000,000.00
9,630,843.98
$10,000,000.01 to $11,000,000.00
0.00
$11,000,000.01 to $12,000,000.00
11,010,591.23
$12,000,000.01 to $13,000,000.00
12,062,499.95
$13,000,000.01 to $14,000,000.00
0.00
$14,000,000.01 to $19,000,000.00
18,022,971.34
$19,000,000.01 to $24,000,000.00
0.00
$24,000,000.01 to $30,000,000.00
24,717,211.60
$30,000,000.01 & Above
0.00
Total
337,953,685.43
Distribution of Principal Balances
Current Scheduled
Based on
Principal Balances
Balance
$0.00 to $500,000.00
0.19%
$500,000.01 to $1,000,000.00
2.80%
$1,000,000.01 to $1,500,000.00
4.64%
$1,500,000.01 to $2,000,000.00
9.79%
$2,000,000.01 to $3,000,000.00
16.31%
$3,000,000.01 to $4,000,000.00
9.44%
$4,000,000.01 to $5,000,000.00
10.75%
$5,000,000.01 to $6,000,000.00
7.79%
$6,000,000.01 to $7,000,000.00
4.02%
$7,000,000.01 to $8,000,000.00
4.50%
$8,000,000.01 to $9,000,000.00
7.44%
$9,000,000.01 to $10,000,000.00
2.85% $10,000,000.01 to
$11,000,000.00 0.00%
$11,000,000.01 to $12,000,000.00
3.26%
$12,000,000.01 to $13,000,000.00
3.57%
$13,000,000.01 to $14,000,000.00
0.00%
$14,000,000.01 to $19,000,000.00
5.33%
$19,000,000.01 to $24,000,000.00
0.00%
$24,000,000.01 to $30,000,000.00
7.31%
$30,000,000.01 & Above
0.00%
Total
100.00%
Distribution of Property Types
Number
Property Types of Loans
Retail 27
Warehouse 29
Office 21
Multi-Family Housing 12
Industrial 13
Total 102
Distribution of Property Types
Scheduled
Property Types Principal Balance
Retail 116,100,062.27
Warehouse 78,649,275.00
Office 62,553,757.05
Multi-Family Housing 48,397,145.09
Industrial 32,253,446.02
Total 337,953,685.43
Distribution of Property Types
Based on
Property Types Balance
Retail 34.35%
Warehouse 23.27%
Office 18.51%
Multi-Family Housing 14.32%
Industrial 9.54%
Total 100.00%
Distribution of Mortgage Interest Rates
Current Mortgage
Number
Interest Rate
of Loans
7.125%or less
0
7.126%to 7.250%
0
7.251%to 7.375%
0
7.376%to 7.500%
3
7.501%to 7.625%
0
7.626%to 7.750%
3
7.751%to 7.875%
1
7.876%to 8.000%
3
8.001%to 8.125%
0
8.126%to 8.625%
13
8.626%to 9.125%
17
9.126%to 9.625%
32
9.626%to 10.125%
24
10.126%to 10.625%
6
10.626%& above
0
Total
102
Weighted Average Mortgage Interest Rate is
9.0694%
Minimum Mortgage Interest Rate is
7.5000%
Maximum Mortgage Interest Rate is
10.3750%
Distribution of Mortgage Interest Rates
Current Mortgage
Scheduled
Interest Rate
Principal Balance
7.125%or less
0.00
7.126%to 7.250%
0.00
7.251%to 7.375%
0.00
7.376%to 7.500%
6,046,166.59
7.501%to 7.625%
0.00
7.626%to 7.750%
28,072,522.62
7.751%to 7.875%
917,680.58
7.876%to 8.000%
14,945,624.71
8.001%to 8.125%
0.00
8.126%to 8.625%
40,043,740.53
8.626%to 9.125%
76,999,024.43
9.126%to 9.625%
84,047,558.58
9.626%to 10.125%
68,959,778.21
10.126%to 10.625%
17,921,589.18
10.626%& above 0.000%
0.00
Total
337,953,685.43
Distribution of Mortgage Interest Rates
Current Mortgage
Based on
Interest Rate
Balance
7.125%or less
0.00%
7.126%to 7.250%
0.00%
7.251%to 7.375%
0.00%
7.376%to 7.500%
1.79%
7.501%to 7.625%
0.00%
7.626%to 7.750%
8.31%
7.751%to 7.875%
0.27%
7.876%to 8.000%
4.42%
8.001%to 8.125%
0.00%
8.126%to 8.625%
11.85%
8.626%to 9.125%
22.78%
9.126%to 9.625%
24.87%
9.626%to 10.125%
20.41%
10.126%to 10.625%
5.30%
10.626%& above
0.00%
Total
100.00%
Geographic Distribution
Number Scheduled
Geographic Location of Loans Principal Balance
California 52 138,761,307.72
Florida 8 44,841,092.37
Georgia 8 39,119,189.62
New Jersey 5 18,260,097.61
Unknown 2 16,208,855.23
Illinois 7 16,068,141.05
Texas 2 12,984,214.80
Pennsylvania 4 10,481,349.33
Hawaii 1 9,630,843.98
Illinois 2 9,317,478.90
Texas 2 7,851,095.83
Pennsylvania 3 5,983,432.78
Hawaii 3 3,754,522.59
Illinois 2 3,073,839.02
Texas 1 1,618,224.60
Total 102 337,953,685.43
Geographic Distribution
Based on
Geographic Location Balance
California 41.06%
Florida 13.27%
Georgia 11.58%
New Jersey 5.40%
Unknown 4.80%
Illinois 4.75%
Texas 3.84%
Pennsylvania 3.10%
Hawaii 2.85%
Illinois 2.76%
Texas 2.32%
Pennsylvania 1.77%
Hawaii 1.11%
Illinois 0.91%
Texas 0.48%
Total 100.00%
Loan Seasoning
Number of Years Number Scheduled
of Loans Principal Balance
1 year or less 0 0.00
1+ to 2 years 1 1,966,404.73
2+ to 3 years 1 2,716,024.81
3+ to 4 years 1 5,198,264.00
4+ to 5 years 4 16,026,750.30
5+ to 6 years 14 44,032,248.62
6+ to 7 years 19 96,623,824.56
7+ to 8 years 14 62,825,572.10
8+ to 9 years 18 53,123,244.07
9+ to 10 years 19 32,874,495.52
10 years or more 11 22,566,856.72
Total 102 337,953,685.43
Weighted Average Seasoning is 7.3
Loan Seasoning
Number of Years Based on
Balance
1 year or less 0.00%
1+ to 2 years 0.58%
2+ to 3 years 0.80%
3+ to 4 years 1.54%
4+ to 5 years 4.74%
5+ to 6 years 13.03%
6+ to 7 years 28.59%
7+ to 8 years 18.59%
8+ to 9 years 15.72%
9+ to 10 years 9.73%
10 years or more 6.68%
Total 100.00%
Distribution of Remaining Term
Fully Amortizing
Fully Amortizing
Mortgage Loans
Number Scheduled
of Loans Principal Balance
60 months or less 0 0.00
61 to 120 months 0 0.00
121 to 180 months 5 5,368,076.10
181 to 240 months 2 10,463,542.08
241 to 360 months 1 2,960,416.93
Total 8 18,792,035.11
Weighted Average Months to Maturity is 207
Distribution of Remaining Term
Fully Amortizing
Fully Amortizing
Mortgage Loans
Based on
Balance
60 months or less 0
61 to 120 months 0
121 to 180 months 0.015884058
181 to 240 months 0.030961468
241 to 360 months 0.00875983
Total 0.055605356
Distribution of DSCR
Debt Service
Number
Coverage Ratio (1)
of Loans
100.000%or less
13
100.100%to 112.500%
15
112.600%to 125.000%
16
125.100%to 137.500%
17
137.600%to 150.000%
12
150.100%to 162.500%
6
162.600%to 175.000%
7
175.100%to 187.500%
5
187.600%to 200.000%
2
200.100%to 212.500%
1
212.600%to 225.000%
2
225.100%to 237.500%
0
237.600%to 250.000%
0
250.100%to 262.500%
2
262.600%& above
4
Unknown
0
Total
102
Weighted Average Debt Service Coverage Ratio is
137.209%
Distribution of DSCR
Debt Service
Scheduled
Coverage Ratio (1)
Principal Balance
100.000%or less
36,635,040.31
100.100%to 112.500%
53,238,572.08
112.600%to 125.000%
66,590,196.24
125.100%to 137.500%
57,222,693.03
137.600%to 150.000%
31,311,677.59
150.100%to 162.500%
39,278,967.28
162.600%to 175.000%
13,060,985.79
175.100%to 187.500%
15,909,694.15
187.600%to 200.000%
3,505,171.12
200.100%to 212.500%
2,550,392.27
212.600%to 225.000%
12,114,159.86
225.100%to 237.500%
0.00
237.600%to 250.000%
0.00
250.100%to 262.500%
1,991,553.97
262.600%& above
4,544,581.74
Unknown
0.00
Total
337,953,685.43
Distribution of DSCR
Debt Service
Based on
Coverage Ratio (1)
Balance
100.000%or less
10.84%
100.100%to 112.500%
15.75%
112.600%to 125.000%
19.70%
125.100%to 137.500%
16.93%
137.600%to 150.000%
9.27%
150.100%to 162.500%
11.62%
162.600%to 175.000%
3.86%
175.100%to 187.500%
4.71%
187.600%to 200.000%
1.04%
200.100%to 212.500%
0.75%
212.600%to 225.000%
3.58%
225.100%to 237.500%
0.00%
237.600%to 250.000%
0.00%
250.100%to 262.500%
0.59%
262.600%& above
1.34%
Unknown
0.00%
Total
100.00%
(1) Debt Service Coverage Ratios are calculated as described
in the prospectus, values are updated periodically as new
NOI figures became available from borrowers on an asset
level.
Neither the Trustee, Servicer, Special Servicer or
Underwriter makes any representation as to the accuracy of
the data provided by the
borrower for this calculation.
Distribution of Amortization Type
Number
Scheduled
Amortization Type of Loans
Principal Balance
Fully Amortizing 8
18,792,035.11
Amortizing Balloon 91
308,966,372.78
Interest Only Balloon 3
10,195,277.54
Total 102
337,953,685.43
Distribution of Amortization Type
Based on
Amortization Type
Balance
Fully Amortizing
5.56%
Amortizing Balloon
91.42%
Interest Only Balloon
3.02%
Total
100.00%
Distribution of Remaining Term
Balloon Loans
Balloon Number
Scheduled
Mortgage Loans of Loans
Principal Balance
12 months or less 0
0.00
13 to 24 months 0
0.00
25 to 36 months 1
1,340,665.88
37 to 48 months 4
12,920,018.54
49 to 60 months 10
23,336,833.21
61 to 120 months 67
229,861,639.70
121 to 180 months 12
51,702,492.99
181 to 240 months 0
0.00
Total 94
319,161,650.32
Weighted Average Months to Maturity is
95
Distribution of Remaining Term
Balloon Loans
Balloon Based on
Mortgage Loans Balance
12 months or less 0.00%
13 to 24 months 0.00%
25 to 36 months 0.40%
37 to 48 months 3.82%
49 to 60 months 6.91%
61 to 120 months 68.02%
121 to 180 months 15.30%
181 to 240 months 0.00%
Total 94.44%
NOI Aging
Number
NOI Date
of Loans
1 year or less
102
1+ to 2 years
0
2+ & above
0
Unknown
0
Total
102
NOI Aging
Scheduled
NOI Date
Principal Balance
1 year or less
337,953,685.43
1+ to 2 years
0.00
2+ & above
0.00
Unknown
0.00
Total
337,953,685.43
NOI Aging
Based on
NOI Date
Balance
1 year or less
100.00%
1+ to 2 years
0.00%
2+ & above
0.00%
Unknown
0.00%
Total
100.00%
Specially Serviced Loan Detail
Offering Sched
Sched
Distribution Circular Principal
Interest
Date Control # Balance
Rate
0 0.00
0.00%
06/25/96 348 1,687,727.00
10.00%
06/25/96 434 1,140,815.00
8.50%
06/25/96 77 5,884,193.00
9.63%
06/25/96 419 1,210,463.00
9.00%
06/25/96 141 4,064,564.75
10.13%
0 0.00
0.00%
0 0.00
0.00%
0 0.00
0.00%
0 0.00
0.00%
0 0.00
0.00%
0 0.00
0.00%
0 0.00
0.00%
0 0.00
0.00%
0 0.00
0.00%
0 0.00
0.00%
0 0.00
0.00%
0 0.00
0.00%
0 0.00
0.00%
0 0.00
0.00%
0 0.00
0.00%
0 0.00
0.00%
0 0.00
0.00%
0 0.00
0.00%
0 0.00
0.00%
0 0.00
0.00%
0 0.00
0.00%
0 0.00
0.00%
0 0.00
0.00%
0 0.00
0.00%
Offering
Distribution Circular Maturity
Property
Date Control # Date
Type
06/25/96 348 Office
06/25/96 434 Multi-Family Housing
06/25/96 77 Warehouse
06/25/96 419 Retail
06/25/96 141
Automobile Dealership
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Distribution Date of last
Net Operating
Date State Operating Stmt
Income
06/25/96 CO
131,773.00
06/25/96 MD
767,025.00
06/25/96 MD
464,004.00
06/25/96 CA
213,839.00
06/25/96 CA
297,706.00
0
0.00
0
0.00
0
0.00
0
0.00
0
0.00
0
0.00
0
0.00
0
0.00
0
0.00
0
0.00
0
0.00
0
0.00
0
0.00
0
0.00
0
0.00
0
0.00
0
0.00
0
0.00
0
0.00
0
0.00
0
0.00
0
0.00
0
0.00
0
0.00
Specially
Distribution Coverage Serviced
Date Ratio Status Code (*)
06/25/96 0.009986 2
06/25/96 0.012067 2
06/25/96 0.010362 2
06/25/96 0.018182 2
06/25/96 0.015541 2
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
* Legend :
1) Request for waiver of Prepayment Penalty
2) Payment default
3) Request for Loan Modification or Workout
4) Loans with Borrower Bankruptcy
5) Loans in Process of Foreclosure
6) Loans now REO Property
7) Loans Paid Off
8) Loans Returned to Master Servicer
Modified Loan Detail
No Modified Loan Detail as of the current due date
Offering
Distribution Circular Modification
Modification
Date Control # Date
Description
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Note: Aggregate liquidation expenses also include
outstanding P&I advances and unpaid servicing fees, unpaid
special servicing fees, unpaid trustee fees, etc..
Realized Loss Detail
No Realized Loss Detail as of the current due date
Offering
Distribution Circular Appraisal
Appraisal Value/
Date Control # Date
Brokers Estimate
0
0.00
0
0.00
0
0.00
0
0.00
0
0.00
0
0.00
0
0.00
0
0.00
0
0.00
0
0.00
0
0.00
0
0.00
0
0.00
0
0.00
0
0.00
0
0.00
0
0.00
0
0.00
0
0.00
0
0.00
0
0.00
0
0.00
0
0.00
0
0.00
0
0.00
0
0.00
0
0.00
0
0.00
0
0.00
0
0.00
Current Total 0
0.00
Cumulative 0
0.00
Offering Sched
Distribution Circular Principal
Gross
Date Control # Balance
Proceeds
0 0.00
0.00
0 0.00
0.00
0 0.00
0.00
0 0.00
0.00
0 0.00
0.00
0 0.00
0.00
0 0.00
0.00
0 0.00
0.00
0 0.00
0.00
0 0.00
0.00
0 0.00
0.00
0 0.00
0.00
0 0.00
0.00
0 0.00
0.00
0 0.00
0.00
0 0.00
0.00
0 0.00
0.00
0 0.00
0.00
0 0.00
0.00
0 0.00
0.00
0 0.00
0.00
0 0.00
0.00
0 0.00
0.00
0 0.00
0.00
0 0.00
0.00
0 0.00
0.00
0 0.00
0.00
0 0.00
0.00
0 0.00
0.00
0 0.00
0.00
Current Total 0 0.00
0.00
Cumulative 0 0.00
0.00
Offering Gross Proceeds
Distribution Circular as a % of
Date Control # Sched Principal
0 0.000%
0 0.000%
0 0.000%
0 0.000%
0 0.000%
0 0.000%
0 0.000%
0 0.000%
0 0.000%
0 0.000%
0 0.000%
0 0.000%
0 0.000%
0 0.000%
0 0.000%
0 0.000%
0 0.000%
0 0.000%
0 0.000%
0 0.000%
0 0.000%
0 0.000%
0 0.000%
0 0.000%
0 0.000%
0 0.000%
0 0.000%
0 0.000%
0 0.000%
0 0.000%
Current Total 0 0.000%
Cumulative 0 0.000%
Offering Aggregate
Net
Distribution Circular Liquidation
Liquidation
Date Control # Expenses *
Proceeds
0 0.00
0.00
0 0.00
0.00
0 0.00
0.00
0 0.00
0.00
0 0.00
0.00
0 0.00
0.00
0 0.00
0.00
0 0.00
0.00
0 0.00
0.00
0 0.00
0.00
0 0.00
0.00
0 0.00
0.00
0 0.00
0.00
0 0.00
0.00
0 0.00
0.00
0 0.00
0.00
0 0.00
0.00
0 0.00
0.00
0 0.00
0.00
0 0.00
0.00
0 0.00
0.00
0 0.00
0.00
0 0.00
0.00
0 0.00
0.00
0 0.00
0.00
0 0.00
0.00
0 0.00
0.00
0 0.00
0.00
0 0.00
0.00
0 0.00
0.00
Current Total 0 0.00
0.00
Cumulative 0 0.00
0.00
Offering Net Proceeds
Current
Distribution Circular as a % of
Realized
Date Control # Sched. Balance
Loss
0 0.000%
0.00
0 0.000%
0.00
0 0.000%
0.00
0 0.000%
0.00
0 0.000%
0.00
0 0.000%
0.00
0 0.000%
0.00
0 0.000%
0.00
0 0.000%
0.00
0 0.000%
0.00
0 0.000%
0.00
0 0.000%
0.00
0 0.000%
0.00
0 0.000%
0.00
0 0.000%
0.00
0 0.000%
0.00
0 0.000%
0.00
0 0.000%
0.00
0 0.000%
0.00
0 0.000%
0.00
0 0.000%
0.00
0 0.000%
0.00
0 0.000%
0.00
0 0.000%
0.00
0 0.000%
0.00
0 0.000%
0.00
0 0.000%
0.00
0 0.000%
0.00
0 0.000%
0.00
0 0.000%
0.00
Current Total 0 0.000%
0.00
Cumulative 0 0.000%
0.00
MIDLAND LOAN SERVICES, L.P. - MASTER SERVICER
LOAN PORTFOLIO ANALYSIS SYSTEM - LOAN STATUS
PORTFOLIO: SASCO SERIES 1996 - CFL (CONFED)
REPORTING PERIOD: AUGUST, 1996
DATE PRINTED: 27-AUG-96
<TABLE>
<CAPTION>
CURRENT
ASSET PRINCIPAL DAYS ENVIRON
NO BALANCE DELINQ LTV DSCR ISSUES ASSET STATUS
RESOLUTION TYPE
<S> <C> <C> <C> <C> <C> <C> <C>
001 33,412,281 0 59.7% 1.45 N/A PERFORMING PERFORM
TO MATURITY
002 28,542,777 0 73.2% 1.18 N/A PERFORMING PERFORM
TO MATURITY
003 27,239,061 0 76.7% 1.02 N/A PERFORMING PERFORM
TO MATURITY
004 26,383,932 0 78.0% 1.41 N/A NEGOTIATING MODIFICATIONS
DISCOUNTED PAYOFF
005 24,696,762 0 69.9% 1.55 N/A PERFORMING PERFORM
TO MATURITY
006 22,752,831 0 98.0% 1.15 N/A PERFORMING PERFORM
TO MATURITY
007 21,885,077 0 70.9% 1.04 N/A PERFORMING PERFORM
TO MATURITY
008 19,782,693 0 67.4% 1.10 N/A PERFORMING PERFORM
TO MATURITY
009 18,929,722 0 64.0% 1.10 N/A PERFORMING PERFORM
TO MATURITY
010 18,861,002 0 50.2% 1.51 N/A PERFORMING PERFORM
TO MATURITY
011 18,782,570 0 64.8% 1.63 N/A PERFORMING PERFORM
TO MATURITY
012 18,011,209 0 74.2% 1.13 N/A PERFORMING PERFORM
TO MATURITY
013 17,864,518 0 65.0% 1.22 N/A PERFORMING PERFORM
TO MATURITY
014 17,817,155 0 72.2% 1.18 N/A PERFORMING PERFORM
TO MATURITY
015 16,783,377 0 70.5% 1.48 N/A PERFORMING PERFORM
TO MATURITY
016 16,164,532 0 66.0% 1.08 N/A MONITORING PERFORMANCE
PERFORM TO MATURITY
017 15,889,521 0 55.6% 1.01 N/A PERFORMING PERFORM
TO MATURITY
018 15,730,274 0 138.0% 1.30 N/A PERFORMING PERFORM
TO MATURITY
019 15,122,321 0 63.0% 1.63 N/A PERFORMING PERFORM
TO MATURITY
020 15,000,000 0 57.0% 1.27 N/A PERFORMING PERFORM
TO MATURITY
021 14,784,467 0 83.1% 1.10 N/A PERFORMING PERFORM
TO MATURITY
022 13,768,381 0 59.3% 1.19 N/A PERFORMING PERFORM
TO MATURITY
023 12,693,721 0 72.5% 1.23 N/A PERFORMING PERFORM
TO MATURITY
024 12,046,955 0 63.4% 0.93 N/A PERFORMING PERFORM
TO MATURITY
025 0 0 0.0% 0.87 N/A INACTIVE PRE-PAID IN
FULL
026 11,010,591 0 64.8% 2.17 N/A PERFORMING PERFORM
TO MATURITY
027 10,647,090 0 69.4% 1.00 N/A PERFORMING PERFORM
TO MATURITY
028 10,576,791 0 72.0% 1.13 N/A PERFORMING PERFORM
TO MATURITY
029 0 0 0.0% N/A INACTIVE PERFORM TO
MATURITY
030 10,350,000 0 65.0% 2.30 N/A PERFORMING PERFORM
TO MATURITY
031 10,230,994 0 54.4% 1.07 N/A PERFORMING PERFORM
TO MATURITY
032 9,937,445 0 42.3% 1.22 N/A PERFORMING PERFORM
TO MATURITY
033 9,920,536 0 52.2% 1.30 N/A PERFORMING PERFORM
TO MATURITY
034 9,671,104 0 64.9% 1.22 N/A PERFORMING PERFORM
TO MATURITY
035 9,619,683 0 60.1% 1.34 N/A PERFORMING PERFORM
TO MATURITY
037 9,364,417 0 63.3% 1.33 N/A PERFORMING PERFORM
TO MATURITY
038 0 0 0.0% 1.00 N/A INACTIVE PRE-PAID IN
FULL
039 9,055,276 0 69.7% 0.94 N/A PERFORMING PERFORM
TO MATURITY
040 9,042,050 0 67.5% 1.30 N/A PERFORMING PERFORM
TO MATURITY
041 8,839,869 0 63.0% 1.55 N/A MONITORING PERFORMANCE
PERFORM TO MATURITY
042 8,784,476 0 55.5% 1.16 N/A PERFORMING PERFORM
TO MATURITY
043 8,820,552 0 71.1% 1.08 N/A PERFORMING PERFORM
TO MATURITY
044 8,737,819 0 66.1% 1.21 N/A PERFORMING PERFORM
TO MATURITY
045 8,559,644 0 60.5% 1.26 N/A PERFORMING PERFORM
TO MATURITY
046 8,503,101 0 73.3% 1.36 N/A PERFORMING PERFORM
TO MATURITY
047 8,326,906 0 59.0% 1.02 N/A MONITORING PERFORMANCE
PERFORM TO MATURITY
048 8,319,751 0 65.3% 1.05 N/A PERFORMING PERFORM
TO MATURITY
049 8,301,691 0 68.6% 1.07 N/A PERFORMING PERFORM
TO MATURITY
050 8,256,962 0 70.3% 1.30 N/A PERFORMING PERFORM
TO MATURITY
051 8,207,867 0 63.9% 1.25 N/A PERFORMING PERFORM
TO MATURITY
052 7,892,880 0 68.8% 0.94 N/A PERFORMING PERFORM
TO MATURITY
053 7,737,907 0 61.9% 1.35 N/A PERFORMING PERFORM
TO MATURITY
054 7,691,354 0 128.2% 1.10 N/A PERFORMING PERFORM
TO MATURITY
055 7,676,566 0 71.7% 1.17 N/A PERFORMING PERFORM
TO MATURITY
056 7,647,198 0 70.8% 1.32 N/A PERFORMING PERFORM
TO MATURITY
057 7,605,493 0 66.7% 1.30 N/A PERFORMING PERFORM
TO MATURITY
058 7,574,691 0 67.0% 1.13 N/A PERFORMING PERFORM
TO MATURITY
059 7,522,681 0 70.5% 1.49 N/A PERFORMING PERFORM
TO MATURITY
060 7,263,185 0 69.8% 0.97 N/A PERFORMING PERFORM
TO MATURITY
061 6,971,181 0 63.4% 1.07 N/A PERFORMING PERFORM
TO MATURITY
062 6,996,990 0 64.8% 1.18 N/A PERFORMING PERFORM
TO MATURITY
063 6,978,599 0 65.8% 1.16 N/A PERFORMING PERFORM
TO MATURITY
064 6,750,000 0 79.0% 1.72 N/A PERFORMING PERFORM
TO MATURITY
065 6,584,514 0 69.3% 1.19 N/A PERFORMING PERFORM
TO MATURITY
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
CURRENT
ASSET PRINCIPAL DAYS ENVIRON
NO BALANCE DELINQ LTV DSCR ISSUES ASSET STATUS
RESOLUTION TYPE
<S> <C> <C> <C> <C> <C> <C> <C>
066 6,394,676 0 65.8% 1.29 N/A PERFORMING PERFORM
TO MATURITY
067 6,314,557 0 61.0% 1.52 N/A MONITORING PERFORMANCE
PERFORM TO MATURITY
068 6,237,047 0 70.1% 1.11 N/A PERFORMING PERFORM
TO MATURITY
069 6,221,552 0 47.0% 1.02 N/A PERFORMING PERFORM
TO MATURITY
070 6,003,438 0 67.7% 1.24 N/A PERFORMING PERFORM
TO MATURITY
071 6,055,037 0 67.3% 1.18 N/A PERFORMING PERFORM
TO MATURITY
072 0 0 0.0% 1.32 N/A INACTIVE PERFORM TO
MATURITY
073 6,051,108 0 54.0% 1.82 N/A MONITORING PERFORMANCE
PERFORM TO MATURITY
074 5,896,795 0 112.3% 1.37 N/A PERFORMING PERFORM
TO MATURITY
075 5,973,939 0 68.9% 1.37 N/A PERFORMING PERFORM
TO MATURITY
076 5,954,070 0 69.2% 1.30 N/A PERFORMING PERFORM
TO MATURITY
077 5,838,550 0 65.0% 1.21 N/A NEGOTIATING MODIFICATIONS
RESTRUCTURE/PERFORM TO MATURIT
078 5,806,820 0 74.5% 0.94 N/A PERFORMING PERFORM
TO MATURITY
079 5,752,520 0 66.1% 1.35 N/A PERFORMING PERFORM
TO MATURITY
080 5,728,801 0 54.6% 1.60 N/A PERFORMING PERFORM
TO MATURITY
081 5,704,120 0 58.2% 1.38 N/A PERFORMING PERFORM
TO MATURITY
082 0 0 0.0% 1.00 N/A INACTIVE PERFORM TO
MATURITY
083 5,548,442 0 63.0% 1.01 N/A PERFORMING PERFORM
TO MATURITY
084 5,489,132 0 74.5% 0.00 N/A PERFORMING PERFORM
TO MATURITY
085 5,452,570 0 61.0% 1.57 N/A PERFORMING PERFORM
TO MATURITY
086 5,362,500 0 77.0% 0.00 N/A PERFORMING PERFORM
TO MATURITY
087 5,306,075 0 64.0% 1.25 N/A MONITORING PERFORMANCE
PERFORM TO MATURITY
088 5,178,769 0 45.5% 1.87 N/A PERFORMING PERFORM
TO MATURITY
089 5,222,007 0 36.8% 0.00 N/A PERFORMING PERFORM
TO MATURITY
090 5,205,996 0 69.4% 1.95 N/A PERFORMING PERFORM
TO MATURITY
091 5,157,100 0 64.9% 1.58 N/A PERFORMING PERFORM
TO MATURITY
093 5,175,000 0 125.0% 0.00 N/A PERFORMING PERFORM
TO MATURITY
094 5,112,089 0 48.7% 1.89 N/A PERFORMING PERFORM
TO MATURITY
095 5,103,144 0 69.4% 1.29 N/A PERFORMING PERFORM
TO MATURITY
096 4,971,686 0 41.8% 2.39 N/A PERFORMING PERFORM
TO MATURITY
097 4,990,548 0 64.2% 1.38 N/A PERFORMING PERFORM
TO MATURITY
099 5,012,666 0 58.3% 1.19 N/A PERFORMING PERFORM
TO MATURITY
100 5,016,331 0 70.7% 1.13 N/A PERFORMING PERFORM
TO MATURITY
101 4,918,745 0 65.4% 1.06 N/A PERFORMING PERFORM
TO MATURITY
102 4,926,327 0 70.4% 1.36 N/A PERFORMING PERFORM
TO MATURITY
103 4,885,184 0 68.5% 1.41 N/A PERFORMING PERFORM
TO MATURITY
104 4,833,050 0 71.1% 1.18 N/A PERFORMING PERFORM
TO MATURITY
105 4,838,734 0 65.4% 1.30 N/A PERFORMING PERFORM
TO MATURITY
106 4,795,993 0 46.1% 1.80 N/A PERFORMING PERFORM
TO MATURITY
108 4,743,328 0 63.2% 1.79 N/A PERFORMING PERFORM
TO MATURITY
109 4,751,458 0 66.0% 1.09 N/A PERFORMING PERFORM
TO MATURITY
110 4,658,501 0 53.7% 1.21 N/A PERFORMING PERFORM
TO MATURITY
111 4,730,097 0 67.6% 0.95 N/A PERFORMING PERFORM
TO MATURITY
112 4,703,556 0 68.7% 1.29 N/A PERFORMING PERFORM
TO MATURITY
113 4,692,087 0 83.8% 1.06 N/A PERFORMING PERFORM
TO MATURITY
114 4,624,754 0 55.7% 0.00 N/A PERFORMING PERFORM
TO MATURITY
115 4,621,806 0 69.7% 1.21 N/A PERFORMING PERFORM
TO MATURITY
116 0 0 0.0% 1.44 N/A INACTIVE PRE-PAID IN
FULL
117 4,575,746 0 68.3% 1.07 N/A PERFORMING PERFORM
TO MATURITY
118 4,511,797 0 77.8% 0.00 N/A PERFORMING PERFORM
TO MATURITY
119 4,503,315 0 68.2% 1.32 N/A PERFORMING PERFORM
TO MATURITY
120 4,485,743 0 67.0% 0.89 N/A PERFORMING PERFORM
TO MATURITY
121 4,325,577 0 58.0% 1.41 N/A MONITORING PERFORMANCE
PERFORM TO MATURITY
122 4,482,130 0 66.6% 1.20 N/A PERFORMING PERFORM
TO MATURITY
123 4,457,961 0 63.7% 1.53 N/A PERFORMING PERFORM
TO MATURITY
124 4,393,433 0 60.2% 1.47 N/A PERFORMING PERFORM
TO MATURITY
125 4,437,039 0 74.5% 1.60 N/A PERFORMING PERFORM
TO MATURITY
126 0 0 0.0% 1.92 N/A INACTIVE PRE-PAID IN
FULL
127 4,370,017 0 67.2% 1.51 N/A PERFORMING PERFORM
TO MATURITY
128 4,312,405 0 65.3% 1.30 N/A PERFORMING PERFORM
TO MATURITY
129 4,189,889 0 63.5% 0.95 N/A PERFORMING PERFORM
TO MATURITY
130 4,185,630 0 50.9% 1.02 N/A PERFORMING PERFORM
TO MATURITY
131 4,173,459 0 60.5% 1.42 N/A PERFORMING PERFORM
TO MATURITY
132 4,175,140 0 69.6% 1.62 N/A PERFORMING PERFORM
TO MATURITY
133 4,153,996 0 0.00 N/A PERFORMING PERFORM TO
MATURITY
134 4,142,161 0 0.00 N/A PERFORMING PERFORM TO
MATURITY
135 4,133,695 0 65.0% 1.66 N/A PERFORMING PERFORM
TO MATURITY
136 4,125,000 0 75.0% 1.97 N/A PERFORMING PERFORM
TO MATURITY
137 4,090,067 0 69.3% 1.25 N/A PERFORMING PERFORM
TO MATURITY
138 4,080,516 0 55.9% 1.08 N/A PERFORMING PERFORM
TO MATURITY
139 4,068,504 0 64.6% 0.92 N/A PERFORMING PERFORM
TO MATURITY
140 4,069,224 0 69.0% 1.16 N/A PERFORMING PERFORM
TO MATURITY
141 4,045,481 0 324.0% 1.04 N/A NEGOTIATING MODIFICATIONS
DISCOUNTED PAYOFF
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
CURRENT
ASSET PRINCIPAL DAYS ENVIRON
NO BALANCE DELINQ LTV DSCR ISSUES ASSET STATUS
RESOLUTION TYPE
<S> <C> <C> <C> <C> <C> <C> <C>
142 3,992,411 0 65.4% 1.20 N/A PERFORMING PERFORM
TO MATURITY
143 3,994,685 0 67.7% 1.48 N/A PERFORMING PERFORM
TO MATURITY
144 0 0 0.0% 1.47 N/A INACTIVE PERFORM TO
MATURITY
145 3,924,968 0 68.3% 1.02 N/A PERFORMING PERFORM
TO MATURITY
146 0 0 0.0% 1.20 N/A INACTIVE PERFORM TO
MATURITY
147 3,698,000 0 24.7% 2.39 N/A PERFORMING PERFORM
TO MATURITY
148 3,874,375 0 67.4% 1.07 N/A PERFORMING PERFORM
TO MATURITY
149 3,801,170 0 43.7% 1.09 N/A PERFORMING PERFORM
TO MATURITY
150 3,866,034 0 85.9% 1.31 N/A PERFORMING PERFORM
TO MATURITY
151 3,832,588 0 66.7% 1.37 N/A PERFORMING PERFORM
TO MATURITY
152 3,793,196 0 48.1% 1.19 N/A PERFORMING PERFORM
TO MATURITY
153 3,833,098 0 59.0% 1.29 N/A PERFORMING PERFORM
TO MATURITY
154 3,827,159 0 66.8% 1.39 N/A PERFORMING PERFORM
TO MATURITY
155 3,812,742 0 60.8% 1.17 N/A PERFORMING PERFORM
TO MATURITY
156 3,778,651 0 41.5% 1.96 N/A PERFORMING PERFORM
TO MATURITY
157 3,776,296 0 67.0% 1.21 N/A MONITORING PERFORMANCE
PERFORM TO MATURITY
158 3,759,991 0 0.00 N/A PERFORMING PERFORM TO
MATURITY
159 3,722,452 0 68.4% 0.51 N/A PERFORMING PERFORM
TO MATURITY
160 3,575,739 0 44.7% 2.27 N/A PERFORMING PERFORM
TO MATURITY
161 3,677,540 0 69.4% 1.39 N/A PERFORMING PERFORM
TO MATURITY
162 3,646,714 0 71.0% 1.53 N/A PERFORMING PERFORM
TO MATURITY
163 3,622,478 0 60.4% 1.52 N/A PERFORMING PERFORM
TO MATURITY
164 3,601,206 0 0.00 N/A PERFORMING PERFORM TO
MATURITY
165 3,556,073 0 60.3% 1.59 N/A PERFORMING PERFORM
TO MATURITY
166 3,568,421 0 96.4% 1.49 N/A PERFORMING PERFORM
TO MATURITY
167 3,586,874 0 56.0% 1.96 N/A PERFORMING PERFORM
TO MATURITY
168 3,553,804 0 67.1% 2.09 N/A PERFORMING PERFORM
TO MATURITY
169 3,398,891 0 43.3% 1.05 N/A PERFORMING PERFORM
TO MATURITY
170 3,506,437 0 0.00 N/A PERFORMING PERFORM TO
MATURITY
171 3,471,349 0 63.1% 1.35 N/A PERFORMING PERFORM
TO MATURITY
172 3,457,311 0 70.6% 1.20 N/A PERFORMING PERFORM
TO MATURITY
173 3,448,047 0 70.9% 1.04 N/A PERFORMING PERFORM
TO MATURITY
174 3,434,855 0 68.7% 1.21 N/A PERFORMING PERFORM
TO MATURITY
175 3,408,524 0 65.8% 1.72 N/A PERFORMING PERFORM
TO MATURITY
176 3,407,350 0 62.0% 1.38 N/A PERFORMING PERFORM
TO MATURITY
177 3,360,947 0 69.7% 1.40 N/A PERFORMING PERFORM
TO MATURITY
178 3,356,165 0 64.0% 1.13 N/A MONITORING PERFORMANCE
PERFORM TO MATURITY
179 3,350,438 0 89.3% 1.04 N/A PERFORMING PERFORM
TO MATURITY
180 3,345,557 0 105.0% 0.98 N/A PERFORMING PERFORM
TO MATURITY
181 3,261,039 0 57.2% 1.24 N/A PERFORMING PERFORM
TO MATURITY
182 3,248,623 0 69.1% 1.06 N/A PERFORMING PERFORM
TO MATURITY
183 3,167,950 0 64.4% 1.39 N/A PERFORMING PERFORM
TO MATURITY
184 3,154,334 0 70.9% 0.00 N/A PERFORMING PERFORM
TO MATURITY
185 3,156,331 0 61.0% 1.25 N/A PERFORMING PERFORM
TO MATURITY
186 3,089,819 0 71.0% 1.14 N/A PERFORMING PERFORM
TO MATURITY
187 3,059,185 0 66.5% 1.29 N/A PERFORMING PERFORM
TO MATURITY
188 3,022,222 0 59.7% 1.43 N/A PERFORMING PERFORM
TO MATURITY
189 3,026,020 0 62.4% 1.35 N/A PERFORMING PERFORM
TO MATURITY
190 3,035,518 0 68.1% 1.19 N/A PERFORMING PERFORM
TO MATURITY
191 3,018,949 0 68.0% 1.00 N/A MONITORING PERFORMANCE
PERFORM TO MATURITY
192 2,984,620 0 74.5% 1.64 N/A PERFORMING PERFORM
TO MATURITY
193 2,956,194 0 62.9% 1.54 N/A PERFORMING PERFORM
TO MATURITY
194 2,957,882 0 70.9% 1.37 N/A PERFORMING PERFORM
TO MATURITY
195 2,927,438 0 65.1% 1.34 N/A PERFORMING PERFORM
TO MATURITY
196 2,932,350 0 70.7% 1.25 N/A PERFORMING PERFORM
TO MATURITY
197 2,906,139 0 63.5% 0.99 N/A PERFORMING PERFORM
TO MATURITY
198 2,878,798 0 64.0% 1.31 N/A PERFORMING PERFORM
TO MATURITY
199 2,896,517 0 70.6% 1.09 N/A PERFORMING PERFORM
TO MATURITY
200 2,880,382 0 69.0% 1.55 N/A MONITORING PERFORMANCE
PERFORM TO MATURITY
201 2,830,799 0 40.4% 1.71 N/A PERFORMING PERFORM
TO MATURITY
202 2,802,766 0 65.9% 1.53 N/A PERFORMING PERFORM
TO MATURITY
203 2,754,412 0 61.2% 1.20 N/A PERFORMING PERFORM
TO MATURITY
204 2,795,772 0 62.1% 1.14 N/A PERFORMING PERFORM
TO MATURITY
205 2,773,730 0 52.3% 1.91 N/A PERFORMING PERFORM
TO MATURITY
206 2,777,508 0 49.6% 0.90 N/A PERFORMING PERFORM
TO MATURITY
207 2,762,115 0 67.8% 1.18 N/A PERFORMING PERFORM
TO MATURITY
208 2,744,831 0 63.8% 1.09 N/A PERFORMING PERFORM
TO MATURITY
209 2,736,178 0 67.4% 1.52 N/A PERFORMING PERFORM
TO MATURITY
210 2,723,795 0 19.0% 4.26 N/A MONITORING PERFORMANCE
PERFORM TO MATURITY
211 0 0 0.0% 2.14 N/A INACTIVE PERFORM TO
MATURITY
212 2,716,025 0 113.0% 1.03 N/A PERFORMING PERFORM
TO MATURITY
213 2,699,456 0 70.0% 1.29 N/A PERFORMING PERFORM
TO MATURITY
214 2,676,190 0 67.8% 1.48 N/A PERFORMING PERFORM
TO MATURITY
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
CURRENT
ASSET PRINCIPAL DAYS ENVIRON
NO BALANCE DELINQ LTV DSCR ISSUES ASSET STATUS
RESOLUTION TYPE
<S> <C> <C> <C> <C> <C> <C> <C>
215 2,681,353 0 121.9% 1.33 N/A PERFORMING PERFORM
TO MATURITY
216 2,662,447 0 67.6% 1.15 N/A PERFORMING PERFORM
TO MATURITY
217 2,664,840 0 41.9% 1.30 N/A PERFORMING PERFORM
TO MATURITY
218 2,659,547 0 69.1% 1.54 N/A PERFORMING PERFORM
TO MATURITY
219 2,652,848 0 68.5% 1.17 N/A PERFORMING PERFORM
TO MATURITY
220 2,623,130 0 61.7% 1.05 N/A PERFORMING PERFORM
TO MATURITY
221 2,650,000 0 7.0% 15.44 N/A PERFORMING PERFORM
TO MATURITY
222 2,578,260 0 34.1% 3.05 N/A PERFORMING PERFORM
TO MATURITY
223 2,593,763 0 51.9% 1.98 N/A PERFORMING PERFORM
TO MATURITY
224 2,607,793 0 64.4% 1.04 N/A PERFORMING PERFORM
TO MATURITY
225 2,601,625 0 67.6% 1.17 N/A PERFORMING PERFORM
TO MATURITY
226 2,597,172 0 70.2% 1.28 N/A PERFORMING PERFORM
TO MATURITY
227 2,573,882 0 58.5% 1.11 N/A PERFORMING PERFORM
TO MATURITY
228 2,552,843 0 63.7% 1.05 N/A PERFORMING PERFORM
TO MATURITY
229 2,550,392 0 65.0% 2.02 N/A MONITORING PERFORMANCE
PERFORM TO MATURITY
230 2,547,721 0 67.0% 0.96 N/A PERFORMING PERFORM
TO MATURITY
231 2,544,974 0 67.9% 1.24 N/A PERFORMING PERFORM
TO MATURITY
232 2,518,737 0 61.7% 1.55 N/A PERFORMING PERFORM
TO MATURITY
233 2,539,020 0 69.6% 1.73 N/A PERFORMING PERFORM
TO MATURITY
234 2,471,828 0 44.9% 2.32 N/A PERFORMING PERFORM
TO MATURITY
235 2,489,428 0 61.6% 2.31 N/A PERFORMING PERFORM
TO MATURITY
236 2,476,513 0 61.9% 1.44 N/A PERFORMING PERFORM
TO MATURITY
237 2,476,450 0 68.8% 1.22 N/A PERFORMING PERFORM
TO MATURITY
238 2,472,069 0 74.5% 1.64 N/A PERFORMING PERFORM
TO MATURITY
239 2,451,596 0 62.9% 0.82 N/A PERFORMING PERFORM
TO MATURITY
240 2,426,907 0 60.7% 0.00 N/A PERFORMING PERFORM
TO MATURITY
241 2,422,870 0 64.0% 1.22 N/A MONITORING PERFORMANCE
PERFORM TO MATURITY
242 2,421,778 0 54.0% 2.05 N/A MONITORING PERFORMANCE
PERFORM TO MATURITY
243 2,419,036 0 62.0% 0.99 N/A PERFORMING PERFORM
TO MATURITY
244 2,401,731 0 63.9% 1.04 N/A PERFORMING PERFORM
TO MATURITY
245 2,405,221 0 65.4% 0.90 N/A PERFORMING PERFORM
TO MATURITY
246 2,380,079 0 41.8% 2.13 N/A PERFORMING PERFORM
TO MATURITY
247 2,400,447 0 68.6% 0.93 N/A PERFORMING PERFORM
TO MATURITY
248 2,372,294 0 60.4% 1.43 N/A PERFORMING PERFORM
TO MATURITY
249 2,347,512 0 63.2% 1.06 N/A PERFORMING PERFORM
TO MATURITY
250 2,349,547 0 66.2% 0.98 N/A PERFORMING PERFORM
TO MATURITY
251 2,353,642 0 65.4% 0.00 N/A PERFORMING PERFORM
TO MATURITY
252 2,324,349 0 64.6% 1.19 N/A PERFORMING PERFORM
TO MATURITY
253 2,343,750 0 90.0% 0.00 N/A PERFORMING PERFORM
TO MATURITY
254 2,323,496 0 68.0% 1.44 N/A MONITORING PERFORMANCE
PERFORM TO MATURITY
255 2,311,375 0 70.0% 1.23 N/A PERFORMING PERFORM
TO MATURITY
256 2,304,478 0 63.7% 1.42 N/A PERFORMING PERFORM
TO MATURITY
257 2,308,797 0 59.6% 1.23 N/A PERFORMING PERFORM
TO MATURITY
258 2,308,951 0 67.9% 0.97 N/A PERFORMING PERFORM
TO MATURITY
259 2,304,306 0 66.9% 1.08 N/A PERFORMING PERFORM
TO MATURITY
260 2,291,019 0 63.6% 1.49 N/A PERFORMING PERFORM
TO MATURITY
261 2,274,911 0 63.2% 1.83 N/A PERFORMING PERFORM
TO MATURITY
262 2,266,072 0 63.7% 1.79 N/A PERFORMING PERFORM
TO MATURITY
263 2,256,384 0 62.7% 1.15 N/A PERFORMING PERFORM
TO MATURITY
264 2,234,928 0 69.8% 1.28 N/A PERFORMING PERFORM
TO MATURITY
265 2,233,809 0 71.8% 1.04 N/A PERFORMING PERFORM
TO MATURITY
266 2,206,306 0 66.9% 1.26 N/A PERFORMING PERFORM
TO MATURITY
267 2,222,848 0 71.7% 1.43 N/A PERFORMING PERFORM
TO MATURITY
268 0 0 0.0% 1.26 N/A INACTIVE PRE-PAID IN
FULL
269 2,181,533 0 64.2% 1.39 N/A PERFORMING PERFORM
TO MATURITY
270 2,181,496 0 68.2% 0.92 N/A PERFORMING PERFORM
TO MATURITY
271 2,172,359 0 56.4% 1.01 N/A PERFORMING PERFORM
TO MATURITY
272 2,179,125 0 60.9% 1.20 N/A PERFORMING PERFORM
TO MATURITY
273 2,148,783 0 63.2% 1.03 N/A PERFORMING PERFORM
TO MATURITY
274 2,133,115 0 49.0% 1.11 N/A PERFORMING PERFORM
TO MATURITY
275 2,123,693 0 39.0% 1.45 N/A MONITORING PERFORMANCE
PERFORM TO MATURITY
276 2,120,927 0 49.6% 1.85 N/A PERFORMING PERFORM
TO MATURITY
277 2,115,438 0 62.2% 1.00 N/A PERFORMING PERFORM
TO MATURITY
278 2,091,798 0 54.0% 1.16 N/A PERFORMING PERFORM
TO MATURITY
279 2,089,091 0 51.0% 1.22 N/A PERFORMING PERFORM
TO MATURITY
280 2,085,842 0 67.3% 0.83 N/A PERFORMING PERFORM
TO MATURITY
281 2,104,352 0 67.9% 1.37 N/A PERFORMING PERFORM
TO MATURITY
282 2,100,000 0 32.0% 3.94 N/A PERFORMING PERFORM
TO MATURITY
283 2,086,347 0 65.2% 1.55 N/A PERFORMING PERFORM
TO MATURITY
284 2,087,115 0 87.0% 1.68 N/A PERFORMING PERFORM
TO MATURITY
285 2,055,847 0 66.9% 1.04 N/A PERFORMING PERFORM
TO MATURITY
286 2,053,696 0 68.5% 1.26 N/A PERFORMING PERFORM
TO MATURITY
287 2,013,579 0 41.9% 1.53 N/A PERFORMING PERFORM
TO MATURITY
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
CURRENT
ASSET PRINCIPAL DAYS ENVIRON
NO BALANCE DELINQ LTV DSCR ISSUES ASSET STATUS
RESOLUTION TYPE
<S> <C> <C> <C> <C> <C> <C> <C>
288 2,041,230 0 64.8% 1.47 N/A PERFORMING PERFORM
TO MATURITY
289 2,044,415 0 74.5% 1.73 N/A PERFORMING PERFORM
TO MATURITY
290 2,039,501 0 68.0% 1.11 N/A PERFORMING PERFORM
TO MATURITY
291 2,002,759 0 66.8% 1.18 N/A PERFORMING PERFORM
TO MATURITY
292 1,989,476 0 75.1% 1.14 N/A PERFORMING PERFORM
TO MATURITY
293 2,000,803 0 66.7% 1.59 N/A PERFORMING PERFORM
TO MATURITY
294 1,969,872 0 50.1% 1.06 N/A PERFORMING PERFORM
TO MATURITY
295 1,969,934 0 39.4% 1.72 N/A PERFORMING PERFORM
TO MATURITY
296 2,000,000 0 45.0% 3.73 N/A PERFORMING PERFORM
TO MATURITY
297 1,975,770 0 76.1% 1.16 N/A PERFORMING PERFORM
TO MATURITY
298 1,970,803 0 68.0% 1.54 N/A PERFORMING PERFORM
TO MATURITY
299 1,970,270 0 65.7% 1.12 N/A PERFORMING PERFORM
TO MATURITY
300 1,955,265 0 65.2% 1.27 N/A PERFORMING PERFORM
TO MATURITY
301 1,957,373 0 65.2% 1.04 N/A PERFORMING PERFORM
TO MATURITY
302 1,966,405 0 51.7% 1.34 N/A PERFORMING PERFORM
TO MATURITY
303 1,959,555 0 68.2% 0.94 N/A PERFORMING PERFORM
TO MATURITY
304 1,934,202 0 71.4% 1.24 N/A PERFORMING PERFORM
TO MATURITY
305 1,895,723 0 38.3% 3.05 N/A PERFORMING PERFORM
TO MATURITY
306 1,922,694 0 74.5% 1.36 N/A PERFORMING PERFORM
TO MATURITY
307 1,910,309 0 68.0% 1.17 N/A MONITORING PERFORMANCE
PERFORM TO MATURITY
308 1,901,802 0 58.7% 1.10 N/A PERFORMING PERFORM
TO MATURITY
309 1,904,678 0 70.5% 1.63 N/A PERFORMING PERFORM
TO MATURITY
310 1,859,237 0 45.3% 1.07 N/A PERFORMING PERFORM
TO MATURITY
311 1,892,055 0 66.0% 1.10 N/A PERFORMING PERFORM
TO MATURITY
312 1,885,820 0 56.3% 1.42 N/A PERFORMING PERFORM
TO MATURITY
313 1,880,458 0 68.4% 0.00 N/A PERFORMING PERFORM
TO MATURITY
314 1,870,455 0 74.5% 1.32 N/A PERFORMING PERFORM
TO MATURITY
315 1,861,733 0 67.0% 1.28 N/A MONITORING PERFORMANCE
PERFORM TO MATURITY
316 1,855,976 0 59.5% 1.05 N/A PERFORMING PERFORM
TO MATURITY
317 1,851,993 0 68.6% 1.35 N/A PERFORMING PERFORM
TO MATURITY
318 1,841,042 0 51.1% 1.25 N/A PERFORMING PERFORM
TO MATURITY
319 1,844,750 0 69.1% 0.00 N/A PERFORMING PERFORM
TO MATURITY
320 1,831,516 0 68.5% 1.07 N/A PERFORMING PERFORM
TO MATURITY
321 1,817,897 0 68.0% 1.23 N/A PERFORMING PERFORM
TO MATURITY
322 0 0 0.0% 1.41 N/A INACTIVE PERFORM TO
MATURITY
323 1,794,673 0 66.7% 1.05 N/A PERFORMING PERFORM
TO MATURITY
324 1,808,485 0 49.3% 1.64 N/A PERFORMING PERFORM
TO MATURITY
325 1,804,611 0 66.0% 1.55 N/A NEGOTIATING EXTENSION
RESTRUCTURE/PERFORM TO MATURIT
326 1,800,110 0 63.2% 1.81 N/A PERFORMING PERFORM
TO MATURITY
327 1,792,076 0 64.0% 1.65 N/A PERFORMING PERFORM
TO MATURITY
328 1,788,513 0 68.3% 0.97 N/A PERFORMING PERFORM
TO MATURITY
329 0 0 0.0% 0.00 N/A INACTIVE PRE-PAID IN
FULL
330 1,785,795 0 64.9% 1.49 N/A PERFORMING PERFORM
TO MATURITY
331 1,774,185 0 43.3% 2.98 N/A PERFORMING PERFORM
TO MATURITY
332 1,738,903 0 60.0% 1.36 N/A PERFORMING PERFORM
TO MATURITY
333 1,748,350 0 68.5% 1.69 N/A PERFORMING PERFORM
TO MATURITY
334 1,750,170 0 92.1% 1.34 N/A PERFORMING PERFORM
TO MATURITY
335 1,707,886 0 82.5% 1.08 N/A PERFORMING PERFORM
TO MATURITY
336 1,715,543 0 59.2% 1.36 N/A PERFORMING PERFORM
TO MATURITY
337 1,682,999 0 28.2% 3.11 N/A PERFORMING PERFORM
TO MATURITY
338 0 0 0.0% 1.55 N/A INACTIVE PERFORM TO
MATURITY
339 1,693,314 0 36.0% 1.09 N/A PERFORMING PERFORM
TO MATURITY
340 1,691,434 0 51.3% 1.24 N/A PERFORMING PERFORM
TO MATURITY
341 1,685,125 0 62.0% 1.96 N/A MONITORING PERFORMANCE
PERFORM TO MATURITY
342 1,678,785 0 52.5% 1.66 N/A PERFORMING PERFORM
TO MATURITY
343 1,696,718 0 60.6% 1.65 N/A PERFORMING PERFORM
TO MATURITY
344 1,659,294 0 22.7% 2.55 N/A PERFORMING PERFORM
TO MATURITY
345 0 0 0.0% 0.96 N/A INACTIVE PRE-PAID IN
FULL
346 1,667,541 0 49.0% 1.09 N/A PERFORMING PERFORM
TO MATURITY
347 1,682,196 0 74.5% 1.50 N/A PERFORMING PERFORM
TO MATURITY
348 1,682,515 0 96.1% N/A NEGOTIATING MODIFICATIONS
DISCOUNTED PAYOFF
349 1,633,949 0 65.4% 1.35 N/A PERFORMING PERFORM
TO MATURITY
350 1,629,810 0 69.8% 0.91 N/A PERFORMING PERFORM
TO MATURITY
351 1,633,455 0 68.1% 1.04 N/A PERFORMING PERFORM
TO MATURITY
352 1,633,640 0 70.3% 1.37 N/A PERFORMING PERFORM
TO MATURITY
353 1,621,861 0 53.7% 0.90 N/A PERFORMING PERFORM
TO MATURITY
354 1,618,225 0 64.7% 1.60 N/A PERFORMING PERFORM
TO MATURITY
355 1,610,965 0 74.5% 1.24 N/A PERFORMING PERFORM
TO MATURITY
356 1,588,203 0 74.5% 1.51 N/A PERFORMING PERFORM
TO MATURITY
357 1,571,662 0 57.2% 1.23 N/A PERFORMING PERFORM
TO MATURITY
358 1,573,476 0 64.0% 0.78 N/A PERFORMING PERFORM
TO MATURITY
359 1,566,985 0 63.4% 1.76 N/A PERFORMING PERFORM
TO MATURITY
360 1,566,240 0 68.8% 1.04 N/A PERFORMING PERFORM
TO MATURITY
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
CURRENT
ASSET PRINCIPAL DAYS ENVIRON
NO BALANCE DELINQ LTV DSCR ISSUES ASSET STATUS
RESOLUTION TYPE
<S> <C> <C> <C> <C> <C> <C> <C>
361 1,542,561 0 67.1% 1.28 N/A PERFORMING PERFORM
TO MATURITY
362 1,530,839 0 74.5% 2.20 N/A PERFORMING PERFORM
TO MATURITY
363 1,518,365 0 70.6% 1.38 N/A PERFORMING PERFORM
TO MATURITY
364 1,516,631 0 116.7% 1.14 N/A PERFORMING PERFORM
TO MATURITY
365 1,504,319 0 65.4% 0.85 N/A PERFORMING PERFORM
TO MATURITY
366 1,488,433 0 39.2% 3.41 N/A PERFORMING PERFORM
TO MATURITY
367 0 0 0.0% 1.98 N/A INACTIVE PRE-PAID IN
FULL
368 1,490,820 0 64.8% 1.15 N/A PERFORMING PERFORM
TO MATURITY
369 1,491,524 0 68.7% 1.32 N/A PERFORMING PERFORM
TO MATURITY
370 1,490,332 0 67.7% 1.17 N/A PERFORMING PERFORM
TO MATURITY
371 1,486,175 0 74.5% 1.54 N/A PERFORMING PERFORM
TO MATURITY
372 1,484,209 0 67.5% 1.19 N/A PERFORMING PERFORM
TO MATURITY
373 1,477,801 0 67.2% 0.00 N/A PERFORMING PERFORM
TO MATURITY
374 1,458,129 0 60.8% 0.90 N/A PERFORMING PERFORM
TO MATURITY
375 1,457,999 0 63.4% 3.34 N/A PERFORMING PERFORM
TO MATURITY
376 1,450,736 0 70.0% 0.98 N/A NEGOTIATING EXTENSION
RESTRUCTURE/PERFORM TO MATURIT
377 1,450,940 0 67.8% 1.01 N/A PERFORMING PERFORM
TO MATURITY
378 1,449,520 0 74.5% 1.43 N/A PERFORMING PERFORM
TO MATURITY
379 1,434,692 0 60.8% 1.44 N/A PERFORMING PERFORM
TO MATURITY
380 1,446,838 0 57.0% 1.04 N/A PERFORMING PERFORM
TO MATURITY
381 1,421,187 0 74.5% 1.72 N/A PERFORMING PERFORM
TO MATURITY
382 1,402,304 0 61.0% 2.82 N/A PERFORMING PERFORM
TO MATURITY
383 1,377,025 0 56.0% 1.10 N/A PERFORMING PERFORM
TO MATURITY
384 1,389,970 0 63.3% 1.38 N/A PERFORMING PERFORM
TO MATURITY
385 1,375,521 0 60.3% 0.87 N/A PERFORMING PERFORM
TO MATURITY
386 1,371,026 0 63.8% 1.60 N/A PERFORMING PERFORM
TO MATURITY
387 1,364,739 0 53.7% 1.83 N/A PERFORMING PERFORM
TO MATURITY
388 1,366,619 0 68.3% 1.89 N/A PERFORMING PERFORM
TO MATURITY
389 1,356,479 0 64.6% 0.96 N/A PERFORMING PERFORM
TO MATURITY
390 1,348,257 0 52.9% 1.10 N/A PERFORMING PERFORM
TO MATURITY
391 1,352,948 0 64.0% 1.21 N/A COLLECTION IN PROCESS
PERFORM TO MATURITY
392 1,353,534 0 69.6% 1.31 N/A PERFORMING PERFORM
TO MATURITY
393 1,338,244 0 66.9% 1.14 N/A PERFORMING PERFORM
TO MATURITY
394 1,343,459 0 67.2% 1.12 N/A PERFORMING PERFORM
TO MATURITY
395 0 0 0.0% 1.30 N/A INACTIVE PERFORM TO
MATURITY
396 1,316,605 0 65.6% 0.95 N/A PERFORMING PERFORM
TO MATURITY
397 1,312,528 0 63.0% 2.69 N/A PERFORMING PERFORM
TO MATURITY
398 1,299,695 0 171.0% 0.77 N/A PERFORMING PERFORM
TO MATURITY
399 0 0 0.0% 1.36 N/A INACTIVE PRE-PAID IN
FULL
400 1,277,764 0 56.8% 1.21 N/A PERFORMING PERFORM
TO MATURITY
401 0 0 0.0% 1.78 N/A INACTIVE PRE-PAID IN
FULL
402 1,275,633 0 67.0% 1.66 N/A MONITORING PERFORMANCE
PERFORM TO MATURITY
403 1,272,520 0 67.0% 1.03 N/A PERFORMING PERFORM
TO MATURITY
404 1,269,484 0 66.8% 1.14 N/A PERFORMING PERFORM
TO MATURITY
405 1,259,387 0 61.4% 1.19 N/A PERFORMING PERFORM
TO MATURITY
407 1,245,622 0 40.8% 1.38 N/A PERFORMING PERFORM
TO MATURITY
409 1,217,549 0 32.6% 1.87 N/A PERFORMING PERFORM
TO MATURITY
410 1,225,800 0 69.3% 1.31 N/A PERFORMING PERFORM
TO MATURITY
411 1,184,923 0 43.7% 1.59 N/A PERFORMING PERFORM
TO MATURITY
412 1,215,462 0 39.9% 1.54 N/A PERFORMING PERFORM
TO MATURITY
413 1,213,975 0 63.9% 1.17 N/A PERFORMING PERFORM
TO MATURITY
414 1,208,807 0 60.0% 1.25 N/A PERFORMING PERFORM
TO MATURITY
415 1,211,372 0 69.8% 1.56 N/A PERFORMING PERFORM
TO MATURITY
416 1,212,500 0 131.8% 1.01 N/A PERFORMING PERFORM
TO MATURITY
417 1,206,993 0 63.5% 1.84 N/A PERFORMING PERFORM
TO MATURITY
418 1,198,052 0 59.9% 1.23 N/A PERFORMING PERFORM
TO MATURITY
419 1,209,013 0 51.0% 1.82 N/A COLLECTION IN PROCESS
DISCOUNTED PAYOFF
420 1,198,638 0 53.3% 0.00 N/A PERFORMING PERFORM
TO MATURITY
421 1,176,677 0 58.8% 1.29 N/A PERFORMING PERFORM
TO MATURITY
422 1,186,601 0 74.5% 1.52 N/A PERFORMING PERFORM
TO MATURITY
423 1,162,971 0 54.0% 1.69 N/A MONITORING PERFORMANCE
PERFORM TO MATURITY
424 1,184,060 0 68.6% 1.37 N/A PERFORMING PERFORM
TO MATURITY
425 1,186,963 0 71.0% 1.14 N/A MONITORING PERFORMANCE
PERFORM TO MATURITY
426 1,185,424 0 69.7% 1.36 N/A PERFORMING PERFORM
TO MATURITY
427 1,167,152 0 31.0% 1.88 N/A PERFORMING PERFORM
TO MATURITY
428 1,166,837 0 65.7% 1.21 N/A PERFORMING PERFORM
TO MATURITY
429 1,153,609 0 63.6% 1.01 N/A PERFORMING PERFORM
TO MATURITY
430 1,116,172 0 43.3% 1.71 N/A PERFORMING PERFORM
TO MATURITY
431 1,145,610 0 66.0% 1.23 N/A PERFORMING PERFORM
TO MATURITY
432 1,133,900 0 19.2% 4.53 N/A PERFORMING PERFORM
TO MATURITY
433 1,134,110 0 61.6% 1.46 N/A PERFORMING PERFORM
TO MATURITY
434 1,136,310 0 66.0% 0.00 N/A NEGOTIATING MODIFICATIONS
RESTRUCTURE/PERFORM TO MATURIT
435 1,135,414 0 74.5% 1.52 N/A PERFORMING PERFORM
TO MATURITY
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
CURRENT
ASSET PRINCIPAL DAYS ENVIRON
NO BALANCE DELINQ LTV DSCR ISSUES ASSET STATUS
RESOLUTION TYPE
<S> <C> <C> <C> <C> <C> <C> <C>
436 1,132,575 0 66.6% 1.50 N/A PERFORMING PERFORM
TO MATURITY
437 1,103,569 0 52.6% 2.18 N/A PERFORMING PERFORM
TO MATURITY
438 1,105,558 0 65.8% 1.33 N/A PERFORMING PERFORM
TO MATURITY
439 1,101,795 0 64.8% 1.39 N/A PERFORMING PERFORM
TO MATURITY
440 1,099,054 0 125.6% 1.38 N/A PERFORMING PERFORM
TO MATURITY
441 1,095,360 0 68.0% 1.69 N/A PERFORMING PERFORM
TO MATURITY
442 992,068 0 23.6% 1.39 N/A PERFORMING PERFORM
TO MATURITY
443 1,066,790 0 63.1% 0.90 N/A PERFORMING PERFORM
TO MATURITY
444 1,073,465 0 16.3% 5.33 N/A PERFORMING PERFORM
TO MATURITY
445 0 0 0.0% 1.47 N/A INACTIVE PERFORM TO
MATURITY
446 1,042,469 0 32.6% 1.69 N/A PERFORMING PERFORM
TO MATURITY
447 1,040,973 0 62.0% 1.21 N/A MONITORING PERFORMANCE
PERFORM TO MATURITY
448 1,042,724 0 74.5% 1.88 N/A PERFORMING PERFORM
TO MATURITY
449 1,043,306 0 36.9% 1.66 N/A PERFORMING PERFORM
TO MATURITY
450 1,034,161 0 64.6% 0.00 N/A PERFORMING PERFORM
TO MATURITY
451 1,020,883 0 71.4% 1.15 N/A PERFORMING PERFORM
TO MATURITY
452 1,021,642 0 56.0% 1.78 N/A PERFORMING PERFORM
TO MATURITY
453 1,026,244 0 55.5% 1.35 N/A PERFORMING PERFORM
TO MATURITY
454 1,023,697 0 67.0% 1.09 N/A MONITORING PERFORMANCE
PERFORM TO MATURITY
455 1,012,393 0 63.3% 1.35 N/A PERFORMING PERFORM
TO MATURITY
456 1,017,358 0 69.0% 1.69 N/A PERFORMING PERFORM
TO MATURITY
457 1,007,322 0 59.0% 1.20 N/A MONITORING PERFORMANCE
PERFORM TO MATURITY
458 1,002,253 0 68.4% 1.10 N/A PERFORMING PERFORM
TO MATURITY
459 999,581 0 58.8% 0.90 N/A PERFORMING PERFORM
TO MATURITY
460 994,300 0 66.3% 1.31 N/A PERFORMING PERFORM
TO MATURITY
461 987,618 0 58.1% 1.21 N/A PERFORMING PERFORM
TO MATURITY
462 980,174 0 44.6% 1.74 N/A PERFORMING PERFORM
TO MATURITY
463 979,715 0 36.8% 2.87 N/A PERFORMING PERFORM
TO MATURITY
464 966,217 0 42.9% 1.75 N/A PERFORMING PERFORM
TO MATURITY
465 977,879 0 31.0% 0.00 N/A MONITORING PERFORMANCE
PERFORM TO MATURITY
466 954,428 0 59.1% 1.68 N/A PERFORMING PERFORM
TO MATURITY
467 945,935 0 54.1% 1.30 N/A PERFORMING PERFORM
TO MATURITY
468 950,619 0 68.0% 1.26 N/A MONITORING PERFORMANCE
PERFORM TO MATURITY
469 951,961 0 74.5% 1.75 N/A PERFORMING PERFORM
TO MATURITY
470 938,875 0 64.0% 1.11 N/A NEGOTIATING MODIFICATIONS
DISCOUNTED PAYOFF
471 0 0 0.0% 1.85 N/A INACTIVE PRE-PAID IN
FULL
472 919,967 0 61.3% 1.25 N/A PERFORMING PERFORM
TO MATURITY
473 917,681 0 65.5% 0.82 N/A PERFORMING PERFORM
TO MATURITY
474 907,965 0 64.9% 0.97 N/A PERFORMING PERFORM
TO MATURITY
475 904,522 0 62.4% 1.95 N/A PERFORMING PERFORM
TO MATURITY
476 907,405 0 67.2% 1.00 N/A PERFORMING PERFORM
TO MATURITY
477 0 0 0.0% 1.09 N/A INACTIVE
RESTRUCTURE/PERFORM TO MATURIT
478 887,386 0 57.3% 1.28 N/A PERFORMING PERFORM
TO MATURITY
479 893,610 0 55.9% 1.72 N/A PERFORMING PERFORM
TO MATURITY
480 897,861 0 69.1% 0.00 N/A PERFORMING PERFORM
TO MATURITY
481 880,332 0 62.9% 1.20 N/A PERFORMING PERFORM
TO MATURITY
482 858,578 0 8.9% 7.22 N/A PERFORMING PERFORM
TO MATURITY
483 868,920 0 61.0% 0.00 N/A MONITORING PERFORMANCE
PERFORM TO MATURITY
484 865,308 0 70.3% 0.00 N/A PERFORMING PERFORM
TO MATURITY
485 861,206 0 64.0% 1.28 N/A MONITORING PERFORMANCE
PERFORM TO MATURITY
486 844,105 0 56.3% 1.34 N/A PERFORMING PERFORM
TO MATURITY
487 779,598 0 16.9% 1.82 N/A PERFORMING PERFORM
TO MATURITY
488 835,805 0 70.4% 2.59 N/A PERFORMING PERFORM
TO MATURITY
489 825,285 0 66.0% 1.48 N/A PERFORMING PERFORM
TO MATURITY
490 816,379 0 59.1% 1.70 N/A PERFORMING PERFORM
TO MATURITY
491 820,043 0 68.3% 1.44 N/A PERFORMING PERFORM
TO MATURITY
492 733,596 0 23.3% 1.23 N/A PERFORMING PERFORM
TO MATURITY
493 0 0 0.0% 1.21 N/A INACTIVE PERFORM TO
MATURITY
494 805,796 0 58.0% 1.20 N/A PERFORMING PERFORM
TO MATURITY
495 804,958 0 69.0% 1.19 N/A MONITORING PERFORMANCE
PERFORM TO MATURITY
496 785,365 0 63.9% 1.09 N/A PERFORMING PERFORM
TO MATURITY
497 776,961 0 53.6% 2.12 N/A PERFORMING PERFORM
TO MATURITY
498 773,298 0 64.4% 2.14 N/A PERFORMING PERFORM
TO MATURITY
499 728,425 0 23.9% 2.17 N/A PERFORMING PERFORM
TO MATURITY
500 0 0 0.0% 1.25 N/A INACTIVE PRE-PAID IN
FULL
501 725,841 45 60.0% 1.65 N/A COLLECTION IN PROCESS
DISCOUNTED PAYOFF
502 0 0 0.0% 1.50 N/A INACTIVE PERFORM TO
MATURITY
503 714,237 0 33.0% 1.61 N/A MONITORING PERFORMANCE
PERFORM TO MATURITY
504 709,540 0 59.1% 0.00 N/A PERFORMING PERFORM
TO MATURITY
505 691,676 0 51.2% 1.20 N/A PERFORMING PERFORM
TO MATURITY
506 705,134 0 50.4% 1.58 N/A PERFORMING PERFORM
TO MATURITY
507 694,026 0 64.6% 1.15 N/A PERFORMING PERFORM
TO MATURITY
508 684,555 0 74.5% 1.44 N/A PERFORMING PERFORM
TO MATURITY
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
CURRENT
ASSET PRINCIPAL DAYS ENVIRON
NO BALANCE DELINQ LTV DSCR ISSUES ASSET STATUS
RESOLUTION TYPE
<S> <C> <C> <C> <C> <C> <C> <C>
509 682,839 0 62.1% 1.04 N/A PERFORMING PERFORM
TO MATURITY
510 676,327 0 67.6% 1.48 N/A PERFORMING PERFORM
TO MATURITY
511 674,999 0 67.5% 1.56 N/A PERFORMING PERFORM
TO MATURITY
512 667,949 0 68.2% 1.56 N/A PERFORMING PERFORM
TO MATURITY
513 660,991 0 68.5% 1.16 N/A PERFORMING PERFORM
TO MATURITY
514 654,218 0 21.1% 3.46 N/A PERFORMING PERFORM
TO MATURITY
515 0 0 0.0% 1.62 N/A INACTIVE PRE-PAID IN
FULL
516 622,369 0 47.4% 1.11 N/A PERFORMING PERFORM
TO MATURITY
517 646,426 0 74.5% 1.43 N/A PERFORMING PERFORM
TO MATURITY
518 638,012 0 42.0% 1.75 N/A PERFORMING PERFORM
TO MATURITY
519 638,012 0 40.5% 1.15 N/A PERFORMING PERFORM
TO MATURITY
520 625,698 0 46.0% 2.16 N/A COLLECTION IN PROCESS
DISCOUNTED PAYOFF
521 607,719 0 46.0% 1.72 N/A PERFORMING PERFORM
TO MATURITY
522 625,763 0 57.0% 2.14 N/A PERFORMING PERFORM
TO MATURITY
523 0 0 0.0% 3.44 N/A INACTIVE PRE-PAID IN
FULL
524 612,298 0 48.0% 1.76 N/A PERFORMING PERFORM
TO MATURITY
525 609,353 0 63.1% 1.24 N/A PERFORMING PERFORM
TO MATURITY
526 592,782 0 69.7% 0.00 N/A PERFORMING PERFORM
TO MATURITY
527 601,830 0 70.7% 1.27 N/A PERFORMING PERFORM
TO MATURITY
528 595,966 0 62.7% 1.33 N/A PERFORMING PERFORM
TO MATURITY
529 597,337 0 70.3% 1.42 N/A PERFORMING PERFORM
TO MATURITY
530 591,298 0 47.0% 1.52 N/A MONITORING PERFORMANCE
PERFORM TO MATURITY
531 534,294 0 22.3% 1.34 N/A PERFORMING PERFORM
TO MATURITY
532 567,305 0 56.7% 1.19 N/A PERFORMING PERFORM
TO MATURITY
533 566,926 0 56.1% 1.62 N/A PERFORMING PERFORM
TO MATURITY
534 539,551 0 34.4% 1.96 N/A PERFORMING PERFORM
TO MATURITY
535 564,355 0 36.4% 1.38 N/A PERFORMING PERFORM
TO MATURITY
536 569,164 0 68.2% 1.42 N/A PERFORMING PERFORM
TO MATURITY
537 555,326 0 55.0% 1.48 N/A MONITORING PERFORMANCE
PERFORM TO MATURITY
538 562,757 0 62.7% 1.50 N/A PERFORMING PERFORM
TO MATURITY
539 0 0 0.0% 2.17 N/A INACTIVE PRE-PAID IN
FULL
540 539,108 0 46.9% 1.29 N/A PERFORMING PERFORM
TO MATURITY
541 518,762 0 67.0% 1.30 N/A MONITORING PERFORMANCE
PERFORM TO MATURITY
542 0 0 0.0% 3.04 N/A INACTIVE PRE-PAID IN
FULL
543 491,634 0 58.5% 8.18 N/A PERFORMING PERFORM
TO MATURITY
544 476,527 0 51.5% 2.01 N/A PERFORMING PERFORM
TO MATURITY
545 0 0 0.0% 0.00 N/A INACTIVE PRE-PAID IN
FULL
546 431,970 0 36.1% 1.44 N/A PERFORMING PERFORM
TO MATURITY
547 403,904 0 13.8% 3.26 N/A PERFORMING PERFORM
TO MATURITY
548 446,796 0 85.1% 2.30 N/A PERFORMING PERFORM
TO MATURITY
549 433,844 0 57.1% 2.25 N/A PERFORMING PERFORM
TO MATURITY
550 369,142 0 50.2% 1.30 N/A PERFORMING PERFORM
TO MATURITY
551 369,147 0 74.5% 1.61 N/A PERFORMING PERFORM
TO MATURITY
552 335,365 0 43.6% 1.02 N/A PERFORMING PERFORM
TO MATURITY
553 352,253 0 70.5% 1.41 N/A PERFORMING PERFORM
TO MATURITY
554 332,260 0 60.4% 2.57 N/A PERFORMING PERFORM
TO MATURITY
555 331,163 0 70.0% 1.32 N/A PERFORMING PERFORM
TO MATURITY
556 302,372 0 36.7% 2.07 N/A PERFORMING PERFORM
TO MATURITY
557 311,017 0 45.4% 1.27 N/A PERFORMING PERFORM
TO MATURITY
558 310,690 0 74.5% 1.25 N/A PERFORMING PERFORM
TO MATURITY
559 298,768 0 67.1% 2.48 N/A PERFORMING PERFORM
TO MATURITY
560 271,356 0 10.1% 10.60 N/A PERFORMING PERFORM
TO MATURITY
561 0 0 0.0% 2.70 N/A INACTIVE PRE-PAID IN
FULL
562 166,485 0 66.6% 2.57 N/A PERFORMING PERFORM
TO MATURITY
563 81,157 0 5.8% 1.50 N/A PERFORMING PERFORM
TO MATURITY
564 124,125 0 82.8% 1.65 N/A PERFORMING PERFORM
TO MATURITY
- --- ------------- -- ------ ----- --- ------------------------- ------------------------------
TOTAL 1,823,655,057
=============
</TABLE>
<PAGE>
MIDLAND LOAN SERVICES, L.P. - MASTER SERVICER
LOAN PORTFOLIO ANALYSIS SYSTEM - LOAN TERMS
PORTFOLIO: SASCO SERIES 1996 - CFL (CONFED)
REPORTING PERIOD: AUGUST, 1996
DATE PRINTED: 27-AUG-96
<TABLE>
<CAPTION>
REMAIN
CURRENT ORIG LOAN INT
ASSET PRINCIPAL NOTE LOAN AMORT TERM IN INT RATE
NO BALANCE DATE DATE MONTHS RATE TYPE
PAYMENT
<S> <C> <C> <C> <C> <C> <C> <C>
001 33,412,281 10/5/90 10/10/2020 169 9.550% F 295,577
002 28,542,777 8/9/90 8/15/2025 48 10.070% F 253,349
003 27,239,061 1/8/91 2/5/2017 245 9.830% F 257,780
004 26,383,932 8/31/89 9/1/2024 60 8.350% A 203,227
005 24,696,762 6/13/90 11/15/2024 99 7.670% A 178,434
006 22,752,831 10/28/88 8/1/2002 71 8.250% F 156,426
007 21,885,077 1/21/88 9/5/2018 17 8.000% F 176,035
008 19,782,693 3/16/89 4/15/2009 152 7.640% A 202,720
009 18,929,722 3/26/91 4/15/2016 56 8.750% F 168,337
010 18,861,002 12/6/89 1/1/2024 40 7.750% A 138,465
011 18,782,570 5/5/89 6/5/2019 33 8.500% F 155,529
012 18,011,209 11/28/88 3/15/2025 88 8.750% A 143,180
013 17,864,518 8/29/88 9/15/2018 265 10.375% F 172,028
014 17,817,155 3/15/89 3/20/2019 31 8.700% F 150,234
015 16,783,377 11/16/88 12/18/2018 88 8.000% F 134,386
016 16,164,532 8/1/91 8/6/2021 0 9.500% F 141,229
017 15,889,521 6/17/91 8/15/2023 48 8.500% F 123,026
018 15,730,274 5/23/94 8/15/99 36 8.000% A 104,868
019 15,122,321 6/2/92 6/10/2017 9 8.875% F 132,905
020 15,000,000 9/4/90 9/15/2000 49 8.500% F 106,250
021 14,784,467 7/11/88 10/15/2024 48 8.500% F 115,338
022 13,768,381 11/2/89 11/10/2009 158 9.375% F 151,534
023 12,693,721 10/23/90 11/5/2020 50 9.750% F 113,952
024 12,046,955 9/1/89 10/15/2017 98 9.125% A 107,270
025 0 10/26/87 11/1/2017 14 8.875% F 104,910
026 11,010,591 10/1/90 11/1/2020 170 9.800% A 99,226
027 10,647,090 5/11/87 6/1/2017 9 8.875% F 93,574
028 10,576,791 5/8/90 5/15/2020 45 9.375% F 92,724
029 0 5/24/91 6/10/96 0 9.125% F 0
030 10,350,000 7/28/95 8/1/2005 107 8.500% F 73,313
031 10,230,994 10/17/90 11/15/2015 231 10.000% F 99,958
032 9,937,445 3/1/91 4/1/2001 55 8.500% F 76,892
033 9,920,536 11/3/89 12/1/2020 112 8.500% F 80,523
034 9,671,104 4/6/90 5/18/2015 43 9.250% F 90,777
035 9,619,683 5/3/90 6/15/2018 106 9.375% A 86,402
037 9,364,417 7/13/88 8/1/2018 23 8.500% F 78,512
038 0 8/6/90 9/1/2015 228 10.250% F 92,639
039 9,055,276 7/31/89 8/5/2019 35 9.250% F 79,330
040 9,042,050 1/29/88 3/1/2018 18 9.750% F 83,767
041 8,839,869 10/31/91 3/15/2023 3 9.375% F 75,357
042 8,784,476 7/2/90 7/15/2015 227 10.000% F 86,327
043 8,820,552 10/10/89 11/1/2019 38 9.375% F 77,781
044 8,737,819 5/15/89 3/1/2015 33 8.500% F 79,432
045 8,559,644 4/5/89 5/16/2019 33 8.625% F 71,667
046 8,503,101 1/31/89 2/1/2024 149 7.900% A 63,233
047 8,326,906 11/20/91 11/22/2011 3 9.375% F 85,469
048 8,319,751 7/27/89 8/5/2016 47 8.500% A 72,201
049 8,301,691 5/24/88 6/10/2018 81 8.875% A 71,817
050 8,256,962 5/16/90 6/1/2020 45 9.310% F 71,952
051 8,207,867 2/15/90 3/10/2015 42 9.375% F 77,853
052 7,892,880 4/10/91 8/15/2020 31 8.875% F 67,092
053 7,737,907 4/12/89 5/1/2014 212 10.500% F 80,256
054 7,691,354 10/24/86 8/20/2025 63 8.750% F 60,947
055 7,676,566 10/1/91 10/15/2021 62 9.750% A 68,303
056 7,647,198 8/27/90 9/5/2020 168 9.500% F 67,447
057 7,605,493 10/5/87 11/1/2017 14 8.750% F 65,772
058 7,574,691 6/26/90 7/16/2020 47 9.250% F 58,388
059 7,522,681 10/23/89 11/1/2019 158 9.000% A 64,432
060 7,263,185 6/14/90 6/15/2018 46 9.875% F 67,675
061 6,971,181 12/12/89 1/1/2010 160 9.750% F 77,779
062 6,996,990 12/5/89 1/1/2018 100 9.375% A 63,221
063 6,978,599 5/30/90 6/10/2020 45 10.125% F 64,739
064 6,750,000 10/14/93 8/1/2001 59 7.000% F 39,375
065 6,584,514 2/23/88 3/15/2018 79 9.750% A 61,000
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
REMAIN
CURRENT ORIG LOAN INT
ASSET PRINCIPAL NOTE LOAN AMORT TERM IN INT RATE
NO BALANCE DATE DATE MONTHS RATE TYPE
PAYMENT
<S> <C> <C> <C> <C> <C> <C> <C>
066 6,394,676 6/27/91 7/20/2016 239 10.000% F 61,792
067 6,314,557 11/13/91 12/1/2016 3 9.500% F 58,538
068 6,237,047 8/2/89 9/1/2019 276 9.750% F 56,705
069 6,221,552 4/1/94 6/1/2000 45 8.375% F 43,421
070 6,003,438 1/29/90 12/10/2011 101 8.250% F 57,602
071 6,055,037 1/29/91 9/1/2020 48 9.000% F 51,337
072 0 4/15/91 4/15/2021 0 9.250% F 51,829
073 6,051,108 10/31/91 11/5/2023 2 9.625% F 48,535
074 5,896,795 8/19/88 4/1/2009 24 8.000% F 61,601
075 5,973,939 3/29/88 4/15/2018 19 9.000% F 52,301
076 5,954,070 12/7/89 1/15/2020 41 9.375% F 52,401
077 5,838,550 6/11/86 7/5/2014 0 13.500% F 52,970
078 5,806,820 11/6/89 11/15/2019 39 9.125% F 50,224
079 5,752,520 5/5/89 5/15/2018 117 8.500% F 48,420
080 5,728,801 12/11/89 1/1/2015 40 9.500% F 54,977
081 5,704,120 10/5/87 11/1/2017 14 8.750% F 49,329
082 0 5/22/91 6/5/2021 0 9.250% F 48,538
083 5,548,442 6/29/87 7/1/2012 70 9.000% A 54,754
084 5,489,132 1/1/96 1/1/2021 76 8.500% F 44,508
085 5,452,570 3/15/85 4/10/2015 223 9.375% A 51,632
086 5,362,500 9/26/94 10/1/2029 97 8.750% F 39,102
087 5,306,075 11/12/91 11/15/2021 3 9.500% F 46,247
088 5,178,769 2/11/93 3/10/2009 138 8.250% A 55,233
089 5,222,007 3/1/89 11/10/2025 71 8.750% F 41,302
090 5,205,996 11/17/89 12/1/2019 39 9.625% F 46,750
091 5,157,100 10/9/87 11/15/2017 15 9.000% F 45,438
093 5,175,000 11/3/92 12/1/2002 75 7.750% A 33,422
094 5,112,089 4/19/88 5/10/2018 20 9.750% F 47,254
095 5,103,144 3/2/88 4/1/2018 79 9.500% A 46,368
096 4,971,686 11/29/88 12/1/2008 147 10.625% F 60,408
097 4,990,548 1/7/92 1/10/2012 184 9.875% A 52,622
099 5,012,666 10/31/88 11/10/2018 26 8.875% F 43,100
100 5,016,331 8/9/89 8/15/2019 276 10.000% F 46,512
101 4,918,745 3/28/85 4/1/2015 163 9.000% A 45,407
102 4,926,327 2/26/90 3/1/2020 102 9.250% A 42,852
103 4,885,184 7/18/89 8/1/2019 35 8.750% F 41,164
104 4,833,050 9/11/89 12/15/2018 28 8.375% F 39,921
105 4,838,734 7/19/89 8/5/2019 95 10.250% A 45,702
106 4,795,993 1/5/89 2/1/2012 89 8.900% F 47,618
108 4,743,328 5/10/89 6/1/2017 93 9.000% A 40,894
109 4,751,458 5/1/89 6/1/2019 33 10.375% F 45,370
110 4,658,501 8/19/85 9/1/2005 36 9.950% F 54,261
111 4,730,097 1/1/90 2/10/2020 41 9.375% F 41,588
112 4,703,556 10/23/89 11/12/2019 38 9.125% F 40,682
113 4,692,087 9/8/89 6/20/2019 37 8.375% F 38,469
114 4,624,754 12/5/89 12/25/2009 160 9.750% F 51,600
115 4,621,806 4/10/91 8/15/2020 31 8.875% F 39,346
116 0 3/3/87 4/1/2017 7 9.000% F 41,036
117 4,575,746 10/25/89 11/1/2019 158 9.400% F 40,429
118 4,511,797 5/10/93 2/1/2018 257 9.000% F 39,549
119 4,503,315 4/22/91 5/5/2021 56 9.250% A 38,666
120 4,485,743 9/1/87 10/1/2017 13 9.000% F 39,575
121 4,325,577 6/3/91 6/3/2016 0 9.250% F 41,107
122 4,482,130 7/26/91 8/1/2016 179 10.000% F 43,255
123 4,457,961 6/10/88 7/1/2013 142 10.250% F 46,320
124 4,393,433 3/6/91 9/25/2021 55 8.750% F 36,997
125 4,437,039 1/1/96 1/1/2021 76 8.500% F 35,978
126 0 11/1/86 1/1/2014 4 9.500% F 42,919
127 4,370,017 11/30/88 12/15/2018 28 7.750% F 34,340
128 4,312,405 2/10/87 2/15/2017 42 9.250% F 37,367
129 4,189,889 8/27/90 9/15/2015 109 10.375% A 42,088
130 4,185,630 1/21/86 1/1/2018 28 8.500% F 35,423
131 4,173,459 6/23/88 7/15/2018 22 7.500% F 32,373
132 4,175,140 1/17/89 2/20/2019 30 7.625% F 32,387
133 4,153,996 3/18/93 6/1/2017 249 9.000% F 36,845
134 4,142,161 7/23/93 8/10/2018 264 9.000% F 36,085
135 4,133,695 6/28/90 7/1/2005 106 8.500% A 29,280
136 4,125,000 11/3/92 12/1/2002 75 7.750% A 26,641
137 4,090,067 1/17/89 2/1/2019 53 9.875% F 37,793
138 4,080,516 2/3/88 3/1/2018 18 9.750% F 37,803
139 4,068,504 10/1/87 11/1/2017 254 9.750% F 37,867
140 4,069,224 9/13/90 3/15/2021 104 10.050% A 37,234
141 4,045,481 10/27/87 11/1/2017 134 9.625% F 37,315
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
REMAIN
CURRENT ORIG LOAN INT
ASSET PRINCIPAL NOTE LOAN AMORT TERM IN INT RATE
NO BALANCE DATE DATE MONTHS RATE TYPE
PAYMENT
<S> <C> <C> <C> <C> <C> <C> <C>
142 3,992,411 11/20/91 12/15/2011 184 9.875% F 42,098
143 3,994,685 3/24/87 4/1/2017 7 8.875% F 35,208
144 0 4/16/91 4/20/2016 0 9.375% F 36,331
145 3,924,968 3/1/91 4/15/2021 56 9.250% F 33,730
146 0 3/19/91 4/15/2016 0 9.250% F 35,969
147 3,698,000 3/9/87 4/1/2002 67 10.000% F 71,462
148 3,874,375 8/22/89 9/15/2014 97 10.125% A 38,987
149 3,801,170 8/27/87 9/1/2007 12 9.250% F 45,794
150 3,866,034 11/8/89 12/10/2019 39 9.250% F 33,730
151 3,832,588 12/1/86 1/1/2017 16 8.625% F 33,309
152 3,793,196 3/1/89 3/20/2009 151 10.250% F 44,660
153 3,833,098 3/1/90 3/15/2020 104 8.500% A 31,379
154 3,827,159 2/9/87 11/1/2018 206 9.250% F 33,906
155 3,812,742 9/25/89 10/1/2014 37 9.750% F 37,385
156 3,778,651 3/30/87 4/1/2012 7 8.625% F 36,711
157 3,776,296 12/1/88 1/1/2019 88 8.000% A 30,237
158 3,759,991 9/17/92 10/1/2017 253 10.000% F 35,667
159 3,722,452 5/4/88 4/1/2026 20 8.000% A 27,389
160 3,575,739 2/20/91 3/15/2006 115 10.125% F 48,702
161 3,677,540 9/14/87 10/1/2017 133 10.500% F 36,133
162 3,646,714 1/11/90 2/15/2020 42 9.500% F 32,373
163 3,622,478 12/8/89 1/1/2020 160 9.500% F 32,189
164 3,601,206 12/31/91 1/1/2017 244 10.000% F 34,531
165 3,556,073 6/12/92 7/1/2012 10 8.875% F 34,825
166 3,568,421 6/13/88 6/15/2018 82 8.250% A 29,710
167 3,586,874 11/6/87 5/25/99 33 6.500% F 19,429
168 3,553,804 2/9/87 10/1/2018 206 9.250% F 31,484
169 3,398,891 6/19/90 7/15/2005 107 9.750% F 47,672
170 3,506,437 12/31/91 1/1/2017 244 10.000% F 33,622
171 3,471,349 2/1/86 3/1/2021 30 9.500% A 30,457
172 3,457,311 6/12/90 7/12/2020 46 9.750% F 31,145
173 3,448,047 4/9/92 4/15/2017 248 10.000% F 32,941
174 3,434,855 8/19/87 9/1/2017 12 9.250% F 30,907
175 3,408,524 10/24/89 11/1/2019 38 9.750% F 30,930
176 3,407,350 3/30/89 4/1/2019 151 10.375% F 32,595
177 3,360,947 5/17/88 6/1/2018 21 8.750% F 28,800
178 3,356,165 1/25/88 2/1/2018 17 10.000% F 31,693
179 3,350,438 3/15/88 4/10/2018 79 9.875% A 31,287
180 3,345,557 8/6/87 11/10/2024 60 8.250% A 23,001
181 3,261,039 1/1/89 3/10/2014 150 10.375% F 33,670
182 3,248,623 9/16/88 10/1/2018 25 8.625% F 27,433
183 3,167,950 4/21/86 5/15/2017 57 9.000% A 28,099
184 3,154,334 3/5/92 4/1/2017 247 10.250% F 30,663
185 3,156,331 6/20/88 7/1/2018 142 10.750% F 31,272
186 3,089,819 1/31/92 2/1/2017 245 10.250% F 30,107
187 3,059,185 5/12/87 6/1/2017 33 8.875% F 26,886
188 3,022,222 11/15/91 12/10/2011 183 10.250% F 32,640
189 3,026,020 8/13/90 9/10/2015 48 10.375% F 30,397
190 3,035,518 12/6/89 1/1/2020 40 9.750% F 27,493
191 3,018,949 3/6/89 3/8/2019 150 7.750% A 23,626
192 2,984,620 1/1/96 1/1/2021 76 8.500% F 24,201
193 2,956,194 5/11/88 12/1/2010 69 9.625% F 31,745
194 2,957,882 4/19/90 5/15/2020 285 10.000% A 27,205
195 2,927,438 2/1/90 2/20/2015 42 9.750% F 28,517
196 2,932,350 9/7/89 10/1/2019 97 9.750% A 26,634
197 2,906,139 1/1/86 2/1/2021 53 10.000% A 28,274
198 2,878,798 9/8/93 10/15/2013 206 9.250% F 27,934
199 2,896,517 10/1/89 11/1/2019 38 9.250% F 25,298
200 2,880,382 4/1/91 4/15/2021 0 9.625% F 25,500
201 2,830,799 6/18/86 7/1/2016 46 9.125% F 25,736
202 2,802,766 4/4/91 4/15/2016 19 9.600% F 26,420
203 2,754,412 2/15/83 8/1/2007 131 10.500% F 35,318
204 2,795,772 5/1/88 6/1/2018 142 9.875% F 26,051
205 2,773,730 4/6/88 5/1/2018 20 8.875% F 24,025
206 2,777,508 6/28/90 8/1/2020 47 9.750% F 24,999
207 2,762,115 9/28/87 10/15/2017 74 9.250% A 24,791
208 2,744,831 3/20/90 4/1/2015 43 9.500% F 26,211
209 2,736,178 10/5/89 10/10/2019 217 9.500% F 24,385
210 2,723,795 7/19/88 8/15/2015 0 8.875% F 24,718
211 0 6/27/91 7/1/2021 0 9.500% F 23,671
212 2,716,025 2/15/94 1/15/2007 125 7.500% A 16,975
213 2,699,456 2/10/88 2/15/99 30 6.250% F 14,060
214 2,676,190 11/1/86 12/1/2016 63 9.625% A 25,030
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
REMAIN
CURRENT ORIG LOAN INT
ASSET PRINCIPAL NOTE LOAN AMORT TERM IN INT RATE
NO BALANCE DATE DATE MONTHS RATE TYPE
PAYMENT
<S> <C> <C> <C> <C> <C> <C> <C>
215 2,681,353 5/2/88 9/3/2025 44 8.500% F 20,761
216 2,662,447 5/9/88 5/15/2018 46 8.000% A 21,556
217 2,664,840 6/1/92 6/20/2017 250 9.750% F 24,952
218 2,659,547 12/18/85 1/1/2016 28 9.500% F 25,043
219 2,652,848 11/1/89 1/1/2020 160 9.625% F 23,800
220 2,623,130 5/1/87 6/10/2012 9 9.125% F 26,147
221 2,650,000 8/9/90 8/15/2026 48 8.800% F 19,433
222 2,578,260 6/29/87 7/1/2007 130 9.500% F 31,693
223 2,593,763 9/24/87 10/15/2012 74 9.500% A 26,211
224 2,607,793 12/20/88 2/15/2019 30 8.000% F 20,853
225 2,601,625 2/9/87 3/1/2017 6 9.000% F 23,174
226 2,597,172 2/21/89 3/1/2019 78 10.250% F 24,643
227 2,573,882 10/3/88 11/1/2013 26 8.500% F 23,739
228 2,552,843 1/11/90 1/15/2010 161 9.625% F 28,210
229 2,550,392 2/1/88 3/1/2018 78 9.875% A 26,098
230 2,547,721 3/16/88 4/10/2018 79 9.250% A 22,726
231 2,544,974 4/29/85 5/1/2015 44 9.750% F 24,673
232 2,518,737 4/29/87 5/15/2021 69 8.625% A 24,411
233 2,539,020 9/27/89 10/15/2019 158 8.875% A 21,558
234 2,471,828 9/1/88 11/10/2008 146 10.500% F 29,952
235 2,489,428 3/2/89 3/15/2014 151 7.900% F 21,865
236 2,476,513 8/13/87 9/1/2013 34 9.250% F 24,079
237 2,476,450 3/1/89 4/1/2019 31 7.125% F 18,377
238 2,472,069 1/1/96 1/1/2021 76 8.500% F 20,045
239 2,451,596 5/1/87 6/10/2017 9 9.500% F 22,550
240 2,426,907 7/25/91 8/20/2011 60 9.875% F 25,833
241 2,422,870 12/23/86 2/1/2012 5 9.000% F 24,201
242 2,421,778 11/25/86 12/1/2016 3 9.500% F 22,451
243 2,419,036 7/1/88 8/1/2018 23 8.625% F 20,479
244 2,401,731 11/10/86 12/5/2011 183 10.250% F 25,939
245 2,405,221 3/1/88 5/1/2018 20 9.250% F 21,429
246 2,380,079 10/5/90 10/10/2010 169 10.500% F 26,957
247 2,400,447 8/27/90 9/15/2020 109 10.375% A 22,636
248 2,372,294 8/24/87 9/5/2017 12 9.250% F 21,347
249 2,347,512 11/4/86 11/10/2011 62 10.500% F 25,777
250 2,349,547 10/11/88 11/1/2013 26 8.600% F 21,814
251 2,353,642 12/1/85 1/1/2016 40 9.125% F 21,594
252 2,324,349 10/20/88 11/10/2018 86 8.250% A 19,036
253 2,343,750 9/9/94 9/15/2024 61 7.250% A 14,160
254 2,323,496 10/23/86 11/1/2016 170 9.875% F 22,143
255 2,311,375 5/9/85 8/10/2015 45 10.250% F 23,060
256 2,304,478 8/27/90 9/15/2015 109 10.375% A 23,148
257 2,308,797 9/5/85 4/10/2020 45 9.000% F 19,673
258 2,308,951 10/1/85 7/12/2025 26 8.625% F 18,104
259 2,304,306 2/1/91 4/10/2021 55 9.625% F 20,400
260 2,291,019 4/22/88 5/15/2018 141 10.250% F 21,955
261 2,274,911 10/1/89 12/1/2014 99 8.250% A 20,090
262 2,266,072 4/23/90 5/15/2020 45 10.000% F 20,843
263 2,256,384 10/16/89 11/1/2019 38 9.250% F 19,479
264 2,234,928 6/13/91 7/15/2021 59 9.750% F 19,933
265 2,233,809 5/1/88 11/1/2025 62 8.500% F 17,273
266 2,206,306 3/29/88 4/10/2013 79 9.375% F 21,844
267 2,222,848 4/22/91 5/5/2021 55 9.250% A 19,087
268 0 7/15/91 8/15/2001 60 9.500% A 19,340
269 2,181,533 1/1/87 3/1/2017 6 9.500% F 20,143
270 2,181,496 3/1/86 4/1/2016 31 9.000% F 18,932
271 2,172,359 9/1/85 10/10/2015 49 9.000% F 19,853
272 2,179,125 12/11/89 1/1/2020 40 9.625% F 19,550
273 2,148,783 2/8/90 3/1/2015 42 9.250% F 20,211
274 2,133,115 10/1/86 11/1/2014 62 9.875% A 21,053
275 2,123,693 9/1/86 12/1/2011 3 9.875% F 22,446
276 2,120,927 4/1/87 5/20/2012 69 9.250% A 21,302
277 2,115,438 5/1/87 6/10/2012 9 9.125% F 21,086
278 2,091,798 8/1/88 9/18/2008 145 10.625% F 25,674
279 2,089,091 2/1/89 4/10/2009 151 10.375% F 24,750
280 2,085,842 10/9/91 11/15/2011 183 10.250% F 22,578
281 2,104,352 3/27/86 5/1/2011 31 9.500% A 18,447
282 2,100,000 6/29/90 8/15/97 12 9.780% F 17,115
283 2,086,347 12/19/89 2/1/2020 161 9.625% F 18,700
284 2,087,115 1/17/84 2/1/2023 29 7.500% F 13,044
285 2,055,847 6/16/88 7/1/2018 22 8.375% F 17,093
286 2,053,696 4/27/88 5/1/2018 20 8.875% F 17,789
287 2,013,579 7/19/88 8/10/2008 143 10.000% F 24,126
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
REMAIN
CURRENT ORIG LOAN INT
ASSET PRINCIPAL NOTE LOAN AMORT TERM IN INT RATE
NO BALANCE DATE DATE MONTHS RATE TYPE
PAYMENT
<S> <C> <C> <C> <C> <C> <C> <C>
288 2,041,230 3/12/86 4/1/2016 31 8.500% F 17,830
289 2,044,415 1/1/96 1/1/2021 76 8.500% F 16,577
290 2,039,501 5/12/87 6/1/2017 33 8.875% F 17,925
291 2,002,759 6/1/87 6/1/2017 9 9.125% F 17,928
292 1,989,476 9/1/88 11/1/2013 85 7.500% A 17,160
293 2,000,803 1/21/87 2/1/2017 65 9.500% A 18,499
294 1,969,872 1/5/89 1/15/2009 137 10.500% F 23,712
295 1,969,934 9/21/90 10/1/2010 169 10.000% A 21,713
296 2,000,000 9/17/86 5/25/99 33 6.500% F 10,833
297 1,975,770 7/15/86 6/1/2016 35 9.000% F 17,858
298 1,970,803 3/31/87 4/20/2017 8 9.125% F 17,689
299 1,970,270 6/9/86 7/1/2016 58 9.750% A 18,714
300 1,955,265 1/1/89 2/1/2014 29 8.500% F 17,920
301 1,957,373 11/9/88 12/5/2018 27 8.625% F 16,488
302 1,966,405 11/10/94 11/10/2024 99 9.500% A 16,712
303 1,959,555 10/18/88 11/1/2018 86 9.125% A 17,174
304 1,934,202 2/7/89 3/10/2019 30 9.000% F 16,713
305 1,895,723 6/29/87 7/1/2007 130 9.500% F 23,304
306 1,922,694 1/1/96 1/1/2021 76 8.500% F 15,590
307 1,910,309 8/28/86 9/10/2016 0 9.750% F 18,096
308 1,901,802 5/1/89 6/1/2019 33 10.375% F 20,599
309 1,904,678 10/2/89 11/1/2019 38 10.375% F 18,109
310 1,859,237 3/24/92 4/15/2007 128 10.125% F 23,810
311 1,892,055 3/31/89 4/1/2019 31 7.875% F 14,938
312 1,885,820 11/1/88 12/1/2018 147 10.375% F 18,109
313 1,880,458 4/1/91 5/1/2021 296 10.125% F 17,294
314 1,870,455 1/1/96 1/1/2021 76 8.500% F 15,166
315 1,861,733 11/18/86 12/1/2016 3 9.750% F 17,566
316 1,855,976 1/29/87 2/1/2017 65 9.250% A 16,832
317 1,851,993 8/15/88 9/1/2018 24 8.875% F 15,982
318 1,841,042 7/28/92 8/1/2012 191 9.750% F 18,971
319 1,844,750 9/25/89 10/1/2024 37 7.125% F 12,666
320 1,831,516 10/22/87 11/1/2017 14 8.875% F 15,989
321 1,817,897 11/26/86 12/15/2016 64 9.750% A 17,153
322 0 4/1/86 5/1/2016 0 9.875% F 17,463
323 1,794,673 5/27/88 7/1/2009 81 9.000% F 19,690
324 1,808,485 11/2/89 11/10/2014 38 9.250% F 17,128
325 1,804,611 6/27/86 7/1/2016 0 9.875% F 17,290
326 1,800,110 8/8/89 9/1/2004 36 9.250% F 15,754
327 1,792,076 11/19/92 12/1/2017 75 8.750% A 15,477
328 1,788,513 6/1/89 7/5/2019 34 8.500% F 14,793
329 0 1/1/96 1/1/2021 76 8.500% F 14,501
330 1,785,795 10/7/87 11/1/2017 14 8.875% F 15,589
331 1,774,185 12/14/88 1/1/2019 28 8.125% F 14,349
332 1,738,903 6/13/91 7/15/2011 59 9.625% A 18,337
333 1,748,350 5/12/88 6/1/2018 21 8.500% F 14,698
334 1,750,170 3/1/94 3/1/2020 90 8.500% F 14,344
335 1,707,886 2/17/87 3/1/2012 6 9.125% F 17,146
336 1,715,543 8/8/88 8/15/2018 24 8.750% F 14,664
337 1,682,999 6/15/92 7/1/2007 70 8.750% A 19,989
338 0 3/31/86 4/1/2016 0 9.500% F 16,042
339 1,693,314 2/1/91 3/15/2011 175 10.375% F 18,810
340 1,691,434 9/1/86 10/1/2011 61 10.000% A 18,091
341 1,685,125 12/18/86 2/1/2012 5 9.250% F 17,128
342 1,678,785 11/15/89 12/15/2009 160 11.000% F 20,046
343 1,696,718 11/8/89 12/1/2019 159 9.375% A 14,947
344 1,659,294 12/1/91 1/1/2007 64 9.750% A 21,188
345 0 6/30/86 8/1/2016 0 9.500% F 15,727
346 1,667,541 3/9/89 4/1/2009 151 10.250% F 19,633
347 1,682,196 1/1/96 1/1/2021 76 8.500% F 13,640
348 1,682,515 5/1/88 6/1/2018 141 10.125% F 15,963
349 1,633,949 6/29/87 8/5/2017 71 9.000% A 14,455
350 1,629,810 2/8/89 2/15/2019 30 8.000% F 13,033
351 1,633,455 2/27/90 3/5/2020 162 9.375% A 14,348
352 1,633,640 3/23/89 4/15/2019 152 10.500% F 15,771
353 1,621,861 5/1/85 6/1/2015 45 9.500% F 15,440
354 1,618,225 6/16/88 7/1/2018 142 8.500% A 13,586
355 1,610,965 1/1/96 1/1/2021 76 8.500% F 13,062
356 1,588,203 1/1/96 1/1/2021 76 8.500% F 12,878
357 1,571,662 4/20/89 5/1/2014 32 8.500% F 14,317
358 1,573,476 8/27/90 9/15/2015 109 10.375% A 15,807
359 1,566,985 3/12/86 4/1/2016 55 9.750% F 14,946
360 1,566,240 3/1/88 4/10/2018 7 9.500% F 14,231
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
REMAIN
CURRENT ORIG LOAN INT
ASSET PRINCIPAL NOTE LOAN AMORT TERM IN INT RATE
NO BALANCE DATE DATE MONTHS RATE TYPE
PAYMENT
<S> <C> <C> <C> <C> <C> <C> <C>
361 1,542,561 6/1/87 7/1/2017 70 9.250% A 13,917
362 1,530,839 1/1/96 1/1/2021 76 8.500% F 12,413
363 1,518,365 3/19/90 4/1/2020 103 9.500% A 13,454
364 1,516,631 8/12/86 9/1/2025 40 9.875% F 13,245
365 1,504,319 4/1/87 5/15/2017 57 7.875% F 12,282
366 1,488,433 6/1/93 10/5/2012 193 9.500% F 15,009
367 0 3/17/86 4/1/2006 55 9.625% F 19,431
368 1,490,820 1/4/89 2/15/2019 30 8.250% F 12,163
369 1,491,524 11/18/86 7/1/2020 63 9.500% A 13,736
370 1,490,332 11/1/88 12/1/2019 27 8.500% F 12,432
371 1,486,175 1/1/96 1/1/2021 76 8.500% F 12,051
372 1,484,209 7/5/90 8/1/2020 47 10.125% F 13,746
373 1,477,801 4/1/89 5/15/2019 32 10.375% F 14,125
374 1,458,129 11/4/86 12/1/2011 87 10.250% F 15,749
375 1,457,999 7/12/89 8/1/2014 35 8.750% F 13,427
376 1,450,736 7/15/86 7/15/2016 0 9.500% F 13,543
377 1,450,940 3/16/89 4/1/2019 31 8.000% F 11,572
378 1,449,520 1/1/96 1/1/2021 76 8.500% F 11,753
379 1,434,692 7/2/86 7/1/2011 71 9.250% F 14,766
380 1,446,838 3/16/89 4/1/2019 151 10.625% F 14,093
381 1,421,187 1/1/96 1/1/2021 76 8.500% F 11,524
382 1,402,304 7/31/85 9/1/2015 48 10.250% F 13,971
383 1,377,025 10/29/87 11/10/2007 134 10.375% F 17,325
384 1,389,970 3/16/87 9/15/2013 31 8.875% F 13,193
385 1,375,521 7/28/87 8/15/2012 72 9.250% A 13,751
386 1,371,026 11/6/86 12/10/2016 39 10.000% F 13,164
387 1,364,739 4/2/90 4/16/2015 44 10.500% F 14,163
388 1,366,619 1/15/86 2/1/2016 53 10.125% F 13,408
389 1,356,479 2/5/87 3/1/2017 6 9.125% F 12,193
390 1,348,257 7/25/91 8/20/2011 60 9.875% F 14,352
391 1,352,948 4/30/86 5/1/2016 0 14.750% F 12,888
392 1,353,534 4/27/88 5/1/2018 20 8.875% F 11,725
393 1,338,244 6/30/86 7/15/2016 34 7.500% A 10,801
394 1,343,459 6/1/89 7/1/2019 94 8.750% A 11,334
395 0 4/1/86 4/1/2016 0 9.875% F 12,879
396 1,316,605 5/1/88 7/1/2013 142 9.250% A 12,880
397 1,312,528 12/12/88 5/25/99 33 6.500% F 7,110
398 1,299,695 4/15/88 5/1/2018 20 9.750% F 12,029
399 0 3/1/88 4/10/2018 79 9.500% A 11,772
400 1,277,764 12/14/89 12/20/2009 160 9.875% A 14,352
401 0 4/1/87 5/20/2012 69 9.250% A 12,846
402 1,275,633 10/23/86 11/1/2016 122 9.875% F 12,157
403 1,272,520 4/1/87 6/1/2017 9 9.125% F 11,391
404 1,269,484 3/31/88 5/1/2018 20 8.750% F 10,893
405 1,259,387 4/12/85 5/15/2015 44 9.625% F 12,129
407 1,245,622 7/11/84 8/1/99 35 8.875% F 11,568
409 1,217,549 5/24/89 10/15/2013 33 9.000% F 11,626
410 1,225,800 12/12/89 1/1/2020 40 9.250% F 10,695
411 1,184,923 9/10/75 9/15/2005 109 8.875% F 15,917
412 1,215,462 5/16/85 6/1/2015 105 9.875% A 11,865
413 1,213,975 10/10/88 11/10/2018 26 8.750% F 10,339
414 1,208,807 4/25/85 5/1/2015 44 9.125% F 11,236
415 1,211,372 10/17/88 11/1/2018 26 8.500% F 10,118
416 1,212,500 11/16/88 8/5/2025 71 8.750% F 9,608
417 1,206,993 1/21/88 2/1/2018 17 9.125% F 10,693
418 1,198,052 10/23/86 12/1/2011 86 10.250% F 12,970
419 1,209,013 2/1/88 6/1/2015 78 9.000% F 9,801
420 1,198,638 10/14/87 11/1/2017 14 9.750% F 11,169
421 1,176,677 9/21/89 10/15/2009 158 9.625% F 13,165
422 1,186,601 1/1/96 1/1/2021 76 8.500% F 9,621
423 1,162,971 1/1/87 2/1/2007 5 9.375% F 14,541
424 1,184,060 11/20/87 6/15/2017 16 10.000% F 11,285
425 1,186,963 8/17/89 9/1/2019 0 10.250% F 11,202
426 1,185,424 1/31/90 2/10/2020 41 9.625% F 10,625
427 1,167,152 6/1/89 7/1/2014 40 9.875% F 11,597
428 1,166,837 4/27/88 5/1/2018 20 8.875% F 10,108
429 1,153,609 5/25/88 6/1/2015 21 10.000% F 11,356
430 1,116,172 12/12/72 6/1/2005 105 8.750% F 15,156
431 1,145,610 7/2/87 8/1/2017 131 9.500% F 10,511
432 1,133,900 8/13/90 9/1/2010 168 9.930% A 12,486
433 1,134,110 10/26/89 11/10/2014 38 9.500% F 10,922
434 1,136,310 11/21/85 6/1/2016 0 10.000% F 10,996
435 1,135,414 1/1/96 1/1/2021 76 8.500% F 9,206
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
REMAIN
CURRENT ORIG LOAN INT
ASSET PRINCIPAL NOTE LOAN AMORT TERM IN INT RATE
NO BALANCE DATE DATE MONTHS RATE TYPE
PAYMENT
<S> <C> <C> <C> <C> <C> <C> <C>
436 1,132,575 3/1/86 4/15/2021 31 9.500% F 9,929
437 1,103,569 12/16/86 2/1/2012 65 9.500% A 11,359
438 1,105,558 7/31/89 8/10/2019 35 10.750% F 10,829
439 1,101,795 10/21/87 11/1/2017 74 9.500% A 10,086
440 1,099,054 4/13/89 5/1/2019 32 7.750% F 8,578
441 1,095,360 2/3/86 3/1/2015 54 9.625% F 10,566
442 992,068 6/13/85 7/1/2000 46 12.500% F 26,808
443 1,066,790 12/15/86 1/1/2012 76 9.875% F 11,249
444 1,073,465 8/1/89 9/1/2019 96 8.500% A 8,858
445 0 6/19/91 7/1/2011 0 9.500% F 10,906
446 1,042,469 4/13/88 5/1/2013 20 7.875% F 9,354
447 1,040,973 10/30/86 11/1/2011 2 9.750% F 10,948
448 1,042,724 1/1/96 1/1/2021 76 8.500% F 8,455
449 1,043,306 5/1/89 5/1/2019 33 10.500% F 10,063
450 1,034,161 8/12/94 9/1/2024 96 8.500% F 8,074
451 1,020,883 1/21/80 2/1/2010 161 10.375% F 11,776
452 1,021,642 6/8/87 7/1/2012 10 9.375% F 10,316
453 1,026,244 9/27/88 11/1/2018 86 8.875% A 8,824
454 1,023,697 11/26/86 12/10/2016 3 9.875% F 9,743
455 1,012,393 4/23/84 5/10/2014 32 8.500% F 9,222
456 1,017,358 5/2/88 5/10/2018 20 9.375% F 9,150
457 1,007,322 7/1/86 8/1/2011 0 9.875% F 10,748
458 1,002,253 5/24/90 5/10/2021 45 8.875% A 8,349
459 999,581 4/2/85 5/1/2020 104 9.750% A 9,022
460 994,300 4/27/87 5/1/2017 8 8.875% F 8,753
461 987,618 6/15/87 7/1/2012 70 9.500% F 10,048
462 980,174 7/1/88 8/15/2013 84 8.500% A 9,099
463 979,715 2/24/89 3/1/2014 30 8.000% F 8,664
464 966,217 11/25/86 1/1/2007 124 10.125% F 12,540
465 977,879 11/24/86 12/20/2017 3 9.500% F 9,460
466 954,428 6/1/89 7/1/2014 34 9.250% F 9,104
467 945,935 4/23/90 5/1/2010 44 9.750% F 10,459
468 950,619 8/28/86 9/1/2016 0 9.750% F 9,006
469 951,961 1/1/96 1/1/2021 76 8.500% F 7,719
470 938,875 5/1/87 7/1/2012 10 9.500% F 9,551
471 0 6/27/86 8/1/2016 0 9.875% F 8,921
472 919,967 10/31/88 11/1/2016 26 8.875% F 8,167
473 917,681 5/11/88 6/1/2018 45 7.875% A 7,347
474 907,965 5/1/89 7/1/2019 34 9.000% F 7,811
475 904,522 4/9/87 4/15/2017 68 9.000% A 8,047
476 907,405 4/10/85 5/1/2020 104 10.125% A 8,425
477 0 4/1/86 4/10/2016 0 9.500% F 8,465
478 887,386 8/1/87 9/1/2007 132 10.250% F 11,191
479 893,610 5/29/85 6/1/2001 9 10.000% F 9,651
480 897,861 8/5/87 9/1/2017 12 9.500% F 8,228
481 880,332 4/23/84 5/10/2014 32 8.500% F 8,020
482 858,578 12/16/85 2/1/2005 17 8.500% F 11,850
483 868,920 2/2/88 3/1/2013 198 10.375% F 9,166
484 865,308 6/1/92 6/5/2017 34 8.500% F 7,385
485 861,206 5/1/86 6/1/2016 0 9.625% F 8,121
486 844,105 10/4/89 10/15/2009 158 9.875% F 9,568
487 779,598 12/1/86 1/1/2001 52 9.750% F 18,162
488 835,805 8/3/92 9/1/2017 72 9.000% A 7,384
489 825,285 7/8/86 8/15/2016 60 10.000% A 7,965
490 816,379 10/1/85 11/1/2010 170 10.250% F 9,099
491 820,043 6/15/88 7/15/2018 83 8.375% A 6,826
492 733,596 6/1/90 8/10/2000 47 10.250% F 18,696
493 0 3/1/86 4/1/2011 0 9.625% F 8,514
494 805,796 6/30/81 7/1/2011 178 14.750% F 11,205
495 804,958 7/11/88 12/15/2016 4 9.750% F 7,595
496 785,365 8/23/78 9/1/2013 144 9.625% F 7,820
497 776,961 3/21/94 4/1/2019 55 8.750% F 6,578
498 773,298 11/10/86 12/1/2016 63 9.750% A 7,297
499 728,425 10/19/92 11/1/2002 74 9.375% F 12,872
500 0 11/12/86 12/1/2017 3 9.750% F 6,874
501 725,841 9/10/86 10/1/2011 1 10.250% F 7,839
502 0 6/4/86 7/1/2016 0 10.000% F 7,021
503 714,237 3/1/86 4/1/2016 0 9.750% F 6,853
504 709,540 8/1/88 9/1/2013 24 9.250% F 6,900
505 691,676 7/5/90 8/1/2005 107 10.375% F 9,879
506 705,134 3/20/88 2/20/2018 19 10.000% F 6,653
507 694,026 4/29/94 5/15/2019 93 8.000% F 5,529
508 684,555 1/1/96 1/1/2021 76 8.500% F 5,551
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
REMAIN
CURRENT ORIG LOAN INT
ASSET PRINCIPAL NOTE LOAN AMORT TERM IN INT RATE
NO BALANCE DATE DATE MONTHS RATE TYPE
PAYMENT
<S> <C> <C> <C> <C> <C> <C> <C>
509 682,839 5/23/85 6/15/2020 21 9.500% F 6,039
510 676,327 5/1/89 6/1/2019 33 7.875% F 5,326
511 674,999 5/21/85 6/1/2015 45 9.250% F 6,318
512 667,949 5/14/87 6/9/2017 9 9.125% F 5,981
513 660,991 5/25/89 6/10/2019 33 8.875% F 5,638
514 654,218 8/13/90 9/1/2010 168 9.930% A 7,203
515 0 1/18/94 2/1/2019 53 8.750% F 5,550
516 622,369 11/15/78 12/1/2003 87 7.750% F 9,295
517 646,426 1/1/96 1/1/2021 76 8.500% F 5,242
518 638,012 4/1/87 5/20/2002 69 9.250% A 6,423
519 638,012 4/1/87 5/20/2012 69 9.250% A 6,423
520 625,698 5/1/89 6/1/2009 33 8.125% F 6,532
521 607,719 5/20/87 7/20/2007 9 9.500% F 7,503
522 625,763 7/29/87 5/25/99 33 6.500% F 3,390
523 0 3/13/92 4/1/2017 8 8.250% F 5,204
524 612,298 12/5/86 2/15/2021 29 9.500% F 5,377
525 609,353 10/19/92 11/1/2017 74 9.500% F 5,570
526 592,782 6/1/92 6/15/2007 70 9.250% F 7,205
527 601,830 8/20/85 8/1/2025 31 8.500% F 4,663
528 595,966 6/1/87 7/1/2012 70 9.125% A 5,927
529 597,337 11/8/93 12/1/2018 51 8.750% F 5,088
530 591,298 9/3/86 6/25/2016 0 10.125% F 5,762
531 534,294 8/24/90 9/6/2000 48 10.375% F 13,424
532 567,305 11/3/88 11/15/2008 28 8.625% F 6,264
533 566,926 6/16/87 7/1/2007 130 9.750% F 7,048
534 539,551 10/9/74 10/15/2002 74 9.000% F 9,596
535 564,355 6/28/79 7/1/2009 154 9.625% F 6,375
536 569,164 4/1/87 6/1/2017 69 9.250% A 5,142
537 555,326 1/26/87 2/1/2007 5 9.625% F 7,020
538 562,757 4/25/85 5/1/2015 44 9.875% F 5,502
539 0 3/28/74 4/1/2002 67 8.750% F 9,990
540 539,108 7/29/94 8/15/2014 96 8.500% F 4,882
541 518,762 12/1/86 1/1/2017 4 9.750% F 4,889
542 0 9/29/88 10/1/2013 205 10.500% F 5,430
543 491,634 5/29/92 6/1/2007 10 9.000% F 5,933
544 476,527 10/25/79 11/1/2009 158 9.875% F 5,384
545 0 1/1/96 1/1/2021 76 8.500% F 3,898
546 431,970 9/15/87 10/10/2002 73 10.250% F 7,903
547 403,904 5/15/90 6/15/2000 46 9.750% F 10,559
548 446,796 3/11/93 3/15/2028 79 8.500% A 3,537
549 433,844 3/30/93 4/10/2018 79 9.250% F 3,870
550 369,142 8/21/86 9/1/2006 120 10.250% F 4,909
551 369,147 1/1/96 1/1/2021 76 8.500% F 2,993
552 335,365 12/11/86 12/15/2001 64 10.000% F 6,783
553 352,253 4/5/92 4/5/2017 7 8.500% F 3,020
554 332,260 1/4/89 2/1/2009 149 7.750% A 3,466
555 331,163 5/21/81 2/1/2011 173 8.500% F 2,346
556 302,372 1/28/87 3/1/2002 66 10.000% F 5,911
557 311,017 8/28/84 9/10/2014 96 9.875% A 3,547
558 310,690 1/1/96 1/1/2021 76 8.500% F 2,519
559 298,768 1/4/94 2/1/2026 89 8.000% A 2,202
560 271,356 2/17/85 3/1/2015 42 10.125% F 2,711
561 0 4/1/92 4/5/2017 7 8.500% F 2,114
562 166,485 11/15/93 12/1/2018 51 8.500% F 1,390
563 81,157 5/20/87 6/1/97 9 9.750% F 8,501
564 124,125 7/1/94 7/15/2019 95 8.500% F 1,027
- -- ------------- -------- ---------- --- ------ -- -------
TOTAL 1,823,655,057
=============
</TABLE>
<PAGE>
MIDLAND LOAN SERVICES, L.P. - MASTER SERVICER
LOAN PORTFOLIO ANALYSIS SYSTEM - PROPERTY DESCRIPTION
PORTFOLIO: SASCO SERIES 1996 - CFL (CONFED)
REPORTING PERIOD: AUGUST, 1996
DATE PRINTED: 27-AUG-96
<TABLE>
<CAPTION>
ASSET PROP YEAR PROPERTY
VALUATION VALUATION
NO NO PROPERTY TYPE CITY STATE ZIP BUILT UNITS NET SF
VALUE DATE SOURCE
<S> <C> <C> <C> <C> <C> <C> <C> <C> <C> <C>
<C>
001 1 OFFICE ST PAUL MN 55101 1915 N/A 617,798 56,000,000
07/20/90 MAI APPRAISAL
002 1 OFFICE WASHINGTON DC 20002 1990 N/A 258,989
39,000,000 06/23/93 MAI APPRAISAL
003 1 WAREHOUSE OCALA FL 34474 1990 N/A 1,550,000
35,500,000 03/31/93 MAI APPRAISAL
004 1 MIXED USE WASHINGTON DC 20015 1989 N/A 158,718
33,950,609 07/07/94 MAI APPRAISAL
005 1 MULTI-FAMILY DULUTH GA 30136 1992 532 718,426
35,325,000 02/16/90 MAI APPRAISAL
006 1 OFFICE WILMINGTON DE 19808 1988 N/A 190,895
23,300,000 07/23/93 MAI APPRAISAL
007 1 MULTI-FAMILY OAKTON VA 22030 1987 313 312,292
30,850,000 11/11/87 MAI APPRAISAL
008 1 MULTI-FAMILY NORTH BRUNSWICK NJ 08902 1979 644 564,300
29,370,000 10/12/93 MAI APPRAISAL
009 1 MULTI-FAMILY SAN LEANDRA CA 94577 1988 236 189,356
16,007,680 02/22/91 MAI APPRAISAL
009 2 MULTI-FAMILY HAYWOOD CA 93230 1986 208 180,750
13,592,320 02/22/91 MAI APPRAISAL
010 1 MIXED USE TREUOSE PA 19047 1985 N/A 53,412
37,600,000 10/20/89 MAI APPRAISAL
010 2 MIXED USE TREVOSE PA 19047 1985 N/A 112,381 N/A
N/A N/A
010 3 MIXED USE TREVOSE PA 19047 1987 N/A 61,508 N/A
N/A N/A
010 4 MIXED USE TREVOSE PA 19047 1977 N/A 46,147 N/A
N/A N/A
011 1 MIXED USE CHICAGO IL 60610 1969 N/A 340,145
29,000,000 02/08/89 MAI APPRAISAL
012 1 RETAIL BONITA SPRINGS FL 33923 1989 N/A 274,227
24,270,000 10/07/88 MAI APPRAISAL
013 1 OFFICE SARASOTA FL 34236 1986 N/A 223,455
27,500,000 07/14/88 MAI APPRAISAL
014 1 RETAIL EDISON NJ 08820 1986 N/A 178,615 24,680,000
10/28/93 MAI APPRAISAL
015 1 MULTI-FAMILY BRIDGEWATER NJ 08807 1988 380 376,680
23,790,000 07/27/93 MAI APPRAISAL
016 1 RETAIL BEDMINSTER NJ 07921 1989 N/A 111,299
24,600,000 05/06/91 MAI APPRAISAL
017 1 MULTI-FAMILY CORONA CA 91719 1992 316 335,804
28,600,000 10/02/90 PROSPECTUS
018 1 OFFICE CHICAGO IL 60601 1914 N/A 404,830 11,400,000
07/28/92 MAI APPRAISAL
019 1 OFFICE DENVER CO 80111 1982 N/A 358,357 24,000,000
04/15/92 MAI APPRAISAL
020 1 MULTI-FAMILY ATLANTA GA 30326 1990 226 265,800
26,200,000 05/29/90 MAI APPRAISAL
021 1 MULTI-FAMILY CENTREVILLE VA 22020 1988 268 267,964
17,800,000 11/30/92 MAI APPRAISAL
022 1 MULTI-FAMILY WILMINGTON DE 19807 1950 519 432,398
23,200,000 07/12/89 MAI APPRAISAL
023 1 OFFICE ELMHURST IL 60126 1988 N/A 123,077 17,500,000
08/06/90 MAI APPRAISAL
024 1 OFFICE CALABASAS CA 91302 1985 N/A 116,445
19,000,000 08/07/89 MAI APPRAISAL
025 1 OFFICE SEATTLE WA 98134 1950 N/A 284,057 18,000,000
10/01/87 MAI APPRAISAL
026 1 INDUSTRIAL SAN DIEGO CA 92120 1977 N/A 233,847
17,000,000 07/13/90 MAI APPRAISAL
027 1 RETAIL PHOENIX AZ 85022 1986 N/A 120,627 15,335,000
02/20/87 MAI APPRAISAL
028 1 RETAIL PHOENIX AZ 85044 1988 N/A 122,992 14,700,000
01/29/90 MAI APPRAISAL
029 1 RETAIL DURHAM NC 27704 1990 N/A 206,827
14,525,000 01/10/91 MAI APPRAISAL
030 1 RETAIL TUCKER GA 30027 1984 N/A 304,082 15,900,000
10/01/94 MAI APPRAISAL
031 1 MULTI-FAMILY NETCONG NJ 07857 1971 424 335,380
18,800,000 03/16/90 MAI APPRAISAL
032 1 MULTI-FAMILY MURRIETTA CA 92362 1990 420 324,800
23,500,000 11/30/90 PROSPECTUS
033 1 MIXED USE MINNEAPOLIS MN 55402 1926 N/A 145,938
19,000,000 08/01/89 PROSPECTUS
034 1 MULTI-FAMILY MT OLIVE NJ 07282 1978 372 283,935
14,900,000 01/19/90 MAI APPRAISAL
035 1 RETAIL WAIPAHU HI 96797 1962 N/A 109,744 16,000,000
05/01/89 MAI APPRAISAL
037 1 OFFICE WEST TRENTON NJ 08628 1987 N/A 108,277
14,800,000 04/05/88 MAI APPRAISAL
038 1 OFFICE HARRISBURG PA 17105 1989 N/A 131,488
15,150,000 05/14/90 MAI APPRAISAL
039 1 MIXED USE MINNEAPOLIS MN 55408 1988 N/A 88,861
13,000,000 07/25/89 MAI APPRAISAL
040 1 MULTI-FAMILY DURHAM NC 27713 1986 308 267,420
13,400,000 09/25/89 MAI APPRAISAL
041 1 MULTI-FAMILY DULUTH GA 30136 1991 216 275,872
14,080,000 09/23/91 MAI APPRAISAL
042 1 MULTI-FAMILY EWING TOWNSHIP NJ 08628 1976 306 290,800
15,830,000 03/23/90 MAI APPRAISAL
043 1 OFFICE PHOENIX AZ 85004 1990 N/A 79,601 12,400,000
09/13/89 MAI APPRAISAL
044 1 RETAIL ATCO NJ 08004 1988 N/A 48,800 4,240,000
02/01/89 MAI APPRAISAL
044 2 RETAIL MARLTON NJ 08053 1973 N/A 25,200 1,630,000
02/06/89 MAI APPRAISAL
044 3 RETAIL PITMAN NJ 08071 1973 N/A 25,000 1,430,000
02/06/89 MAI APPRAISAL
044 4 RETAIL BLACKWOOD NJ 08096 1963 N/A 49,000
3,040,000 02/06/89 MAI APPRAISAL
044 5 RETAIL SEWELL NJ 08080 1988 N/A 35,000 2,870,000
02/06/89 MAI APPRAISAL
045 1 MIXED USE WASHINGTON DC 20007 1980 35 129,657
14,140,000 01/24/89 MAI APPRAISAL
046 1 RETAIL SARASOTA FL 34243 1989 N/A 115,967
11,600,000 11/10/88 MAI APPRAISAL
047 1 MULTI-FAMILY PHILADELPHIA PA 19115 1968 279 261,350
14,000,000 08/29/91 MAI APPRAISAL
048 1 OFFICE MENLO PARK CA 94612 1986 N/A 100,231
12,750,000 03/13/89 MAI APPRAISAL
049 1 RETAIL MARTINEZ CA 94553 1987 N/A 85,980
12,100,000 03/15/88 MAI APPRAISAL
050 1 OFFICE SEATTLE WA 98134 1952 N/A 132,456 11,750,000
01/10/90 MAI APPRAISAL
051 1 MULTI-FAMILY WHEATON IL 60187 1972 342 300,302
12,850,000 12/07/89 MAI APPRAISAL
052 1 OFFICE MONROEVILLE PA 15146 1991 N/A 90,725
11,470,000 12/01/90 MAI APPRAISAL
053 1 OFFICE ST LOUIS PARK MN 55426 1972 N/A 133,472
12,500,000 03/15/89 MAI APPRAISAL
054 1 RETAIL COLORADO SPRING CO 80920 1986 N/A 96,144
6,000,000 10/26/92 MAI APPRAISAL
055 1 RETAIL BLOOMINGTON MN 55420 1986 N/A 93,742
10,700,000 07/21/91 MAI APPRAISAL
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
ASSET PROP YEAR PROPERTY
VALUATION VALUATION
NO NO PROPERTY TYPE CITY STATE ZIP BUILT UNITS NET SF
VALUE DATE SOURCE
<S> <C> <C> <C> <C> <C> <C> <C> <C> <C> <C>
<C>
056 1 OFFICE WESTFIELD NJ 07091 1980 N/A 69,250 10,800,000
06/06/90 MAI APPRAISAL
057 1 MULTI-FAMILY ALTEMONTE SPRIN FL 32701 1985 288 240,512
11,400,000 02/15/90 MAI APPRAISAL
058 1 OFFICE OXON HILL MD 20745 1972 N/A 113,928
11,350,000 04/06/90 PROSPECTUS
059 1 RETAIL SAN ANTONIO TX 78209 1951 N/A 102,031
10,675,000 08/01/89 MAI APPRAISAL
060 1 OFFICE BERKELEY CA 94710 1970 N/A 68,034
10,400,000 02/22/90 MAI APPRAISAL
061 1 WAREHOUSE GRAPEVINE TX 76051 1989 N/A 498,800
11,000,000 04/28/93 MAI APPRAISAL
062 1 MIXED USE SUNNYVALE CA 94086 1987 57 31,611
10,800,000 09/20/89 MAI APPRAISAL
063 1 MULTI-FAMILY BELLEVUE WA 98006 1988 184 144,308
10,600,000 04/25/90 MAI APPRAISAL
064 1 OFFICE SUNNYVALE CA 94086 1981 N/A 91,868
8,500,000 12/27/91 MAI APPRAISAL
065 1 OFFICE FREMONT CA 94539 1985 N/A 171,360 9,500,000
12/02/87 MAI APPRAISAL
066 1 RETAIL DOUGLAS GA 31533 1991 N/A 175,281 9,720,000
06/13/90 MAI APPRAISAL
067 1 MULTI-FAMILY WEYMOUTH MA 02188 1977 198 177,074
10,350,000 08/15/91 MAI APPRAISAL
068 1 RETAIL SPRING HILL FL 34606 1989 N/A 103,112
8,900,000 06/13/89 MAI APPRAISAL
069 1 OFFICE BOSTON MA 02108 1891 N/A 69,940 13,100,000
02/26/90 MAI APPRAISAL
070 1 RETAIL ST PETERSBURG FL 33713 1984 N/A 139,699
8,870,000 10/16/89 MAI APPRAISAL
071 1 MULTI-FAMILY RANDOLPH MA 23514 1969 172 151,663
9,000,000 11/30/90 MAI APPRAISAL
072 1 MULTI-FAMILY NORCROSS GA 30092 1989 146 180,242
9,385,000 03/14/91 MAI APPRAISAL
073 1 MULTI-FAMILY ORLANDO FL 32812 1972 344 334,352
11,125,000 08/15/91 MAI APPRAISAL
074 1 OFFICE PHILADELPHIA PA 19154 1988 N/A 229,755
5,250,000 06/30/92 MAI APPRAISAL
075 1 INDUSTRIAL LOUISVILLE CO 80027 1988 N/A 106,750
8,670,000 01/26/88 MAI APPRAISAL
076 1 MIXED USE CLACKAMAS OR 97015 1987 N/A 53,279
8,600,000 10/12/89 MAI APPRAISAL
077 1 MULTI-FAMILY ROCKVILLE MD 20854 1965 162 146,460
9,050,000 04/04/86 MAI APPRAISAL
078 1 RETAIL NORTH BRUNSWICK NJ 08902 1989 N/A 42,208
7,797,000 08/31/94 MAI APPRAISAL
079 1 WAREHOUSE S SAN FRANCISCO CA 94080 1972 N/A 166,640
8,700,000 02/21/89 PROSPECTUS
080 1 INDUSTRIAL WILMINGTON MA 01887 1969 N/A 230,807
10,500,000 11/03/89 MAI APPRAISAL
081 1 MULTI-FAMILY ALTAMONTE SPRIN FL 32714 1984 236 193,248
9,800,000 02/15/90 MAI APPRAISAL
082 1 MULTI-FAMILY CASTRO VALLEY CA 94546 1990 96 82,338
8,600,000 03/07/91 MAI APPRAISAL
083 1 RETAIL EUSTIS FL 32726 1984 N/A 125,191 8,800,000
03/01/87 MAI APPRAISAL
084 1 OTHER ATLANTA GA 30339 1985 N/A 76,463 7,369,902
01/01/96 MAI APPRAISAL
085 1 RETAIL HOUSTON TX 77099 1983 1 124,100 8,935,000
12/07/84 MAI APPRAISAL
086 1 RETAIL ALPHARETTA GA 30202 1989 N/A 95,504
6,970,000 12/07/93 MAI APPRAISAL
087 1 OFFICE DURHAM NC 27713 1991 N/A 170,000 8,350,000
03/13/91 MAI APPRAISAL
088 1 INDUSTRIAL CHAMBLEE GA 30341 1975 1 93,557
1,500,000 01/13/92 MAI APPRAISAL
088 2 INDUSTRIAL DURAVILLE GA 30340 1974 N/A 174,860
4,600,000 01/17/92 MAI APPRAISAL
088 3 INDUSTRIAL ATLANTA GA 30318 1973 N/A 26,400
475,000 02/11/92 MAI APPRAISAL
088 4 INDUSTRIAL ATLANTA GA 30336 1974 N/A 77,089
1,400,000 01/21/92 MAI APPRAISAL
088 5 INDUSTRIAL ATLANTA GA 30336 1973 N/A 79,068
1,250,000 01/29/92 MAI APPRAISAL
088 6 INDUSTRIAL ATLANTA GA 30318 1973 N/A 52,983
900,000 02/12/92 MAI APPRAISAL
088 7 INDUSTRIAL ATLANTA GA 30318 1971 N/A 33,437
625,000 02/07/92 MAI APPRAISAL
088 8 INDUSTRIAL ATLANTA GA 30318 1971 N/A 33,340
625,000 02/03/92 MAI APPRAISAL
089 1 INDUSTRIAL TUSTIN CA 92680 1985 N/A 121,443
14,200,000 01/27/89 PROSPECTUS
090 1 OFFICE CAROL STREAM IL 60188 1988 1 62,327
7,500,000 09/12/89 MAI APPRAISAL
091 1 RETAIL SILVER SPRING MD 20910 1986 N/A 49,851
7,950,000 07/21/87 MAI APPRAISAL
093 1 INDUSTRIAL MILPITAS CA 95035 1982 N/A 95,685
4,150,000 04/23/91 MAI APPRAISAL
094 1 OFFICE SAN FRANCISCO CA 94133 1924 N/A 104,241
10,500,000 02/05/88 MAI APPRAISAL
095 1 RETAIL LODI CA 95240 1981 N/A 123,736 7,350,000
12/21/87 MAI APPRAISAL
096 1 MIXED USE SAN FRANCISCO CA 94104 1929 74 128,431
11,900,000 08/15/88 MAI APPRAISAL
097 1 OFFICE MONTVALE NJ 07645 1991 N/A 51,155 7,770,000
09/30/91 MAI APPRAISAL
099 1 RETAIL RALEIGH NC 27604 1988 N/A 80,781 8,600,000
08/16/88 MAI APPRAISAL
100 1 OFFICE SARASOTA FL 34237 1984 N/A 51,862 7,100,000
06/01/89 MAI APPRAISAL
101 1 OFFICE SPOKANE WA 99201 1963 N/A 116,322 7,520,000
03/14/85 MAI APPRAISAL
102 1 OFFICE ELK GROVE VILLA IL 60007 1988 N/A 171,565
7,000,000 12/22/89 MAI APPRAISAL
103 1 RETAIL PHILADELPHIA PA 19153 1986 N/A 58,700
7,130,000 05/04/89 MAI APPRAISAL
104 1 MULTI-FAMILY BEAR DE 19701 1989 132 113,784
6,800,000 06/22/89 MAI APPRAISAL
105 1 OFFICE WESTFIELD NJ 07091 1989 N/A 48,114 7,400,000
07/19/89 MAI APPRAISAL
106 1 LODGING NEW PROVIDENCE NJ 07974 1983 N/A 31,983
10,400,000 09/07/88 MAI APPRAISAL
106 2 OFFICE NEW PROVIDENCE NJ 07974 1983 76 N/A N/A
N/A N/A
108 1 RETAIL WALNUT CREEK CA 94596 1965 N/A 42,936
7,500,000 03/09/89 MAI APPRAISAL
109 1 WAREHOUSE ONTARIO CA 91761 1987 N/A 175,240
7,200,000 03/15/89 MAI APPRAISAL
110 1 INDUSTRIAL SAN JOSE CA 95134 1985 N/A 96,230
8,675,000 12/22/87 MAI APPRAISAL
111 1 MULTI-FAMILY ENCINO CA 91316 1989 57 70,070
7,000,000 10/26/89 MAI APPRAISAL
112 1 OFFICE ST CHARLES IL 60174 1986 17 56,323 5,743,725
08/21/89 MAI APPRAISAL
112 2 OFFICE ST CHARLES IL 60174 1988 N/A 14,231 1,106,275
08/21/89 MAI APPRAISAL
113 1 RETAIL NORWOOD MA 02062 1989 N/A 46,582
5,600,000 03/17/94 MAI APPRAISAL
114 1 RETAIL SPRINGFIELD NJ 07081 1984 N/A 34,050
5,640,000 09/19/89 MAI APPRAISAL
114 2 RETAIL NORTH PLAINFIEL NJ 07060 1988 N/A 14,000
2,660,000 09/19/89 MAI APPRAISAL
115 1 OFFICE MONROEVILLE PA 15146 1991 N/A 51,951
6,630,000 01/01/91 MAI APPRAISAL
116 1 RETAIL MESA AZ 85201 1980 N/A 71,338 7,700,000
12/08/86 MAI APPRAISAL
117 1 RETAIL CASTRO VALLEY CA 94546 1989 N/A 36,847
6,700,000 07/18/89 MAI APPRAISAL
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
ASSET PROP YEAR PROPERTY
VALUATION VALUATION
NO NO PROPERTY TYPE CITY STATE ZIP BUILT UNITS NET SF
VALUE DATE SOURCE
<S> <C> <C> <C> <C> <C> <C> <C> <C> <C> <C>
<C>
118 1 RETAIL ALAMOSA CO 81101 1993 N/A 91,266 5,800,000
06/11/92 MAI APPRAISAL
119 1 WAREHOUSE PISCATAWAY NJ 08854 1980 N/A 143,690
6,600,000 01/18/91 MAI APPRAISAL
120 1 RETAIL FOUNTAIN VALLEY CA 92708 1986 N/A 41,376
6,700,000 07/09/87 MAI APPRAISAL
121 1 WAREHOUSE SAN LEANDRO CA 94577 1971 N/A 151,049
7,400,000 03/05/91 MAI APPRAISAL
122 1 OFFICE ELIZABETH NJ 07201 1970 N/A 203,225 6,725,000
05/08/91 MAI APPRAISAL
123 1 MIXED USE NEW PROVIDENCE NJ 07974 1973 N/A 91,819
7,000,000 05/06/88 MAI APPRAISAL
124 1 OFFICE NEEDHAM MA 02192 1989 N/A 41,922 7,300,000
01/08/91 MAI APPRAISAL
125 1 MIXED USE THOUSAND OAKS CA 91360 1983 N/A 106,073
5,957,331 12/13/95 MAI APPRAISAL
126 1 MULTI-FAMILY FULLERTON CA 92631 1974 248 163,800
9,000,000 08/17/86 MAI APPRAISAL
127 1 MULTI-FAMILY BEAR DE 19701 1989 138 120,120 6,500,000
09/01/88 MAI APPRAISAL
128 1 MULTI-FAMILY MARIETTA GA 30067 1975 200 211,596
6,600,000 09/08/86 MAI APPRAISAL
129 1 OFFICE LOWER MORELAND PA 19006 1974 N/A 163,540
6,600,000 05/11/90 MAI APPRAISAL
130 1 RETAIL ARNOLD MD 21102 1987 N/A 55,170 8,225,000
09/20/88 MAI APPRAISAL
131 1 MULTI-FAMILY ROSWELL GA 30076 1987 113 137,746
6,900,000 01/28/90 MAI APPRAISAL
132 1 MULTI-FAMILY PERKASIE PA 18944 1980 160 144,800
6,000,000 11/07/88 MAI APPRAISAL
133 1 RETAIL MOSES LAKE WA 98837 1992 N/A 91,266 N/A
N/A N/A
134 1 RETAIL BROOKINGS SD 57006 1993 N/A 91,266 N/A
N/A N/A
135 1 MULTI-FAMILY TAMPA FL 33614 1979 249 146,775
6,380,000 04/11/90 MAI APPRAISAL
136 1 OFFICE MILPITAS CA 95035 1982 N/A 85,040 5,500,000
12/27/91 MAI APPRAISAL
137 1 OFFICE EWING NJ 08628 1984 N/A 50,259 5,900,000
11/18/88 MAI APPRAISAL
138 1 RETAIL SILVER SPRINGS MD 20904 1987 N/A 40,784
7,300,000 11/20/87 MAI APPRAISAL
139 1 RETAIL NORTH HOLLYWOOD CA 91605 1987 N/A 32,497
6,300,000 09/11/87 MAI APPRAISAL
140 1 OFFICE PACHECO CA 94553 1984 N/A 70,610 5,900,000
05/01/90 MAI APPRAISAL
141 1 WAREHOUSE HANOVER MD 21076 1976 N/A 61,645
1,250,000 05/24/96 APPRAISAL (NON-
142 1 RETAIL BELMONT MA 02178 1991 1 58,562 6,100,000
04/16/93 MAI APPRAISAL
143 1 OFFICE RENTON WA 98055 1986 N/A 59,850 5,900,000
02/20/87 MAI APPRAISAL
144 1 MULTI-FAMILY LANGHORNE PA 19047 1978 112 124,264
6,200,000 01/17/91 MAI APPRAISAL
145 1 INDUSTRIAL SPRING VALLEY CA 92078 1989 N/A 82,509
5,750,000 12/20/90 MAI APPRAISAL
146 1 MULTI-FAMILY SANTA ROSA CA 95403 1987 104 90,128
5,990,000 01/22/91 MAI APPRAISAL
147 1 OTHER PEBBLE BEACH CA 93953 1986 N/A 32,888
15,000,000 11/18/86 MAI APPRAISAL
148 1 OFFICE BERKELEY CA 94704 1970 N/A 45,063 5,750,000
06/13/89 MAI APPRAISAL
149 1 OFFICE TOWSON MD 21204 1968 N/A 69,121 8,700,000
05/08/87 MAI APPRAISAL
150 1 INDUSTRIAL TINICUM PA 19113 1988 N/A 60,000 4,500,000
08/22/94 MAI APPRAISAL
151 1 MULTI-FAMILY SIMI VALLEY CA 93065 1986 88 70,984
5,750,000 10/09/86 MAI APPRAISAL
152 1 RETAIL MACON GA 31206 1985 N/A 101,255 7,890,000
12/14/88 MAI APPRAISAL
153 1 INDUSTRIAL PACOIMA CA 91331 1985 N/A 100,000
6,500,000 02/15/90 MAI APPRAISAL
154 1 RETAIL BURKE VA 22032 1983 N/A 38,463 5,725,000
11/25/86 MAI APPRAISAL
155 1 MULTI-FAMILY MANSFIELD MA 02048 1975 140 93,598
6,275,000 07/17/89 MAI APPRAISAL
156 1 RETAIL BELLEVUE WA 98004 1966 N/A 83,908 9,100,000
02/19/87 MAI APPRAISAL
157 1 RETAIL SIMI VALLEY CA 93063 1987 N/A 34,985 5,600,000
10/20/88 MAI APPRAISAL
158 1 RETAIL IONIA MI 48846 1992 N/A 91,266 N/A N/A
N/A
159 1 MIXED USE CHANTILLY VA 22021 1986 N/A 28,330
5,440,000 03/11/88 PROSPECTUS
160 1 OTHER PITTSBURGH PA 15222 1966 N/A 44,516 8,000,000
11/20/90 MAI APPRAISAL
161 1 RETAIL BLADENSBURG MD 20710 1987 N/A 56,068
5,300,000 08/26/87 MAI APPRAISAL
162 1 OFFICE MONROE WA 98272 1981 N/A 32,905 5,137,000
11/11/89 MAI APPRAISAL
163 1 WAREHOUSE PHOENIX AZ 85009 1989 N/A 264,117
6,000,000 11/01/89 MAI APPRAISAL
164 1 RETAIL MITCHELL SD 57301 1991 N/A 91,266 N/A
N/A N/A
165 1 WAREHOUSE BELLMAWR NJ 08031 1966 N/A 264,460
5,900,000 03/31/92 MAI APPRAISAL
166 1 MIXED USE BRANDON FL 33511 1984 N/A 62,105 3,700,000
08/25/92 MAI APPRAISAL
167 1 RETAIL LANDOVER MD 20784 1987 N/A 39,044 6,400,000
08/07/87 MAI APPRAISAL
168 1 RETAIL GREENBELT MD 20770 1983 N/A 35,793 5,300,000
11/20/86 MAI APPRAISAL
169 1 MULTI-FAMILY MILLBRAE CA 94030 1989 72 67,525
7,850,000 03/20/90 MAI APPRAISAL
170 1 RETAIL DEVIL LAKE ND 58301 1991 N/A 86,479 N/A
N/A N/A
171 1 RETAIL EL TORO CA 92630 1979 N/A 59,907 5,500,000
12/13/85 MAI APPRAISAL
172 1 INDUSTRIAL MONTVILLE NJ 07005 1982 N/A 76,160
4,900,000 03/23/90 MAI APPRAISAL
173 1 RETAIL OAK RIDGE TN 37830 1992 N/A 107,806 4,865,000
04/14/93 MAI APPRAISAL
174 1 WAREHOUSE LINTHICUM MD 21090 1987 N/A 140,267
5,000,000 06/15/87 MAI APPRAISAL
175 1 MIXED USE BEAVERTON OR 97005 1989 N/A 25,695
5,180,000 09/14/89 MAI APPRAISAL
176 1 RETAIL SACRAMENTO CA 95825 1989 N/A 29,742
5,500,000 12/21/88 MAI APPRAISAL
177 1 MIXED USE CLAKAMAS OR 97315 1987 N/A 40,883
4,825,000 04/01/88 MAI APPRAISAL
178 1 OFFICE WAYNE NJ 07470 1988 N/A 32,200 5,250,000
10/01/87 MAI APPRAISAL
179 1 RETAIL CARROLLTON GA 30117 1988 N/A 87,990
3,750,000 11/13/92 MAI APPRAISAL
180 1 RETAIL DOUGLASVILLE GA 30384 1987 N/A 46,494
3,200,000 11/13/92 MAI APPRAISAL
181 1 RETAIL ALPINE CA 91901 1979 N/A 71,405 5,700,000
12/05/88 MAI APPRAISAL
182 1 OFFICE PHOENIX AZ 85003 1980 N/A 105,340 3,340,000
06/01/88 MAI APPRAISAL
182 2 OFFICE PHOENIX AZ 85009 1980 N/A 42,342 1,360,000
06/01/88 MAI APPRAISAL
183 1 OFFICE ATLANTA GA 30328 1974 1 44,241 4,920,000
04/11/86 MAI APPRAISAL
184 1 RETAIL GREENVILLE MI 48838 1991 N/A 91,266 4,450,000
06/15/91 MAI APPRAISAL
185 1 OFFICE WHITE PLAINS MD 20695 1988 N/A 89,120 5,175,000
10/09/87 MAI APPRAISAL
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
ASSET PROP YEAR PROPERTY
VALUATION VALUATION
NO NO PROPERTY TYPE CITY STATE ZIP BUILT UNITS NET SF
VALUE DATE SOURCE
<S> <C> <C> <C> <C> <C> <C> <C> <C> <C> <C>
<C>
186 1 RETAIL THREE RIVERS MI 49093 1991 N/A 91,264
4,350,000 07/01/91 MAI APPRAISAL
187 1 OFFICE LOS GATOS CA 95030 1977 N/A 35,091 4,600,000
03/24/87 MAI APPRAISAL
188 1 MULTI-FAMILY MINNEAPOLIS MN 55415 1975 77 49,070
2,480,000 08/12/91 MAI APPRAISAL
188 2 MULTI-FAMILY ST PAUL MN 55101 1979 67 38,884
2,580,000 08/12/91 MAI APPRAISAL
189 1 WAREHOUSE EAST RUTHERFORD NJ 07073 1968 1 95,000
4,850,000 05/17/90 MAI APPRAISAL
190 1 MIXED USE SPOKANE WA 99223 1986 N/A 57,162
4,460,000 10/07/89 MAI APPRAISAL
191 1 OFFICE VERNON HILLS IL 60061 1988 N/A 47,104
4,435,000 11/11/88 MAI APPRAISAL
192 1 OTHER ALHAMBRA CA 91801 1989 N/A 52,685
4,007,260 01/01/96 MAI APPRAISAL
193 1 OFFICE STOCKTON CA 94205 1985 1 201,400 4,700,000
03/17/88 MAI APPRAISAL
194 1 OFFICE LONGWOOD FL 32750 1986 N/A 160,450
4,170,000 02/19/90 MAI APPRAISAL
195 1 MULTI-FAMILY RIDGEWOOD NJ 07450 1968 54 56,128
4,500,000 11/20/89 MAI APPRAISAL
196 1 RETAIL RENTON WA 98058 1987 N/A 32,910 4,150,000
06/20/89 MAI APPRAISAL
197 1 OFFICE ALHAMBRA CA 91801 1980 N/A 33,224
4,576,000 11/25/85 MAI APPRAISAL
197 2 OFFICE ALHAMBRA CA 91801 N/A N/A N/A N/A
N/A N/A
197 3 OFFICE ALHAMBRA CA 91801 N/A N/A N/A N/A
N/A N/A
198 1 RETAIL OAK RIDGE TN 37830 1993 N/A 71,440 4,500,000
06/22/92 MAI APPRAISAL
199 1 RETAIL CHICAGO IL 60641 1987 N/A 35,389 4,100,000
07/27/89 MAI APPRAISAL
200 1 INDUSTRIAL ONTARIO CA 91761 1989 N/A 100,253
4,200,000 01/18/91 MAI APPRAISAL
201 1 RETAIL ATLANTA GA 30339 1972 N/A 99,050 7,000,000
03/19/86 MAI APPRAISAL
202 1 MULTI-FAMILY RALEIGH NC 27606 1987 97 110,401
4,250,000 01/10/91 MAI APPRAISAL
203 1 OFFICE HOUSTON TX 77079 1974 N/A 37,475 4,500,000
05/27/92 MAI APPRAISAL
204 1 MULTI-FAMILY NORTH HOLLYWOOD CA 91607 1978 63 63,462
4,500,000 03/18/88 MAI APPRAISAL
205 1 OFFICE NAPERVILLE IL 60540 1980 N/A 66,557 5,300,000
01/15/88 MAI APPRAISAL
206 1 INDUSTRIAL WOBURN MA 01801 1974 N/A 107,118
5,600,000 03/02/90 MAI APPRAISAL
207 1 OFFICE OAKLAND CA 94607 1984 N/A 25,300 4,075,000
07/15/87 MAI APPRAISAL
208 1 OFFICE CRAWFORD NJ 07016 1974 N/A 38,652 4,300,000
01/25/90 MAI APPRAISAL
209 1 MULTI-FAMILY ROBBINS DALE MN 55425 1976 110 64,017
4,060,000 09/13/89 MAI APPRAISAL
210 1 MULTI-FAMILY MARIETTA GA 30062 1976 454 514,200
14,200,000 05/14/93 MAI APPRAISAL
211 1 OFFICE ST PAUL MN 55114 1991 N/A 78,045 3,980,000
03/15/91 MAI APPRAISAL
212 1 INDUSTRIAL SACRAMENTO CA 95838 1983 N/A 52,710
2,400,000 05/27/93 MAI APPRAISAL
213 1 OFFICE MONTVALE NJ 07645 1978 N/A 29,366 3,845,000
02/11/88 MAI APPRAISAL
214 1 OFFICE NORWALK CA 90650 1975 N/A 40,500 3,950,000
10/16/86 MAI APPRAISAL
215 1 OFFICE NEW CASTLE DE 19720 1986 N/A 71,215
2,200,000 12/04/92 MAI APPRAISAL
216 1 OFFICE ROHNERT CA 94928 1987 N/A 39,955 3,940,000
02/22/88 MAI APPRAISAL
217 1 OFFICE ORANGE CA 92667 1980 N/A 131,401 6,360,000
05/27/92 MAI APPRAISAL
218 1 OFFICE CROFTON MD 21114 1985 N/A 30,000 3,850,000
10/22/85 MAI APPRAISAL
219 1 INDUSTRIAL SPRING VALLEY CA 91978 1989 N/A 69,651
3,875,000 09/14/89 MAI APPRAISAL
220 1 MULTI-FAMILY VAN NUYS CA 91411 1986 47 56,400
4,250,000 03/20/87 MAI APPRAISAL
221 1 OFFICE WASHINGTON DC 20002 1990 N/A 211,614
39,000,000 06/01/93 MAI APPRAISAL
222 1 MULTI-FAMILY ALEXANDRIA VA 22304 1960 225 240,437
7,550,000 04/17/87 MAI APPRAISAL
223 1 MIXED USE SAN RAFAEL CA 94901 1928 N/A 56,581
5,000,000 07/30/87 MAI APPRAISAL
224 1 OFFICE CHATHAM NJ 07928 1986 N/A 29,882 4,050,000
09/22/88 MAI APPRAISAL
225 1 OFFICE TEMPE AZ 85280 1986 N/A 60,688 3,850,000
01/12/87 MAI APPRAISAL
226 1 OFFICE LISLE IL 60532 1987 N/A 38,832 3,700,000
12/09/88 MAI APPRAISAL
227 1 MULTI-FAMILY BOTHEL WA 98011 1988 80 76,876
4,400,000 07/18/88 MAI APPRAISAL
228 1 RETAIL CLEARWATER FL 34630 1989 N/A 21,058
4,010,000 10/11/89 MAI APPRAISAL
229 1 OFFICE BERKELEY CA 94710 1950 3 70,000 3,900,000
12/14/87 MAI APPRAISAL
230 1 OFFICE PLEASANT HILL CA 94523 1987 N/A 30,147
3,800,000 10/20/87 MAI APPRAISAL
231 1 OFFICE SAN JOSE CA 95113 1893 N/A 26,201 3,750,000
02/14/85 MAI APPRAISAL
232 1 MULTI-FAMILY ROHNERT PARK CA 94928 1978 100 69,700
4,080,000 03/16/87 MAI APPRAISAL
233 1 OFFICE BOULDER CO 80301 1988 3 41,107 3,650,000
07/28/93 MAI APPRAISAL
234 1 MANUFACTURED HOU HIGHLAND CA 92346 1972 281 N/A
5,500,000 07/27/88 MAI APPRAISAL
235 1 RETAIL MONTGOMERY NJ 08558 1975 N/A 85,106
4,040,000 10/13/88 MAI APPRAISAL
236 1 OFFICE TOWSON MD 21204 1969 N/A 30,300 4,000,000
03/30/89 MAI APPRAISAL
237 1 OFFICE SAN DIEGO CA 92126 1989 N/A 33,144 3,600,000
02/01/89 MAI APPRAISAL
238 1 OFFICE FAIRFAX VA 22033 1986 N/A 58,293 3,319,091
12/13/95 MAI APPRAISAL
239 1 MULTI-FAMILY LOS ANGELES CA 90049 1986 27 36,650
3,900,000 03/25/87 MAI APPRAISAL
240 1 RETAIL JACKSONVILLE FL 32256 1990 N/A 31,064
3,995,000 04/29/91 MAI APPRAISAL
241 1 RETAIL CLOVERLY MD 20904 1986 N/A 24,092
3,800,000 11/06/86 MAI APPRAISAL
242 1 RETAIL HURST TX 76053 1973 N/A 55,400 4,500,000
09/17/86 MAI APPRAISAL
243 1 RETAIL LA JOLLA CA 92037 1976 N/A 20,141 3,900,000
02/29/88 MAI APPRAISAL
244 1 RETAIL FOX RIVER IL 60021 1981 N/A 73,013 3,760,000
09/29/86 MAI APPRAISAL
245 1 WAREHOUSE VAN NUYS CA 91406 1987 N/A 50,000
3,680,000 02/12/88 MAI APPRAISAL
246 1 RETAIL MIDDLESEX NJ 08846 1960 N/A 77,477 5,700,000
07/25/90 MAI APPRAISAL
247 1 INDUSTRIAL UPPER MORELAND PA 19090 1983 N/A 80,800
3,500,000 05/11/90 MAI APPRAISAL
248 1 MULTI-FAMILY BOTHELL WA 98012 1986 90 68,859
3,925,000 06/17/87 MAI APPRAISAL
249 1 WAREHOUSE DENVER CO 80216 1975 N/A 133,903
3,717,000 10/02/86 MAI APPRAISAL
250 1 OFFICE FOLCROFT BOROUG PA 19032 1973 N/A 90,000
3,550,000 06/21/88 MAI APPRAISAL
251 1 MIXED USE VENTURA CA 93003 1984 N/A 44,258
3,600,000 09/27/85 MAI APPRAISAL
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
ASSET PROP YEAR PROPERTY
VALUATION VALUATION
NO NO PROPERTY TYPE CITY STATE ZIP BUILT UNITS NET SF
VALUE DATE SOURCE
<S> <C> <C> <C> <C> <C> <C> <C> <C> <C> <C>
<C>
252 1 INDUSTRIAL RANCHO CORDOVA CA 94570 1988 N/A 88,896
3,600,000 08/18/88 MAI APPRAISAL
253 1 OFFICE HOUSTON TX 77079 1979 N/A 89,546 2,600,000
07/10/93 MAI APPRAISAL
254 1 MIXED USE HANOVER MD 21076 1973 N/A 46,752
3,400,000 07/31/86 MAI APPRAISAL
255 1 RETAIL AUGUSTA GA 30909 1984 N/A 54,187 3,300,000
07/22/94 MAI APPRAISAL
256 1 INDUSTRIAL WARMINSTER PA 18974 1981 N/A 83,600
3,620,000 05/14/90 MAI APPRAISAL
257 1 OFFICE BALTIMORE MD 21209 1986 N/A 38,088
3,875,000 05/16/89 MAI APPRAISAL
258 1 INDUSTRIAL LOS ALAMITOS CA 90720 1984 N/A 64,864
3,400,000 07/31/85 MAI APPRAISAL
259 1 MULTI-FAMILY SHERMAN OAKS CA 91423 1990 32 34,308
3,445,000 11/28/90 MAI APPRAISAL
260 1 OFFICE MAHWAH NJ 07430 1988 N/A 23,500 3,600,000
02/05/88 MAI APPRAISAL
261 1 INDUSTRIAL NORTH HOLLYWOOD CA 91605 1974 1 49,920
3,600,000 08/09/88 MAI APPRAISAL
262 1 RETAIL BOULDER CO 80302 1976 N/A 38,643 3,560,000
03/19/90 MAI APPRAISAL
263 1 RETAIL MONROE NC 28110 1989 N/A 54,220 3,600,000
07/16/89 MAI APPRAISAL
264 1 OFFICE BOULDER CO 80301 1991 N/A 30,832 3,200,000
03/11/91 MAI APPRAISAL
265 1 OFFICE AGOURA HILLS CA 91301 1987 N/A 36,663
3,111,000 03/22/88 MAI APPRAISAL
266 1 INDUSTRIAL FORT COLLINS CO 80525 1988 N/A 57,600
3,300,000 12/09/87 MAI APPRAISAL
267 1 OFFICE PISCATAWAY NJ 08854 1981 N/A 83,200
3,100,000 01/10/91 MAI APPRAISAL
268 1 OFFICE CHARLOTTE NC 28273 1990 N/A 115,200
3,100,000 04/24/91 MAI APPRAISAL
269 1 MULTI-FAMILY CARLSBAD CA 92008 1978 74 56,380
3,400,000 12/04/86 MAI APPRAISAL
270 1 RETAIL SANTA ANA CA 92704 1985 N/A 16,288
3,200,000 11/22/85 MAI APPRAISAL
271 1 MIXED USE LOS ANGELES CA 90064 1985 N/A 20,648
3,850,000 07/02/85 MAI APPRAISAL
272 1 RETAIL HOWELL NJ 07731 1989 N/A 46,065 3,580,000
09/28/94 MAI APPRAISAL
273 1 OFFICE BETHESDA MD 20814 1965 N/A 33,960 3,400,000
08/15/89 MAI APPRAISAL
274 1 MULTI-FAMILY COSTA MESA CA 92627 1979 60 43,850
4,350,000 07/22/91 MAI APPRAISAL
275 1 MIXED USE W LOS ANGELES CA 90064 1968 N/A 42,780
5,425,000 08/07/86 MAI APPRAISAL
276 1 MIXED USE BEVERLY HILLS CA 90210 1931 N/A 11,830
4,280,000 02/17/87 MAI APPRAISAL
277 1 MULTI-FAMILY VAN NUYS CA 91401 1986 54 47,430
3,400,000 03/20/87 MAI APPRAISAL
278 1 MULTI-FAMILY SOMMERVILLE NJ 08876 1973 88 53,500
3,875,000 05/17/88 MAI APPRAISAL
279 1 MULTI-FAMILY BEVERLY HILLS CA 90210 1963 26 47,510
4,100,000 09/20/92 MAI APPRAISAL
280 1 MULTI-FAMILY SACRAMENTO CA 95831 1986 76 64,244
3,100,000 12/21/92 MAI APPRAISAL
281 1 OFFICE LAUREL MD 20708 1975 N/A 36,861 3,100,000
01/23/86 MAI APPRAISAL
282 1 WAREHOUSE DENVER CO 80210 1982 N/A 202,540
6,500,000 06/27/90 MAI APPRAISAL
283 1 OFFICE DOVER NJ 07801 1984 N/A 23,668 3,200,000
09/28/89 MAI APPRAISAL
284 1 MULTI-FAMILY AUSTELL GA 30001 1971 156 165,094
2,400,000 06/14/93 MAI APPRAISAL
285 1 RETAIL BUFFALO GROVE IL 60090 1986 13 23,109
3,075,000 05/09/88 MAI APPRAISAL
286 1 RETAIL CHICAGO IL 60638 1988 N/A 29,171 3,000,000
02/27/88 MAI APPRAISAL
287 1 RETAIL WANTAGE TOWNSHI NJ 07461 1968 N/A 111,780
4,800,000 07/19/88 MAI APPRAISAL
288 1 RETAIL BETHESDA MD 20814 1960 N/A 20,502
3,150,000 02/04/86 MAI APPRAISAL
288 2 RETAIL BETHESDA MD 20814 N/A N/A N/A N/A
N/A N/A
289 1 MULTI-FAMILY LOS ANGELES CA 90064 1988 N/A 23,045
2,744,984 01/01/96 MAI APPRAISAL
290 1 OFFICE LOS GATOS CA 95030 1978 N/A 19,880 3,000,000
04/01/87 MAI APPRAISAL
291 1 INDUSTRIAL KENT WA 98032 1987 N/A 64,088
3,000,000 04/01/87 MAI APPRAISAL
292 1 WAREHOUSE CERRITOS CA 90701 1974 N/A 124,604
2,650,000 08/16/93 MAI APPRAISAL
293 1 RETAIL MODESTO CA 95350 1973 N/A 33,400 3,000,000
10/06/86 MAI APPRAISAL
294 1 MIXED USE VIDALIA GA 30474 1988 N/A 61,361
3,930,000 09/09/88 MAI APPRAISAL
295 1 WAREHOUSE SUNNYVALE CA 94086 1968 N/A 125,733
5,000,000 03/12/90 MAI APPRAISAL
296 1 RETAIL TEMPLE HILL MD 20748 1968 N/A 119,010
4,400,000 07/09/86 MAI APPRAISAL
297 1 MULTI-FAMILY DURHAM NC 27705 1966 108 92,750
2,595,000 01/23/90 MAI APPRAISAL
298 1 HEALTH CARE COLORADO SPRING CO 80918 1986 N/A 23,227
2,900,000 02/13/87 MAI APPRAISAL
299 1 RETAIL ALEXANDRIA VA 22030 1984 N/A 24,701
3,000,000 03/19/86 MAI APPRAISAL
300 1 RETAIL PICO RIVERA CA 90660 1988 N/A 17,389
3,000,000 11/03/88 MAI APPRAISAL
301 1 OFFICE BENSONVILLE IL 60106 1970 N/A 53,371
3,000,000 08/15/88 MAI APPRAISAL
302 1 RETAIL GAITHERSBURG MD 20879 1986 N/A 26,300
3,800,000 04/02/87 MAI APPRAISAL
303 1 RETAIL HIGHLAND PARK IL 60035 1988 N/A 18,011
2,875,000 08/01/88 MAI APPRAISAL
304 1 RETAIL MEDFORD NJ 08055 1988 N/A 18,331 2,710,000
07/25/88 MAI APPRAISAL
305 1 MULTI-FAMILY ALEXANDRIA VA 22304 1962 153 159,705
4,950,000 04/17/87 MAI APPRAISAL
306 1 OFFICE RALEIGH NC 27604 1985 N/A 88,227 2,581,477
01/01/96 MAI APPRAISAL
307 1 MULTI-FAMILY BEAVERTON OR 97005 1985 76 63,254
2,800,000 10/10/85 MAI APPRAISAL
308 1 WAREHOUSE SAN DIEGO CA 92126 1979 N/A 55,357
3,240,000 03/06/89 MAI APPRAISAL
309 1 OFFICE PHOENIX AZ 85034 1976 1 52,000 2,700,000
03/23/89 MAI APPRAISAL
310 1 OFFICE FREMONT CA 94538 1977 N/A 24,545 4,100,000
12/04/91 MAI APPRAISAL
311 1 RETAIL CHICAGO IL 60614 1982 N/A 16,547 2,865,000
12/19/88 MAI APPRAISAL
312 1 OFFICE ALHAMBRA CA 91801 1986 N/A 23,519
3,350,000 08/17/88 MAI APPRAISAL
313 1 RETAIL SAN BERNARDINO CA 92407 1991 N/A 23,672
2,750,000 02/01/91 MAI APPRAISAL
314 1 OTHER PACIFIC PALISAD CA 90272 1987 N/A 25,040
2,511,334 01/01/96 MAI APPRAISAL
315 1 RETAIL ASHTON MD 20861 1986 N/A 19,800 2,775,000
09/18/86 MAI APPRAISAL
316 1 OFFICE SUNNYVALE CA 94089 1978 N/A 43,681
3,120,000 12/05/86 MAI APPRAISAL
317 1 OFFICE LACEY WA 98503 1988 N/A 32,724 2,700,000
06/09/88 MAI APPRAISAL
318 1 OFFICE SOUTH PLAINFIEL NJ 07080 1960 N/A 92,104
3,600,000 04/10/92 MAI APPRAISAL
319 1 OFFICE WESTBOROUGH MA 01581 1982 N/A 17,522
2,670,000 07/18/89 MAI APPRAISAL
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
ASSET PROP YEAR PROPERTY
VALUATION VALUATION
NO NO PROPERTY TYPE CITY STATE ZIP BUILT UNITS NET SF
VALUE DATE SOURCE
<S> <C> <C> <C> <C> <C> <C> <C> <C> <C> <C>
<C>
320 1 MIXED USE ROCKVILLE MD 20852 1983 N/A 19,999
2,675,000 07/30/87 MAI APPRAISAL
321 1 OFFICE LAWRENCEVILLE GA 30246 1981 N/A 37,400
2,675,000 10/23/86 MAI APPRAISAL
322 1 MULTI-FAMILY SAN DIEGO CA 92117 1980 88 43,392
2,900,000 02/25/86 MAI APPRAISAL
323 1 RETAIL ATLANTA GA 30319 1987 N/A 13,060 2,690,000
04/05/88 MAI APPRAISAL
324 1 MULTI-FAMILY EWING NJ 08638 1974 96 65,280 3,670,000
08/23/94 MAI APPRAISAL
325 1 OFFICE AUSTIN TX 78766 1982 N/A 24,000 2,735,000
05/19/86 MAI APPRAISAL
326 1 RETAIL BEAVERTON OR 97005 1989 N/A 29,672 2,850,000
01/16/89 MAI APPRAISAL
327 1 RETAIL IRVING TX 75063 1986 N/A 26,393 2,800,000
06/28/91 MAI APPRAISAL
328 1 OFFICE ST PAUL MN 55116 1982 N/A 21,836 2,620,000
05/09/89 MAI APPRAISAL
329 1 RETAIL WASHINGTON TOWN NJ 07675 1988 N/A 30,130
2,401,178 01/01/96 MAI APPRAISAL
330 1 OFFICE BETHESDA MD 20816 1986 N/A 19,000 2,000,000
07/16/87 MAI APPRAISAL
330 2 RETAIL BETHESDA MD 20816 1986 N/A 6,500 750,000
07/16/87 MAI APPRAISAL
331 1 INDUSTRIAL KIRKLAND WA 98034 1968 N/A 110,747
4,100,000 10/03/88 MAI APPRAISAL
332 1 OFFICE FT COLLINS CO 80525 1991 N/A 47,500 2,900,000
03/12/91 MAI APPRAISAL
333 1 MIXED USE CLOVERLY MD 20910 1974 N/A 28,060
2,554,000 02/18/88 MAI APPRAISAL
334 1 OFFICE RICHARDSON TX 75081 1983 N/A 64,155 1,900,000
05/09/91 MAI APPRAISAL
335 1 MULTI-FAMILY LILBURN GA 30247 1980 61 66,295
2,070,810 05/14/93 MAI APPRAISAL
336 1 RETAIL TAMPA FL 33629 1983 N/A 33,050 2,900,000
07/18/88 MAI APPRAISAL
337 1 RETAIL VERONA NJ 07009 1960 N/A 180,193 5,970,000
03/17/92 MAI APPRAISAL
338 1 RETAIL WASHINGTON DC 20005 1985 N/A 14,800
2,465,000 01/03/86 MAI APPRAISAL
339 1 RETAIL CHULA VISTA CA 90210 1960 N/A 48,609
4,700,000 12/14/90 MAI APPRAISAL
340 1 MULTI-FAMILY GARDEN GROVE CA 92644 1973 61 51,210
3,300,000 07/09/86 MAI APPRAISAL
341 1 OFFICE BETHESDA MD 20817 1978 N/A 23,640 2,700,000
09/26/86 MAI APPRAISAL
342 1 OFFICE SCHAUMBURG IL 60195 1968 N/A 75,127
3,200,000 04/26/89 MAI APPRAISAL
343 1 RETAIL BOULDER CO 80301 1989 N/A 22,691 2,800,000
08/08/89 MAI APPRAISAL
344 1 INDUSTRIAL COSTA MESA CA 92627 1960 N/A 153,761
7,300,000 09/18/91 MAI APPRAISAL
345 1 LODGING OLNEY MD 20852 1978 N/A 27,726 2,400,000
04/23/86 MAI APPRAISAL
346 1 OFFICE LAKEWOOD NJ 08701 1988 N/A 55,000 3,400,000
12/09/88 MAI APPRAISAL
347 1 RETAIL CLEARWATER FL 34618 1954 N/A 75,820
2,258,576 12/13/95 MAI APPRAISAL
348 1 MULTI-FAMILY LONG BEACH CA 90814 1988 59 26,786
1,750,000 05/10/96 APPRAISAL (NON-
349 1 OFFICE SUNNYVALE CA 94086 1977 N/A 25,695 2,500,000
04/13/87 MAI APPRAISAL
350 1 RETAIL ROSWELL GA 30076 1989 N/A 19,025 2,335,000
11/17/88 MAI APPRAISAL
351 1 OFFICE BLOOMINGTON MN 55420 1987 N/A 40,200
2,400,000 01/30/90 MAI APPRAISAL
352 1 RETAIL NAPERVILLE IL 60540 1988 N/A 15,350 2,325,000
12/27/88 MAI APPRAISAL
353 1 MIXED USE LOS ANGELES CA 91423 1985 N/A 14,843
3,020,000 03/01/85 MAI APPRAISAL
354 1 MIXED USE CHARLOTTE NC 28204 1985 N/A 17,838
2,500,000 04/13/88 MAI APPRAISAL
355 1 OTHER PASADENA CA 91050 1985 13 15,955 2,162,934
01/01/96 MAI APPRAISAL
356 1 OTHER WASHINGTON TOWN NJ 07675 1987 N/A 34,125
2,132,378 01/01/96 MAI APPRAISAL
357 1 INDUSTRIAL BALTIMORE MD 21227 1976 N/A 66,211
2,750,000 02/10/89 MAI APPRAISAL
358 1 WAREHOUSE WARMINSTER PA 18974 1983 N/A 48,700
2,460,000 05/11/90 MAI APPRAISAL
359 1 INDUSTRIAL MILPITAS CA 95035 1981 N/A 35,460
2,470,000 01/04/85 MAI APPRAISAL
360 1 MIXED USE NATIONAL CITY CA 92050 1988 N/A 16,007
2,275,000 02/24/88 MAI APPRAISAL
361 1 INDUSTRIAL SCHAUMBURG IL 60173 1986 N/A 49,860
2,300,000 03/23/87 MAI APPRAISAL
362 1 OFFICE MANALAPAN NJ 07728 1988 N/A 30,848 2,055,361
12/13/95 MAI APPRAISAL
363 1 OFFICE RICHMOND CA 94804 1974 N/A 36,699 2,150,000
12/15/89 MAI APPRAISAL
364 1 INDUSTRIAL GRAND PRAIRIE TX 75050 1981 N/A 60,000
1,300,000 12/03/93 MAI APPRAISAL
365 1 MULTI-FAMILY TARZANA CA 91356 1986 24 28,144
2,300,000 03/02/87 MAI APPRAISAL
366 1 OFFICE LAKEWOOD CO 80215 1984 N/A 63,419 3,800,000
04/14/93 MAI APPRAISAL
367 1 OFFICE NOVATO CA 94948 1985 N/A 29,442 2,550,000
12/11/85 MAI APPRAISAL
368 1 MIXED USE JEFFERSON NJ 07871 1989 N/A 17,748
2,300,000 11/15/88 MAI APPRAISAL
369 1 INDUSTRIAL FREMONT CA 94538 1986 N/A 41,000
2,170,000 02/07/86 MAI APPRAISAL
370 1 RETAIL LE MESA CA 92042 1989 N/A 14,598 2,200,000
07/27/88 MAI APPRAISAL
371 1 OTHER HOUSTON TX 77033 1981 N/A 110,037 1,995,396
01/01/96 MAI APPRAISAL
372 1 OFFICE CLEAR LAKE TX 77598 1990 N/A 40,500 2,200,000
04/27/90 MAI APPRAISAL
373 1 INDUSTRIAL CAMARILLO CA 93010 1986 N/A 40,335
2,200,000 03/13/89 MAI APPRAISAL
374 1 INDUSTRIAL GRAND PRAIRIE TX 75050 1979 1 73,037
2,400,000 08/03/86 MAI APPRAISAL
375 1 MULTI-FAMILY REDMOND WA 98052 1987 40 30,992
2,300,000 03/01/89 MAI APPRAISAL
376 1 OFFICE ROCKVILLE MD 20852 1968 N/A 44,012 2,070,000
04/25/86 MAI APPRAISAL
377 1 WAREHOUSE VOORHEES NJ 08043 1987 N/A 32,756
2,140,000 01/06/89 MAI APPRAISAL
378 1 OTHER HUNTINGTON BEAC CA 92649 1986 N/A 67,551
1,946,173 01/01/96 MAI APPRAISAL
379 1 OFFICE MOUNTAIN VIEW CA 94043 1974 N/A 43,985
2,360,000 04/21/85 MAI APPRAISAL
380 1 OFFICE COLUMBUS GA 31904 1987 N/A 24,694 2,540,000
06/22/88 MAI APPRAISAL
381 1 RETAIL GERMANTOWN MD 20874 1985 N/A 24,752
1,908,140 01/01/96 MAI APPRAISAL
382 1 RETAIL HAWAIIAN GARDEN CA 90716 1979 N/A 35,000
2,300,000 04/25/85 MAI APPRAISAL
383 1 RETAIL DAYTON BEACH SH FL 32118 1964 N/A 51,063
2,460,000 08/17/87 MAI APPRAISAL
384 1 RETAIL TAMPA FL 33801 1987 N/A 20,464 2,195,000
01/08/87 MAI APPRAISAL
385 1 OFFICE ATLANTA GA 30318 1968 N/A 47,993 2,280,000
06/11/87 MAI APPRAISAL
386 1 OFFICE SARASOTA FL 34232 1986 N/A 41,814 2,150,000
05/23/86 MAI APPRAISAL
387 1 RETAIL ELMWOOD PARK NJ 07407 1959 N/A 20,104
2,540,000 12/22/94 MAI APPRAISAL
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
ASSET PROP YEAR PROPERTY
VALUATION VALUATION
NO NO PROPERTY TYPE CITY STATE ZIP BUILT UNITS NET SF
VALUE DATE SOURCE
<S> <C> <C> <C> <C> <C> <C> <C> <C> <C> <C>
<C>
388 1 OFFICE OAKLAND CA 94607 1985 N/A 18,000 2,000,000
10/15/85 MAI APPRAISAL
389 1 MULTI-FAMILY SNELLVILLE GA 30278 1985 40 51,437
2,100,000 02/20/90 MAI APPRAISAL
390 1 RETAIL JACKSONVILLE FL 32250 1988 N/A 19,910
2,550,000 04/29/91 MAI APPRAISAL
391 1 MULTI-FAMILY PORTLAND OR 97233 1974 70 64,332
2,120,000 03/14/86 MAI APPRAISAL
392 1 RETAIL CHICAGO IL 60618 1987 N/A 14,000 1,945,000
02/01/88 MAI APPRAISAL
393 1 OFFICE SAN JOSE CA 95112 1982 N/A 28,668 2,000,000
05/14/86 MAI APPRAISAL
394 1 OFFICE LAFAYETTE CA 94549 1985 N/A 10,737
2,000,000 03/17/89 MAI APPRAISAL
395 1 INDUSTRIAL SOUTH EL MONTE CA 91733 1974 N/A 94,431
3,650,000 01/17/86 MAI APPRAISAL
396 1 MIXED USE LOS ANGELES CA 90004 1923 N/A 8,485
2,006,000 03/30/88 MAI APPRAISAL
397 1 RETAIL CLINTON MD 20744 1980 N/A 18,961 2,090,000
10/11/88 MAI APPRAISAL
398 1 OFFICE CHERRY HILL NJ 08034 1968 N/A 16,042 760,000
01/05/93 MAI APPRAISAL
399 1 INDUSTRIAL ONTARIO CA 91761 1987 N/A 66,122
2,010,000 01/29/88 MAI APPRAISAL
400 1 RETAIL JACKSONVILLE FL 32250 1989 N/A 20,725
2,250,000 09/26/89 MAI APPRAISAL
401 1 MULTI-FAMILY LOS ANGELES CA 90049 1969 36 44,993
3,147,000 01/14/87 MAI APPRAISAL
402 1 MIXED USE HANOVER MD 21076 1971 N/A 30,000
1,900,000 07/31/86 MAI APPRAISAL
403 1 OFFICE WEST VILLAGE CA 91361 1986 N/A 10,675
1,900,000 03/11/87 MAI APPRAISAL
404 1 OFFICE SPRINGFIELD NJ 07081 1987 N/A 13,437 1,900,000
01/20/88 MAI APPRAISAL
405 1 MIXED USE SANTA BARBARA CA 93108 1984 N/A 12,344
2,050,000 11/06/84 MAI APPRAISAL
407 1 MIXED USE ENCINO CA 91436 1980 N/A 14,406
3,055,000 03/20/84 MAI APPRAISAL
409 1 MULTI-FAMILY GULFPORT FL 33737 1964 121 75,468
3,740,000 03/01/89 MAI APPRAISAL
410 1 RETAIL BERWYN IL 60402 1983 N/A 18,138 1,770,000
08/22/89 MAI APPRAISAL
411 1 OFFICE AUSTIN TX 78704 1975 N/A 65,375 2,710,000
06/19/74 MAI APPRAISAL
412 1 OFFICE UNION CITY CA 94587 1984 N/A 53,184 3,050,000
01/31/90 MAI APPRAISAL
413 1 INDUSTRIAL GLENDALE CA 91204 1986 N/A 24,462
1,900,000 08/14/88 MAI APPRAISAL
414 1 OFFICE LAGUNA HILLS CA 92653 1984 N/A 9,775
2,000,000 01/22/85 MAI APPRAISAL
415 1 MIXED USE FRAZER PA 19355 1988 N/A 17,800 1,735,000
06/16/88 MAI APPRAISAL
416 1 MIXED USE ORLANDO FL 32815 1988 N/A 8,900
920,000 12/04/92 MAI APPRAISAL
417 1 OFFICE SPRINGFIELD VA 22153 1987 N/A 28,800
1,900,000 10/22/87 MAI APPRAISAL
418 1 OFFICE RALEIGH NC 27709 1925 N/A 22,000 2,000,000
10/01/86 MAI APPRAISAL
419 1 RETAIL LOS ANGELES CA 90025 1929 N/A 9,860
2,350,000 11/16/87 MAI APPRAISAL
420 1 RETAIL GRESHAM OR 97030 1987 N/A 55,120 2,250,000
03/01/87 MAI APPRAISAL
421 1 OFFICE ATLANTA GA 30324 1974 N/A 34,340 2,000,000
07/21/89 MAI APPRAISAL
422 1 OTHER DECATUR GA 30035 1974 N/A 113,980 1,593,168
12/13/95 MAI APPRAISAL
423 1 WAREHOUSE ANAHEIM CA 92806 1976 N/A 51,583
2,150,000 10/23/86 MAI APPRAISAL
424 1 RETAIL PALM HARBOR FL 34684 1986 N/A 13,183
1,725,000 10/12/87 MAI APPRAISAL
425 1 OFFICE WALNUT CREEK CA 94598 1989 N/A 9,356
1,675,000 05/01/89 MAI APPRAISAL
426 1 MIXED USE TACOMA WA 98409 1989 N/A 14,700
1,700,000 10/16/89 MAI APPRAISAL
427 1 OFFICE FULLERTON CA 92635 1978 N/A 27,106
3,765,000 03/29/89 MAI APPRAISAL
428 1 RETAIL CHICAGO IL 60618 1987 N/A 9,608 1,775,000
02/01/88 MAI APPRAISAL
429 1 WAREHOUSE NORCROSS GA 30071 1976 N/A 55,860
1,815,000 01/29/88 MAI APPRAISAL
430 1 MULTI-FAMILY HOUSTON TX 77043 1972 195 N/A
2,575,000 10/05/73 MAI APPRAISAL
431 1 OFFICE HINSDALE IL 60521 1986 5 11,901 1,735,000
04/22/87 MAI APPRAISAL
432 1 MULTI-FAMILY HYATTSVILLE MD 20784 1950 315 139,962
5,900,000 06/11/90 MAI APPRAISAL
433 1 MULTI-FAMILY NEWARK DE 19711 1967 57 47,760
1,840,000 07/20/89 MAI APPRAISAL
434 1 OFFICE COLORADO SPRING CO 80906 1985 1 16,025
1,720,000 04/03/85 MAI APPRAISAL
435 1 RETAIL WASHINGTON TOWN NJ 08012 1986 N/A 22,780
1,524,443 01/01/96 MAI APPRAISAL
436 1 MIXED USE RIVERSIDE CA 92507 1983 N/A 17,580
1,700,000 03/01/86 MAI APPRAISAL
437 1 OFFICE FAIRFAX VA 22031 1972 7 35,855 2,100,000
10/30/86 MAI APPRAISAL
438 1 RETAIL KIRKLAND WA 98033 1988 N/A 13,377
1,680,000 04/05/89 MAI APPRAISAL
439 1 RETAIL CRYSTAL LAKE IL 60014 1987 N/A 14,468
1,700,500 08/10/87 MAI APPRAISAL
440 2 OFFICE LISLE IL 60532 1988 N/A 21,038 875,000
02/10/89 MAI APPRAISAL
441 1 INDUSTRIAL FREMONT CA 94538 1985 N/A 15,840
1,610,000 11/12/85 MAI APPRAISAL
442 1 WAREHOUSE TUKWILA WA 98188 1978 4 154,584
4,200,000 12/12/84 MAI APPRAISAL
443 1 OFFICE SANTA ROSA CA 95401 1977 N/A 11,020
1,690,000 10/27/86 MAI APPRAISAL
443 2 RETAIL ROHNERT PARK CA 94928 1970 N/A 10,370 N/A
N/A N/A
444 1 INDUSTRIAL SANTA CLARA CA 95051 1985 N/A 69,460
6,600,000 05/12/89 MAI APPRAISAL
445 1 INDUSTRIAL EDISON NJ 08817 1969 N/A 49,714 2,000,000
02/01/91 MAI APPRAISAL
446 1 MIXED USE MILLTOWN NJ 08850 1985 N/A 23,810
3,200,000 04/12/93 MAI APPRAISAL
447 1 OFFICE LANHAM MD 20706 1986 N/A 20,659 1,690,000
08/26/86 MAI APPRAISAL
448 1 OTHER WASHINGTON DC 20018 1987 N/A 34,077
1,400,000 01/01/96 MAI APPRAISAL
449 1 WAREHOUSE CARLSBAD CA 92009 1984 N/A 48,000
2,830,000 03/10/89 MAI APPRAISAL
450 1 RETAIL DOVER NJ 08753 1987 N/A 23,233 1,600,000
05/01/92 MAI APPRAISAL
451 1 RETAIL HOUSTON TX 77037 1980 N/A 25,258 1,430,000
10/14/94 MAI APPRAISAL
452 1 MULTI-FAMILY PORTLAND OR 97205 1930 42 39,650
1,825,000 04/13/87 MAI APPRAISAL
453 1 OFFICE LOS GATOS CA 95030 1984 N/A 11,924 1,850,000
06/08/88 MAI APPRAISAL
454 1 OFFICE EAGLEWOOD CO 80110 1980 N/A 30,332
1,530,300 08/21/86 MAI APPRAISAL
455 1 INDUSTRIAL TRACY CA 95376 N/A N/A N/A 1,600,000
01/24/84 MAI APPRAISAL
456 1 OFFICE LINCOLNWOOD IL 60646 1987 N/A 15,420
1,475,000 03/08/88 MAI APPRAISAL
457 1 MULTI-FAMILY LOS ANGELES CA 90049 1972 18 19,400
1,703,000 04/07/86 MAI APPRAISAL
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
ASSET PROP YEAR PROPERTY
VALUATION VALUATION
NO NO PROPERTY TYPE CITY STATE ZIP BUILT UNITS NET SF
VALUE DATE SOURCE
<S> <C> <C> <C> <C> <C> <C> <C> <C> <C> <C>
<C>
458 1 OFFICE ATLANTA GA 30341 1970 N/A 44,100 1,465,000
02/28/90 MAI APPRAISAL
459 1 INDUSTRIAL PACHECO CA 94553 1985 N/A 27,529
1,700,000 01/01/90 MAI APPRAISAL
460 1 OFFICE WILMETTE IL 60091 1980 N/A 18,137 1,500,000
02/12/87 MAI APPRAISAL
461 1 OFFICE WALNUT CREEK CA 94598 1970 N/A 12,050
1,700,000 04/10/87 MAI APPRAISAL
462 1 OFFICE SANTA BARBARA CA 93110 1967 N/A 12,270
2,200,000 04/06/88 MAI APPRAISAL
463 1 INDUSTRIAL UNION NJ 07083 1976 N/A 50,000 2,660,000
09/28/93 MAI APPRAISAL
464 1 OFFICE ALAMO CA 94507 1976 N/A 13,000 2,250,000
09/19/86 MAI APPRAISAL
465 1 OFFICE DENVER CO 80203 1964 N/A 45,426 3,205,000
11/24/86 MAI APPRAISAL
466 1 INDUSTRIAL SANTEE CA 92071 1973 N/A 34,540
1,615,000 04/04/89 MAI APPRAISAL
467 1 OFFICE DALLAS TX 75287 1982 N/A 52,615 1,750,000
04/23/90 MAI APPRAISAL
468 1 OFFICE AUSTIN TX 78701 1984 N/A 9,520 1,400,000
05/06/86 MAI APPRAISAL
469 1 RETAIL GERMANTOWN MD 20874 1984 N/A 34,274
1,278,138 12/13/95 MAI APPRAISAL
470 1 RETAIL FULLERTON CA 92631 1967 N/A 10,985
1,475,000 03/12/87 MAI APPRAISAL
471 1 OFFICE GLEN ELLYN IL 60137 1983 N/A 11,880 1,400,000
04/18/86 MAI APPRAISAL
472 1 MIXED USE NORTHVALE NJ 07647 1962 N/A 26,000
1,500,000 08/12/88 MAI APPRAISAL
473 1 RETAIL DES PLAINES IL 60018 1987 N/A 10,005 1,400,000
02/22/88 MAI APPRAISAL
474 1 INDUSTRIAL VISTA CA 92083 1988 N/A 21,086 1,400,000
03/23/89 MAI APPRAISAL
475 1 OFFICE SANTA ROSA CA 95401 1980 N/A 23,457
1,450,000 01/19/87 MAI APPRAISAL
476 1 WAREHOUSE RANCHO CORDOVA CA 95670 1984 N/A 38,400
1,350,000 01/24/90 MAI APPRAISAL
477 1 OFFICE LA MESA CA 91942 1980 N/A 16,027 1,340,000
01/29/86 MAI APPRAISAL
478 1 RETAIL WEST COVINA CA 91791 1967 N/A 10,867
1,550,000 06/05/87 MAI APPRAISAL
479 1 OFFICE CHAMBLEE GA 30084 1968 N/A 60,467
1,600,000 10/11/84 MAI APPRAISAL
480 1 INDUSTRIAL ROSWELL GA 30201 1984 N/A 16,864
1,300,000 06/18/87 MAI APPRAISAL
481 1 INDUSTRIAL TRACY CA 95376 1981 N/A 50,000
1,400,000 01/01/84 MAI APPRAISAL
482 1 OFFICE SAN FRANCISCO CA 94100 1981 N/A 97,229
9,700,000 10/18/93 MAI APPRAISAL
483 1 OFFICE HANOVER MD 21076 1974 N/A 15,040 1,413,000
11/20/87 MAI APPRAISAL
484 1 MULTI-FAMILY HOUSTON TX 77067 1979 160 108,512
1,230,170 06/01/92 MAI APPRAISAL
485 1 MIXED USE SANTA ANA CA 92704 1982 29 27,860
1,350,000 01/29/86 MAI APPRAISAL
486 1 OFFICE CASTRO VALLEY CA 94546 1987 N/A 8,056
1,500,000 07/01/89 MAI APPRAISAL
487 1 INDUSTRIAL CARLSBAD CA 92008 1970 N/A 103,700
4,600,000 10/15/86 MAI APPRAISAL
488 1 OFFICE BAKERSFELD CA 93309 1987 N/A 30,053
1,186,708 08/03/92 PROSPECTUS
489 1 MULTI-FAMILY SANTA ROSA CA 95406 1971 32 17,280
1,250,000 05/08/86 MAI APPRAISAL
490 1 WAREHOUSE ORANGE CA 92667 1971 N/A 41,600
1,382,000 07/26/93 MAI APPRAISAL
491 1 MIXED USE SARASOTA FL 34232 1988 10 18,507
1,200,000 04/21/88 MAI APPRAISAL
492 1 OFFICE CARLSBAD CA 92009 1981 N/A 18,000 3,150,000
05/01/90 MAI APPRAISAL
493 1 MIXED USE LOS ANGELES CA 91423 1986 N/A 7,125
1,500,000 11/15/85 MAI APPRAISAL
494 1 MIXED USE FORT WORTH TX 76114 1978 N/A 21,658
1,390,000 06/15/81 MAI APPRAISAL
495 1 OFFICE LAWRENCEVILLE GA 30245 1988 N/A 13,000
1,170,000 03/31/88 MAI APPRAISAL
496 1 MULTI-FAMILY SAN ANTONIO TX 78229 1977 74 48,420
1,230,000 07/07/78 MAI APPRAISAL
497 1 MIXED USE WESTLAKE VILLAG CA 91362 1985 N/A 18,725
1,450,000 04/01/93 MAI APPRAISAL
498 1 INDUSTRIAL SAN RAMON CA 94583 1982 N/A 21,089
1,200,000 08/21/86 MAI APPRAISAL
499 1 OFFICE SEATTLE WA 98119 1960 N/A 44,695 3,050,000
07/17/92 MAI APPRAISAL
500 1 RETAIL PLANO TX 75023 1986 N/A 6,300 1,070,000
08/01/86 MAI APPRAISAL
501 1 RETAIL CREST HILL IL 60435 1961 N/A 28,000 1,200,000
07/02/86 MAI APPRAISAL
502 1 OFFICE LAKE OSWEGO OR 97035 1981 N/A 15,869
1,150,000 03/03/86 MAI APPRAISAL
503 1 MIXED USE LOS ANGELES CA 90010 1932 N/A 10,480
2,195,000 12/13/85 MAI APPRAISAL
504 1 OFFICE WASHINGTON DC 20036 1900 N/A 5,385
1,200,000 05/18/88 MAI APPRAISAL
505 1 OFFICE AUSTELL GA 30001 1990 N/A 29,547 1,350,000
04/25/90 MAI APPRAISAL
506 1 RETAIL BATAVIA IL 60510 1987 N/A 11,160 1,400,000
12/01/87 MAI APPRAISAL
507 1 RETAIL FOX LAKE IL 60020 1986 N/A 19,430 1,075,000
11/30/92 MAI APPRAISAL
508 1 RETAIL MARIETTA GA 30064 1983 N/A 15,600 919,110
12/13/95 MAI APPRAISAL
509 1 OFFICE RIVERSIDE CA 92506 1984 N/A 13,031 1,100,000
01/25/85 MAI APPRAISAL
510 1 OFFICE GLENDALE CA 91204 1989 N/A 9,800 1,000,000
03/06/89 MAI APPRAISAL
511 1 OFFICE ORANGE CA 92666 1909 N/A 11,612 1,000,000
01/24/85 MAI APPRAISAL
512 1 OFFICE CARROLLTON TX 75006 1987 N/A 28,000
980,000 02/03/87 MAI APPRAISAL
513 1 OFFICE WHITEMARSH PA 19462 1988 N/A 8,400
965,000 03/13/89 MAI APPRAISAL
514 1 MULTI-FAMILY HYATTSVILLE MD 20784 1957 105 81,051
3,100,000 06/11/90 MAI APPRAISAL
515 1 RETAIL SAN ANTONIO TX 78217 1984 N/A 46,218
1,100,000 12/20/91 MAI APPRAISAL
516 1 OFFICE HOUSTON TX 77084 1978 N/A 60,100 1,312,000
11/15/78 MAI APPRAISAL
517 1 MULTI-FAMILY TAMPA FL 33604 1984 49 33,568
867,919 01/01/96 MAI APPRAISAL
518 1 MULTI-FAMILY LOS ANGELES CA 90035 1965 24 14,112
1,520,000 01/14/87 MAI APPRAISAL
519 1 MULTI-FAMILY LOS ANGELES CA 90025 1966 21 26,372
1,575,000 01/14/87 MAI APPRAISAL
520 1 RETAIL CREST HILL IL 60435 1961 N/A 60,000 1,375,000
03/16/89 MAI APPRAISAL
521 1 OFFICE DENVER CO 80203 1957 N/A 14,864 1,321,000
03/06/87 MAI APPRAISAL
522 1 MIXED USE WASHINGTON DC 20036 1925 N/A 3,000
1,100,000 05/14/87 MAI APPRAISAL
523 1 RETAIL AUSTIN TX 78758 1883 N/A 29,898 1,570,000
01/16/92 MAI APPRAISAL
524 1 RETAIL PORTLAND OR 97266 1983 N/A 13,916 1,275,000
11/03/86 MAI APPRAISAL
525 1 RETAIL LEWISVILLE TX 75067 1984 N/A 15,539 965,000
02/28/92 MAI APPRAISAL
526 1 MIXED USE VALRICO FL 33594 1988 N/A 19,597 850,000
12/30/91 MAI APPRAISAL
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
ASSET PROP YEAR PROPERTY
VALUATION VALUATION
NO NO PROPERTY TYPE CITY STATE ZIP BUILT UNITS NET SF
VALUE DATE SOURCE
<S> <C> <C> <C> <C> <C> <C> <C> <C> <C> <C>
<C>
527 1 OFFICE ATLANTA GA 30342 1984 N/A 9,150 851,000
07/25/85 MAI APPRAISAL
528 1 OFFICE SANTA BARBARA CA 93101 1982 N/A 5,550
950,000 03/24/87 MAI APPRAISAL
529 1 OFFICE SAN ANTONIO TX 78217 1983 N/A 30,373
850,000 12/20/91 MAI APPRAISAL
530 1 OFFICE DENVER CO 80207 1973 N/A 48,484 1,260,000
05/16/86 MAI APPRAISAL
531 1 INDUSTRIAL LYNDHURST NJ 07071 1968 N/A 30,000
2,400,000 05/04/90 MAI APPRAISAL
532 1 OFFICE ORLANDO FL 32824 1988 N/A 29,550 1,000,000
09/23/88 MAI APPRAISAL
533 1 RETAIL MULWAUKIE OR 97267 1987 N/A 10,400
1,010,000 05/06/87 MAI APPRAISAL
534 1 MULTI-FAMILY JACINTO CITY TX 77029 1975 122 88,320
1,570,000 02/12/74 MAI APPRAISAL
535 1 OFFICE RENTON WA 98055 1979 N/A 21,218 1,550,000
11/01/85 MAI APPRAISAL
536 1 RETAIL SAN BERNARDINO CA 92410 1987 N/A 5,900
834,000 02/09/87 MAI APPRAISAL
537 1 OFFICE PORTLAND OR 97210 1971 N/A 46,386 1,010,000
08/15/86 MAI APPRAISAL
538 1 OFFICE LOS ANGELES CA 90041 1966 N/A 8,500 897,140
02/07/95 MAI APPRAISAL
539 1 MULTI-FAMILY AUSTIN TX 78741 1973 112 87,660
1,690,000 01/17/73 MAI APPRAISAL
540 1 RETAIL SAN ANTONIO TX 78245 1984 N/A 20,028
1,150,000 12/19/91 MAI APPRAISAL
541 1 WAREHOUSE ANAHEIM CA 92806 1978 N/A 16,800
770,000 09/23/86 MAI APPRAISAL
542 1 OFFICE DELRAN NJ 08075 1972 N/A 34,707 1,165,000
07/22/88 MAI APPRAISAL
543 1 OFFICE CARROLLTON TX 75212 1983 N/A 44,800
840,000 11/07/91 MAI APPRAISAL
544 1 INDUSTRIAL IRVING TX 75060 1979 N/A 40,000 925,000
11/29/88 MAI APPRAISAL
545 1 OTHER ATLANTA GA 30336 1975 N/A N/A 1,075,700
02/01/96 PROSPECTUS
546 1 MULTI-FAMILY ATLANTA GA 30305 1962 40 33,960
1,195,000 06/29/87 MAI APPRAISAL
547 1 RETAIL CHULA VISTA CA 92002 1982 N/A 22,777
2,920,000 12/05/94 MAI APPRAISAL
548 1 RETAIL HOUSTON TX 77084 1982 N/A 19,195 525,000
12/20/91 MAI APPRAISAL
549 1 OFFICE HOUSTON TX 77043 1982 N/A 30,498 760,000
03/01/91 MAI APPRAISAL
550 1 OFFICE SPOKANE WA 99212 1985 N/A 8,900 735,000
06/01/86 MAI APPRAISAL
551 1 OTHER LAKEWOOD NJ 08701 1989 N/A 37,500 495,628
12/13/95 MAI APPRAISAL
552 1 WAREHOUSE ALPHARETTA GA 30340 1985 N/A 13,644
770,000 11/10/86 MAI APPRAISAL
553 1 MIXED USE DENVER CO 80202 1888 N/A 14,739
500,000 04/05/92 MAI APPRAISAL
554 1 OFFICE ATLANTA GA 30354 1958 N/A 34,805 550,000
08/05/87 MAI APPRAISAL
555 1 OFFICE DALLAS TX 75231 1981 N/A 6,811 475,000
04/30/81 MAI APPRAISAL
556 1 OFFICE SKOKIE IL 60077 1969 N/A 12,500 825,000
02/01/96 PROSPECTUS
557 1 INDUSTRIAL SANTA ROSA CA 95401 1984 N/A 10,950
685,000 05/10/89 MAI APPRAISAL
558 1 RETAIL CHICAGO IL 60634 1987 N/A 8,053 417,141
12/13/95 MAI APPRAISAL
559 1 MIXED USE AUSTIN TX 78723 1985 N/A 15,443 445,000
01/16/92 MAI APPRAISAL
560 1 RETAIL NEWHALL CA 91321 1977 N/A 28,556 2,690,000
10/10/84 MAI APPRAISAL
561 1 OFFICE EAGLEWOOD CO 80112 1984 N/A 7,956
279,000 01/10/92 MAI APPRAISAL
562 1 INDUSTRIAL SAN ANTONIO TX 78218 1982 N/A 16,284
250,000 12/20/91 MAI APPRAISAL
563 1 RETAIL RICHARDSON TX 75081 1983 N/A 6,176
1,400,000 03/17/87 MAI APPRAISAL
564 1 INDUSTRIAL SAN ANTONIO TX 78265 1983 1 8,619
150,000 12/20/91 MAI APPRAISAL
</TABLE>
<PAGE>
MIDLAND LOAN SERVICES, L.P. - MASTER SERVICER
LOAN PORTFOLIO ANALYSIS SYSTEM - PROPERTY PERFORMANCE
PORTFOLIO: SASCO SERIES 1996 - CFL (CONFED)
REPORTING PERIOD: AUGUST, 1996
DATE PRINTED: 27-AUG-96
<TABLE>
<CAPTION>
BASELINE OR MOST YTD YTD
ASSET PROP MOST RECENT NOI RECENT YTD PERIOD PERIOD
PERCENT
NO NO ANNUAL NOI AS OF NOI SOURCE NOI BEGIN ENDING
YTD NOI SOURCE OCCUPIED AS OF
<S> <C> <C> <C> <C> <C> <C> <C> <C>
<C> <C>
001 1 5,145,695 2/14/96 1994 Normalized An N/A N/A N/A N/A
88.9% 3/20/96
002 1 3,601,300 2/14/96 1994 Normalized An N/A N/A N/A N/A
97.0% 11/16/95
003 1 3,163,196 2/14/96 1994 Normalized An N/A N/A N/A N/A
100.0% 12/31/95
004 1 3,442,862 2/14/96 1994 NORMALIZED AN 1,004,423 1/1/96 5/31/96
BORROWER 82.4% 5/30/96
005 1 3,311,897 2/14/96 1994 Normalized An N/A N/A N/A N/A
94.0% 12/31/95
006 1 2,153,255 2/14/96 1995 Static Analys 629,903 1/1/96 4/30/96
BORROWER 80.0% 3/16/96
007 1 2,197,293 2/14/96 1994 Normalized An 1,143,788 1/1/96 6/30/96
BORROWER 96.0% 6/25/96
008 1 2,666,444 2/14/96 1994 Normalized An N/A N/A N/A N/A
97.0% 6/1/95
009 1 1,206,441 2/14/96 1994 Normalized An N/A N/A N/A N/A
95.0% 6/15/95
009 2 1,024,405 2/14/96 1994 Normalized An N/A N/A N/A N/A
94.0% 6/14/95
010 1 485,000 2/14/96 1994 Normalized An N/A N/A N/A N/A
86.0% 3/31/96
010 2 1,205,000 2/14/96 1994 Normalized An N/A N/A N/A N/A
99.0% 3/31/96
010 3 530,000 2/14/96 1994 Normalized An N/A N/A N/A N/A
92.6% 3/31/96
010 4 290,000 2/14/96 1994 Normalized An N/A N/A N/A N/A
96.0% 3/31/96
011 1 3,042,376 2/14/96 1995 Static Analys N/A N/A N/A N/A
90.0% 6/15/95
012 1 1,945,801 2/14/96 1994 Normalized An N/A N/A N/A N/A
98.0% 6/1/95
013 1 2,517,529 2/14/96 1995 Static Analys N/A N/A N/A N/A
100.0% 3/26/96
014 1 2,123,825 2/14/96 1994 Normalized An N/A N/A N/A N/A
97.3% 12/31/95
015 1 2,381,475 2/14/96 1993 Normalized An N/A N/A N/A N/A
100.0% 6/24/95
016 1 1,831,289 2/14/96 1994 Normalized An N/A N/A N/A N/A
99.0% 3/8/96
017 1 1,489,774 2/14/96 1994 Normalized An N/A N/A N/A N/A
92.0% 6/11/95
018 1 1,641,810 2/14/96 1994 Normalized An 1,128,375 1/1/96 6/30/96
BORROWER 51.0% 3/11/96
019 1 2,596,203 2/14/96 1994 Normalized An N/A N/A N/A N/A
99.0% 12/19/95
020 1 1,620,197 2/14/96 1994 Normalized An 1,162,794 1/1/96 6/30/96
BORROWER 98.0% 3/26/96
021 1 1,528,456 2/14/96 1994 Normalized An 827,745 1/1/96 6/30/96
BORROWER 96.8% 4/30/96
022 1 2,168,702 2/14/96 1994 Normalized An N/A N/A N/A N/A
96.0% 12/31/95
023 1 1,684,344 2/14/96 1995 Static Analys N/A N/A N/A N/A
100.0% 3/21/96
024 1 1,194,037 2/14/96 1995 Static Analys N/A N/A N/A N/A
96.0% 12/6/95
025 1 1,098,577 2/14/96 1995 Static Analys 504,297 1/1/96 4/30/96
BORROWER 97.7% 6/1/96
026 1 2,588,787 2/14/96 1995 Static Analys N/A N/A N/A N/A
88.5% 12/31/95
027 1 1,120,850 2/14/96 1995 Static Analys N/A N/A N/A N/A
94.4% 6/24/96
028 1 1,259,174 2/14/96 1994 Normalized An N/A N/A N/A N/A
100.0% 2/10/96
029 1 1,223,502 2/14/96 1994 Normalized An N/A N/A N/A N/A
99.0% 3/30/95
030 1 2,025,746 2/14/96 1995 Static Analys N/A N/A N/A N/A
98.0% 1/1/96
031 1 1,286,957 2/14/96 1994 Normalized An N/A N/A N/A N/A
93.0% 2/29/96
032 1 1,124,728 2/14/96 1994 Normalized An N/A N/A N/A N/A
90.5% 2/29/96
033 1 1,254,928 2/14/96 1994 Normalized An N/A N/A N/A N/A
100.0% 12/31/95
034 1 1,326,906 2/14/96 1994 Normalized An N/A N/A N/A N/A
95.0% 3/31/96
035 1 1,386,858 2/14/96 1994 Normalized An N/A N/A N/A N/A
100.0% 2/1/96
037 1 1,248,984 2/14/96 1995 Static Analys N/A N/A N/A N/A
100.0% 12/31/95
038 1 1,111,879 2/14/96 1994 Normalized An N/A N/A N/A N/A
100.0% 5/18/95
039 1 895,456 2/14/96 1994 Normalized An N/A N/A N/A N/A
98.0% 12/31/95
040 1 1,304,034 2/14/96 1994 Normalized An N/A N/A N/A N/A
93.0% 5/25/96
041 1 1,398,350 2/14/96 1994 Normalized An N/A N/A N/A N/A
94.0% 3/27/96
042 1 1,204,931 2/14/96 1994 Normalized An N/A N/A N/A N/A
99.0% 2/1/96
043 1 1,009,330 2/14/96 1994 Normalized An N/A N/A N/A N/A
86.8% 5/30/96
044 1 397,545 2/14/96 1994 Normalized An N/A N/A N/A N/A
100.0% 12/31/95
044 2 163,848 2/14/96 1994 Normalized An N/A N/A N/A N/A
100.0% 12/31/95
044 3 123,163 2/14/96 1994 Normalized An N/A N/A N/A N/A
100.0% 12/31/95
044 4 258,919 2/14/96 1994 Normalized An N/A N/A N/A N/A
94.0% 12/31/95
044 5 208,834 2/14/96 1994 Normalized An N/A N/A N/A N/A
100.0% 12/31/95
045 1 1,084,712 2/14/96 1994 Normalized An N/A N/A N/A N/A
100.0% 12/31/94
046 1 1,032,054 2/14/96 1994 Normalized An N/A N/A N/A N/A
100.0% 12/29/95
047 1 1,042,358 2/14/96 1994 Normalized An N/A N/A N/A N/A
99.0% 4/1/96
048 1 908,458 2/14/96 1994 Normalized An N/A N/A N/A N/A
99.0% 3/31/96
049 1 924,827 2/14/96 1994 Normalized An N/A N/A N/A N/A
92.8% 12/31/95
050 1 1,118,199 2/14/96 1994 Normalized An N/A N/A N/A N/A
100.0% 2/29/96
051 1 1,164,921 2/14/96 1994 Normalized An N/A N/A N/A N/A
99.0% 5/30/96
052 1 754,508 2/14/96 1995 Static Analys N/A N/A N/A N/A
91.0% 3/1/96
053 1 1,304,183 2/14/96 1995 Static Analys N/A N/A N/A N/A
97.0% 6/21/95
054 1 807,511 2/14/96 1994 Normalized An N/A N/A N/A N/A
99.0% 6/19/95
055 1 960,384 2/14/96 1994 Normalized An N/A N/A N/A N/A
79.0% 4/12/96
056 1 1,068,801 2/14/96 1994 Normalized An N/A N/A N/A N/A
100.0% 7/15/95
057 1 1,023,125 2/14/96 1994 Normalized An N/A N/A N/A N/A
98.0% 1/22/96
058 1 789,568 2/14/96 1995 Static Analys N/A N/A N/A N/A
87.0% 3/1/96
059 1 1,152,956 2/14/96 1995 Static Analys N/A N/A N/A N/A
97.0% 6/12/95
060 1 788,100 2/14/96 1994 Normalized An N/A N/A N/A N/A
100.0% 5/28/96
061 1 1,002,329 2/14/96 1994 Normalized An N/A N/A N/A N/A
100.0% 12/31/95
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
BASELINE OR MOST YTD YTD
ASSET PROP MOST RECENT NOI RECENT YTD PERIOD PERIOD
PERCENT
NO NO ANNUAL NOI AS OF NOI SOURCE NOI BEGIN ENDING
YTD NOI SOURCE OCCUPIED AS OF
<S> <C> <C> <C> <C> <C> <C> <C> <C>
<C> <C>
062 1 894,193 2/14/96 1994 Normalized An N/A N/A N/A N/A
100.0% 1/12/96
063 1 898,251 2/14/96 1994 Normalized An N/A N/A N/A N/A
100.0% 2/1/96
064 1 812,396 2/14/96 1995 Static Analys N/A N/A N/A N/A
100.0% 5/16/96
065 1 873,878 2/14/96 1994 Normalized An N/A N/A N/A N/A
100.0% 2/1/96
066 1 956,372 2/14/96 1994 Normalized An 188,991 1/1/96 3/31/96
BORROWER 100.0% 4/5/96
067 1 1,070,121 2/14/96 1994 Normalized An N/A N/A N/A N/A
88.0% 7/12/95
068 1 753,320 2/14/96 1994 Normalized An N/A N/A N/A N/A
100.0% 11/28/95
069 1 528,881 2/14/96 1994 Normalized An 323,477 1/1/96 6/30/96
BORROWER 88.0% 1/18/96
070 1 856,761 2/14/96 1994 Normalized An N/A N/A N/A N/A
93.0% 4/1/96
071 1 727,364 2/14/96 1994 Normalized An N/A N/A N/A N/A
99.0% 1/1/96
072 1 820,343 2/14/96 1994 Normalized An N/A N/A N/A N/A
98.0% 12/31/95
073 1 1,057,702 2/14/96 1994 Normalized An N/A N/A N/A N/A
97.0% 3/20/96
074 1 1,013,868 2/14/96 1994 Normalized An N/A N/A N/A N/A
100.0% 7/23/96
075 1 858,733 2/14/96 1994 Normalized An N/A N/A N/A N/A
100.0% 6/8/95
076 1 818,911 2/14/96 1994 Normalized An N/A N/A N/A N/A
100.0% 10/31/95
077 1 767,025 2/14/96 1994 Normalized An 400,384 1/1/96 7/31/96
SPECIAL SERVICER 95.0% 2/18/96
078 1 568,997 2/14/96 1994 Normalized An N/A N/A N/A N/A
97.0% 2/28/96
079 1 784,804 2/14/96 1995 Static Analys N/A N/A N/A N/A
100.0% 6/11/96
080 1 1,058,022 2/14/96 1994 Normalized An N/A N/A N/A N/A
100.0% 6/1/95
081 1 817,826 2/14/96 1994 Normalized An N/A N/A N/A N/A
94.0% 3/20/96
082 1 583,638 2/14/96 1994 Normalized An N/A N/A N/A N/A
98.0% 12/20/95
083 1 661,058 2/14/96 1995 Static Analys N/A N/A N/A N/A
92.0% 2/22/96
084 1 N/A 2/14/96 1995 Static Analys N/A N/A N/A N/A
94.0% 2/9/96
085 1 974,117 2/14/96 1994 Normalized An N/A N/A N/A N/A
84.1% 2/27/96
086 1 N/A 2/14/96 1995 Static Analys N/A N/A N/A N/A
100.0% 12/31/95
087 1 691,730 2/14/96 1994 Normalized An N/A N/A N/A N/A
100.0% 6/7/95
088 1 250,009 2/14/96 1995 Static Analys N/A N/A N/A N/A
96.0% 1/20/96
088 2 493,186 2/14/96 1995 Static Analys N/A N/A N/A N/A
98.0% 12/20/95
088 3 48,932 2/14/96 1995 Static Analys N/A N/A N/A N/A
98.0% 12/20/95
088 4 111,790 2/14/96 1995 Static Analys N/A N/A N/A N/A
98.0% 12/20/95
088 5 98,598 2/14/96 1995 Static Analys N/A N/A N/A N/A
98.0% 12/20/95
088 6 106,558 2/14/96 1995 Static Analys N/A N/A N/A N/A
98.0% 12/24/95
088 7 69,470 2/14/96 1995 Static Analys N/A N/A N/A N/A
98.0% 12/20/95
088 8 60,085 2/14/96 1995 Static Analys N/A N/A N/A N/A
98.0% 12/20/95
089 1 N/A N/A N/A N/A N/A N/A N/A
100.0% 8/8/96
090 1 1,093,949 2/14/96 1994 Normalized An N/A N/A N/A N/A
100.0% 2/23/96
091 1 858,786 2/14/96 1994 Normalized An N/A N/A N/A N/A
100.0% 12/31/95
093 1 N/A 2/14/96 1995 Static Analys N/A N/A N/A N/A
100.0% 5/16/96
094 1 1,070,679 2/14/96 1994 Normalized An N/A N/A N/A N/A
100.0% 2/21/96
095 1 718,822 2/14/96 1994 Normalized An N/A N/A N/A N/A
93.0% 2/13/96
096 1 1,733,353 2/14/96 1994 Normalized An N/A N/A N/A N/A
100.0% 2/14/95
097 1 868,563 2/14/96 1994 Normalized An N/A N/A N/A N/A
100.0% 3/21/96
099 1 617,866 2/14/96 1994 Normalized An N/A N/A N/A N/A
91.0% 5/1/95
100 1 632,481 2/14/96 1995 Static Analys N/A N/A N/A N/A
96.0% 8/31/95
101 1 575,720 2/14/96 1995 Static Analys N/A N/A N/A N/A
71.6% 12/19/95
102 1 700,992 2/14/96 1994 Normalized An N/A N/A N/A N/A
100.0% 6/1/95
103 1 696,966 2/14/96 1994 Operating Sta N/A N/A N/A N/A
91.0% 12/31/95
104 1 566,065 2/14/96 1994 Normalized An N/A N/A N/A N/A
94.2% 7/1/96
105 1 710,219 2/14/96 1994 Normalized An N/A N/A N/A N/A
100.0% 2/23/96
106 1 1,027,332 2/14/96 1994 Normalized An N/A N/A N/A N/A
86.0% 3/24/95
106 2 N/A N/A N/A N/A N/A N/A N/A
84.2% 12/31/95
108 1 880,843 2/14/96 1994 Normalized An N/A N/A N/A N/A
98.0% 6/1/95
109 1 591,161 2/14/96 1993 Normalized An N/A N/A N/A N/A
100.0% 6/16/95
110 1 784,898 2/14/96 1995 Static Analys N/A N/A N/A N/A
100.0% 2/1/96
111 1 472,287 2/14/96 1994 Normalized An N/A N/A N/A N/A
100.0% 6/16/95
112 1 526,386 2/14/96 1995 Static Analys N/A N/A N/A N/A
100.0% 3/1/96
112 2 101,410 2/14/96 1995 Static Analys N/A N/A N/A N/A
100.0% 3/1/96
113 1 487,297 2/14/96 1994 Normalized An N/A N/A N/A N/A
80.0% 1/31/96
114 1 N/A 2/14/96 Collateral File N/A N/A N/A N/A
95.0% 6/23/95
114 2 N/A N/A N/A N/A N/A N/A N/A
100.0% 8/9/95
115 1 573,190 2/14/96 1994 Normalized An N/A N/A N/A N/A
94.6% 3/1/96
116 1 709,345 2/14/96 1994 Normalized An N/A N/A N/A N/A
81.0% 5/31/95
117 1 517,225 2/14/96 1994 Normalized An N/A N/A N/A N/A
100.0% 3/27/96
118 1 N/A 2/14/96 Single Tenant's le N/A N/A N/A N/A
100.0% 3/18/96
119 1 612,177 2/14/96 1994 Normalized An N/A N/A N/A N/A
100.0% 3/12/96
120 1 423,318 2/14/96 1994 Normalized An N/A N/A N/A N/A
84.0% 6/10/95
121 1 693,669 2/14/96 1995 Static Analys 185,383 1/1/96 4/30/96
BORROWER 96.3% 3/6/96
122 1 623,508 2/14/96 1994 Normalized An N/A N/A N/A N/A
100.0% 3/26/96
123 1 847,941 2/14/96 1995 Static Analys N/A N/A N/A N/A
100.0% 6/30/95
124 1 653,379 2/14/96 1994 Normalized An N/A N/A N/A N/A
100.0% 6/17/95
125 1 692,760 2/14/96 1995 Static Analys N/A N/A N/A N/A
84.1% 12/31/95
126 1 989,392 2/14/96 1994 Normalized An N/A N/A N/A N/A
92.0% 6/26/95
127 1 623,445 2/14/96 1994 Normalized An N/A N/A N/A N/A
90.0% 6/14/95
128 1 584,066 2/14/96 1994 Normalized An N/A N/A N/A N/A
96.0% 3/26/96
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
BASELINE OR MOST YTD YTD
ASSET PROP MOST RECENT NOI RECENT YTD PERIOD PERIOD
PERCENT
NO NO ANNUAL NOI AS OF NOI SOURCE NOI BEGIN ENDING
YTD NOI SOURCE OCCUPIED AS OF
<S> <C> <C> <C> <C> <C> <C> <C> <C>
<C> <C>
129 1 478,828 2/14/96 1995 Static Analys N/A N/A N/A N/A
100.0% 3/1/96
130 1 432,511 2/14/96 1995 Static Analys N/A N/A N/A N/A
80.0% 2/28/95
131 1 551,272 2/14/96 1994 Normalized An N/A N/A N/A N/A
97.0% 12/31/95
132 1 627,869 2/14/96 1994 Normalized An N/A N/A N/A N/A
98.8% 12/31/95
133 1 N/A 2/14/96 Single tenant's le N/A N/A N/A N/A
100.0% 3/18/96
134 1 N/A 2/14/96 Single Tenant's le N/A N/A N/A N/A
100.0% 11/18/95
135 1 581,528 2/14/96 1994 Normalized An 125,774 1/1/96 3/31/96
BORROWER 92.0% 6/15/95
136 1 629,183 2/14/96 1994 Normalized An N/A N/A N/A N/A
100.0% 5/16/96
137 1 565,819 2/14/96 1994 Normalized An N/A N/A N/A N/A
100.0% 12/31/95
138 1 488,745 2/14/96 1995 Static Analys N/A N/A N/A N/A
97.0% 6/14/96
139 1 420,033 2/14/96 1993 Normalized An N/A N/A N/A N/A
87.0% 6/15/95
140 1 517,244 2/14/96 1994 Normalized An N/A N/A N/A N/A
100.0% 6/13/96
141 1 464,004 2/14/96 1994 Normalized An N/A N/A N/A N/A
100.0% 6/18/96
142 1 606,417 2/14/96 1994 Normalized An N/A N/A N/A N/A
100.0% 6/15/95
143 1 624,085 2/14/96 1994 Normalized An N/A N/A N/A N/A
100.0% 2/21/96
144 1 640,551 2/14/96 1994 Normalized An N/A N/A N/A N/A
100.0% 6/16/95
145 1 411,597 2/14/96 1995 Static Analys N/A N/A N/A N/A
100.0% 5/28/96
146 1 519,383 2/14/96 1994 Normalized An N/A N/A N/A N/A
98.0% 7/3/95
147 1 2,051,525 2/14/96 1994 Normalized An N/A N/A N/A N/A
100.0% 12/31/95
148 1 498,381 2/14/96 1994 Normalized An N/A N/A N/A N/A
98.6% 2/28/96
149 1 601,271 2/14/96 1995 STATIC ANALYS 567,410 4/1/95 3/31/96
BORROWER 58.0% 6/17/95
150 1 531,779 2/14/96 1994 Normalized An N/A N/A N/A N/A
78.9% 12/31/95
151 1 546,812 2/14/96 1994 Normalized An N/A N/A N/A N/A
98.0% 7/17/95
152 1 635,840 2/14/96 1994 Normalized An N/A N/A N/A N/A
89.0% 6/6/95
153 1 484,259 2/14/96 1994 Normalized An N/A N/A N/A N/A
100.0% 12/31/95
154 1 564,008 2/14/96 1995 Static Analys N/A N/A N/A N/A
100.0% 4/23/96
155 1 524,428 2/14/96 1994 Normalized An N/A N/A N/A N/A
97.9% 2/28/96
156 1 862,614 2/14/96 1995 Static Analys N/A N/A N/A N/A
99.0% 3/9/95
157 1 438,872 2/14/96 1994 Normalized An N/A N/A N/A N/A
80.0% 6/1/96
158 1 N/A 2/14/96 Single Tenant's le N/A N/A N/A N/A
100.0% 11/15/95
159 1 168,795 2/14/96 1995 Static Analys N/A N/A N/A N/A
86.0% 1/1/96
160 1 1,325,745 2/14/96 1994 Normalized An N/A N/A N/A N/A
100.0% 2/28/96
161 1 602,609 2/14/96 1994 Normalized An N/A N/A N/A N/A
100.0% 2/1/96
162 1 592,808 2/14/96 1994 Normalized An N/A N/A N/A N/A
100.0% 7/24/96
163 1 587,990 2/14/96 1995 Static Analys N/A N/A N/A N/A
100.0% 3/14/96
164 1 N/A 2/14/96 Single tenant's le N/A N/A N/A N/A
100.0% 3/18/96
165 1 664,239 2/14/96 1994 Normalized An N/A N/A N/A N/A
100.0% 7/1/95
166 1 531,970 2/14/96 1995 Static Analys N/A N/A N/A N/A
88.0% 7/1/95
167 1 457,138 2/14/96 1994 Normalized An N/A N/A N/A N/A
94.7% 2/14/96
168 1 789,832 2/14/96 1994 Normalized An N/A N/A N/A N/A
92.0% 4/13/95
169 1 600,648 2/14/96 1994 Normalized An N/A N/A N/A N/A
95.3% 1/31/96
170 1 N/A 2/14/96 Single tenant's le N/A N/A N/A N/A
100.0% 3/18/96
171 1 494,412 2/14/96 1994 Normalized An N/A N/A N/A N/A
95.0% 5/8/95
172 1 448,630 2/14/96 1994 Normalized An N/A N/A N/A N/A
100.0% 3/22/96
173 1 411,747 2/14/96 1994 Normalized An N/A N/A N/A N/A
100.0% 3/4/96
174 1 448,966 2/14/96 1994 Normalized An N/A N/A N/A N/A
100.0% 6/18/96
175 1 638,578 2/14/96 1994 Normalized An N/A N/A N/A N/A
100.0% 6/18/96
176 1 538,520 2/14/96 1994 Normalized An N/A N/A N/A N/A
94.5% 6/11/96
177 1 483,845 2/14/96 1994 Normalized An N/A N/A N/A N/A
100.0% 12/18/95
178 1 429,655 2/14/96 1994 Normalized An N/A N/A N/A N/A
96.6% 6/1/96
179 1 389,087 2/14/96 1994 Normalized An N/A N/A N/A N/A
96.8% 6/21/96
180 1 270,190 2/14/96 1995 Static Analys 163,973 1/1/96 5/31/96
BORROWER 94.3% 6/21/96
181 1 499,799 2/14/96 1994 Normalized An N/A N/A N/A N/A
97.9% 7/1/96
182 1 301,922 2/14/96 1995 Static Analys N/A N/A N/A N/A
100.0% 3/31/96
182 2 47,416 2/14/96 1995 Static Analys N/A N/A N/A N/A
100.0% 3/31/96
183 1 468,189 2/14/96 1995 Static Analys N/A N/A N/A N/A
100.0% 2/27/96
184 1 N/A 2/14/96 Single Tenant's le N/A N/A N/A N/A
100.0% 11/15/95
185 1 470,457 2/14/96 1994 Normalized An N/A N/A N/A N/A
100.0% 5/8/95
186 1 413,535 2/14/96 Single tenant's le N/A N/A N/A N/A
100.0% 11/16/95
187 1 415,211 2/14/96 1995 Static Analys N/A N/A N/A N/A
95.0% 6/1/95
188 1 275,199 2/14/96 1994 Normalized An N/A N/A N/A N/A
99.0% 6/20/95
188 2 286,316 2/14/96 1994 NORMALIZED AN N/A N/A N/A N/A
97.0% 2/14/95
189 1 492,537 2/14/96 1994 Normalized An N/A N/A N/A N/A
100.0% 8/5/96
190 1 393,902 2/14/96 1995 Static Analys N/A N/A N/A N/A
100.0% 2/1/96
191 1 282,149 2/14/96 1994 Normalized An N/A N/A N/A N/A
49.0% 2/29/96
192 1 475,888 2/14/96 1995 Static Analys N/A N/A N/A N/A
62.5% 1/31/96
193 1 587,145 2/14/96 1994 Normalized An N/A N/A N/A N/A
100.0% 6/29/95
194 1 446,621 2/14/96 1995 Static Analys N/A N/A N/A N/A
100.0% 6/22/95
195 1 459,829 2/14/96 1994 Normalized An N/A N/A N/A N/A
97.8% 4/9/96
196 1 400,614 2/14/96 1994 Normalized An 125,658 1/1/96 4/30/96
BORROWER 84.0% 4/30/96
197 1 336,560 2/14/96 1994 Normalized An N/A N/A N/A N/A
97.0% 4/17/96
197 2 N/A N/A N/A N/A N/A N/A N/A N/A
N/A
197 3 N/A N/A N/A N/A N/A N/A N/A N/A
N/A
198 1 440,172 2/14/96 1994 Normalized An N/A N/A N/A N/A
100.0% 3/4/96
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
BASELINE OR MOST YTD YTD
ASSET PROP MOST RECENT NOI RECENT YTD PERIOD PERIOD
PERCENT
NO NO ANNUAL NOI AS OF NOI SOURCE NOI BEGIN ENDING
YTD NOI SOURCE OCCUPIED AS OF
<S> <C> <C> <C> <C> <C> <C> <C> <C>
<C> <C>
199 1 329,496 2/14/96 1994 Normalized An N/A N/A N/A N/A
100.0% 2/1/96
200 1 475,822 2/14/96 1994 Normalized An 130,441 1/1/96 3/31/96
BORROWER 100.0% 4/5/96
201 1 526,562 2/14/96 1994 Normalized An N/A N/A N/A N/A
93.0% 5/1/95
202 1 484,974 2/14/96 1994 Normalized An N/A N/A N/A N/A
97.0% 2/22/96
203 1 508,257 2/14/96 1994 Normalized An N/A N/A N/A N/A
100.0% 6/8/95
204 1 357,323 2/14/96 1994 Normalized An N/A N/A N/A N/A
96.8% 3/11/96
205 1 549,321 2/14/96 1994 Normalized An N/A N/A N/A N/A
85.0% 3/19/96
206 1 271,201 2/14/96 1995 Static Analys N/A N/A N/A N/A
100.0% 3/1/96
207 1 351,727 2/14/96 1994 Normalized An N/A N/A N/A N/A
100.0% 6/14/95
208 1 343,533 2/14/96 1994 Normalized An N/A N/A N/A N/A
100.0% 3/26/96
209 1 445,695 2/14/96 1994 Normalized An N/A N/A N/A N/A
99.0% 3/1/96
210 1 1,262,350 2/14/96 1994 Normalized An 543,926 1/1/96 3/31/96
BORROWER 93.8% 3/31/96
211 1 607,497 2/14/96 1994 Normalized An N/A N/A N/A N/A
100.0% 5/6/96
212 1 210,307 2/14/96 1995 Static Analys 112,203 1/1/96 6/30/96
BORROWER 86.9% 3/1/96
213 1 217,406 2/14/96 1994 Normalized An N/A N/A N/A N/A
100.0% 4/17/96
214 1 445,499 2/14/96 1994 Normalized An N/A N/A N/A N/A
100.0% 12/31/94
215 1 330,531 2/14/96 1995 Static Analys 91,107 1/1/96 4/30/96
BORROWER 95.0% 2/7/96
216 1 297,797 2/14/96 1994 Normalized An N/A N/A N/A N/A
93.0% 2/17/95
217 1 387,876 2/14/96 1995 Static Analys N/A N/A N/A N/A
100.0% 3/1/96
218 1 463,142 2/14/96 1994 Normalized An N/A N/A N/A N/A
80.0% 3/1/96
219 1 333,650 2/14/96 1994 Normalized An N/A N/A N/A N/A
100.0% 3/1/95
220 1 330,748 2/14/96 1994 Normalized An N/A N/A N/A N/A
100.0% 6/11/95
221 1 3,601,300 2/14/96 1994 Normalized An N/A N/A N/A N/A
100.0% 6/15/95
222 1 1,159,877 2/14/96 1994 Normalized An N/A N/A N/A N/A
89.1% 1/1/96
223 1 624,026 2/14/96 1994 Normalized An N/A N/A N/A N/A
100.0% 6/1/95
224 1 260,404 2/14/96 1995 Static Analys N/A N/A N/A N/A
100.0% 12/31/95
225 1 324,512 2/14/96 10/28/94 Appraisal N/A N/A N/A N/A
100.0% 6/18/96
226 1 379,871 2/14/96 1994 Normalized An N/A N/A N/A N/A
100.0% 6/13/96
227 1 316,001 2/14/96 1994 Normalized An N/A N/A N/A N/A
98.0% 12/31/94
228 1 354,805 2/14/96 1994 Normalized An N/A N/A N/A N/A
100.0% 6/19/95
229 1 632,232 2/14/96 1994 Normalized An N/A N/A N/A N/A
49.5% 12/31/95
230 1 262,298 2/14/96 1994 Normalized An N/A N/A N/A N/A
96.5% 7/15/96
231 1 367,436 2/14/96 1994 Normalized An N/A N/A N/A N/A
100.0% 12/31/95
232 1 455,446 2/14/96 1993 Normalized An N/A N/A N/A N/A
97.0% 6/13/96
233 1 447,510 2/14/96 1994 Normalized An N/A N/A N/A N/A
100.0% 5/31/96
234 1 832,789 2/14/96 1993 Normalized An N/A N/A N/A N/A
100.0% 5/15/95
235 1 605,388 2/14/96 1994 Normalized An N/A N/A N/A N/A
100.0% 12/31/95
236 1 417,107 2/14/96 1993 Normalized An N/A N/A N/A N/A
100.0% 6/19/96
237 1 268,961 2/14/96 1994 Normalized An N/A N/A N/A N/A
100.0% 12/31/95
238 1 394,598 2/14/96 1995 Static Analys N/A N/A N/A N/A
84.8% 2/12/96
239 1 220,823 2/14/96 1994 Normalized An N/A N/A N/A N/A
100.0% 6/14/95
240 1 N/A 2/14/96 Collateral File N/A N/A N/A N/A
94.0% 6/22/95
241 1 354,897 2/14/96 1995 Static Analys N/A N/A N/A N/A
95.0% 6/14/96
242 1 552,165 2/14/96 1994 Normalized An N/A N/A N/A N/A
9.0% 12/31/95
243 1 244,308 2/14/96 1994 Normalized An N/A N/A N/A N/A
95.5% 2/16/96
244 1 323,991 2/14/96 1994 Normalized An N/A N/A N/A N/A
100.0% 9/1/95
245 1 231,446 2/14/96 1994 Normalized An N/A N/A N/A N/A
86.0% 6/19/95
246 1 687,749 2/14/96 1995 Static Analys N/A N/A N/A N/A
100.0% 6/18/96
247 1 251,967 2/14/96 1994 Normalized An N/A N/A N/A N/A
100.0% 12/31/95
248 1 365,762 2/14/96 1994 Normalized An N/A N/A N/A N/A
92.1% 5/31/96
249 1 327,407 2/14/96 1995 Pro Forma - C N/A N/A N/A N/A
100.0% 6/16/95
250 1 257,021 2/14/96 1994 Normalized An N/A N/A N/A N/A
87.0% 12/31/95
251 1 N/A N/A N/A N/A N/A N/A N/A
100.0% 12/31/95
252 1 271,091 2/14/96 1994 Normalized An N/A N/A N/A N/A
100.0% 12/31/95
253 1 N/A 2/14/96 1994 Operating Sta N/A N/A N/A N/A
83.0% 8/25/95
254 1 383,587 2/14/96 1994 Normalized An N/A N/A N/A N/A
100.0% 3/1/96
255 1 339,751 2/14/96 1994 Normalized An N/A N/A N/A N/A
100.0% 6/14/95
256 1 395,551 2/14/96 1994 Normalized An N/A N/A N/A N/A
100.0% 3/1/96
257 1 289,772 2/14/96 1994 Normalized An N/A N/A N/A N/A
99.0% 2/29/96
258 1 210,877 2/14/96 1994 Normalized An N/A N/A N/A N/A
76.0% 5/9/95
259 1 263,286 2/14/96 1994 Normalized An N/A N/A N/A N/A
100.0% 1/1/96
260 1 392,325 2/14/96 1993 Normalized An N/A N/A N/A N/A
100.0% 6/20/96
261 1 440,051 2/14/96 1994 Normalized An N/A N/A N/A N/A
100.0% 12/31/95
262 1 448,454 2/14/96 1995 Static Analys N/A N/A N/A N/A
100.0% 3/12/96
263 1 268,320 2/14/96 1994 Normalized An N/A N/A N/A N/A
92.0% 3/31/96
264 1 305,764 2/14/96 1994 Normalized An N/A N/A N/A N/A
100.0% 3/12/96
265 1 215,121 2/14/96 1994 Normalized An N/A N/A N/A N/A
86.5% 3/5/96
266 1 330,234 2/14/96 1994 Normalized An N/A N/A N/A N/A
100.0% 3/12/96
267 1 328,154 2/14/96 1995 Static Analys N/A N/A N/A N/A
100.0% 3/12/96
268 1 291,957 2/14/96 1994 Normalized An N/A N/A N/A N/A
100.0% 12/31/95
269 1 336,593 2/14/96 1994 Normalized An N/A N/A N/A N/A
97.0% 1/31/96
270 1 208,949 2/14/96 1995 Static Analys N/A N/A N/A N/A
86.1% 3/5/96
271 1 240,445 2/14/96 1994 Normalized An N/A N/A N/A N/A
87.0% 6/24/96
272 1 282,115 2/14/96 1994 Normalized An N/A N/A N/A N/A
76.0% 6/19/95
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
BASELINE OR MOST YTD YTD
ASSET PROP MOST RECENT NOI RECENT YTD PERIOD PERIOD
PERCENT
NO NO ANNUAL NOI AS OF NOI SOURCE NOI BEGIN ENDING
YTD NOI SOURCE OCCUPIED AS OF
<S> <C> <C> <C> <C> <C> <C> <C> <C>
<C> <C>
273 1 250,265 2/14/96 1995 Static Analys N/A N/A N/A N/A
92.0% 6/19/95
274 1 279,447 2/14/96 1993 Normalized An N/A N/A N/A N/A
95.0% 12/31/95
275 1 390,866 2/14/96 1995 Static Analys N/A N/A N/A N/A
87.0% 4/4/96
276 1 473,104 2/14/96 1993 Normalized An N/A N/A N/A N/A
38.0% 6/1/95
277 1 252,094 2/14/96 1994 Normalized An N/A N/A N/A N/A
94.0% 6/13/95
278 1 358,681 2/14/96 1994 Normalized An N/A N/A N/A N/A
94.0% 12/31/95
279 1 362,687 2/14/96 1994 Normalized An N/A N/A N/A N/A
100.0% 6/15/96
280 1 226,141 2/14/96 1994 Normalized An N/A N/A N/A N/A
95.8% 1/31/96
281 1 303,507 2/14/96 1994 Normalized An N/A N/A N/A N/A
96.0% 7/17/96
282 1 809,215 2/14/96 1995 Static Analys N/A N/A N/A N/A
94.0% 2/22/96
283 1 347,131 2/14/96 1994 Normalized An N/A N/A N/A N/A
100.0% 1/10/96
284 1 263,325 2/14/96 1994 Normalized An 76,762 1/1/96 6/30/96
BORROWER 85.0% 6/13/95
285 1 213,375 2/14/96 1994 Normalized An N/A N/A N/A N/A
94.3% 2/1/96
286 1 268,950 2/14/96 1994 Normalized An N/A N/A N/A N/A
100.0% 1/16/95
287 1 443,883 2/14/96 1994 Normalized An N/A N/A N/A N/A
100.0% 7/18/95
288 1 314,364 2/14/96 1994 Normalized An N/A N/A N/A N/A
100.0% 7/4/95
288 2 N/A N/A N/A N/A N/A N/A N/A N/A
N/A
289 1 344,594 2/14/96 1995 Static Analys N/A N/A N/A N/A
77.0% 2/21/96
290 1 239,499 2/14/96 1995 Static Analys N/A N/A N/A N/A
100.0% 6/14/95
291 1 254,219 2/14/96 1994 Normalized An N/A N/A N/A N/A
100.0% 3/31/95
292 1 234,420 2/14/96 1994 Normalized An N/A N/A N/A N/A
100.0% 5/9/95
293 1 353,278 2/14/96 1994 Normalized An N/A N/A N/A N/A
92.0% 1/1/95
294 1 300,983 2/14/96 1994 Normalized An N/A N/A N/A N/A
100.0% 6/18/96
295 1 447,041 2/14/96 1995 Static Analys N/A N/A N/A N/A
100.0% 11/1/95
296 1 484,942 2/14/96 1995 Static Analys N/A N/A N/A N/A
90.6% 2/14/96
297 1 249,555 2/14/96 1994 Normalized An N/A N/A N/A N/A
94.0% 12/31/95
298 1 327,897 2/14/96 1994 Normalized An N/A N/A N/A N/A
100.0% 2/27/96
299 1 251,679 2/14/96 1995 Static Analys N/A N/A N/A N/A
85.4% 2/22/96
300 1 272,322 2/14/96 1994 Normalized An N/A N/A N/A N/A
100.0% 7/1/96
301 1 204,858 2/14/96 1994 Normalized An N/A N/A N/A N/A
84.6% 6/26/96
302 1 267,988 2/14/96 1993 Normalized An N/A N/A N/A N/A
100.0% 12/31/95
303 1 193,262 2/14/96 1994 Normalized An N/A N/A N/A N/A
93.8% 3/19/96
304 1 249,327 2/14/96 1994 Normalized An N/A N/A N/A N/A
100.0% 2/1/96
305 1 851,828 2/14/96 1994 Normalized An N/A N/A N/A N/A
96.7% 1/1/96
306 1 253,543 2/14/96 1995 Static Analys N/A N/A N/A N/A
85.0% 2/11/96
307 1 254,085 2/14/96 1994 Normalized An N/A N/A N/A N/A
96.0% 12/31/95
308 1 271,365 2/14/96 1994 Normalized An N/A N/A N/A N/A
100.0% 3/12/96
309 1 353,282 2/14/96 1995 Static Analys N/A N/A N/A N/A
100.0% 11/1/95
310 1 305,612 2/14/96 1994 Normalized An N/A N/A N/A N/A
100.0% 12/31/95
311 1 197,632 2/14/96 1994 Normalized An N/A N/A N/A N/A
100.0% 5/13/96
312 1 307,879 2/14/96 1994 Normalized An N/A N/A N/A N/A
88.0% 2/27/96
313 1 N/A 2/14/96 Collateral File N/A N/A N/A N/A
100.0% 6/16/95
314 1 240,745 2/14/96 1994 Normalized An N/A N/A N/A N/A
79.0% 5/31/95
315 1 269,117 2/14/96 1994 Normalized An N/A N/A N/A N/A
100.0% 1/1/96
316 1 212,841 2/14/96 1995 Static Analys N/A N/A N/A N/A
100.0% 3/11/96
317 1 259,348 2/14/96 1994 Normalized An N/A N/A N/A N/A
100.0% 12/31/95
318 1 283,563 2/14/96 1995 Static Analys N/A N/A N/A N/A
100.0% 12/31/94
319 1 N/A 2/14/96 1995 Static Analys N/A N/A N/A N/A
100.0% 8/7/96
320 1 205,199 2/14/96 1994 Normalized An N/A N/A N/A N/A
100.0% 2/21/96
321 1 252,152 2/14/96 1994 Normalized An N/A N/A N/A N/A
94.0% 12/31/95
322 1 294,441 2/14/96 1994 Normalized An N/A N/A N/A N/A
95.0% 12/31/94
323 1 248,346 2/14/96 1994 Normalized An N/A N/A N/A N/A
100.0% 6/30/95
324 1 337,939 2/14/96 1994 Normalized An N/A N/A N/A N/A
100.0% 5/1/96
325 1 320,919 2/14/96 1994 NORMALIZED AN N/A N/A N/A N/A
N/A 6/28/96
326 1 341,821 2/14/96 1994 Normalized An N/A N/A N/A N/A
100.0% 12/31/94
327 1 306,596 2/14/96 1994 Normalized An N/A N/A N/A N/A
93.0% 3/21/95
328 1 172,190 2/14/96 1994 Normalized An N/A N/A N/A N/A
100.0% 4/27/95
329 1 N/A 2/14/96 Collateral File (P N/A N/A N/A N/A
61.0% 6/5/95
330 1 278,342 2/14/96 1993 Normalized An N/A N/A N/A N/A
100.0% 3/1/95
330 2 N/A 2/14/96 1993 Normalized An N/A N/A N/A N/A
77.0% 12/31/94
331 1 513,875 2/14/96 1995 Static Analys N/A N/A N/A N/A
53.1% 7/31/96
332 1 300,246 2/14/96 1994 Normalized An N/A N/A N/A N/A
100.0% 3/12/96
333 1 297,261 2/14/96 1995 Static Analys N/A N/A N/A N/A
100.0% 1/1/96
334 1 229,834 2/14/96 1994 Normalized An N/A N/A N/A N/A
100.0% 2/26/96
335 1 221,591 2/14/96 1994 Normalized An N/A N/A N/A N/A
91.0% 6/1/96
336 1 240,072 2/14/96 1994 Normalized An N/A N/A N/A N/A
89.0% 1/1/96
337 1 745,286 2/14/96 1994 Normalized An N/A N/A N/A N/A
99.0% 12/31/95
338 1 298,681 2/14/96 1994 Normalized An N/A N/A N/A N/A
100.0% 3/3/95
339 1 246,243 2/14/96 1995 Static Analys N/A N/A N/A N/A
83.0% 3/1/96
340 1 269,227 2/14/96 1993 Normalized An N/A N/A N/A N/A
95.0% 5/1/96
341 1 403,717 2/14/96 1994 Normalized An N/A N/A N/A N/A
96.0% 2/1/95
342 1 399,426 2/14/96 1994 Normalized An N/A N/A N/A N/A
100.0% 2/15/96
343 1 296,328 2/14/96 1995 Static Analys N/A N/A N/A N/A
93.0% 3/1/96
344 1 649,200 2/14/96 1993 Normalized An N/A N/A N/A N/A
100.0% 6/18/96
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
BASELINE OR MOST YTD YTD
ASSET PROP MOST RECENT NOI RECENT YTD PERIOD PERIOD
PERCENT
NO NO ANNUAL NOI AS OF NOI SOURCE NOI BEGIN ENDING
YTD NOI SOURCE OCCUPIED AS OF
<S> <C> <C> <C> <C> <C> <C> <C> <C>
<C> <C>
345 1 180,343 2/14/96 1994 Normalized An N/A N/A N/A N/A
89.6% 3/11/96
346 1 256,863 2/14/96 1994 Normalized An N/A N/A N/A N/A
100.0% 12/31/95
347 1 246,242 2/14/96 1995 Static Analys N/A N/A N/A N/A
67.0% 6/7/95
348 1 N/A 2/14/96 1995 STATIC ANALYS 54,187 1/1/96 4/30/96
SPECIAL SERVICER 75.0% 5/1/96
349 1 234,835 2/14/96 1994 Normalized An N/A N/A N/A N/A
100.0% 4/26/96
350 1 143,073 2/14/96 1995 Static Analys N/A N/A N/A N/A
90.0% 2/9/96
351 1 179,346 2/14/96 1995 Static Analys N/A N/A N/A N/A
90.0% 3/1/95
352 1 260,046 2/14/96 1994 Normalized An N/A N/A N/A N/A
100.0% 1/1/96
353 1 166,922 2/14/96 1995 Static Analys N/A N/A N/A N/A
85.0% 7/11/95
354 1 260,463 2/14/96 1994 Normalized An N/A N/A N/A N/A
100.0% 3/31/96
355 1 194,495 2/14/96 7/31/95 Income Sta N/A N/A N/A N/A
95.2% 1/31/96
356 1 232,879 2/14/96 1994 Normalized An N/A N/A N/A N/A
92.0% 2/19/96
357 1 210,592 2/14/96 1995 Static Analys N/A N/A N/A N/A
84.0% 12/31/94
358 1 148,365 2/14/96 1994 Normalized An N/A N/A N/A N/A
100.0% 3/1/96
359 1 314,828 2/14/96 1994 Normalized An N/A N/A N/A N/A
100.0% 7/12/96
360 1 177,089 2/14/96 1993 Normalized An N/A N/A N/A N/A
87.2% 5/1/96
361 1 213,951 2/14/96 1994 Normalized An N/A N/A N/A N/A
100.0% 1/1/96
362 1 327,185 2/14/96 1995 Static Analys N/A N/A N/A N/A
100.0% 1/3/96
363 1 222,019 2/14/96 1994 Normalized An N/A N/A N/A N/A
100.0% 12/31/94
364 1 181,964 2/14/96 1995 Static Analys N/A N/A N/A N/A
100.0% 10/1/95
365 1 125,121 2/14/96 1994 Normalized An N/A N/A N/A N/A
91.0% 12/31/94
366 1 613,896 2/14/96 1995 Static Analys N/A N/A N/A N/A
91.2% 3/1/96
367 1 460,892 2/14/96 1994 Normalized An N/A N/A N/A N/A
100.0% 2/21/95
368 1 167,211 2/14/96 1994 Normalized An N/A N/A N/A N/A
97.3% 12/31/95
369 1 217,321 2/14/96 1993 Normalized An N/A N/A N/A N/A
100.0% 6/5/95
370 1 173,928 2/14/96 1994 Normalized An N/A N/A N/A N/A
100.0% 12/31/95
371 1 221,994 2/14/96 1995 Static Analys N/A N/A N/A N/A
100.0% 12/31/95
372 1 195,471 2/14/96 1994 Normalized An N/A N/A N/A N/A
100.0% 2/28/96
373 1 N/A 2/14/96 NAIOP Income and E N/A N/A N/A N/A
100.0% 12/31/94
374 1 170,990 2/14/96 '94-'95 N.A.I.O.P. N/A N/A N/A N/A
100.0% 12/31/94
375 1 537,735 2/14/96 1994 Normalized An N/A N/A N/A N/A
100.0% 3/29/96
376 1 159,397 2/14/96 1995 STATIC ANALYS N/A N/A N/A N/A
80.0% 8/13/96
377 1 139,920 2/14/96 1994 Normalized An N/A N/A N/A N/A
100.0% 6/13/96
378 1 201,123 2/14/96 1995 Static Analys N/A N/A N/A N/A
92.0% 6/25/95
379 1 255,844 2/14/96 1994 Normalized An N/A N/A N/A N/A
100.0% 3/7/96
380 1 175,987 2/14/96 Pro Forma Grid N/A N/A N/A N/A
100.0% 5/23/95
381 1 237,484 2/14/96 1995 Static Analys N/A N/A N/A N/A
58.0% 7/17/95
382 1 473,338 2/14/96 1994 Normalized An N/A N/A N/A N/A
80.0% 3/18/96
383 1 228,390 2/14/96 1994 Normalized An N/A N/A N/A N/A
91.0% 2/21/96
384 1 218,332 2/14/96 1994 Normalized An N/A N/A N/A N/A
100.0% 1/1/96
385 1 142,814 2/14/96 1995 Static Analys N/A N/A N/A N/A
97.5% 3/25/96
386 1 253,132 2/14/96 1993 Normalized An N/A N/A N/A N/A
100.0% 6/17/96
387 1 311,690 2/14/96 1994 Normalized An N/A N/A N/A N/A
100.0% 8/5/96
388 1 304,498 2/14/96 1994 Normalized An N/A N/A N/A N/A
100.0% 3/2/96
389 1 140,664 2/14/96 1994 Normalized An N/A N/A N/A N/A
98.0% 5/18/95
390 1 188,932 2/14/96 1993 Normalized An N/A N/A N/A N/A
92.0% 4/30/95
391 1 187,562 2/14/96 I.R.E.M. Report N/A N/A N/A N/A
94.0% 12/31/94
392 1 184,630 2/14/96 1994 Normalized An N/A N/A N/A N/A
100.0% 3/8/96
393 1 147,758 2/14/96 1994 Normalized An N/A N/A N/A N/A
100.0% 8/5/96
394 1 152,934 2/14/96 1995 Static Analys N/A N/A N/A N/A
100.0% 6/22/95
395 1 200,498 2/14/96 1995 Static Analys N/A N/A N/A N/A
100.0% 6/9/95
396 1 146,767 2/14/96 1995 Static Analys N/A N/A N/A N/A
100.0% 2/1/96
397 1 229,532 2/14/96 1995 Static Analys N/A N/A N/A N/A
100.0% 6/1/96
398 1 111,153 2/14/96 1994 Normalized An N/A N/A N/A N/A
99.7% 7/2/96
399 1 192,555 2/14/96 1993 Normalized An N/A N/A N/A N/A
93.0% 6/1/95
400 1 209,100 2/14/96 1993 Normalized An N/A N/A N/A N/A
70.6% 3/26/96
401 1 274,816 2/14/96 1994 Normalized An N/A N/A N/A N/A
100.0% 12/31/95
402 1 242,859 2/14/96 1994 Normalized An N/A N/A N/A N/A
100.0% 1/19/96
403 1 140,350 2/14/96 1995 Static Analys N/A N/A N/A N/A
100.0% 2/21/96
404 1 148,457 2/14/96 1994 Normalized An N/A N/A N/A N/A
100.0% 12/31/94
405 1 172,683 2/14/96 1994 Normalized An N/A N/A N/A N/A
100.0% 3/25/96
407 1 191,621 2/14/96 1994 Normalized An N/A N/A N/A N/A
76.8% 6/17/96
409 1 261,344 2/14/96 1994 Normalized An 104,914 1/1/96 4/30/96
BORROWER 97.0% 2/23/96
410 1 168,507 2/14/96 1994 Normalized An N/A N/A N/A N/A
100.0% 12/31/94
411 1 304,043 2/14/96 1994 Normalized An N/A N/A N/A N/A
100.0% 1/1/96
412 1 219,307 2/14/96 1994 Normalized An N/A N/A N/A N/A
100.0% 2/15/95
413 1 144,756 2/14/96 1994 Normalized An N/A N/A N/A N/A
94.0% 12/31/95
414 1 169,164 2/14/96 1994 Normalized An N/A N/A N/A N/A
100.0% 4/14/95
415 1 189,497 2/14/96 1994 Normalized An N/A N/A N/A N/A
100.0% 5/20/96
416 1 116,102 2/14/96 1994 Normalized An N/A N/A N/A N/A
87.0% 5/31/95
417 1 235,485 2/14/96 1994 Normalized An N/A N/A N/A N/A
100.0% 5/14/96
418 1 192,130 2/14/96 1994 Normalized An N/A N/A N/A N/A
100.0% 2/9/96
419 1 213,839 2/14/96 1993 NORMALIZED AN N/A N/A N/A N/A
68.0% 8/13/96
420 1 N/A 2/14/96 Collateral File N/A N/A N/A N/A
100.0% 12/31/94
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
BASELINE OR MOST YTD YTD
ASSET PROP MOST RECENT NOI RECENT YTD PERIOD PERIOD
PERCENT
NO NO ANNUAL NOI AS OF NOI SOURCE NOI BEGIN ENDING
YTD NOI SOURCE OCCUPIED AS OF
<S> <C> <C> <C> <C> <C> <C> <C> <C>
<C> <C>
421 1 203,400 2/14/96 1994 Normalized An N/A N/A N/A N/A
100.0% 5/9/95
422 1 175,589 2/14/96 1995 Static Analys N/A N/A N/A N/A
78.6% 12/31/95
423 1 294,684 2/14/96 1994 Normalized An N/A N/A N/A N/A
100.0% 6/15/95
424 1 184,944 2/14/96 1994 Normalized An N/A N/A N/A N/A
100.0% 4/1/95
425 1 153,827 2/14/96 1995 Static Analys N/A N/A N/A N/A
100.0% 4/6/95
426 1 173,470 2/14/96 1994 Normalized An N/A N/A N/A N/A
100.0% 6/1/96
427 1 261,297 2/14/96 1993 Normalized An N/A N/A N/A N/A
82.0% 6/2/95
428 1 146,844 2/14/96 1994 Normalized An N/A N/A N/A N/A
100.0% 3/8/96
429 1 137,683 2/14/96 1993 Normalized An N/A N/A N/A N/A
100.0% 6/17/96
430 1 310,819 2/14/96 1994 Normalized An N/A N/A N/A N/A
95.0% 6/1/95
431 1 154,637 2/14/96 1994 Normalized An N/A N/A N/A N/A
100.0% 3/27/95
432 1 678,608 2/14/96 1994 Normalized An N/A N/A N/A N/A
93.0% 12/28/95
433 1 191,036 2/14/96 1994 Normalized An N/A N/A N/A N/A
100.0% 3/1/96
434 1 N/A 2/14/96 COLLATERAL FILE N/A N/A N/A N/A
96.0% 8/13/96
435 1 167,486 2/14/96 Pro Forma Normaliz N/A N/A N/A N/A
93.0% 2/19/96
436 1 179,059 2/14/96 1994 Normalized An N/A N/A N/A N/A
93.7% 6/18/96
437 1 297,728 2/14/96 1994 Normalized An N/A N/A N/A N/A
53.8% 12/31/95
438 1 173,301 2/14/96 1994 Normalized An N/A N/A N/A N/A
76.5% 6/21/96
439 1 168,678 2/14/96 1994 Normalized An N/A N/A N/A N/A
100.0% 12/31/94
440 2 141,651 2/14/96 1994 Normalized An N/A N/A N/A N/A
100.0% 12/31/94
441 1 214,736 2/14/96 1994 Normalized An N/A N/A N/A N/A
100.0% 12/31/95
442 1 446,217 2/14/96 1994 Normalized An N/A N/A N/A N/A
100.0% 12/31/95
443 1 121,319 2/14/96 1994 Normalized An N/A N/A N/A N/A
68.2% 3/1/96
443 2 N/A N/A N/A N/A N/A N/A N/A
88.4% 3/1/96
444 1 566,857 2/14/96 1994 Normalized An N/A N/A N/A N/A
96.0% 3/12/96
445 1 192,752 2/14/96 1994 Normalized An N/A N/A N/A N/A
100.0% 3/1/96
446 1 189,853 2/14/96 1995 Static Analys N/A N/A N/A N/A
100.0% 12/31/94
447 1 159,108 2/14/96 1994 Normalized An N/A N/A N/A N/A
100.0% 3/23/95
448 1 190,354 2/14/96 1995 Static Analys N/A N/A N/A N/A
88.1% 2/1/96
449 1 199,987 2/14/96 1994 Normalized An N/A N/A N/A N/A
100.0% 12/31/94
450 1 N/A 2/14/96 1994 RENT ROLL and N/A N/A N/A N/A
100.0% 1/12/96
451 1 162,106 2/14/96 1994 Normalized An N/A N/A N/A N/A
100.0% 3/22/96
452 1 220,396 2/14/96 1994 Normalized An N/A N/A N/A N/A
98.0% 5/1/96
453 1 142,487 2/14/96 1994 Normalized An N/A N/A N/A N/A
82.0% 9/28/95
454 1 128,019 2/14/96 1994 Normalized An N/A N/A N/A N/A
100.0% 12/31/94
455 1 149,935 2/14/96 1995 Static Analys N/A N/A N/A N/A
100.0% 1/11/95
456 1 185,871 2/14/96 1994 Normalized An N/A N/A N/A N/A
100.0% 4/25/96
457 1 154,895 2/14/96 1994 Normalized An N/A N/A N/A N/A
94.0% 7/5/95
458 1 110,681 2/14/96 1995 STATIC ANALYS 46,887 1/1/95 4/30/96
BORROWER 100.0% 5/2/95
459 1 97,375 2/14/96 1995 Static Analys N/A N/A N/A N/A
100.0% 6/17/96
460 1 137,377 2/14/96 1995 Static Analys N/A N/A N/A N/A
96.0% 4/22/96
461 1 145,328 2/14/96 1994 Normalized An N/A N/A N/A N/A
100.0% 6/12/96
462 1 190,313 2/14/96 1994 Normalized An N/A N/A N/A N/A
100.0% 3/14/96
463 1 298,856 2/14/96 1994 Normalized An N/A N/A N/A N/A
100.0% 3/29/95
464 1 263,420 2/14/96 1994 Normalized An N/A N/A N/A N/A
100.0% 2/22/96
465 1 N/A 2/14/96 Pro Forma Grid N/A N/A N/A N/A
N/A N/A
466 1 183,715 2/14/96 1994 Normalized An N/A N/A N/A N/A
90.0% 6/21/96
467 1 163,717 2/14/96 1994 Normalized An N/A N/A N/A N/A
92.0% 6/1/96
468 1 135,898 2/14/96 1994 Normalized An N/A N/A N/A N/A
100.0% 10/11/95
469 1 161,965 2/14/96 1995 Static Analys N/A N/A N/A N/A
73.0% 7/17/95
470 1 127,547 2/14/96 1993 NORMALIZED AN N/A N/A N/A N/A
100.0% 8/13/96
471 1 197,863 2/14/96 1994 Normalized An N/A N/A N/A N/A
100.0% 12/31/95
472 1 122,102 2/14/96 1994 Normalized An N/A N/A N/A N/A
100.0% 12/31/95
473 1 72,048 2/14/96 1994 Normalized An N/A N/A N/A N/A
100.0% 12/31/95
474 1 91,140 2/14/96 1993 Normalized An N/A N/A N/A N/A
79.0% 4/11/95
475 1 188,632 2/14/96 1994 Normalized An N/A N/A N/A N/A
100.0% 2/20/96
476 1 100,852 2/14/96 1994 Normalized An N/A N/A N/A N/A
64.0% 8/5/96
477 1 110,546 2/14/96 1994 Normalized An N/A N/A N/A N/A
100.0% 4/1/96
478 1 171,239 2/14/96 1994 Normalized An N/A N/A N/A N/A
100.0% 6/9/95
479 1 199,064 2/14/96 1994 Normalized An N/A N/A N/A N/A
100.0% 5/11/95
480 1 N/A 2/14/96 94-95 N. A. I. O. N/A N/A N/A N/A
100.0% 12/21/95
481 1 115,321 2/14/96 1994 Normalized An N/A N/A N/A N/A
100.0% 1/11/95
482 1 1,027,120 2/14/96 1994 Normalized An N/A N/A N/A N/A
97.0% 6/1/96
483 1 N/A 2/14/96 1994 Operating Sta N/A N/A N/A N/A
100.0% 2/23/95
484 1 N/A 2/14/96 1995 Operating Bud N/A N/A N/A N/A
80.0% 1/25/96
485 1 124,695 2/14/96 1994 Normalized An 61,349 1/1/96 6/30/96
BORROWER 83.0% 1/31/96
486 1 153,991 2/14/96 1994 Normalized An N/A N/A N/A N/A
100.0% 3/20/96
487 1 397,488 2/14/96 1994 Normalized An N/A N/A N/A N/A
98.0% 12/31/94
488 1 229,067 2/14/96 1994 Normalized An N/A N/A N/A N/A
100.0% 6/1/96
489 1 141,380 2/14/96 1994 Normalized An N/A N/A N/A N/A
100.0% 3/10/96
490 1 185,389 2/14/96 1994 Normalized An N/A N/A N/A N/A
94.0% 2/1/96
491 1 117,769 2/14/96 1994 Normalized An N/A N/A N/A N/A
100.0% 3/6/96
492 1 276,104 2/14/96 1994 Normalized An N/A N/A N/A N/A
100.0% 6/20/96
493 1 123,967 2/14/96 1993 Normalized An N/A N/A N/A N/A
85.0% 12/31/94
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
BASELINE OR MOST YTD YTD
ASSET PROP MOST RECENT NOI RECENT YTD PERIOD PERIOD
PERCENT
NO NO ANNUAL NOI AS OF NOI SOURCE NOI BEGIN ENDING
YTD NOI SOURCE OCCUPIED AS OF
<S> <C> <C> <C> <C> <C> <C> <C> <C>
<C> <C>
494 1 161,035 2/14/96 1994 Normalized An 87,508 1/1/96 6/30/96
BORROWER 89.1% 1/1/96
495 1 108,230 2/14/96 1994 Normalized An N/A N/A N/A N/A
86.0% 12/31/95
496 1 102,319 2/14/96 1994 Normalized An N/A N/A N/A N/A
96.0% 3/31/96
497 1 167,206 2/14/96 1994 Normalized An N/A N/A N/A N/A
96.5% 3/12/96
498 1 187,796 2/14/96 1994 Normalized An N/A N/A N/A N/A
100.0% 8/6/96
499 1 334,797 2/14/96 1994 Normalized An N/A N/A N/A N/A
83.7% 12/31/95
500 1 102,805 2/14/96 1994 Normalized An N/A N/A N/A N/A
100.0% 3/21/95
501 1 155,156 2/14/96 1994 Normalized An N/A N/A N/A N/A
100.0% 12/31/94
502 1 126,411 2/14/96 1994 Normalized An N/A N/A N/A N/A
100.0% 4/22/96
503 1 132,515 2/14/96 1994 Normalized An 46,158 1/1/96 3/31/96
BORROWER 100.0% 3/1/96
504 1 N/A 2/14/96 Pro Forma Grid N/A N/A N/A N/A
N/A N/A
505 1 141,771 2/14/96 1994 Normalized An N/A N/A N/A N/A
100.0% 5/15/95
506 1 126,261 2/14/96 1994 Normalized An N/A N/A N/A N/A
100.0% 4/1/96
507 1 76,105 2/14/96 1994 Normalized An N/A N/A N/A N/A
100.0% 3/18/96
508 1 96,243 2/14/96 1995 Static Analys N/A N/A N/A N/A
88.0% 5/31/95
509 1 75,466 2/14/96 1994 Normalized An 11,239 1/1/96 3/31/96
BORROWER 55.0% 3/30/95
510 1 94,802 2/14/96 1994 Normalized An N/A N/A N/A N/A
100.0% 3/31/96
511 1 118,143 2/14/96 1994 Normalized An N/A N/A N/A N/A
69.4% 7/22/96
512 1 111,740 2/14/96 1994 Normalized An N/A N/A N/A N/A
100.0% 4/12/96
513 1 78,661 2/14/96 1994 Normalized An N/A N/A N/A N/A
100.0% 12/31/95
514 1 299,160 2/14/96 1994 Normalized An N/A N/A N/A N/A
92.4% 12/28/95
515 1 108,024 2/14/96 1994 Normalized An N/A N/A N/A N/A
82.0% 6/1/95
516 1 123,711 2/14/96 1994 Normalized An N/A N/A N/A N/A
100.0% 3/1/96
517 1 90,098 2/14/96 1994 Normalized An N/A N/A N/A N/A
97.9% 2/27/96
518 1 135,211 2/14/96 1994 Normalized An N/A N/A N/A N/A
100.0% 12/31/95
519 1 88,339 2/14/96 1994 Normalized An N/A N/A N/A N/A
100.0% 12/31/94
520 1 169,337 2/14/96 1994 Normalized An N/A N/A N/A N/A
100.0% 12/31/94
521 1 154,810 2/14/96 1994 Normalized An N/A N/A N/A N/A
100.0% 12/31/94
522 1 86,859 2/14/96 1994 Normalized An N/A N/A N/A N/A
100.0% 2/14/96
523 1 214,668 2/14/96 1994 Normalized An N/A N/A N/A N/A
95.0% 3/16/96
524 1 113,275 2/14/96 1994 Normalized An N/A N/A N/A N/A
100.0% 12/31/95
525 1 82,610 2/14/96 1993 Normalized An N/A N/A N/A N/A
100.0% 5/24/96
526 1 N/A 2/14/96 1995 Static Analys N/A N/A N/A N/A
100.0% 6/23/95
527 1 71,040 2/14/96 1994 Normalized An N/A N/A N/A N/A
100.0% 6/14/96
528 1 94,460 2/14/96 1994 Normalized An N/A N/A N/A N/A
100.0% 6/21/96
529 1 86,804 2/14/96 1994 NORMALIZED AN 35,898 3/1/96 5/31/96
BORROWER 93.0% 6/10/96
530 1 104,884 2/14/96 1994 Normalized An N/A N/A N/A N/A
100.0% 12/31/94
531 1 215,167 2/14/96 1994 Normalized An N/A N/A N/A N/A
100.0% 12/31/94
532 1 89,451 2/14/96 1993 Normalized An 60,074 1/1/96 6/30/96
BORROWER 100.0% 5/31/96
533 1 136,651 2/14/96 1994 Normalized An N/A N/A N/A N/A
100.0% 12/31/95
534 1 225,651 2/14/96 1994 Normalized An N/A N/A N/A N/A
93.0% 1/31/96
535 1 105,460 2/14/96 1993 Normalized An 12,044 1/1/96 2/21/96
BORROWER 90.0% 12/31/94
536 1 87,689 2/14/96 1994 Normalized An N/A N/A N/A N/A
100.0% 6/20/96
537 1 124,301 2/14/96 1994 Normalized An N/A N/A N/A N/A
100.0% 3/1/96
538 1 99,278 2/14/96 1994 Normalized An N/A N/A N/A N/A
100.0% 4/26/95
539 1 259,801 2/14/96 1994 Normalized An N/A N/A N/A N/A
96.0% 2/22/96
540 1 75,766 2/14/96 1994 Normalized An N/A N/A N/A N/A
57.0% 2/28/95
541 1 76,383 2/14/96 1994 Normalized An N/A N/A N/A N/A
100.0% 6/18/96
542 1 197,798 2/14/96 1994 Normalized An N/A N/A N/A N/A
100.0% 3/26/96
543 1 582,714 2/14/96 1993 Normalized An N/A N/A N/A N/A
100.0% 8/8/96
544 1 130,000 2/14/96 1994 Normalized An N/A N/A N/A N/A
100.0% 3/5/96
545 1 N/A N/A N/A N/A N/A N/A N/A N/A
N/A
546 1 136,111 2/14/96 1994 Normalized An N/A N/A N/A N/A
100.0% 1/1/95
547 1 413,042 2/14/96 1994 Normalized An N/A N/A N/A N/A
82.9% 7/1/96
548 1 97,688 2/14/96 1994 Normalized An N/A N/A N/A N/A
94.0% 3/11/96
549 1 104,340 2/14/96 1994 Normalized An N/A N/A N/A N/A
100.0% 6/19/96
550 1 76,832 2/14/96 1994 Normalized An N/A N/A N/A N/A
100.0% 12/31/94
551 1 57,796 2/14/96 1995 Static Analys N/A N/A N/A N/A
100.0% 2/5/96
552 1 83,038 2/14/96 1994 Normalized An N/A N/A N/A N/A
100.0% 4/27/95
553 1 50,925 2/14/96 1993 Normalized An N/A N/A N/A N/A
81.0% 3/8/95
554 1 106,973 2/14/96 1994 Normalized An N/A N/A N/A N/A
100.0% 6/19/96
555 1 37,293 2/14/96 1994 Normalized An N/A N/A N/A N/A
50.0% 5/8/96
556 1 146,661 2/14/96 1994 Normalized An N/A N/A N/A N/A
100.0% 3/13/95
557 1 54,108 2/14/96 1993 Normalized An N/A N/A N/A N/A
49.0% 12/31/94
558 1 37,788 2/14/96 1994 Normalized An N/A N/A N/A N/A
88.3% 2/12/96
559 1 65,534 2/14/96 1994 Normalized An N/A N/A N/A N/A
100.0% 6/1/95
560 1 344,867 2/14/96 1994 Normalized An N/A N/A N/A N/A
100.0% 3/5/96
561 1 68,362 2/14/96 1993 Normalized An N/A N/A N/A N/A
100.0% 7/1/95
562 1 42,832 2/14/96 1994 Normalized An N/A N/A N/A N/A
100.0% 3/14/96
563 1 152,866 2/14/96 1994 Normalized An N/A N/A N/A N/A
100.0% 12/31/94
564 1 20,384 2/14/96 1994 Normalized An N/A N/A N/A N/A
100.0% 1/24/96
</TABLE>
<PAGE>
MIDLAND LOAN SERVICES, L.P. - MASTER SERVICER
LOAN PORTFOLIO ANALYSIS SYSTEM - ASSET COMMENTS
PORTFOLIO: SASCO SERIES 1996 - CFL (CONFED)
REPORTING PERIOD: AUGUST, 1996
DATE PRINTED: 27-AUG-96
LOAN 001 - 1:
LOAN 002 - 1:
LOAN 003 - 1:
LOAN 004 - 1: Status Comment: LOAN TRANSFERRED TO SPECIAL SERVICER DUE
TO IMMINENT DEFAULT.
LOAN 005 - 1:
LOAN 006 - 1: Partial Year Statement Comment: 4/30/96 - NORMALIZED
PROPERTY TAXES, INSURANCE, MANAGEMENT FEES, LEASING COMMISSIONS,
TENANT
IMPROVEMENTS AND REPLACEMENT RESERVES TO BASELINE IN ACCORDANCE
WITH
ANALYSIS PARAMETERS IN THE PSA. NORMALIZED PASS THROUGHS & REPAIRS
& MAINT.
TO BASELINE.
LOAN 007 - 1:
LOAN 008 - 1:
LOAN 009 - 2:
LOAN 009 - 1:
LOAN 010 - 3:
LOAN 010 - 4:
LOAN 010 - 2:
LOAN 010 - 1:
LOAN 011 - 1:
LOAN 012 - 1:
LOAN 013 - 1:
LOAN 014 - 1:
LOAN 015 - 1:
LOAN 016 - 1: Status Comment: LOAN SCHEDULED TO MATURE IN AUGUST, 1996.
BORROWER IS SEEKING ALTERNATIVE FINANCING AND HAS REQUESTED A
SHORT TERM
EXTENSION.
LOAN 017 - 1:
LOAN 018 - 1:
LOAN 019 - 1:
LOAN 020 - 1:
LOAN 021 - 1:
LOAN 022 - 1:
LOAN 023 - 1:
LOAN 024 - 1:
LOAN 025 - 1: Partial Year Statement Comment: 4/30/96 - NORMALIZED
PROPERTY TAXES, INSURANCE, MANAGEMENT FEES, LEASING COMMISSIONS,
TENANT
IMPROVEMENTS AND REPLACEMENT RESERVES TO BASELINE IN ACCORDANCE
WITH
ANALYSIS PARAMETERS IN THE PSA.
LOAN 026 - 1:
LOAN 027 - 1:
<PAGE>
LOAN 028 - 1:
LOAN 029 - 1:
LOAN 030 - 1:
LOAN 031 - 1:
LOAN 032 - 1:
LOAN 033 - 1:
LOAN 034 - 1:
LOAN 035 - 1:
LOAN 037 - 1:
LOAN 038 - 1:
LOAN 039 - 1:
LOAN 040 - 1:
LOAN 041 - 1: Status Comment: LOAN SCHEDULED TO MATURE IN NOVEMBER,
1996. BORROWER INDICATES LOAN WILL BE PAID OFF AT MATURITY FROM
ALTERNATIVE
FINANCING.
LOAN 042 - 1:
LOAN 043 - 1:
LOAN 044 - 5:
LOAN 044 - 4:
LOAN 044 - 3:
LOAN 044 - 1:
LOAN 044 - 2:
LOAN 045 - 1:
LOAN 046 - 1:
LOAN 047 - 1: Status Comment: LOAN SCHEDULED TO MATURE IN NOVEMBER,
1996. BORROWER INDICATES LOAN WILL BE PAID OFF AT MATURITY FROM
ALTERNATIVE
FINANCING.
LOAN 048 - 1:
LOAN 049 - 1:
LOAN 050 - 1:
LOAN 051 - 1:
LOAN 052 - 1:
LOAN 053 - 1:
LOAN 054 - 1:
LOAN 055 - 1:
LOAN 056 - 1:
LOAN 057 - 1:
LOAN 058 - 1:
LOAN 059 - 1:
LOAN 060 - 1:
LOAN 061 - 1:
LOAN 062 - 1:
LOAN 063 - 1:
<PAGE>
LOAN 064 - 1:
LOAN 065 - 1:
LOAN 066 - 1:
LOAN 067 - 1: Status Comment: LOAN SCHEDULED TO MATURE IN DECEMBER,
1996.
LOAN 068 - 1:
LOAN 069 - 1:
LOAN 070 - 1:
LOAN 071 - 1:
LOAN 072 - 1:
LOAN 073 - 1: Status Comment: LOAN SCHEDULED TO MATURE IN NOVEMBER,
1996. BORROWER INDICATES LOAN WILL BE PAID OFF AT MATURITY FROM
ALTERNATIVE
FINANCING.
LOAN 074 - 1:
LOAN 075 - 1:
LOAN 076 - 1:
LOAN 077 - 1: Status Comment: LOAN TRANSFERRED TO SPECIAL SERVICER DUE
TO MATURITY. Partial Year Statement Comment: 7/31/96 - OPERATING
STATEMENT AND NORMALIZATION PROVIDED BY SPECIAL SERVICER.
LOAN 078 - 1:
LOAN 079 - 1:
LOAN 080 - 1:
LOAN 081 - 1:
LOAN 082 - 1:
LOAN 083 - 1:
LOAN 084 - 1:
LOAN 085 - 1:
LOAN 086 - 1:
LOAN 087 - 1: Status Comment: LOAN SCHEDULED TO MATURE IN NOVEMBER,
1996. BORROWER INDICATES LOAN WILL BE PAID OFF AT MATURITY FROM
ALTERNATIVE
FINANCING.
LOAN 088 - 2:
LOAN 088 - 7:
LOAN 088 - 6:
LOAN 088 - 5:
LOAN 088 - 4:
LOAN 088 - 3:
LOAN 088 - 1:
LOAN 088 - 8:
LOAN 089 - 1:
LOAN 090 - 1:
LOAN 091 - 1:
LOAN 093 - 1:
LOAN 094 - 1:
<PAGE>
LOAN 095 - 1:
LOAN 096 - 1:
LOAN 097 - 1:
LOAN 099 - 1:
LOAN 100 - 1:
LOAN 101 - 1:
LOAN 102 - 1:
LOAN 103 - 1:
LOAN 104 - 1:
LOAN 105 - 1:
LOAN 106 - 1:
LOAN 106 - 2:
LOAN 108 - 1:
LOAN 109 - 1:
LOAN 110 - 1:
LOAN 111 - 1:
LOAN 112 - 1:
LOAN 112 - 2:
LOAN 113 - 1:
LOAN 114 - 1:
LOAN 114 - 2:
LOAN 115 - 1:
LOAN 116 - 1:
LOAN 117 - 1:
LOAN 118 - 1:
LOAN 119 - 1:
LOAN 120 - 1:
LOAN 121 - 1: Status Comment: LOAN MATURED IN JUNE, 1996. EXTENSION
REQUEST HAS BEEN APPROVED. PENDING EXECUTION OF DOCS. Partial Year
Statement Comment: 4/30/96 - NORMALIZED INSURANCE, MGMT. FEES, LEASING
COMMISSIONS, T. I. & REPLACEMENT RESERVES IN ACCORDANCE W/ ANALYSIS
PARAMETERS IN PSA. EXCLUDED INCOME OF $120,000 FOR REIMBURSEMENT OF
TENANT
IMPROVEMENTS; REPAIRS MAINTENANCE SET AT 1995 AMOUNT.
LOAN 122 - 1:
LOAN 123 - 1:
LOAN 124 - 1:
LOAN 125 - 1:
LOAN 126 - 1:
LOAN 127 - 1:
LOAN 128 - 1:
LOAN 129 - 1:
LOAN 130 - 1:
LOAN 131 - 1:
<PAGE>
LOAN 132 - 1:
LOAN 133 - 1:
LOAN 134 - 1:
LOAN 135 - 1: Partial Year Statement Comment: 3/31/96 - NORMALIZED
PROPERTY TAXES, INSURANCE, MANAGEMENT FEES, AND REPLACEMENT
RESERVES TO
BASELINE IN ACCORDANCE WITH ANALYSIS PARAMETERS IN THE PSA.
LOAN 136 - 1:
LOAN 137 - 1:
LOAN 138 - 1:
LOAN 139 - 1:
LOAN 140 - 1:
LOAN 141 - 1: Status Comment: LOAN TRANSFERRED TO SPECIAL SERVICER DUE
TO IMMINENT DEFAULT. SPECIAL SERVICER HAS INDICATED AN INTENT TO
FORECLOSE
OR NEGOTIATE A DPO.
LOAN 142 - 1:
LOAN 143 - 1:
LOAN 144 - 1:
LOAN 145 - 1:
LOAN 146 - 1:
LOAN 147 - 1:
LOAN 148 - 1:
LOAN 149 - 1: Partial Year Statement Comment: 3/31/96 - NORMALIZED
PROPERTY TAXES, INSURANCE, MANAGEMENT FEES, LEASING COMMISSIONS,
TENANT
IMPROVEMENTS, AND REPLACEMENT RESERVES IN ACCORDANCE WITH
ANALYSIS
PARAMETERS IN THE PSA. 19,500 OF 69,121 SF OFFICE SPACE IS VACANT. OTHER
VACANCY IS FOR STORAGE.
LOAN 150 - 1:
LOAN 151 - 1:
LOAN 152 - 1:
LOAN 153 - 1:
LOAN 154 - 1:
LOAN 155 - 1:
LOAN 156 - 1:
LOAN 157 - 1: Status Comment: CONSISTENTLY DELINQUENT.
LOAN 158 - 1:
LOAN 159 - 1:
LOAN 160 - 1:
LOAN 161 - 1:
LOAN 162 - 1:
LOAN 163 - 1:
LOAN 164 - 1:
LOAN 165 - 1:
LOAN 166 - 1:
LOAN 167 - 1:
LOAN 168 - 1:
<PAGE>
LOAN 169 - 1:
LOAN 170 - 1:
LOAN 171 - 1:
LOAN 172 - 1:
LOAN 173 - 1:
LOAN 174 - 1:
LOAN 175 - 1:
LOAN 176 - 1:
LOAN 177 - 1:
LOAN 178 - 1: Status Comment: CHECK FOR JULY PAYMENT WAS RETURNED NSF.
LOAN 179 - 1:
LOAN 180 - 1:
LOAN 181 - 1:
LOAN 182 - 1:
LOAN 182 - 2:
LOAN 183 - 1:
LOAN 184 - 1:
LOAN 185 - 1:
LOAN 186 - 1:
LOAN 187 - 1:
LOAN 188 - 1:
LOAN 188 - 2:
LOAN 189 - 1:
LOAN 190 - 1:
LOAN 191 - 1: Status Comment: DSCR AS OF 12/31/95 WAS 0.61. THE
PROPERTY HAD A TENANT DOWNSIZE FROM 29,000 SF TO 8,900 SF. OCCUPANCY
AS OF
2/29/96 WAS 49%.
LOAN 192 - 1:
LOAN 193 - 1:
LOAN 194 - 1:
LOAN 195 - 1:
LOAN 196 - 1: Partial Year Statement Comment: 4/30/96 - NORMALIZED
PROPERTY TAXES, INSURANCE, MANAGEMENT FEES, LEASING COMMISSIONS,
AND
REPLACEMENT RESERVES TO BASELINE IN ACCORDANCE WITH ANALYSIS
PARAMETERS IN
THE PSA.
LOAN 197 - 1:
LOAN 197 - 3:
LOAN 197 - 2:
LOAN 198 - 1:
LOAN 199 - 1:
<PAGE>
LOAN 200 - 1: Status Comment: LOAN MATURED IN APRIL, 1996. EXTENSION
REQUEST HAS BEEN APPROVED. PENDING EXECUTION OF DOCS. Partial Year
Statement Comment: 3/31/96 - NORMALIZED PROPERTY TAXES, INSURANCE,
MANAGEMENT FEES, LEASING COMMISSIONS, TENANT IMPROVEMENTS, AND
REPLACEMENT
RESERVES TO BASELINE IN ACCORDANCE WITH ANALYSIS PARAMETERS IN THE
PSA.
LOAN 201 - 1:
LOAN 202 - 1:
LOAN 203 - 1:
LOAN 204 - 1:
LOAN 205 - 1:
LOAN 206 - 1:
LOAN 207 - 1:
LOAN 208 - 1:
LOAN 209 - 1:
LOAN 210 - 1: Status Comment: LOAN MATURED IN JULY, 1996. EXTENSION
REQUEST HAS BEEN APPROVED. PENDING EXECUTION OF DOCS.
LOAN 211 - 1:
LOAN 212 - 1:
LOAN 213 - 1:
LOAN 214 - 1:
LOAN 215 - 1:
LOAN 216 - 1:
LOAN 217 - 1:
LOAN 218 - 1:
LOAN 219 - 1:
LOAN 220 - 1:
LOAN 221 - 1:
LOAN 222 - 1:
LOAN 223 - 1:
LOAN 224 - 1:
LOAN 225 - 1:
LOAN 226 - 1:
LOAN 227 - 1:
LOAN 228 - 1:
LOAN 229 - 1: Status Comment: RENT ROLL INDICATES THAT LARGEST TENANT
VACATED 12/31/95. SECOND LARGEST TENANT IS CURRENTLY RE-NEGOTIATING
THE
CURRENT LEASE THAT EXPIRES 3/31/97. THE THIRD TENANT HAD THEIR LEASE
EXPIRE
ON 12/31/95 AND IS CURRENTLY PAYING MONTH TO MONTH RENT.
LOAN 230 - 1:
LOAN 231 - 1:
LOAN 232 - 1:
LOAN 233 - 1:
LOAN 234 - 1:
LOAN 235 - 1:
<PAGE>
LOAN 236 - 1:
LOAN 237 - 1:
LOAN 238 - 1:
LOAN 239 - 1:
LOAN 240 - 1:
LOAN 241 - 1: Status Comment: LOAN SCHEDULED TO MATURE IN FEBRUARY,
1997.
LOAN 242 - 1: Status Comment: LOAN SCHEDULED TO MATURE IN DECEMBER,
1996. PROPERTY IS CURRENTLY UNDER CONTRACT FOR SALE.
LOAN 243 - 1:
LOAN 244 - 1:
LOAN 245 - 1:
LOAN 246 - 1:
LOAN 247 - 1:
LOAN 248 - 1:
LOAN 249 - 1:
LOAN 250 - 1:
LOAN 251 - 1:
LOAN 252 - 1:
LOAN 253 - 1:
LOAN 254 - 1: Status Comment: BORROWING ENTITY IS RELATED TO LOAN THAT
IS 30+ DAYS DELINQUENT AND IS AT SPECIAL SERVICER.
LOAN 255 - 1:
LOAN 256 - 1:
LOAN 257 - 1:
LOAN 258 - 1:
LOAN 259 - 1:
LOAN 260 - 1:
LOAN 261 - 1:
LOAN 262 - 1:
LOAN 263 - 1:
LOAN 264 - 1:
LOAN 265 - 1:
LOAN 266 - 1:
LOAN 267 - 1:
LOAN 268 - 1:
LOAN 269 - 1:
LOAN 270 - 1:
LOAN 271 - 1:
LOAN 272 - 1:
LOAN 273 - 1:
LOAN 274 - 1:
<PAGE>
LOAN 275 - 1: Status Comment: LOAN SCHEDULED TO MATURE IN DECEMBER,
1996. BORROWER INDICATES LOAN WILL BE PAID OFF AT MATURITY FROM
ALTERNATIVE
FINANCING.
LOAN 276 - 1:
LOAN 277 - 1:
LOAN 278 - 1:
LOAN 279 - 1:
LOAN 280 - 1:
LOAN 281 - 1:
LOAN 282 - 1:
LOAN 283 - 1:
LOAN 284 - 1:
LOAN 285 - 1:
LOAN 286 - 1:
LOAN 287 - 1:
LOAN 288 - 1:
LOAN 288 - 2:
LOAN 289 - 1:
LOAN 290 - 1:
LOAN 291 - 1:
LOAN 292 - 1:
LOAN 293 - 1:
LOAN 294 - 1:
LOAN 295 - 1:
LOAN 296 - 1:
LOAN 297 - 1:
LOAN 298 - 1:
LOAN 299 - 1:
LOAN 300 - 1:
LOAN 301 - 1:
LOAN 302 - 1:
LOAN 303 - 1:
LOAN 304 - 1:
LOAN 305 - 1:
LOAN 306 - 1:
LOAN 307 - 1: Status Comment: LOAN SCHEDULED TO MATURE IN SEPTEMBER,
1996. A PAYOFF HAS BEEN QUOTED AND IS EXPECTED AT MATURITY.
LOAN 308 - 1:
LOAN 309 - 1:
LOAN 310 - 1:
LOAN 311 - 1:
LOAN 312 - 1:
<PAGE>
LOAN 313 - 1:
LOAN 314 - 1:
LOAN 315 - 1: Status Comment: LOAN SCHEDULED TO MATURE IN DECEMBER,
1996. BORROWER INDICATES LOAN WILL BE PAID OFF AT MATURITY FROM
ALTERNATIVE
FINANCING.
LOAN 316 - 1:
LOAN 317 - 1:
LOAN 318 - 1:
LOAN 319 - 1:
LOAN 320 - 1:
LOAN 321 - 1:
LOAN 322 - 1:
LOAN 323 - 1:
LOAN 324 - 1:
LOAN 325 - 1: Status Comment: LOAN TRANSFERRED TO SPECIAL SERVICER DUE
TO MATURITY.
LOAN 326 - 1:
LOAN 327 - 1:
LOAN 328 - 1:
LOAN 329 - 1:
LOAN 330 - 2:
LOAN 330 - 1:
LOAN 331 - 1:
LOAN 332 - 1:
LOAN 333 - 1:
LOAN 334 - 1:
LOAN 335 - 1:
LOAN 336 - 1:
LOAN 337 - 1:
LOAN 338 - 1:
LOAN 339 - 1:
LOAN 340 - 1:
LOAN 341 - 1: Status Comment: LOAN SCHEDULED TO MATURE IN FEBRUARY,
1997.
LOAN 342 - 1:
LOAN 343 - 1:
LOAN 344 - 1:
LOAN 345 - 1:
LOAN 346 - 1:
LOAN 347 - 1:
LOAN 348 - 1: Status Comment: LOAN TRANSFERRED TO SPECIAL SERVICER DUE
TO IMMINENT DEFAULT. SPECIAL SERVICER HAS INDICATED AN INTENT TO
FORECLOSE.
Partial Year Statement Comment: 4/30/96 - OPERATING STATEMENT AND
NORMALIZATION PROVIDED BY SPECIAL SERVICER.
<PAGE>
LOAN 349 - 1:
LOAN 350 - 1:
LOAN 351 - 1:
LOAN 352 - 1:
LOAN 353 - 1:
LOAN 354 - 1:
LOAN 355 - 1:
LOAN 356 - 1:
LOAN 357 - 1:
LOAN 358 - 1:
LOAN 359 - 1:
LOAN 360 - 1:
LOAN 361 - 1:
LOAN 362 - 1:
LOAN 363 - 1:
LOAN 364 - 1:
LOAN 365 - 1:
LOAN 366 - 1:
LOAN 367 - 1:
LOAN 368 - 1:
LOAN 369 - 1:
LOAN 370 - 1:
LOAN 371 - 1:
LOAN 372 - 1:
LOAN 373 - 1:
LOAN 374 - 1:
LOAN 375 - 1:
LOAN 376 - 1: Status Comment: LOAN TRANSFERRED TO SPECIAL SERVICER DUE
TO MATURITY.
LOAN 377 - 1:
LOAN 378 - 1:
LOAN 379 - 1:
LOAN 380 - 1:
LOAN 381 - 1:
LOAN 382 - 1:
LOAN 383 - 1:
LOAN 384 - 1:
LOAN 385 - 1:
LOAN 386 - 1:
LOAN 387 - 1:
LOAN 388 - 1:
LOAN 389 - 1:
<PAGE>
LOAN 390 - 1:
LOAN 391 - 1: Status Comment: LOAN TRANSFERRED TO SPECIAL SERVICER DUE
TO MATURITY.
LOAN 392 - 1:
LOAN 393 - 1:
LOAN 394 - 1:
LOAN 395 - 1:
LOAN 396 - 1:
LOAN 397 - 1:
LOAN 398 - 1:
LOAN 399 - 1:
LOAN 400 - 1:
LOAN 401 - 1:
LOAN 402 - 1: Status Comment: BORROWING ENTITY IS RELATED TO LOAN THAT
IS 30+ DAYS DELINQUENT AND IS AT SPECIAL SERVICER.
LOAN 403 - 1:
LOAN 404 - 1:
LOAN 405 - 1:
LOAN 407 - 1:
LOAN 409 - 1:
LOAN 410 - 1:
LOAN 411 - 1:
LOAN 412 - 1:
LOAN 413 - 1:
LOAN 414 - 1: Status Comment: THE PROPERTY IS CURRENTLY VACANT. THE
BUILDING IS LISTED WITH A REAL ESTATE BROKER AND THEY ANTICIPATE IT
WILL
TAKE 4 TO 6 MONTHS TO FIND A SUITABLE, HEALTH CARE RELATED TENANT.
LOAN 415 - 1:
LOAN 416 - 1:
LOAN 417 - 1:
LOAN 418 - 1:
LOAN 419 - 1: Status Comment: LOAN TRANSFERRED TO SPECIAL SERVICER DUE
TO IMMINENT DEFAULT. THE SPECIAL SERVICER HAS INDICATED AN INTENT TO
NEGOTIATE A DISCOUNTED PAYOFF.
LOAN 420 - 1:
LOAN 421 - 1:
LOAN 422 - 1:
LOAN 423 - 1: Status Comment: LOAN SCHEDULED TO MATURE IN FEBRUARY,
1997.
LOAN 424 - 1:
LOAN 425 - 1: Status Comment: LOAN SCHEDULED TO MATURE IN SEPTEMBER,
1996. BORROWER IS OBTAINING ALTERNATIVE FINANCING AND IS EXPECTED TO
PAYOFF
ON OR BEFORE MATURITY.
LOAN 426 - 1:
LOAN 427 - 1:
<PAGE>
LOAN 428 - 1:
LOAN 429 - 1:
LOAN 430 - 1:
LOAN 431 - 1:
LOAN 432 - 1:
LOAN 433 - 1:
LOAN 434 - 1: Status Comment: LOAN TRANSFERRED TO SPECIAL SERVICER DUE
TO IMMINENT DEFAULT.
LOAN 435 - 1:
LOAN 436 - 1:
LOAN 437 - 1:
LOAN 438 - 1:
LOAN 439 - 1:
LOAN 440 - 2:
LOAN 441 - 1:
LOAN 442 - 1:
LOAN 443 - 2:
LOAN 443 - 1:
LOAN 444 - 1:
LOAN 445 - 1:
LOAN 446 - 1:
LOAN 447 - 1: Status Comment: LOAN SCHEDULED TO MATURE IN NOVEMBER,
1996.
LOAN 448 - 1:
LOAN 449 - 1:
LOAN 450 - 1:
LOAN 451 - 1:
LOAN 452 - 1:
LOAN 453 - 1:
LOAN 454 - 1: Status Comment: BORROWER INDICATED IN A LETTER THAT
FEDERAL EXPRESS PLANS TO VACATE THE BUILDING IN THE SPRING OR
SUMMER OF
1996. IN ADDITION, LOAN IS SCHEDULED TO MATURE IN DECEMBER, 1996.
BORROWER
INDICATED THAT THE PROPERTY IS UNDER CONTRACT TO SELL IN SEPT., 1996.
LOAN 455 - 1:
LOAN 456 - 1:
LOAN 457 - 1: Status Comment: LOAN SCHEDULED TO MATURE IN AUGUST, 1996.
BORROWER IS OBTAINING ALTERNATIVE FINANCING AND IS EXPECTING TO
PAYOFF
LOAN SHORTLY AFTER MATURITY.
LOAN 458 - 1: Partial Year Statement Comment: 4/30/96 - NORMALIZED
BASE RENT TO 95 STATEMENT, PROPERTY TAXES, INSURANCE, MANAGEMENT
FEES,
LEASING COMMISSIONS, TENANT IMPROVEMENTS, AND REPLACEMENT
RESERVES TO
BASELINE IN ACCORDANCE WITH ANALYSIS PARAMETERS IN THE PSA.
LOAN 459 - 1:
LOAN 460 - 1:
LOAN 461 - 1:
<PAGE>
LOAN 462 - 1:
LOAN 463 - 1:
LOAN 464 - 1:
LOAN 465 - 1: Status Comment: LOAN SCHEDULED TO MATURE IN NOVEMBER,
1996. BORROWER HAS INDICATED THAT LOAN WILL BE PAID OFF AT MATURITY.
LOAN 466 - 1:
LOAN 467 - 1:
LOAN 468 - 1: Status Comment: LOAN SCHEDULED TO MATURE IN SEPTEMBER,
1996. BORROWER INDICATES LOAN WILL BE PAID OFF AT MATURITY FROM
ALTERNATIVE
FINANCING.
LOAN 469 - 1:
LOAN 470 - 1: Status Comment: LOAN TRANSFERRED TO SPECIAL SERVICER DUE
TO IMMINENT DEFAULT.
LOAN 471 - 1:
LOAN 472 - 1:
LOAN 473 - 1:
LOAN 474 - 1:
LOAN 475 - 1:
LOAN 476 - 1:
LOAN 477 - 1:
LOAN 478 - 1:
LOAN 479 - 1:
LOAN 480 - 1:
LOAN 481 - 1:
LOAN 482 - 1:
LOAN 483 - 1: Status Comment: BORROWING ENTITY IS RELATED TO LOAN THAT
IS 30+ DAYS DELINQUENT AND IS AT SPECIAL SERVICER.
LOAN 484 - 1:
LOAN 485 - 1: Status Comment: LOAN MATURED IN JUNE, 1996. EXTENSION
REQUEST HAS BEEN APPROVED. PENDING EXECUTION OF DOCS.
LOAN 486 - 1:
LOAN 487 - 1:
LOAN 488 - 1:
LOAN 489 - 1:
LOAN 490 - 1:
LOAN 491 - 1:
LOAN 492 - 1:
LOAN 493 - 1:
LOAN 494 - 1:
LOAN 495 - 1: Status Comment: LOAN SCHEDULED TO MATURE IN DECEMBER,
1996. BORROWER INDICATES LOAN WILL BE PAID OFF AT MATURITY FROM
ALTERNATIVE
FINANCING.
LOAN 496 - 1:
LOAN 497 - 1:
<PAGE>
LOAN 498 - 1:
LOAN 499 - 1:
LOAN 500 - 1:
LOAN 501 - 1: Status Comment: LOAN TRANSFERRED TO SPECIAL SERVICER DUE
TO IMMINENT DEFAULT.
LOAN 502 - 1:
LOAN 503 - 1: Status Comment: LOAN MATURED IN APRIL, 1996. EXTENSION
REQUEST HAS BEEN APPROVED. PENDING EXECUTION OF DOCS.
LOAN 504 - 1:
LOAN 505 - 1:
LOAN 506 - 1:
LOAN 507 - 1:
LOAN 508 - 1:
LOAN 509 - 1:
LOAN 510 - 1:
LOAN 511 - 1:
LOAN 512 - 1:
LOAN 513 - 1:
LOAN 514 - 1:
LOAN 515 - 1:
LOAN 516 - 1:
LOAN 517 - 1:
LOAN 518 - 1:
LOAN 519 - 1:
LOAN 520 - 1: Status Comment: LOAN TRANSFERRED TO SPECIAL SERVICER DUE
TO IMMINENT DEFAULT.
LOAN 521 - 1:
LOAN 522 - 1:
LOAN 523 - 1:
LOAN 524 - 1:
LOAN 525 - 1:
LOAN 526 - 1:
LOAN 527 - 1:
LOAN 528 - 1:
LOAN 529 - 1: Partial Year Statement Comment: 5/31/96 - NORMALIZED
PROPERTY TAXES, INSURANCE, MANAGEMENT FEES AND LEASING
COMMISSIONS TO
BASELINE IN ACCORDANCE WITH ANALYSIS PARAMETERS IN THE PSA.
LOAN 530 - 1: Status Comment: LOAN SCHEDULED TO MATURE IN SEPTEMBER,
1996. BORROWER IS OBTAINING ALTERNATIVE FINANCING, AND IS EXPECTED
TO
PAYOFF 30-60 DAYS AFTER MATURITY.
LOAN 531 - 1:
LOAN 532 - 1:
LOAN 533 - 1:
LOAN 534 - 1:
<PAGE>
LOAN 535 - 1: Partial Year Statement Comment: 2/21/96 - NORMALIZED
PROPERTY TAXES AND INSURANCE TO BASELINE IN ACCORDANCE WITH
ANALYSIS
PARAMETERS IN THE PSA. PROPERTY PURCHASED BY CURRENT BORROWER
EFFECTIVE
11-15-95.
LOAN 536 - 1:
LOAN 537 - 1: Status Comment: LOAN SCHEDULED TO MATURE IN FEBRUARY,
1997.
LOAN 538 - 1:
LOAN 539 - 1:
LOAN 540 - 1:
LOAN 541 - 1: Status Comment: LOAN SCHEDULED TO MATURE IN JANUARY,
1997. BORROWER IS OBTAINING ALTERNATIVE FINANCING AND IS EXPECTED TO
PAYOFF
AT MATURITY.
LOAN 542 - 1:
LOAN 543 - 1:
LOAN 544 - 1:
LOAN 545 - 1:
LOAN 546 - 1:
LOAN 547 - 1:
LOAN 548 - 1:
LOAN 549 - 1:
LOAN 550 - 1:
LOAN 551 - 1:
LOAN 552 - 1:
LOAN 553 - 1:
LOAN 554 - 1:
LOAN 555 - 1:
LOAN 556 - 1:
LOAN 557 - 1:
LOAN 558 - 1:
LOAN 559 - 1:
LOAN 560 - 1:
LOAN 561 - 1:
LOAN 562 - 1:
LOAN 563 - 1:
LOAN 564 - 1:
|
|