|
|
|
|
|
|
|
|
|
|
|
|
|
|
Previous: STRUCTURED ASSET SECURITIES CORPORATION, 8-K, 1996-06-13 |
Next: GALAXY CABLEVISION L P, SC 13D/A, 1996-06-13 |
ABNAMRO LaSalle ABSTSABN 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 Date04/25/96
Payment Date: 04/25/96
Prior Payment:03/25/96
Record Date: 03/29/96
^Upper Tier
WAC: 9.114340%
WAMM: 84
Original Opening
Class Face Value (1) Balance
CUSIP Per $1,000 Per $1,000
A-1A 149,769,093.00 138,535,680.32
863572HP1 1000.000000 0 924.995121
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 171,097,717.00 169,358,327.13
863572HS5 1000.000000 0 989.833939
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 1,574,015,521.8N
1,562,782,109.16
863572HU0 1000.000000 0 992.863214
Principal Principal Negative
Class Payment Adj. or Loss Amortization
CUSIP Per $1,000 Per $1,000 Per $1,000
A-1A 14,195,126.01 0.00 0.00
863572HP1 94.780076 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 1,930,492.07 0.00 0.00
863572HS5 11.282980 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 124,340,554.31 659,314.39 0.00
863572HP1 830.215045 4.402206 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 167,427,835.06 1,093,772.53 0.00
863572HS5 978.550959 6.392678 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 57,603,397.00 371,669.62 0.00
9ABSM672 1000.000000 6.452217 0.000000
X-1 1,548,586,983.1 1,735,039.07 0.00
863572HU0 983.844798 1.102301 0.000000
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 1.332269%
863572HU0 1.313975%
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 1,151,590,609.0N
1,140,357,196.32
863572HV8 1000.000000 0 990.245307
X-2 346,097,717.57 N 344,358,327.70
863572HW6 1000.000000 0 994.974281
X-2A 346,097,717.00 N 344,358,327.13
863572HX4 1000.000000 0 994.974281
P 6,426,983.83 6,423,228.96
9ABSM677 1000.000000 0 999.415765
R 0.00 0.00
9ABSM678 1000.000000 0 0.000000
1,926,540,221.8
01,913,563,664.41
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 3,626.76 0.00 0.00
9ABSM677 0.564302 0.000000 0.000000
R 0.00 0.00 0.00
9ABSM678 0.000000 0.000000 0.000000
16,129,244.84 0.00 0.00
Closing Interest Interest
Class Balance Payment Adjustment
CUSIP Per $1,000 Per $1,000 Per $1,000
X-1A 1,126,162,070.3 1,558,775.19 0.00
863572HV8 977.918769 1.353584 0.000000
X-2 342,427,835.63 365,184.15 0.00
863572HW6 989.396399 1.055148 0.000000
X-2A 342,427,835.06 144,520.83 0.00
863572HX4 989.396399 0.417572 0.000000
P 6,419,602.20 0.00 0.00
9ABSM677 998.851463 0.000000 0.000000
R 0.00 0.00 0.00
9ABSM678 0.000000 0.000000 0.000000
1,897,434,419.5 14,416,819.54 0.00
Total P&I Payment 30,546,064.38
Pass-Through
Class Rate (2)
CUSIP Next Rate (3)
X-1A 1.640302%
863572HV8 1.635276%
X-2 1.272573%
863572HW6 1.263096%
X-2A 0.503618%
863572HX4 0.506457%
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 149,769,093.00 138,535,680.32
None 1000.000000 0 924.995121
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 171,097,717.00 169,358,327.13
None 1000.000000 0 989.833939
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 1,574,015,521.8N
1,562,782,109.16
None 1000.000000 0 992.863214
Principal Principal Negative
Class Payment Adj. or Loss Amortization
CUSIP Per $1,000 Per $1,000 Per $1,000
LA-1A 14,195,126.01 0.00 0.00
None 94.780076 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 1,930,492.07 0.00 0.00
None 11.282980 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 124,340,554.31 894,709.60 0.00
None 830.215045 5.973927 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 167,427,835.06 1,093,772.53 0.00
None 978.550959 6.392678 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 57,603,397.00 371,669.62 0.00
None 1000.000000 6.452217 0.000000
LX-1 1,548,586,983.1 1,735,039.07 0.00
None 983.844798 1.102301 0.000000
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 1.332269%
None
Original Opening
Class Face Value (1) Balance
CUSIP Per $1,000 Per $1,000
LX-2 346,097,717.57 N 344,358,327.70
None 1000.000000 0 994.974281
LP 6,426,983.83 6,423,228.96
None 1000.000000 0 999.415765
LR 0.00 0.00
9ABSM679 1000.000000 0 0.000000
1,926,540,221.8
01,913,563,664.41
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 3,626.76 0.00 0.00
None 0.564302 0.000000 0.000000
LR 0.00 0.00 0.00
9ABSM679 0.000000 0.000000 0.000000
16,129,244.84 0.00 0.00
Closing Interest Interest
Class Balance Payment Adjustment
CUSIP Per $1,000 Per $1,000 Per $1,000
LX-2 342,427,835.63 365,184.14 0.00
None 989.396399 1.055147 0.000000
LP 6,419,602.20 0.00 0.00
None 998.851463 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 1.272573%
None 1.263096%
LP None
None 0.000000%
LR None
9ABSM679 0.000000%
Certificate Unpaid
Distributable Interest Prepayment
Class Interest Shortfall Charges
A-1A 659,314.39 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 1,093,772.53 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 371,669.62 0.00 0.00
X-1 1,735,039.07 0.00 0.00
X-1A 1,558,775.19 0.00 0.00
X-2 365,184.15 0.00 0.00
X-2A 144,520.83 0.00 0.00
14,416,819.54 0.00 0.00
LR 0.00 0.00
Realized IntereExcess 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 1,568,428,978.9 449
Group 2 345,134,685.51 105
Total 1,913,563,664.4 554
Ending
Balance Count
Group 1 1,554,230,956.4 446
Group 2 343,203,463.13 104
Total 1,897,434,419.5 550
Repurchase Excess
Amount Prepayments PPIS
Group 1 0.00 12,086,156.92 0.00
Group 2 0.00 1,501,051.58 0.00
Total 0.00 13,587,208.50 0.00
Advances
Prior Outstanding
Principal Interest
Servicer 1,679.92 11,958.29
Special Servicer 0.00 0.00
Fiscal Agent 0.00 0.00
Total 1,679.92 11,958.29
Current Month
Principal Interest
Servicer 3,717.15 28,751.05
Special Servicer 0.00 0.00
Fiscal Agent 0.00 0.00
Total 3,717.15 28,751.05
Recovered
Principal Interest
Servicer 1,679.92 11,958.29
Special Servicer 0.00 0.00
Fiscal Agent 0.00 0.00
Total 1,679.92 11,958.29
Advances Outstanding
Principal Interest
Servicer 3,717.15 28,751.05
Special Servicer 0.00 0.00
Fiscal Agent 0.00 0.00
Total 3,717.15 28,751.05
Interest Breakdown Group 1
Amount Rate
Gross Scheduled Interest 11,923,811.72 9.12287025%
Plus Prepayment Penalties 0.00
Less Special Servicng Fees (352.32)
Less Gross Interest Shortfall (216.96)
Scheduled Interest Received 11,923,242.44
Gross Servicing Fee 30,061.56 0.02300000%
Less PPIS Allocable to Servic (216.96)
Less Scheduled Servicing Fees (29,844.60)
Less Retained Servicing Fees (48,359.89) 0.03700000%
Less Trustee Fees Received (17,383.42) 0.01500000%
Reimbursement Of Interest On 0.00 0.00000000%
Remittance Interest 11,827,654.53 9.04787025%
Interest Breakdown Group 2
Amount Rate
Gross Scheduled Interest 2,610,246.98 9.07557691%
Plus Prepayment Penalties 0.00
Less Special Servicng Fees 0.00
Less Gross Interest Shortfall 0.00
Scheduled Interest Received 2,610,246.98
Gross Servicing Fee 6,615.08 0.02300000%
Less PPIS Allocable to Servic 0.00
Less Scheduled Servicing Fees (6,615.08)
Less Retained Servicing Fees (10,641.65) 0.03700000%
Less Trustee Fees Received (3,825.24) 0.01500000%
Reimbursement Of Interest On 0.00 0.00000000%
Remittance Interest 2,589,165.01 9.00057691%
Interest Breakdown Total
Amount Rate
Gross Scheduled Interest 14,534,058.70 9.11434031%
Plus Prepayment Penalties 0.00
Less Special Servicng Fees (352.32)
Less Gross Interest Shortfall (216.96)
Scheduled Interest Received 14,533,489.42
Gross Servicing Fee 36,676.64 0.02300000%
Less PPIS Allocable to Servic (216.96)
Less Scheduled Servicing Fees (36,459.68)
Less Retained Servicing Fees (59,001.54) 0.03700000%
Less Trustee Fees Received (21,208.66) 0.01500000%
Reimbursement Of Interest On 0.00 0.00000000%
Remittance Interest 14,416,819.54 9.07634031%
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
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%
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
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%
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
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%
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
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%
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
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%
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
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%
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
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%
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
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%
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
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%
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
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%
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
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%
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
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%
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
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%
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
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%
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
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%
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
04/25/96 9.1164% 9.0431%
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%
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
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%
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
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%
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
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%
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
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%
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
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%
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
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%
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
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%
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
04/25/96 9.0731% 8.9998%
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%
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
Delinquency Loan Detail
Paid
Disclosure Doc Thru Current P&I
Control # Period Date Advance
30210832 19960403/01/96 16,474.27
30211333 19960403/01/96 15,878.44
TOTALS: 32,352.71
Outstanding
Outstanding Property
Disclosure DocP&I Protection Advance
Control # Advances** Advances Description (1)
30210832 16,474.27 0.00 B
30211333 15,878.44 0.00 B
TOTALS: 32,352.72 0.00
Special
Servicer
Disclosure DocLoan Transfer Foreclosure
Control # Status (2) Date Date
30210832 0
30211333 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 DocBankruptcy REO
Control # Date Date
0
30210832
30211333
TOTALS:
Paid
Disclosure Doc Thru Current P&I
Control # Period Date Advance
TOTALS: 0.00
Outstanding
Outstanding Property
Disclosure DocP&I Protection Advance
Control # Advances** Advances Description (1)
TOTALS: 0.00 0.00 0.00
Special
Servicer
Disclosure DocLoan 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 DocBankruptcy REO
Control # Date Date
TOTALS:
Paid
Disclosure Doc Thru Current P&I
Control # Period Date Advance
TOTALS: 0.00
Outstanding
Outstanding Property
Disclosure DocP&I Protection Advance
Control # Advances** Advances Description (1)
TOTALS: 0.00 0.00 0.00
Special
Servicer
Disclosure DocLoan 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 DocBankruptcy 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 19
$500,000.01 to $1,000,000.00 71
$1,000,000.01 to $1,500,000.00 73
$1,500,000.01 to $2,000,000.00 54
$2,000,000.01 to $3,000,000.00 79
$3,000,000.01 to $4,000,000.00 38
$4,000,000.01 to $5,000,000.00 33
$5,000,000.01 to $6,000,000.00 19
$6,000,000.01 to $7,000,000.00 10
$7,000,000.01 to $8,000,000.00 9
$8,000,000.01 to $9,000,000.00 8
$9,000,000.01 to $10,000,000.00 6
$10,000,000.01to $11,000,000.00 5
$11,000,000.01to $12,000,000.00 0
$12,000,000.01to $13,000,000.00 2
$13,000,000.01to $14,000,000.00 1
$14,000,000.01to $19,000,000.00 11
$19,000,000.01to $24,000,000.00 4
$24,000,000.01to $30,000,000.00 3
$30,000,000.01& above 1
Total 446
Average Scheduled Balance is 3,461,538.88
Maximum Scheduled Balance is 33,557,157.96
Minimum Scheduled Balance is 111,896.87
Group 1
Distribution of Principal Balances
Current Scheduled Scheduled
Principal Balances Principal
Balance
$0.00 to $500,000.00 6,381,953.77
$500,000.01 to $1,000,000.00 53,111,862.33
$1,000,000.01 to $1,500,000.00 90,639,641.87
$1,500,000.01 to $2,000,000.00 95,919,119.69
$2,000,000.01 to $3,000,000.00 192,699,363.35
$3,000,000.01 to $4,000,000.00 133,974,295.34
$4,000,000.01 to $5,000,000.00 146,495,311.21
$5,000,000.01 to $6,000,000.00 103,974,394.96
$6,000,000.01 to $7,000,000.00 62,297,025.47
$7,000,000.01 to $8,000,000.00 67,702,279.74
$8,000,000.01 to $9,000,000.00 68,960,352.02
$9,000,000.01 to $10,000,000.00 57,270,788.07
$10,000,000.01to $11,000,000.00 52,515,334.91
$11,000,000.01to $12,000,000.00 0.00
$12,000,000.01to $13,000,000.00 24,827,731.38
$13,000,000.01to $14,000,000.00 13,983,163.62
$14,000,000.01to $19,000,000.00 183,493,155.27
$19,000,000.01to $24,000,000.00 83,948,561.11
$24,000,000.01to $30,000,000.00 82,479,464.37
$30,000,000.01& above $0.00 33,557,157.96
Total
1,554,230,956.44
Group 1
Distribution of Principal Balances
Current Scheduled Based on
Principal Balances Balance
$0.00 to $500,000.00 0.41%
$500,000.01 to $1,000,000.00 3.42%
$1,000,000.01 to $1,500,000.00 5.83%
$1,500,000.01 to $2,000,000.00 6.17%
$2,000,000.01 to $3,000,000.00 12.40%
$3,000,000.01 to $4,000,000.00 8.62%
$4,000,000.01 to $5,000,000.00 9.43%
$5,000,000.01 to $6,000,000.00 6.69%
$6,000,000.01 to $7,000,000.00 4.01%
$7,000,000.01 to $8,000,000.00 4.36%
$8,000,000.01 to $9,000,000.00 4.44%
$9,000,000.01 to $10,000,000.00 3.68%
$10,000,000.01to $11,000,000.00 3.38%
$11,000,000.01to $12,000,000.00 0.00%
$12,000,000.01to $13,000,000.00 1.60%
$13,000,000.01to $14,000,000.00 0.90%
$14,000,000.01to $19,000,000.00 11.81%
$19,000,000.01to $24,000,000.00 5.40%
$24,000,000.01to $30,000,000.00 5.31%
$30,000,000.01& above $0.00 2.16%
Total 100.00%
Distribution of Property Types
Number
Property Types of Loans
Office 110
Retail 145
Multi-Family Housing 76
Warehouse 73
Industrial 35
Golf Course 1
Parking 1
Automobile Dealership 1
Mobile Home Park 1
Bank 1
Private School 1
Other 1
Total 446
Distribution of Property Types
Scheduled
Property Types Principal Balance
Office 464,340,751.71
Retail 418,996,755.24
Multi-Family Housing 394,049,439.26
Warehouse 171,749,973.53
Industrial 90,733,054.20
Golf Course 3,857,249.91
Parking 3,666,097.05
Automobile Dealership 2,798,315.35
Mobile Home Park 2,512,374.80
Bank 794,184.34
Private School 620,864.18
Other 111,896.87
Total 1,554,230,956.44
Distribution of Property Types
Based on
Property Types Balance
Office 29.88%
Retail 26.96%
Multi-Family Housing 25.35%
Warehouse 11.05%
Industrial 5.84%
Golf Course 0.25%
Parking 0.24%
Automobile Dealership 0.18%
Mobile Home Park 0.16%
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 9
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% 5
7.876%to 8.000% 10
8.001%to 8.125% 2
8.126%to 8.625% 77
8.626%to 9.125% 83
9.126%to 9.625% 100
9.626%to 10.125% 94
10.126%to 10.625% 50
10.626%& above 5
Total 446
Weighted Average Mortgage Interest Rate is 9.1164%
Minimum Mortgage Interest Rate is 5.0000%
Maximum Mortgage Interest Rate is 14.7500%
Distribution of Mortgage Interest Rates
Current Mortgage Scheduled
Interest Rate Principal
Balance
7.125%or less 25,049,621.34
7.126%to 7.250% 2,343,750.01
7.251%to 7.375% 0.00
7.376%to 7.500% 6,291,437.83
7.501%to 7.625% 4,203,877.01
7.626%to 7.750% 54,459,537.04
7.751%to 7.875% 20,880,562.76
7.876%to 8.000% 55,115,209.72
8.001%to 8.125% 2,415,865.99
8.126%to 8.625%301,192,622.69
8.626%to 9.125%294,178,319.42
9.126%to 9.625%358,290,968.49
9.626%to 10.125%299,190,553.46
10.126%to 10.625%122,771,948.59
10.626%& above 7,846,682.09
Total
1,554,230,956.44
Distribution of Mortgage Interest Rates
Current Mortgage Based on
Interest Rate Balance
7.125%or less 1.61%
7.126%to 7.250% 0.15%
7.251%to 7.375% 0.00%
7.376%to 7.500% 0.40%
7.501%to 7.625% 0.27%
7.626%to 7.750% 3.50%
7.751%to 7.875% 1.34%
7.876%to 8.000% 3.55%
8.001%to 8.125% 0.16%
8.126%to 8.625% 19.38%
8.626%to 9.125% 18.93%
9.126%to 9.625% 23.05%
9.626%to 10.125% 19.25%
10.126%to 10.625% 7.90%
10.626%& above 0.000% 0.50%
Total 100.00%
Geographic Distribution
Number Scheduled
Geographic Locof Loans Principal Balance
California 110 263,262,146.94
New Jersey 49 203,041,314.76
Florida 22 101,637,189.44
Georgia 32 99,412,311.02
Maryland 34 91,790,316.99
Illinois 27 91,609,914.38
Unknown 11 76,865,183.60
District of Co 8 70,439,313.47
Minnesota 7 67,673,089.41
Washington 20 63,269,277.66
Colorado 18 53,172,363.61
Virginia 8 52,691,966.73
Delaware 6 49,832,987.28
Pennsylvania 11 47,887,393.44
Colorado 10 46,052,597.59
Virginia 7 42,989,131.35
Delaware 37 42,078,562.58
Pennsylvania 9 40,195,433.50
Colorado 12 22,595,491.94
Virginia 3 10,050,238.60
Delaware 2 7,785,620.23
Pennsylvania 2 6,375,429.01
Colorado 1 3,523,682.91
Total 4461,554,230,956.44
Geographic Distribution
Based on
Geographic Location Balance
California 16.94%
New Jersey 13.06%
Florida 6.54%
Georgia 6.40%
Maryland 5.91%
Illinois 5.89%
Unknown 4.95%
District of Columbia 4.53%
Minnesota 4.35%
Washington 4.07%
Colorado 3.42%
Virginia 3.39%
Delaware 3.21%
Pennsylvania 3.08%
Colorado 2.96%
Virginia 2.77%
Delaware 2.71%
Pennsylvania 2.59%
Colorado 1.45%
Virginia 0.65%
Delaware 0.50%
Pennsylvania 0.41%
Colorado 0.23%
Total 100.00%
Loan Seasoning
Number Scheduled
Number of Yearof Loans Principal Balance
1 year or less 28 64,554,690.24
1+ to 2 years 6 10,110,962.70
2+ to 3 years 11 24,066,543.57
3+ to 4 years 20 51,548,339.14
4+ to 5 years 32 160,014,529.57
5+ to 6 years 38 280,661,852.67
6+ to 7 years 71 323,641,957.36
7+ to 8 years 77 286,462,564.31
8+ to 9 years 54 167,178,913.71
9+ to 10 years 62 118,555,969.63
10 years or m 47 67,434,633.54
Total 4461,554,230,956.44
Weighted Average Seasoning is 6.6
Loan Seasoning
Based on
Number of Years Balance
1 year or less 4.15%
1+ to 2 years 0.65%
2+ to 3 years 1.55%
3+ to 4 years 3.32%
4+ to 5 years 10.30%
5+ to 6 years 18.06%
6+ to 7 years 20.82%
7+ to 8 years 18.43%
8+ to 9 years 10.76%
9+ to 10 years 7.63%
10 years or more 4.34%
Total 100.00%
Distribution of Remaining Term
Fully Amortizing
Fully Amortizing
Mortgage LoansNumber Scheduled
of Loans Principal Balance
60 months or l 6 3,804,943.96
61 to 120 mont 13 17,733,216.18
121 to 180 mon 31 92,863,930.75
181 to 240 mon 12 46,223,510.86
241 to 360 mon 17 105,287,421.31
Total 79 265,913,023.06
Weighted Average Months to Ma 202
Distribution of Remaining Term
Fully Amortizing
Fully Amortizing
Mortgage LoansBased on
Balance
60 months or l 0.24%
61 to 120 mont 1.14%
121 to 180 mon 5.97%
181 to 240 mon 2.97%
241 to 360 mon 6.77%
Total 17.11%
Distribution of DSCR
Debt Service Number
Coverage Ratio (1) of Loans
1.000%or less 34
1.001%to 1.125% 71
1.126%to 1.250% 96
1.251%to 1.375% 63
1.376%to 1.500% 44
1.501%to 1.625% 41
1.626%to 1.750% 27
1.751%to 1.875% 13
1.876%to 2.000% 14
2.001%to 2.125% 5
2.126%to 2.250% 9
2.251%to 2.375% 5
2.376%to 2.500% 3
2.501%to 2.625% 2
2.626%& above 16
Unknown 3
Total 446
Weighted Average Debt Service Coverage Ratio 1.321%
Distribution of DSCR
Debt Service Scheduled
Coverage Ratio (1) Principal
Balance
1.000%or less 133,779,112.29
1.001%to 1.125%319,164,197.18
1.126%to 1.250%394,114,339.85
1.251%to 1.375%229,860,306.12
1.376%to 1.500%169,224,440.18
1.501%to 1.625% 96,202,802.07
1.626%to 1.750% 77,124,989.78
1.751%to 1.875% 25,264,677.58
1.876%to 2.000% 38,412,582.08
2.001%to 2.125% 7,582,953.74
2.126%to 2.250% 10,444,279.64
2.251%to 2.375% 19,493,367.35
2.376%to 2.500% 9,208,337.58
2.501%to 2.625% 1,007,498.34
2.626%& above 19,722,318.43
Unknown 3,624,754.23
Total
1,554,230,956.44
Distribution of DSCR
Debt Service Based on
Coverage Ratio (1) Balance
1.000%or less 8.61%
1.001%to 1.125% 20.54%
1.126%to 1.250% 25.36%
1.251%to 1.375% 14.79%
1.376%to 1.500% 10.89%
1.501%to 1.625% 6.19%
1.626%to 1.750% 4.96%
1.751%to 1.875% 1.63%
1.876%to 2.000% 2.47%
2.001%to 2.125% 0.49%
2.126%to 2.250% 0.67%
2.251%to 2.375% 1.25%
2.376%to 2.500% 0.59%
2.501%to 2.625% 0.06%
2.626%& above 1.27%
Unknown 0.23%
Total 100.00%
Distribution of Amortization Type
Number Scheduled Based on
Amortization Tof Loans Principal BalancBalance
Fully Amortizi 79 265,913,023.06 17.11%
Amortizing Bal 3471,160,969,606.25 74.70%
Interest Only 20 127,348,327.13 8.19%
Total 4461,554,230,956.44 100.00%
Distribution of Remaining Term
Balloon Loans
Balloon Number Scheduled Based on
Mortgage Loansof Loans Principal BalancBalance
12 months or l 59 162,096,364.48 10.43%
13 to 24 month 38 151,924,376.50 9.77%
25 to 36 month 62 169,241,064.72 10.89%
37 to 48 month 71 253,870,008.94 16.33%
49 to 60 month 40 221,340,034.58 14.24%
61 to 120 mont 67 210,842,138.38 13.57%
121 to 180 mon 26 104,334,907.70 6.71%
181 to 240 mon 4 14,669,038.08 0.94%
Total 3671,288,317,933.38 82.89%
Weighted Average Months to Maturity is 53
NOI Aging
Number
NOI Date of Loans
1 year or less 113
1+ to 2 years 313
2+ & above 20
Unknown 0
Total 446
NOI Aging
Scheduled
NOI Date Principal
Balance
1 year or less 391,360,073.80
1+ to 2 years
1,117,245,370.26
2+ & above 45,625,512.38
Unknown 0.00
Total
1,554,230,956.44
NOI Aging
Based on
NOI Date Balance
1 year or less 25.18%
1+ to 2 years 71.88%
2+ & above 2.94%
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 11
$1,000,000.01 to $1,500,000.00 15
$1,500,000.01 to $2,000,000.00 18
$2,000,000.01 to $3,000,000.00 24
$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 1
$7,000,000.01 to $8,000,000.00 3
$8,000,000.01 to $9,000,000.00 3
$9,000,000.01 to $10,000,000.00 1
$10,000,000.01to $11,000,000.00 0
$11,000,000.01to $12,000,000.00 1
$12,000,000.01to $13,000,000.00 1
$13,000,000.01to $14,000,000.00 0
$14,000,000.01to $19,000,000.00 1
$19,000,000.01to $24,000,000.00 0
$24,000,000.01to $30,000,000.00 1
$30,000,000.01& Above 0
Total 104
Average Scheduled Balance is 3,268,604.41
Maximum Scheduled Balance is 24,797,720.33
Minimum Scheduled Balance is 315,835.19
Distribution of Principal Balances
Current Scheduled Scheduled
Principal Balances Principal
Balance
$0.00 to $500,000.00 653,291.47
$500,000.01 to $1,000,000.00 8,516,299.05
$1,000,000.01 to $1,500,000.00 18,087,563.50
$1,500,000.01 to $2,000,000.00 31,328,424.71
$2,000,000.01 to $3,000,000.00 59,664,773.65
$3,000,000.01 to $4,000,000.00 32,029,121.40
$4,000,000.01 to $5,000,000.00 36,486,418.23
$5,000,000.01 to $6,000,000.00 26,545,125.26
$6,000,000.01 to $7,000,000.00 6,621,121.38
$7,000,000.01 to $8,000,000.00 22,290,207.29
$8,000,000.01 to $9,000,000.00 25,269,008.52
$9,000,000.01 to $10,000,000.00 9,674,629.59
$10,000,000.01to $11,000,000.00 0.00
$11,000,000.01to $12,000,000.00 11,047,068.15
$12,000,000.01to $13,000,000.00 12,123,514.60
$13,000,000.01to $14,000,000.00 0.00
$14,000,000.01to $19,000,000.00 18,069,176.00
$19,000,000.01to $24,000,000.00 0.00
$24,000,000.01to $30,000,000.00 24,797,720.33
$30,000,000.01& Above 0.00
Total 343,203,463.13
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 2.48%
$1,000,000.01 to $1,500,000.00 5.27%
$1,500,000.01 to $2,000,000.00 9.13%
$2,000,000.01 to $3,000,000.00 17.38%
$3,000,000.01 to $4,000,000.00 9.33%
$4,000,000.01 to $5,000,000.00 10.63%
$5,000,000.01 to $6,000,000.00 7.73%
$6,000,000.01 to $7,000,000.00 1.93%
$7,000,000.01 to $8,000,000.00 6.49%
$8,000,000.01 to $9,000,000.00 7.36%
$9,000,000.01 to $10,000,000.00 2.82%
$10,000,000.01to $11,000,000.00 0.00%
$11,000,000.01to $12,000,000.00 3.22%
$12,000,000.01to $13,000,000.00 3.53%
$13,000,000.01to $14,000,000.00 0.00%
$14,000,000.01to $19,000,000.00 5.26%
$19,000,000.01to $24,000,000.00 0.00%
$24,000,000.01to $30,000,000.00 7.23%
$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 13
Industrial 14
Total 104
Distribution of Property Types
Scheduled
Property Types Principal Balance
Retail 116,640,269.43
Warehouse 79,064,007.31
Office 62,905,908.68
Multi-Family Housing 49,898,508.26
Industrial 34,694,769.45
Total 343,203,463.13
Distribution of Property Types
Based on
Property Types Balance
Retail 33.99%
Warehouse 23.04%
Office 18.33%
Multi-Family Housing 14.54%
Industrial 10.11%
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% 34
9.626%to 10.125% 24
10.126%to 10.625% 6
10.626%& above 0
Total 104
Weighted Average Mortgage Interest Rate is 9.0731%
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% 6,074,315.84
7.501%to 7.625% 0.00
7.626%to 7.750% 28,174,374.75
7.751%to 7.875% 922,893.65
7.876%to 8.000% 15,008,959.99
8.001%to 8.125% 0.00
8.126%to 8.625% 40,288,934.82
8.626%to 9.125% 77,382,881.08
9.126%to 9.625% 88,008,569.10
9.626%to 10.125% 69,343,217.22
10.126%to 10.625% 17,999,316.68
10.626%& above 0.000% 0.00
Total 343,203,463.13
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% 1.77%
7.501%to 7.625% 0.00%
7.626%to 7.750% 8.21%
7.751%to 7.875% 0.27%
7.876%to 8.000% 4.37%
8.001%to 8.125% 0.00%
8.126%to 8.625% 11.74%
8.626%to 9.125% 22.55%
9.126%to 9.625% 25.64%
9.626%to 10.125% 20.20%
10.126%to 10.625% 5.24%
10.626%& above 0.00%
Total 100.00%
Geographic Distribution
Number Scheduled
Geographic Locof Loans Principal Balance
California 53 140,849,025.81
Florida 8 45,016,927.27
Georgia 8 39,259,736.83
New Jersey 5 18,375,291.34
Unknown 2 16,321,989.82
Illinois 7 16,140,494.28
Texas 2 13,050,835.95
Pennsylvania 4 10,532,475.50
Hawaii 1 9,674,629.59
Illinois 2 9,346,717.18
Texas 2 7,895,542.27
Pennsylvania 3 6,017,928.14
Hawaii 2 3,848,955.95
Illinois 3 3,778,182.97
Texas 2 3,094,730.23
Total 104 343,203,463.13
Geographic Distribution
Based on
Geographic Location Balance
California 41.04%
Florida 13.12%
Georgia 11.44%
New Jersey 5.35%
Unknown 4.76%
Illinois 4.70%
Texas 3.80%
Pennsylvania 3.07%
Hawaii 2.82%
Illinois 2.72%
Texas 2.30%
Pennsylvania 1.75%
Hawaii 1.12%
Illinois 1.10%
Texas 0.90%
Total 100.00%
Loan Seasoning
Number of YearNumber Scheduled
of Loans Principal Balance
1 year or less 0 0.00
1+ to 2 years 1 1,970,894.05
2+ to 3 years 1 2,716,024.81
3+ to 4 years 2 6,988,234.31
4+ to 5 years 7 25,179,669.69
5+ to 6 years 15 53,501,437.00
6+ to 7 years 19 98,603,618.03
7+ to 8 years 19 67,035,651.46
8+ to 9 years 21 49,641,357.86
9+ to 10 years 12 22,210,326.68
10 years or m 7 15,356,249.24
Total 104 343,203,463.13
Weighted Average Seasoning is 7.0
Loan Seasoning
Number of YearBased on
Balance
1 year or less 0.00%
1+ to 2 years 0.57%
2+ to 3 years 0.79%
3+ to 4 years 2.04%
4+ to 5 years 7.34%
5+ to 6 years 15.59%
6+ to 7 years 28.73%
7+ to 8 years 19.53%
8+ to 9 years 14.46%
9+ to 10 years 6.47%
10 years or m 4.47%
Total 100.00%
Distribution of Remaining Term
Fully Amortizing
Fully Amortizing
Mortgage Loans
Number Scheduled
of Loans Principal Balance
60 months or l 0 0.00
61 to 120 mont 0 0.00
121 to 180 mon 5 5,428,234.61
181 to 240 mon 2 10,543,618.48
241 to 360 mon 1 2,970,348.60
Total 8 18,942,201.69
Weighted Average Months to Ma 211
Distribution of Remaining Term
Fully Amortizing
Fully Amortizing
Mortgage Loans
Based on
Balance
60 months or l 0
61 to 120 mont 0
121 to 180 mon 0.015816375
181 to 240 mon 0.030721189
241 to 360 mon 0.008654775
Total 0.055192338
Distribution of DSCR
Debt Service Number
Coverage Ratio (1) of Loans
1.000%or less 13
1.001%to 1.125% 15
1.126%to 1.250% 15
1.251%to 1.375% 19
1.376%to 1.500% 10
1.501%to 1.625% 6
1.626%to 1.750% 6
1.751%to 1.875% 7
1.876%to 2.000% 2
2.001%to 2.125% 1
2.126%to 2.250% 2
2.251%to 2.375% 0
2.376%to 2.500% 0
2.501%to 2.625% 2
2.626%& above 4
Unknown 2
Total 104
Weighted Average Debt Service Coverage Ratio 1.368%
Distribution of DSCR
Debt Service Scheduled
Coverage Ratio (1) Principal
Balance
1.000%or less 36,806,489.63
1.001%to 1.125% 70,588,334.83
1.126%to 1.250% 46,872,374.27
1.251%to 1.375% 62,631,559.74
1.376%to 1.500% 24,910,949.27
1.501%to 1.625% 39,469,525.36
1.626%to 1.750% 12,475,049.38
1.751%to 1.875% 17,988,791.90
1.876%to 2.000% 3,532,184.08
2.001%to 2.125% 2,570,420.14
2.126%to 2.250% 12,160,922.08
2.251%to 2.375% 0.00
2.376%to 2.500% 0.00
2.501%to 2.625% 2,026,959.26
2.626%& above 4,598,996.29
Unknown 6,570,906.90
Total 343,203,463.13
Distribution of DSCR
Debt Service Based on
Coverage Ratio (1) Balance
1.000%or less 10.72%
1.001%to 1.125% 20.57%
1.126%to 1.250% 13.66%
1.251%to 1.375% 18.25%
1.376%to 1.500% 7.26%
1.501%to 1.625% 11.50%
1.626%to 1.750% 3.63%
1.751%to 1.875% 5.24%
1.876%to 2.000% 1.03%
2.001%to 2.125% 0.75%
2.126%to 2.250% 3.54%
2.251%to 2.375% 0.00%
2.376%to 2.500% 0.00%
2.501%to 2.625% 0.59%
2.626%& above 1.34%
Unknown 1.91%
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 18,942,201.69
Amortizing Balloon 93314,065,983.90
Interest Only Balloon 3 10,195,277.54
Total 104343,203,463.13
Distribution of Amortization Type
Based on
Amortization Type Balance
Fully Amortizing 5.52%
Amortizing Balloon 91.51%
Interest Only Balloon 2.97%
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 0 0.00
37 to 48 months 1 1,350,203.75
49 to 60 months 9 24,159,740.35
61 to 120 months 74246,783,444.99
121 to 180 months 12 51,967,872.35
181 to 240 months 0 0.00
Total 96324,261,261.44
Weighted Average Months to Maturity is 98
Distribution of Remaining Term
Balloon Loans
Balloon Based on
Mortgage LoansBalance
12 months or l 0.00%
13 to 24 month 0.00%
25 to 36 month 0.00%
37 to 48 month 0.39%
49 to 60 month 7.04%
61 to 120 mont 71.91%
121 to 180 mon 15.14%
181 to 240 mon 0.00%
Total 94.48%
NOI Aging
Number
NOI Date of Loans
1 year or less 24
1+ to 2 years 71
2+ & above 9
Unknown 0
Total 104
NOI Aging
Scheduled
NOI Date Principal
Balance
1 year or less 88,014,844.86
1+ to 2 years 239,876,610.61
2+ & above 15,312,007.66
Unknown 0.00
Total 343,203,463.13
NOI Aging
Based on
NOI Date Balance
1 year or less 25.65%
1+ to 2 years 69.89%
2+ & above 4.46%
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%
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%
Offering
Distribution Circular Maturity Property
Date Control # Date Type
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
Distribution Date of last Net Operating
Date State Operating Stmt Income
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
Specially
Distribution Debt Service Serviced
Date Coverage Ratio Status Code (*)
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
* 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
* Aggregate liquidation expenses also include
outstanding P&I advances
and unpaid servicing fees, unpaid special servicing
fees, unpaid
trustee fees, etc..
<TABLE>
MIDLAND LOAN SERVICES, L.P. - MASTER SERVICER
LOAN PORTFOLIO ANALYSIS SYSTEM - LOAN STATUS
PORTFOLIO: SASCO SERIES 1996 - CFL (CONFED)
REPORTING PERIOD: APRIL, 1996
DATE PRINTED: 16-MAY-96
<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 33,528,640 0 59.9% 1.45 N/A PERFORMING PERFORM
TO MATURITY
002 28,596,946 0 73.3% 1.18 N/A PERFORMING PERFORM
TO MATURITY
003 27,374,855 0 77.1% 1.02 N/A PERFORMING PERFORM
TO MATURITY
004 26,461,140 0 77.9% 1.41 N/A PERFORMING PERFORM
TO MATURITY
005 24,777,785 0 70.1% 1.55 N/A PERFORMING PERFORM
TO MATURITY
006 22,752,831 0 98.0% 1.15 N/A PERFORMING PERFORM
TO MATURITY
007 22,003,631 0 71.3% 1.04 N/A PERFORMING PERFORM
TO MATURITY
008 20,010,102 0 68.1% 1.10 N/A PERFORMING PERFORM
TO MATURITY
009 19,048,775 0 64.4% 1.10 N/A PERFORMING PERFORM
TO MATURITY
010 18,926,558 0 50.3% 1.51 N/A PERFORMING PERFORM
TO MATURITY
011 18,870,943 0 65.1% 1.63 N/A PERFORMING PERFORM
TO MATURITY
012 18,057,750 0 74.4% 1.13 N/A PERFORMING PERFORM
TO MATURITY
013 17,933,321 0 65.2% 1.22 N/A PERFORMING PERFORM
TO MATURITY
014 17,879,429 0 72.4% 1.18 N/A PERFORMING PERFORM
TO MATURITY
015 16,849,978 0 70.8% 1.48 N/A PERFORMING PERFORM
TO MATURITY
016 16,203,689 0 66.0% 1.08 N/A PERFORMING PERFORM
TO MATURITY
017 15,920,508 0 56.0% 1.01 N/A PERFORMING PERFORM
TO MATURITY
018 15,730,274 0 138.0% 1.33 N/A PERFORMING PERFORM
TO MATURITY
019 15,205,038 0 63.4% 1.63 N/A PERFORMING PERFORM
TO MATURITY
020 15,000,000 0 57.0% 1.27 N/A PERFORMING PERFORM
TO MATURITY
021 14,826,185 0 83.3% 1.10 N/A PERFORMING PERFORM
TO MATURITY
022 13,940,873 0 60.1% 1.19 N/A PERFORMING PERFORM
TO MATURITY
023 12,736,118 0 72.8% 1.23 N/A PERFORMING PERFORM
TO MATURITY
024 12,108,434 0 63.7% 0.93 N/A PERFORMING PERFORM
TO MATURITY
025 12,081,227 0 67.1% 0.87 N/A PERFORMING PERFORM
TO MATURITY
026 11,047,068 0 45.0% 2.17 N/A PERFORMING PERFORM
TO MATURITY
027 10,705,328 0 69.8% 1.00 N/A PERFORMING PERFORM
TO MATURITY
028 10,616,386 0 72.2% 1.13 N/A PERFORMING PERFORM
TO MATURITY
029 10,531,223 0 73.0% 1.27 N/A PERFORMING PERFORM
TO MATURITY
030 10,350,000 0 65.0% 2.30 N/A PERFORMING PERFORM
TO MATURITY
031 10,288,588 0 54.7% 1.07 N/A PERFORMING PERFORM
TO MATURITY
032 9,956,677 0 42.4% 1.22 N/A PERFORMING PERFORM
TO MATURITY
033 9,960,829 0 52.4% 1.30 N/A PERFORMING PERFORM
TO MATURITY
034 9,734,788 0 65.3% 1.22 N/A PERFORMING PERFORM
TO MATURITY
035 9,663,811 0 60.4% 1.34 N/A PERFORMING PERFORM
TO MATURITY
037 9,412,290 0 63.6% 1.33 N/A PERFORMING PERFORM
TO MATURITY
038 0 0 0.0% 1.00 N/A INACTIVE PRE-PAID IN FULL
039 9,092,668 0 69.9% 0.94 N/A PERFORMING PERFORM
TO MATURITY
040 9,082,428 0 67.8% 1.30 N/A PERFORMING PERFORM
TO MATURITY
041 8,864,567 0 63.0% 1.55 N/A PERFORMING PERFORM
TO MATURITY
042 8,835,892 0 55.8% 1.16 N/A PERFORMING PERFORM
TO MATURITY
043 8,855,352 0 71.4% 1.08 N/A PERFORMING PERFORM
TO MATURITY
044 8,806,750 0 66.7% 1.21 N/A PERFORMING PERFORM
TO MATURITY
045 8,599,504 0 60.8% 1.26 N/A PERFORMING PERFORM
TO MATURITY
046 8,531,647 0 73.5% 1.36 N/A PERFORMING PERFORM
TO MATURITY
047 8,387,206 0 59.9% 1.02 N/A PERFORMING PERFORM
TO MATURITY
048 8,371,902 0 65.7% 1.05 N/A PERFORMING PERFORM
TO MATURITY
049 8,342,608 0 68.9% 1.07 N/A PERFORMING PERFORM
TO MATURITY
050 8,280,275 0 70.5% 1.30 N/A PERFORMING PERFORM
TO MATURITY
051 8,261,727 0 64.3% 1.25 N/A PERFORMING PERFORM
TO MATURITY
052 7,927,115 0 69.1% 0.94 N/A PERFORMING PERFORM
TO MATURITY
053 7,787,026 0 62.3% 1.35 N/A PERFORMING PERFORM
TO MATURITY
054 7,710,462 0 128.5% 1.10 N/A PERFORMING PERFORM
TO MATURITY
055 7,699,816 0 72.0% 1.17 N/A PERFORMING PERFORM
TO MATURITY
056 7,674,287 0 71.1% 1.32 N/A PERFORMING PERFORM
TO MATURITY
057 7,646,013 0 67.1% 1.30 N/A PERFORMING PERFORM
TO MATURITY
058 7,574,691 0 67.0% 1.13 N/A PERFORMING PERFORM
TO MATURITY
059 7,546,360 0 70.7% 1.49 N/A PERFORMING PERFORM
TO MATURITY
060 7,294,165 0 70.1% 0.97 N/A PERFORMING PERFORM
TO MATURITY
061 7,054,044 0 64.1% 1.07 N/A PERFORMING PERFORM
TO MATURITY
062 7,030,559 0 65.1% 1.18 N/A PERFORMING PERFORM
TO MATURITY
063 7,001,542 0 66.1% 1.16 N/A PERFORMING PERFORM
TO MATURITY
064 6,750,000 0 79.0% 1.72 N/A PERFORMING PERFORM
TO MATURITY
065 6,613,918 0 69.6% 1.19 N/A PERFORMING PERFORM
TO MATURITY
066 6,427,992 0 66.1% 1.29 N/A PERFORMING PERFORM
TO MATURITY
067 6,339,800 0 61.3% 1.52 N/A PERFORMING PERFORM
TO MATURITY
068 6,260,681 0 70.3% 1.11 N/A PERFORMING PERFORM
TO MATURITY
069 6,221,552 0 47.0% 1.02 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>
070 6,067,644 0 68.4% 1.24 N/A PERFORMING PERFORM
TO MATURITY
071 6,072,546 0 67.5% 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 PERFORMING PERFORM
TO MATURITY
074 5,962,780 0 113.6% 1.37 N/A PERFORMING PERFORM
TO MATURITY
075 6,003,371 0 69.2% 1.37 N/A PERFORMING PERFORM
TO MATURITY
076 5,977,157 0 69.5% 1.30 N/A PERFORMING PERFORM
TO MATURITY
077 5,884,193 0 65.0% 1.21 N/A PERFORMING PERFORM
TO MATURITY
078 5,830,638 0 74.8% 0.94 N/A PERFORMING PERFORM
TO MATURITY
079 5,782,676 0 66.5% 1.35 N/A PERFORMING PERFORM
TO MATURITY
080 5,766,547 0 54.9% 1.60 N/A PERFORMING PERFORM
TO MATURITY
081 5,734,510 0 58.5% 1.38 N/A PERFORMING PERFORM
TO MATURITY
082 5,677,357 0 66.0% 1.00 N/A PERFORMING PERFORM
TO MATURITY
083 5,600,034 0 63.6% 1.01 N/A PERFORMING PERFORM
TO MATURITY
084 5,511,246 0 74.8% 0.00 N/A PERFORMING PERFORM
TO MATURITY
085 5,488,011 0 61.4% 1.57 N/A PERFORMING PERFORM
TO MATURITY
086 5,362,500 0 77.0% 0.00 N/A PERFORMING PERFORM
TO MATURITY
087 5,322,707 0 63.7% 1.25 N/A PERFORMING PERFORM
TO MATURITY
088 5,255,954 0 46.2% 1.87 N/A PERFORMING PERFORM
TO MATURITY
089 5,234,674 0 36.9% 0.00 N/A PERFORMING PERFORM
TO MATURITY
090 5,225,576 0 69.7% 1.95 N/A PERFORMING PERFORM
TO MATURITY
091 5,183,639 0 65.2% 1.58 N/A PERFORMING PERFORM
TO MATURITY
093 5,175,000 0 125.0% 0.00 N/A PERFORMING PERFORM
TO MATURITY
094 5,134,505 0 48.9% 1.89 N/A PERFORMING PERFORM
TO MATURITY
095 5,120,768 0 69.7% 1.29 N/A PERFORMING PERFORM
TO MATURITY
096 5,035,812 0 42.3% 2.39 N/A PERFORMING PERFORM
TO MATURITY
097 5,035,829 0 64.8% 1.38 N/A PERFORMING PERFORM
TO MATURITY
099 5,036,336 0 58.6% 1.19 N/A PERFORMING PERFORM
TO MATURITY
100 5,034,782 0 70.9% 1.13 N/A PERFORMING PERFORM
TO MATURITY
101 4,952,182 0 65.9% 1.06 N/A PERFORMING PERFORM
TO MATURITY
102 4,940,739 0 70.6% 1.36 N/A PERFORMING PERFORM
TO MATURITY
103 4,906,957 0 68.8% 1.41 N/A PERFORMING PERFORM
TO MATURITY
104 4,857,385 0 71.4% 1.18 N/A PERFORMING PERFORM
TO MATURITY
105 4,855,852 0 65.6% 1.30 N/A PERFORMING PERFORM
TO MATURITY
106 4,843,303 0 46.6% 1.80 N/A PERFORMING PERFORM
TO MATURITY
108 4,764,211 0 63.5% 1.79 N/A PERFORMING PERFORM
TO MATURITY
109 4,764,108 0 66.2% 1.09 N/A PERFORMING PERFORM
TO MATURITY
110 4,719,763 0 54.4% 1.21 N/A PERFORMING PERFORM
TO MATURITY
111 4,748,277 0 67.8% 0.95 N/A PERFORMING PERFORM
TO MATURITY
112 4,722,849 0 68.9% 1.29 N/A PERFORMING PERFORM
TO MATURITY
113 4,714,582 0 84.2% 1.06 N/A PERFORMING PERFORM
TO MATURITY
114 4,666,151 0 56.2% 0.00 N/A PERFORMING PERFORM
TO MATURITY
115 4,642,085 0 70.0% 1.21 N/A PERFORMING PERFORM
TO MATURITY
116 4,639,005 0 60.2% 1.44 N/A PERFORMING PERFORM
TO MATURITY
117 4,593,735 0 68.6% 1.07 N/A PERFORMING PERFORM
TO MATURITY
118 4,534,217 0 78.2% 0.00 N/A PERFORMING PERFORM
TO MATURITY
119 4,518,826 0 68.5% 1.32 N/A PERFORMING PERFORM
TO MATURITY
120 4,509,032 0 67.3% 0.89 N/A PERFORMING PERFORM
TO MATURITY
121 4,501,064 0 61.0% 1.41 N/A PERFORMING PERFORM
TO MATURITY
122 4,505,262 0 67.0% 1.20 N/A PERFORMING PERFORM
TO MATURITY
123 4,482,269 0 64.0% 1.53 N/A PERFORMING PERFORM
TO MATURITY
124 4,408,103 0 60.4% 1.47 N/A PERFORMING PERFORM
TO MATURITY
125 4,454,917 0 74.8% 1.60 N/A PERFORMING PERFORM
TO MATURITY
126 0 0 0.0% 1.92 N/A INACTIVE PRE-PAID IN FULL
127 4,394,095 0 67.6% 1.51 N/A PERFORMING PERFORM
TO MATURITY
128 4,328,594 0 65.6% 1.30 N/A PERFORMING PERFORM
TO MATURITY
129 4,212,843 0 63.8% 0.95 N/A PERFORMING PERFORM
TO MATURITY
130 4,208,326 0 51.2% 1.02 N/A PERFORMING PERFORM
TO MATURITY
131 4,198,227 0 60.8% 1.42 N/A PERFORMING PERFORM
TO MATURITY
132 4,198,202 0 70.0% 1.62 N/A PERFORMING PERFORM
TO MATURITY
133 4,176,336 0 N/A 0.00 N/A PERFORMING PERFORM
TO MATURITY
134 4,161,867 0 N/A 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 4,106,273 0 69.6% 1.25 N/A PERFORMING PERFORM
TO MATURITY
138 4,094,239 0 56.1% 1.08 N/A PERFORMING PERFORM
TO MATURITY
139 4,087,361 0 64.9% 0.92 N/A PERFORMING PERFORM
TO MATURITY
140 4,081,581 0 69.2% 1.16 N/A PERFORMING PERFORM
TO MATURITY
141 4,064,565 0 69.0% 1.04 N/A PERFORMING PERFORM
TO MATURITY
142 4,019,692 0 65.9% 1.20 N/A PERFORMING PERFORM
TO MATURITY
143 4,016,928 0 68.1% 1.48 N/A PERFORMING PERFORM
TO MATURITY
144 0 0 0.0% 1.47 N/A INACTIVE PRE-PAID IN FULL
145 3,938,604 0 68.5% 1.02 N/A PERFORMING PERFORM
TO MATURITY
146 3,927,139 0 66.0% 1.20 N/A PERFORMING PERFORM
TO MATURITY
147 3,857,250 0 25.7% 2.39 N/A PERFORMING PERFORM
TO MATURITY
148 3,899,040 0 67.8% 1.07 N/A PERFORMING PERFORM
TO MATURITY
149 3,865,892 0 44.4% 1.09 N/A PERFORMING PERFORM
TO MATURITY
150 3,881,453 0 86.3% 1.31 N/A PERFORMING PERFORM
TO MATURITY
151 3,849,629 0 67.0% 1.37 N/A PERFORMING PERFORM
TO MATURITY
152 3,829,356 0 48.5% 1.19 N/A PERFORMING PERFORM
TO MATURITY
153 3,849,714 0 59.2% 1.29 N/A PERFORMING PERFORM
TO MATURITY
154 3,844,444 0 67.2% 1.39 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>
155 3,831,654 0 61.1% 1.17 N/A PERFORMING PERFORM
TO MATURITY
156 3,806,900 0 41.8% 1.96 N/A PERFORMING PERFORM
TO MATURITY
157 3,796,209 0 67.8% 1.21 N/A PERFORMING PERFORM
TO MATURITY
158 3,776,969 0 N/A 0.00 N/A PERFORMING PERFORM
TO MATURITY
159 3,732,573 0 68.6% 0.51 N/A PERFORMING PERFORM
TO MATURITY
160 3,648,328 0 45.6% 2.27 N/A PERFORMING PERFORM
TO MATURITY
161 3,693,018 0 69.7% 1.39 N/A PERFORMING PERFORM
TO MATURITY
162 3,660,454 0 71.3% 1.53 N/A PERFORMING PERFORM
TO MATURITY
163 3,636,247 0 60.6% 1.52 N/A PERFORMING PERFORM
TO MATURITY
164 3,618,918 0 N/A 0.00 N/A PERFORMING PERFORM
TO MATURITY
165 3,589,551 0 60.8% 1.59 N/A PERFORMING PERFORM
TO MATURITY
166 3,588,779 0 97.0% 1.49 N/A PERFORMING PERFORM
TO MATURITY
167 3,586,874 0 56.0% 1.96 N/A PERFORMING PERFORM
TO MATURITY
168 3,569,854 0 67.4% 2.09 N/A PERFORMING PERFORM
TO MATURITY
169 3,477,511 0 44.3% 1.05 N/A PERFORMING PERFORM
TO MATURITY
170 3,523,683 0 N/A 0.00 N/A PERFORMING PERFORM
TO MATURITY
171 3,480,136 0 63.3% 1.35 N/A PERFORMING PERFORM
TO MATURITY
172 3,469,284 0 70.8% 1.20 N/A PERFORMING PERFORM
TO MATURITY
173 3,464,531 0 71.2% 1.04 N/A PERFORMING PERFORM
TO MATURITY
174 3,452,239 0 69.0% 1.21 N/A PERFORMING PERFORM
TO MATURITY
175 3,418,075 0 66.0% 1.72 N/A PERFORMING PERFORM
TO MATURITY
176 3,416,597 0 62.1% 1.38 N/A PERFORMING PERFORM
TO MATURITY
177 3,373,641 0 69.9% 1.40 N/A PERFORMING PERFORM
TO MATURITY
178 3,370,760 0 64.2% 1.13 N/A PERFORMING PERFORM
TO MATURITY
179 3,365,000 0 89.7% 1.04 N/A PERFORMING PERFORM
TO MATURITY
180 3,345,557 0 105.0% 0.98 N/A PERFORMING PERFORM
TO MATURITY
181 3,282,476 0 57.6% 1.24 N/A PERFORMING PERFORM
TO MATURITY
182 3,264,668 0 69.5% 1.06 N/A PERFORMING PERFORM
TO MATURITY
183 3,180,775 0 64.6% 1.39 N/A PERFORMING PERFORM
TO MATURITY
184 3,168,901 0 71.2% 0.00 N/A PERFORMING PERFORM
TO MATURITY
185 3,168,053 0 61.2% 1.25 N/A PERFORMING PERFORM
TO MATURITY
186 3,104,368 0 71.4% 1.19 N/A PERFORMING PERFORM
TO MATURITY
187 3,075,918 0 66.9% 1.29 N/A PERFORMING PERFORM
TO MATURITY
188 3,048,950 0 60.3% 1.43 N/A PERFORMING PERFORM
TO MATURITY
189 3,042,599 0 62.7% 1.35 N/A PERFORMING PERFORM
TO MATURITY
190 3,043,871 0 68.2% 1.19 N/A PERFORMING PERFORM
TO MATURITY
191 3,035,200 0 68.4% 1.00 N/A PERFORMING PERFORM
TO MATURITY
192 2,996,646 0 74.8% 1.64 N/A PERFORMING PERFORM
TO MATURITY
193 2,987,695 0 63.6% 1.54 N/A PERFORMING PERFORM
TO MATURITY
194 2,967,897 0 71.2% 1.37 N/A PERFORMING PERFORM
TO MATURITY
195 2,945,986 0 65.5% 1.34 N/A PERFORMING PERFORM
TO MATURITY
196 2,943,361 0 70.9% 1.25 N/A PERFORMING PERFORM
TO MATURITY
197 2,918,107 0 63.8% 0.99 N/A PERFORMING PERFORM
TO MATURITY
198 2,901,335 0 64.5% 1.31 N/A PERFORMING PERFORM
TO MATURITY
199 2,908,174 0 70.9% 1.09 N/A PERFORMING PERFORM
TO MATURITY
200 2,889,781 0 69.0% 1.55 N/A PERFORMING PERFORM
TO MATURITY
201 2,847,325 0 40.7% 1.71 N/A PERFORMING PERFORM
TO MATURITY
202 2,814,570 0 66.2% 1.53 N/A PERFORMING PERFORM
TO MATURITY
203 2,798,315 0 62.2% 1.20 N/A PERFORMING PERFORM
TO MATURITY
204 2,807,702 0 62.4% 1.14 N/A PERFORMING PERFORM
TO MATURITY
205 2,784,109 0 52.5% 1.91 N/A PERFORMING PERFORM
TO MATURITY
206 2,784,686 0 49.7% 0.90 N/A PERFORMING PERFORM
TO MATURITY
207 2,772,455 0 68.0% 1.18 N/A PERFORMING PERFORM
TO MATURITY
208 2,762,406 0 64.2% 1.09 N/A PERFORMING PERFORM
TO MATURITY
209 2,746,860 0 67.7% 1.52 N/A PERFORMING PERFORM
TO MATURITY
210 2,737,315 0 19.0% 4.26 N/A PERFORMING PERFORM
TO MATURITY
211 2,715,678 0 68.0% 2.14 N/A PERFORMING 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 2,690,168 0 68.1% 1.48 N/A PERFORMING PERFORM
TO MATURITY
215 2,688,302 0 122.2% 1.33 N/A PERFORMING PERFORM
TO MATURITY
216 2,677,422 0 68.0% 1.15 N/A PERFORMING PERFORM
TO MATURITY
217 2,677,777 0 42.1% 1.30 N/A PERFORMING PERFORM
TO MATURITY
218 2,671,324 0 69.4% 1.54 N/A PERFORMING PERFORM
TO MATURITY
219 2,662,737 0 68.7% 1.17 N/A PERFORMING PERFORM
TO MATURITY
220 2,647,467 0 62.3% 1.05 N/A PERFORMING PERFORM
TO MATURITY
221 2,650,000 0 7.0% 15.44 N/A PERFORMING PERFORM
TO MATURITY
222 2,622,508 0 34.7% 3.05 N/A PERFORMING PERFORM
TO MATURITY
223 2,616,029 0 52.3% 1.98 N/A PERFORMING PERFORM
TO MATURITY
224 2,621,436 0 64.7% 1.04 N/A PERFORMING PERFORM
TO MATURITY
225 2,616,002 0 67.9% 1.17 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>
226 2,604,424 0 70.4% 1.28 N/A PERFORMING PERFORM
TO MATURITY
227 2,590,173 0 58.9% 1.11 N/A PERFORMING PERFORM
TO MATURITY
228 2,575,678 0 64.2% 1.05 N/A PERFORMING PERFORM
TO MATURITY
229 2,570,420 0 65.9% 2.02 N/A PERFORMING PERFORM
TO MATURITY
230 2,559,836 0 67.4% 0.96 N/A PERFORMING PERFORM
TO MATURITY
231 2,560,635 0 68.3% 1.24 N/A PERFORMING PERFORM
TO MATURITY
232 2,543,521 0 62.3% 1.55 N/A PERFORMING PERFORM
TO MATURITY
233 2,549,937 0 69.9% 1.73 N/A PERFORMING PERFORM
TO MATURITY
234 2,504,406 0 45.5% 2.32 N/A PERFORMING PERFORM
TO MATURITY
235 2,510,978 0 62.2% 2.31 N/A PERFORMING PERFORM
TO MATURITY
236 2,496,091 0 62.4% 1.44 N/A PERFORMING PERFORM
TO MATURITY
237 2,490,926 0 69.2% 1.22 N/A PERFORMING PERFORM
TO MATURITY
238 2,482,030 0 74.8% 1.64 N/A PERFORMING PERFORM
TO MATURITY
239 2,463,917 0 63.2% 0.82 N/A PERFORMING PERFORM
TO MATURITY
240 2,444,207 0 61.2% 0.00 N/A PERFORMING PERFORM
TO MATURITY
241 2,440,691 0 64.2% 1.22 N/A PERFORMING PERFORM
TO MATURITY
242 2,434,637 0 54.1% 2.05 N/A PERFORMING PERFORM
TO MATURITY
243 2,431,185 0 62.3% 0.99 N/A PERFORMING PERFORM
TO MATURITY
244 2,422,972 0 64.4% 1.04 N/A PERFORMING PERFORM
TO MATURITY
245 2,416,557 0 65.7% 0.90 N/A PERFORMING PERFORM
TO MATURITY
246 2,404,077 0 42.2% 2.13 N/A PERFORMING PERFORM
TO MATURITY
247 2,407,816 0 68.8% 0.93 N/A PERFORMING PERFORM
TO MATURITY
248 2,384,304 0 60.7% 1.43 N/A PERFORMING PERFORM
TO MATURITY
249 2,368,007 0 63.7% 1.06 N/A PERFORMING PERFORM
TO MATURITY
250 2,369,097 0 66.7% 0.98 N/A PERFORMING PERFORM
TO MATURITY
251 2,364,565 0 65.7% 0.00 N/A PERFORMING PERFORM
TO MATURITY
252 2,336,366 0 64.9% 1.19 N/A PERFORMING PERFORM
TO MATURITY
253 2,343,750 0 90.0% 0.00 N/A PERFORMING PERFORM
TO MATURITY
254 2,332,416 0 68.6% 1.44 N/A PERFORMING PERFORM
TO MATURITY
255 2,324,364 0 70.4% 1.23 N/A PERFORMING PERFORM
TO MATURITY
256 2,317,100 0 64.0% 1.42 N/A PERFORMING PERFORM
TO MATURITY
257 2,318,051 0 59.8% 1.23 N/A PERFORMING PERFORM
TO MATURITY
258 2,314,878 0 68.1% 0.97 N/A PERFORMING PERFORM
TO MATURITY
259 2,311,824 0 67.1% 1.08 N/A PERFORMING PERFORM
TO MATURITY
260 2,300,362 0 63.9% 1.49 N/A PERFORMING PERFORM
TO MATURITY
261 2,292,409 0 63.7% 1.83 N/A PERFORMING PERFORM
TO MATURITY
262 2,273,747 0 63.9% 1.79 N/A PERFORMING PERFORM
TO MATURITY
263 2,264,570 0 62.9% 1.15 N/A PERFORMING PERFORM
TO MATURITY
264 2,241,883 0 70.1% 1.28 N/A PERFORMING PERFORM
TO MATURITY
265 2,239,509 0 72.0% 1.04 N/A PERFORMING PERFORM
TO MATURITY
266 2,224,380 0 67.4% 1.26 N/A PERFORMING PERFORM
TO MATURITY
267 2,230,510 0 72.0% 1.43 N/A PERFORMING PERFORM
TO MATURITY
268 2,220,639 0 71.6% 1.26 N/A PERFORMING PERFORM
TO MATURITY
269 2,190,016 0 64.4% 1.39 N/A PERFORMING PERFORM
TO MATURITY
270 2,189,094 0 68.4% 0.92 N/A PERFORMING PERFORM
TO MATURITY
271 2,186,337 0 56.8% 1.01 N/A PERFORMING PERFORM
TO MATURITY
272 2,187,248 0 61.1% 1.20 N/A PERFORMING PERFORM
TO MATURITY
273 2,163,096 0 63.6% 1.03 N/A PERFORMING PERFORM
TO MATURITY
274 2,143,442 0 49.3% 1.11 N/A PERFORMING PERFORM
TO MATURITY
275 2,138,360 0 39.4% 1.45 N/A PERFORMING PERFORM
TO MATURITY
276 2,135,560 0 49.9% 1.85 N/A PERFORMING PERFORM
TO MATURITY
277 2,135,063 0 62.8% 1.00 N/A PERFORMING PERFORM
TO MATURITY
278 2,119,787 0 54.7% 1.16 N/A PERFORMING PERFORM
TO MATURITY
279 2,115,275 0 51.6% 1.22 N/A PERFORMING PERFORM
TO MATURITY
280 2,104,488 0 67.9% 0.83 N/A PERFORMING PERFORM
TO MATURITY
281 2,111,363 0 68.1% 1.37 N/A PERFORMING PERFORM
TO MATURITY
282 2,100,000 0 32.0% 3.94 N/A PERFORMING PERFORM
TO MATURITY
283 2,094,054 0 65.4% 1.55 N/A PERFORMING PERFORM
TO MATURITY
284 2,087,115 0 87.0% 1.68 N/A PERFORMING PERFORM
TO MATURITY
285 2,066,637 0 67.2% 1.04 N/A PERFORMING PERFORM
TO MATURITY
286 2,061,382 0 68.7% 1.26 N/A PERFORMING PERFORM
TO MATURITY
287 2,042,361 0 42.5% 1.53 N/A PERFORMING PERFORM
TO MATURITY
288 2,051,202 0 65.1% 1.47 N/A PERFORMING PERFORM
TO MATURITY
289 2,052,651 0 74.8% 1.73 N/A PERFORMING PERFORM
TO MATURITY
290 2,050,659 0 68.4% 1.11 N/A PERFORMING PERFORM
TO MATURITY
291 2,010,733 0 67.0% 1.18 N/A PERFORMING PERFORM
TO MATURITY
292 2,008,087 0 75.8% 1.14 N/A PERFORMING PERFORM
TO MATURITY
293 2,008,657 0 67.0% 1.59 N/A PERFORMING PERFORM
TO MATURITY
294 1,995,217 0 50.8% 1.06 N/A PERFORMING PERFORM
TO MATURITY
295 1,985,564 0 39.7% 1.72 N/A PERFORMING PERFORM
TO MATURITY
296 2,000,000 0 45.0% 3.73 N/A PERFORMING PERFORM
TO MATURITY
297 1,987,704 0 76.6% 1.16 N/A PERFORMING PERFORM
TO MATURITY
298 1,981,412 0 68.3% 1.54 N/A PERFORMING PERFORM
TO MATURITY
299 1,978,257 0 65.9% 1.12 N/A PERFORMING PERFORM
TO MATURITY
300 1,967,305 0 65.6% 1.27 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>
301 1,966,879 0 65.6% 1.04 N/A PERFORMING PERFORM
TO MATURITY
302 1,970,894 0 51.9% 1.34 N/A PERFORMING PERFORM
TO MATURITY
303 1,968,478 0 68.5% 0.94 N/A PERFORMING PERFORM
TO MATURITY
304 1,942,865 0 71.7% 1.24 N/A PERFORMING PERFORM
TO MATURITY
305 1,928,261 0 39.0% 3.05 N/A PERFORMING PERFORM
TO MATURITY
306 1,930,440 0 74.8% 1.36 N/A PERFORMING PERFORM
TO MATURITY
307 1,920,402 0 69.0% 1.17 N/A PERFORMING PERFORM
TO MATURITY
308 1,914,058 0 59.1% 1.10 N/A PERFORMING PERFORM
TO MATURITY
309 1,911,104 0 70.8% 1.63 N/A PERFORMING PERFORM
TO MATURITY
310 1,891,054 0 46.1% 1.07 N/A PERFORMING PERFORM
TO MATURITY
311 1,899,521 0 66.3% 1.10 N/A PERFORMING PERFORM
TO MATURITY
312 1,891,142 0 56.5% 1.42 N/A PERFORMING PERFORM
TO MATURITY
313 1,886,050 0 68.6% 0.00 N/A PERFORMING PERFORM
TO MATURITY
314 1,877,989 0 74.8% 1.32 N/A PERFORMING PERFORM
TO MATURITY
315 1,871,295 0 67.4% 1.28 N/A PERFORMING PERFORM
TO MATURITY
316 1,863,437 0 59.7% 1.05 N/A PERFORMING PERFORM
TO MATURITY
317 1,860,966 0 68.9% 1.35 N/A PERFORMING PERFORM
TO MATURITY
318 1,852,886 0 51.5% 1.25 N/A PERFORMING PERFORM
TO MATURITY
319 1,851,501 0 69.3% 0.00 N/A PERFORMING PERFORM
TO MATURITY
320 1,838,740 0 68.7% 1.07 N/A PERFORMING PERFORM
TO MATURITY
321 1,827,237 0 68.3% 1.23 N/A PERFORMING PERFORM
TO MATURITY
322 1,827,580 0 63.0% 1.41 N/A PERFORMING PERFORM
TO MATURITY
323 1,813,086 0 67.4% 1.05 N/A PERFORMING PERFORM
TO MATURITY
324 1,820,994 0 49.6% 1.64 N/A PERFORMING PERFORM
TO MATURITY
325 1,811,811 0 66.0% 1.55 N/A PERFORMING PERFORM
TO MATURITY
326 1,805,659 0 63.4% 1.81 N/A PERFORMING PERFORM
TO MATURITY
327 1,801,542 0 64.3% 1.65 N/A PERFORMING PERFORM
TO MATURITY
328 1,796,862 0 68.6% 0.97 N/A PERFORMING PERFORM
TO MATURITY
329 0 0 0.0% 0.00 N/A INACTIVE PRE-PAID IN FULL
330 1,792,836 0 65.2% 1.49 N/A PERFORMING PERFORM
TO MATURITY
331 1,781,100 0 43.4% 2.98 N/A PERFORMING PERFORM
TO MATURITY
332 1,756,114 0 60.6% 1.36 N/A PERFORMING PERFORM
TO MATURITY
333 1,757,444 0 68.8% 1.69 N/A PERFORMING PERFORM
TO MATURITY
334 1,755,929 0 92.4% 1.34 N/A PERFORMING PERFORM
TO MATURITY
335 1,724,211 0 83.3% 1.08 N/A PERFORMING PERFORM
TO MATURITY
336 1,724,007 0 59.4% 1.36 N/A PERFORMING PERFORM
TO MATURITY
337 1,705,817 0 28.6% 3.11 N/A PERFORMING PERFORM
TO MATURITY
338 1,720,832 0 70.0% 1.55 N/A PERFORMING PERFORM
TO MATURITY
339 1,709,639 0 36.4% 1.09 N/A PERFORMING PERFORM
TO MATURITY
340 1,703,224 0 51.6% 1.24 N/A PERFORMING PERFORM
TO MATURITY
341 1,701,365 0 63.0% 1.96 N/A PERFORMING PERFORM
TO MATURITY
342 1,696,994 0 53.0% 1.66 N/A PERFORMING PERFORM
TO MATURITY
343 1,703,353 0 60.8% 1.65 N/A PERFORMING PERFORM
TO MATURITY
344 1,689,503 0 23.1% 2.55 N/A PERFORMING PERFORM
TO MATURITY
345 1,694,125 0 71.0% 0.96 N/A PERFORMING PERFORM
TO MATURITY
346 1,683,437 0 49.5% 1.09 N/A PERFORMING PERFORM
TO MATURITY
347 1,688,973 0 74.8% 1.50 N/A PERFORMING PERFORM
TO MATURITY
348 1,691,130 0 66.0% 0.00 N/A NEGOTIATING MODIFICATIONS
RESTRUCTURE/PERFORM TO MATURIT
349 1,640,453 0 65.6% 1.35 N/A PERFORMING PERFORM
TO MATURITY
350 1,638,337 0 70.2% 0.91 N/A PERFORMING PERFORM
TO MATURITY
351 1,639,680 0 68.3% 1.04 N/A PERFORMING PERFORM
TO MATURITY
352 1,639,420 0 70.5% 1.37 N/A PERFORMING PERFORM
TO MATURITY
353 1,632,059 0 54.0% 0.90 N/A PERFORMING PERFORM
TO MATURITY
354 1,624,506 0 65.0% 1.60 N/A PERFORMING PERFORM
TO MATURITY
355 1,617,453 0 74.8% 1.93 N/A PERFORMING PERFORM
TO MATURITY
356 1,594,602 0 74.8% 1.51 N/A PERFORMING PERFORM
TO MATURITY
357 1,581,082 0 57.5% 1.23 N/A PERFORMING PERFORM
TO MATURITY
358 1,582,101 0 64.3% 0.78 N/A PERFORMING PERFORM
TO MATURITY
359 1,573,521 0 63.7% 1.76 N/A PERFORMING PERFORM
TO MATURITY
360 1,573,424 0 69.2% 1.04 N/A PERFORMING PERFORM
TO MATURITY
361 1,550,513 0 67.4% 1.28 N/A PERFORMING PERFORM
TO MATURITY
362 1,535,482 0 74.7% 2.20 N/A PERFORMING PERFORM
TO MATURITY
363 1,522,599 0 70.8% 1.38 N/A PERFORMING PERFORM
TO MATURITY
364 1,519,626 0 116.9% 1.14 N/A PERFORMING PERFORM
TO MATURITY
365 1,513,803 0 65.8% 0.85 N/A PERFORMING PERFORM
TO MATURITY
366 1,501,084 0 39.5% 3.41 N/A PERFORMING PERFORM
TO MATURITY
367 0 0 0.0% 1.98 N/A INACTIVE PRE-PAID IN FULL
368 1,498,345 0 65.1% 1.15 N/A PERFORMING PERFORM
TO MATURITY
369 1,497,218 0 69.0% 1.32 N/A PERFORMING PERFORM
TO MATURITY
370 1,495,880 0 68.0% 1.17 N/A PERFORMING PERFORM
TO MATURITY
371 1,492,165 0 74.8% 1.54 N/A PERFORMING PERFORM
TO MATURITY
372 1,487,817 0 67.6% 1.19 N/A PERFORMING PERFORM
TO MATURITY
373 1,483,079 0 67.4% 0.00 N/A PERFORMING PERFORM
TO MATURITY
374 1,471,029 0 61.3% 0.90 N/A PERFORMING PERFORM
TO MATURITY
375 1,466,265 0 63.8% 3.34 N/A PERFORMING PERFORM
TO MATURITY
376 1,458,808 0 70.0% 0.98 N/A PERFORMING PERFORM
TO MATURITY
377 1,458,411 0 68.2% 1.01 N/A PERFORMING PERFORM
TO MATURITY
378 1,455,358 0 74.8% 1.43 N/A PERFORMING PERFORM
TO MATURITY
379 1,445,643 0 61.3% 1.44 N/A PERFORMING PERFORM
TO MATURITY
380 1,451,856 0 57.2% 1.09 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>
381 1,426,914 0 74.8% 1.72 N/A PERFORMING PERFORM
TO MATURITY
382 1,408,183 0 61.2% 2.82 N/A PERFORMING PERFORM
TO MATURITY
383 1,398,243 0 56.8% 1.10 N/A PERFORMING PERFORM
TO MATURITY
384 1,401,410 0 63.8% 1.38 N/A PERFORMING PERFORM
TO MATURITY
385 1,387,874 0 60.9% 0.87 N/A PERFORMING PERFORM
TO MATURITY
386 1,377,838 0 64.1% 1.60 N/A PERFORMING PERFORM
TO MATURITY
387 1,371,288 0 54.0% 1.83 N/A PERFORMING PERFORM
TO MATURITY
388 1,373,972 0 68.7% 1.89 N/A PERFORMING PERFORM
TO MATURITY
389 1,363,851 0 64.9% 0.96 N/A PERFORMING PERFORM
TO MATURITY
390 1,357,869 0 53.2% 1.10 N/A PERFORMING PERFORM
TO MATURITY
391 1,358,543 0 64.0% 1.43 N/A PERFORMING PERFORM
TO MATURITY
392 1,358,602 0 69.9% 1.31 N/A PERFORMING PERFORM
TO MATURITY
393 1,347,842 0 67.4% 1.14 N/A PERFORMING PERFORM
TO MATURITY
394 1,349,500 0 67.5% 1.12 N/A PERFORMING PERFORM
TO MATURITY
395 1,347,853 0 37.0% 1.30 N/A PERFORMING PERFORM
TO MATURITY
396 1,327,322 0 66.2% 0.95 N/A PERFORMING PERFORM
TO MATURITY
397 1,312,528 0 63.0% 2.69 N/A PERFORMING PERFORM
TO MATURITY
398 1,306,864 0 172.0% 0.77 N/A PERFORMING PERFORM
TO MATURITY
399 0 0 0.0% 1.36 N/A INACTIVE PRE-PAID IN FULL
400 1,289,089 0 57.3% 1.21 N/A PERFORMING PERFORM
TO MATURITY
401 1,287,835 0 40.9% 1.78 N/A PERFORMING PERFORM
TO MATURITY
402 1,280,531 0 67.4% 1.66 N/A PERFORMING PERFORM
TO MATURITY
403 1,277,587 0 67.2% 1.03 N/A PERFORMING PERFORM
TO MATURITY
404 1,275,911 0 67.2% 1.14 N/A PERFORMING PERFORM
TO MATURITY
405 1,267,337 0 61.8% 1.19 N/A PERFORMING PERFORM
TO MATURITY
407 1,254,872 0 41.1% 1.38 N/A PERFORMING PERFORM
TO MATURITY
409 1,227,342 0 32.8% 1.87 N/A PERFORMING PERFORM
TO MATURITY
410 1,230,690 0 69.5% 1.31 N/A PERFORMING PERFORM
TO MATURITY
411 1,213,015 0 44.8% 1.59 N/A PERFORMING PERFORM
TO MATURITY
412 1,222,762 0 40.1% 1.54 N/A PERFORMING PERFORM
TO MATURITY
413 1,219,817 0 64.2% 1.17 N/A PERFORMING PERFORM
TO MATURITY
414 1,214,847 0 60.7% 1.25 N/A PERFORMING PERFORM
TO MATURITY
415 1,215,919 0 70.1% 1.56 N/A PERFORMING PERFORM
TO MATURITY
416 1,215,512 0 132.1% 1.01 N/A PERFORMING PERFORM
TO MATURITY
417 1,211,469 0 63.8% 1.84 N/A PERFORMING PERFORM
TO MATURITY
418 1,208,769 0 60.4% 1.23 N/A PERFORMING PERFORM
TO MATURITY
419 1,211,180 0 51.5% 1.82 N/A PERFORMING PERFORM
TO MATURITY
420 1,204,244 0 53.5% 0.00 N/A PERFORMING PERFORM
TO MATURITY
421 1,191,291 0 59.6% 1.29 N/A PERFORMING PERFORM
TO MATURITY
422 1,191,379 0 74.8% 1.52 N/A PERFORMING PERFORM
TO MATURITY
423 1,179,084 0 54.8% 1.69 N/A PERFORMING PERFORM
TO MATURITY
424 1,189,615 0 69.0% 1.37 N/A PERFORMING PERFORM
TO MATURITY
425 1,191,127 0 71.0% 1.14 N/A PERFORMING PERFORM
TO MATURITY
426 1,189,804 0 70.0% 1.36 N/A PERFORMING PERFORM
TO MATURITY
427 1,173,032 0 31.2% 1.88 N/A PERFORMING PERFORM
TO MATURITY
428 1,171,207 0 66.0% 1.21 N/A PERFORMING PERFORM
TO MATURITY
429 1,158,750 0 63.8% 1.01 N/A PERFORMING PERFORM
TO MATURITY
430 1,143,737 0 44.4% 1.71 N/A PERFORMING PERFORM
TO MATURITY
431 1,149,867 0 66.3% 1.23 N/A PERFORMING PERFORM
TO MATURITY
432 1,146,060 0 19.4% 4.53 N/A PERFORMING PERFORM
TO MATURITY
433 1,141,733 0 62.1% 1.46 N/A PERFORMING PERFORM
TO MATURITY
434 1,142,292 0 66.0% 0.00 N/A PERFORMING PERFORM
TO MATURITY
435 1,139,986 0 74.8% 1.52 N/A PERFORMING PERFORM
TO MATURITY
436 1,136,352 0 66.8% 1.50 N/A PERFORMING PERFORM
TO MATURITY
437 1,113,854 0 53.0% 2.18 N/A PERFORMING PERFORM
TO MATURITY
438 1,109,176 0 66.0% 1.33 N/A PERFORMING PERFORM
TO MATURITY
439 1,105,821 0 65.0% 1.39 N/A PERFORMING PERFORM
TO MATURITY
440 1,103,437 0 67.9% 1.38 N/A PERFORMING PERFORM
TO MATURITY
441 1,100,617 0 68.4% 1.69 N/A PERFORMING PERFORM
TO MATURITY
442 1,056,282 0 25.1% 1.39 N/A PERFORMING PERFORM
TO MATURITY
443 1,074,080 0 63.6% 0.90 N/A PERFORMING PERFORM
TO MATURITY
444 1,077,175 0 16.3% 5.33 N/A PERFORMING PERFORM
TO MATURITY
445 1,052,190 0 53.0% 1.47 N/A PERFORMING PERFORM
TO MATURITY
446 1,049,909 0 32.8% 1.69 N/A PERFORMING PERFORM
TO MATURITY
447 1,048,323 0 62.0% 1.21 N/A PERFORMING PERFORM
TO MATURITY
448 1,046,926 0 74.8% 1.88 N/A PERFORMING PERFORM
TO MATURITY
449 1,046,962 0 37.0% 1.66 N/A PERFORMING PERFORM
TO MATURITY
450 1,037,104 0 64.8% 0.00 N/A PERFORMING PERFORM
TO MATURITY
451 1,032,431 0 72.2% 1.15 N/A PERFORMING PERFORM
TO MATURITY
452 1,028,537 0 56.4% 1.78 N/A PERFORMING PERFORM
TO MATURITY
453 1,029,893 0 55.7% 1.35 N/A PERFORMING PERFORM
TO MATURITY
454 1,027,589 0 67.1% 1.09 N/A PERFORMING PERFORM
TO MATURITY
455 1,020,453 0 63.8% 1.35 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>
456 1,022,073 0 69.3% 1.69 N/A PERFORMING PERFORM
TO MATURITY
457 1,016,958 0 60.0% 1.20 N/A PERFORMING PERFORM
TO MATURITY
458 1,005,022 0 69.0% 1.24 N/A PERFORMING PERFORM
TO MATURITY
459 1,002,239 0 59.0% 0.90 N/A PERFORMING PERFORM
TO MATURITY
460 999,795 0 66.7% 1.31 N/A PERFORMING PERFORM
TO MATURITY
461 996,362 0 58.6% 1.21 N/A PERFORMING PERFORM
TO MATURITY
462 988,648 0 44.9% 1.74 N/A PERFORMING PERFORM
TO MATURITY
463 988,105 0 37.1% 2.87 N/A PERFORMING PERFORM
TO MATURITY
464 979,161 0 43.5% 1.75 N/A PERFORMING PERFORM
TO MATURITY
465 984,619 0 30.7% 0.00 N/A PERFORMING PERFORM
TO MATURITY
466 959,589 0 59.4% 1.68 N/A PERFORMING PERFORM
TO MATURITY
467 956,806 0 54.7% 1.30 N/A PERFORMING PERFORM
TO MATURITY
468 955,646 0 68.0% 1.26 N/A PERFORMING PERFORM
TO MATURITY
469 955,797 0 74.8% 1.75 N/A PERFORMING PERFORM
TO MATURITY
470 945,130 0 64.1% 1.11 N/A PERFORMING PERFORM
TO MATURITY
471 936,013 0 67.0% 1.85 N/A PERFORMING PERFORM
TO MATURITY
472 923,996 0 61.6% 1.25 N/A PERFORMING PERFORM
TO MATURITY
473 922,894 0 65.9% 0.82 N/A PERFORMING PERFORM
TO MATURITY
474 911,896 0 65.1% 0.97 N/A PERFORMING PERFORM
TO MATURITY
475 909,481 0 62.7% 1.95 N/A PERFORMING PERFORM
TO MATURITY
476 909,673 0 67.4% 1.00 N/A PERFORMING PERFORM
TO MATURITY
477 907,970 0 68.0% 1.09 N/A PERFORMING PERFORM
TO MATURITY
478 898,038 0 57.9% 1.28 N/A PERFORMING PERFORM
TO MATURITY
479 900,114 0 56.3% 1.72 N/A PERFORMING PERFORM
TO MATURITY
480 901,169 0 69.3% 0.00 N/A PERFORMING PERFORM
TO MATURITY
481 887,344 0 63.4% 1.20 N/A PERFORMING PERFORM
TO MATURITY
482 881,249 0 9.1% 7.22 N/A PERFORMING PERFORM TO
MATURITY
483 873,796 0 61.8% 0.00 N/A PERFORMING PERFORM
TO MATURITY
484 870,244 0 70.7% 0.00 N/A PERFORMING PERFORM
TO MATURITY
484 839,102 0 70.7% 2.59 N/A PERFORMING PERFORM
TO MATURITY
485 865,964 0 64.0% 1.28 N/A PERFORMING PERFORM
TO MATURITY
486 854,380 0 57.0% 1.34 N/A PERFORMING PERFORM
TO MATURITY
487 814,512 0 17.7% 1.82 N/A PERFORMING PERFORM
TO MATURITY
489 829,547 0 66.4% 1.48 N/A PERFORMING PERFORM
TO MATURITY
490 822,649 0 59.5% 1.70 N/A PERFORMING PERFORM
TO MATURITY
491 824,378 0 68.7% 1.44 N/A PERFORMING PERFORM
TO MATURITY
492 782,272 0 24.8% 1.23 N/A PERFORMING PERFORM
TO MATURITY
493 0 0 0.0% 1.21 N/A INACTIVE PERFORM TO
MATURITY
494 809,603 0 58.2% 1.20 N/A PERFORMING PERFORM
TO MATURITY
495 809,093 0 69.2% 1.19 N/A PERFORMING PERFORM
TO MATURITY
496 791,328 0 64.3% 1.09 N/A PERFORMING PERFORM
TO MATURITY
497 779,660 0 53.8% 2.12 N/A PERFORMING PERFORM
TO MATURITY
498 776,291 0 64.7% 2.14 N/A PERFORMING PERFORM
TO MATURITY
499 756,597 0 24.8% 2.17 N/A PERFORMING PERFORM
TO MATURITY
500 0 0 0.0% 1.25 N/A INACTIVE PRE-PAID IN FULL
501 727,466 0 61.0% 1.65 N/A PERFORMING PERFORM
TO MATURITY
502 729,311 0 63.0% 1.50 N/A PERFORMING PERFORM
TO MATURITY
503 718,352 0 33.0% 1.61 N/A PERFORMING PERFORM
TO MATURITY
504 715,154 0 59.6% 0.00 N/A PERFORMING PERFORM
TO MATURITY
505 703,174 0 52.1% 1.20 N/A PERFORMING PERFORM
TO MATURITY
506 707,426 0 50.5% 1.57 N/A PERFORMING PERFORM
TO MATURITY
507 697,575 0 64.9% 1.15 N/A PERFORMING PERFORM
TO MATURITY
508 687,314 0 74.8% 1.44 N/A PERFORMING PERFORM
TO MATURITY
509 685,322 0 62.3% 1.04 N/A PERFORMING PERFORM
TO MATURITY
510 678,955 0 67.9% 1.48 N/A PERFORMING PERFORM
TO MATURITY
511 679,374 0 67.9% 1.56 N/A PERFORMING PERFORM
TO MATURITY
512 671,489 0 68.5% 1.56 N/A PERFORMING PERFORM
TO MATURITY
513 663,934 0 68.8% 1.16 N/A PERFORMING PERFORM
TO MATURITY
514 661,229 0 21.3% 3.46 N/A PERFORMING PERFORM
TO MATURITY
515 598,381 0 54.4% 1.62 N/A PERFORMING PERFORM
TO MATURITY
516 643,134 0 49.0% 1.11 N/A PERFORMING PERFORM
TO MATURITY
517 649,032 0 74.8% 1.43 N/A PERFORMING PERFORM
TO MATURITY
519 643,918 0 40.9% 1.15 N/A PERFORMING PERFORM
TO MATURITY
519 643,918 0 42.4% 1.75 N/A PERFORMING PERFORM
TO MATURITY
520 630,243 0 45.8% 2.16 N/A PERFORMING PERFORM
TO MATURITY
521 618,276 0 46.8% 1.72 N/A PERFORMING PERFORM
TO MATURITY
522 625,763 0 57.0% 2.14 N/A PERFORMING PERFORM
TO MATURITY
523 622,263 0 39.6% 3.44 N/A PERFORMING PERFORM
TO MATURITY
524 613,862 0 48.1% 1.76 N/A PERFORMING PERFORM
TO MATURITY
525 611,556 0 63.4% 1.24 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>
526 600,568 0 70.7% 0.00 N/A PERFORMING PERFORM
TO MATURITY
527 603,402 0 70.9% 1.27 N/A PERFORMING PERFORM
TO MATURITY
528 600,089 0 63.2% 1.33 N/A PERFORMING PERFORM
TO MATURITY
529 600,921 0 70.7% 1.42 N/A PERFORMING PERFORM
TO MATURITY
530 594,326 0 47.0% 1.52 N/A PERFORMING PERFORM
TO MATURITY
531 568,764 0 23.7% 1.34 N/A PERFORMING PERFORM
TO MATURITY
532 575,896 0 57.6% 1.19 N/A PERFORMING PERFORM
TO MATURITY
533 574,134 0 56.8% 1.62 N/A PERFORMING PERFORM
TO MATURITY
534 561,339 0 35.8% 1.96 N/A PERFORMING PERFORM
TO MATURITY
535 571,603 0 36.9% 1.38 N/A PERFORMING PERFORM
TO MATURITY
536 571,394 0 68.5% 1.42 N/A PERFORMING PERFORM
TO MATURITY
537 565,387 0 56.0% 1.48 N/A PERFORMING PERFORM
TO MATURITY
538 565,327 0 63.0% 1.50 N/A PERFORMING PERFORM
TO MATURITY
539 553,110 0 32.7% 2.17 N/A PERFORMING PERFORM
TO MATURITY
540 543,287 0 47.2% 1.29 N/A PERFORMING PERFORM
TO MATURITY
541 520,752 0 67.6% 1.30 N/A PERFORMING PERFORM
TO MATURITY
542 520,753 0 44.7% 3.04 N/A PERFORMING PERFORM
TO MATURITY
543 500,452 0 59.6% 8.18 N/A PERFORMING PERFORM
TO MATURITY
544 480,842 0 52.0% 2.01 N/A PERFORMING PERFORM
TO MATURITY
545 482,653 0 44.9% 0.00 N/A PERFORMING PERFORM
TO MATURITY
546 448,469 0 37.5% 1.44 N/A PERFORMING PERFORM
TO MATURITY
547 432,431 0 14.8% 3.26 N/A PERFORMING PERFORM
TO MATURITY
548 448,259 0 85.4% 2.30 N/A PERFORMING PERFORM
TO MATURITY
549 435,906 0 57.4% 2.25 N/A PERFORMING PERFORM
TO MATURITY
550 376,019 0 51.2% 1.30 N/A PERFORMING PERFORM
TO MATURITY
551 370,633 0 74.8% 1.61 N/A PERFORMING PERFORM
TO MATURITY
552 350,991 0 45.6% 1.02 N/A PERFORMING PERFORM
TO MATURITY
553 354,314 0 70.9% 1.41 N/A PERFORMING PERFORM
TO MATURITY
554 337,456 0 61.4% 2.57 N/A PERFORMING PERFORM
TO MATURITY
555 331,163 0 70.0% 1.32 N/A PERFORMING PERFORM
TO MATURITY
556 312,379 0 37.9% 2.07 N/A PERFORMING PERFORM
TO MATURITY
557 314,887 0 46.0% 1.27 N/A PERFORMING PERFORM
TO MATURITY
558 311,941 0 74.8% 1.25 N/A PERFORMING PERFORM
TO MATURITY
559 299,595 0 67.3% 2.48 N/A PERFORMING PERFORM
TO MATURITY
560 273,007 0 10.1% 10.60 N/A PERFORMING PERFORM
TO MATURITY
561 248,020 0 88.9% 2.70 N/A PERFORMING PERFORM
TO MATURITY
562 167,109 0 66.8% 2.57 N/A PERFORMING PERFORM
TO MATURITY
563 111,897 0 8.0% 1.50 N/A PERFORMING PERFORM TO
MATURITY
564 124,706 0 83.1% 1.65 N/A PERFORMING PERFORM
TO MATURITY
- --- ------- - ---- ----
TOTAL 1,889,591,311
=============
</TABLE>
<PAGE>
<TABLE>
MIDLAND LOAN SERVICES, L.P. - MASTER SERVICER
LOAN PORTFOLIO ANALYSIS SYSTEM - LOAN TERMS
PORTFOLIO: SASCO SERIES 1996 - CFL (CONFED)
REPORTING PERIOD: APRIL, 1996
DATE PRINTED: 16-MAY-96
<CAPTION>
REMAIN
CURRENT ORIG LOAN INT
ASSET PRINCIPAL NOTE LOAN AMORT TERM IN INT RATE
NO BALANCE DATE DATE MOS. RATE TYPE PAYMENT
<S> <C> <C> <C> <C> <C> <C> <C>
001 33,528,640 10/5/90 10/10/2020 173 9.550% F 295,577
002 28,596,946 8/9/90 8/15/2025 51 10.070% F 253,349
003 27,374,855 1/8/91 2/5/2017 249 9.830% F 257,780
004 26,461,140 8/31/89 9/1/2024 64 8.350% A 203,227
005 24,777,785 6/13/90 11/15/2024 102 7.670% A 178,434
006 22,752,831 10/28/88 8/1/2002 75 8.250% F 156,426
007 22,003,631 1/21/88 9/5/2018 21 8.000% F 176,035
008 20,010,102 3/16/89 4/15/2009 155 7.640% A 202,720
009 19,048,775 3/26/91 4/15/2016 59 8.750% F 168,337
010 18,926,558 12/6/89 2/1/2023 44 7.750% A 138,465
011 18,870,943 5/5/89 6/5/2019 37 8.500% F 155,529
012 18,057,750 11/28/88 3/15/2025 91 8.750% A 143,180
013 17,933,321 8/29/88 9/15/2018 268 10.375% F 172,028
014 17,879,429 3/15/89 3/20/2019 34 8.700% F 150,234
015 16,849,978 11/16/88 12/18/2018 91 8.000% F 134,386
016 16,203,689 8/1/91 8/6/2021 3 9.500% F 141,229
017 15,920,508 6/17/91 8/15/2023 51 8.500% F 123,026
018 15,730,274 5/23/94 8/15/99 39 7.875% A 103,230
019 15,205,038 6/2/92 6/10/2017 13 8.875% F 132,905
020 15,000,000 9/4/90 9/15/2000 52 8.500% F 106,250
021 14,826,185 7/11/88 10/15/2024 51 8.500% F 115,338
022 13,940,873 11/2/89 11/10/2009 162 9.375% F 151,534
023 12,736,118 10/23/90 11/5/2020 54 9.750% F 113,952
024 12,108,434 9/1/89 10/15/2017 101 9.125% A 107,270
025 12,081,227 10/26/87 11/1/2017 18 8.875% F 104,910
026 11,047,068 10/1/90 11/1/2020 174 9.800% A 99,226
027 10,705,328 5/11/87 6/1/2017 13 8.875% F 93,574
028 10,616,386 5/8/90 5/15/2020 48 9.375% F 92,724
029 10,531,223 5/24/91 6/10/96 1 9.125% F 80,081
030 10,350,000 7/28/95 8/1/2005 111 8.500% F 73,313
031 10,288,588 10/17/90 11/15/2015 234 10.000% F 99,958
032 9,956,677 3/1/91 4/1/2001 59 8.500% F 76,892
033 9,960,829 11/3/89 12/1/2020 116 8.500% F 80,523
034 9,734,788 4/6/90 5/18/2015 46 9.250% F 90,777
035 9,663,811 5/3/90 6/15/2018 109 9.375% A 86,402
037 9,412,290 7/13/88 8/1/2018 27 8.500% F 78,512
038 0 8/6/90 9/1/2015 232 10.250% F 92,639
039 9,092,668 7/31/89 8/5/2019 39 9.250% F 79,330
040 9,082,428 1/29/88 3/1/2018 22 9.750% F 83,767
041 8,864,567 10/31/91 3/15/2023 6 9.375% F 75,357
042 8,835,892 7/2/90 7/15/2015 230 10.000% F 86,327
043 8,855,352 10/10/89 11/1/2019 42 9.375% F 77,781
044 8,806,750 5/15/89 3/1/2015 37 8.500% F 79,432
045 8,599,504 4/5/89 5/16/2019 36 8.625% F 71,667
046 8,531,647 1/31/89 2/1/2024 153 7.900% A 63,233
047 8,387,206 11/20/91 11/22/2011 6 9.375% F 85,469
048 8,371,902 7/27/89 8/5/2016 51 8.500% A 72,201
049 8,342,608 5/24/88 6/10/2018 85 8.875% A 71,817
050 8,280,275 5/16/90 6/1/2020 49 9.310% F 71,952
051 8,261,727 2/15/90 3/10/2015 46 9.375% F 77,853
052 7,927,115 4/10/91 8/15/2020 35 8.875% F 67,092
053 7,787,026 4/12/89 5/1/2014 216 10.500% F 80,256
054 7,710,462 10/24/86 8/20/2025 66 8.750% F 60,947
055 7,699,816 10/1/91 10/15/2021 65 9.750% A 68,303
056 7,674,287 8/27/90 9/5/2020 172 9.500% F 67,447
057 7,646,013 10/5/87 11/1/2017 18 8.750% F 65,772
058 7,574,691 6/26/90 7/16/2020 50 9.250% F 58,388
059 7,546,360 10/23/89 11/1/2019 162 9.000% A 64,432
060 7,294,165 6/14/90 6/15/2018 49 9.875% F 67,675
061 7,054,044 12/12/89 1/1/2010 164 9.750% F 77,779
062 7,030,559 12/5/89 1/1/2018 104 9.375% A 63,221
063 7,001,542 5/30/90 6/10/2020 49 10.125% F 64,739
064 6,750,000 10/14/93 8/1/2001 63 7.000% F 39,375
065 6,613,918 2/23/88 3/15/2018 82 9.750% A 61,000
066 6,427,992 6/27/91 7/20/2016 242 10.000% F 61,792
067 6,339,800 11/13/91 12/1/2016 7 9.500% F 58,538
068 6,260,681 8/2/89 9/1/2019 280 9.750% F 56,705
069 6,221,552 4/1/94 6/1/2000 49 8.375% F 43,421
070 6,067,644 1/29/90 12/10/2011 105 8.250% F 57,602
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
REMAIN
CURRENT ORIG LOAN INT
ASSET PRINCIPAL NOTE LOAN AMORT TERM IN INT RATE
NO BALANCE DATE DATE MOS. RATE TYPE PAYMENT
<S> <C> <C> <C> <C> <C> <C> <C>
071 6,072,546 1/29/91 9/1/2020 52 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 6 9.625% F 48,535
074 5,962,780 8/19/88 4/1/2009 28 8.000% F 61,601
075 6,003,371 3/29/88 4/15/2018 23 9.000% F 52,301
076 5,977,157 12/7/89 1/15/2020 44 9.375% F 52,401
077 5,884,193 6/11/86 7/5/2014 2 8.500% F 52,970
078 5,830,638 11/6/89 11/15/2019 42 9.125% F 50,224
079 5,782,676 5/5/89 5/15/2018 120 8.500% F 48,420
080 5,766,547 12/11/89 1/1/2015 44 9.500% F 54,977
081 5,734,510 10/5/87 11/1/2017 18 8.750% F 49,329
082 5,677,357 5/22/91 6/5/2021 1 9.250% F 48,538
083 5,600,034 6/29/87 7/1/2012 74 9.000% A 54,754
084 5,511,246 1/1/96 1/1/2021 80 8.500% F 44,508
085 5,488,011 3/15/85 4/10/2015 227 9.375% A 51,632
086 5,362,500 9/26/94 10/1/2029 101 8.750% F 39,102
087 5,322,707 11/12/91 11/15/2021 6 9.500% F 46,247
088 5,255,954 2/11/93 3/10/2009 142 8.250% A 55,233
089 5,234,674 3/1/89 11/10/2025 75 8.750% F 41,302
090 5,225,576 11/17/89 12/1/2019 43 9.625% F 46,750
091 5,183,639 10/9/87 11/15/2017 18 9.000% F 45,438
093 5,175,000 11/3/92 12/1/2002 79 7.750% A 33,422
094 5,134,505 4/19/88 5/10/2018 24 9.750% F 47,254
095 5,120,768 3/2/88 4/1/2018 83 9.500% A 46,368
096 5,035,812 11/29/88 12/1/2008 151 10.625% F 60,408
097 5,035,829 1/7/92 1/10/2012 188 9.875% A 52,622
099 5,036,336 10/31/88 11/10/2018 30 8.875% F 43,100
100 5,034,782 8/9/89 8/15/2019 279 10.000% F 46,512
101 4,952,182 3/28/85 4/1/2015 167 9.000% A 45,407
102 4,940,739 2/26/90 3/1/2020 106 9.250% A 42,852
103 4,906,957 7/18/89 8/1/2019 39 8.750% F 41,164
104 4,857,385 9/11/89 12/15/2018 31 8.375% F 39,921
105 4,855,852 7/19/89 8/5/2019 99 10.250% A 45,702
106 4,843,303 1/5/89 2/1/2012 93 8.900% F 47,618
108 4,764,211 5/10/89 6/1/2017 97 9.000% A 40,894
109 4,764,108 5/1/89 6/1/2019 37 10.375% F 45,370
110 4,719,763 8/19/85 9/1/2005 40 9.950% F 54,261
111 4,748,277 1/1/90 2/10/2020 45 9.375% F 41,588
112 4,722,849 10/23/89 11/12/2019 42 9.125% F 40,682
113 4,714,582 9/8/89 6/20/2019 40 8.375% F 38,469
114 4,666,151 12/5/89 12/25/2009 163 9.750% F 51,600
115 4,642,085 4/10/91 8/15/2020 35 8.875% F 39,346
116 4,639,005 3/3/87 4/1/2017 11 9.000% F 41,036
117 4,593,735 10/25/89 11/1/2019 162 9.400% F 40,429
118 4,534,217 5/10/93 2/1/2018 261 9.000% F 39,549
119 4,518,826 4/22/91 5/5/2021 60 9.250% A 38,666
120 4,509,032 9/1/87 10/1/2017 17 9.000% F 39,575
121 4,501,064 6/3/91 6/3/2016 1 9.250% F 41,107
122 4,505,262 7/26/91 8/1/2016 183 10.000% F 43,255
123 4,482,269 6/10/88 7/1/2013 146 10.250% F 46,320
124 4,408,103 3/6/91 9/25/2021 58 8.750% F 36,997
125 4,454,917 1/1/96 1/1/2021 80 8.500% F 35,978
126 0 11/1/86 1/1/2014 8 9.500% F 42,919
127 4,394,095 11/30/88 12/15/2018 31 7.750% F 34,340
128 4,328,594 2/10/87 2/15/2017 45 9.250% F 37,367
129 4,212,843 8/27/90 9/15/2015 112 10.375% A 42,088
130 4,208,326 1/21/86 1/1/2018 32 8.500% F 35,423
131 4,198,227 6/23/88 7/15/2018 26 7.500% F 32,373
132 4,198,202 1/17/89 2/20/2019 33 7.625% F 32,387
133 4,176,336 3/18/93 6/1/2017 253 9.000% F 36,845
134 4,161,867 7/23/93 8/10/2018 267 9.000% F 36,085
135 4,133,695 6/28/90 7/1/2005 110 8.500% A 29,280
136 4,125,000 11/3/92 12/1/2002 79 7.750% A 26,641
137 4,106,273 1/17/89 2/1/2019 57 9.875% F 37,793
138 4,094,239 2/3/88 3/1/2018 22 9.750% F 37,803
139 4,087,361 10/1/87 11/1/2017 258 9.750% F 37,867
140 4,081,581 9/13/90 3/15/2021 107 10.050% A 37,234
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
REMAIN
CURRENT ORIG LOAN INT
ASSET PRINCIPAL NOTE LOAN AMORT TERM IN INT RATE
NO BALANCE DATE DATE MOS. RATE TYPE PAYMENT
<S> <C> <C> <C> <C> <C> <C> <C>
141 4,064,565 10/27/87 11/1/2017 138 9.625% F 37,315
142 4,019,692 11/20/91 12/15/2011 187 9.875% F 42,098
143 4,016,928 3/24/87 4/1/2017 11 8.875% F 35,208
144 0 4/16/91 4/20/2016 0 9.375% F 36,331
145 3,938,604 3/1/91 4/15/2021 59 9.250% F 33,730
146 3,927,139 3/19/91 4/15/2016 0 9.250% F 35,969
147 3,857,250 3/9/87 4/1/2002 71 10.000% F 71,462
148 3,899,040 8/22/89 9/15/2014 100 10.125% A 38,987
149 3,865,892 8/27/87 9/1/2007 16 9.250% F 45,794
150 3,881,453 11/8/89 12/10/2019 43 9.250% F 33,730
151 3,849,629 12/1/86 1/1/2017 20 8.625% F 33,309
152 3,829,356 3/1/89 3/20/2009 154 10.250% F 44,660
153 3,849,714 3/1/90 3/15/2020 107 8.500% A 31,379
154 3,844,444 2/9/87 11/1/2018 210 9.250% F 33,906
155 3,831,654 9/25/89 10/1/2014 41 9.750% F 37,385
156 3,806,900 3/30/87 4/1/2012 11 8.625% F 36,711
157 3,796,209 12/1/88 1/1/2019 92 8.000% A 30,237
158 3,776,969 9/17/92 10/1/2017 257 10.000% F 35,667
159 3,732,573 5/4/88 4/1/2026 24 8.000% A 27,389
160 3,648,328 2/20/91 3/15/2006 118 10.125% F 48,702
161 3,693,018 9/14/87 10/1/2017 137 10.500% F 36,133
162 3,660,454 1/11/90 2/15/2020 45 9.500% F 32,373
163 3,636,247 12/8/89 1/1/2020 164 9.500% F 32,189
164 3,618,918 12/31/91 1/1/2017 248 10.000% F 34,531
165 3,589,551 6/12/92 7/1/2012 14 8.875% F 34,825
166 3,588,779 6/13/88 6/15/2018 86 8.250% A 29,710
167 3,586,874 11/6/87 5/25/99 36 6.500% F 19,429
168 3,569,854 2/9/87 10/1/2018 210 9.250% F 31,484
169 3,477,511 6/19/90 7/15/2005 110 9.750% F 47,672
170 3,523,683 12/31/91 1/1/2017 248 10.000% F 33,622
171 3,480,136 2/1/86 3/1/2021 34 9.500% A 30,457
172 3,469,284 6/12/90 7/12/2020 50 9.750% F 31,145
173 3,464,531 4/9/92 4/15/2017 251 10.000% F 32,941
174 3,452,239 8/19/87 9/1/2017 16 9.250% F 30,907
175 3,418,075 10/24/89 11/1/2019 42 9.750% F 30,930
176 3,416,597 3/30/89 4/1/2019 155 10.375% F 32,595
177 3,373,641 5/17/88 6/1/2018 25 8.750% F 28,800
178 3,370,760 1/25/88 2/1/2018 21 10.000% F 31,693
179 3,365,000 3/15/88 4/10/2018 83 9.875% A 31,287
180 3,345,557 8/6/87 11/10/2024 64 8.250% A 23,001
181 3,282,476 1/1/89 3/10/2014 154 10.375% F 33,670
182 3,264,668 9/16/88 10/1/2018 29 8.625% F 27,433
183 3,180,775 4/21/86 5/15/2017 60 9.000% A 28,099
184 3,168,901 3/5/92 4/1/2017 251 10.250% F 30,663
185 3,168,053 6/20/88 7/1/2018 146 10.750% F 31,272
186 3,104,368 1/31/92 2/1/2017 249 10.250% F 30,107
187 3,075,918 5/12/87 6/1/2017 37 8.875% F 26,886
188 3,048,950 11/15/91 12/10/2011 187 10.250% F 32,640
189 3,042,599 8/13/90 9/10/2015 52 10.375% F 30,397
190 3,043,871 12/6/89 1/1/2020 44 9.750% F 27,493
191 3,035,200 3/6/89 3/8/2019 154 7.750% A 23,626
192 2,996,646 1/1/96 1/1/2021 80 8.500% F 24,201
193 2,987,695 5/11/88 12/1/2010 73 9.625% F 31,745
194 2,967,897 4/19/90 5/15/2020 288 10.000% A 27,205
195 2,945,986 2/1/90 2/20/2015 45 9.750% F 28,517
196 2,943,361 9/7/89 10/1/2019 101 9.750% A 26,634
197 2,918,107 1/1/86 2/1/2021 57 10.000% A 28,274
198 2,901,335 9/8/93 10/15/2013 209 9.250% F 27,934
199 2,908,174 10/1/89 11/1/2019 42 9.250% F 25,298
200 2,889,781 4/1/91 4/15/2021 0 9.625% F 25,500
201 2,847,325 6/18/86 7/1/2016 50 9.125% F 25,736
202 2,814,570 4/4/91 4/15/2016 23 9.600% F 26,420
203 2,798,315 2/15/83 8/1/2007 135 10.500% F 35,318
204 2,807,702 5/1/88 6/1/2018 145 9.875% F 26,051
205 2,784,109 4/6/88 5/1/2018 24 8.875% F 24,025
206 2,784,686 6/28/90 8/1/2020 51 9.750% F 24,999
207 2,772,455 9/28/87 10/15/2017 77 9.250% A 24,791
208 2,762,406 3/20/90 4/1/2015 47 9.500% F 26,211
209 2,746,860 10/5/89 10/10/2019 221 9.500% F 24,385
210 2,737,315 7/19/88 8/15/2015 2 8.875% F 24,718
211 2,715,678 6/27/91 7/1/2021 2 9.500% F 23,671
212 2,716,025 2/15/94 1/15/2007 128 7.500% A 16,975
213 2,699,456 2/10/88 2/15/99 33 6.250% F 14,060
214 2,690,168 11/1/86 12/1/2016 67 9.625% A 25,030
215 2,688,302 5/2/88 9/3/2025 48 8.500% F 20,761
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
REMAIN
CURRENT ORIG LOAN INT
ASSET PRINCIPAL NOTE LOAN AMORT TERM IN INT RATE
NO BALANCE DATE DATE MOS. RATE TYPE PAYMENT
<S> <C> <C> <C> <C> <C> <C> <C>
216 2,677,422 5/9/88 5/15/2018 49 8.000% A 21,556
217 2,677,777 6/1/92 6/20/2017 253 9.750% F 24,952
218 2,671,324 12/18/85 1/1/2016 32 9.500% F 25,043
219 2,662,737 11/1/89 1/1/2020 164 9.625% F 23,800
220 2,647,467 5/1/87 6/10/2012 13 9.125% F 26,147
221 2,650,000 8/9/90 8/15/2026 51 8.800% F 19,433
222 2,622,508 6/29/87 7/1/2007 134 9.500% F 31,693
223 2,616,029 9/24/87 10/15/2012 77 9.500% A 26,211
224 2,621,436 12/20/88 2/15/2019 33 8.000% F 20,853
225 2,616,002 2/9/87 3/1/2017 10 9.000% F 23,174
226 2,604,424 2/21/89 3/1/2019 82 10.250% F 24,643
227 2,590,173 10/3/88 11/1/2013 30 8.500% F 23,739
228 2,575,678 1/11/90 1/15/2010 164 9.625% F 28,210
229 2,570,420 2/1/88 3/1/2018 82 9.875% A 26,098
230 2,559,836 3/16/88 4/10/2018 83 9.250% A 22,726
231 2,560,635 4/29/85 5/1/2015 48 9.750% F 24,673
232 2,543,521 4/29/87 5/15/2021 72 8.625% A 24,411
233 2,549,937 9/27/89 10/15/2019 161 8.875% A 21,558
234 2,504,406 9/1/88 11/10/2008 150 10.500% F 29,952
235 2,510,978 3/2/89 3/15/2014 154 7.900% F 21,865
236 2,496,091 8/13/87 9/1/2013 38 9.250% F 24,079
237 2,490,926 3/1/89 4/1/2019 35 7.125% F 18,377
238 2,482,030 1/1/96 1/1/2021 80 8.500% F 20,045
239 2,463,917 5/1/87 6/10/2017 13 9.500% F 22,550
240 2,444,207 7/25/91 8/20/2011 63 9.875% F 25,833
241 2,440,691 12/23/86 2/1/2012 9 9.000% F 24,201
242 2,434,637 11/25/86 12/1/2016 7 9.500% F 22,451
243 2,431,185 7/1/88 8/1/2018 27 8.625% F 20,479
244 2,422,972 11/10/86 12/5/2011 187 10.250% F 25,939
245 2,416,557 3/1/88 5/1/2018 24 9.250% F 21,429
246 2,404,077 10/5/90 10/10/2010 173 10.500% F 26,957
247 2,407,816 8/27/90 9/15/2020 112 10.375% A 22,636
248 2,384,304 8/24/87 9/5/2017 16 9.250% F 21,347
249 2,368,007 11/4/86 11/10/2011 66 10.500% F 25,777
250 2,369,097 10/11/88 11/1/2013 30 8.600% F 21,814
251 2,364,565 12/1/85 1/1/2016 44 9.125% F 21,594
252 2,336,366 10/20/88 11/10/2018 90 8.250% A 19,036
253 2,343,750 9/9/94 9/15/2024 64 7.250% A 14,160
254 2,332,416 10/23/86 11/1/2016 174 9.875% F 22,143
255 2,324,364 5/9/85 8/10/2015 49 10.250% F 23,060
256 2,317,100 8/27/90 9/15/2015 112 10.375% A 23,148
257 2,318,051 9/5/85 4/10/2020 49 9.000% F 19,673
258 2,314,878 10/1/85 7/12/2025 30 8.625% F 18,104
259 2,311,824 2/1/91 4/10/2021 59 9.625% F 20,400
260 2,300,362 4/22/88 5/15/2018 144 10.250% F 21,955
261 2,292,409 10/1/89 12/1/2014 103 8.250% A 20,090
262 2,273,747 4/23/90 5/15/2020 48 10.000% F 20,843
263 2,264,570 10/16/89 11/1/2019 42 9.250% F 19,479
264 2,241,883 6/13/91 7/15/2021 62 9.750% F 19,933
265 2,239,509 5/1/88 11/1/2025 66 8.500% F 17,273
266 2,224,380 3/29/88 4/10/2013 83 9.375% F 21,844
267 2,230,510 4/22/91 5/5/2021 59 9.250% A 19,087
268 2,220,639 7/15/91 8/15/2001 63 9.500% A 19,340
269 2,190,016 1/1/87 3/1/2017 10 9.500% F 20,143
270 2,189,094 3/1/86 4/1/2016 35 9.000% F 18,932
271 2,186,337 9/1/85 10/10/2015 53 9.000% F 19,853
272 2,187,248 12/11/89 1/1/2020 44 9.625% F 19,550
273 2,163,096 2/8/90 3/1/2015 46 9.250% F 20,211
274 2,143,442 10/1/86 11/1/2014 66 9.875% A 21,053
275 2,138,360 9/1/86 12/1/2011 7 9.875% F 22,446
276 2,135,560 4/1/87 5/20/2012 72 9.250% A 21,302
277 2,135,063 5/1/87 6/10/2012 13 9.125% F 21,086
278 2,119,787 8/1/88 9/18/2008 148 10.625% F 25,674
279 2,115,275 2/1/89 4/10/2009 155 10.375% F 24,750
280 2,104,488 10/9/91 11/15/2011 186 10.250% F 22,578
281 2,111,363 3/27/86 5/1/2011 35 9.500% A 18,447
282 2,100,000 6/29/90 8/15/97 15 9.780% F 17,115
283 2,094,054 12/19/89 2/1/2020 165 9.625% F 18,700
284 2,087,115 1/17/84 2/1/2023 33 7.500% F 13,044
285 2,066,637 6/16/88 7/1/2018 26 8.375% F 17,093
286 2,061,382 4/27/88 5/1/2018 24 8.875% F 17,789
287 2,042,361 7/19/88 8/10/2008 147 10.000% F 24,126
288 2,051,202 3/12/86 4/1/2016 35 8.500% F 17,830
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
REMAIN
CURRENT ORIG LOAN INT
ASSET PRINCIPAL NOTE LOAN AMORT TERM IN INT RATE
NO BALANCE DATE DATE MOS. RATE TYPE PAYMENT
<S> <C> <C> <C> <C> <C> <C> <C>
289 2,052,651 1/1/96 1/1/2021 80 8.500% F 16,577
290 2,050,659 5/12/87 6/1/2017 37 8.875% F 17,925
291 2,010,733 6/1/87 6/1/2017 13 9.125% F 17,928
292 2,008,087 9/1/88 11/1/2013 89 7.500% A 17,160
293 2,008,657 1/21/87 2/1/2017 69 9.500% A 18,499
294 1,995,217 1/5/89 1/15/2009 140 10.500% F 23,712
295 1,985,564 9/21/90 10/1/2010 173 10.000% A 21,713
296 2,000,000 9/17/86 5/25/99 36 6.500% F 10,833
297 1,987,704 7/15/86 6/1/2016 39 9.000% F 17,858
298 1,981,412 3/31/87 4/20/2017 11 9.125% F 17,689
299 1,978,257 6/9/86 7/1/2016 62 9.750% A 18,714
300 1,967,305 1/1/89 2/1/2014 33 8.500% F 17,920
301 1,966,879 11/9/88 12/5/2018 31 8.625% F 16,488
302 1,970,894 11/10/94 11/10/2024 103 9.500% A 16,712
303 1,968,478 10/18/88 11/1/2018 90 9.125% A 17,174
304 1,942,865 2/7/89 3/10/2019 34 9.000% F 16,713
305 1,928,261 6/29/87 7/1/2007 134 9.500% F 23,304
306 1,930,440 1/1/96 1/1/2021 80 8.500% F 15,590
307 1,920,402 8/28/86 9/10/2016 4 9.750% F 18,096
308 1,914,058 5/1/89 6/1/2019 37 10.375% F 20,599
309 1,911,104 10/2/89 11/1/2019 42 10.375% F 18,109
310 1,891,054 3/24/92 4/15/2007 131 10.125% F 23,810
311 1,899,521 3/31/89 4/1/2019 35 7.875% F 14,938
312 1,891,142 11/1/88 12/1/2018 151 10.375% F 18,109
313 1,886,050 4/1/91 5/1/2021 300 10.125% F 17,294
314 1,877,989 1/1/96 1/1/2021 80 8.500% F 15,166
315 1,871,295 11/18/86 12/1/2016 7 9.750% F 17,566
316 1,863,437 1/29/87 2/1/2017 69 9.250% A 16,832
317 1,860,966 8/15/88 9/1/2018 28 8.875% F 15,982
318 1,852,886 7/28/92 8/1/2012 195 9.750% F 18,971
319 1,851,501 9/25/89 10/1/2024 41 7.125% F 12,666
320 1,838,740 10/22/87 11/1/2017 18 8.875% F 15,989
321 1,827,237 11/26/86 12/15/2016 67 9.750% A 17,153
322 1,827,580 4/1/86 5/1/2016 0 9.875% F 17,463
323 1,813,086 5/27/88 7/1/2009 85 9.000% F 19,690
324 1,820,994 11/2/89 11/10/2014 42 9.250% F 17,128
325 1,811,811 6/27/86 7/1/2016 2 9.875% F 17,290
326 1,805,659 8/8/89 9/1/2004 40 9.250% F 15,754
327 1,801,542 11/19/92 12/1/2017 79 8.750% A 15,477
328 1,796,862 6/1/89 7/5/2019 38 8.500% F 14,793
329 0 1/1/96 1/1/2021 80 8.500% F 14,501
330 1,792,836 10/7/87 11/1/2017 18 8.875% F 15,589
331 1,781,100 12/14/88 1/1/2019 32 8.125% F 14,349
332 1,756,114 6/13/91 7/15/2011 62 9.625% A 18,337
333 1,757,444 5/12/88 6/1/2018 25 8.500% F 14,698
334 1,755,929 3/1/94 3/1/2020 94 8.500% F 14,344
335 1,724,211 2/17/87 3/1/2012 10 9.125% F 17,146
336 1,724,007 8/8/88 8/15/2018 27 8.750% F 14,664
337 1,705,817 6/15/92 7/1/2007 74 8.750% A 19,989
338 1,720,832 3/31/86 4/1/2016 0 9.500% F 16,042
339 1,709,639 2/1/91 3/15/2011 178 10.375% F 18,810
340 1,703,224 9/1/86 10/1/2011 65 10.000% A 18,091
341 1,701,365 12/18/86 2/1/2012 9 9.250% F 17,128
342 1,696,994 11/15/89 12/15/2009 163 11.000% F 20,046
343 1,703,353 11/8/89 12/1/2019 163 9.375% A 14,947
344 1,689,503 12/1/91 1/1/2007 68 9.750% A 21,188
345 1,694,125 6/30/86 8/1/2016 3 9.500% F 15,727
346 1,683,437 3/9/89 4/1/2009 155 10.250% F 19,633
347 1,688,973 1/1/96 1/1/2021 80 8.500% F 13,640
348 1,691,130 5/1/88 6/1/2018 145 10.125% F 15,963
349 1,640,453 6/29/87 8/5/2017 75 9.000% A 14,455
350 1,638,337 2/8/89 2/15/2019 33 8.000% F 13,033
351 1,639,680 2/27/90 3/5/2020 166 9.375% A 14,348
352 1,639,420 3/23/89 4/15/2019 155 10.500% F 15,771
353 1,632,059 5/1/85 6/1/2015 49 9.500% F 15,440
354 1,624,506 6/16/88 7/1/2018 146 8.500% A 13,586
355 1,617,453 1/1/96 1/1/2021 80 8.500% F 13,062
356 1,594,602 1/1/96 1/1/2021 80 8.500% F 12,878
357 1,581,082 4/20/89 5/1/2014 36 8.500% F 14,317
358 1,582,101 8/27/90 9/15/2015 112 10.375% A 15,807
359 1,573,521 3/12/86 4/1/2016 59 9.750% F 14,946
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
REMAIN
CURRENT ORIG LOAN INT
ASSET PRINCIPAL NOTE LOAN AMORT TERM IN INT RATE
NO BALANCE DATE DATE MOS. RATE TYPE PAYMENT
<S> <C> <C> <C> <C> <C> <C> <C>
360 1,573,424 3/1/88 4/10/2018 11 9.500% F 14,231
361 1,550,513 6/1/87 7/1/2017 74 9.250% A 13,917
362 1,535,482 1/1/96 1/1/2021 80 8.500% F 12,413
363 1,522,599 3/19/90 4/1/2020 107 9.500% A 13,454
364 1,519,626 8/12/86 9/1/2025 44 9.875% F 13,245
365 1,513,803 4/1/87 5/15/2017 60 7.875% F 12,282
366 1,501,084 6/1/93 10/5/2012 197 9.500% F 15,009
367 0 3/17/86 4/1/2006 59 9.625% F 19,431
368 1,498,345 1/4/89 2/15/2019 33 8.250% F 12,163
369 1,497,218 11/18/86 7/1/2020 67 9.500% A 13,736
370 1,495,880 11/1/88 12/1/2019 31 8.500% F 12,432
371 1,492,165 1/1/96 1/1/2021 80 8.500% F 12,051
372 1,487,817 7/5/90 8/1/2020 51 10.125% F 13,746
373 1,483,079 4/1/89 5/15/2019 36 10.375% F 14,125
374 1,471,029 11/4/86 12/1/2011 91 10.250% F 15,749
375 1,466,265 7/12/89 8/1/2014 39 8.750% F 13,427
376 1,458,808 7/15/86 7/15/2016 2 9.500% F 13,543
377 1,458,411 3/16/89 4/1/2019 35 8.000% F 11,572
378 1,455,358 1/1/96 1/1/2021 80 8.500% F 11,753
379 1,445,643 7/2/86 7/1/2011 75 9.250% F 14,766
380 1,451,856 3/16/89 4/1/2019 155 10.625% F 14,093
381 1,426,914 1/1/96 1/1/2021 80 8.500% F 11,524
382 1,408,183 7/31/85 9/1/2015 52 10.250% F 13,971
383 1,398,243 10/29/87 11/10/2007 138 10.375% F 17,325
384 1,401,410 3/16/87 9/15/2013 35 8.875% F 13,193
385 1,387,874 7/28/87 8/15/2012 75 9.250% A 13,751
386 1,377,838 11/6/86 12/10/2016 43 10.000% F 13,164
387 1,371,288 4/2/90 4/16/2015 47 10.500% F 14,163
388 1,373,972 1/15/86 2/1/2016 57 10.125% F 13,408
389 1,363,851 2/5/87 3/1/2017 10 9.125% F 12,193
390 1,357,869 7/25/91 8/20/2011 63 9.875% F 14,352
391 1,358,543 4/30/86 5/1/2016 0 9.750% F 12,888
392 1,358,602 4/27/88 5/1/2018 24 8.875% F 11,725
393 1,347,842 6/30/86 7/15/2016 38 7.500% A 10,801
394 1,349,500 6/1/89 7/1/2019 98 8.750% A 11,334
395 1,347,853 4/1/86 4/1/2016 0 9.875% F 12,879
396 1,327,322 5/1/88 7/1/2013 146 9.250% A 12,880
397 1,312,528 12/12/88 5/25/99 36 6.500% F 7,110
398 1,306,864 4/15/88 5/1/2018 24 9.750% F 12,029
399 0 3/1/88 4/10/2018 83 9.500% A 11,772
400 1,289,089 12/14/89 12/20/2009 163 9.875% A 14,352
401 1,287,835 4/1/87 5/20/2012 72 9.250% A 12,846
402 1,280,531 10/23/86 11/1/2016 126 9.875% F 12,157
403 1,277,587 4/1/87 6/1/2017 13 9.125% F 11,391
404 1,275,911 3/31/88 5/1/2018 24 8.750% F 10,893
405 1,267,337 4/12/85 5/15/2015 47 9.625% F 12,129
407 1,254,872 7/11/84 8/1/99 39 8.875% F 11,568
409 1,227,342 5/24/89 10/15/2013 37 9.000% F 11,626
410 1,230,690 12/12/89 1/1/2020 44 9.250% F 10,695
411 1,213,015 9/10/75 9/15/2005 112 8.875% F 15,917
412 1,222,762 5/16/85 6/1/2015 109 9.875% A 11,865
413 1,219,817 10/10/88 11/10/2018 30 8.750% F 10,339
414 1,214,847 4/25/85 5/1/2015 48 9.125% F 11,236
415 1,215,919 10/17/88 11/1/2018 30 8.500% F 10,118
416 1,215,512 11/16/88 8/5/2025 75 8.750% F 9,608
417 1,211,469 1/21/88 2/1/2018 21 9.125% F 10,693
418 1,208,769 10/23/86 12/1/2011 90 10.250% F 12,970
419 1,211,180 2/1/88 6/1/2015 82 9.000% F 9,801
420 1,204,244 10/14/87 11/1/2017 18 9.750% F 11,169
421 1,191,291 9/21/89 10/15/2009 161 9.625% F 13,165
422 1,191,379 1/1/96 1/1/2021 80 8.500% F 9,621
423 1,179,084 1/1/87 2/1/2007 9 9.375% F 14,541
424 1,189,615 11/20/87 6/15/2017 19 10.000% F 11,285
425 1,191,127 8/17/89 9/1/2019 4 10.250% F 11,202
426 1,189,804 1/31/90 2/10/2020 45 9.625% F 10,625
427 1,173,032 6/1/89 7/1/2014 44 9.875% F 11,597
428 1,171,207 4/27/88 5/1/2018 24 8.875% F 10,108
429 1,158,750 5/25/88 6/1/2015 25 10.000% F 11,356
430 1,143,737 12/12/72 6/1/2005 109 8.750% F 15,156
431 1,149,867 7/2/87 8/1/2017 135 9.500% F 10,511
432 1,146,060 8/13/90 9/1/2010 172 9.930% A 12,486
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
REMAIN
CURRENT ORIG LOAN INT
ASSET PRINCIPAL NOTE LOAN AMORT TERM IN INT RATE
NO BALANCE DATE DATE MOS. RATE TYPE PAYMENT
<S> <C> <C> <C> <C> <C> <C> <C>
433 1,141,733 10/26/89 11/10/2014 42 9.500% F 10,922
434 1,142,292 11/21/85 6/1/2016 1 10.000% F 10,996
435 1,139,986 1/1/96 1/1/2021 80 8.500% F 9,206
436 1,136,352 3/1/86 4/15/2021 35 9.500% F 9,929
437 1,113,854 12/16/86 2/1/2012 69 9.500% A 11,359
438 1,109,176 7/31/89 8/10/2019 39 10.750% F 10,829
439 1,105,821 10/21/87 11/1/2017 78 9.500% A 10,086
440 1,103,437 4/13/89 5/1/2019 36 7.750% F 8,578
441 1,100,617 2/3/86 3/1/2015 58 9.625% F 10,566
442 1,056,282 6/13/85 7/1/2000 50 12.500% F 26,808
443 1,074,080 12/15/86 1/1/2012 80 9.875% F 11,249
444 1,077,175 8/1/89 9/1/2019 100 8.500% A 8,858
445 1,052,190 6/19/91 7/1/2011 2 9.500% F 10,906
446 1,049,909 4/13/88 5/1/2013 24 7.875% F 9,354
447 1,048,323 10/30/86 11/1/2011 6 9.750% F 10,948
448 1,046,926 1/1/96 1/1/2021 80 8.500% F 8,455
449 1,046,962 5/1/89 5/1/2019 37 10.500% F 10,063
450 1,037,104 8/12/94 9/1/2024 100 8.500% F 8,074
451 1,032,431 1/21/80 2/1/2010 165 10.375% F 11,776
452 1,028,537 6/8/87 7/1/2012 14 9.375% F 10,316
453 1,029,893 9/27/88 11/1/2018 90 8.875% A 8,824
454 1,027,589 11/26/86 12/10/2016 7 9.875% F 9,743
455 1,020,453 4/23/84 5/10/2014 36 8.500% F 9,222
456 1,022,073 5/2/88 5/10/2018 24 9.375% F 9,150
457 1,016,958 7/1/86 8/1/2011 3 9.875% F 10,748
458 1,005,022 5/24/90 6/10/2000 49 8.875% A 7,433
459 1,002,239 4/2/85 5/1/2020 108 9.750% A 9,022
460 999,795 4/27/87 5/1/2017 12 8.875% F 8,753
461 996,362 6/15/87 7/1/2012 74 9.500% F 10,048
462 988,648 7/1/88 8/15/2013 87 8.500% A 9,099
463 988,105 2/24/89 3/1/2014 34 8.000% F 8,664
464 979,161 11/25/86 1/1/2007 128 10.125% F 12,540
465 984,619 11/24/86 12/20/2017 6 9.500% F 9,460
466 959,589 6/1/89 7/1/2014 38 9.250% F 9,104
467 956,806 4/23/90 5/1/2010 48 9.750% F 10,459
468 955,646 8/28/86 9/1/2016 4 9.750% F 9,006
469 955,797 1/1/96 1/1/2021 80 8.500% F 7,719
470 945,130 5/1/87 7/1/2012 14 9.500% F 9,551
471 936,013 6/27/86 8/1/2016 3 9.875% F 8,921
472 923,996 10/31/88 11/1/2016 30 8.875% F 8,167
473 922,894 5/11/88 6/1/2018 49 7.875% A 7,347
474 911,896 5/1/89 7/1/2019 38 9.000% F 7,811
475 909,481 4/9/87 4/15/2017 71 9.000% A 8,047
476 909,673 4/10/85 5/1/2020 108 10.125% A 8,425
477 907,970 4/1/86 4/10/2016 0 9.500% F 8,465
478 898,038 8/1/87 9/1/2007 136 10.250% F 11,191
479 900,114 5/29/85 6/1/2001 13 10.000% F 9,651
480 901,169 8/5/87 9/1/2017 16 9.500% F 8,228
481 887,344 4/23/84 5/10/2014 36 8.500% F 8,020
482 881,249 12/16/85 2/1/2005 21 8.500% F 11,850
483 873,796 2/2/88 3/1/2013 202 10.375% F 9,166
484 870,244 6/1/92 6/5/2017 38 8.500% F 7,385
484 839,102 8/3/92 9/1/2017 76 9.000% A 7,384
485 865,964 5/1/86 6/1/2016 1 9.625% F 8,121
486 854,380 10/4/89 10/15/2009 161 9.875% F 9,568
487 814,512 12/1/86 1/1/2001 56 9.750% F 18,162
489 829,547 7/8/86 8/15/2016 63 10.000% A 7,965
490 822,649 10/1/85 11/1/2010 174 10.250% F 9,099
491 824,378 6/15/88 7/15/2018 86 8.375% A 6,826
492 782,272 6/1/90 8/10/2000 51 10.250% F 18,696
493 0 3/1/86 4/1/2011 0 9.625% F 8,514
494 809,603 6/30/81 7/1/2011 182 14.750% F 11,205
495 809,093 7/11/88 12/15/2016 7 9.750% F 7,595
496 791,328 8/23/78 9/1/2013 148 9.625% F 7,820
497 779,660 3/21/94 4/1/2019 59 8.750% F 6,578
498 776,291 11/10/86 12/1/2016 67 9.750% A 7,297
499 756,597 10/19/92 11/1/2002 78 9.375% F 12,872
500 0 11/12/86 12/1/2017 7 9.750% F 6,874
501 727,466 9/10/86 10/1/2011 5 10.250% F 7,839
502 729,311 6/4/86 7/1/2016 2 10.000% F 7,021
503 718,352 3/1/86 4/1/2016 0 9.750% F 6,853
504 715,154 8/1/88 9/1/2013 28 9.250% F 6,900
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
REMAIN
CURRENT ORIG LOAN INT
ASSET PRINCIPAL NOTE LOAN AMORT TERM IN INT RATE
NO BALANCE DATE DATE MOS. RATE TYPE PAYMENT
<S> <C> <C> <C> <C> <C> <C> <C>
505 703,174 7/5/90 8/1/2005 111 10.375% F 9,879
506 707,426 3/20/88 2/20/2018 22 10.000% F 6,653
507 697,575 4/29/94 5/15/2019 96 8.000% F 5,529
508 687,314 1/1/96 1/1/2021 80 8.500% F 5,551
509 685,322 5/23/85 6/15/2020 25 9.500% F 6,039
510 678,955 5/1/89 6/1/2019 37 7.875% F 5,326
511 679,374 5/21/85 6/1/2015 49 9.250% F 6,318
512 671,489 5/14/87 6/9/2017 13 9.125% F 5,981
513 663,934 5/25/89 6/10/2019 37 8.875% F 5,638
514 661,229 8/13/90 9/1/2010 172 9.930% A 7,203
515 598,381 1/18/94 2/1/2019 57 8.750% F 5,550
516 643,134 11/15/78 12/1/2003 91 7.750% F 9,295
517 649,032 1/1/96 1/1/2021 80 8.500% F 5,242
519 643,918 4/1/87 5/20/2012 72 9.250% A 6,423
519 643,918 4/1/87 5/20/2002 72 9.250% A 6,423
520 630,243 5/1/89 6/1/2009 37 8.125% F 6,532
521 618,276 5/20/87 7/20/2007 12 9.500% F 7,503
522 625,763 7/29/87 5/25/99 36 6.500% F 3,390
523 622,263 3/13/92 4/1/2017 12 8.250% F 5,204
524 613,862 12/5/86 2/15/2021 32 9.500% F 5,377
525 611,556 10/19/92 11/1/2017 78 9.500% F 5,570
526 600,568 6/1/92 6/15/2007 73 9.250% F 7,205
527 603,402 8/20/85 8/1/2025 35 8.500% F 4,663
528 600,089 6/1/87 7/1/2012 74 9.125% A 5,927
529 600,921 11/8/93 12/1/2018 55 8.750% F 5,088
530 594,326 9/3/86 6/25/2016 4 10.125% F 5,762
531 568,764 8/24/90 9/6/2000 52 10.375% F 13,424
532 575,896 11/3/88 11/15/2008 31 8.625% F 6,264
533 574,134 6/16/87 7/1/2007 134 9.750% F 7,048
534 561,339 10/9/74 10/15/2002 77 9.000% F 9,596
535 571,603 6/28/79 7/1/2009 158 9.625% F 6,375
536 571,394 4/1/87 6/1/2017 73 9.250% A 5,142
537 565,387 1/26/87 2/1/2007 9 9.625% F 7,020
538 565,327 4/25/85 5/1/2015 48 9.875% F 5,502
539 553,110 3/28/74 4/1/2002 71 8.750% F 9,990
540 543,287 7/29/94 8/15/2014 99 8.500% F 4,882
541 520,752 12/1/86 1/1/2017 8 9.750% F 4,889
542 520,753 9/29/88 10/1/2013 209 10.500% F 5,430
543 500,452 5/29/92 6/1/2007 14 9.000% F 5,933
544 480,842 10/25/79 11/1/2009 162 9.875% F 5,384
545 482,653 1/1/96 1/1/2021 80 8.500% F 3,898
546 448,469 9/15/87 10/10/2002 77 10.250% F 7,903
547 432,431 5/15/90 6/15/2000 49 9.750% F 10,559
548 448,259 3/11/93 3/15/2028 82 8.500% A 3,537
549 435,906 3/30/93 4/10/2018 83 9.250% F 3,870
550 376,019 8/21/86 9/1/2006 124 10.250% F 4,909
551 370,633 1/1/96 1/1/2021 80 8.500% F 2,993
552 350,991 12/11/86 12/15/2001 67 10.000% F 6,783
553 354,314 4/5/92 4/5/2017 11 8.500% F 3,020
554 337,456 1/4/89 2/1/2009 153 7.750% A 3,466
555 331,163 5/21/81 2/1/2011 177 8.500% F 2,346
556 312,379 1/28/87 3/1/2002 70 10.000% F 5,911
557 314,887 8/28/84 9/10/2014 100 9.875% A 3,547
558 311,941 1/1/96 1/1/2021 80 8.500% F 2,519
559 299,595 1/4/94 2/1/2026 93 8.000% A 2,202
560 273,007 2/17/85 3/1/2015 46 10.125% F 2,711
561 248,020 4/1/92 4/5/2017 11 8.500% F 2,114
562 167,109 11/15/93 12/1/2018 55 8.500% F 1,390
563 111,897 5/20/87 6/1/97 13 9.750% F 8,501
564 124,706 7/1/94 7/15/2019 98 8.500% F 1,027
- --- ------- - - -- - -- ---- -- ----- -----
TOTAL 1,889,591,311
=============
</TABLE>
<PAGE>
<TABLE>
MIDLAND LOAN SERVICES, L.P. - MASTER SERVICER
LOAN PORTFOLIO ANALYSIS SYSTEM - PROPERTY DESCRIPTION
PORTFOLIO: SASCO SERIES 1996 - CFL (CONFED)
REPORTING PERIOD: APRIL, 1996
DATE PRINTED: 16-MAY-96
<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 0 617,798 56,000,000
7/20/90 MAI APPRAISAL
002 1 OFFICE WASHINGTON DC 20002 1990 0 258,989
39,000,000 6/23/93 MAI APPRAISAL
003 1 WAREHOUSE OCALA FL 34474 1990 0 1,550,000
35,500,000 3/31/93 MAI APPRAISAL
004 1 MIXED USE WASHINGTON DC 20015 1989 N/A 158,888
33,950,609 7/7/94 MAI APPRAISAL
005 1 MULTI-FAMILY DULUTH GA 30136 1992 532 718,426
35,325,000 2/16/90 MAI APPRAISAL
006 1 OFFICE WILMINGTON DE 19808 1988 N/A 190,895
23,300,000 7/23/93 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 2/22/91 MAI APPRAISAL
009 2 MULTI-FAMILY HAYWOOD CA 93230 1986 208 180,750
13,592,320 2/22/91 MAI APPRAISAL
010 1 MIXED USE TREUOSE PA 19047 1985 0 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 0 340,145 29,000,000
2/8/89 MAI APPRAISAL
012 1 RETAIL BONITA SPRINGS FL 33923 1989 0 274,227
24,270,000 10/7/88 MAI APPRAISAL
013 1 OFFICE SARASOTA FL 34236 1986 0 223,455 27,500,000
7/14/88 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 7/27/93 MAI APPRAISAL
016 1 RETAIL BEDMINSTER NJ 07921 1989 N/A 111,299
24,600,000 5/6/91 MAI APPRAISAL
017 1 MULTI-FAMILY CORONA CA 91719 1992 316 335,804
28,600,000 10/2/90 PROSPECTUS
018 1 OFFICE CHICAGO IL 60601 1914 0 404,830 11,400,000
7/28/92 MAI APPRAISAL
019 1 OFFICE DENVER CO 80111 1982 0 358,357 24,000,000
4/15/92 MAI APPRAISAL
020 1 MULTI-FAMILY ATLANTA GA 30326 1990 226 265,800
26,200,000 5/29/90 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 7/12/89 MAI APPRAISAL
023 1 OFFICE ELMHURST IL 60126 1988 0 123,077 17,500,000
8/6/90 MAI APPRAISAL
024 1 OFFICE CALABASAS CA 91302 1985 0 116,445 19,000,000
8/7/89 MAI APPRAISAL
025 1 OFFICE SEATTLE WA 98134 1950 0 284,057 18,000,000
10/1/87 MAI APPRAISAL
026 1 INDUSTRIAL SAN DIEGO CA 92120 1977 0 233,847
17,000,000 7/13/90 MAI APPRAISAL
026 2 WAREHOUSE SAN DIEGO CA 92120 1984 972 90,093
4,230,000 7/13/90 MAI APPRAISAL
026 3 RETAIL SAN DIEGO CA 92120 1977 0 24,900 3,300,000
7/13/90 MAI APPRAISAL
027 1 RETAIL PHOENIX AZ 85022 1986 0 120,627 15,335,000
2/20/87 MAI APPRAISAL
028 1 RETAIL PHOENIX AZ 85044 1988 0 122,992 14,700,000
1/29/90 MAI APPRAISAL
029 1 RETAIL DURHAM NC 27704 1990 0 206,827 14,525,000
1/10/91 MAI APPRAISAL
030 1 RETAIL TUCKER GA 30027 1984 N/A 304,082 15,900,000
10/1/94 MAI APPRAISAL
031 1 MULTI-FAMILY NETCONG NJ 07857 1971 424 335,380
18,800,000 3/16/90 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 8/1/89 PROSPECTUS
034 1 MULTI-FAMILY MT OLIVE NJ 07282 1978 372 283,935
14,900,000 1/19/90 MAI APPRAISAL
035 1 RETAIL WAIPAHU HI 96797 1962 0 109,744 16,000,000
5/1/89 MAI APPRAISAL
037 1 OFFICE WEST TRENTON NJ 08628 1987 N/A 108,277
14,800,000 4/5/88 MAI APPRAISAL
038 1 OFFICE HARRISBURG PA 17105 1989 N/A 131,488
15,150,000 5/14/90 MAI APPRAISAL
039 1 MIXED USE MINNEAPOLIS MN 55408 1988 N/A 88,861
13,000,000 7/25/89 MAI APPRAISAL
040 1 MULTI-FAMILY DURHAM NC 27713 1986 308 267,420
13,400,000 9/25/89 MAI APPRAISAL
041 1 MULTI-FAMILY DULUTH GA 30136 1991 216 275,872
14,080,000 9/23/91 MAI APPRAISAL
042 1 MULTI-FAMILY EWING TOWNSHIP NJ 08628 1976 306 290,800
15,830,000 3/23/90 MAI APPRAISAL
043 1 OFFICE PHOENIX AZ 85004 1990 0 79,601 12,400,000
9/13/89 MAI APPRAISAL
044 1 RETAIL ATCO NJ 08004 1988 0 48,800 4,240,000
2/1/89 MAI APPRAISAL
044 2 RETAIL MARLTON NJ 08053 1973 N/A 25,200 1,630,000
2/6/89 MAI APPRAISAL
044 3 RETAIL PITMAN NJ 08071 1973 N/A 25,000 1,430,000
2/6/89 MAI APPRAISAL
044 4 RETAIL BLACKWOOD NJ 08096 1963 N/A 49,000
3,040,000 2/6/89 MAI APPRAISAL
044 5 RETAIL SEWELL NJ 08080 1988 N/A 35,000 2,870,000
2/6/89 MAI APPRAISAL
045 1 MIXED USE WASHINGTON DC 20007 1980 35 129,657
14,140,000 1/24/89 MAI APPRAISAL
046 1 RETAIL SARASOTA FL 34243 1989 0 115,967 11,600,000
11/10/88 MAI APPRAISAL
047 1 MULTI-FAMILY PHILADELPHIA PA 19115 1968 279 261,350
14,000,000 8/29/91 MAI APPRAISAL
048 1 OFFICE MENLO PARK CA 94612 1986 N/A 100,231
12,750,000 3/13/89 MAI APPRAISAL
049 1 RETAIL MARTINEZ CA 94553 1987 N/A 85,980 12,100,000
3/15/88 MAI APPRAISAL
050 1 OFFICE SEATTLE WA 98134 1952 0 132,456 11,750,000
1/10/90 MAI APPRAISAL
051 1 MULTI-FAMILY WHEATON IL 60187 1972 342 300,302
12,850,000 12/7/89 MAI APPRAISAL
052 1 OFFICE MONROEVILLE PA 15146 1991 0 90,725
11,470,000 12/1/90 MAI APPRAISAL
053 1 OFFICE ST LOUIS PARK MN 55426 1972 0 133,472
12,500,000 3/15/89 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>
054 1 RETAIL COLORADO SPRING CO 80920 1986 0 96,144
6,000,000 10/26/92 MAI APPRAISAL
055 1 RETAIL BLOOMINGTON MN 55420 1986 N/A 93,742
10,700,000 7/21/91 MAI APPRAISAL
056 1 OFFICE WESTFIELD NJ 07091 1980 N/A 69,250 10,800,000
6/6/90 MAI APPRAISAL
057 1 MULTI-FAMILY ALTEMONTE SPRIN FL 32701 1985 288 240,512
11,400,000 2/15/90 MAI APPRAISAL
058 1 OFFICE OXON HILL MD 20745 1972 N/A 113,928
11,350,000 4/6/90 PROSPECTUS
059 1 RETAIL SAN ANTONIO TX 78209 1951 0 102,031
10,675,000 8/1/89 MAI APPRAISAL
060 1 OFFICE BERKELEY CA 94710 1970 N/A 68,034 10,400,000
2/22/90 MAI APPRAISAL
061 1 WAREHOUSE GRAPEVINE TX 76051 1989 0 498,800
11,000,000 4/28/93 MAI APPRAISAL
062 1 MIXED USE SUNNYVALE CA 94086 1987 57 31,611
10,800,000 9/20/89 MAI APPRAISAL
063 1 MULTI-FAMILY BELLEVUE WA 98006 1988 184 144,308
10,600,000 4/25/90 MAI APPRAISAL
064 1 OFFICE SUNNYVALE CA 94086 1981 0 91,868 8,500,000
12/27/91 MAI APPRAISAL
065 1 OFFICE FREMONT CA 94539 1985 N/A 171,360 9,500,000
12/2/87 MAI APPRAISAL
066 1 RETAIL DOUGLAS GA 31533 1991 N/A 175,281 9,720,000
6/13/90 MAI APPRAISAL
067 1 MULTI-FAMILY WEYMOUTH MA 02188 1977 198 177,074
10,350,000 8/15/91 MAI APPRAISAL
068 1 RETAIL SPRING HILL FL 34606 1989 0 103,112 8,900,000
6/13/89 MAI APPRAISAL
069 1 OFFICE BOSTON MA 02108 1891 0 69,940 13,100,000
2/26/90 MAI APPRAISAL
070 1 RETAIL ST PETERSBURG FL 33713 1984 0 120,966
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 3/14/91 MAI APPRAISAL
073 1 MULTI-FAMILY ORLANDO FL 32812 1972 344 334,352
11,125,000 8/15/91 MAI APPRAISAL
074 1 OFFICE PHILADELPHIA PA 19154 1988 N/A 229,755
5,250,000 6/30/92 MAI APPRAISAL
075 1 INDUSTRIAL LOUISVILLE CO 80027 1988 0 106,750
8,670,000 1/26/88 MAI APPRAISAL
076 1 MIXED USE CLACKAMAS OR 97015 1987 0 53,279
8,600,000 10/12/89 MAI APPRAISAL
077 1 MULTI-FAMILY ROCKVILLE MD 20854 1965 162 146,460
9,050,000 4/4/86 MAI APPRAISAL
078 1 RETAIL NORTH BRUNSWICK NJ 08902 1989 N/A 42,208
7,797,000 8/31/94 MAI APPRAISAL
079 1 WAREHOUSE S SAN FRANCISCO CA 94080 1972 N/A 166,640
8,700,000 2/21/89 PROSPECTUS
080 1 INDUSTRIAL WILMINGTON MA 01887 1969 0 230,807
10,500,000 11/3/89 MAI APPRAISAL
081 1 MULTI-FAMILY ALTAMONTE SPRIN FL 32714 1984 236 193,248
9,800,000 2/15/90 MAI APPRAISAL
082 1 MULTI-FAMILY CASTRO VALLEY CA 94546 1990 96 82,338
8,600,000 3/7/91 MAI APPRAISAL
083 1 RETAIL EUSTIS FL 32726 1984 0 125,191 8,800,000
3/1/87 MAI APPRAISAL
084 1 OTHER ATLANTA GA 30339 1985 N/A 76,463 7,369,902
1/1/96 MAI APPRAISAL
085 1 RETAIL HOUSTON TX 77099 1983 1 124,100 8,935,000
12/7/84 MAI APPRAISAL
086 1 RETAIL ALPHARETTA GA 30202 1989 0 95,504 6,970,000
12/7/93 MAI APPRAISAL
087 1 OFFICE DURHAM NC 27713 1991 0 170,000 8,350,000
3/13/91 MAI APPRAISAL
088 1 INDUSTRIAL CHAMBLEE GA 30341 1975 1 93,557
1,500,000 1/13/92 MAI APPRAISAL
088 2 INDUSTRIAL DURAVILLE GA 30340 1974 0 174,860
4,600,000 1/17/92 MAI APPRAISAL
088 3 INDUSTRIAL ATLANTA GA 30318 1973 0 26,400
475,000 2/11/92 MAI APPRAISAL
088 4 INDUSTRIAL ATLANTA GA 30336 1974 0 77,089
1,400,000 1/21/92 MAI APPRAISAL
088 5 INDUSTRIAL ATLANTA GA 30336 1973 0 79,068
1,250,000 1/29/92 MAI APPRAISAL
088 6 INDUSTRIAL ATLANTA GA 30318 1973 0 52,983
900,000 2/12/92 MAI APPRAISAL
088 7 INDUSTRIAL ATLANTA GA 30318 1971 0 33,437
625,000 2/7/92 MAI APPRAISAL
088 8 INDUSTRIAL ATLANTA GA 30318 1971 0 33,340
625,000 2/3/92 MAI APPRAISAL
089 1 INDUSTRIAL TUSTIN CA 92680 1985 N/A 121,443
14,200,000 1/27/89 PROSPECTUS
090 1 OFFICE CAROL STREAM IL 60188 1988 1 62,327 7,500,000
9/12/89 MAI APPRAISAL
091 1 RETAIL SILVER SPRING MD 20910 1986 0 49,851
7,950,000 7/21/87 MAI APPRAISAL
093 1 INDUSTRIAL MILPITAS CA 95035 1982 0 95,685 4,150,000
4/23/91 MAI APPRAISAL
094 1 OFFICE SAN FRANCISCO CA 94133 1924 0 104,241
10,500,000 2/5/88 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 8/15/88 MAI APPRAISAL
097 1 OFFICE MONTVALE NJ 07645 1991 N/A 51,155 7,770,000
9/30/91 MAI APPRAISAL
099 1 RETAIL RALEIGH NC 27604 1988 0 80,781 8,600,000
8/16/88 MAI APPRAISAL
100 1 OFFICE SARASOTA FL 34237 1984 0 51,862 7,100,000
6/1/89 MAI APPRAISAL
101 1 OFFICE SPOKANE WA 99201 1963 N/A 116,322 7,520,000
3/14/85 MAI APPRAISAL
102 1 OFFICE ELK GROVE VILLA IL 60007 1988 0 171,565
7,000,000 12/22/89 MAI APPRAISAL
103 1 RETAIL PHILADELPHIA PA 19153 1986 N/A 58,700
7,130,000 5/4/89 MAI APPRAISAL
104 1 MULTI-FAMILY BEAR DE 19701 1989 132 113,784
6,800,000 6/22/89 MAI APPRAISAL
105 1 OFFICE WESTFIELD NJ 07091 1989 N/A 48,114 7,400,000
7/19/89 MAI APPRAISAL
106 1 LODGING NEW PROVIDENCE NJ 07974 1983 N/A 31,983
10,400,000 9/7/88 MAI APPRAISAL
106 2 OFFICE NEW PROVIDENCE NJ 07974 1983 76 0 N/A
N/A N/A
108 1 RETAIL WALNUT CREEK CA 94596 1965 N/A 42,936
7,500,000 3/9/89 MAI APPRAISAL
109 1 WAREHOUSE ONTARIO CA 91761 1987 0 175,240
7,200,000 3/15/89 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
8/21/89 MAI APPRAISAL
112 2 OFFICE ST CHARLES IL 60174 1988 0 14,231 1,106,275
8/21/89 MAI APPRAISAL
113 1 RETAIL NORWOOD MA 02062 1989 N/A 46,582
5,600,000 3/17/94 MAI APPRAISAL
114 1 RETAIL SPRINGFIELD NJ 07081 1984 N/A 34,050 5,640,000
9/19/89 MAI APPRAISAL
114 2 RETAIL NORTH PLAINFIEL NJ 07060 1988 0 14,000
2,660,000 9/19/89 MAI APPRAISAL
115 1 OFFICE MONROEVILLE PA 15146 1991 0 51,951
6,630,000 1/1/91 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>
116 1 RETAIL MESA AZ 85201 1980 0 71,338 7,700,000
12/8/86 MAI APPRAISAL
117 1 RETAIL CASTRO VALLEY CA 94546 1989 0 36,847
6,700,000 7/18/89 MAI APPRAISAL
118 1 RETAIL ALAMOSA CO 81101 1993 0 91,266 5,800,000
6/11/92 MAI APPRAISAL
119 1 WAREHOUSE PISCATAWAY NJ 08854 1980 N/A 143,690
6,600,000 1/18/91 MAI APPRAISAL
120 1 RETAIL FOUNTAIN VALLEY CA 92708 1986 0 41,376
6,700,000 7/9/87 MAI APPRAISAL
121 1 WAREHOUSE SAN LEANDRO CA 94577 1971 N/A 151,049
7,400,000 3/5/91 MAI APPRAISAL
122 1 OFFICE ELIZABETH NJ 07201 1970 N/A 203,225 6,725,000
5/8/91 MAI APPRAISAL
123 1 MIXED USE NEW PROVIDENCE NJ 07974 1973 N/A 91,819
7,000,000 5/6/88 MAI APPRAISAL
124 1 OFFICE NEEDHAM MA 02192 1989 0 41,922 7,300,000
1/8/91 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 8/17/86 MAI APPRAISAL
127 1 MULTI-FAMILY BEAR DE 19701 1989 138 120,120
6,500,000 9/1/88 MAI APPRAISAL
128 1 MULTI-FAMILY MARIETTA GA 30067 1975 200 211,596
6,600,000 9/8/86 MAI APPRAISAL
129 1 OFFICE LOWER MORELAND PA 19006 1974 N/A 163,540
6,600,000 5/11/90 MAI APPRAISAL
130 1 RETAIL ARNOLD MD 21102 1987 0 55,170 8,225,000
9/20/88 MAI APPRAISAL
131 1 MULTI-FAMILY ROSWELL GA 30076 1987 113 137,746
6,900,000 1/28/90 MAI APPRAISAL
132 1 MULTI-FAMILY PERKASIE PA 18944 1980 160 144,800
6,000,000 11/7/88 MAI APPRAISAL
133 1 RETAIL MOSES LAKE WA 98837 1992 0 91,266
134 1 RETAIL BROOKINGS SD 57006 1993 0 91,266
135 1 MULTI-FAMILY TAMPA FL 33614 1979 249 146,775
6,380,000 4/11/90 MAI APPRAISAL
136 1 OFFICE MILPITAS CA 95035 1982 0 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 0 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 9/11/87 MAI APPRAISAL
140 1 OFFICE PACHECO CA 94553 1984 0 70,610 5,900,000
5/1/90 MAI APPRAISAL
141 1 INDUSTRIAL HANOVER MD 21076 1976 0 61,645
5,900,000 7/31/87 MAI APPRAISAL
142 1 RETAIL BELMONT MA 02178 1991 1 58,562 6,100,000
4/16/93 MAI APPRAISAL
143 1 OFFICE RENTON WA 98055 1986 0 59,850 5,900,000
2/20/87 MAI APPRAISAL
144 1 MULTI-FAMILY LANGHORNE PA 19047 1978 112 124,264
6,200,000 1/17/91 MAI APPRAISAL
145 1 INDUSTRIAL SPRING VALLEY CA 92078 1989 0 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 1/22/91 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 0 45,063 5,750,000
6/13/89 MAI APPRAISAL
149 1 OFFICE TOWSON MD 21204 1968 0 69,121 8,700,000
5/8/87 MAI APPRAISAL
150 1 INDUSTRIAL TINICUM PA 19113 1988 N/A 60,000
4,500,000 8/22/94 MAI APPRAISAL
151 1 MULTI-FAMILY SIMI VALLEY CA 93065 1986 88 70,984
5,750,000 10/9/86 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 0 100,000
6,500,000 2/15/90 MAI APPRAISAL
154 1 RETAIL BURKE VA 22032 1983 0 38,463 5,725,000
11/25/86 MAI APPRAISAL
155 1 MULTI-FAMILY MANSFIELD MA 02048 1975 140 93,598
6,275,000 7/17/89 MAI APPRAISAL
156 1 RETAIL BELLEVUE WA 98004 1966 0 83,908 9,100,000
2/19/87 MAI APPRAISAL
157 1 RETAIL SIMI VALLEY CA 93063 1987 0 34,985 5,600,000
10/20/88 MAI APPRAISAL
158 1 RETAIL IONIA MI 48846 1992 0 91,266 N/A N/A
N/A
159 1 MIXED USE CHANTILLY VA 22021 1986 N/A 28,330
5,440,000 3/11/88 PROSPECTUS
160 1 OTHER PITTSBURGH PA 15222 1966 0 44,516 8,000,000
11/20/90 MAI APPRAISAL
161 1 RETAIL BLADENSBURG MD 20710 1987 N/A 56,068
5,300,000 8/26/87 MAI APPRAISAL
162 1 OFFICE MONROE WA 98272 1981 0 32,905 5,137,000
11/11/89 MAI APPRAISAL
163 1 WAREHOUSE PHOENIX AZ 85009 1989 0 264,117
6,000,000 11/1/89 MAI APPRAISAL
164 1 RETAIL MITCHELL SD 57301 1991 0 91,266
165 1 WAREHOUSE BELLMAWR NJ 08031 1966 N/A 264,460
5,900,000 3/31/92 MAI APPRAISAL
166 1 MIXED USE BRANDON FL 33511 1984 0 62,105 3,700,000
8/25/92 MAI APPRAISAL
167 1 RETAIL LANDOVER MD 20784 1987 N/A 39,044
6,400,000 8/7/87 MAI APPRAISAL
168 1 RETAIL GREENBELT MD 20770 1983 0 35,793 5,300,000
11/20/86 MAI APPRAISAL
169 1 MULTI-FAMILY MILLBRAE CA 94030 1989 72 67,525
7,850,000 3/20/90 MAI APPRAISAL
170 1 RETAIL DEVIL LAKE ND 58301 1991 0 86,479
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 3/23/90 MAI APPRAISAL
173 1 RETAIL OAK RIDGE TN 37830 1992 0 107,806 4,865,000
4/14/93 MAI APPRAISAL
174 1 WAREHOUSE LINTHICUM MD 21090 1987 0 140,267
5,000,000 6/15/87 MAI APPRAISAL
175 1 MIXED USE BEAVERTON OR 97005 1989 0 25,695
5,180,000 9/14/89 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 0 40,883
4,825,000 4/1/88 MAI APPRAISAL
178 1 OFFICE WAYNE NJ 07470 1988 N/A 32,200 5,250,000
10/1/87 MAI APPRAISAL
179 1 RETAIL CARROLLTON GA 30117 1988 0 87,990
3,750,000 11/13/92 MAI APPRAISAL
180 1 RETAIL DOUGLASVILLE GA 30384 1987 0 46,494
3,200,000 11/13/92 MAI APPRAISAL
181 1 RETAIL ALPINE CA 91901 1979 0 71,405 5,700,000
12/5/88 MAI APPRAISAL
182 1 OFFICE PHOENIX AZ 85003 1980 0 105,340 3,340,000
6/1/88 MAI APPRAISAL
182 2 OFFICE PHOENIX AZ 85009 1980 0 42,342 1,360,000
6/1/88 MAI APPRAISAL
183 1 OFFICE ATLANTA GA 30328 1974 1 44,241 4,920,000
4/11/86 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>
184 1 RETAIL GREENVILLE MI 48838 1991 N/A 91,266
4,450,000 6/15/91 MAI APPRAISAL
185 1 OFFICE WHITE PLAINS MD 20695 1988 0 89,120 5,175,000
10/9/87 MAI APPRAISAL
186 1 RETAIL THREE RIVERS MI 49093 1991 0 91,264 4,350,000
7/1/91 MAI APPRAISAL
187 1 OFFICE LOS GATOS CA 95030 1977 N/A 35,091 4,600,000
3/24/87 MAI APPRAISAL
188 1 MULTI-FAMILY MINNEAPOLIS MN 55415 1975 77 49,070
2,480,000 8/12/91 MAI APPRAISAL
188 2 MULTI-FAMILY ST PAUL MN 55101 1979 67 38,884
2,580,000 8/12/91 MAI APPRAISAL
189 1 WAREHOUSE EAST RUTHERFORD NJ 07073 1968 1 95,000
4,850,000 5/17/90 MAI APPRAISAL
190 1 MIXED USE SPOKANE WA 99223 1986 0 57,162
4,460,000 10/7/89 MAI APPRAISAL
191 1 OFFICE VERNON HILLS IL 60061 1988 0 47,104 4,435,000
11/11/88 MAI APPRAISAL
192 1 OTHER ALHAMBRA CA 91801 1989 N/A 52,685
4,007,260 1/1/96 MAI APPRAISAL
193 1 OFFICE STOCKTON CA 94205 1985 1 201,400 4,700,000
3/17/88 MAI APPRAISAL
194 1 OFFICE LONGWOOD FL 32750 1986 0 160,450 4,170,000
2/19/90 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 0 32,910 4,150,000
6/20/89 MAI APPRAISAL
197 1 OFFICE ALHAMBRA CA 91801 1980 N/A 33,224
4,576,000 11/25/85 MAI APPRAISAL
198 1 RETAIL OAK RIDGE TN 37830 1993 0 71,440 4,500,000
6/22/92 MAI APPRAISAL
199 1 RETAIL CHICAGO IL 60641 1987 N/A 35,389 4,100,000
7/27/89 MAI APPRAISAL
200 1 INDUSTRIAL ONTARIO CA 91761 1989 0 100,253
4,200,000 1/18/91 MAI APPRAISAL
201 1 RETAIL ATLANTA GA 30339 1972 0 99,050 7,000,000
3/19/86 MAI APPRAISAL
202 1 MULTI-FAMILY RALEIGH NC 27606 1987 97 110,401
4,250,000 1/10/91 MAI APPRAISAL
203 1 OFFICE HOUSTON TX 77079 1974 0 37,475 4,500,000
5/27/92 MAI APPRAISAL
204 1 MULTI-FAMILY NORTH HOLLYWOOD CA 91607 1978 63 63,462
4,500,000 3/18/88 MAI APPRAISAL
205 1 OFFICE NAPERVILLE IL 60540 1980 N/A 66,557 5,300,000
1/15/88 MAI APPRAISAL
206 1 INDUSTRIAL WOBURN MA 01801 1974 N/A 107,118
5,600,000 3/2/90 MAI APPRAISAL
207 1 OFFICE OAKLAND CA 94607 1984 N/A 25,300 4,075,000
7/15/87 MAI APPRAISAL
208 1 OFFICE CRAWFORD NJ 07016 1974 N/A 38,652 4,300,000
1/25/90 MAI APPRAISAL
209 1 MULTI-FAMILY ROBBINS DALE MN 55425 1976 110 64,017
4,060,000 9/13/89 MAI APPRAISAL
210 1 MULTI-FAMILY MARIETTA GA 30062 1976 454 514,200
14,200,000 5/14/93 MAI APPRAISAL
211 1 OFFICE ST PAUL MN 55114 1991 0 78,045 3,980,000
3/15/91 MAI APPRAISAL
212 1 INDUSTRIAL SACRAMENTO CA 95838 1983 0 52,710
2,400,000 5/27/93 MAI APPRAISAL
213 1 OFFICE MONTVALE NJ 07645 1978 N/A 29,366 3,845,000
2/11/88 MAI APPRAISAL
214 1 OFFICE NORWALK CA 90650 1975 0 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 12/4/92 MAI APPRAISAL
216 1 OFFICE ROHNERT CA 94928 1987 N/A 39,955 3,940,000
2/22/88 MAI APPRAISAL
217 1 OFFICE ORANGE CA 92667 1980 0 131,401 6,360,000
5/27/92 MAI APPRAISAL
218 1 OFFICE CROFTON MD 21114 1985 0 30,000 3,850,000
10/22/85 MAI APPRAISAL
219 1 INDUSTRIAL SPRING VALLEY CA 91978 1989 0 69,651
3,875,000 9/14/89 MAI APPRAISAL
220 1 MULTI-FAMILY VAN NUYS CA 91411 1986 47 56,400
4,250,000 3/20/87 MAI APPRAISAL
221 1 OFFICE WASHINGTON DC 20002 1990 0 211,614
39,000,000 6/1/93 MAI APPRAISAL
222 1 MULTI-FAMILY ALEXANDRIA VA 22304 1960 225 240,437
7,550,000 4/17/87 MAI APPRAISAL
223 1 MIXED USE SAN RAFAEL CA 94901 1928 0 56,581
5,000,000 7/30/87 MAI APPRAISAL
224 1 OFFICE CHATHAM NJ 07928 1986 N/A 29,882 4,050,000
9/22/88 MAI APPRAISAL
225 1 OFFICE TEMPE AZ 85280 1986 0 60,688 3,850,000
1/12/87 MAI APPRAISAL
226 1 OFFICE LISLE IL 60532 1987 0 38,832 3,700,000
12/9/88 MAI APPRAISAL
227 1 MULTI-FAMILY BOTHEL WA 98011 1988 80 76,876
4,400,000 7/18/88 MAI APPRAISAL
228 1 RETAIL CLEARWATER FL 34630 1989 0 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
2/14/85 MAI APPRAISAL
232 1 MULTI-FAMILY ROHNERT PARK CA 94928 1978 100 69,700
4,080,000 3/16/87 MAI APPRAISAL
233 1 OFFICE BOULDER CO 80301 1988 3 41,107 3,650,000
7/28/93 MAI APPRAISAL
234 1 MANUFACTURED HOU HIGHLAND CA 92346 1972 281 0
5,500,000 7/27/88 MAI APPRAISAL
235 1 RETAIL MONTGOMERY NJ 08558 1975 0 85,106
4,040,000 10/13/88 MAI APPRAISAL
236 1 OFFICE TOWSON MD 21204 1969 0 30,300 4,000,000
3/30/89 MAI APPRAISAL
237 1 OFFICE SAN DIEGO CA 92126 1989 0 33,144 3,600,000
2/1/89 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 3/25/87 MAI APPRAISAL
240 1 RETAIL JACKSONVILLE FL 32256 1990 0 31,064 3,995,000
4/29/91 MAI APPRAISAL
241 1 RETAIL CLOVERLY MD 20904 1986 0 24,092 3,800,000
11/6/86 MAI APPRAISAL
242 1 RETAIL HURST TX 76053 1973 0 55,400 4,500,000
9/17/86 MAI APPRAISAL
243 1 RETAIL LA JOLLA CA 92037 1976 N/A 20,141 3,900,000
2/29/88 MAI APPRAISAL
244 1 RETAIL FOX RIVER IL 60021 1981 0 73,013 3,760,000
9/29/86 MAI APPRAISAL
245 1 WAREHOUSE VAN NUYS CA 91406 1987 0 50,000
3,680,000 2/12/88 MAI APPRAISAL
246 1 RETAIL MIDDLESEX NJ 08846 1960 N/A 77,477 5,700,000
7/25/90 MAI APPRAISAL
247 1 INDUSTRIAL UPPER MORELAND PA 19090 1983 N/A 80,800
3,500,000 5/11/90 MAI APPRAISAL
248 1 MULTI-FAMILY BOTHELL WA 98012 1986 90 68,859
3,925,000 6/17/87 MAI APPRAISAL
249 1 WAREHOUSE DENVER CO 80216 1975 0 133,903
3,717,000 10/2/86 MAI APPRAISAL
250 1 OFFICE FOLCROFT BOROUG PA 19032 1973 N/A 90,000
3,550,000 6/21/88 MAI APPRAISAL
251 1 MIXED USE VENTURA CA 93003 1984 0 44,258
3,600,000 9/27/85 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 0 88,896
3,600,000 8/18/88 MAI APPRAISAL
253 1 OFFICE HOUSTON TX 77079 1979 0 89,546 2,600,000
7/10/93 MAI APPRAISAL
254 1 MIXED USE HANOVER MD 21076 1973 0 46,752
3,400,000 7/31/86 MAI APPRAISAL
255 1 RETAIL AUGUSTA GA 30909 1984 0 54,187 3,300,000
7/22/94 MAI APPRAISAL
256 1 INDUSTRIAL WARMINSTER PA 18974 1981 N/A 83,600
3,620,000 5/14/90 MAI APPRAISAL
257 1 OFFICE BALTIMORE MD 21209 1986 N/A 38,088
3,875,000 5/16/89 MAI APPRAISAL
258 1 INDUSTRIAL LOS ALAMITOS CA 90720 1984 0 64,864
3,400,000 7/31/85 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
2/5/88 MAI APPRAISAL
261 1 INDUSTRIAL NORTH HOLLYWOOD CA 91605 1974 1 49,920
3,600,000 8/9/88 MAI APPRAISAL
262 1 RETAIL BOULDER CO 80302 1976 0 38,643 3,560,000
3/19/90 MAI APPRAISAL
263 1 RETAIL MONROE NC 28110 1989 0 54,220 3,600,000
7/16/89 MAI APPRAISAL
264 1 OFFICE BOULDER CO 80301 1991 0 30,832 3,200,000
3/11/91 MAI APPRAISAL
265 1 OFFICE AGOURA HILLS CA 91301 1987 N/A 36,663
3,111,000 3/22/88 MAI APPRAISAL
266 1 INDUSTRIAL FORT COLLINS CO 80525 1988 0 57,600
3,300,000 12/9/87 MAI APPRAISAL
267 1 OFFICE PISCATAWAY NJ 08854 1981 N/A 83,200
3,100,000 1/10/91 MAI APPRAISAL
268 1 OFFICE CHARLOTTE NC 28273 1990 0 115,200 3,100,000
4/24/91 MAI APPRAISAL
269 1 MULTI-FAMILY CARLSBAD CA 92008 1978 74 56,380
3,400,000 12/4/86 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 0 20,648
3,850,000 7/2/85 MAI APPRAISAL
272 1 RETAIL HOWELL NJ 07731 1989 N/A 46,065 3,580,000
9/28/94 MAI APPRAISAL
273 1 OFFICE BETHESDA MD 20814 1965 0 33,960 3,400,000
8/15/89 MAI APPRAISAL
274 1 MULTI-FAMILY COSTA MESA CA 92627 1979 60 43,850
4,350,000 7/22/91 MAI APPRAISAL
275 1 MIXED USE W LOS ANGELES CA 90064 1968 N/A 42,780
5,425,000 8/7/86 MAI APPRAISAL
276 1 MIXED USE BEVERLY HILLS CA 90210 1931 0 11,830
4,280,000 2/17/87 MAI APPRAISAL
277 1 MULTI-FAMILY VAN NUYS CA 91401 1986 54 47,430
3,400,000 3/20/87 MAI APPRAISAL
278 1 MULTI-FAMILY SOMMERVILLE NJ 08876 1973 88 53,500
3,875,000 5/17/88 MAI APPRAISAL
279 1 MULTI-FAMILY BEVERLY HILLS CA 90210 1963 26 47,510
4,100,000 9/20/92 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 0 36,861 3,100,000
1/23/86 MAI APPRAISAL
282 1 WAREHOUSE DENVER CO 80210 1982 0 202,540
6,500,000 6/27/90 MAI APPRAISAL
283 1 OFFICE DOVER NJ 07801 1984 N/A 23,668 3,200,000
9/28/89 MAI APPRAISAL
284 1 MULTI-FAMILY AUSTELL GA 30001 1971 156 165,094
2,400,000 6/14/93 MAI APPRAISAL
285 1 RETAIL BUFFALO GROVE IL 60090 1986 13 23,109
3,075,000 5/9/88 MAI APPRAISAL
286 1 RETAIL CHICAGO IL 60638 1988 N/A 29,171 3,000,000
2/27/88 MAI APPRAISAL
287 1 RETAIL WANTAGE TOWNSHI NJ 07461 1968 N/A 111,780
4,800,000 7/19/88 MAI APPRAISAL
288 1 RETAIL BETHESDA MD 20814 1960 0 20,502 3,150,000
2/4/86 MAI APPRAISAL
289 1 MULTI-FAMILY LOS ANGELES CA 90064 1988 N/A 23,045
2,744,984 1/1/96 MAI APPRAISAL
290 1 OFFICE LOS GATOS CA 95030 1978 N/A 19,880 3,000,000
4/1/87 MAI APPRAISAL
291 1 INDUSTRIAL KENT WA 98032 1987 0 64,088 3,000,000
4/1/87 MAI APPRAISAL
292 1 WAREHOUSE CERRITOS CA 90701 1974 0 124,604
2,650,000 8/16/93 MAI APPRAISAL
293 1 RETAIL MODESTO CA 95350 1973 N/A 33,400 3,000,000
10/6/86 MAI APPRAISAL
294 1 MIXED USE VIDALIA GA 30474 1988 0 61,361 3,930,000
9/9/88 MAI APPRAISAL
295 1 WAREHOUSE SUNNYVALE CA 94086 1968 N/A 125,733
5,000,000 3/12/90 MAI APPRAISAL
296 1 RETAIL TEMPLE HILL MD 20748 1968 N/A 119,010
4,400,000 7/9/86 MAI APPRAISAL
297 1 MULTI-FAMILY DURHAM NC 27705 1966 108 92,750
2,595,000 1/23/90 MAI APPRAISAL
298 1 HEALTH CARE COLORADO SPRING CO 80918 1986 N/A 23,227
2,900,000 2/13/87 MAI APPRAISAL
299 1 RETAIL ALEXANDRIA VA 22030 1984 0 24,701 3,000,000
3/19/86 MAI APPRAISAL
300 1 RETAIL PICO RIVERA CA 90660 1988 0 17,389 3,000,000
11/3/88 MAI APPRAISAL
301 1 OFFICE BENSONVILLE IL 60106 1970 0 53,371 3,000,000
8/15/88 MAI APPRAISAL
302 1 RETAIL GAITHERSBURG MD 20879 1986 0 26,300
3,800,000 4/2/87 MAI APPRAISAL
303 1 RETAIL HIGHLAND PARK IL 60035 1988 0 18,011
2,875,000 8/1/88 MAI APPRAISAL
304 1 RETAIL MEDFORD NJ 08055 1988 N/A 18,331 2,710,000
7/25/88 MAI APPRAISAL
305 1 MULTI-FAMILY ALEXANDRIA VA 22304 1962 153 159,705
4,950,000 4/17/87 MAI APPRAISAL
306 1 OFFICE RALEIGH NC 27604 1985 N/A 88,227 2,581,477
1/1/96 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 0 55,357
3,240,000 3/6/89 MAI APPRAISAL
309 1 OFFICE PHOENIX AZ 85034 1976 1 52,000 2,700,000
3/23/89 MAI APPRAISAL
310 1 OFFICE FREMONT CA 94538 1977 0 24,545 4,100,000
12/4/91 MAI APPRAISAL
311 1 RETAIL CHICAGO IL 60614 1982 0 16,547 2,865,000
12/19/88 MAI APPRAISAL
312 1 OFFICE ALHAMBRA CA 91801 1986 0 23,519 3,350,000
8/17/88 MAI APPRAISAL
313 1 RETAIL SAN BERNARDINO CA 92407 1991 0 23,672
2,750,000 2/1/91 MAI APPRAISAL
314 1 OTHER PACIFIC PALISAD CA 90272 1987 N/A 25,040
2,511,334 1/1/96 MAI APPRAISAL
315 1 RETAIL ASHTON MD 20861 1986 0 19,800 2,775,000
9/18/86 MAI APPRAISAL
316 1 OFFICE SUNNYVALE CA 94089 1978 0 43,681 3,120,000
12/5/86 MAI APPRAISAL
317 1 OFFICE LACEY WA 98503 1988 0 32,724 2,700,000
6/9/88 MAI APPRAISAL
318 1 OFFICE SOUTH PLAINFIEL NJ 07080 1960 N/A 92,104
3,600,000 4/10/92 MAI APPRAISAL
319 1 OFFICE WESTBOROUGH MA 01581 1982 0 17,522
2,670,000 7/18/89 MAI APPRAISAL
320 1 MIXED USE ROCKVILLE MD 20852 1983 0 19,999
2,675,000 7/30/87 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>
321 1 OFFICE LAWRENCEVILLE GA 30246 1981 0 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 2/25/86 MAI APPRAISAL
323 1 RETAIL ATLANTA GA 30319 1987 0 13,060 2,690,000
4/5/88 MAI APPRAISAL
324 1 MULTI-FAMILY EWING NJ 08638 1974 96 65,280
3,670,000 8/23/94 MAI APPRAISAL
325 1 OFFICE AUSTIN TX 78766 1982 0 27,000 2,735,000
5/19/86 MAI APPRAISAL
326 1 RETAIL BEAVERTON OR 97005 1989 0 29,672 2,850,000
1/16/89 MAI APPRAISAL
327 1 RETAIL IRVING TX 75063 1986 0 26,393 2,800,000
6/28/91 MAI APPRAISAL
328 1 OFFICE ST PAUL MN 55116 1982 0 21,836 2,620,000
5/9/89 MAI APPRAISAL
329 1 RETAIL WASHINGTON TOWN NJ 07675 1988 N/A 30,130
2,401,178 1/1/96 MAI APPRAISAL
330 1 OFFICE BETHESDA MD 20816 1986 0 19,000 2,000,000
7/16/87 MAI APPRAISAL
330 2 RETAIL BETHESDA MD 20816 1986 0 6,500 750,000
7/16/87 MAI APPRAISAL
331 1 INDUSTRIAL KIRKLAND WA 98034 1968 0 110,747
4,100,000 10/3/88 MAI APPRAISAL
332 1 OFFICE FT COLLINS CO 80525 1991 0 47,500 2,900,000
3/12/91 MAI APPRAISAL
333 1 MIXED USE CLOVERLY MD 20910 1974 0 28,060
2,554,000 2/18/88 MAI APPRAISAL
334 1 OFFICE RICHARDSON TX 75081 1983 N/A 64,155
1,900,000 5/9/91 MAI APPRAISAL
335 1 MULTI-FAMILY LILBURN GA 30247 1980 61 66,295
2,070,810 5/14/93 MAI APPRAISAL
336 1 RETAIL TAMPA FL 33629 1983 N/A 33,050 2,900,000
7/18/88 MAI APPRAISAL
337 1 RETAIL VERONA NJ 07009 1960 N/A 180,193 5,970,000
3/17/92 MAI APPRAISAL
338 1 RETAIL WASHINGTON DC 20005 1985 0 14,800
2,465,000 1/3/86 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 7/9/86 MAI APPRAISAL
341 1 OFFICE BETHESDA MD 20817 1978 0 23,640 2,700,000
9/26/86 MAI APPRAISAL
342 1 OFFICE SCHAUMBURG IL 60195 1968 N/A 75,127
3,200,000 4/26/89 MAI APPRAISAL
343 1 RETAIL BOULDER CO 80301 1989 N/A 22,691 2,800,000
8/8/89 MAI APPRAISAL
344 1 INDUSTRIAL COSTA MESA CA 92627 1960 0 153,761
7,300,000 9/18/91 MAI APPRAISAL
345 1 LODGING OLNEY MD 20852 1978 N/A 27,726 2,400,000
4/23/86 MAI APPRAISAL
346 1 OFFICE LAKEWOOD NJ 08701 1988 N/A 55,000 3,400,000
12/9/88 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
2,550,000 3/9/88 MAI APPRAISAL
349 1 OFFICE SUNNYVALE CA 94086 1977 N/A 25,695
2,500,000 4/13/87 MAI APPRAISAL
350 1 RETAIL ROSWELL GA 30076 1989 0 19,025 2,335,000
11/17/88 MAI APPRAISAL
351 1 OFFICE BLOOMINGTON MN 55420 1987 0 40,200
2,400,000 1/30/90 MAI APPRAISAL
352 1 RETAIL NAPERVILLE IL 60540 1988 0 15,350 2,325,000
12/27/88 MAI APPRAISAL
353 1 MIXED USE LOS ANGELES CA 91423 1985 0 14,843
3,020,000 3/1/85 MAI APPRAISAL
354 1 MIXED USE CHARLOTTE NC 28204 1985 0 17,838
2,500,000 4/13/88 MAI APPRAISAL
355 1 OTHER PASADENA CA 91050 1985 13 15,955 2,162,934
1/1/96 MAI APPRAISAL
356 1 OTHER WASHINGTON TOWN NJ 07675 1987 0 34,125
2,132,378 1/1/96 MAI APPRAISAL
357 1 INDUSTRIAL BALTIMORE MD 21227 1976 0 66,211
2,750,000 2/10/89 MAI APPRAISAL
358 1 WAREHOUSE WARMINSTER PA 18974 1983 N/A 48,700
2,460,000 5/11/90 MAI APPRAISAL
359 1 INDUSTRIAL MILPITAS CA 95035 1981 0 35,460 2,470,000
1/4/85 MAI APPRAISAL
360 1 MIXED USE NATIONAL CITY CA 92050 1988 0 16,007
2,275,000 2/24/88 MAI APPRAISAL
361 1 INDUSTRIAL SCHAUMBURG IL 60173 1986 0 49,860
2,300,000 3/23/87 MAI APPRAISAL
362 1 OFFICE MANALAPAN NJ 07728 1988 0 30,848 2,055,361
12/13/95 MAI APPRAISAL
363 1 OFFICE RICHMOND CA 94804 1974 0 36,699 2,150,000
12/15/89 MAI APPRAISAL
364 1 INDUSTRIAL GRAND PRAIRIE TX 75050 1981 0 60,000
1,300,000 12/3/93 MAI APPRAISAL
365 1 MULTI-FAMILY TARZANA CA 91356 1986 24 28,144
2,300,000 3/2/87 MAI APPRAISAL
366 1 OFFICE LAKEWOOD CO 80215 1984 0 63,419 3,800,000
4/14/93 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 2/7/86 MAI APPRAISAL
370 1 RETAIL LE MESA CA 92042 1989 0 14,598 2,200,000
7/27/88 MAI APPRAISAL
371 1 OTHER HOUSTON TX 77033 1981 N/A 110,037 1,995,396
1/1/96 MAI APPRAISAL
372 1 OFFICE CLEAR LAKE TX 77598 1990 N/A 40,500
2,200,000 4/27/90 MAI APPRAISAL
373 1 INDUSTRIAL CAMARILLO CA 93010 1986 0 40,335
2,200,000 3/13/89 MAI APPRAISAL
374 1 INDUSTRIAL GRAND PRAIRIE TX 75050 1979 1 73,037
2,400,000 8/3/86 MAI APPRAISAL
375 1 MULTI-FAMILY REDMOND WA 98052 1987 40 30,992
2,300,000 3/1/89 MAI APPRAISAL
376 1 OFFICE ROCKVILLE MD 20852 1968 0 45,212 2,070,000
4/25/86 MAI APPRAISAL
377 1 WAREHOUSE VOORHEES NJ 08043 1987 N/A 32,756
2,140,000 1/6/89 MAI APPRAISAL
378 1 OTHER HUNTINGTON BEAC CA 92649 1986 N/A 67,551
1,946,173 1/1/96 MAI APPRAISAL
379 1 OFFICE MOUNTAIN VIEW CA 94043 1974 N/A 43,985
2,360,000 4/21/85 MAI APPRAISAL
380 1 OFFICE COLUMBUS GA 31904 1987 0 24,694 2,540,000
6/22/88 MAI APPRAISAL
381 1 RETAIL GERMANTOWN MD 20874 1985 N/A 24,752
1,908,140 1/1/96 MAI APPRAISAL
382 1 RETAIL HAWAIIAN GARDEN CA 90716 1979 0 35,000
2,300,000 4/25/85 MAI APPRAISAL
383 1 RETAIL DAYTON BEACH SH FL 32118 1964 N/A 51,063
2,460,000 8/17/87 MAI APPRAISAL
384 1 RETAIL TAMPA FL 33801 1987 N/A 20,464 2,195,000
1/8/87 MAI APPRAISAL
385 1 OFFICE ATLANTA GA 30318 1968 0 47,993 2,280,000
6/11/87 MAI APPRAISAL
386 1 OFFICE SARASOTA FL 34232 1986 0 41,814 2,150,000
5/23/86 MAI APPRAISAL
387 1 RETAIL ELMWOOD PARK NJ 07407 1959 N/A 20,104
2,540,000 12/22/94 MAI APPRAISAL
388 1 OFFICE OAKLAND CA 94607 1985 N/A 18,000 2,000,000
10/15/85 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>
389 1 MULTI-FAMILY SNELLVILLE GA 30278 1985 40 51,437
2,100,000 2/20/90 MAI APPRAISAL
390 1 RETAIL JACKSONVILLE FL 32250 1988 0 19,910 2,550,000
4/29/91 MAI APPRAISAL
391 1 MULTI-FAMILY PORTLAND OR 97233 1974 70 64,332
2,120,000 3/14/86 MAI APPRAISAL
392 1 RETAIL CHICAGO IL 60618 1987 0 14,000 1,945,000
2/1/88 MAI APPRAISAL
393 1 OFFICE SAN JOSE CA 95112 1982 N/A 28,668 2,000,000
5/14/86 MAI APPRAISAL
394 1 OFFICE LAFAYETTE CA 94549 1985 N/A 10,737
2,000,000 3/17/89 MAI APPRAISAL
395 1 INDUSTRIAL SOUTH EL MONTE CA 91733 1974 0 94,431
3,650,000 1/17/86 MAI APPRAISAL
396 1 MIXED USE LOS ANGELES CA 90004 1923 0 8,485
2,006,000 3/30/88 MAI APPRAISAL
397 1 RETAIL CLINTON MD 20744 1980 0 18,961 2,090,000
10/11/88 MAI APPRAISAL
398 1 OFFICE CHERRY HILL NJ 08034 1968 0 16,042 760,000
1/5/93 MAI APPRAISAL
399 1 INDUSTRIAL ONTARIO CA 91761 1987 0 66,122
2,010,000 1/29/88 MAI APPRAISAL
400 1 RETAIL JACKSONVILLE FL 32250 1989 0 20,725 2,250,000
9/26/89 MAI APPRAISAL
401 1 MULTI-FAMILY LOS ANGELES CA 90049 1969 36 44,993
3,147,000 1/14/87 MAI APPRAISAL
402 1 MIXED USE HANOVER MD 21076 1971 0 30,000
1,900,000 7/31/86 MAI APPRAISAL
403 1 OFFICE WEST VILLAGE CA 91361 1986 N/A 10,675
1,900,000 3/11/87 MAI APPRAISAL
404 1 OFFICE SPRINGFIELD NJ 07081 1987 N/A 13,437 1,900,000
1/20/88 MAI APPRAISAL
405 1 MIXED USE SANTA BARBARA CA 93108 1984 N/A 12,344
2,050,000 11/6/84 MAI APPRAISAL
407 1 MIXED USE ENCINO CA 91436 1980 0 14,406 3,055,000
3/20/84 MAI APPRAISAL
409 1 MULTI-FAMILY GULFPORT FL 33737 1964 121 75,468
3,740,000 3/1/89 MAI APPRAISAL
410 1 RETAIL BERWYN IL 60402 1983 N/A 18,138 1,770,000
8/22/89 MAI APPRAISAL
411 1 OFFICE AUSTIN TX 78704 1975 0 65,375 2,710,000
6/19/74 MAI APPRAISAL
412 1 OFFICE UNION CITY CA 94587 1984 N/A 53,184 3,050,000
1/31/90 MAI APPRAISAL
413 1 INDUSTRIAL GLENDALE CA 91204 1986 0 24,462
1,900,000 8/14/88 MAI APPRAISAL
414 1 OFFICE LAGUNA HILLS CA 92653 1984 0 9,775 2,000,000
1/22/85 MAI APPRAISAL
415 1 MIXED USE FRAZER PA 19355 1988 0 17,800 1,735,000
6/16/88 MAI APPRAISAL
416 1 MIXED USE ORLANDO FL 32815 1988 0 8,900 920,000
12/4/92 MAI APPRAISAL
417 1 OFFICE SPRINGFIELD VA 22153 1987 0 28,800 1,900,000
10/22/87 MAI APPRAISAL
418 1 OFFICE RALEIGH NC 27709 1925 N/A 22,000 2,000,000
10/1/86 MAI APPRAISAL
419 1 RETAIL LOS ANGELES CA 90025 1929 0 9,860 2,350,000
11/16/87 MAI APPRAISAL
420 1 RETAIL GRESHAM OR 97030 1987 N/A 55,120 2,250,000
3/1/87 MAI APPRAISAL
421 1 OFFICE ATLANTA GA 30324 1974 0 34,340 2,000,000
7/21/89 MAI APPRAISAL
422 1 OTHER DECATUR GA 30035 1974 0 113,980 1,593,168
12/13/95 MAI APPRAISAL
423 1 WAREHOUSE ANAHEIM CA 92806 1976 0 51,583
2,150,000 10/23/86 MAI APPRAISAL
424 1 RETAIL PALM HARBOR FL 34684 1986 0 13,183
1,725,000 10/12/87 MAI APPRAISAL
425 1 OFFICE WALNUT CREEK CA 94598 1989 0 9,356
1,675,000 5/1/89 MAI APPRAISAL
426 1 MIXED USE TACOMA WA 98409 1989 0 14,700
1,700,000 10/16/89 MAI APPRAISAL
427 1 OFFICE FULLERTON CA 92635 1978 0 27,106 3,765,000
3/29/89 MAI APPRAISAL
428 1 RETAIL CHICAGO IL 60618 1987 N/A 9,608 1,775,000
2/1/88 MAI APPRAISAL
429 1 WAREHOUSE NORCROSS GA 30071 1976 0 55,860
1,815,000 1/29/88 MAI APPRAISAL
430 1 MULTI-FAMILY HOUSTON TX 77043 1972 195 0
2,575,000 10/5/73 MAI APPRAISAL
431 1 OFFICE HINSDALE IL 60521 1986 5 11,901 1,735,000
4/22/87 MAI APPRAISAL
432 1 MULTI-FAMILY HYATTSVILLE MD 20784 1950 315 139,962
5,900,000 6/11/90 MAI APPRAISAL
433 1 MULTI-FAMILY NEWARK DE 19711 1967 57 47,760
1,840,000 7/20/89 MAI APPRAISAL
434 1 OFFICE COLORADO SPRING CO 80906 1985 1 14,694
1,720,000 4/3/85 MAI APPRAISAL
435 1 RETAIL WASHINGTON TOWN NJ 08012 1986 N/A 22,780
1,524,443 1/1/96 MAI APPRAISAL
436 1 MIXED USE RIVERSIDE CA 92507 1983 0 17,580 1,700,000
3/1/86 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 0 13,377 1,680,000
4/5/89 MAI APPRAISAL
439 1 RETAIL CRYSTAL LAKE IL 60014 1987 0 14,468 1,700,500
8/10/87 MAI APPRAISAL
440 1 OFFICE LISLE IL 60532 1988 0 16,682 750,000
4/13/89 MAI APPRAISAL
440 2 OFFICE LISLE IL 60532 1988 0 21,038 875,000
2/10/89 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 5/12/89 MAI APPRAISAL
445 1 INDUSTRIAL EDISON NJ 08817 1969 N/A 49,714 2,000,000
2/1/91 MAI APPRAISAL
446 1 MIXED USE MILLTOWN NJ 08850 1985 N/A 23,810
3,200,000 4/12/93 MAI APPRAISAL
447 1 OFFICE LANHAM MD 20706 1986 0 20,659 1,690,000
8/26/86 MAI APPRAISAL
448 1 OTHER WASHINGTON DC 20018 1987 N/A 34,077
1,400,000 1/1/96 MAI APPRAISAL
449 1 WAREHOUSE CARLSBAD CA 92009 1984 0 48,000
2,830,000 3/10/89 MAI APPRAISAL
450 1 RETAIL DOVER NJ 08753 1987 N/A 23,233 1,600,000
5/1/92 MAI APPRAISAL
451 1 RETAIL HOUSTON TX 77037 1980 0 25,258 1,430,000
10/14/94 MAI APPRAISAL
452 1 MULTI-FAMILY PORTLAND OR 97205 1930 42 39,650
1,825,000 4/13/87 MAI APPRAISAL
453 1 OFFICE LOS GATOS CA 95030 1984 N/A 11,924 1,850,000
6/8/88 MAI APPRAISAL
454 1 OFFICE EAGLEWOOD CO 80110 1980 N/A 30,332
1,530,300 8/21/86 MAI APPRAISAL
455 1 INDUSTRIAL TRACY CA 95376 N/A N/A N/A 1,600,000
1/24/84 MAI APPRAISAL
456 1 OFFICE LINCOLNWOOD IL 60646 1987 0 15,420 1,475,000
3/8/88 MAI APPRAISAL
457 1 MULTI-FAMILY LOS ANGELES CA 90049 1972 18 19,400
1,703,000 4/7/86 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
2/28/90 MAI APPRAISAL
459 1 INDUSTRIAL PACHECO CA 94553 1985 N/A 27,529
1,700,000 1/1/90 MAI APPRAISAL
460 1 OFFICE WILMETTE IL 60091 1980 0 18,137 1,500,000
2/12/87 MAI APPRAISAL
461 1 OFFICE WALNUT CREEK CA 94598 1970 N/A 12,050
1,700,000 4/10/87 MAI APPRAISAL
462 1 OFFICE SANTA BARBARA CA 93110 1967 0 12,270
2,200,000 4/6/88 MAI APPRAISAL
463 1 INDUSTRIAL UNION NJ 07083 1976 0 50,000 2,660,000
9/28/93 MAI APPRAISAL
464 1 OFFICE ALAMO CA 94507 1976 N/A 13,000 2,250,000
9/19/86 MAI APPRAISAL
465 1 OFFICE DENVER CO 80203 1964 0 45,426 3,205,000
11/24/86 MAI APPRAISAL
466 1 INDUSTRIAL SANTEE CA 92071 1973 0 34,540 1,615,000
4/4/89 MAI APPRAISAL
467 1 OFFICE DALLAS TX 75287 1982 0 52,615 1,750,000
4/23/90 MAI APPRAISAL
468 1 OFFICE AUSTIN TX 78701 1984 0 9,520 1,400,000
5/6/86 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 0 10,985 1,475,000
3/12/87 MAI APPRAISAL
471 1 OFFICE GLEN ELLYN IL 60137 1983 N/A 11,880 1,400,000
4/18/86 MAI APPRAISAL
472 1 MIXED USE NORTHVALE NJ 07647 1962 N/A 26,000
1,500,000 8/12/88 MAI APPRAISAL
473 1 RETAIL DES PLAINES IL 60018 1987 0 10,005 1,400,000
2/22/88 MAI APPRAISAL
474 1 INDUSTRIAL VISTA CA 92083 1988 0 21,086 1,400,000
3/23/89 MAI APPRAISAL
475 1 OFFICE SANTA ROSA CA 95401 1980 N/A 23,457
1,450,000 1/19/87 MAI APPRAISAL
476 1 WAREHOUSE RANCHO CORDOVA CA 95670 1984 N/A 38,400
1,350,000 1/24/90 MAI APPRAISAL
477 1 OFFICE LA MESA CA 91942 1980 0 16,027 1,340,000
1/29/86 MAI APPRAISAL
478 1 RETAIL WEST COVINA CA 91791 1967 0 10,867 1,550,000
6/5/87 MAI APPRAISAL
479 1 OFFICE CHAMBLEE GA 30084 1968 0 60,467 1,600,000
10/11/84 MAI APPRAISAL
480 1 INDUSTRIAL ROSWELL GA 30201 1984 0 16,864
1,300,000 6/18/87 MAI APPRAISAL
481 1 INDUSTRIAL TRACY CA 95376 1981 N/A 50,000
1,400,000 1/1/84 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 0 15,040 1,413,000
11/20/87 MAI APPRAISAL
484 1 MULTI-FAMILY HOUSTON TX 77067 1979 160 108,512
1,230,170 6/1/92 MAI APPRAISAL
484 1 OFFICE BAKERSFELD CA 93309 1987 N/A 30,053
1,186,708 8/3/92 PROSPECTUS
485 1 MIXED USE SANTA ANA CA 92704 1982 29 27,860
1,350,000 1/29/86 MAI APPRAISAL
486 1 OFFICE CASTRO VALLEY CA 94546 1987 N/A 8,056
1,500,000 7/1/89 MAI APPRAISAL
487 1 INDUSTRIAL CARLSBAD CA 92008 1970 0 103,700
4,600,000 10/15/86 MAI APPRAISAL
489 1 MULTI-FAMILY SANTA ROSA CA 95406 1971 32 17,280
1,250,000 5/8/86 MAI APPRAISAL
490 1 WAREHOUSE ORANGE CA 92667 1971 0 41,600
1,382,000 7/26/93 MAI APPRAISAL
491 1 MIXED USE SARASOTA FL 34232 1988 10 18,507
1,200,000 4/21/88 MAI APPRAISAL
492 1 OFFICE CARLSBAD CA 92009 1981 0 18,000 3,150,000
5/1/90 MAI APPRAISAL
493 1 MIXED USE LOS ANGELES CA 91423 1986 0 7,125
1,500,000 11/15/85 MAI APPRAISAL
494 1 MIXED USE FORT WORTH TX 76114 1978 0 21,658
1,390,000 6/15/81 MAI APPRAISAL
495 1 OFFICE LAWRENCEVILLE GA 30245 1988 0 13,000
1,170,000 3/31/88 MAI APPRAISAL
496 1 MULTI-FAMILY SAN ANTONIO TX 78229 1977 74 48,420
1,230,000 7/7/78 MAI APPRAISAL
497 1 MIXED USE WESTLAKE VILLAG CA 91362 1985 0 18,725
1,450,000 4/1/93 MAI APPRAISAL
498 1 INDUSTRIAL SAN RAMON CA 94583 1982 N/A 21,089
1,200,000 8/21/86 MAI APPRAISAL
499 1 OFFICE SEATTLE WA 98119 1960 0 44,695 3,050,000
7/17/92 MAI APPRAISAL
500 1 RETAIL PLANO TX 75023 1986 0 6,300 1,070,000
8/1/86 MAI APPRAISAL
501 1 RETAIL CREST HILL IL 60435 1961 0 28,000 1,200,000
7/2/86 MAI APPRAISAL
502 1 OFFICE LAKE OSWEGO OR 97035 1981 0 15,869
1,150,000 3/3/86 MAI APPRAISAL
503 1 MIXED USE LOS ANGELES CA 90010 1932 0 10,480
2,195,000 12/13/85 MAI APPRAISAL
504 1 OFFICE WASHINGTON DC 20036 1900 0 5,385 1,200,000
5/18/88 MAI APPRAISAL
505 1 OFFICE AUSTELL GA 30001 1990 0 29,547 1,350,000
4/25/90 MAI APPRAISAL
506 1 RETAIL BATAVIA IL 60510 1987 0 11,160 1,400,000
12/1/87 MAI APPRAISAL
507 1 RETAIL FOX LAKE IL 60020 1986 0 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 0 13,031 1,100,000
1/25/85 MAI APPRAISAL
510 1 OFFICE GLENDALE CA 91204 1989 0 9,800 1,000,000
3/6/89 MAI APPRAISAL
511 1 OFFICE ORANGE CA 92666 1909 0 11,612 1,000,000
1/24/85 MAI APPRAISAL
512 1 OFFICE CARROLLTON TX 75006 1987 0 28,000 980,000
2/3/87 MAI APPRAISAL
513 1 OFFICE WHITEMARSH PA 19462 1988 N/A 8,400
965,000 3/13/89 MAI APPRAISAL
514 1 MULTI-FAMILY HYATTSVILLE MD 20784 1957 105 81,051
3,100,000 6/11/90 MAI APPRAISAL
515 1 RETAIL SAN ANTONIO TX 78217 1984 0 46,218 1,100,000
12/20/91 MAI APPRAISAL
516 1 OFFICE HOUSTON TX 77084 1978 0 60,100 1,312,000
11/15/78 MAI APPRAISAL
517 1 MULTI-FAMILY TAMPA FL 33604 1984 49 33,568
867,919 1/1/96 MAI APPRAISAL
519 1 MULTI-FAMILY LOS ANGELES CA 90025 1966 21 26,372
1,575,000 1/14/87 MAI APPRAISAL
519 1 MULTI-FAMILY LOS ANGELES CA 90035 1965 24 14,112
1,520,000 1/14/87 MAI APPRAISAL
520 1 RETAIL CREST HILL IL 60435 1961 0 60,000 1,375,000
3/16/89 MAI APPRAISAL
521 1 OFFICE DENVER CO 80203 1957 N/A 14,864 1,321,000
3/6/87 MAI APPRAISAL
522 1 MIXED USE WASHINGTON DC 20036 1925 N/A 3,000
1,100,000 5/14/87 MAI APPRAISAL
523 1 RETAIL AUSTIN TX 78758 1883 0 29,898 1,570,000
1/16/92 MAI APPRAISAL
524 1 RETAIL PORTLAND OR 97266 1983 0 13,916 1,275,000
11/3/86 MAI APPRAISAL
525 1 RETAIL LEWISVILLE TX 75067 1984 0 15,539 965,000
2/28/92 MAI APPRAISAL
526 1 MIXED USE VALRICO FL 33594 1988 0 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 0 9,150 851,000
7/25/85 MAI APPRAISAL
528 1 OFFICE SANTA BARBARA CA 93101 1982 0 5,550
950,000 3/24/87 MAI APPRAISAL
529 1 OFFICE SAN ANTONIO TX 78217 1983 0 30,373 850,000
12/20/91 MAI APPRAISAL
530 1 OFFICE DENVER CO 80207 1973 0 48,484 1,260,000
5/16/86 MAI APPRAISAL
531 1 INDUSTRIAL LYNDHURST NJ 07071 1968 N/A 30,000
2,400,000 5/4/90 MAI APPRAISAL
532 1 OFFICE ORLANDO FL 32824 1988 0 29,550 1,000,000
9/23/88 MAI APPRAISAL
533 1 RETAIL MULWAUKIE OR 97267 1987 0 10,400 1,010,000
5/6/87 MAI APPRAISAL
534 1 MULTI-FAMILY JACINTO CITY TX 77029 1975 122 88,320
1,570,000 2/12/74 MAI APPRAISAL
535 1 OFFICE RENTON WA 98055 1979 0 21,218 1,550,000
11/1/85 MAI APPRAISAL
536 1 RETAIL SAN BERNARDINO CA 92410 1987 0 5,900
834,000 2/9/87 MAI APPRAISAL
537 1 OFFICE PORTLAND OR 97210 1971 N/A 46,386 1,010,000
8/15/86 MAI APPRAISAL
538 1 OFFICE LOS ANGELES CA 90041 1966 0 8,500 897,140
2/7/95 MAI APPRAISAL
539 1 MULTI-FAMILY AUSTIN TX 78741 1973 112 87,660
1,690,000 1/17/73 MAI APPRAISAL
540 1 RETAIL SAN ANTONIO TX 78245 1984 0 20,028 1,150,000
12/19/91 MAI APPRAISAL
541 1 WAREHOUSE ANAHEIM CA 92806 1978 0 16,800
770,000 9/23/86 MAI APPRAISAL
542 1 OFFICE DELRAN NJ 08075 1972 N/A 34,707 1,165,000
7/22/88 MAI APPRAISAL
543 1 OFFICE CARROLLTON TX 75212 1983 0 44,800 840,000
11/7/91 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
2/1/96 PROSPECTUS
546 1 MULTI-FAMILY ATLANTA GA 30305 1962 40 33,960
1,195,000 6/29/87 MAI APPRAISAL
547 1 RETAIL CHULA VISTA CA 92002 1982 0 22,777 2,920,000
12/5/94 MAI APPRAISAL
548 1 RETAIL HOUSTON TX 77084 1982 0 19,195 525,000
12/20/91 MAI APPRAISAL
549 1 OFFICE HOUSTON TX 77043 1982 0 30,498 760,000
3/1/91 MAI APPRAISAL
550 1 OFFICE SPOKANE WA 99212 1985 0 8,900 735,000
6/1/86 MAI APPRAISAL
551 1 OTHER LAKEWOOD NJ 08701 1989 0 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 4/5/92 MAI APPRAISAL
554 1 OFFICE ATLANTA GA 30354 1958 0 34,805 550,000
8/5/87 MAI APPRAISAL
555 1 OFFICE DALLAS TX 75231 1981 0 6,811 475,000
4/30/81 MAI APPRAISAL
556 1 OFFICE SKOKIE IL 60077 1969 N/A 12,500 825,000
2/1/96 PROSPECTUS
557 1 INDUSTRIAL SANTA ROSA CA 95401 1984 N/A 10,950
685,000 5/10/89 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 0 15,443 445,000
1/16/92 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 0 7,956 279,000
1/10/92 MAI APPRAISAL
562 1 INDUSTRIAL SAN ANTONIO TX 78218 1982 0 16,284
250,000 12/20/91 MAI APPRAISAL
563 1 RETAIL RICHARDSON TX 75081 1983 0 6,176 1,400,000
3/17/87 MAI APPRAISAL
564 1 INDUSTRIAL SAN ANTONIO TX 78265 1983 0 8,619
150,000 12/20/91 MAI APPRAISAL
</TABLE>
<PAGE>
<TABLE>
MIDLAND LOAN SERVICES, L.P. - MASTER SERVICER
LOAN PORTFOLIO ANALYSIS SYSTEM - PROPERTY PERFORMANCE
PORTFOLIO: SASCO SERIES 1996 - CFL (CONFED)
REPORTING PERIOD: APRIL, 1996
DATE PRINTED: 16-MAY-96
<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 N/A N/A N/A N/A
82.0% 1/30/96
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 N/A N/A N/A N/A
80.0% 3/16/96
007 1 2,197,293 2/14/96 1994 Normalized An N/A N/A N/A N/A
97.7% 3/5/96
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
83.0% 3/31/95
010 2 1,205,000 2/14/96 1994 Normalized An N/A N/A N/A N/A
95.0% 3/31/95
010 3 530,000 2/14/96 1994 Normalized An N/A N/A N/A N/A
95.0% 3/31/95
010 4 290,000 2/14/96 1994 Normalized An N/A N/A N/A N/A
97.0% 3/31/95
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
98.0% 6/1/95
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 N/A N/A N/A N/A
58.0% 7/20/95
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 N/A N/A N/A N/A
98.0% 3/26/96
021 1 1,528,456 2/14/96 1994 Normalized An N/A N/A N/A N/A
96.0% 1/25/96
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 N/A N/A N/A N/A
86.0% 7/5/95
026 1 2,588,787 2/14/96 1995 Static Analys N/A N/A N/A N/A
88.5% 12/31/95
026 2 N/A N/A N/A N/A N/A N/A N/A 96.0%
5/31/95
026 3 N/A N/A N/A N/A N/A N/A N/A 91.0%
7/31/95
027 1 1,120,850 2/14/96 1995 Static Analys N/A N/A N/A N/A
94.0% 6/14/95
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
96.0% 3/1/96
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% 4/24/95
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
90.0% 5/25/95
044 1 397,545 2/14/96 1994 Normalized An N/A N/A N/A N/A
100.0 6/1/95
044 2 163,848 2/14/96 1994 Normalized An N/A N/A N/A N/A
100.0 6/1/95
044 3 123,163 2/14/96 1994 Normalized An N/A N/A N/A N/A
100.0 6/1/95
044 4 258,919 2/14/96 1994 Normalized An N/A N/A N/A N/A
93.0% 6/1/95
044 5 208,834 2/14/96 1994 Normalized An N/A N/A N/A N/A
100.0 6/1/95
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 3/31/95
047 1 1,042,358 2/14/96 1994 Normalized An N/A N/A N/A N/A
92.0% 6/17/95
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
94.0% 6/7/95
050 1 1,118,199 2/14/96 1994 Normalized An N/A N/A N/A N/A
100.0 2/7/95
051 1 1,164,921 2/14/96 1994 Normalized An N/A N/A N/A N/A
97.0% 6/19/95
052 1 754,508 2/14/96 1995 Static Analys N/A N/A N/A N/A
90.0% 6/19/95
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
90.0% 12/31/94
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
</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>
060 1 788,100 2/14/96 1994 Normalized An N/A N/A N/A N/A
100.0 6/1/95
061 1 1,002,329 2/14/96 1994 Normalized An N/A N/A N/A N/A
100.0 12/31/95
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 3/14/95
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 N/A N/A N/A N/A
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 1 528,885 2/14/96 1994 Normalized An N/A N/A N/A N/A
88.0% 1/18/96
070 1 856,761 2/14/96 1994 Normalized An N/A N/A N/A N/A
100.0 3/1/95
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 7/1/95
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 N/A N/A N/A N/A
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 6/21/95
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
83.0% 11/17/95
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
88.0% 5/15/95
088 3 48,932 2/14/96 1995 Static Analys N/A N/A N/A N/A
100.0 5/15/95
088 4 111,790 2/14/96 1995 Static Analys N/A N/A N/A N/A
100.0 5/15/95
088 5 98,598 2/14/96 1995 Static Analys N/A N/A N/A N/A
92.0% 5/15/95
088 6 106,558 2/14/96 1995 Static Analys N/A N/A N/A N/A
100.0 5/15/95
088 7 69,470 2/14/96 1995 Static Analys N/A N/A N/A N/A
100.0 5/15/95
088 8 60,085 2/14/96 1995 Static Analys N/A N/A N/A N/A
100.0 5/15/95
089 1 N/A N/A N/A N/A N/A N/A N/A 100.0
6/8/95
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 6/5/95
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% 6/15/95
104 1 566,065 2/14/96 1994 Normalized An N/A N/A N/A N/A
94.0% 6/21/95
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 90.0%
12/31/94
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
98.0% 6/1/95
112 2 101,410 2/14/96 1995 Static Analys N/A N/A N/A N/A
100.0 6/1/95
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
95.0% 5/1/95
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
97.0% 6/19/95
118 1 N/A 2/14/96 Single Tenant's le N/A N/A N/A N/A
100.0 11/20/95
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 N/A N/A N/A N/A
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 3/29/95
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
82.0% 8/1/95
126 1 989,392 2/14/96 1994 Normalized An N/A N/A N/A N/A
92.0% 6/26/95
</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>
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
98.0% 5/17/95
129 1 478,828 2/14/96 1995 Static Analys N/A N/A N/A N/A
100.0 5/30/95
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
97.0% 6/15/95
133 1 N/A 2/14/96 Single tenant's le N/A N/A N/A N/A
100.0 11/20/95
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 N/A N/A N/A N/A
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 6/21/95
137 1 565,819 2/14/96 1994 Normalized An N/A N/A N/A N/A
100.0 6/20/95
138 1 488,745 2/14/96 1995 Static Analys N/A N/A N/A N/A
86.0% 8/1/95
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 6/28/95
141 1 464,004 2/14/96 1994 Normalized An N/A N/A N/A N/A
100.0 6/14/95
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 4/1/95
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 12/31/94
148 1 498,381 2/14/96 1994 Normalized An N/A N/A N/A N/A
98.0% 5/30/95
149 1 601,271 2/14/96 1995 Static Analys N/A N/A N/A N/A
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 12/31/94
154 1 564,008 2/14/96 1995 Static Analys N/A N/A N/A N/A
90.0% 6/20/95
155 1 524,428 2/14/96 1994 Normalized An N/A N/A N/A N/A
99.0% 6/1/95
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
87.0% 6/1/95
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 6/19/95
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 6/16/95
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 11/22/95
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
99.0% 6/20/95
170 1 N/A 2/14/96 Single tenant's le N/A N/A N/A N/A
100.0 11/15/95
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 12/31/94
173 1 411,747 2/14/96 1994 Normalized An N/A N/A N/A N/A
10.0% 3/4/96
174 1 448,966 2/14/96 1994 Normalized An N/A N/A N/A N/A
86.0% 4/3/95
175 1 638,578 2/14/96 1994 Normalized An N/A N/A N/A N/A
100.0 6/20/95
176 1 538,520 2/14/96 1994 Normalized An N/A N/A N/A N/A
88.0% 2/6/95
177 1 483,845 2/14/96 1994 Normalized An N/A N/A N/A N/A
100.0 6/22/95
178 1 429,655 2/14/96 1994 Normalized An N/A N/A N/A N/A
99.0% 7/18/95
179 1 389,087 2/14/96 1994 Normalized An N/A N/A N/A N/A
96.0% 7/17/95
180 1 270,190 2/14/96 1995 Static Analys N/A N/A N/A N/A
81.0% 6/27/95
181 1 499,799 2/14/96 1994 Normalized An N/A N/A N/A N/A
99.0% 3/1/95
182 1 301,922 2/14/96 1995 Static Analys N/A N/A N/A N/A
100.0 4/5/95
182 2 47,416 2/14/96 1995 Static Analys N/A N/A N/A N/A
100.0 6/19/95
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 1 430,766 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 12/31/94
190 1 393,902 2/14/96 1995 Static Analys N/A N/A N/A N/A
96.0% 2/22/95
191 1 282,149 2/14/96 1994 Normalized An N/A N/A N/A N/A
49.0% 5/31/95
192 1 475,888 2/14/96 1995 Static Analys N/A N/A N/A N/A
78.0% 6/2/95
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
100.0 7/18/95
196 1 400,614 2/14/96 1994 Normalized An N/A N/A N/A N/A
92.0% 2/28/95
197 1 336,560 2/14/96 1994 Normalized An N/A N/A N/A N/A
97.0% 4/17/96
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
75.0% 6/12/95
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 6/26/95
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 N/A N/A N/A N/A
96.0% 6/9/95
211 1 607,497 2/14/96 1994 Normalized An N/A N/A N/A N/A
100.0 6/16/95
212 1 210,307 2/14/96 1995 Static Analys N/A N/A N/A N/A
85.0% 8/10/95
213 1 217,406 2/14/96 1994 Normalized An N/A N/A N/A N/A
94.0% 6/30/95
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 N/A N/A N/A N/A
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 6/1/95
218 1 463,142 2/14/96 1994 Normalized An N/A N/A N/A N/A
100.0 2/24/95
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
95.0% 6/27/95
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 6/22/95
225 1 324,512 2/14/96 10/28/94 Appraisal N/A N/A N/A N/A
100.0 6/15/95
226 1 379,871 2/14/96 1994 Normalized An N/A N/A N/A N/A
100.0 6/14/95
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
51.0% 6/29/95
230 1 262,298 2/14/96 1994 Normalized An N/A N/A N/A N/A
85.0% 12/31/94
231 1 367,436 2/14/96 1994 Normalized An N/A N/A N/A N/A
100.0 2/6/95
232 1 455,446 2/14/96 1993 Normalized An N/A N/A N/A N/A
94.0% 7/24/95
233 1 447,510 2/14/96 1994 Normalized An N/A N/A N/A N/A
100.0 6/21/95
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
98.0% 6/15/95
236 1 417,107 2/14/96 1993 Normalized An N/A N/A N/A N/A
100.0 6/15/95
237 1 268,961 2/14/96 1994 Normalized An N/A N/A N/A N/A
100.0 6/5/95
238 1 394,598 2/14/96 1995 Static Analys N/A N/A N/A N/A
91.0% 6/13/95
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
100.0 2/22/95
242 1 552,165 2/14/96 1994 Normalized An N/A N/A N/A N/A
100.0 5/1/95
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 7/16/95
247 1 251,967 2/14/96 1994 Normalized An N/A N/A N/A N/A
100.0 6/16/95
248 1 365,762 2/14/96 1994 Normalized An N/A N/A N/A N/A
96.0% 3/31/95
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 90.0%
6/30/95
252 1 271,091 2/14/96 1994 Normalized An N/A N/A N/A N/A
100.0 6/15/95
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 6/12/95
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 6/16/95
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 6/16/95
260 1 392,325 2/14/96 1993 Normalized An N/A N/A N/A N/A
100.0 6/26/95
261 1 440,051 2/14/96 1994 Normalized An N/A N/A N/A N/A
100.0 6/20/95
262 1 448,454 2/14/96 1995 Static Analys N/A N/A N/A N/A
100.0 6/1/95
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 6/20/95
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 5/1/95
267 1 328,154 2/14/96 1995 Static Analys N/A N/A N/A N/A
100.0 12/31/94
268 1 291,957 2/14/96 1994 Normalized An N/A N/A N/A N/A
100.0 6/27/95
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
85.0% 8/31/95
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
98.0% 6/24/95
279 1 362,687 2/14/96 1994 Normalized An N/A N/A N/A N/A
100.0 6/17/95
280 1 226,141 2/14/96 1994 Normalized An N/A N/A N/A N/A
97.0% 6/19/95
281 1 303,507 2/14/96 1994 Normalized An N/A N/A N/A N/A
98.0% 9/26/95
282 1 809,215 2/14/96 1995 Static Analys N/A N/A N/A N/A
97.0% 6/19/95
283 1 347,131 2/14/96 1994 Normalized An N/A N/A N/A N/A
100.0 4/5/95
284 1 263,325 2/14/96 1994 Normalized An N/A N/A N/A N/A
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
289 1 344,594 2/14/96 1995 Static Analys N/A N/A N/A N/A
89.0% 7/27/95
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
97.0% 6/21/95
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
97.0% 6/7/95
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
80.0% 5/22/95
300 1 272,322 2/14/96 1994 Normalized An N/A N/A N/A N/A
100.0 6/2/95
301 1 204,858 2/14/96 1994 Normalized An N/A N/A N/A N/A
80.0% 1/31/95
302 1 267,988 2/14/96 1993 Normalized An N/A N/A N/A N/A
90.0% 4/24/95
303 1 193,262 2/14/96 1994 Normalized An N/A N/A N/A N/A
86.0% 9/1/95
304 1 249,327 2/14/96 1994 Normalized An N/A N/A N/A N/A
100.0 5/18/95
305 1 851,828 2/14/96 1994 Normalized An N/A N/A N/A N/A
99.0% 6/18/95
306 1 253,543 2/14/96 1995 Static Analys N/A N/A N/A N/A
69.0% 7/6/95
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 6/5/95
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 6/2/95
311 1 197,632 2/14/96 1994 Normalized An N/A N/A N/A N/A
94.0% 12/31/94
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
89.0% 1/1/95
316 1 212,841 2/14/96 1995 Static Analys N/A N/A N/A N/A
100.0 6/29/95
317 1 259,348 2/14/96 1994 Normalized An N/A N/A N/A N/A
100.0 12/31/93
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 12/31/94
320 1 205,199 2/14/96 1994 Normalized An N/A N/A N/A N/A
100.0 4/13/95
321 1 252,152 2/14/96 1994 Normalized An N/A N/A N/A N/A
95.0% 5/8/95
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
97.0% 6/14/95
325 1 320,919 2/14/96 1994 Normalized An N/A N/A N/A N/A
100.0 3/6/95
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
95.0% 2/14/95
332 1 300,246 2/14/96 1994 Normalized An N/A N/A N/A N/A
100.0 5/1/95
333 1 297,261 2/14/96 1995 Static Analys N/A N/A N/A N/A
100.0 1/1/95
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
95.0% 5/18/95
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
100.0 12/31/94
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% 12/31/93
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 5/9/95
345 1 180,343 2/14/96 1994 Normalized An N/A N/A N/A N/A
89.6% 3/11/96
</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>
346 1 256,863 2/14/96 1994 Normalized An N/A N/A N/A N/A
100.0 12/31/94
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 N/A N/A N/A N/A
76.0% 3/1/96
349 1 234,835 2/14/96 1994 Normalized An N/A N/A N/A N/A
100.0 6/29/95
350 1 143,073 2/14/96 1995 Static Analys N/A N/A N/A N/A
100.0 4/6/95
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 3/8/95
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 3/31/95
355 1 302,328 2/14/96 7/31/95 Income Sta N/A N/A N/A N/A
76.0% 5/30/95
356 1 232,879 2/14/96 1994 Normalized An N/A N/A N/A N/A
74.0% 7/11/95
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 5/30/95
359 1 314,828 2/14/96 1994 Normalized An N/A N/A N/A N/A
100.0 6/5/95
360 1 177,089 2/14/96 1993 Normalized An N/A N/A N/A N/A
83.0% 6/5/95
361 1 213,951 2/14/96 1994 Normalized An N/A N/A N/A N/A
100.0 8/15/95
362 1 327,185 2/14/96 1995 Static Analys N/A N/A N/A N/A
100.0 6/20/95
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
100.0 7/1/95
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
88.0% 1/1/95
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
81.0% 4/11/95
371 1 221,994 2/14/96 1995 Static Analys N/A N/A N/A N/A
100.0 12/31/94
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
78.0% 2/28/95
377 1 139,920 2/14/96 1994 Normalized An N/A N/A N/A N/A
85.0% 5/18/95
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 1/23/95
380 1 184,877 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
100.0 6/20/95
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
91.0% 5/2/95
386 1 253,132 2/14/96 1993 Normalized An N/A N/A N/A N/A
100.0 12/31/94
387 1 311,690 2/14/96 1994 Normalized An N/A N/A N/A N/A
100.0 12/31/94
388 1 304,498 2/14/96 1994 Normalized An N/A N/A N/A N/A
100.0 5/23/95
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 1 221,690 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 2/6/95
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 6/22/95
397 1 229,532 2/14/96 1995 Static Analys N/A N/A N/A N/A
100.0 1/1/95
398 1 111,153 2/14/96 1994 Normalized An N/A N/A N/A N/A
100.0 5/1/95
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
100.0 4/1/95
401 1 274,816 2/14/96 1994 Normalized An N/A N/A N/A N/A
100.0 3/31/95
402 1 242,859 2/14/96 1994 Normalized An N/A N/A N/A N/A
100.0 6/29/95
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
89.0% 3/31/95
409 1 261,344 2/14/96 1994 Normalized An N/A N/A N/A N/A
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 6/20/95
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
90.0% 6/2/95
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 4/25/95
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
89.0% 4/24/95
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
100.0 12/31/94
420 1 N/A 2/14/96 Collateral File N/A N/A N/A N/A
100.0 12/31/94
421 1 203,400 2/14/96 1994 Normalized An N/A N/A N/A N/A
100.0 5/9/95
</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>
422 1 175,589 2/14/96 1995 Static Analys N/A N/A N/A N/A
73.0% 5/1/95
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 10/11/95
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 5/2/95
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% 12/31/94
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
100.0 4/3/95
435 1 167,486 2/14/96 Pro Forma Normaliz N/A N/A N/A N/A
93.0% 6/5/95
436 1 179,059 2/14/96 1994 Normalized An N/A N/A N/A N/A
93.0% 4/21/95
437 1 297,728 2/14/96 1994 Normalized An N/A N/A N/A N/A
100.0 1/31/95
438 1 173,301 2/14/96 1994 Normalized An N/A N/A N/A N/A
100.0 6/1/95
439 1 168,678 2/14/96 1994 Normalized An N/A N/A N/A N/A
100.0 12/31/94
440 1 N/A 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
100.0 10/16/95
443 2 N/A 2/14/96 1994 Normalized An N/A N/A N/A N/A
88.0% 10/16/95
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
88.0% 6/23/95
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
82.0% 1/8/95
451 1 162,106 2/14/96 1994 Normalized An N/A N/A N/A N/A
100.0 6/1/95
452 1 220,396 2/14/96 1994 Normalized An N/A N/A N/A N/A
95.0% 3/1/95
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 4/29/95
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 N/A N/A N/A N/A
100.0 5/2/95
459 1 97,375 2/14/96 1995 Static Analys N/A N/A N/A N/A
92.0% 6/22/95
460 1 137,377 2/14/96 1995 Static Analys N/A N/A N/A N/A
96.0% 4/1/95
461 1 145,328 2/14/96 1994 Normalized An N/A N/A N/A N/A
100.0 4/6/95
462 1 190,313 2/14/96 1994 Normalized An N/A N/A N/A N/A
100.0 11/1/95
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
100.0 12/31/93
466 1 183,715 2/14/96 1994 Normalized An N/A N/A N/A N/A
100.0 5/1/95
467 1 163,717 2/14/96 1994 Normalized An N/A N/A N/A N/A
99.0% 3/1/95
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
91.0% 6/2/95
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 12/31/94
473 1 72,048 2/14/96 1994 Normalized An N/A N/A N/A N/A
87.0% 12/31/94
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
100.0 3/31/95
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
41.0% 4/27/95
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
92.0% 6/21/95
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
88.0% 6/1/95
484 1 229,067 2/14/96 1994 Normalized An N/A N/A N/A N/A
100.0 12/31/94
485 1 124,695 2/14/96 1994 Normalized An $43,373 1/1/96 3/31/96
BORROWER 86.0% 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
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 12/31/94
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 N/A N/A N/A N/A
83.0% 1/1/95
495 1 108,230 2/14/96 1994 Normalized An N/A N/A N/A N/A
100.0 5/8/95
496 1 102,319 2/14/96 1994 Normalized An N/A N/A N/A N/A
77.0% 1/25/95
497 1 167,206 2/14/96 1994 Normalized An N/A N/A N/A N/A
97.0% 6/1/95
498 1 187,796 2/14/96 1994 Normalized An N/A N/A N/A N/A
100.0 4/4/95
499 1 334,797 2/14/96 1994 Normalized An N/A N/A N/A N/A
97.0% 12/31/94
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 12/31/94
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
100.0 12/31/93
505 1 141,771 2/14/96 1994 Normalized An N/A N/A N/A N/A
100.0 5/15/95
506 1 125,559 2/14/96 1994 Normalized An N/A N/A N/A N/A
100.0 1/1/95
507 1 76,105 2/14/96 1994 Normalized An N/A N/A N/A N/A
89.0% 4/7/95
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 N/A N/A N/A N/A
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 6/2/95
511 1 118,143 2/14/96 1994 Normalized An N/A N/A N/A N/A
40.0% 6/29/95
512 1 111,740 2/14/96 1994 Normalized An N/A N/A N/A N/A
100.0 3/21/95
513 1 78,661 2/14/96 1994 Normalized An N/A N/A N/A N/A
100.0 5/18/95
514 1 299,160 2/14/96 1994 Normalized An N/A N/A N/A N/A
89.0% 1/1/95
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 12/31/94
517 1 90,098 2/14/96 1994 Normalized An N/A N/A N/A N/A
81.0% 12/31/94
519 1 135,211 2/14/96 1994 Normalized An N/A N/A N/A N/A
100.0 12/31/94
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
97.0% 6/20/95
524 1 113,275 2/14/96 1994 Normalized An N/A N/A N/A N/A
100.0 12/31/94
525 1 82,610 2/14/96 1993 Normalized An N/A N/A N/A N/A
100.0 12/31/94
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
87.0% 5/2/95
528 1 94,460 2/14/96 1994 Normalized An N/A N/A N/A N/A
100.0 1/27/95
529 1 86,804 2/14/96 1994 Normalized An N/A N/A N/A N/A
88.0% 8/31/95
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 N/A N/A N/A N/A
100.0 3/30/95
533 1 136,651 2/14/96 1994 Normalized An N/A N/A N/A N/A
54.0% 12/31/94
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 N/A N/A N/A N/A
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 6/16/95
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 6/2/95
542 1 197,798 2/14/96 1994 Normalized An N/A N/A N/A N/A
100.0 4/10/95
543 1 582,714 2/14/96 1993 Normalized An N/A N/A N/A N/A
100.0 12/31/94
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
100.0 6/5/95
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 6/8/95
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 6/13/95
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 5/15/95
555 1 37,293 2/14/96 1994 Normalized An N/A N/A N/A N/A
100.0 12/31/94
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
88.0% 5/31/95
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 3/31/95
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 1/9/95
</TABLE>
|
|