<PAGE> 1
GENERAL MORTGAGED REAL PROPERTY INFORMATION
<TABLE>
<CAPTION>
CONTROL MORTGAGE
NUMBER LOAN NUMBER LOAN SELLER LOAN / PROPERTY NAME PROPERTY ADDRESS
------------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C>
101 6605225 SBRC One Financial Place 440 South LaSalle Street
102 1 LBNA Medical Mutual of Ohio 2060 East 9th Street
103 34 LBNA Jorie Plaza 800-810 Jorie Boulevard
104 03-0812051 GCM Westland Meadows 30600 Van Born Road
105 03-0810413 GCM Stonegate One 15050 Conference Center Drive
106 6603559 SBRC 149 New Montgomery Street 149 New Montgomery Street
107 8 LBNA 101 West Grand 101 West Grand
108 14 LBNA 57 W. Grand 57 W. Grand
109 28 LBNA 40 West Hubbard 40 West Hubbard Street
110 3 LBNA South Loop Market Place 1245 South Clinton
111 03-0810092 GCM Granite State Marketplace 1328 Hooksett Road
112 11483 GCM Pacific Plaza 1375 Sutter Street
113 6603432 SBRC Seatac Village Shopping Center 1800 S. 320th Street
114 4 LBNA Seattle-Mead Industrial Facilities 811, 835, 855, S. 192nd Street
115 5 LBNA Hamilton Court Apartments 1030 Charlela Lane
116 03-0812601 GCM Webster Building 51 N Street, N.E.
117 6604370 SBRC Amerix Building 8930 Stanford Boulevard
118 6604594 SBRC 85 Devonshire Street/258-262 Washington Street 83-89 Devonshire Street; 258-260
Washington Street; 262-268 Washington
Street
119 6602060 SBRC Centro De Distribucion del Norte State Road No. 869, Palmas Ward
120 03-0810405 GCM 801 Boylston Street 801 Boylston Street
121 7 LBNA 29200 Northwestern Highway 29200 NW Highway
------------------------------------------------------------------------------------------------------------------------------------
122 03-0810402 GCM Simchik Four Property Portfolio
122a 03-0810402a 100 Market Street 100 Market Street
122b 03-0810402b 9 Executive Park Drive 9 Executive Park Drive
122c 03-0810402c 1255 South Willow Street 1255 South Willow Street
122d 03-0810402d 135 Daniel Webster Highway 135 Daniel Webster Highway
------------------------------------------------------------------------------------------------------------------------------------
123 03-0810401 GCM Four Points Hotel by Sheraton 426 Main Avenue
124 15 LBNA GE / Montgomery Wards 2420 E. Pikes Peak Avenue
- Col. Springs
125 24 LBNA GE / Montgomery Wards 2222 Spencer Highway
- Pasadena Tx
126 6603313 SBRC US Storage Centers 23711 Crenshaw Boulevard
127 9 LBNA Traders Tower - Self Park 308-326 South Wells Street
128 10 LBNA Mabek CO L.P. 500 North Field Drive
129 11312 GCM Burlington Self Storage 35 Ray Avenue
130 11358 GCM Boynton Plaza 133 North Congress Avenue
131 6604816 SBRC 601-609 Mission Street 601 - 609 Mission Street
132 10511 GCM Garden Ridge 6103 Landmark Center Boulevard
133 2010092 GCM 300 West Pratt Street 300 West Pratt Street
134 2010093 GCM The GTE Building 200 West Ocean Boulevard
135 2010096 GCM Hamlin Court 930 & 940 Hamlin Court
136 010-00000598 AMCC Telex Building 12000 Portland Avenue South
137 020-00000065 AMCC Charnelton Place Office Building 151 West Seventh Avenue
138 03-0810219 GCM Michael's Plaza 10303-10351,10355 & 10357 Magnolia Avenue
------------------------------------------------------------------------------------------------------------------------------------
139 03-0810404 GCM Mountain Vista Apartments
& Cibola Village
139a 03-0810404a Mountain Vista Apartments 13110 Constitution Boulevard and 1501
Tramway Boulevard N.E.
139b 03-0810404b Cibola Village 12400 Montgomery Boulevard, N.E.
------------------------------------------------------------------------------------------------------------------------------------
140 16 LBNA Horizon Health Center 19900 Haggerty Road
141 03-0812040 GCM 300 West Hubbard Street Building 300 West Hubbard Street
142 03-0812041 GCM 445 North Wells Street Building 445 North Wells Street
143 03-0810224 GCM Miracle Mile Business Center 1310 West Miracle Mile
144 03-0810256 GCM Folsom Self-Storage 600 Nesmith Court
</TABLE>
<TABLE>
<CAPTION>
CONTROL MORTGAGE
NUMBER LOAN NUMBER LOAN SELLER LOAN / PROPERTY NAME CITY STATE ZIP CODE
----------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C>
101 6605225 SBRC One Financial Place Chicago IL 60605
102 1 LBNA Medical Mutual of Ohio Cleveland OH 44115
103 34 LBNA Jorie Plaza Oak Brook IL 60523
104 03-0812051 GCM Westland Meadows Westland MI 48186
105 03-0810413 GCM Stonegate One Chantilly VA 20151
106 6603559 SBRC 149 New Montgomery Street San Francisco CA 94105
107 8 LBNA 101 West Grand Chicago IL 60610
108 14 LBNA 57 W. Grand Chicago IL 60610
109 28 LBNA 40 West Hubbard Chicago IL 60610
110 3 LBNA South Loop Market Place Chicago IL 60607
111 03-0810092 GCM Granite State Marketplace Hooksett NH 03106
112 11483 GCM Pacific Plaza San Francisco CA 94109
113 6603432 SBRC Seatac Village Shopping Center Federal Way WA 98003
114 4 LBNA Seattle-Mead Industrial Facilities SeaTac WA 98148
115 5 LBNA Hamilton Court Apartments Elk Grove Village IL 60007
116 03-0812601 GCM Webster Building Washington DC 20002
117 6604370 SBRC Amerix Building Columbia MD 21045
118 6604594 SBRC 85 Devonshire Street/258-262 Washington
Street Boston MA 02109
119 6602060 SBRC Centro De Distribucion del Norte Catano PR 00919
120 03-0810405 GCM 801 Boylston Street Boston MA 02164
121 7 LBNA 29200 Northwestern Highway Southfield MI 48034
----------------------------------------------------------------------------------------------------------------------------------
122 03-0810402 GCM Simchik Four Property Portfolio
122a 03-0810402a 100 Market Street Portsmouth NH 03801
122b 03-0810402b 9 Executive Park Drive Merrimack NH 03054
122c 03-0810402c 1255 South Willow Street Manchester NH 03103
122d 03-0810402d 135 Daniel Webster Highway Manchester NH 03104
----------------------------------------------------------------------------------------------------------------------------------
123 03-0810401 GCM Four Points Hotel by Sheraton Norwalk CT 06851
124 15 LBNA GE / Montgomery Wards Colorado Springs CO 80909
- Col. Springs
125 24 LBNA GE / Montgomery Wards Pasadena TX 77504
- Pasadena Tx
126 6603313 SBRC US Storage Centers Torrance CA 90505
127 9 LBNA Traders Tower - Self Park Chicago IL 60606
128 10 LBNA Mabek CO L.P. Lake Forest IL 60045
129 11312 GCM Burlington Self Storage Burlington MA 01803
130 11358 GCM Boynton Plaza Boynton Beach FL 33426
131 6604816 SBRC 601-609 Mission Street San Francisco CA 94105
132 10511 GCM Garden Ridge Greensboro NC 27407
133 2010092 GCM 300 West Pratt Street Baltimore MD 21201
134 2010093 GCM The GTE Building Long Beach CA 90802
135 2010096 GCM Hamlin Court Sunnyvale CA 94089
136 010-00000598 AMCC Telex Building Burnsville MN 55337
137 020-00000065 AMCC Charnelton Place Office Building Eugene OR 97401
138 03-0810219 GCM Michael's Plaza Riverside CA 92505
----------------------------------------------------------------------------------------------------------------------------------
139 03-0810404 GCM Mountain Vista Apartments
& Cibola Village
139a 03-0810404a Mountain Vista Apartments Albuquerque NM 87111
139b 03-0810404b Cibola Village Albuquerque NM 87112
----------------------------------------------------------------------------------------------------------------------------------
140 16 LBNA Horizon Health Center Livonia MI 48152
141 03-0812040 GCM 300 West Hubbard Street Building Chicago IL 60610
142 03-0812041 GCM 445 North Wells Street Building Chicago IL 60610
143 03-0810224 GCM Miracle Mile Business Center Tucson AZ 85705
144 03-0810256 GCM Folsom Self-Storage Folsom CA 95630
</TABLE>
<TABLE>
<CAPTION>
CONTROL MORTGAGE
NUMBER LOAN NUMBER LOAN SELLER LOAN / PROPERTY NAME COUNTY PROPERTY TYPE
-----------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C>
101 6605225 SBRC One Financial Place Cook Office
102 1 LBNA Medical Mutual of Ohio Cuyahoga Office
103 34 LBNA Jorie Plaza DuPage Office
104 03-0812051 GCM Westland Meadows Wayne Mobile Home Park
105 03-0810413 GCM Stonegate One Fairfax Office
106 6603559 SBRC 149 New Montgomery Street San Francisco Office
107 8 LBNA 101 West Grand Cook Office/Retail
108 14 LBNA 57 W. Grand Cook Office
109 28 LBNA 40 West Hubbard Cook Office/Retail
110 3 LBNA South Loop Market Place Cook Anchored Retail
111 03-0810092 GCM Granite State Marketplace Merrimack Anchored Retail
112 11483 GCM Pacific Plaza San Francisco Office
113 6603432 SBRC Seatac Village Shopping Center King Anchored Retail
114 4 LBNA Seattle-Mead Industrial Facilities King Industrial
115 5 LBNA Hamilton Court Apartments Cook Multifamily
116 03-0812601 GCM Webster Building NAP Office
117 6604370 SBRC Amerix Building Howard Office
118 6604594 SBRC 85 Devonshire Street/258-262 Washington Street
Suffolk Office
119 6602060 SBRC Centro De Distribucion del Norte Palmas Ward Industrial
120 03-0810405 GCM 801 Boylston Street Suffolk Office/Retail
121 7 LBNA 29200 Northwestern Highway Oakland Office
-----------------------------------------------------------------------------------------------------------------------------------
122 03-0810402 GCM Simchik Four Property Portfolio
122a 03-0810402a 100 Market Street Rockingham Office/Retail
122b 03-0810402b 9 Executive Park Drive Hillsborough Office
122c 03-0810402c 1255 South Willow Street Hillsborough Office
122d 03-0810402d 135 Daniel Webster Highway Hillsborough Office
-----------------------------------------------------------------------------------------------------------------------------------
123 03-0810401 GCM Four Points Hotel by Sheraton Fairfield Full Service Hotel
124 15 LBNA GE / Montgomery Wards El Paso Single Tenant Retail
- Col. Springs
125 24 LBNA GE / Montgomery Wards Harris Single Tenant Retail
- Pasadena Tx
126 6603313 SBRC US Storage Centers Los Angeles Self Storage
127 9 LBNA Traders Tower - Self Park Cook Other (Self Park)
128 10 LBNA Mabek CO L.P. Lake Office
129 11312 GCM Burlington Self Storage Middlesex Self Storage
130 11358 GCM Boynton Plaza Palm Beach Anchored Retail
131 6604816 SBRC 601-609 Mission Street San Francisco Office
132 10511 GCM Garden Ridge Guilford Single Tenant Retail
133 2010092 GCM 300 West Pratt Street Baltimore Office
134 2010093 GCM The GTE Building Los Angeles Office
135 2010096 GCM Hamlin Court Santa Clara Office
136 010-00000598 AMCC Telex Building Dakota Office/Industrial
137 020-00000065 AMCC Charnelton Place Office Building Lane Office
138 03-0810219 GCM Michael's Plaza Riverside Shadow Anchored Retail
-----------------------------------------------------------------------------------------------------------------------------------
139 03-0810404 GCM Mountain Vista Apartments
& Cibola Village
139a 03-0810404a Mountain Vista Apartments Bernalillo Multifamily
139b 03-0810404b Cibola Village Bernalillo Multifamily
-----------------------------------------------------------------------------------------------------------------------------------
140 16 LBNA Horizon Health Center Wayne Office
141 03-0812040 GCM 300 West Hubbard Street Building Cook Office
142 03-0812041 GCM 445 North Wells Street Building Cook Office
143 03-0810224 GCM Miracle Mile Business Center Pima Industrial
144 03-0810256 GCM Folsom Self-Storage Sacramento Self Storage
</TABLE>
<TABLE>
<CAPTION>
PROPERTY
CONTROL MORTGAGE SIZE UNIT YEAR
NUMBER LOAN NUMBER LOAN SELLER LOAN / PROPERTY NAME PROPERTY SIZE TYPE YEAR BUILT RENOVATED
------------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C> <C>
101 6605225 SBRC One Financial Place 1,019,325 SF 1984 NAP
102 1 LBNA Medical Mutual of Ohio 381,176 SF 1900 1999
103 34 LBNA Jorie Plaza 191,666 SF 1961 1999
104 03-0812051 GCM Westland Meadows 774 Pads 1985 NAP
105 03-0810413 GCM Stonegate One 142,477 SF 2000 NAP
106 6603559 SBRC 149 New Montgomery Street 79,750 SF 1907 1999
107 8 LBNA 101 West Grand 72,865 SF 1872 1998
108 14 LBNA 57 W. Grand 83,469 SF 1912 1991
109 28 LBNA 40 West Hubbard 12,672 SF 1950 1991
110 3 LBNA South Loop Market Place 102,265 SF 1998 NAP
111 03-0810092 GCM Granite State Marketplace 249,621 SF 1988 NAP
112 11483 GCM Pacific Plaza 81,551 SF 1974 2000
113 6603432 SBRC Seatac Village Shopping Center 164,326 SF 1977 1998
114 4 LBNA Seattle-Mead Industrial Facilities 235,031 SF 1998 NAP
115 5 LBNA Hamilton Court Apartments 579 Units 1977 1997
116 03-0812601 GCM Webster Building 136,270 SF 1975 1988
117 6604370 SBRC Amerix Building 154,400 SF 1991 1999
118 6604594 SBRC 85 Devonshire Street/258-262 Washington
Street 91,283 SF 1905 1999
119 6602060 SBRC Centro De Distribucion del Norte 326,014 SF 1972 1998
120 03-0810405 GCM 801 Boylston Street 26,834 SF 1999 NAP
121 7 LBNA 29200 Northwestern Highway 111,542 SF 1970 1998
------------------------------------------------------------------------------------------------------------------------------------
122 03-0810402 GCM Simchik Four Property Portfolio 93,250 SF
122a 03-0810402a 100 Market Street 50,674 SF 1999 2000
122b 03-0810402b 9 Executive Park Drive 27,325 SF 1982 NAP
122c 03-0810402c 1255 South Willow Street 7,820 SF 1978 NAP
122d 03-0810402d 135 Daniel Webster Highway 7,431 SF 1965 NAP
------------------------------------------------------------------------------------------------------------------------------------
123 03-0810401 GCM Four Points Hotel by Sheraton 127 Rooms 1988 1997
124 15 LBNA GE / Montgomery Wards 161,986 SF 1964 1999
- Col. Springs
125 24 LBNA GE / Montgomery Wards 193,006 SF 1967 1989
- Pasadena Tx
126 6603313 SBRC US Storage Centers 92,925 SF 1999 NAP
127 9 LBNA Traders Tower - Self Park 250,500 SF 1997 NAP
128 10 LBNA Mabek CO L.P. 93,000 SF 1993 NAP
129 11312 GCM Burlington Self Storage 88,430 SF 1991 NAP
130 11358 GCM Boynton Plaza 97,524 SF 1977 1999
131 6604816 SBRC 601-609 Mission Street 44,870 SF 1907 1996
132 10511 GCM Garden Ridge 122,400 SF 1998 NAP
133 2010092 GCM 300 West Pratt Street 60,323 SF 1870 1990
134 2010093 GCM The GTE Building 107,920 SF 1969 1996
135 2010096 GCM Hamlin Court 42,868 SF 1974 1999
136 010-00000598 AMCC Telex Building 114,100 SF 1984 2000
137 020-00000065 AMCC Charnelton Place Office Building 57,410 SF 1995 NAP
138 03-0810219 GCM Michael's Plaza 67,788 SF 1987 NAP
------------------------------------------------------------------------------------------------------------------------------------
139 03-0810404 GCM Mountain Vista Apartments 348 Units
& Cibola Village
139a 03-0810404a Mountain Vista Apartments 220 Units 1977 1998
139b 03-0810404b Cibola Village 128 Units 1978 1997
------------------------------------------------------------------------------------------------------------------------------------
140 16 LBNA Horizon Health Center 46,267 SF 1988 1999
141 03-0812040 GCM 300 West Hubbard Street Building 26,054 SF 1905 1991
142 03-0812041 GCM 445 North Wells Street Building 31,226 SF 1886 1989
143 03-0810224 GCM Miracle Mile Business Center 116,391 SF 1971 1998
144 03-0810256 GCM Folsom Self-Storage 117,200 SF 1999 NAP
</TABLE>
<TABLE>
<CAPTION>
CONTROL MORTGAGE OCCUPANCY OCCUPANCY AS
NUMBER LOAN NUMBER LOAN SELLER LOAN / PROPERTY NAME PERCENTAGE OF DATE
---------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C>
101 6605225 SBRC One Financial Place 95% 03/13/00
102 1 LBNA Medical Mutual of Ohio 100% 09/30/00
103 34 LBNA Jorie Plaza 100% 11/07/00
104 03-0812051 GCM Westland Meadows 99% 08/23/00
105 03-0810413 GCM Stonegate One 100% 09/15/00
106 6603559 SBRC 149 New Montgomery Street 100% 06/30/00
107 8 LBNA 101 West Grand 100% 09/30/00
108 14 LBNA 57 W. Grand 100% 09/30/00
109 28 LBNA 40 West Hubbard 100% 09/30/00
110 3 LBNA South Loop Market Place 100% 08/30/00
111 03-0810092 GCM Granite State Marketplace 98% 10/01/00
112 11483 GCM Pacific Plaza 95% 07/13/00
113 6603432 SBRC Seatac Village Shopping Center 100% 06/01/00
114 4 LBNA Seattle-Mead Industrial Facilities 100% 09/30/00
115 5 LBNA Hamilton Court Apartments 95% 09/30/00
116 03-0812601 GCM Webster Building 100% 06/30/00
117 6604370 SBRC Amerix Building 100% 08/01/00
118 6604594 SBRC 85 Devonshire Street/258-262 Washington
Street 95% 06/30/00
119 6602060 SBRC Centro De Distribucion del Norte 100% 09/22/00
120 03-0810405 GCM 801 Boylston Street 88% 06/30/00
121 7 LBNA 29200 Northwestern Highway 100% 07/31/00
---------------------------------------------------------------------------------------------------------------------
122 03-0810402 GCM Simchik Four Property Portfolio
122a 03-0810402a 100 Market Street 100% 09/01/00
122b 03-0810402b 9 Executive Park Drive 100% 06/30/00
122c 03-0810402c 1255 South Willow Street 100% 06/30/00
122d 03-0810402d 135 Daniel Webster Highway 100% 06/30/00
---------------------------------------------------------------------------------------------------------------------
123 03-0810401 GCM Four Points Hotel by Sheraton 73% 06/30/00
124 15 LBNA GE / Montgomery Wards 100% 08/09/00
- Col. Springs
125 24 LBNA GE / Montgomery Wards 100% 08/10/00
- Pasadena Tx
126 6603313 SBRC US Storage Centers 99% 07/31/00
127 9 LBNA Traders Tower - Self Park 90% 09/27/00
128 10 LBNA Mabek CO L.P. 100% 12/31/99
129 11312 GCM Burlington Self Storage 95% 07/27/00
130 11358 GCM Boynton Plaza 95% 09/11/00
131 6604816 SBRC 601-609 Mission Street 100% 08/01/00
132 10511 GCM Garden Ridge 100% 07/11/00
133 2010092 GCM 300 West Pratt Street 97% 06/30/00
134 2010093 GCM The GTE Building 100% 09/19/00
135 2010096 GCM Hamlin Court 100% 08/01/00
136 010-00000598 AMCC Telex Building 100% 10/01/00
137 020-00000065 AMCC Charnelton Place Office Building 100% 08/31/00
138 03-0810219 GCM Michael's Plaza 94% 08/01/00
---------------------------------------------------------------------------------------------------------------------
139 03-0810404 GCM Mountain Vista Apartments
& Cibola Village
139a 03-0810404a Mountain Vista Apartments 90% 06/30/00
139b 03-0810404b Cibola Village 96% 06/30/00
---------------------------------------------------------------------------------------------------------------------
140 16 LBNA Horizon Health Center 100% 06/01/00
141 03-0812040 GCM 300 West Hubbard Street Building 100% 06/30/00
142 03-0812041 GCM 445 North Wells Street Building 99% 06/30/00
143 03-0810224 GCM Miracle Mile Business Center 100% 09/12/00
144 03-0810256 GCM Folsom Self-Storage 89% 07/25/00
</TABLE>
<PAGE> 2
GENERAL MORTGAGED REAL PROPERTY INFORMATION
<TABLE>
<CAPTION>
CONTROL MORTGAGE
NUMBER LOAN NUMBER LOAN SELLER LOAN / PROPERTY NAME PROPERTY ADDRESS
-----------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C>
145 6603550 SBRC Arlington Heights Apartments 8655 Arlington Avenue
146 17 LBNA Carriage House Lofts 1545 S. State
147 03-0810259 GCM Northpointe Shopping Center 4230-4354 Redondo Beach Boulevard &
17204-17270 Hawthorne Boulevard
148 03-0810406 GCM 2 Willow Street 2 Willow Street
149 6604949 SBRC Villa de Mission East 5055 East Charleston Boulevard
150 9911010085 GCM Calaveras Landing Shopping Center 30057-81 Industrial Parkway SW
151 1010091 GCM Healtheon 4600 Patrick Henry Drive
152 03-0812028 GCM 444 North Wells Street Building 444 North Wells Street
153 03-0810239 GCM 1600 Corporate Center Drive 1600 Corporate Center Drive
156 6605190 SBRC Town Green at Wilton Center 101 Old Ridgefield Road and 15
Hubbard Road
154 03-0810417 GCM Little Creek Apartments 496 Bending Creek Road
155 03-0810177 GCM 271 - 285 East Fordham Road 271 - 285 East Fordham Road
157 03-0810247 GCM El Dorado Plaza 1602, 1702, 1730, 1750, 1790 and
1802 N. Imperial Avenue
158 6603687 SBRC Tivoli Gardens Apartments 1010 East Arkansas Lane
159 6603102 SBRC 155 Washington Ave 155 Washington Avenue
160 6605043 SBRC 370 Convention Way 370 Convention Way
161 03-0810225 GCM Union Landing Retail Center 30701 - 30791 Dyer Street
162 03-0810251 GCM Briarwood Apartments 141 Golf Club Road
163 6604565 SBRC Franklinton Square Shopping Center 3364-3382 US Highway 1
164 03-0810191 GCM Conquistador Apartments 3343 South 1300 East
165 11432 GCM Greenhill Corporate Center 1161 McDermott Drive
166 03-0812034 GCM Northridge Apartments 8114 West Britton Road
167 03-0812035 GCM Red Coach Village Apartments 211 The Post Road
168 010-00000563 AMCC K-Mart Shopping Center - Savannah 1901 East Victory Drive
169 6603484 SBRC The Cascades 1515 East Silver Springs Boulevard
170 03-0812036 GCM The Trane Company Building 7100 Madison Street
171 18 LBNA Chandler's Building 630 Davis Street
172 010-00000561 AMCC K-Mart Shopping Center - Nashville 1508 Gallatin Road
173 010-00000540 AMCC 2150 Joshua's Path 2150 Joshua's Path
174 010-00000501 AMCC Ver-Sa-Til 18400 West 77th Street
175 19 LBNA Springdale Mall 1600 Boston Road
176 20 LBNA Frontier Commons/Global Crossing 1225 Jefferson Road
177 03-0812019 GCM Wythe Shopping Center 800 East Main Street
178 010-00000467 AMCC Pencader Corporate Center 110 Lake Drive
179 22 LBNA Watermark Office Building 1600 Watermark
180 03-0812029 GCM 801 West Diversey Parkway 801 West Diversey Parkway
181 9910010082 GCM Lafayette Business Park 5151 Lafayette Street/2318 Calle De Luna/
5122 Calle Del Sol
182 11573 GCM Arrow Business Center 402-446 West Arrow Highway
183 23 LBNA Palm Haven Mobile Home Park 3301 58th Avenue North
184 010-00000542 AMCC Cedar Marketplace 14638 & 14658 Cedar Avenue South
185 03-0812603 GCM Crossroads Professional Building 7676 New Hampshire Avenue
186 25 LBNA Imperial Crown Center 5925 Imperial Parkway
187 HHCC0064 GCM Fran Murphy Building 12800 U.S. Highway 1
188 03-0810412 GCM Walgreen's - South Medford 1580 Route 112
189 03-0810210 GCM Sav-on and Carl's Jr. 688 & 690 East Foothill Boulevard
190 010-00000595 AMCC The Shops at Enon Springs 494-538 Enon Springs Road East
191 010-00000617 AMCC Sierra Heartland Senior Apartments 1994 Shaw Avenue
192 10896 GCM Weatherbridge Center Buildings II 1771 NW Maynard Road and 111 James
and III Jackson Avenue
</TABLE>
<TABLE>
<CAPTION>
CONTROL MORTGAGE
NUMBER LOAN NUMBER LOAN SELLER LOAN / PROPERTY NAME CITY STATE ZIP CODE
----------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C>
145 6603550 SBRC Arlington Heights Apartments Riverside CA 92503
146 17 LBNA Carriage House Lofts Chicago IL 60605
147 03-0810259 GCM Northpointe Shopping Center Torrance CA 90504
148 03-0810406 GCM 2 Willow Street Southborough MA 01745
149 6604949 SBRC Villa de Mission East Las Vegas NV 89104
150 9911010085 GCM Calaveras Landing Shopping Center Union City CA 94358
151 1010091 GCM Healtheon Santa Clara CA 95054
152 03-0812028 GCM 444 North Wells Street Building Chicago IL 60610
153 03-0810239 GCM 1600 Corporate Center Drive Monterey Park CA 91754
156 6605190 SBRC Town Green at Wilton Center Wilton CT 06897
154 03-0810417 GCM Little Creek Apartments Gates NY 14624
155 03-0810177 GCM 271 - 285 East Fordham Road Bronx NY 10458
157 03-0810247 GCM El Dorado Plaza El Centro CA 92243
158 6603687 SBRC Tivoli Gardens Apartments Arlington TX 76014
159 6603102 SBRC 155 Washington Ave Albany NY 12210
160 6605043 SBRC 370 Convention Way Redwood City CA 94063
161 03-0810225 GCM Union Landing Retail Center Union City CA 94587
162 03-0810251 GCM Briarwood Apartments Pleasant Hill CA 94523
163 6604565 SBRC Franklinton Square Shopping Center Franklinton NC 27525
164 03-0810191 GCM Conquistador Apartments Salt Lake City UT 84106
165 11432 GCM Greenhill Corporate Center West Goshen Township PA 19380
166 03-0812034 GCM Northridge Apartments Oklahoma City OK 73132
167 03-0812035 GCM Red Coach Village Apartments Springfield OH 45503
168 010-00000563 AMCC K-Mart Shopping Center - Savannah Savannah GA 31404
169 6603484 SBRC The Cascades Ocala FL 34470
170 03-0812036 GCM The Trane Company Building Willowbrook IL 60521
171 18 LBNA Chandler's Building Evanston IL 60201
172 010-00000561 AMCC K-Mart Shopping Center - Nashville Madison TN 37115
173 010-00000540 AMCC 2150 Joshua's Path Hauppauge NY 11788
174 010-00000501 AMCC Ver-Sa-Til Chanhassen MN 55317
175 19 LBNA Springdale Mall Springfield MA 01129
176 20 LBNA Frontier Commons/Global Crossing Rochester NY 14623
177 03-0812019 GCM Wythe Shopping Center Wytheville VA 24382
178 010-00000467 AMCC Pencader Corporate Center Newark DE 19702
179 22 LBNA Watermark Office Building Columbus OH 43215
180 03-0812029 GCM 801 West Diversey Parkway Chicago IL 60614
181 9910010082 GCM Lafayette Business Park Santa Clara CA 95054
182 11573 GCM Arrow Business Center San Dimas CA 91773
183 23 LBNA Palm Haven Mobile Home Park St. Petersburg FL 33714
184 010-00000542 AMCC Cedar Marketplace Apple Valley MN 55124
185 03-0812603 GCM Crossroads Professional Building Takoma Park MD 20783
186 25 LBNA Imperial Crown Center Mulberry FL 33860
187 HHCC0064 GCM Fran Murphy Building Juno Beach FL 33408
188 03-0810412 GCM Walgreen's - South Medford South Medford NY 11763
189 03-0810210 GCM Sav-on and Carl's Jr. Upland CA 91786
190 010-00000595 AMCC The Shops at Enon Springs Smyrna TN 37167
191 010-00000617 AMCC Sierra Heartland Senior Apartments Clovis CA 93611
192 10896 GCM Weatherbridge Center Buildings II Cary NC 27513
and III
</TABLE>
<TABLE>
<CAPTION>
CONTROL MORTGAGE
NUMBER LOAN NUMBER LOAN SELLER LOAN / PROPERTY NAME COUNTY PROPERTY TYPE
------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C>
145 6603550 SBRC Arlington Heights Apartments Riverside Multifamily
146 17 LBNA Carriage House Lofts Cook Multifamily
147 03-0810259 GCM Northpointe Shopping Center Los Angeles Shadow Anchored Retail
148 03-0810406 GCM 2 Willow Street Worcester Office
149 6604949 SBRC Villa de Mission East Clark Multifamily
150 9911010085 GCM Calaveras Landing Shopping Center Alameda Anchored Retail
151 1010091 GCM Healtheon Santa Clara Office
152 03-0812028 GCM 444 North Wells Street Building Cook Office
153 03-0810239 GCM 1600 Corporate Center Drive Los Angeles Office
156 6605190 SBRC Town Green at Wilton Center Fairfield Office/Retail
154 03-0810417 GCM Little Creek Apartments Monroe Multifamily
155 03-0810177 GCM 271 - 285 East Fordham Road Bronx Single Tenant Retail
157 03-0810247 GCM El Dorado Plaza Imperial Shadow Anchored Retail
158 6603687 SBRC Tivoli Gardens Apartments Tarrant Multifamily
159 6603102 SBRC 155 Washington Ave Albany Office
160 6605043 SBRC 370 Convention Way San Mateo Office
161 03-0810225 GCM Union Landing Retail Center Alameda Anchored Retail
162 03-0810251 GCM Briarwood Apartments Contra Costa Multifamily
163 6604565 SBRC Franklinton Square Shopping Center Franklin Anchored Retail
164 03-0810191 GCM Conquistador Apartments Salt Lake Multifamily
165 11432 GCM Greenhill Corporate Center Chester Office
166 03-0812034 GCM Northridge Apartments Oklahoma Multifamily
167 03-0812035 GCM Red Coach Village Apartments Clark Multifamily
168 010-00000563 AMCC K-Mart Shopping Center - Savannah Chatham Anchored Retail
169 6603484 SBRC The Cascades Marion Office
170 03-0812036 GCM The Trane Company Building DuPage Office/Industrial
171 18 LBNA Chandler's Building Cook Office
172 010-00000561 AMCC K-Mart Shopping Center - Nashville Davidson Single Tenant Retail
173 010-00000540 AMCC 2150 Joshua's Path Suffolk Office
174 010-00000501 AMCC Ver-Sa-Til Hennepin Industrial
175 19 LBNA Springdale Mall Hampden Anchored Retail
176 20 LBNA Frontier Commons/Global Crossing Monroe Office/Industrial
177 03-0812019 GCM Wythe Shopping Center Wythe Anchored Retail
178 010-00000467 AMCC Pencader Corporate Center New Castle Office
179 22 LBNA Watermark Office Building Franklin Office
180 03-0812029 GCM 801 West Diversey Parkway Cook Unanchored Retail
181 9910010082 GCM Lafayette Business Park Santa Clara Industrial
182 11573 GCM Arrow Business Center Los Angeles Industrial
183 23 LBNA Palm Haven Mobile Home Park Pinellas Mobile Home Park
184 010-00000542 AMCC Cedar Marketplace Dakota Unanchored Retail
185 03-0812603 GCM Crossroads Professional Building Montgomery Office
186 25 LBNA Imperial Crown Center Polk Office
187 HHCC0064 GCM Fran Murphy Building Palm Beach Office/Retail
188 03-0810412 GCM Walgreen's - South Medford Suffolk Single Tenant Retail
189 03-0810210 GCM Sav-on and Carl's Jr. San Bernardino Anchored Retail
190 010-00000595 AMCC The Shops at Enon Springs Rutherford Shadow Anchored Retail
191 010-00000617 AMCC Sierra Heartland Senior Apartments Fresno Multifamily
192 10896 GCM Weatherbridge Center Buildings II Wake Office/Retail
and III
</TABLE>
<TABLE>
<CAPTION>
PROPERTY
CONTROL MORTGAGE SIZE UNIT YEAR
NUMBER LOAN NUMBER LOAN SELLER LOAN / PROPERTY NAME PROPERTY SIZE TYPE YEAR BUILT RENOVATED
-----------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C> <C>
145 6603550 SBRC Arlington Heights Apartments 176 Units 1986 NAP
146 17 LBNA Carriage House Lofts 81 Units 1898 1997
147 03-0810259 GCM Northpointe Shopping Center 51,621 SF 1973 NAP
148 03-0810406 GCM 2 Willow Street 39,984 SF 1999 NAP
149 6604949 SBRC Villa de Mission East 160 Units 1984 NAP
150 9911010085 GCM Calaveras Landing Shopping Center 64,956 SF 1993 NAP
151 1010091 GCM Healtheon 49,837 SF 1977 1998
152 03-0812028 GCM 444 North Wells Street Building 58,451 SF 1894 1985
153 03-0810239 GCM 1600 Corporate Center Drive 47,787 SF 1985 1999
156 6605190 SBRC Town Green at Wilton Center 34,410 SF 1928 1985
154 03-0810417 GCM Little Creek Apartments 199 Units 1973 1998
155 03-0810177 GCM 271 - 285 East Fordham Road 18,000 SF 1999 NAP
157 03-0810247 GCM El Dorado Plaza 62,767 SF 1992 2000
158 6603687 SBRC Tivoli Gardens Apartments 200 Units 1974 1998
159 6603102 SBRC 155 Washington Ave 67,768 SF 1959 1998
160 6605043 SBRC 370 Convention Way 21,000 SF 1986 NAP
161 03-0810225 GCM Union Landing Retail Center 38,625 SF 1999 NAP
162 03-0810251 GCM Briarwood Apartments 64 Units 1973 NAP
163 6604565 SBRC Franklinton Square Shopping Center 65,366 SF 1999 NAP
164 03-0810191 GCM Conquistador Apartments 121 Units 1971 NAP
165 11432 GCM Greenhill Corporate Center 35,225 SF 1999 NAP
166 03-0812034 GCM Northridge Apartments 216 Units 1983 1999
167 03-0812035 GCM Red Coach Village Apartments 136 Units 1968 1999
168 010-00000563 AMCC K-Mart Shopping Center - Savannah 111,043 SF 1964 1996
169 6603484 SBRC The Cascades 86,951 SF 1977 1997
170 03-0812036 GCM The Trane Company Building 50,157 SF 1998 NAP
171 18 LBNA Chandler's Building 26,342 SF 1897 1999
172 010-00000561 AMCC K-Mart Shopping Center - Nashville 103,482 SF 1964 1991
173 010-00000540 AMCC 2150 Joshua's Path 47,849 SF 1989 1998
174 010-00000501 AMCC Ver-Sa-Til 107,795 SF 1989 NAP
175 19 LBNA Springdale Mall 103,763 SF 1958 1998
176 20 LBNA Frontier Commons/Global Crossing 64,846 SF 1993 NAP
177 03-0812019 GCM Wythe Shopping Center 100,544 SF 1976 1998
178 010-00000467 AMCC Pencader Corporate Center 79,184 SF 1989 1999
179 22 LBNA Watermark Office Building 43,929 SF 1990 NAP
180 03-0812029 GCM 801 West Diversey Parkway 17,514 SF 1993 NAP
181 9910010082 GCM Lafayette Business Park 70,200 SF 1979 1998
182 11573 GCM Arrow Business Center 96,101 SF 1982 NAP
183 23 LBNA Palm Haven Mobile Home Park 270 Pads 1952 NAP
184 010-00000542 AMCC Cedar Marketplace 26,887 SF 1999 NAP
185 03-0812603 GCM Crossroads Professional Building 50,745 SF 1969 1989
186 25 LBNA Imperial Crown Center 66,568 SF 1985 2000
187 HHCC0064 GCM Fran Murphy Building 45,697 SF 1985 1991
188 03-0810412 GCM Walgreen's - South Medford 13,905 SF 1999 NAP
189 03-0810210 GCM Sav-on and Carl's Jr. 19,747 SF 1999 NAP
190 010-00000595 AMCC The Shops at Enon Springs 32,000 SF 1999 NAP
191 010-00000617 AMCC Sierra Heartland Senior Apartments 60 Units 1999 NAP
192 10896 GCM Weatherbridge Center Buildings II 50,930 SF 1998 NAP
and III
</TABLE>
<TABLE>
<CAPTION>
CONTROL MORTGAGE OCCUPANCY OCCUPANCY AS
NUMBER LOAN NUMBER LOAN SELLER LOAN / PROPERTY NAME PERCENTAGE OF DATE
--------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C>
145 6603550 SBRC Arlington Heights Apartments 95% 07/16/00
146 17 LBNA Carriage House Lofts 100% 09/30/00
147 03-0810259 GCM Northpointe Shopping Center 95% 08/01/00
148 03-0810406 GCM 2 Willow Street 100% 08/01/00
149 6604949 SBRC Villa de Mission East 94% 06/20/00
150 9911010085 GCM Calaveras Landing Shopping Center 100% 09/07/00
151 1010091 GCM Healtheon 100% 07/11/00
152 03-0812028 GCM 444 North Wells Street Building 100% 06/30/00
153 03-0810239 GCM 1600 Corporate Center Drive 100% 07/01/00
156 6605190 SBRC Town Green at Wilton Center 100% 06/30/00
154 03-0810417 GCM Little Creek Apartments 96% 10/01/00
155 03-0810177 GCM 271 - 285 East Fordham Road 100% 06/30/00
157 03-0810247 GCM El Dorado Plaza 98% 08/15/00
158 6603687 SBRC Tivoli Gardens Apartments 92% 06/15/00
159 6603102 SBRC 155 Washington Ave 100% 07/05/00
160 6605043 SBRC 370 Convention Way 100% 08/11/00
161 03-0810225 GCM Union Landing Retail Center 100% 08/03/00
162 03-0810251 GCM Briarwood Apartments 98% 09/30/00
163 6604565 SBRC Franklinton Square Shopping Center 98% 09/29/00
164 03-0810191 GCM Conquistador Apartments 96% 08/31/00
165 11432 GCM Greenhill Corporate Center 100% 08/04/00
166 03-0812034 GCM Northridge Apartments 94% 10/05/00
167 03-0812035 GCM Red Coach Village Apartments 99% 07/10/00
168 010-00000563 AMCC K-Mart Shopping Center - Savannah 100% 08/28/00
169 6603484 SBRC The Cascades 87% 08/01/00
170 03-0812036 GCM The Trane Company Building 100% 07/27/00
171 18 LBNA Chandler's Building 87% 09/01/00
172 010-00000561 AMCC K-Mart Shopping Center - Nashville 100% 07/14/00
173 010-00000540 AMCC 2150 Joshua's Path 92% 09/10/00
174 010-00000501 AMCC Ver-Sa-Til 100% 05/05/00
175 19 LBNA Springdale Mall 100% 06/29/00
176 20 LBNA Frontier Commons/Global Crossing 100% 06/13/00
177 03-0812019 GCM Wythe Shopping Center 100% 07/01/00
178 010-00000467 AMCC Pencader Corporate Center 100% 09/13/00
179 22 LBNA Watermark Office Building 95% 08/08/00
180 03-0812029 GCM 801 West Diversey Parkway 100% 08/08/00
181 9910010082 GCM Lafayette Business Park 100% 08/14/00
182 11573 GCM Arrow Business Center 97% 09/15/00
183 23 LBNA Palm Haven Mobile Home Park 89% 10/01/00
184 010-00000542 AMCC Cedar Marketplace 100% 08/01/00
185 03-0812603 GCM Crossroads Professional Building 93% 08/31/00
186 25 LBNA Imperial Crown Center 98% 10/01/00
187 HHCC0064 GCM Fran Murphy Building 100% 07/13/00
188 03-0810412 GCM Walgreen's - South Medford 100% 09/29/00
189 03-0810210 GCM Sav-on and Carl's Jr. 100% 08/31/00
190 010-00000595 AMCC The Shops at Enon Springs 96% 09/15/00
191 010-00000617 AMCC Sierra Heartland Senior Apartments 100% 08/01/00
192 10896 GCM Weatherbridge Center Buildings II 83% 09/07/00
and III
</TABLE>
<PAGE> 3
GENERAL MORTGAGED REAL PROPERTY INFORMATION
<TABLE>
<CAPTION>
MORTGAGE
CONTROL LOAN
NUMBER LOAN NUMBER SELLER LOAN / PROPERTY NAME PROPERTY ADDRESS CITY
------------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C>
193 6604021 SBRC K-Mart Shopping Center - Salem 2460 Mission Street SE Salem
194 9904010054 GCM 1201 Sharp Street 1201 South Sharp Street Baltimore
195 010-00000612 AMCC RPS Warehouse 95 Broderick Street Extension Colonie
196 010-00000583 AMCC 755 & 775 Fiero Lane 755 & 775 Fiero Lane San Luis Obispo
197 03-0810241 GCM Redondo Tower Apartments 425 West Paseo Redondo Tucson
198 010-00000519 AMCC Plaza II Office Building 1200 Chesterly Drive Yakima
199 27 LBNA Fountain Place Apartments 920 South Washington Avenue Lansing
200 010-00000393 AMCC Carriage House Apartment 4700 South Cliff Avenue Sioux Falls
- Sioux Falls
201 010-00000394 AMCC Carriage House Apartment 1511 8th Street South Brookings
- Brookings
202 010-00000392 AMCC Carriage House Apartment 1300 North Harrison Avenue Pierre
- Pierre
203 9906020004 GCM Pioneer Point Apartments 2760 Mayport Road Atlantic Beach
204 010-00000634 AMCC CVS Harper Center 23975-24001 Harper Avenue St. Clair Shores
205 6604917 SBRC K-Mart Shopping Center 4600 South 900 East Street Murray
- Salt Lake City
206 20003020009 GCM 6396, 6392, 6372 McLeod Drive 6396, 6392, 6372 McLeod Drive Las Vegas
207 6605277 SBRC Broadway Plaza Building 30 East 300 South Salt Lake City
208 6605130 SBRC 225 Long Avenue 225 Long Avenue Hillside
209 29 LBNA Almond Grand Gurnee 7501 Grand Avenue Gurnee
210 03-0812016 GCM Summit/Breckenridge Apartments 1009-1125 Glen Place Duluth
211 HHCC0063 GCM Peppertree Apartments 2840 Las Vegas Trail Fort Worth
212 03-0812031 GCM Hillmount Apartments 505 Cherry Street SE Grand Rapids
213 010-00000594 AMCC 1500 Renaissance Building 1500 Renaissance Boulevard N.E. Albuquerque
214 010-00000623 AMCC Etinuum Office Building 1001 East Main Street Yukon
215 020-00000061 AMCC DHR Office Building 315 South Beavercreek Road Oregon City
216 03-0812030 GCM Oakwood Manor Apartments 547 Cherry Street, SE Grand Rapids
217 03-0812602 GCM Woodbend Apartments 2106 Waverly Parkway Opelika
218 010-00000494 AMCC Warminster Shopping Center 318-356 Old York Road Warminster
219 010-00000276 AMCC PBR II 738-746 West 17th Street Costa Mesa
220 010-00000260 AMCC PBR I 1638 Placentia Avenue Costa Mesa
221 03-0810254 GCM U-Stor Chambers Self-Storage 1800 South Chambers Road Aurora
222 03-0810218 GCM 9925-9929 Jefferson Boulevard 9925-9929 Jefferson Boulevard Culver City
223 010-00000470 AMCC 810-812 Fiero Lane 810-812 Fiero Lane San Luis Obispo
224 010-00000568 AMCC Lab Corp of America 212 Cherry Lane New Castle Hundred
225 30 LBNA Birchbrook Office Park 3000 E. Birch Street Brea
226 03-0810232 GCM Oro Valley Self Storage 10880 North Mavinee Drive Oro Valley
227 010-00000620 AMCC Hillcrest Retail/Office Shopping 18200 Georgia Avenue Olney
Center
228 010-00000459 AMCC Cain Drive Warehouses 66 to 126 Cain Drive Brentwood
229 6605203 SBRC Mini-City Self Storage 6321 Spencer Highway Pasadena
230 010-00000442 AMCC Macy Building 145-155 North Wolfe Road Sunnyvale
231 03-0812045a GCM Senate Place Apartments 2620 - 2720 Senate Drive Lansing Township
232 03-0812045b GCM Eastfield Townhouses 1014-1216 Eastfield Road, 2705-2719 Lansing Township
Harwick Drive
233 31 LBNA Kendall Manor Apartments 125 S. Kendall Avenue Kalamazoo
234 010-00000507 AMCC The Culver Building 10811 Washington Boulevard Culver City
235 010-00000491 AMCC Harvard Physicians Building 4415 South Harvard Avenue Tulsa
236 010-00000299 AMCC Lyon Street Retail 1620-1640 East 1st Street Santa Ana
237 010-00000360 AMCC 350 Newton Avenue Apartments 350 Newton Avenue Oakland
238 010-00000522 AMCC Solar Gardens 3600 & 3610 East Sixth Street Sioux Falls
239 010-00000291 AMCC Quality Suites Albuquerque 5251 San Antonio Drive NE Albuquerque
240 010-00000603 AMCC Springville Corners 786 West 1200 North Springville
241 010-00000325 AMCC 224-234 East Broad Street 224-234 East Broad Street Westfield
242 20008020012 GCM 6380 McLeod Drive 6380 McLeod Drive Las Vegas
243 010-00000219 AMCC Black Mountain Point Office 9625 Black Mountain Road San Diego
Building
244 010-00000627 AMCC Waste Management Building 8111 1st Avenue South Seattle
245 010-00000551 AMCC Silver Lake Plaza 291 West Canfield Avenue Coeur D'Alene
246 010-00000533 AMCC Checkmate Apartments 4755 & 4735 Deckow Lane Las Vegas
247 010-00000626 AMCC Creekside Center 3940-3958 Clarksville Highway Nashville
248 020-00000030 AMCC Tolt Towne Center 31722 West Eugene Street Carnation
249 010-00000318 AMCC South Fridley Apartments 1050, 1090, 1120 & 1170 52nd Avenue NE Fridley
250 03-0810220 GCM 6668 Owens Drive 6668 Owens Drive Pleasanton
</TABLE>
<TABLE>
<CAPTION>
MORTGAGE
CONTROL LOAN
NUMBER LOAN NUMBER SELLER LOAN / PROPERTY NAME STATE ZIP CODE COUNTY PROPERTY TYPE
------------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C> <C>
193 6604021 SBRC K-Mart Shopping Center - Salem OR 97302 Marion Anchored Retail
194 9904010054 GCM 1201 Sharp Street MD 21230 NAP Office
195 010-00000612 AMCC RPS Warehouse NY 12205 Albany Industrial
196 010-00000583 AMCC 755 & 775 Fiero Lane CA 93401 San Luis Obispo Industrial
197 03-0810241 GCM Redondo Tower Apartments AZ 85701 Pima Multifamily
198 010-00000519 AMCC Plaza II Office Building WA 98902 Yakima Office
199 27 LBNA Fountain Place Apartments MI 48910 Ingham Multifamily
200 010-00000393 AMCC Carriage House Apartment SD 57103 Minnehaha Multifamily
- Sioux Falls
201 010-00000394 AMCC Carriage House Apartment SD 57006 Brookings Multifamily
- Brookings
202 010-00000392 AMCC Carriage House Apartment SD 57501 Hughes Multifamily
- Pierre
203 9906020004 GCM Pioneer Point Apartments FL 32233 Duval Multifamily
204 010-00000634 AMCC CVS Harper Center MI 48080 Macomb Anchored Retail
205 6604917 SBRC K-Mart Shopping Center UT 84117 Salt Lake Single Tenant Retail
- Salt Lake City
206 20003020009 GCM 6396, 6392, 6372 McLeod Drive NV 89120 Clark Office
207 6605277 SBRC Broadway Plaza Building UT 84111 Salt Lake Office
208 6605130 SBRC 225 Long Avenue NJ 07205 Union Office/Industrial
209 29 LBNA Almond Grand Gurnee IL 60031 Lake Single Tenant Retail
210 03-0812016 GCM Summit/Breckenridge Apartments MN 55806 St. Louis Multifamily
211 HHCC0063 GCM Peppertree Apartments TX 76116 Tarrant Multifamily
212 03-0812031 GCM Hillmount Apartments MI 49503 Kent Multifamily
213 010-00000594 AMCC 1500 Renaissance Building NM 87107 Bernalillo Office/Industrial
214 010-00000623 AMCC Etinuum Office Building OK 73099 Canadian Office
215 020-00000061 AMCC DHR Office Building OR 97045 Clackamas Office
216 03-0812030 GCM Oakwood Manor Apartments MI 49503 Kent Multifamily
217 03-0812602 GCM Woodbend Apartments AL 36801 Lee Multifamily
218 010-00000494 AMCC Warminster Shopping Center PA 18974 Bucks Unanchored Retail
219 010-00000276 AMCC PBR II CA 92627 Orange Industrial
220 010-00000260 AMCC PBR I CA 92626 Orange Office/Industrial
221 03-0810254 GCM U-Stor Chambers Self-Storage CO 80017 Arapahoe Self Storage
222 03-0810218 GCM 9925-9929 Jefferson Boulevard CA 90232 Los Angeles Office/Industrial
223 010-00000470 AMCC 810-812 Fiero Lane CA 93401 San Luis Obispo Office/Industrial
224 010-00000568 AMCC Lab Corp of America DE 19720 New Castle Office
225 30 LBNA Birchbrook Office Park CA 92621 Orange Office
226 03-0810232 GCM Oro Valley Self Storage AZ 85737 Pima Self Storage
227 010-00000620 AMCC Hillcrest Retail/Office Shopping MD 20832 Montgomery Office/Retail
Center
228 010-00000459 AMCC Cain Drive Warehouses NY 11717 Suffolk Industrial
229 6605203 SBRC Mini-City Self Storage TX 77505 Harris Self Storage
230 010-00000442 AMCC Macy Building CA 94086 Santa Clara Office
231 03-0812045a GCM Senate Place Apartments MI 48912 Ingham Multifamily
232 03-0812045b GCM Eastfield Townhouses MI 48917 Ingham Multifamily
233 31 LBNA Kendall Manor Apartments MI 49006 Kalamazoo Multifamily
234 010-00000507 AMCC The Culver Building CA 90232 Los Angeles Office/Retail
235 010-00000491 AMCC Harvard Physicians Building OK 74135 Tulsa Office
236 010-00000299 AMCC Lyon Street Retail CA 92702 Orange Unanchored Retail
237 010-00000360 AMCC 350 Newton Avenue Apartments CA 94606 Alameda Multifamily
238 010-00000522 AMCC Solar Gardens SD 57103 Minnehaha Multifamily
239 010-00000291 AMCC Quality Suites Albuquerque NM 87109 Bernalillo Limited Service Hotel
240 010-00000603 AMCC Springville Corners UT 84663 Utah Industrial
241 010-00000325 AMCC 224-234 East Broad Street NJ 07090 Union Office/Retail
242 20008020012 GCM 6380 McLeod Drive NV 89120 Clark Office/Industrial
243 010-00000219 AMCC Black Mountain Point Office CA 92126 San Diego Office
Building
244 010-00000627 AMCC Waste Management Building WA 98108 King Industrial
245 010-00000551 AMCC Silver Lake Plaza ID 83814 Kootenai Shadow Anchored Retail
246 010-00000533 AMCC Checkmate Apartments NV 89109 Clark Multifamily
247 010-00000626 AMCC Creekside Center TN 37218 Davidson Shadow Anchored Retail
248 020-00000030 AMCC Tolt Towne Center WA 98014 King Anchored Retail
249 010-00000318 AMCC South Fridley Apartments MN 55421 Anoka Multifamily
250 03-0810220 GCM 6668 Owens Drive CA 94588 Alameda Office
</TABLE>
<TABLE>
<CAPTION>
MORTGAGE PROPERTY
CONTROL LOAN PROPERTY SIZE UNIT YEAR YEAR OCCUPANCY
NUMBER LOAN NUMBER SELLER LOAN / PROPERTY NAME SIZE TYPE BUILT RENOVATED PERCENTAGE
------------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C> <C> <C>
193 6604021 SBRC K-Mart Shopping Center - Salem 116,866 SF 1969 1998 100%
194 9904010054 GCM 1201 Sharp Street 47,305 SF 1900 1988 92%
195 010-00000612 AMCC RPS Warehouse 63,633 SF 1999 NAP 100%
196 010-00000583 AMCC 755 & 775 Fiero Lane 43,896 SF 1999 NAP 100%
197 03-0810241 GCM Redondo Tower Apartments 96 Units 1961 1999 98%
198 010-00000519 AMCC Plaza II Office Building 30,680 SF 1999 NAP 96%
199 27 LBNA Fountain Place Apartments 108 Units 1963 NAP 98%
200 010-00000393 AMCC Carriage House Apartment 30 Units 1990 1995 100%
- Sioux Falls
201 010-00000394 AMCC Carriage House Apartment 25 Units 1989 NAP 100%
- Brookings
202 010-00000392 AMCC Carriage House Apartment 25 Units 1990 1997 100%
- Pierre
203 9906020004 GCM Pioneer Point Apartments 100 Units 1987 NAP 93%
204 010-00000634 AMCC CVS Harper Center 24,662 SF 1989 1999 100%
205 6604917 SBRC K-Mart Shopping Center 106,880 SF 1967 1994 100%
- Salt Lake City
206 20003020009 GCM 6396, 6392, 6372 McLeod Drive 25,042 SF 1999 NAP 97%
207 6605277 SBRC Broadway Plaza Building 23,440 SF 1999 NAP 100%
208 6605130 SBRC 225 Long Avenue 157,000 SF 1958 1997 100%
209 29 LBNA Almond Grand Gurnee 13,905 SF 1997 NAP 100%
210 03-0812016 GCM Summit/Breckenridge Apartments 107 Units 1974 1977 97%
211 HHCC0063 GCM Peppertree Apartments 152 Units 1970 2000 96%
212 03-0812031 GCM Hillmount Apartments 101 Units 1950 1998 95%
213 010-00000594 AMCC 1500 Renaissance Building 36,435 SF 1999 NAP 100%
214 010-00000623 AMCC Etinuum Office Building 35,501 SF 1967 2000 100%
215 020-00000061 AMCC DHR Office Building 32,952 SF 1995 NAP 100%
216 03-0812030 GCM Oakwood Manor Apartments 96 Units 1926 1998 97%
217 03-0812602 GCM Woodbend Apartments 100 Units 1974 2000 94%
218 010-00000494 AMCC Warminster Shopping Center 28,390 SF 1988 NAP 95%
219 010-00000276 AMCC PBR II 28,996 SF 1959 NAP 100%
220 010-00000260 AMCC PBR I 26,163 SF 1961 1998 100%
221 03-0810254 GCM U-Stor Chambers Self-Storage 49,900 SF 1999 NAP 98%
222 03-0810218 GCM 9925-9929 Jefferson Boulevard 38,764 SF 1959 2000 100%
223 010-00000470 AMCC 810-812 Fiero Lane 31,682 SF 1996 NAP 100%
224 010-00000568 AMCC Lab Corp of America 26,800 SF 1988 2000 100%
225 30 LBNA Birchbrook Office Park 24,635 SF 1985 NAP 94%
226 03-0810232 GCM Oro Valley Self Storage 51,000 SF 1996 NAP 75%
227 010-00000620 AMCC Hillcrest Retail/Office Shopping 19,233 SF 1987 NAP 100%
Center
228 010-00000459 AMCC Cain Drive Warehouses 49,600 SF 1986 NAP 100%
229 6605203 SBRC Mini-City Self Storage 91,521 SF 1977 1995 75%
230 010-00000442 AMCC Macy Building 21,410 SF 1985 NAP 100%
231 03-0812045a GCM Senate Place Apartments 32 Units 1969 1999 97%
232 03-0812045b GCM Eastfield Townhouses 32 Units 1950 1999 100%
233 31 LBNA Kendall Manor Apartments 81 Units 1966 NAP 100%
234 010-00000507 AMCC The Culver Building 22,849 SF 1964 1995 100%
235 010-00000491 AMCC Harvard Physicians Building 30,879 SF 1980 1996 97%
236 010-00000299 AMCC Lyon Street Retail 19,035 SF 1990 NAP 100%
237 010-00000360 AMCC 350 Newton Avenue Apartments 42 Units 1960 2000 98%
238 010-00000522 AMCC Solar Gardens 60 Units 1983 1995 90%
239 010-00000291 AMCC Quality Suites Albuquerque 69 Rooms 1996 NAP 73%
240 010-00000603 AMCC Springville Corners 34,500 SF 1999 NAP 100%
241 010-00000325 AMCC 224-234 East Broad Street 9,188 SF 1910 1992 100%
242 20008020012 GCM 6380 McLeod Drive 20,455 SF 1999 NAP 100%
243 010-00000219 AMCC Black Mountain Point Office 34,855 SF 1985 1997 100%
Building
244 010-00000627 AMCC Waste Management Building 20,000 SF 1971 1995 100%
245 010-00000551 AMCC Silver Lake Plaza 16,584 SF 1999 NAP 100%
246 010-00000533 AMCC Checkmate Apartments 51 Units 1984 1995 100%
247 010-00000626 AMCC Creekside Center 14,800 SF 2000 NAP 100%
248 020-00000030 AMCC Tolt Towne Center 28,464 SF 1987 1990 100%
249 010-00000318 AMCC South Fridley Apartments 64 Units 1963 1998 98%
250 03-0810220 GCM 6668 Owens Drive 18,683 SF 1982 1998 100%
</TABLE>
<TABLE>
<CAPTION>
MORTGAGE
CONTROL LOAN OCCUPANCY
NUMBER LOAN NUMBER SELLER LOAN / PROPERTY NAME AS OF DATE
------------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C>
193 6604021 SBRC K-Mart Shopping Center - Salem 06/30/00
194 9904010054 GCM 1201 Sharp Street 09/01/00
195 010-00000612 AMCC RPS Warehouse 06/05/00
196 010-00000583 AMCC 755 & 775 Fiero Lane 08/31/00
197 03-0810241 GCM Redondo Tower Apartments 08/10/00
198 010-00000519 AMCC Plaza II Office Building 07/18/00
199 27 LBNA Fountain Place Apartments 09/01/00
200 010-00000393 AMCC Carriage House Apartment 08/16/00
- Sioux Falls
201 010-00000394 AMCC Carriage House Apartment 08/01/00
- Brookings
202 010-00000392 AMCC Carriage House Apartment 08/01/00
- Pierre
203 9906020004 GCM Pioneer Point Apartments 07/25/00
204 010-00000634 AMCC CVS Harper Center 08/01/00
205 6604917 SBRC K-Mart Shopping Center 06/30/00
- Salt Lake City
206 20003020009 GCM 6396, 6392, 6372 McLeod Drive 08/29/00
207 6605277 SBRC Broadway Plaza Building 09/22/00
208 6605130 SBRC 225 Long Avenue 06/30/00
209 29 LBNA Almond Grand Gurnee 06/16/00
210 03-0812016 GCM Summit/Breckenridge Apartments 06/30/00
211 HHCC0063 GCM Peppertree Apartments 09/08/00
212 03-0812031 GCM Hillmount Apartments 07/27/00
213 010-00000594 AMCC 1500 Renaissance Building 04/14/00
214 010-00000623 AMCC Etinuum Office Building 08/29/00
215 020-00000061 AMCC DHR Office Building 09/30/00
216 03-0812030 GCM Oakwood Manor Apartments 06/29/00
217 03-0812602 GCM Woodbend Apartments 06/01/00
218 010-00000494 AMCC Warminster Shopping Center 10/01/00
219 010-00000276 AMCC PBR II 10/01/00
220 010-00000260 AMCC PBR I 09/01/00
221 03-0810254 GCM U-Stor Chambers Self-Storage 06/21/00
222 03-0810218 GCM 9925-9929 Jefferson Boulevard 08/31/00
223 010-00000470 AMCC 810-812 Fiero Lane 08/31/00
224 010-00000568 AMCC Lab Corp of America 09/30/00
225 30 LBNA Birchbrook Office Park 08/03/00
226 03-0810232 GCM Oro Valley Self Storage 09/26/00
227 010-00000620 AMCC Hillcrest Retail/Office Shopping 09/13/00
Center
228 010-00000459 AMCC Cain Drive Warehouses 09/25/00
229 6605203 SBRC Mini-City Self Storage 06/30/00
230 010-00000442 AMCC Macy Building 09/20/00
231 03-0812045a GCM Senate Place Apartments 08/13/00
232 03-0812045b GCM Eastfield Townhouses 06/25/00
233 31 LBNA Kendall Manor Apartments 08/01/00
234 010-00000507 AMCC The Culver Building 08/31/00
235 010-00000491 AMCC Harvard Physicians Building 09/30/00
236 010-00000299 AMCC Lyon Street Retail 08/31/00
237 010-00000360 AMCC 350 Newton Avenue Apartments 10/01/00
238 010-00000522 AMCC Solar Gardens 09/01/00
239 010-00000291 AMCC Quality Suites Albuquerque 06/30/00
240 010-00000603 AMCC Springville Corners 09/26/00
241 010-00000325 AMCC 224-234 East Broad Street 03/15/00
242 20008020012 GCM 6380 McLeod Drive 07/19/00
243 010-00000219 AMCC Black Mountain Point Office 10/01/00
Building
244 010-00000627 AMCC Waste Management Building 07/08/00
245 010-00000551 AMCC Silver Lake Plaza 08/28/00
246 010-00000533 AMCC Checkmate Apartments 08/01/00
247 010-00000626 AMCC Creekside Center 07/06/00
248 020-00000030 AMCC Tolt Towne Center 09/01/00
249 010-00000318 AMCC South Fridley Apartments 08/01/00
250 03-0810220 GCM 6668 Owens Drive 07/07/00
</TABLE>
<PAGE> 4
GENERAL MORTGAGED REAL PROPERTY INFORMATION
<TABLE>
<CAPTION>
MORTGAGE
CONTROL LOAN
NUMBER LOAN NUMBER SELLER LOAN / PROPERTY NAME PROPERTY ADDRESS CITY
------------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C>
251 20006020011 GCM 6320 - 6330 McLeod Drive 6320 - 6330 McLeod Drive Las Vegas
252 03-0810627 GCM Rite Aid - Hillside 162-19 Hillside Avenue Jamaica
253 010-00000298 AMCC Howard Johnson Lake Havasu 335 London Bridge Road Lake Havasu City
254 32 LBNA Wickiup Mobile Home & RV Park 2015 East Highway 60 Apache Junction
255 010-00000480 AMCC 261 East 300 South 261 East 300 South Salt Lake City
256 010-00000316 AMCC Hyde Park Apartments 1350, 1352, 1354, 1362 7th Street NW New Brighton
257 010-00000636 AMCC Hawthorne Business Park 5893-5899 Raytown Road Raytown
258 03-0810237 GCM Nogales Self Storage 1120 North Industrial Park Avenue Nogales
259 03-0810238 GCM Glendale West Self Storage 8049 West Glendale Avenue Glendale
260 010-00000505 AMCC Lovell Building 9030 Red Branch Road Columbia
261 010-00000441 AMCC Nationwide Insurance Office 2220 South County Trail (Route 2) East Greenwich
Building
262 010-00000380 AMCC Attache Building 275 Century Circle Louisville
263 03-0810661 GCM Airport Business Center 611 Access Road Stratford
264 010-00000555 AMCC Bluebonnet Apartments 100 Bluebonnet Street Stephenville
265 010-00000534 AMCC 8th Street Apartments 210, 214 and 218 South 8th Street Las Vegas
266 33 LBNA E. M. Jorgensen Building 145 Metro Park Rochester
267 020-00000029 AMCC Ralph's Grocery & Deli 2035 4th Avenue Seattle
268 020-00000055 AMCC Market Square 1520 24th Street West Billings
269 010-00000334 AMCC Blockbuster Video-Salt Lake City 824 & 836 West North Temple Salt Lake City
270 010-00000366 AMCC Prudential Wise-McIntire Office 4710 Table Mesa Drive Boulder
Building
271 020-00000023 AMCC Licton Springs Court Apartments 9242 Ashworth Avenue North Seattle
272 010-00000212 AMCC Surgicenter of South Bay 23500 Madison Street Torrance
273 010-00000338 AMCC West Fargo Living Center 1321 14th Avenue East West Fargo
274 010-00000457 AMCC Edgewood Apartments 607 Kenwood Avenue Duluth
275 010-00000321 AMCC Washington/Shepherd Retail Center 4810 & 4820 Washington Avenue Houston
276 010-00000020 AMCC Candlewood Apartments 123-131 Clinic Drive New Britain
277 010-00000431 AMCC Bishop Lifting Products 1410 Harris Street Houston
278 010-00000382 AMCC 188 State Street 188 State Street Portland
279 010-00000259 AMCC Woodstone Properties 8200-8247 North 116th East Avenue Owasso
280 010-00000553 AMCC East Gate Manor Apartments 1865 Wilson Avenue St. Paul
</TABLE>
<TABLE>
<CAPTION>
MORTGAGE
CONTROL LOAN
NUMBER LOAN NUMBER SELLER LOAN / PROPERTY NAME STATE ZIP CODE COUNTY PROPERTY TYPE
------------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C> <C>
251 20006020011 GCM 6320 - 6330 McLeod Drive NV 89120 Clark Office/Industrial
252 03-0810627 GCM Rite Aid - Hillside NY 11432 Queens Single Tenant Retail
253 010-00000298 AMCC Howard Johnson Lake Havasu AZ 86403 Mohave Limited Service Hotel
254 32 LBNA Wickiup Mobile Home & RV Park AZ 85219 Pinal Mobile Home Park
255 010-00000480 AMCC 261 East 300 South UT 84111 Salt Lake Office
256 010-00000316 AMCC Hyde Park Apartments MN 55112 Ramsey Multifamily
257 010-00000636 AMCC Hawthorne Business Park MO 64133 Jackson Industrial
258 03-0810237 GCM Nogales Self Storage AZ 85621 Santa Cruz Self Storage
259 03-0810238 GCM Glendale West Self Storage AZ 85303 Maricopa Self Storage
260 010-00000505 AMCC Lovell Building MD 21045 Howard Office
261 010-00000441 AMCC Nationwide Insurance Office RI 02818 Kent Office
Building
262 010-00000380 AMCC Attache Building CO 80027 Boulder Office
263 03-0810661 GCM Airport Business Center CT 06615 Fairfield Office
264 010-00000555 AMCC Bluebonnet Apartments TX 76401 Erath Multifamily
265 010-00000534 AMCC 8th Street Apartments NV 89101 Clark Multifamily
266 33 LBNA E. M. Jorgensen Building NY 14623 Monroe Industrial
267 020-00000029 AMCC Ralph's Grocery & Deli WA 98121 King Single Tenant Retail
268 020-00000055 AMCC Market Square MT 59102 Yellowstone Unanchored Retail
269 010-00000334 AMCC Blockbuster Video-Salt Lake City UT 84116 Salt Lake Unanchored Retail
270 010-00000366 AMCC Prudential Wise-McIntire Office CO 80303 Boulder Office
Building
271 020-00000023 AMCC Licton Springs Court Apartments WA 98103 King Multifamily
272 010-00000212 AMCC Surgicenter of South Bay CA 90505 Los Angeles Office
273 010-00000338 AMCC West Fargo Living Center ND 58078 Cass Multifamily
274 010-00000457 AMCC Edgewood Apartments MN 55811 St. Louis Multifamily
275 010-00000321 AMCC Washington/Shepherd Retail Center TX 77007 Harris Anchored Retail
276 010-00000020 AMCC Candlewood Apartments CT 06051 Hartford Multifamily
277 010-00000431 AMCC Bishop Lifting Products TX 77220 Harris Industrial
278 010-00000382 AMCC 188 State Street ME 04101 Cumberland Office/Retail
279 010-00000259 AMCC Woodstone Properties OK 74055 Tulsa Multifamily
280 010-00000553 AMCC East Gate Manor Apartments MN 55119 Ramsey Multifamily
</TABLE>
<TABLE>
<CAPTION>
MORTGAGE PROPERTY
CONTROL LOAN PROPERTY SIZE UNIT YEAR YEAR OCCUPANCY
NUMBER LOAN NUMBER SELLER LOAN / PROPERTY NAME SIZE TYPE BUILT RENOVATED PERCENTAGE
------------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C> <C> <C>
251 20006020011 GCM 6320 - 6330 McLeod Drive 15,665 SF 2000 NAP 96%
252 03-0810627 GCM Rite Aid - Hillside 16,079 SF 1931 1994 100%
253 010-00000298 AMCC Howard Johnson Lake Havasu 47 Rooms 1993 NAP 50%
254 32 LBNA Wickiup Mobile Home & RV Park 111 Pads 1972 NAP 90%
255 010-00000480 AMCC 261 East 300 South 23,666 SF 1979 1998 100%
256 010-00000316 AMCC Hyde Park Apartments 68 Units 1962 2000 93%
257 010-00000636 AMCC Hawthorne Business Park 41,916 SF 1988 NAP 100%
258 03-0810237 GCM Nogales Self Storage 48,377 SF 1995 NAP 88%
259 03-0810238 GCM Glendale West Self Storage 56,280 SF 1961 1996 95%
260 010-00000505 AMCC Lovell Building 20,388 SF 1986 1997 97%
261 010-00000441 AMCC Nationwide Insurance Office 11,695 SF 1994 NAP 100%
Building
262 010-00000380 AMCC Attache Building 10,300 SF 1998 NAP 100%
263 03-0810661 GCM Airport Business Center 24,596 SF 1988 NAP 100%
264 010-00000555 AMCC Bluebonnet Apartments 80 Units 1984 NAP 99%
265 010-00000534 AMCC 8th Street Apartments 36 Units 1984 1995 100%
266 33 LBNA E. M. Jorgensen Building 31,035 SF 1979 1991 100%
267 020-00000029 AMCC Ralph's Grocery & Deli 10,997 SF 1926 1994 100%
268 020-00000055 AMCC Market Square 12,533 SF 1997 1998 100%
269 010-00000334 AMCC Blockbuster Video-Salt Lake City 7,975 SF 1996 1997 100%
270 010-00000366 AMCC Prudential Wise-McIntire Office 8,674 SF 1979 1995 100%
Building
271 020-00000023 AMCC Licton Springs Court Apartments 16 Units 1990 NAP 100%
272 010-00000212 AMCC Surgicenter of South Bay 9,330 SF 1978 1998 100%
273 010-00000338 AMCC West Fargo Living Center 24 Units 1985 NAP 100%
274 010-00000457 AMCC Edgewood Apartments 24 Units 1976 1988 100%
275 010-00000321 AMCC Washington/Shepherd Retail Center 19,069 SF 1955 1985 100%
276 010-00000020 AMCC Candlewood Apartments 40 Units 1970 2000 100%
277 010-00000431 AMCC Bishop Lifting Products 45,500 SF 1972 1990 100%
278 010-00000382 AMCC 188 State Street 14,025 SF 1915 1997 100%
279 010-00000259 AMCC Woodstone Properties 40 Units 1982 1995 98%
280 010-00000553 AMCC East Gate Manor Apartments 23 Units 1969 1999 91%
</TABLE>
<TABLE>
<CAPTION>
MORTGAGE
CONTROL LOAN OCCUPANCY
NUMBER LOAN NUMBER SELLER LOAN / PROPERTY NAME AS OF DATE
------------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C>
251 20006020011 GCM 6320 - 6330 McLeod Drive 08/29/00
252 03-0810627 GCM Rite Aid - Hillside 07/05/00
253 010-00000298 AMCC Howard Johnson Lake Havasu 06/30/00
254 32 LBNA Wickiup Mobile Home & RV Park 08/10/00
255 010-00000480 AMCC 261 East 300 South 03/31/00
256 010-00000316 AMCC Hyde Park Apartments 08/01/00
257 010-00000636 AMCC Hawthorne Business Park 09/05/00
258 03-0810237 GCM Nogales Self Storage 09/01/00
259 03-0810238 GCM Glendale West Self Storage 09/18/00
260 010-00000505 AMCC Lovell Building 09/13/00
261 010-00000441 AMCC Nationwide Insurance Office 10/23/00
Building
262 010-00000380 AMCC Attache Building 11/01/00
263 03-0810661 GCM Airport Business Center 09/26/00
264 010-00000555 AMCC Bluebonnet Apartments 09/18/00
265 010-00000534 AMCC 8th Street Apartments 08/01/00
266 33 LBNA E. M. Jorgensen Building 10/12/00
267 020-00000029 AMCC Ralph's Grocery & Deli 10/03/00
268 020-00000055 AMCC Market Square 09/30/00
269 010-00000334 AMCC Blockbuster Video-Salt Lake City 08/31/00
270 010-00000366 AMCC Prudential Wise-McIntire Office 09/25/00
Building
271 020-00000023 AMCC Licton Springs Court Apartments 08/31/00
272 010-00000212 AMCC Surgicenter of South Bay 03/17/00
273 010-00000338 AMCC West Fargo Living Center 09/30/00
274 010-00000457 AMCC Edgewood Apartments 08/31/00
275 010-00000321 AMCC Washington/Shepherd Retail Center 08/30/00
276 010-00000020 AMCC Candlewood Apartments 10/01/00
277 010-00000431 AMCC Bishop Lifting Products 01/26/00
278 010-00000382 AMCC 188 State Street 10/25/00
279 010-00000259 AMCC Woodstone Properties 09/01/00
280 010-00000553 AMCC East Gate Manor Apartments 08/01/00
</TABLE>
<PAGE> 5
MORTGAGE LOAN BALANCES AND MORTGAGED REAL PROPERTY APPRAISED VALUE INFORMATION
<TABLE>
<CAPTION>
% OF TOTAL
MORTGAGE CUT-OFF
CONTROL LOAN CUT-OFF DATE DATE
NUMBER SELLER LOAN / PROPERTY NAME BALANCE BALANCE
------ ------ -------------------- ------- -------
<S> <C> <C> <C> <C>
101 SBRC One Financial Place 119,577,992.90 13.07%
102 LBNA Medical Mutual of Ohio 35,364,183.34 3.87%
103 LBNA Jorie Plaza 22,800,000.00 2.49%
104 GCM Westland Meadows 22,714,214.38 2.48%
105 GCM Stonegate One 20,985,980.79 2.29%
106 SBRC 149 New Montgomery Street 18,809,602.27 2.06%
107 LBNA 101 West Grand 10,000,000.00 1.09%
108 LBNA 57 W. Grand 6,000,000.00 0.66%
109 LBNA 40 West Hubbard 2,500,000.00 0.27%
110 LBNA South Loop Market Place 18,235,847.93 1.99%
111 GCM Granite State Marketplace 18,205,496.80 1.99%
112 GCM Pacific Plaza 16,426,642.13 1.80%
113 SBRC Seatac Village Shopping Center 16,087,967.31 1.76%
114 LBNA Seattle-Mead Industrial Facilities 16,000,000.00 1.75%
115 LBNA Hamilton Court Apartments 15,988,454.53 1.75%
116 GCM Webster Building 15,933,790.77 1.74%
117 SBRC Amerix Building 14,401,990.84 1.57%
118 SBRC 85 Devonshire Street/258-262 13,650,000.00 1.49%
Washington Street
119 SBRC Centro De Distribucion del Norte 11,197,297.78 1.22%
120 GCM 801 Boylston Street 11,010,038.21 1.20%
121 LBNA 29200 Northwestern Highway 10,268,534.52 1.12%
122 GCM Simchik Four Property Portfolio 9,975,377.47 1.09%
122a 100 Market Street
122b 9 Executive Park Drive
122c 1255 South Willow Street
122d 135 Daniel Webster Highway
123 GCM Four Points Hotel by Sheraton 9,550,083.19 1.04%
124 LBNA GE / Montgomery Wards 5,966,576.90 0.65%
- Col. Springs
125 LBNA GE / Montgomery Wards 3,182,174.35 0.35%
- Pasadena Tx
126 SBRC US Storage Centers 8,365,375.11 0.91%
127 LBNA Traders Tower - Self Park 8,343,002.93 0.91%
128 LBNA Mabek CO L.P. 8,145,363.67 0.89%
129 GCM Burlington Self Storage 7,984,459.40 0.87%
130 GCM Boynton Plaza 7,679,220.02 0.84%
131 SBRC 601-609 Mission Street 7,372,988.89 0.81%
132 GCM Garden Ridge 7,095,636.48 0.78%
133 GCM 300 West Pratt Street 7,018,345.03 0.77%
134 GCM The GTE Building 6,877,665.29 0.75%
135 GCM Hamlin Court 6,810,392.89 0.74%
136 AMCC Telex Building 6,781,144.09 0.74%
137 AMCC Charnelton Place Office Building 6,709,489.20 0.73%
138 GCM Michael's Plaza 6,247,050.40 0.68%
139 GCM Mountain Vista Apartments 5,982,627.15 0.65%
& Cibola Village
139a Mountain Vista Apartments
139b Cibola Village
140 LBNA Horizon Health Center 5,836,517.68 0.64%
141 GCM 300 West Hubbard Street Building 3,535,350.48 0.39%
142 GCM 445 North Wells Street Building 2,206,700.06 0.24%
143 GCM Miracle Mile Business Center 5,679,548.69 0.62%
144 GCM Folsom Self-Storage 5,591,013.15 0.61%
</TABLE>
<TABLE>
<CAPTION>
ALLOCATED ALLOCATED CROSS
% OF TOTAL CUT-OFF COLLATER-
MORTGAGE CUT-OFF DATE ALIZED
CONTROL LOAN ALLOCATED CUT-OFF DATE BALANCE LOAN BALANCE AT (MORTGAGE
NUMBER SELLER LOAN / PROPERTY NAME DATE BALANCE BALANCE PER UNIT MATURITY/ARD LOAN GROUP)
------ ------ -------------------- ------------ ------- -------- ------------ -----------
<S> <C> <C> <C> <C> <C> <C> <C>
101 SBRC One Financial Place 119,577,992.90 13.07% 117 107,023,577.63 No
102 LBNA Medical Mutual of Ohio 35,364,183.34 3.87% 92.78 31,934,404.04 No
103 LBNA Jorie Plaza 22,800,000.00 2.49% 119 20,543,305.72 No
104 GCM Westland Meadows 22,714,214.38 2.48% 29,347 20,237,229.11 No
105 GCM Stonegate One 20,985,980.79 2.29% 147 18,784,449.23 No
106 SBRC 149 New Montgomery Street 18,809,602.27 2.06% 236 17,241,569.01 No
107 LBNA 101 West Grand 10,000,000.00 1.09% 137 8,852,255.85 Yes (L1)
108 LBNA 57 W. Grand 6,000,000.00 0.66% 71.88 5,306,065.10 Yes (L1)
109 LBNA 40 West Hubbard 2,500,000.00 0.27% 197 2,201,415.82 Yes (L1)
110 LBNA South Loop Market Place 18,235,847.93 1.99% 178 16,027,421.10 No
111 GCM Granite State Marketplace 18,205,496.80 1.99% 72.93 16,475,216.12 No
112 GCM Pacific Plaza 16,426,642.13 1.80% 201 14,856,140.26 No
113 SBRC Seatac Village Shopping Center 16,087,967.31 1.76% 97.90 14,379,170.94 No
114 LBNA Seattle-Mead Industrial Facilities 16,000,000.00 1.75% 68.08 14,346,179.33 No
115 LBNA Hamilton Court Apartments 15,988,454.53 1.75% 27,614 14,179,312.03 No
116 GCM Webster Building 15,933,790.77 1.74% 117 14,435,723.39 No
117 SBRC Amerix Building 14,401,990.84 1.57% 93.28 12,174,183.42 No
118 SBRC 85 Devonshire Street/258-262 13,650,000.00 1.49% 150 13,393,160.23 No
Washington Street
119 SBRC Centro De Distribucion del Norte 11,197,297.78 1.22% 34.35 8,267,091.48 No
120 GCM 801 Boylston Street 11,010,038.21 1.20% 410 8,641,402.47 No
121 LBNA 29200 Northwestern Highway 10,268,534.52 1.12% 92.06 9,253,368.97 No
122 GCM Simchik Four Property Portfolio
9,030,561.21 No
122a 100 Market Street 8,244,531.50 0.90% 163
122b 9 Executive Park Drive 942,737.43 0.10% 34.50
122c 1255 South Willow Street 423,982.44 0.05% 54.22
122d 135 Daniel Webster Highway 364,126.10 0.04% 49.00
123 GCM Four Points Hotel by Sheraton 9,550,083.19 1.04% 75,198 8,166,373.14 No
124 LBNA GE / Montgomery Wards 5,966,576.90 0.65% 36.83 60,952.39 Yes (L2)
- Col. Springs
125 LBNA GE / Montgomery Wards 3,182,174.35 0.35% 16.49 32,507.94 Yes (L2)
- Pasadena Tx
126 SBRC US Storage Centers 8,365,375.11 0.91% 90.02 7,068,356.30 No
127 LBNA Traders Tower - Self Park 8,343,002.93 0.91% 33.31 7,364,596.26 No
128 LBNA Mabek CO L.P. 8,145,363.67 0.89% 87.58 330,965.50 No
129 GCM Burlington Self Storage 7,984,459.40 0.87% 90.29 7,245,063.89 No
130 GCM Boynton Plaza 7,679,220.02 0.84% 78.74 6,891,403.27 No
131 SBRC 601-609 Mission Street 7,372,988.89 0.81% 164 6,652,916.02 No
132 GCM Garden Ridge 7,095,636.48 0.78% 57.97 6,410,871.89 No
133 GCM 300 West Pratt Street 7,018,345.03 0.77% 116 6,316,486.79 No
134 GCM The GTE Building 6,877,665.29 0.75% 63.73 6,199,267.50 No
135 GCM Hamlin Court 6,810,392.89 0.74% 159 6,196,874.77 No
136 AMCC Telex Building 6,781,144.09 0.74% 59.43 6,186,090.30 No
137 AMCC Charnelton Place Office Building 6,709,489.20 0.73% 117 6,079,590.97 No
138 GCM Michael's Plaza 6,247,050.40 0.68% 92.16 5,626,103.89 No
139 GCM Mountain Vista Apartments 5,440,167.14 No
& Cibola Village
139a Mountain Vista Apartments 3,938,562.88 0.43% 17,903
139b Cibola Village 2,044,064.27 0.22% 15,969
140 LBNA Horizon Health Center 5,836,517.68 0.64% 126 5,300,891.15 No
141 GCM 300 West Hubbard Street Building 3,535,350.48 0.39% 136 3,203,659.77 Yes (G1)
142 GCM 445 North Wells Street Building 2,206,700.06 0.24% 70.67 1,997,455.92 Yes (G1)
143 GCM Miracle Mile Business Center 5,679,548.69 0.62% 48.80 5,131,700.85 No
144 GCM Folsom Self-Storage 5,591,013.15 0.61% 47.70 5,061,310.68 No
</TABLE>
<TABLE>
<CAPTION>
CROSS COLLATER- RELATED
ALIZED MORTGAGE MORTGAGE LOAN
MORTGAGE LOAN GROUP RELATED GROUP AGGREGATE
CONTROL LOAN AGGREGATE CUT- (MORTGAGE CUT-OFF DATE OWNERSHIP
NUMBER SELLER LOAN / PROPERTY NAME OFF DATE BALANCE LOAN GROUP) BALANCE INTEREST
------ ------ -------------------- ---------------- ----------- ------- --------
<S> <C> <C> <C> <C> <C> <C>
101 SBRC One Financial Place 119,577,993 No 119,577,993 Fee Simple
102 LBNA Medical Mutual of Ohio 35,364,183 No 35,364,183 Fee Simple
103 LBNA Jorie Plaza 22,800,000 No 22,800,000 Fee Simple
104 GCM Westland Meadows 22,714,214 No 22,714,214 Fee Simple
105 GCM Stonegate One 20,985,981 No 20,985,981 Fee Simple
106 SBRC 149 New Montgomery Street 18,809,602 No 18,809,602 Fee Simple
107 LBNA 101 West Grand 18,500,000 Yes (L1) 18,500,000 Fee Simple
108 LBNA 57 W. Grand 18,500,000 Yes (L1) 18,500,000 Fee Simple
109 LBNA 40 West Hubbard 18,500,000 Yes (L1) 18,500,000 Fee Simple
110 LBNA South Loop Market Place 18,235,848 No 18,235,848 Fee Simple
111 GCM Granite State Marketplace 18,205,497 No 18,205,497 Fee Simple
112 GCM Pacific Plaza 16,426,642 No 16,426,642 Fee Simple
113 SBRC Seatac Village Shopping Center 16,087,967 No 16,087,967 Fee Simple
114 LBNA Seattle-Mead Industrial Facilities 16,000,000 No 16,000,000 Fee Simple
115 LBNA Hamilton Court Apartments 15,988,455 No 15,988,455 Fee Simple
116 GCM Webster Building 15,933,791 No 15,933,791 Fee Simple
117 SBRC Amerix Building 14,401,991 No 14,401,991 Fee Simple
118 SBRC 85 Devonshire Street/258-262 13,650,000 No 13,650,000 Fee Simple
Washington Street
119 SBRC Centro De Distribucion del Norte 11,197,298 No 11,197,298 Fee Simple
120 GCM 801 Boylston Street 11,010,038 No 11,010,038 Fee Simple
121 LBNA 29200 Northwestern Highway 10,268,535 No 10,268,535 Part Fee Simple &
Part Leasehold
122 GCM Simchik Four Property Portfolio 9,975,377 No 9,975,377
122a 100 Market Street Fee Simple
122b 9 Executive Park Drive Fee Simple
122c 1255 South Willow Street Fee Simple
122d 135 Daniel Webster Highway Fee Simple
123 GCM Four Points Hotel by Sheraton 9,550,083 No 9,550,083 Leasehold
124 LBNA GE / Montgomery Wards 9,148,751 Yes (L2) 9,148,751 Fee Simple
- Col. Springs
125 LBNA GE / Montgomery Wards 9,148,751 Yes (L2) 9,148,751 Fee Simple
- Pasadena Tx
126 SBRC US Storage Centers 8,365,375 No 8,365,375 Fee Simple
127 LBNA Traders Tower - Self Park 8,343,003 No 8,343,003 Fee Simple
128 LBNA Mabek CO L.P. 8,145,364 No 8,145,364 Fee Simple
129 GCM Burlington Self Storage 7,984,459 No 7,984,459 Fee Simple
130 GCM Boynton Plaza 7,679,220 No 7,679,220 Fee Simple
131 SBRC 601-609 Mission Street 7,372,989 No 7,372,989 Fee Simple
132 GCM Garden Ridge 7,095,636 No 7,095,636 Fee Simple
133 GCM 300 West Pratt Street 7,018,345 No 7,018,345 Part Fee Simple &
Part Leasehold
134 GCM The GTE Building 6,877,665 No 6,877,665 Fee Simple
135 GCM Hamlin Court 6,810,393 No 6,810,393 Fee Simple
136 AMCC Telex Building 6,781,144 No 6,781,144 Fee Simple
137 AMCC Charnelton Place Office Building 6,709,489 No 6,709,489 Fee Simple
138 GCM Michael's Plaza 6,247,050 No 6,247,050 Fee Simple
139 GCM Mountain Vista Apartments 5,982,627 No 5,982,627
& Cibola Village
139a Mountain Vista Apartments Fee Simple
139b Cibola Village Fee Simple
140 LBNA Horizon Health Center 5,836,518 No 5,836,518 Fee Simple
141 GCM 300 West Hubbard Street Building 5,742,051 Yes (G1) 10,866,696 Fee Simple
142 GCM 445 North Wells Street Building 5,742,051 Yes (G1) 10,866,696 Fee Simple
143 GCM Miracle Mile Business Center 5,679,549 No 5,679,549 Fee Simple
144 GCM Folsom Self-Storage 5,591,013 No 5,591,013 Fee Simple
</TABLE>
<TABLE>
<CAPTION>
MORTGAGE
CONTROL LOAN APPRAISAL CUT-OFF DATE MATURITY DATE/
NUMBER SELLER LOAN / PROPERTY NAME APPRAISED VALUE DATE LTV RATIO ARD LTV RATIO
------ ------ -------------------- --------------- ---- ----- --------------
<S> <C> <C> <C> <C> <C> <C>
101 SBRC One Financial Place 223,000,000 03/01/00 53.62% 47.99%
102 LBNA Medical Mutual of Ohio 47,800,000 08/01/00 73.98% 66.81%
103 LBNA Jorie Plaza 32,500,000 11/01/00 70.15% 63.21%
104 GCM Westland Meadows 29,000,000 08/29/00 78.32% 69.78%
105 GCM Stonegate One 28,400,000 01/01/01 73.89% 66.14%
106 SBRC 149 New Montgomery Street 26,640,000 04/16/00 70.61% 64.72%
107 LBNA 101 West Grand 14,800,000 10/12/00 63.39% 56.06%
108 LBNA 57 W. Grand 9,885,000 10/12/00 63.39% 56.06%
109 LBNA 40 West Hubbard 4,500,000 10/12/00 63.39% 56.06%
110 LBNA South Loop Market Place 22,850,000 09/15/00 79.81% 70.14%
111 GCM Granite State Marketplace 24,000,000 09/01/00 75.86% 68.65%
112 GCM Pacific Plaza 23,800,000 05/22/00 69.02% 62.42%
113 SBRC Seatac Village Shopping Center 23,700,000 07/14/99 67.88% 60.67%
114 LBNA Seattle-Mead Industrial Facilities 22,000,000 08/28/00 72.73% 65.21%
115 LBNA Hamilton Court Apartments 25,900,000 10/25/00 61.73% 54.75%
116 GCM Webster Building 21,900,000 11/09/99 72.76% 65.92%
117 SBRC Amerix Building 19,500,000 01/20/00 63.60% 52.93%
118 SBRC 85 Devonshire Street/258-262 20,000,000 12/16/99 68.25% 66.97%
Washington Street
119 SBRC Centro De Distribucion del Norte 16,570,000 03/01/99 67.58% 49.89%
120 GCM 801 Boylston Street 15,300,000 09/01/00 71.96% 56.48%
121 LBNA 29200 Northwestern Highway 13,100,000 08/11/00 78.39% 70.64%
122 GCM Simchik Four Property Portfolio 14,645,000 68.11% 61.66%
122a 100 Market Street 11,600,000 09/01/00
122b 9 Executive Park Drive 1,650,000 04/12/00
122c 1255 South Willow Street 755,000 04/12/00
122d 135 Daniel Webster Highway 640,000 04/12/00
123 GCM Four Points Hotel by Sheraton 15,000,000 03/09/00 63.67% 54.44%
124 LBNA GE / Montgomery Wards 7,500,000 08/09/00 71.75% 0.73%
- Col. Springs
125 LBNA GE / Montgomery Wards 5,250,000 08/10/00 71.75% 0.73%
- Pasadena Tx
126 SBRC US Storage Centers 11,500,000 05/05/99 72.74% 61.46%
127 LBNA Traders Tower - Self Park 17,500,000 09/27/00 47.67% 42.08%
128 LBNA Mabek CO L.P. 17,000,000 09/27/00 47.91% 1.95%
129 GCM Burlington Self Storage 11,450,000 04/21/00 69.73% 63.28%
130 GCM Boynton Plaza 11,000,000 06/09/00 69.81% 62.65%
131 SBRC 601-609 Mission Street 15,800,000 03/20/00 46.66% 42.11%
132 GCM Garden Ridge 9,500,000 07/18/00 74.69% 67.48%
133 GCM 300 West Pratt Street 9,500,000 02/15/00 73.88% 66.49%
134 GCM The GTE Building 9,500,000 03/01/00 72.40% 65.26%
135 GCM Hamlin Court 10,500,000 02/24/00 64.86% 59.02%
136 AMCC Telex Building 9,400,000 02/01/00 72.14% 65.81%
137 AMCC Charnelton Place Office Building 9,000,000 10/08/99 74.55% 67.55%
138 GCM Michael's Plaza 8,075,000 02/14/00 77.36% 69.67%
139 GCM Mountain Vista Apartments 8,200,000 72.96% 66.34%
& Cibola Village
139a Mountain Vista Apartments 5,600,000 04/05/00
139b Cibola Village 2,600,000 04/05/00
140 LBNA Horizon Health Center 8,750,000 06/07/00 66.70% 60.58%
141 GCM 300 West Hubbard Street Building 4,550,000 02/03/00 77.60% 70.29%
142 GCM 445 North Wells Street Building 2,850,000 02/03/00 77.60% 70.29%
143 GCM Miracle Mile Business Center 7,745,000 02/11/00 73.33% 66.26%
144 GCM Folsom Self-Storage 8,450,000 07/01/00 66.17% 59.90%
</TABLE>
<PAGE> 6
MORTGAGE LOAN BALANCES AND MORTGAGED REAL PROPERTY APPRAISED VALUE INFORMATION
<TABLE>
<CAPTION>
% OF TOTAL
MORTGAGE CUT-OFF
CONTROL LOAN CUT-OFF DATE DATE
NUMBER SELLER LOAN / PROPERTY NAME BALANCE BALANCE
------ ------ -------------------- ------- -------
<S> <C> <C> <C> <C>
145 SBRC Arlington Heights Apartments 5,541,084.10 0.61%
146 LBNA Carriage House Lofts 5,500,000.00 0.60%
147 GCM Northpointe Shopping Center 5,194,650.01 0.57%
148 GCM 2 Willow Street 5,191,446.87 0.57%
149 SBRC Villa de Mission East 5,178,495.88 0.57%
150 GCM Calaveras Landing Shopping Center 5,173,541.50 0.57%
151 GCM Healtheon 5,145,165.22 0.56%
152 GCM 444 North Wells Street Building 5,124,645.67 0.56%
153 GCM 1600 Corporate Center Drive 5,055,904.72 0.55%
156 SBRC Town Green at Wilton Center 4,907,937.15 0.54%
154 GCM Little Creek Apartments 5,044,068.38 0.55%
155 GCM 271 - 285 East Fordham Road 4,933,554.73 0.54%
157 GCM El Dorado Plaza 4,420,203.26 0.48%
158 SBRC Tivoli Gardens Apartments 4,369,641.03 0.48%
159 SBRC 155 Washington Ave 4,342,309.01 0.47%
160 SBRC 370 Convention Way 4,270,597.44 0.47%
161 GCM Union Landing Retail Center 4,232,424.51 0.46%
162 GCM Briarwood Apartments 4,194,882.97 0.46%
163 SBRC Franklinton Square Shopping Center 4,183,599.97 0.46%
164 GCM Conquistador Apartments 4,161,547.16 0.45%
165 GCM Greenhill Corporate Center 4,089,787.90 0.45%
166 GCM Northridge Apartments 4,085,920.27 0.45%
167 GCM Red Coach Village Apartments 4,083,990.44 0.45%
168 AMCC K-Mart Shopping Center - Savannah 4,064,239.35 0.44%
169 SBRC The Cascades 3,963,919.71 0.43%
170 GCM The Trane Company Building 3,894,615.54 0.43%
171 LBNA Chandler's Building 3,887,453.97 0.43%
172 AMCC K-Mart Shopping Center - Nashville 3,815,939.49 0.42%
173 AMCC 2150 Joshua's Path 3,773,850.13 0.41%
174 AMCC Ver-Sa-Til 3,711,531.69 0.41%
175 LBNA Springdale Mall 3,646,086.27 0.40%
176 LBNA Frontier Commons/Global Crossing 3,641,183.51 0.40%
177 GCM Wythe Shopping Center 3,629,791.06 0.40%
178 AMCC Pencader Corporate Center 3,603,874.20 0.39%
179 LBNA Watermark Office Building 3,446,549.32 0.38%
180 GCM 801 West Diversey Parkway 3,391,218.31 0.37%
181 GCM Lafayette Business Park 3,383,354.91 0.37%
182 GCM Arrow Business Center 3,246,693.32 0.35%
183 LBNA Palm Haven Mobile Home Park 3,192,703.97 0.35%
184 AMCC Cedar Marketplace 3,175,357.80 0.35%
185 GCM Crossroads Professional Building 3,144,185.55 0.34%
186 LBNA Imperial Crown Center 3,100,000.00 0.34%
187 GCM Fran Murphy Building 3,044,546.48 0.33%
188 GCM Walgreen's - South Medford 3,006,951.45 0.33%
189 GCM Sav-on and Carl's Jr. 2,994,591.49 0.33%
190 AMCC The Shops at Enon Springs 2,884,067.62 0.32%
191 AMCC Sierra Heartland Senior Apartments 2,843,556.89 0.31%
192 GCM Weatherbridge Center Buildings II 2,842,834.15 0.31%
and III
</TABLE>
<TABLE>
<CAPTION>
ALLOCATED ALLOCATED CROSS
% OF TOTAL CUT-OFF COLLATER-
MORTGAGE CUT-OFF DATE ALIZED
CONTROL LOAN ALLOCATED CUT-OFF DATE BALANCE LOAN BALANCE AT (MORTGAGE
NUMBER SELLER LOAN / PROPERTY NAME DATE BALANCE BALANCE PER UNIT MATURITY/ARD LOAN GROUP)
------ ------ -------------------- ------------ ------- -------- ------------ ------------
<S> <C> <C> <C> <C> <C> <C> <C>
145 SBRC Arlington Heights Apartments 5,541,084.10 0.61% 31,483 4,957,351.70 No
146 LBNA Carriage House Lofts 5,500,000.00 0.60% 67,901 4,932,657.34 No
147 GCM Northpointe Shopping Center 5,194,650.01 0.57% 101 4,684,476.44 No
148 GCM 2 Willow Street 5,191,446.87 0.57% 130 4,689,327.96 No
149 SBRC Villa de Mission East 5,178,495.88 0.57% 32,366 4,625,029.92 No
150 GCM Calaveras Landing Shopping Center 5,173,541.50 0.57% 79.65 4,648,782.57 No
151 GCM Healtheon 5,145,165.22 0.56% 103 4,623,910.76 No
152 GCM 444 North Wells Street Building 5,124,645.67 0.56% 87.67 4,648,886.38 No
153 GCM 1600 Corporate Center Drive 5,055,904.72 0.55% 106 4,578,618.92 No
156 SBRC Town Green at Wilton Center 4,907,937.15 0.54% 143 4,437,450.57 No
154 GCM Little Creek Apartments 5,044,068.38 0.55% 25,347 4,496,994.44 No
155 GCM 271 - 285 East Fordham Road 4,933,554.73 0.54% 274 4,485,072.55 No
157 GCM El Dorado Plaza 4,420,203.26 0.48% 70.42 3,968,739.20 No
158 SBRC Tivoli Gardens Apartments 4,369,641.03 0.48% 21,848 3,939,681.02 No
159 SBRC 155 Washington Ave 4,342,309.01 0.47% 64.08 3,653,778.88 No
160 SBRC 370 Convention Way 4,270,597.44 0.47% 203 4,071,564.28 No
161 GCM Union Landing Retail Center 4,232,424.51 0.46% 110 3,780,072.41 No
162 GCM Briarwood Apartments 4,194,882.97 0.46% 65,545 3,727,310.33 No
163 SBRC Franklinton Square Shopping Center 4,183,599.97 0.46% 64.00 3,754,628.03 No
164 GCM Conquistador Apartments 4,161,547.16 0.45% 34,393 3,767,153.50 No
165 GCM Greenhill Corporate Center 4,089,787.90 0.45% 116 3,688,122.92 No
166 GCM Northridge Apartments 4,085,920.27 0.45% 18,916 3,664,543.96 No
167 GCM Red Coach Village Apartments 4,083,990.44 0.45% 30,029 3,665,231.99 No
168 AMCC K-Mart Shopping Center - Savannah 4,064,239.35 0.44% 36.60 3,662,686.85 No
169 SBRC The Cascades 3,963,919.71 0.43% 45.59 3,574,308.22 No
170 GCM The Trane Company Building 3,894,615.54 0.43% 77.65 3,531,334.99 No
171 LBNA Chandler's Building 3,887,453.97 0.43% 148 3,540,839.88 No
172 AMCC K-Mart Shopping Center - Nashville 3,815,939.49 0.42% 36.88 3,438,920.50 No
173 AMCC 2150 Joshua's Path 3,773,850.13 0.41% 78.87 3,403,259.26 No
174 AMCC Ver-Sa-Til 3,711,531.69 0.41% 34.43 3,345,270.03 No
175 LBNA Springdale Mall 3,646,086.27 0.40% 35.14 3,276,719.65 No
176 LBNA Frontier Commons/Global Crossing 3,641,183.51 0.40% 56.15 3,295,787.06 No
177 GCM Wythe Shopping Center 3,629,791.06 0.40% 36.10 3,286,374.38 No
178 AMCC Pencader Corporate Center 3,603,874.20 0.39% 45.51 3,256,943.07 No
179 LBNA Watermark Office Building 3,446,549.32 0.38% 78.46 3,007,185.62 No
180 GCM 801 West Diversey Parkway 3,391,218.31 0.37% 194 3,109,240.20 No
181 GCM Lafayette Business Park 3,383,354.91 0.37% 48.20 3,049,717.75 No
182 GCM Arrow Business Center 3,246,693.32 0.35% 33.78 2,930,489.34 No
183 LBNA Palm Haven Mobile Home Park 3,192,703.97 0.35% 11,825 2,901,913.77 No
184 AMCC Cedar Marketplace 3,175,357.80 0.35% 118 2,862,069.39 No
185 GCM Crossroads Professional Building 3,144,185.55 0.34% 61.96 2,604,013.03 No
186 LBNA Imperial Crown Center 3,100,000.00 0.34% 46.57 2,789,501.14 No
187 GCM Fran Murphy Building 3,044,546.48 0.33% 66.62 2,532,797.86 No
188 GCM Walgreen's - South Medford 3,006,951.45 0.33% 216 2,496,191.64 No
189 GCM Sav-on and Carl's Jr. 2,994,591.49 0.33% 152 2,682,025.64 No
190 AMCC The Shops at Enon Springs 2,884,067.62 0.32% 90.13 2,595,404.82 No
191 AMCC Sierra Heartland Senior Apartments 2,843,556.89 0.31% 47,393 2,548,408.06 No
192 GCM Weatherbridge Center Buildings II 2,842,834.15 0.31% 55.82 79,398.11 No
and III
</TABLE>
<TABLE>
<CAPTION>
CROSS COLLATER- RELATED
ALIZED MORTGAGE MORTGAGE LOAN
MORTGAGE LOAN GROUP RELATED GROUP AGGREGATE
CONTROL LOAN AGGREGATE CUT- (MORTGAGE CUT-OFF DATE OWNERSHIP
NUMBER SELLER LOAN / PROPERTY NAME OFF DATE BALANCE LOAN GROUP) BALANCE INTEREST
------ ------ -------------------- ---------------- ----------- ------- --------
<S> <C> <C> <C> <C> <C> <C>
145 SBRC Arlington Heights Apartments 5,541,084 No 5,541,084 Fee Simple
146 LBNA Carriage House Lofts 5,500,000 No 5,500,000 Fee Simple
147 GCM Northpointe Shopping Center 5,194,650 No 5,194,650 Fee Simple
148 GCM 2 Willow Street 5,191,447 No 5,191,447 Fee Simple
149 SBRC Villa de Mission East 5,178,496 No 5,178,496 Fee Simple
150 GCM Calaveras Landing Shopping Center 5,173,542 No 5,173,542 Fee Simple
151 GCM Healtheon 5,145,165 Yes (G5) 8,528,520 Part Fee Simple &
Part Leasehold
152 GCM 444 North Wells Street Building 5,124,646 Yes (G1) 10,866,696 Fee Simple
153 GCM 1600 Corporate Center Drive 5,055,905 No 5,055,905 Fee Simple
156 SBRC Town Green at Wilton Center 4,907,937 No 4,907,937 Leasehold
154 GCM Little Creek Apartments 5,044,068 No 5,044,068 Fee Simple
155 GCM 271 - 285 East Fordham Road 4,933,555 No 4,933,555 Fee Simple
157 GCM El Dorado Plaza 4,420,203 No 4,420,203 Fee Simple
158 SBRC Tivoli Gardens Apartments 4,369,641 No 4,369,641 Fee Simple
159 SBRC 155 Washington Ave 4,342,309 No 4,342,309 Fee Simple
160 SBRC 370 Convention Way 4,270,597 No 4,270,597 Fee Simple
161 GCM Union Landing Retail Center 4,232,425 No 4,232,425 Fee Simple
162 GCM Briarwood Apartments 4,194,883 No 4,194,883 Fee Simple
163 SBRC Franklinton Square Shopping Center 4,183,600 No 4,183,600 Fee Simple
164 GCM Conquistador Apartments 4,161,547 No 4,161,547 Fee Simple
165 GCM Greenhill Corporate Center 4,089,788 No 4,089,788 Fee Simple
166 GCM Northridge Apartments 4,085,920 Yes (G3) 8,169,911 Fee Simple
167 GCM Red Coach Village Apartments 4,083,990 Yes (G3) 8,169,911 Fee Simple
168 AMCC K-Mart Shopping Center - Savannah 4,064,239 No 4,064,239 Fee Simple
169 SBRC The Cascades 3,963,920 No 3,963,920 Fee Simple
170 GCM The Trane Company Building 3,894,616 No 3,894,616 Fee Simple
171 LBNA Chandler's Building 3,887,454 No 3,887,454 Fee Simple
172 AMCC K-Mart Shopping Center - Nashville 3,815,939 No 3,815,939 Fee Simple
173 AMCC 2150 Joshua's Path 3,773,850 No 3,773,850 Fee Simple
174 AMCC Ver-Sa-Til 3,711,532 No 3,711,532 Fee Simple
175 LBNA Springdale Mall 3,646,086 No 3,646,086 Fee Simple
176 LBNA Frontier Commons/Global Crossing 3,641,184 No 3,641,184 Fee Simple
177 GCM Wythe Shopping Center 3,629,791 No 3,629,791 Fee Simple
178 AMCC Pencader Corporate Center 3,603,874 No 3,603,874 Fee Simple
179 LBNA Watermark Office Building 3,446,549 No 3,446,549 Fee Simple
180 GCM 801 West Diversey Parkway 3,391,218 No 3,391,218 Fee Simple
181 GCM Lafayette Business Park 3,383,355 Yes (G5) 8,528,520 Fee Simple
182 GCM Arrow Business Center 3,246,693 No 3,246,693 Fee Simple
183 LBNA Palm Haven Mobile Home Park 3,192,704 No 3,192,704 Fee Simple
184 AMCC Cedar Marketplace 3,175,358 No 3,175,358 Fee Simple
185 GCM Crossroads Professional Building 3,144,186 No 3,144,186 Fee Simple
186 LBNA Imperial Crown Center 3,100,000 No 3,100,000 Fee Simple
187 GCM Fran Murphy Building 3,044,546 No 3,044,546 Fee Simple
188 GCM Walgreen's - South Medford 3,006,951 No 3,006,951 Fee Simple
189 GCM Sav-on and Carl's Jr. 2,994,591 No 2,994,591 Fee Simple
190 AMCC The Shops at Enon Springs 2,884,068 Yes (A1) 4,157,838 Fee Simple
191 AMCC Sierra Heartland Senior Apartments 2,843,557 No 2,843,557 Fee Simple
192 GCM Weatherbridge Center Buildings II 2,842,834 No 2,842,834 Fee Simple
and III
</TABLE>
<TABLE>
<CAPTION>
MORTGAGE
CONTROL LOAN APPRAISAL CUT-OFF DATE MATURITY DATE/
NUMBER SELLER LOAN / PROPERTY NAME APPRAISED VALUE DATE LTV RATIO ARD LTV RATIO
------ ------ -------------------- --------------- ---- ----------- -------------
<S> <C> <C> <C> <C> <C> <C>
145 SBRC Arlington Heights Apartments 7,070,000 06/10/99 78.37% 70.12%
146 LBNA Carriage House Lofts 8,500,000 10/19/00 64.71% 58.03%
147 GCM Northpointe Shopping Center 7,100,000 07/06/00 73.16% 65.98%
148 GCM 2 Willow Street 7,200,000 06/01/00 72.10% 65.13%
149 SBRC Villa de Mission East 6,650,000 02/21/00 77.87% 69.55%
150 GCM Calaveras Landing Shopping Center 8,700,000 12/30/99 59.47% 53.43%
151 GCM Healtheon 9,800,000 02/10/00 52.50% 47.18%
152 GCM 444 North Wells Street Building 7,000,000 02/03/00 73.21% 66.41%
153 GCM 1600 Corporate Center Drive 7,030,000 05/12/00 71.92% 65.13%
156 SBRC Town Green at Wilton Center 7,000,000 04/24/00 70.11% 63.39%
154 GCM Little Creek Apartments 6,800,000 08/01/00 74.18% 66.13%
155 GCM 271 - 285 East Fordham Road 6,600,000 12/15/99 74.75% 67.96%
157 GCM El Dorado Plaza 6,090,000 07/28/00 72.58% 65.17%
158 SBRC Tivoli Gardens Apartments 6,000,000 10/11/99 70.48% 63.54%
159 SBRC 155 Washington Ave 5,900,000 06/03/99 73.60% 61.93%
160 SBRC 370 Convention Way 7,050,000 04/10/00 60.58% 57.75%
161 GCM Union Landing Retail Center 8,450,000 03/01/00 50.09% 44.73%
162 GCM Briarwood Apartments 6,600,000 07/18/00 63.56% 56.47%
163 SBRC Franklinton Square Shopping Center 5,400,000 12/29/99 77.47% 69.53%
164 GCM Conquistador Apartments 5,340,000 04/22/99 77.93% 70.55%
165 GCM Greenhill Corporate Center 5,600,000 06/15/00 73.03% 65.86%
166 GCM Northridge Apartments 5,280,000 03/22/00 77.38% 69.40%
167 GCM Red Coach Village Apartments 5,300,000 03/08/00 77.06% 69.16%
168 AMCC K-Mart Shopping Center - Savannah 5,400,000 10/21/99 75.26% 67.83%
169 SBRC The Cascades 5,850,000 06/25/99 66.07% 59.57%
170 GCM The Trane Company Building 5,450,000 04/03/00 71.46% 64.80%
171 LBNA Chandler's Building 4,900,000 09/01/00 79.34% 72.26%
172 AMCC K-Mart Shopping Center - Nashville 5,000,000 10/25/99 76.32% 68.78%
173 AMCC 2150 Joshua's Path 5,700,000 08/09/99 66.21% 59.71%
174 AMCC Ver-Sa-Til 5,000,000 07/01/99 74.23% 66.91%
175 LBNA Springdale Mall 5,415,000 02/15/00 67.33% 60.51%
176 LBNA Frontier Commons/Global Crossing 5,100,000 06/01/00 71.40% 64.62%
177 GCM Wythe Shopping Center 5,000,000 11/08/99 72.60% 65.73%
178 AMCC Pencader Corporate Center 6,575,000 04/27/99 54.81% 49.54%
179 LBNA Watermark Office Building 4,400,000 07/01/00 78.33% 68.35%
180 GCM 801 West Diversey Parkway 4,770,000 03/06/00 71.09% 65.18%
181 GCM Lafayette Business Park 8,200,000 11/22/99 41.26% 37.19%
182 GCM Arrow Business Center 4,710,000 07/07/00 68.93% 62.22%
183 LBNA Palm Haven Mobile Home Park 4,100,000 04/26/00 77.87% 70.78%
184 AMCC Cedar Marketplace 4,310,000 08/23/99 73.67% 66.41%
185 GCM Crossroads Professional Building 4,300,000 04/26/00 73.12% 60.56%
186 LBNA Imperial Crown Center 4,600,000 07/01/00 67.39% 60.64%
187 GCM Fran Murphy Building 5,300,000 05/24/00 57.44% 47.79%
188 GCM Walgreen's - South Medford 4,350,000 08/15/00 69.13% 57.38%
189 GCM Sav-on and Carl's Jr. 5,200,000 07/06/00 57.59% 51.58%
190 AMCC The Shops at Enon Springs 3,875,000 06/10/00 74.43% 66.98%
191 AMCC Sierra Heartland Senior Apartments 3,790,000 06/01/00 75.03% 67.24%
192 GCM Weatherbridge Center Buildings II 5,200,000 05/25/00 54.67% 1.53%
and III
</TABLE>
<PAGE> 7
MORTGAGE LOAN BALANCES AND MORTGAGED REAL PROPERTY APPRAISED VALUE INFORMATION
<TABLE>
<CAPTION>
% OF TOTAL
MORTGAGE CUT-OFF
CONTROL LOAN CUT-OFF DATE DATE
NUMBER SELLER LOAN / PROPERTY NAME BALANCE BALANCE
------ ------ -------------------- ------- -------
<S> <C> <C> <C> <C>
193 SBRC K-Mart Shopping Center - Salem 2,791,494.14 0.31%
194 GCM 1201 Sharp Street 2,758,739.76 0.30%
195 AMCC RPS Warehouse 2,694,185.44 0.29%
196 AMCC 755 & 775 Fiero Lane 2,688,987.40 0.29%
197 GCM Redondo Tower Apartments 2,592,863.12 0.28%
198 AMCC Plaza II Office Building 2,561,221.85 0.28%
199 LBNA Fountain Place Apartments 2,525,985.85 0.28%
200 AMCC Carriage House Apartment 1,057,819.54 0.12%
- Sioux Falls
201 AMCC Carriage House Apartment 802,981.13 0.09%
- Brookings
202 AMCC Carriage House Apartment 663,541.26 0.07%
- Pierre
203 GCM Pioneer Point Apartments 2,458,055.17 0.27%
204 AMCC CVS Harper Center 2,448,405.50 0.27%
205 SBRC K-Mart Shopping Center 2,423,568.25 0.26%
- Salt Lake City
206 GCM 6396, 6392, 6372 McLeod Drive 2,415,403.74 0.26%
207 SBRC Broadway Plaza Building 2,394,273.84 0.26%
208 SBRC 225 Long Avenue 2,391,797.50 0.26%
209 LBNA Almond Grand Gurnee 2,386,336.28 0.26%
210 GCM Summit/Breckenridge Apartments 2,381,344.05 0.26%
211 GCM Peppertree Apartments 2,363,873.79 0.26%
212 GCM Hillmount Apartments 2,349,600.74 0.26%
213 AMCC 1500 Renaissance Building 2,292,601.00 0.25%
214 AMCC Etinuum Office Building 2,273,696.51 0.25%
215 AMCC DHR Office Building 2,264,274.12 0.25%
216 GCM Oakwood Manor Apartments 2,230,129.54 0.24%
217 GCM Woodbend Apartments 2,181,165.12 0.24%
218 AMCC Warminster Shopping Center 2,171,988.57 0.24%
219 AMCC PBR II 1,205,693.31 0.13%
220 AMCC PBR I 872,075.11 0.10%
221 GCM U-Stor Chambers Self-Storage 2,071,653.22 0.23%
222 GCM 9925-9929 Jefferson Boulevard 1,995,326.85 0.22%
223 AMCC 810-812 Fiero Lane 1,967,729.90 0.22%
224 AMCC Lab Corp of America 1,836,081.28 0.20%
225 LBNA Birchbrook Office Park 1,795,755.67 0.20%
226 GCM Oro Valley Self Storage 1,716,954.25 0.19%
227 AMCC Hillcrest Retail/Office Shopping 1,696,218.89 0.19%
Center
228 AMCC Cain Drive Warehouses 1,674,172.07 0.18%
229 SBRC Mini-City Self Storage 1,664,338.67 0.18%
230 AMCC Macy Building 1,662,577.79 0.18%
231 GCM Senate Place Apartments 882,791.27 0.10%
232 GCM Eastfield Townhouses 673,315.34 0.07%
233 LBNA Kendall Manor Apartments 1,496,527.07 0.16%
234 AMCC The Culver Building 1,487,285.20 0.16%
235 AMCC Harvard Physicians Building 1,477,144.13 0.16%
236 AMCC Lyon Street Retail 1,455,429.06 0.16%
237 AMCC 350 Newton Avenue Apartments 1,451,685.83 0.16%
238 AMCC Solar Gardens 1,446,056.89 0.16%
239 AMCC Quality Suites Albuquerque 1,438,473.02 0.16%
240 AMCC Springville Corners 1,435,710.47 0.16%
241 AMCC 224-234 East Broad Street 1,425,427.52 0.16%
242 GCM 6380 McLeod Drive 1,402,676.26 0.15%
243 AMCC Black Mountain Point Office 1,402,109.92 0.15%
Building
244 AMCC Waste Management Building 1,393,577.40 0.15%
245 AMCC Silver Lake Plaza 1,391,114.33 0.15%
246 AMCC Checkmate Apartments 1,345,548.08 0.15%
247 AMCC Creekside Center 1,273,770.53 0.14%
248 AMCC Tolt Towne Center 1,257,845.64 0.14%
249 AMCC South Fridley Apartments 1,256,148.95 0.14%
250 GCM 6668 Owens Drive 1,245,345.71 0.14%
251 GCM 6320 - 6330 McLeod Drive 1,239,024.49 0.14%
252 GCM Rite Aid - Hillside 1,152,649.05 0.13%
253 AMCC Howard Johnson Lake Havasu 1,148,369.52 0.13%
254 LBNA Wickiup Mobile Home & RV Park 1,133,070.73 0.12%
255 AMCC 261 East 300 South 1,128,824.58 0.12%
</TABLE>
<TABLE>
<CAPTION>
ALLOCATED ALLOCATED CROSS
% OF TOTAL CUT-OFF COLLATER-
MORTGAGE CUT-OFF DATE ALIZED
CONTROL LOAN ALLOCATED CUT-OFF DATE BALANCE LOAN BALANCE AT (MORTGAGE
NUMBER SELLER LOAN / PROPERTY NAME DATE BALANCE BALANCE PER UNIT MATURITY/ARD (LOAN GROUP)
------ ------ -------------------- ------------ ------- -------- ------------ ------------
<S> <C> <C> <C> <C> <C> <C> <C>
193 SBRC K-Mart Shopping Center - Salem 2,791,494.14 0.31% 23.89 2,036,820.22 No
194 GCM 1201 Sharp Street 2,758,739.76 0.30% 58.32 2,504,565.71 No
195 AMCC RPS Warehouse 2,694,185.44 0.29% 42.34 2,424,556.64 No
196 AMCC 755 & 775 Fiero Lane 2,688,987.40 0.29% 61.26 2,456,921.97 No
197 GCM Redondo Tower Apartments 2,592,863.12 0.28% 27,009 2,323,637.96 No
198 AMCC Plaza II Office Building 2,561,221.85 0.28% 83.48 2,143,321.38 No
199 LBNA Fountain Place Apartments 2,525,985.85 0.28% 23,389 2,269,274.88 No
200 AMCC Carriage House Apartment 1,057,819.54 0.12% 35,261 0.00 Yes (A6)
- Sioux Falls
201 AMCC Carriage House Apartment 802,981.13 0.09% 32,119 0.00 Yes (A6)
- Brookings
202 AMCC Carriage House Apartment 663,541.26 0.07% 26,542 0.00 Yes (A6)
- Pierre
203 GCM Pioneer Point Apartments 2,458,055.17 0.27% 24,581 2,240,961.00 No
204 AMCC CVS Harper Center 2,448,405.50 0.27% 99.28 2,197,976.72 No
205 SBRC K-Mart Shopping Center 2,423,568.25 0.26% 22.68 128,965.76 No
- Salt Lake City
206 GCM 6396, 6392, 6372 McLeod Drive 2,415,403.74 0.26% 96.45 2,195,870.09 No
207 SBRC Broadway Plaza Building 2,394,273.84 0.26% 102 2,169,121.33 No
208 SBRC 225 Long Avenue 2,391,797.50 0.26% 15.23 2,007,631.81 No
209 LBNA Almond Grand Gurnee 2,386,336.28 0.26% 172 2,283,929.47 No
210 GCM Summit/Breckenridge Apartments 2,381,344.05 0.26% 22,256 2,006,116.70 No
211 GCM Peppertree Apartments 2,363,873.79 0.26% 15,552 2,128,644.62 No
212 GCM Hillmount Apartments 2,349,600.74 0.26% 23,263 2,117,943.65 No
213 AMCC 1500 Renaissance Building 2,292,601.00 0.25% 62.92 2,088,186.15 No
214 AMCC Etinuum Office Building 2,273,696.51 0.25% 64.05 2,069,819.78 No
215 AMCC DHR Office Building 2,264,274.12 0.25% 68.71 1,901,880.11 No
216 GCM Oakwood Manor Apartments 2,230,129.54 0.24% 23,231 2,010,251.98 No
217 GCM Woodbend Apartments 2,181,165.12 0.24% 21,812 1,958,494.26 No
218 AMCC Warminster Shopping Center 2,171,988.57 0.24% 76.51 1,834,612.98 No
219 AMCC PBR II 1,205,693.31 0.13% 41.58 1,006,683.84 Yes (A7)
220 AMCC PBR I 872,075.11 0.10% 33.33 729,924.31 Yes (A7)
221 GCM U-Stor Chambers Self-Storage 2,071,653.22 0.23% 41.52 1,874,548.25 No
222 GCM 9925-9929 Jefferson Boulevard 1,995,326.85 0.22% 51.47 1,810,431.58 No
223 AMCC 810-812 Fiero Lane 1,967,729.90 0.22% 62.11 1,532,029.41 No
224 AMCC Lab Corp of America 1,836,081.28 0.20% 68.51 1,337,819.84 No
225 LBNA Birchbrook Office Park 1,795,755.67 0.20% 72.89 1,628,282.25 No
226 GCM Oro Valley Self Storage 1,716,954.25 0.19% 33.67 1,557,172.19 No
227 AMCC Hillcrest Retail/Office Shopping 1,696,218.89 0.19% 88.19 1,544,396.30 No
Center
228 AMCC Cain Drive Warehouses 1,674,172.07 0.18% 33.75 1,422,017.64 No
229 SBRC Mini-City Self Storage 1,664,338.67 0.18% 18.19 1,398,516.89 No
230 AMCC Macy Building 1,662,577.79 0.18% 77.65 1,381,319.08 No
231 GCM Senate Place Apartments 882,791.27 0.10% 27,587 797,097.02 Yes (G2)
232 GCM Eastfield Townhouses 673,315.34 0.07% 21,041 607,954.09 Yes (G2)
233 LBNA Kendall Manor Apartments 1,496,527.07 0.16% 18,476 1,358,743.29 No
234 AMCC The Culver Building 1,487,285.20 0.16% 65.09 1,347,998.37 No
235 AMCC Harvard Physicians Building 1,477,144.13 0.16% 47.84 1,243,900.01 No
236 AMCC Lyon Street Retail 1,455,429.06 0.16% 76.46 0.69 No
237 AMCC 350 Newton Avenue Apartments 1,451,685.83 0.16% 34,564 1,190,449.05 No
238 AMCC Solar Gardens 1,446,056.89 0.16% 24,101 1,206,792.09 No
239 AMCC Quality Suites Albuquerque 1,438,473.02 0.16% 20,847 0.00 No
240 AMCC Springville Corners 1,435,710.47 0.16% 41.61 1,302,705.26 No
241 AMCC 224-234 East Broad Street 1,425,427.52 0.16% 155 961,626.42 No
242 GCM 6380 McLeod Drive 1,402,676.26 0.15% 68.57 1,266,383.15 No
243 AMCC Black Mountain Point Office 1,402,109.92 0.15% 40.23 1,192,271.17 No
Building
244 AMCC Waste Management Building 1,393,577.40 0.15% 69.68 1,003,486.28 No
245 AMCC Silver Lake Plaza 1,391,114.33 0.15% 83.88 1,262,663.00 No
246 AMCC Checkmate Apartments 1,345,548.08 0.15% 26,383 1,223,376.98 No
247 AMCC Creekside Center 1,273,770.53 0.14% 86.07 1,154,619.64 No
248 AMCC Tolt Towne Center 1,257,845.64 0.14% 44.19 1,052,942.26 No
249 AMCC South Fridley Apartments 1,256,148.95 0.14% 19,627 0.00 No
250 GCM 6668 Owens Drive 1,245,345.71 0.14% 66.66 1,121,963.01 No
251 GCM 6320 - 6330 McLeod Drive 1,239,024.49 0.14% 79.10 1,129,578.61 No
252 GCM Rite Aid - Hillside 1,152,649.05 0.13% 71.69 43,283.61 No
253 AMCC Howard Johnson Lake Havasu 1,148,369.52 0.13% 24,433 0.00 No
254 LBNA Wickiup Mobile Home & RV Park 1,133,070.73 0.12% 10,208 1,020,431.36 No
255 AMCC 261 East 300 South 1,128,824.58 0.12% 47.70 934,529.42 No
</TABLE>
<TABLE>
<CAPTION>
CROSS COLLATER- RELATED
ALIZED MORTGAGE MORTGAGE LOAN
MORTGAGE LOAN GROUP RELATED GROUP AGGREGATE
CONTROL LOAN AGGREGATE CUT- (MORTGAGE CUT-OFF DATE OWNERSHIP
NUMBER SELLER LOAN / PROPERTY NAME OFF DATE BALANCE LOAN GROUP) BALANCE INTEREST
------ ------ -------------------- ---------------- ----------- ------- --------
<S> <C> <C> <C> <C> <C> <C>
193 SBRC K-Mart Shopping Center - Salem 2,791,494 No 2,791,494 Fee Simple
194 GCM 1201 Sharp Street 2,758,740 No 2,758,740 Part Fee Simple &
Part Leasehold
195 AMCC RPS Warehouse 2,694,185 No 2,694,185 Fee Simple
196 AMCC 755 & 775 Fiero Lane 2,688,987 Yes (A2) 4,656,717 Fee Simple
197 GCM Redondo Tower Apartments 2,592,863 No 2,592,863 Fee Simple
198 AMCC Plaza II Office Building 2,561,222 No 2,561,222 Fee Simple
199 LBNA Fountain Place Apartments 2,525,986 Yes (L3) 4,022,513 Fee Simple
200 AMCC Carriage House Apartment 2,524,342 Yes (A6) 2,524,342 Fee Simple
- Sioux Falls
201 AMCC Carriage House Apartment 2,524,342 Yes (A6) 2,524,342 Fee Simple
- Brookings
202 AMCC Carriage House Apartment 2,524,342 Yes (A6) 2,524,342 Fee Simple
- Pierre
203 GCM Pioneer Point Apartments 2,458,055 No 2,458,055 Fee Simple
204 AMCC CVS Harper Center 2,448,406 No 2,448,406 Fee Simple
205 SBRC K-Mart Shopping Center 2,423,568 No 2,423,568 Fee Simple
- Salt Lake City
206 GCM 6396, 6392, 6372 McLeod Drive 2,415,404 Yes (G6) 5,057,104 Leasehold
207 SBRC Broadway Plaza Building 2,394,274 No 2,394,274 Fee Simple
208 SBRC 225 Long Avenue 2,391,798 No 2,391,798 Fee Simple
209 LBNA Almond Grand Gurnee 2,386,336 No 2,386,336 Fee Simple
210 GCM Summit/Breckenridge Apartments 2,381,344 No 2,381,344 Fee Simple
211 GCM Peppertree Apartments 2,363,874 No 2,363,874 Fee Simple
212 GCM Hillmount Apartments 2,349,601 Yes (G2) 6,135,837 Fee Simple
213 AMCC 1500 Renaissance Building 2,292,601 No 2,292,601 Fee Simple
214 AMCC Etinuum Office Building 2,273,697 No 2,273,697 Fee Simple
215 AMCC DHR Office Building 2,264,274 No 2,264,274 Fee Simple
216 GCM Oakwood Manor Apartments 2,230,130 Yes (G2) 6,135,837 Fee Simple
217 GCM Woodbend Apartments 2,181,165 No 2,181,165 Fee Simple
218 AMCC Warminster Shopping Center 2,171,989 No 2,171,989 Fee Simple
219 AMCC PBR II 2,077,768 Yes (A7) 2,077,768 Fee Simple
220 AMCC PBR I 2,077,768 Yes (A7) 2,077,768 Fee Simple
221 GCM U-Stor Chambers Self-Storage 2,071,653 No 2,071,653 Fee Simple
222 GCM 9925-9929 Jefferson Boulevard 1,995,327 No 1,995,327 Fee Simple
223 AMCC 810-812 Fiero Lane 1,967,730 Yes (A2) 4,656,717 Fee Simple
224 AMCC Lab Corp of America 1,836,081 No 1,836,081 Fee Simple
225 LBNA Birchbrook Office Park 1,795,756 No 1,795,756 Fee Simple
226 GCM Oro Valley Self Storage 1,716,954 Yes (G4) 3,841,947 Fee Simple
227 AMCC Hillcrest Retail/Office Shopping 1,696,219 Yes (A3) 2,736,323 Fee Simple
Center
228 AMCC Cain Drive Warehouses 1,674,172 No 1,674,172 Fee Simple
229 SBRC Mini-City Self Storage 1,664,339 No 1,664,339 Fee Simple
230 AMCC Macy Building 1,662,578 No 1,662,578 Fee Simple
231 GCM Senate Place Apartments 1,556,107 Yes (G2) 6,135,837 Fee Simple
232 GCM Eastfield Townhouses 1,556,107 Yes (G2) 6,135,837 Fee Simple
233 LBNA Kendall Manor Apartments 1,496,527 Yes (L3) 4,022,513 Fee Simple
234 AMCC The Culver Building 1,487,285 No 1,487,285 Fee Simple
235 AMCC Harvard Physicians Building 1,477,144 No 1,477,144 Fee Simple
236 AMCC Lyon Street Retail 1,455,429 No 1,455,429 Fee Simple
237 AMCC 350 Newton Avenue Apartments 1,451,686 No 1,451,686 Fee Simple
238 AMCC Solar Gardens 1,446,057 No 1,446,057 Fee Simple
239 AMCC Quality Suites Albuquerque 1,438,473 Yes (A4) 2,586,843 Fee Simple
240 AMCC Springville Corners 1,435,710 No 1,435,710 Fee Simple
241 AMCC 224-234 East Broad Street 1,425,428 No 1,425,428 Fee Simple
242 GCM 6380 McLeod Drive 1,402,676 Yes (G6) 5,057,104 Leasehold
243 AMCC Black Mountain Point Office 1,402,110 No 1,402,110 Fee Simple
Building
244 AMCC Waste Management Building 1,393,577 No 1,393,577 Fee Simple
245 AMCC Silver Lake Plaza 1,391,114 No 1,391,114 Fee Simple
246 AMCC Checkmate Apartments 1,345,548 Yes (A8) 2,318,556 Fee Simple
247 AMCC Creekside Center 1,273,771 Yes (A1) 4,157,838 Fee Simple
248 AMCC Tolt Towne Center 1,257,846 No 1,257,846 Part Fee Simple &
Part Leasehold
249 AMCC South Fridley Apartments 1,256,149 Yes (A5) 2,874,888 Fee Simple
250 GCM 6668 Owens Drive 1,245,346 No 1,245,346 Fee Simple
251 GCM 6320 - 6330 McLeod Drive 1,239,024 Yes (G6) 5,057,104 Leasehold
252 GCM Rite Aid - Hillside 1,152,649 No 1,152,649 Fee Simple
253 AMCC Howard Johnson Lake Havasu 1,148,370 Yes (A4) 2,586,843 Fee Simple
254 LBNA Wickiup Mobile Home & RV Park 1,133,071 No 1,133,071 Fee Simple
255 AMCC 261 East 300 South 1,128,825 No 1,128,825 Fee Simple
</TABLE>
<TABLE>
<CAPTION>
MORTGAGE
CONTROL LOAN APPRAISAL CUT-OFF LTV MATURITY DATE/
NUMBER SELLER LOAN / PROPERTY NAME APPRAISED VALUE DATE RATIO ARD LTV RADIO
------ ------ -------------------- --------------- ---- ----- -------------
<S> <C> <C> <C> <C> <C> <C>
193 SBRC K-Mart Shopping Center - Salem 3,700,000 10/20/99 75.45% 55.05%
194 GCM 1201 Sharp Street 3,700,000 07/08/99 74.56% 67.69%
195 AMCC RPS Warehouse 4,050,000 05/01/00 66.52% 59.87%
196 AMCC 755 & 775 Fiero Lane 3,900,000 01/14/00 68.95% 63.00%
197 GCM Redondo Tower Apartments 3,800,000 05/02/00 68.23% 61.15%
198 AMCC Plaza II Office Building 3,590,000 07/01/99 71.34% 59.70%
199 LBNA Fountain Place Apartments 3,250,000 06/22/99 77.72% 69.82%
200 AMCC Carriage House Apartment 1,520,000 09/13/00 70.02% 0.00%
- Sioux Falls
201 AMCC Carriage House Apartment 1,135,000 09/13/00 70.02% 0.00%
- Brookings
202 AMCC Carriage House Apartment 950,000 09/12/00 70.02% 0.00%
- Pierre
203 GCM Pioneer Point Apartments 3,100,000 04/13/99 79.29% 72.29%
204 AMCC CVS Harper Center 3,400,000 09/01/00 72.01% 64.65%
205 SBRC K-Mart Shopping Center 3,300,000 05/01/00 73.44% 3.91%
- Salt Lake City
206 GCM 6396, 6392, 6372 McLeod Drive 3,400,000 01/01/00 71.04% 64.58%
207 SBRC Broadway Plaza Building 3,400,000 04/26/00 70.42% 63.80%
208 SBRC 225 Long Avenue 3,615,000 12/28/99 66.16% 55.54%
209 LBNA Almond Grand Gurnee 3,125,000 06/18/00 76.36% 73.09%
210 GCM Summit/Breckenridge Apartments 3,225,000 11/12/99 73.84% 62.21%
211 GCM Peppertree Apartments 3,500,000 04/01/00 67.54% 60.82%
212 GCM Hillmount Apartments 3,150,000 03/01/00 74.59% 67.24%
213 AMCC 1500 Renaissance Building 3,100,000 02/14/00 73.95% 67.36%
214 AMCC Etinuum Office Building 3,055,000 08/01/00 74.43% 67.75%
215 AMCC DHR Office Building 3,000,000 05/19/99 75.48% 63.40%
216 GCM Oakwood Manor Apartments 3,150,000 03/01/00 70.80% 63.82%
217 GCM Woodbend Apartments 2,830,000 06/01/00 77.07% 69.20%
218 AMCC Warminster Shopping Center 3,050,000 06/01/99 71.21% 60.15%
219 AMCC PBR II 2,000,000 06/20/00 54.68% 45.70%
220 AMCC PBR I 1,800,000 08/19/00 54.68% 45.70%
221 GCM U-Stor Chambers Self-Storage 2,800,000 06/19/00 73.99% 66.95%
222 GCM 9925-9929 Jefferson Boulevard 3,400,000 02/25/00 58.69% 53.25%
223 AMCC 810-812 Fiero Lane 3,200,000 05/21/99 61.49% 47.88%
224 AMCC Lab Corp of America 2,600,000 11/03/99 70.62% 51.45%
225 LBNA Birchbrook Office Park 2,500,000 05/01/00 71.83% 65.13%
226 GCM Oro Valley Self Storage 2,650,000 04/21/00 64.79% 58.76%
227 AMCC Hillcrest Retail/Office Shopping 2,800,000 05/15/00 60.58% 55.16%
Center
228 AMCC Cain Drive Warehouses 2,475,000 03/30/99 67.64% 57.46%
229 SBRC Mini-City Self Storage 2,600,000 04/25/00 64.01% 53.79%
230 AMCC Macy Building 7,575,000 10/10/00 21.95% 18.24%
231 GCM Senate Place Apartments 1,125,000 05/16/00 73.92% 66.75%
232 GCM Eastfield Townhouses 980,000 05/16/00 73.92% 66.75%
233 LBNA Kendall Manor Apartments 2,100,000 04/01/00 71.26% 64.70%
234 AMCC The Culver Building 2,340,000 06/04/99 63.56% 57.61%
235 AMCC Harvard Physicians Building 2,200,000 06/07/99 67.14% 56.54%
236 AMCC Lyon Street Retail 2,500,000 05/11/00 58.22% 0.00%
237 AMCC 350 Newton Avenue Apartments 2,720,000 06/07/00 53.37% 43.77%
238 AMCC Solar Gardens 1,960,000 07/15/99 73.78% 61.57%
239 AMCC Quality Suites Albuquerque 2,415,000 06/14/00 59.56% 0.00%
240 AMCC Springville Corners 1,910,000 03/16/00 75.17% 68.20%
241 AMCC 224-234 East Broad Street 2,150,000 03/20/00 66.30% 44.73%
242 GCM 6380 McLeod Drive 1,900,000 07/14/00 73.83% 66.65%
243 AMCC Black Mountain Point Office 2,590,000 09/08/00 54.14% 46.03%
Building
244 AMCC Waste Management Building 2,050,000 07/06/00 67.98% 48.95%
245 AMCC Silver Lake Plaza 1,950,000 11/01/99 71.34% 64.75%
246 AMCC Checkmate Apartments 1,890,000 07/16/99 71.19% 64.73%
247 AMCC Creekside Center 1,718,000 07/09/00 74.14% 67.21%
248 AMCC Tolt Towne Center 2,040,000 05/30/00 61.66% 51.61%
249 AMCC South Fridley Apartments 2,245,000 08/28/00 55.95% 0.00%
250 GCM 6668 Owens Drive 3,240,000 03/13/00 38.44% 34.63%
251 GCM 6320 - 6330 McLeod Drive 1,750,000 05/01/00 70.80% 64.55%
252 GCM Rite Aid - Hillside 1,800,000 01/06/99 64.04% 2.40%
253 AMCC Howard Johnson Lake Havasu 1,870,000 06/29/00 61.41% 0.00%
254 LBNA Wickiup Mobile Home & RV Park 1,450,000 06/01/00 78.14% 70.37%
255 AMCC 261 East 300 South 1,735,000 04/14/99 65.06% 53.86%
</TABLE>
<PAGE> 8
MORTGAGE LOAN BALANCES AND MORTGAGED REAL PROPERTY APPRAISED VALUE INFORMATION
<TABLE>
<CAPTION>
% OF TOTAL
MORTGAGE CUT-OFF
CONTROL LOAN CUT-OFF DATE DATE
NUMBER SELLER LOAN / PROPERTY NAME BALANCE BALANCE
------ ------ -------------------- ------- -------
<S> <C> <C> <C> <C>
256 AMCC Hyde Park Apartments 1,123,751.04 0.12%
257 AMCC Hawthorne Business Park 1,119,278.48 0.12%
258 GCM Nogales Self Storage 1,077,461.10 0.12%
259 GCM Glendale West Self Storage 1,047,531.65 0.11%
260 AMCC Lovell Building 1,040,104.09 0.11%
261 AMCC Nationwide Insurance Office 1,036,270.65 0.11%
Building
262 AMCC Attache Building 1,029,447.80 0.11%
263 GCM Airport Business Center 988,053.79 0.11%
264 AMCC Bluebonnet Apartments 975,505.19 0.11%
265 AMCC 8th Street Apartments 973,007.92 0.11%
266 LBNA E. M. Jorgensen Building 902,238.79 0.10%
267 AMCC Ralph's Grocery & Deli 880,257.05 0.10%
268 AMCC Market Square 831,794.32 0.09%
269 AMCC Blockbuster Video-Salt Lake City 823,855.65 0.09%
270 AMCC Prudential Wise-McIntire Office 761,499.87 0.08%
Building
271 AMCC Licton Springs Court Apartments 725,049.40 0.08%
272 AMCC Surgicenter of South Bay 673,400.49 0.07%
273 AMCC West Fargo Living Center 665,632.63 0.07%
274 AMCC Edgewood Apartments 652,904.01 0.07%
275 AMCC Washington/Shepherd Retail Center 641,873.72 0.07%
276 AMCC Candlewood Apartments 602,311.53 0.07%
277 AMCC Bishop Lifting Products 574,975.87 0.06%
278 AMCC 188 State Street 508,483.10 0.06%
279 AMCC Woodstone Properties 499,921.46 0.05%
280 AMCC East Gate Manor Apartments 494,988.34 0.05%
</TABLE>
<TABLE>
<CAPTION>
ALLOCATED ALLOCATED CROSS
% OF TOTAL CUT-OFF COLLATER-
MORTGAGE CUT-OFF DATE ALIZED
CONTROL LOAN ALLOCATED CUT-OFF DATE BALANCE LOAN BALANCE AT (MORTGAGE
NUMBER SELLER LOAN / PROPERTY NAME DATE BALANCE BALANCE PER UNIT MATURITY/ARD (LOAN GROUP)
------ ------ -------------------- ------------ ------- -------- ------------ ------------
<S> <C> <C> <C> <C> <C> <C> <C>
256 AMCC Hyde Park Apartments 1,123,751.04 0.12% 16,526 0.00 No
257 AMCC Hawthorne Business Park 1,119,278.48 0.12% 26.70 1,005,961.71 No
258 GCM Nogales Self Storage 1,077,461.10 0.12% 22.27 977,190.19 No
259 GCM Glendale West Self Storage 1,047,531.65 0.11% 18.61 950,047.13 No
260 AMCC Lovell Building 1,040,104.09 0.11% 51.02 939,328.74 No
261 AMCC Nationwide Insurance Office 1,036,270.65 0.11% 88.61 756,091.01 No
Building
262 AMCC Attache Building 1,029,447.80 0.11% 99.95 858,360.20 No
263 GCM Airport Business Center 988,053.79 0.11% 40.17 841,317.63 No
264 AMCC Bluebonnet Apartments 975,505.19 0.11% 12,194 825,729.94 No
265 AMCC 8th Street Apartments 973,007.92 0.11% 27,028 884,661.16 No
266 LBNA E. M. Jorgensen Building 902,238.79 0.10% 29.07 821,482.71 No
267 AMCC Ralph's Grocery & Deli 880,257.05 0.10% 80.05 688,075.01 No
268 AMCC Market Square 831,794.32 0.09% 66.37 699,023.22 No
269 AMCC Blockbuster Video-Salt Lake City 823,855.65 0.09% 103 690,407.74 No
270 AMCC Prudential Wise-McIntire Office 761,499.87 0.08% 87.79 635,789.65 No
Building
271 AMCC Licton Springs Court Apartments 725,049.40 0.08% 45,316 608,496.61 No
272 AMCC Surgicenter of South Bay 673,400.49 0.07% 72.18 493,894.85 No
273 AMCC West Fargo Living Center 665,632.63 0.07% 27,735 482,602.19 No
274 AMCC Edgewood Apartments 652,904.01 0.07% 27,204 0.00 No
275 AMCC Washington/Shepherd Retail Center 641,873.72 0.07% 33.66 0.00 No
276 AMCC Candlewood Apartments 602,311.53 0.07% 15,058 525,385.10 No
277 AMCC Bishop Lifting Products 574,975.87 0.06% 12.64 0.00 No
278 AMCC 188 State Street 508,483.10 0.06% 36.26 368,725.08 No
279 AMCC Woodstone Properties 499,921.46 0.05% 12,498 0.00 No
280 AMCC East Gate Manor Apartments 494,988.34 0.05% 21,521 416,838.44 No
</TABLE>
<TABLE>
<CAPTION>
CROSS COLLATER- RELATED
ALIZED MORTGAGE MORTGAGE LOAN
MORTGAGE LOAN GROUP RELATED GROUP AGGREGATE
CONTROL LOAN AGGREGATE CUT- (MORTGAGE CUT-OFF DATE OWNERSHIP
NUMBER SELLER LOAN / PROPERTY NAME OFF DATE BALANCE LOAN GROUP) BALANCE INTEREST
------ ------ -------------------- ---------------- ----------- ------- --------
<S> <C> <C> <C> <C> <C> <C>
256 AMCC Hyde Park Apartments 1,123,751 Yes (A5) 2,874,888 Fee Simple
257 AMCC Hawthorne Business Park 1,119,278 No 1,119,278 Fee Simple
258 GCM Nogales Self Storage 1,077,461 Yes (G4) 3,841,947 Fee Simple
259 GCM Glendale West Self Storage 1,047,532 Yes (G4) 3,841,947 Fee Simple
260 AMCC Lovell Building 1,040,104 Yes (A3) 2,736,323 Fee Simple
261 AMCC Nationwide Insurance Office 1,036,271 No 1,036,271 Fee Simple
Building
262 AMCC Attache Building 1,029,448 No 1,029,448 Fee Simple
263 GCM Airport Business Center 988,054 No 988,054 Fee Simple
264 AMCC Bluebonnet Apartments 975,505 No 975,505 Fee Simple
265 AMCC 8th Street Apartments 973,008 Yes (A8) 2,318,556 Fee Simple
266 LBNA E. M. Jorgensen Building 902,239 No 902,239 Fee Simple
267 AMCC Ralph's Grocery & Deli 880,257 No 880,257 Fee Simple
268 AMCC Market Square 831,794 No 831,794 Fee Simple
269 AMCC Blockbuster Video-Salt Lake City 823,856 No 823,856 Fee Simple
270 AMCC Prudential Wise-McIntire Office 761,500 No 761,500 Fee Simple
Building
271 AMCC Licton Springs Court Apartments 725,049 No 725,049 Fee Simple
272 AMCC Surgicenter of South Bay 673,400 No 673,400 Fee Simple
273 AMCC West Fargo Living Center 665,633 No 665,633 Fee Simple
274 AMCC Edgewood Apartments 652,904 No 652,904 Fee Simple
275 AMCC Washington/Shepherd Retail Center 641,874 No 641,874 Fee Simple
276 AMCC Candlewood Apartments 602,312 No 602,312 Fee Simple
277 AMCC Bishop Lifting Products 574,976 No 574,976 Fee Simple
278 AMCC 188 State Street 508,483 No 508,483 Fee Simple
279 AMCC Woodstone Properties 499,921 No 499,921 Fee Simple
280 AMCC East Gate Manor Apartments 494,988 Yes (A5) 2,874,888 Fee Simple
</TABLE>
<TABLE>
<CAPTION>
MORTGAGE
CONTROL LOAN APPRAISAL CUT-OFF LTV MATURITY DATE/
NUMBER SELLER LOAN / PROPERTY NAME APPRAISED VALUE DATE RATIO ARD LTV RADIO
------ ------ -------------------- --------------- ---- ----- -------------
<S> <C> <C> <C> <C> <C> <C>
256 AMCC Hyde Park Apartments 2,800,000 08/28/00 40.13% 0.00%
257 AMCC Hawthorne Business Park 1,600,000 09/05/00 69.95% 62.87%
258 GCM Nogales Self Storage 1,900,000 04/26/00 56.71% 51.43%
259 GCM Glendale West Self Storage 1,650,000 04/24/00 63.49% 57.58%
260 AMCC Lovell Building 1,800,000 06/03/99 57.78% 52.18%
261 AMCC Nationwide Insurance Office 1,940,000 03/16/00 53.42% 38.97%
Building
262 AMCC Attache Building 1,900,000 01/28/00 54.18% 45.18%
263 GCM Airport Business Center 1,550,000 05/06/99 63.75% 54.28%
264 AMCC Bluebonnet Apartments 1,470,000 09/22/99 66.36% 56.17%
265 AMCC 8th Street Apartments 1,310,000 07/16/99 74.28% 67.53%
266 LBNA E. M. Jorgensen Building 1,200,000 04/27/00 75.19% 68.46%
267 AMCC Ralph's Grocery & Deli 1,300,000 09/12/00 67.71% 52.93%
268 AMCC Market Square 1,315,000 12/02/98 63.25% 53.16%
269 AMCC Blockbuster Video-Salt Lake City 1,225,000 08/17/00 67.25% 56.36%
270 AMCC Prudential Wise-McIntire Office 1,250,000 01/28/00 60.92% 50.86%
Building
271 AMCC Licton Springs Court Apartments 1,230,000 05/31/00 58.95% 49.47%
272 AMCC Surgicenter of South Bay 2,000,000 09/26/00 33.67% 24.69%
273 AMCC West Fargo Living Center 1,050,000 09/07/00 63.39% 45.96%
274 AMCC Edgewood Apartments 890,000 03/12/99 73.36% 0.00%
275 AMCC Washington/Shepherd Retail Center 1,500,000 02/04/00 42.79% 0.00%
276 AMCC Candlewood Apartments 1,400,000 09/12/00 43.02% 37.53%
277 AMCC Bishop Lifting Products 1,050,000 02/02/00 54.76% 0.00%
278 AMCC 188 State Street 800,000 05/16/00 63.56% 46.09%
279 AMCC Woodstone Properties 1,315,000 06/02/00 38.02% 0.00%
280 AMCC East Gate Manor Apartments 745,000 09/12/99 66.44% 55.95%
</TABLE>
<PAGE> 9
GENERAL MORTGAGE LOAN INFORMATION
<TABLE>
<CAPTION>
CONTROL MORTGAGE MORTGAGE ADMINISTRATIVE
NUMBER LOAN SELLER LOAN/PROPERTY NAME ORIGINAL BALANCE RATE FEE RATE
---------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C>
101 SBRC One Financial Place 120,000,000 7.8900% 0.0624%
102 LBNA Medical Mutual of Ohio 35,400,000 8.3800% 0.0624%
103 LBNA Jorie Plaza 22,800,000 8.3300% 0.0624%
104 GCM Westland Meadows 22,730,000 7.8300% 0.1124%
105 GCM Stonegate One 21,000,000 8.0250% 0.0624%
106 SBRC 149 New Montgomery Street 18,900,000 8.8800% 0.0624%
107 LBNA 101 West Grand 10,000,000 7.5900% 0.0624%
108 LBNA 57 W. Grand 6,000,000 7.5500% 0.0624%
109 LBNA 40 West Hubbard 2,500,000 7.3800% 0.0624%
110 LBNA South Loop Market Place 18,250,000 7.2800% 0.0624%
111 GCM Granite State Marketplace 18,540,000 7.7350% 0.0624%
112 GCM Pacific Plaza 16,460,000 8.4000% 0.0924%
113 SBRC Seatac Village Shopping Center 16,250,000 7.5600% 0.0974%
114 LBNA Seattle-Mead Industrial Facilities 16,000,000 8.1200% 0.0624%
115 LBNA Hamilton Court Apartments 16,000,000 7.6400% 0.0624%
116 GCM Webster Building 16,000,000 8.3800% 0.0624%
117 SBRC Amerix Building 14,500,000 8.6600% 0.0624%
118 SBRC 85 Devonshire Street/258-262 Washington
Street 13,650,000 8.8200% 0.0924%
119 SBRC Centro De Distribucion del Norte 11,500,000 8.5400% 0.0624%
120 GCM 801 Boylston Street 11,050,000 8.1200% 0.0624%
121 LBNA 29200 Northwestern Highway 10,275,000 8.3150% 0.0624%
---------------------------------------------------------------------------------------------------------------------------
122 GCM Simchik Four Property Portfolio 9,985,567.88(b) 8.4500% 0.1224%
122a 100 Market Street
122b 9 Executive Park Drive
122c 1255 South Willow Street
122d 135 Daniel Webster Highway
---------------------------------------------------------------------------------------------------------------------------
123 GCM Four Points Hotel by Sheraton 9,600,000 9.1400% 0.0624%
124 LBNA GE/Montgomery Wards 6,000,000 7.6600% 0.0624%
- Col. Springs
125 LBNA GE/Montgomery Wards 3,200,000 7.6600% 0.0624%
- Pasadena Tx
126 SBRC US Storage Centers 8,500,000 8.2900% 0.0624%
127 LBNA Traders Tower-Self Park 8,600,000 9.0000% 0.0624%
128 LBNA Mabek CO L.P. 11,250,000 8.8000% 0.0624%
129 GCM Burlington Self Storage 8,000,000 8.5500% 0.0924%
130 GCM Boynton Plaza 7,700,000 8.0300% 0.0924%
131 SBRC 601-609 Mission Street 7,400,000 8.2200% 0.0624%
132 GCM Garden Ridge 7,100,000 8.4300% 0.0924%
133 GCM 300 West Pratt Street 7,050,000 8.0800% 0.0924%
134 GCM The GTE Building 6,900,000 8.2000% 0.0924%
135 GCM Hamlin Court 6,830,000 8.6300% 0.0924%
136 AMCC Telex Building 6,800,000 8.7500% 0.0624%
137 AMCC Charnelton Place Office Building 6,750,000 8.3000% 0.0624%
138 GCM Michael's Plaza 6,275,000 8.1100% 0.0624%
---------------------------------------------------------------------------------------------------------------------------
139 GCM Mountain Vista Apartments 6,000,000 8.6000% 0.0624%
& Cibola Village
139a Mountain Vista Apartments
139b Cibola Village
---------------------------------------------------------------------------------------------------------------------------
140 LBNA Horizon Health Center 5,850,000 8.5650% 0.0624%
141 GCM 300 West Hubbard Street Building 3,550,000 8.3900% 0.0624%
142 GCM 445 North Wells Street Building 2,213,500 8.3900% 0.0624%
143 GCM Miracle Mile Business Center 5,700,000 8.2800% 0.0624%
144 GCM Folsom Self-Storage 5,600,000 8.4700% 0.0624%
</TABLE>
<TABLE>
<CAPTION>
INTEREST
CONTROL MORTGAGE NET MORTGAGE RATE ACCRUAL
NUMBER LOAN SELLER LOAN/PROPERTY NAME RATE TYPE METHOD LOAN TYPE
------------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C>
101 SBRC One Financial Place 7.8276% Fixed Actual/360 ARD
102 LBNA Medical Mutual of Ohio 8.3176% Fixed Actual/360 Balloon
103 LBNA Jorie Plaza 8.2676% Fixed Actual/360 Balloon
104 GCM Westland Meadows 7.7176% Fixed Actual/360 Balloon
105 GCM Stonegate One 7.9626% Fixed Actual/360 Balloon
106 SBRC 149 New Montgomery Street 8.8176% Fixed Actual/360 Balloon
107 LBNA 101 West Grand 7.5276% Fixed Actual/360 Balloon
108 LBNA 57 W. Grand 7.4876% Fixed Actual/360 Balloon
109 LBNA 40 West Hubbard 7.3176% Fixed Actual/360 Balloon
110 LBNA South Loop Market Place 7.2176% Fixed Actual/360 Balloon
111 GCM Granite State Marketplace 7.6726% Fixed Actual/360 Balloon
112 GCM Pacific Plaza 8.3076% Fixed Actual/360 Balloon
113 SBRC Seatac Village Shopping Center 7.4626% Fixed Actual/360 ARD
114 LBNA Seattle-Mead Industrial Facilities 8.0576% Fixed Actual/360 Balloon
115 LBNA Hamilton Court Apartments 7.5776% Fixed Actual/360 Balloon
116 GCM Webster Building 8.3176% Fixed Actual/360 Balloon
117 SBRC Amerix Building 8.5976% Fixed Actual/360 Balloon
118 SBRC 85 Devonshire Street/258-262 Washington
Street 8.7276% Fixed Actual/360 Balloon
119 SBRC Centro De Distribucion del Norte 8.4776% Fixed Actual/360 Balloon
120 GCM 801 Boylston Street 8.0576% Fixed Actual/360 Balloon
121 LBNA 29200 Northwestern Highway 8.2526% Fixed Actual/360 Balloon
------------------------------------------------------------------------------------------------------------------------------------
122 GCM Simchik Four Property Portfolio 8.3276% Fixed Actual/360 Balloon
122a 100 Market Street
122b 9 Executive Park Drive
122c 1255 South Willow Street
122d 135 Daniel Webster Highway
------------------------------------------------------------------------------------------------------------------------------------
123 GCM Four Points Hotel by Sheraton 9.0776% Fixed Actual/360 Balloon
124 LBNA GE/Montgomery Wards 7.5976% Fixed Actual/360 Full Amort
- Col. Springs
125 LBNA GE/Montgomery Wards 7.5976% Fixed Actual/360 Full Amort
- Pasadena Tx
126 SBRC US Storage Centers 8.2276% Fixed Actual/360 Balloon
127 LBNA Traders Tower-Self Park 8.9376% Fixed 30/360 Balloon
128 LBNA Mabek CO L.P. 8.7376% Fixed Actual/360 Full Amort
129 GCM Burlington Self Storage 8.4576% Fixed Actual/360 Balloon
130 GCM Boynton Plaza 7.9376% Fixed Actual/360 Balloon
131 SBRC 601-609 Mission Street 8.1576% Fixed Actual/360 Balloon
132 GCM Garden Ridge 8.3376% Fixed Actual/360 Balloon
133 GCM 300 West Pratt Street 7.9876% Fixed Actual/360 Balloon
134 GCM The GTE Building 8.1076% Fixed Actual/360 Balloon
135 GCM Hamlin Court 8.5376% Fixed Actual/360 Balloon
136 AMCC Telex Building 8.6876% Fixed Actual/360 Balloon
137 AMCC Charnelton Place Office Building 8.2376% Fixed Actual/360 Balloon
138 GCM Michael's Plaza 8.0476% Fixed Actual/360 Balloon
------------------------------------------------------------------------------------------------------------------------------------
139 GCM Mountain Vista Apartments 8.5376% Fixed Actual/360 Balloon
& Cibola Village
139a Mountain Vista Apartments
139b Cibola Village
------------------------------------------------------------------------------------------------------------------------------------
140 LBNA Horizon Health Center 8.5026% Fixed Actual/360 Balloon
141 GCM 300 West Hubbard Street Building 8.3276% Fixed Actual/360 Balloon
142 GCM 445 North Wells Street Building 8.3276% Fixed Actual/360 Balloon
143 GCM Miracle Mile Business Center 8.2176% Fixed Actual/360 Balloon
144 GCM Folsom Self-Storage 8.4076% Fixed Actual/360 Balloon
</TABLE>
<TABLE>
<CAPTION>
FIRST ANTICIPATED
CONTROL MORTGAGE PAYMENT GRACE REPAYMENT
NUMBER LOAN SELLER LOAN/PROPERTY NAME NOTE DATE DATE PERIOD DATE
---------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C>
101 SBRC One Financial Place 05/02/00 07/01/00 2 06/01/10
102 LBNA Medical Mutual of Ohio 09/29/00 11/01/00 5 NAP
103 LBNA Jorie Plaza 11/22/00 01/01/01 5 NAP
104 GCM Westland Meadows 10/12/00 12/01/00 5 NAP
105 GCM Stonegate One 10/11/00 12/01/00 5 NAP
106 SBRC 149 New Montgomery Street 01/14/00 03/01/00 5 NAP
107 LBNA 101 West Grand 11/15/00 01/01/01 5 NAP
108 LBNA 57 W. Grand 11/15/00 01/01/01 5 NAP
109 LBNA 40 West Hubbard 11/15/00 01/01/01 5 NAP
110 LBNA South Loop Market Place 10/19/00 12/01/00 5 NAP
111 GCM Granite State Marketplace 08/19/98 10/01/98 10 NAP
112 GCM Pacific Plaza 07/21/00 09/01/00 5 NAP
113 SBRC Seatac Village Shopping Center 08/24/99 10/01/99 5 09/01/09
114 LBNA Seattle-Mead Industrial Facilities 11/13/00 01/01/01 5 NAP
115 LBNA Hamilton Court Apartments 10/31/00 12/01/00 5 NAP
116 GCM Webster Building 03/24/00 05/01/00 5 NAP
117 SBRC Amerix Building 03/02/00 05/01/00 5 NAP
118 SBRC 85 Devonshire Street/258-262 Washington
Street 03/10/00 05/01/00 5 NAP
119 SBRC Centro De Distribucion del Norte 06/15/99 08/01/99 10 NAP
120 GCM 801 Boylston Street 08/24/00 10/01/00 5 NAP
121 LBNA 29200 Northwestern Highway 10/24/00 12/01/00 5 NAP
---------------------------------------------------------------------------------------------------------------------------------
122 GCM Simchik Four Property Portfolio 06/29/00 11/01/00 10 NAP
122a 100 Market Street
122b 9 Executive Park Drive
122c 1255 South Willow Street
122d 135 Daniel Webster Highway
---------------------------------------------------------------------------------------------------------------------------------
123 GCM Four Points Hotel by Sheraton 04/05/00 06/01/00 5 NAP
124 LBNA GE/Montgomery Wards 10/13/00 12/01/00 5 NAP
- Col. Springs
125 LBNA GE/Montgomery Wards 10/13/00 12/01/00 5 NAP
- Pasadena Tx
126 SBRC US Storage Centers 06/29/99 08/01/99 10 NAP
127 LBNA Traders Tower - Self Park 03/14/97 05/01/97 10 NAP
128 LBNA Mabek CO L.P. 04/21/94 06/01/94 5 NAP
129 GCM Burlington Self Storage 07/31/00 09/01/00 5 NAP
130 GCM Boynton Plaza 06/30/00 08/01/00 5 NAP
131 SBRC 601-609 Mission Street 04/28/00 06/01/00 5 NAP
132 GCM Garden Ridge 10/03/00 12/01/00 5 NAP
133 GCM 300 West Pratt Street 03/30/00 05/01/00 5 NAP
134 GCM The GTE Building 05/09/00 07/01/00 5 NAP
135 GCM Hamlin Court 05/15/00 07/01/00 5 NAP
136 AMCC Telex Building 05/09/00 07/01/00 5 NAP
137 AMCC Charnelton Place Office Building 12/23/99 02/01/00 10 NAP
138 GCM Michael's Plaza 03/22/00 05/01/00 5 NAP
---------------------------------------------------------------------------------------------------------------------------------
139 GCM Mountain Vista Apartments 05/18/00 07/01/00 5 NAP
& Cibola Village
139a Mountain Vista Apartments
139b Cibola Village
---------------------------------------------------------------------------------------------------------------------------------
140 LBNA Horizon Health Center 06/29/00 08/01/00 5 NAP
141 GCM 300 West Hubbard Street Building 04/30/00 05/01/00 5 NAP
142 GCM 445 North Wells Street Building 04/30/00 07/01/00 5 NAP
143 GCM Miracle Mile Business Center 04/26/00 06/01/00 5 NAP
144 GCM Folsom Self-Storage 08/02/00 10/01/00 5 NAP
</TABLE>
<TABLE>
<CAPTION>
ORIGINAL STATED
TERM TO ORIGINAL
SCHEDULED MONTHLY DEBT MATURITY/ AMORTIZATION
CONTROL MORTGAGE MATURITY SERVICE ARD TERM
NUMBER LOAN SELLER LOAN/PROPERTY NAME DATE PAYMENT (MONTHS) (MONTHS)
-----------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C>
101 SBRC One Financial Place 06/01/30 871,332.98 120 360
102 LBNA Medical Mutual of Ohio 10/01/10 269,190.52 120 360
103 LBNA Jorie Plaza 12/01/10 172,572.76 120 360
104 GCM Westland Meadows 11/01/10 164,098.87 120 360
105 GCM Stonegate One 11/01/10 154,456.71 120 360
106 SBRC 149 New Montgomery Street 02/01/10 150,444.64 120 360
107 LBNA 101 West Grand 12/01/10 70,538.76 120 360
108 LBNA 57 W. Grand 12/01/10 42,158.49 120 360
109 LBNA 40 West Hubbard 12/01/10 17,275.40 120 360
110 LBNA South Loop Market Place 11/01/10 124,868.74 120 360
111 GCM Granite State Marketplace 09/01/08 132,630.71 120 360
112 GCM Pacific Plaza 08/01/10 125,398.48 120 360
113 SBRC Seatac Village Shopping Center 09/01/29 114,290.74 120 360
114 LBNA Seattle-Mead Industrial Facilities 12/01/10 118,743.55 120 360
115 LBNA Hamilton Court Apartments 11/01/10 113,412.14 120 360
116 GCM Webster Building 04/01/10 121,668.03 120 360
117 SBRC Amerix Building 04/01/10 118,325.48 120 300
118 SBRC 85 Devonshire Street/258-262 Washington
Street 04/01/05 108,067.76(a) 60 360
119 SBRC Centro De Distribucion del Norte 07/01/09 100,091.00 120 240
120 GCM 801 Boylston Street 09/01/10 88,832.26 120 273.3404
121 LBNA 29200 Northwestern Highway 11/01/10 77,662.67 120 360
-----------------------------------------------------------------------------------------------------------------------------------
122 GCM Simchik Four Property Portfolio 07/01/10 76,568.40 117 357
122a 100 Market Street
122b 9 Executive Park Drive
122c 1255 South Willow Street
122d 135 Daniel Webster Highway
-----------------------------------------------------------------------------------------------------------------------------------
123 GCM Four Points Hotel by Sheraton 05/01/10 81,485.19 120 300
124 LBNA GE/Montgomery Wards 11/01/10 71,723.10 120 120
- Col. Springs
125 LBNA GE/Montgomery Wards 11/01/10 38,252.32 120 120
- Pasadena Tx
126 SBRC US Storage Centers 07/01/09 67,245.62 120 300
127 LBNA Traders Tower-Self Park 03/31/07 72,170.89(c) 120 300
128 LBNA Mabek CO L.P. 05/01/09 112,770.40 180 180
129 GCM Burlington Self Storage 08/01/10 61,796.79 120 360
130 GCM Boynton Plaza 07/01/10 56,660.99 120 360
131 SBRC 601-609 Mission Street 05/01/10 55,437.74 120 360
132 GCM Garden Ridge 11/01/10 54,241.02 120 360
133 GCM 300 West Pratt Street 04/01/10 52,124.12 120 360
134 GCM The GTE Building 06/01/10 51,595.06 120 360
135 GCM Hamlin Court 06/01/10 53,147.34 120 360
136 AMCC Telex Building 06/01/10 53,495.63 120 360
137 AMCC Charnelton Place Office Building 01/01/10 50,947.96 120 360
138 GCM Michael's Plaza 04/01/10 46,525.82 120 360
-----------------------------------------------------------------------------------------------------------------------------------
139 GCM Mountain Vista Apartments 06/01/10 46,560.70 120 360
& Cibola Village
139a Mountain Vista Apartments
139b Cibola Village
-----------------------------------------------------------------------------------------------------------------------------------
140 LBNA Horizon Health Center 07/01/10 45,251.20 120 360
141 GCM 300 West Hubbard Street Building 04/01/10 27,020.16 120 360
142 GCM 445 North Wells Street Building 06/01/10 16,847.64 120 360
143 GCM Miracle Mile Business Center 05/01/10 42,942.47 120 360
144 GCM Folsom Self-Storage 09/01/10 42,940.15 120 360
</TABLE>
<TABLE>
<CAPTION>
REMAINING STATED
TERM TO REMAINING
MATURITY/ AMORTIZATION CUT-OFF
CONTROL MORTGAGE SEASONING ARD TERM DATE
NUMBER LOAN SELLER LOAN/PROPERTY NAME (MONTHS) (MONTHS) (MONTHS) BALANCE
-----------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C>
101 SBRC One Financial Place 6 114 354 119,577,992.90
102 LBNA Medical Mutual of Ohio 2 118 358 35,364,183.34
103 LBNA Jorie Plaza 0 120 360 22,800,000.00
104 GCM Westland Meadows 1 119 359 22,714,214.38
105 GCM Stonegate One 1 119 359 20,985,980.79
106 SBRC 149 New Montgomery Street 10 110 350 18,809,602.27
107 LBNA 101 West Grand 0 120 360 10,000,000.00
108 LBNA 57 W. Grand 0 120 360 6,000,000.00
109 LBNA 40 West Hubbard 0 120 360 2,500,000.00
110 LBNA South Loop Market Place 1 119 359 18,235,847.93
111 GCM Granite State Marketplace 27 93 333 18,205,496.80
112 GCM Pacific Plaza 4 116 356 16,426,642.13
113 SBRC Seatac Village Shopping Center 15 105 345 16,087,967.31
114 LBNA Seattle-Mead Industrial Facilities 0 120 360 16,000,000.00
115 LBNA Hamilton Court Apartments 1 119 359 15,988,454.53
116 GCM Webster Building 8 112 352 15,933,790.77
117 SBRC Amerix Building 8 112 292 14,401,990.84
118 SBRC 85 Devonshire Street/258-262 Washington
Street 8 52 360 13,650,000.00
119 SBRC Centro De Distribucion del Norte 17 103 223 11,197,297.78
120 GCM 801 Boylston Street 3 117 270.3404 11,010,038.21
121 LBNA 29200 Northwestern Highway 1 119 359 10,268,534.52
-----------------------------------------------------------------------------------------------------------------------------------
122 GCM Simchik Four Property Portfolio 2 115 355 9,975,377.47
122a 100 Market Street
122b 9 Executive Park Drive
122c 1255 South Willow Street
122d 135 Daniel Webster Highway
-----------------------------------------------------------------------------------------------------------------------------------
123 GCM Four Points Hotel by Sheraton 7 113 293 9,550,083.19
124 LBNA GE/Montgomery Wards 1 119 119 5,966,576.90
- Col. Springs
125 LBNA GE/Montgomery Wards 1 119 119 3,182,174.35
- Pasadena Tx
126 SBRC US Storage Centers 17 103 283 8,365,375.11
127 LBNA Traders Tower-Self Park 44 76 270 8,343,002.93
128 LBNA Mabek CO L.P. 79 101 101 8,145,363.67
129 GCM Burlington Self Storage 4 116 356 7,984,459.40
130 GCM Boynton Plaza 5 115 355 7,679,220.02
131 SBRC 601-609 Mission Street 7 113 353 7,372,988.89
132 GCM Garden Ridge 1 119 359 7,095,636.48
133 GCM 300 West Pratt Street 8 112 352 7,018,345.03
134 GCM The GTE Building 6 114 354 6,877,665.29
135 GCM Hamlin Court 6 114 354 6,810,392.89
136 AMCC Telex Building 6 114 354 6,781,144.09
137 AMCC Charnelton Place Office Building 11 109 349 6,709,489.20
138 GCM Michael's Plaza 8 112 352 6,247,050.40
-----------------------------------------------------------------------------------------------------------------------------------
139 GCM Mountain Vista Apartments 6 114 354 5,982,627.15
& Cibola Village
139a Mountain Vista Apartments
139b Cibola Village
-----------------------------------------------------------------------------------------------------------------------------------
140 LBNA Horizon Health Center 5 115 355 5,836,517.68
141 GCM 300 West Hubbard Street Building 8 112 352 3,535,350.48
142 GCM 445 North Wells Street Building 6 114 354 2,206,700.06
143 GCM Miracle Mile Business Center 7 113 353 5,679,548.69
144 GCM Folsom Self-Storage 3 117 357 5,591,013.15
</TABLE>
Footnotes: (a) Loan is interest only for the first 24 payments; Monthly Debt
Service Payment shown is the full P&I amount.
(b) Original Balance and First Payment Date were $10,495,000 and
8/1/00, respectively. A principal paydown of $495,000 occurred
following the third payment date of the loan, per the original
note terms. Original Balance and First Payment Date shown
above are subsequent to the principal paydown.
(c) Loan is interest only for the first 14 payments; Monthly Debt
Service Payment shown is the full P&I amount.
<PAGE> 10
GENERAL MORTGAGE LOAN INFORMATION
<TABLE>
<CAPTION>
Control Mortgage Mortgage Administrative
Number Loan Seller Loan / Property Name Original Balance Rate Fee Rate
---------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C>
145 SBRC Arlington Heights Apartments 5,600,000 7.5700% 0.1124%
146 LBNA Carriage House Lofts 5,500,000 8.1300% 0.0624%
147 GCM Northpointe Shopping Center 5,200,000 8.3200% 0.0624%
148 GCM 2 Willow Street 5,200,000 8.3720% 0.0624%
149 SBRC Villa de Mission East 5,200,000 7.7700% 0.0974%
150 GCM Calaveras Landing Shopping Center 5,200,000 7.9800% 0.0924%
151 GCM Healtheon 5,165,000 8.0400% 0.0924%
152 GCM 444 North Wells Street Building 5,140,000 8.4900% 0.0624%
153 GCM 1600 Corporate Center Drive 5,066,000 8.4600% 0.0624%
156 SBRC Town Green at Wilton Center 4,920,000 8.3600% 0.1474%
154 GCM Little Creek Apartments 5,050,000 7.8300% 0.0624%
155 GCM 271 - 285 East Fordham Road 4,968,000 8.4000% 0.0624%
157 GCM El Dorado Plaza 4,425,000 8.1300% 0.0624%
158 SBRC Tivoli Gardens Apartments 4,400,000 8.0400% 0.1024%
159 SBRC 155 Washington Ave 4,400,000 8.2500% 0.0624%
160 SBRC 370 Convention Way 4,281,000 9.1900% 0.0624%
161 GCM Union Landing Retail Center 4,250,000 7.7700% 0.0624%
162 GCM Briarwood Apartments 4,200,000 7.6900% 0.0624%
163 SBRC Franklinton Square Shopping Center 4,200,000 7.9800% 0.1224%
164 GCM Conquistador Apartments 4,200,000 8.1100% 0.0624%
165 GCM Greenhill Corporate Center 4,094,000 8.3200% 0.0924%
166 GCM Northridge Apartments 4,100,000 7.9800% 0.0624%
167 GCM Red Coach Village Apartments 4,100,000 7.9800% 0.0624%
168 AMCC K-Mart Shopping Center - Savannah 4,090,446 8.0500% 0.0624%
169 SBRC The Cascades 4,000,000 7.9600% 0.1124%
170 GCM The Trane Company Building 3,908,000 8.4400% 0.0624%
171 LBNA Chandler's Building 3,900,000 8.6500% 0.0624%
172 AMCC K-Mart Shopping Center - Nashville 3,840,545 8.0500% 0.0624%
173 AMCC 2150 Joshua's Path 3,800,000 8.0500% 0.0624%
174 AMCC Ver-Sa-Til 3,750,000 7.8750% 0.0624%
175 LBNA Springdale Mall 3,650,000 8.1700% 0.0624%
176 LBNA Frontier Commons/Global Crossing 3,650,000 8.4100% 0.0624%
177 GCM Wythe Shopping Center 3,645,000 8.3500% 0.0624%
178 AMCC Pencader Corporate Center 3,640,000 8.0000% 0.0624%
179 LBNA Watermark Office Building 3,450,000 8.4210% 0.0624%
180 GCM 801 West Diversey Parkway 3,400,000 8.9900% 0.0624%
181 GCM Lafayette Business Park 3,400,000 8.1200% 0.0924%
182 GCM Arrow Business Center 3,250,000 8.3600% 0.0924%
183 LBNA Palm Haven Mobile Home Park 3,200,000 8.6000% 0.0824%
184 AMCC Cedar Marketplace 3,200,000 8.0000% 0.0624%
185 GCM Crossroads Professional Building 3,150,000 8.1100% 0.0624%
186 LBNA Imperial Crown Center 3,100,000 8.2730% 0.0624%
187 GCM Fran Murphy Building 3,050,000 8.2700% 0.1224%
188 GCM Walgreen's - South Medford 3,010,000 8.2300% 0.0624%
189 GCM Sav-on and Carl's Jr. 3,000,000 8.0000% 0.0624%
190 AMCC The Shops at Enon Springs 2,895,000 8.1000% 0.0624%
191 AMCC Sierra Heartland Senior Apartments 2,850,000 8.0000% 0.0624%
192 GCM Weatherbridge Center Buildings II and III 2,873,000 8.6900% 0.0924%
</TABLE>
<TABLE>
<CAPTION>
Interest
Control Mortgage Net Mortgage Rate Accrual
Number Loan Seller Loan / Property Name Rate Type Method Loan Type
-----------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C>
145 SBRC Arlington Heights Apartments 7.4576% Fixed Actual/360 Balloon
146 LBNA Carriage House Lofts 8.0676% Fixed Actual/360 Balloon
147 GCM Northpointe Shopping Center 8.2576% Fixed Actual/360 Balloon
148 GCM 2 Willow Street 8.3096% Fixed Actual/360 Balloon
149 SBRC Villa de Mission East 7.6726% Fixed Actual/360 Balloon
150 GCM Calaveras Landing Shopping Center 7.8876% Fixed Actual/360 Balloon
151 GCM Healtheon 7.9476% Fixed Actual/360 Balloon
152 GCM 444 North Wells Street Building 8.4276% Fixed Actual/360 Balloon
153 GCM 1600 Corporate Center Drive 8.3976% Fixed Actual/360 Balloon
156 SBRC Town Green at Wilton Center 8.2126% Fixed Actual/360 Balloon
154 GCM Little Creek Apartments 7.7676% Fixed Actual/360 Balloon
155 GCM 271 - 285 East Fordham Road 8.3376% Fixed Actual/360 Balloon
157 GCM El Dorado Plaza 8.0676% Fixed Actual/360 Balloon
158 SBRC Tivoli Gardens Apartments 7.9376% Fixed Actual/360 Balloon
159 SBRC 155 Washington Ave 8.1876% Fixed Actual/360 Balloon
160 SBRC 370 Convention Way 9.1276% Fixed Actual/360 Balloon
161 GCM Union Landing Retail Center 7.7076% Fixed Actual/360 Balloon
162 GCM Briarwood Apartments 7.6276% Fixed Actual/360 Balloon
163 SBRC Franklinton Square Shopping Center 7.8576% Fixed Actual/360 Balloon
164 GCM Conquistador Apartments 8.0476% Fixed Actual/360 Balloon
165 GCM Greenhill Corporate Center 8.2276% Fixed Actual/360 Balloon
166 GCM Northridge Apartments 7.9176% Fixed Actual/360 Balloon
167 GCM Red Coach Village Apartments 7.9176% Fixed Actual/360 Balloon
168 AMCC K-Mart Shopping Center - Savannah 7.9876% Fixed Actual/360 Balloon
169 SBRC The Cascades 7.8476% Fixed Actual/360 Balloon
170 GCM The Trane Company Building 8.3776% Fixed Actual/360 Balloon
171 LBNA Chandler's Building 8.5876% Fixed Actual/360 Balloon
172 AMCC K-Mart Shopping Center - Nashville 7.9876% Fixed Actual/360 Balloon
173 AMCC 2150 Joshua's Path 7.9876% Fixed Actual/360 Balloon
174 AMCC Ver-Sa-Til 7.8126% Fixed Actual/360 Balloon
175 LBNA Springdale Mall 8.1076% Fixed Actual/360 Balloon
176 LBNA Frontier Commons/Global Crossing 8.3476% Fixed Actual/360 Balloon
177 GCM Wythe Shopping Center 8.2876% Fixed Actual/360 Balloon
178 AMCC Pencader Corporate Center 7.9376% Fixed Actual/360 Balloon
179 LBNA Watermark Office Building 8.3586% Fixed Actual/360 Balloon
180 GCM 801 West Diversey Parkway 8.9276% Fixed Actual/360 Balloon
181 GCM Lafayette Business Park 8.0276% Fixed Actual/360 Balloon
182 GCM Arrow Business Center 8.2676% Fixed Actual/360 Balloon
183 LBNA Palm Haven Mobile Home Park 8.5176% Fixed Actual/360 Balloon
184 AMCC Cedar Marketplace 7.9376% Fixed Actual/360 Balloon
185 GCM Crossroads Professional Building 8.0476% Fixed Actual/360 Balloon
186 LBNA Imperial Crown Center 8.2106% Fixed Actual/360 Balloon
187 GCM Fran Murphy Building 8.1476% Fixed Actual/360 Balloon
188 GCM Walgreen's - South Medford 8.1676% Fixed Actual/360 Balloon
189 GCM Sav-on and Carl's Jr. 7.9376% Fixed Actual/360 Balloon
190 AMCC The Shops at Enon Springs 8.0376% Fixed Actual/360 Balloon
191 AMCC Sierra Heartland Senior Apartments 7.9376% Fixed Actual/360 Balloon
192 GCM Weatherbridge Center Buildings II and III 8.5976% Fixed Actual/360 Full Amort
</TABLE>
<TABLE>
<CAPTION>
First Anticipated
Control Mortgage Payment Grace Repayment
Number Loan Seller Loan / Property Name Note Date Date Period Date
------------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C>
145 SBRC Arlington Heights Apartments 07/26/99 09/01/99 10 NAP
146 LBNA Carriage House Lofts 11/01/00 01/01/01 5 NAP
147 GCM Northpointe Shopping Center 09/18/00 11/01/00 5 NAP
148 GCM 2 Willow Street 08/16/00 10/01/00 5 NAP
149 SBRC Villa de Mission East 04/13/00 06/01/00 5 NAP
150 GCM Calaveras Landing Shopping Center 02/23/00 04/01/00 5 NAP
151 GCM Healtheon 04/28/00 06/01/00 5 NAP
152 GCM 444 North Wells Street Building 04/30/00 07/01/00 5 NAP
153 GCM 1600 Corporate Center Drive 07/14/00 09/01/00 5 NAP
156 SBRC Town Green at Wilton Center 06/14/00 08/01/00 10 NAP
154 GCM Little Creek Apartments 09/13/00 11/01/00 5 NAP
155 GCM 271 - 285 East Fordham Road 10/01/99 12/01/99 5 NAP
157 GCM El Dorado Plaza 09/21/00 11/01/00 5 NAP
158 SBRC Tivoli Gardens Apartments 11/19/99 01/01/00 10 NAP
159 SBRC 155 Washington Ave 09/24/99 11/01/99 10 NAP
160 SBRC 370 Convention Way 05/30/00 07/01/00 5 NAP
161 GCM Union Landing Retail Center 04/24/00 06/01/00 5 NAP
162 GCM Briarwood Apartments 09/25/00 11/01/00 5 NAP
163 SBRC Franklinton Square Shopping Center 04/11/00 06/01/00 15 NAP
164 GCM Conquistador Apartments 07/28/99 09/01/99 5 NAP
165 GCM Greenhill Corporate Center 09/21/00 11/01/00 5 NAP
166 GCM Northridge Apartments 05/03/00 07/01/00 5 NAP
167 GCM Red Coach Village Apartments 04/12/00 06/01/00 5 NAP
168 AMCC K-Mart Shopping Center - Savannah 12/13/99 02/01/00 10 NAP
169 SBRC The Cascades 08/30/99 10/01/99 10 NAP
170 GCM The Trane Company Building 04/27/00 06/01/00 3 NAP
171 LBNA Chandler's Building 04/27/00 06/01/00 5 NAP
172 AMCC K-Mart Shopping Center - Nashville 12/13/99 02/01/00 10 NAP
173 AMCC 2150 Joshua's Path 11/04/99 01/01/00 10 NAP
174 AMCC Ver-Sa-Til 06/21/99 08/01/99 10 NAP
175 LBNA Springdale Mall 09/06/00 11/01/00 5 NAP
176 LBNA Frontier Commons/Global Crossing 06/28/00 08/01/00 5 NAP
177 GCM Wythe Shopping Center 03/30/00 05/01/00 7 NAP
178 AMCC Pencader Corporate Center 06/14/99 08/01/99 10 NAP
179 LBNA Watermark Office Building 09/19/00 11/01/00 5 NAP
180 GCM 801 West Diversey Parkway 05/18/00 07/01/00 5 NAP
181 GCM Lafayette Business Park 02/25/00 04/01/00 5 NAP
182 GCM Arrow Business Center 09/28/00 11/01/00 5 NAP
183 LBNA Palm Haven Mobile Home Park 06/08/00 08/01/00 5 NAP
184 AMCC Cedar Marketplace 10/01/99 12/01/99 10 NAP
185 GCM Crossroads Professional Building 09/07/00 11/01/00 5 NAP
186 LBNA Imperial Crown Center 11/16/00 01/01/01 5 NAP
187 GCM Fran Murphy Building 09/18/00 11/01/00 5 NAP
188 GCM Walgreen's - South Medford 10/02/00 12/01/00 5 NAP
189 GCM Sav-on and Carl's Jr. 08/31/00 10/01/00 5 NAP
190 AMCC The Shops at Enon Springs 04/26/00 06/01/00 5 NAP
191 AMCC Sierra Heartland Senior Apartments 07/07/00 09/01/00 5 NAP
192 GCM Weatherbridge Center Buildings II and III 07/12/00 09/01/00 5 NAP
</TABLE>
<TABLE>
<CAPTION>
Original Stated
Term To Original
Scheduled Monthly Debt Maturity/ Amortization
Control Mortgage Maturity Service ARD Term
Number Loan Seller Loan / Property Name Date Payment (months) (months)
---------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C>
145 SBRC Arlington Heights Apartments 08/01/09 39,424.78 120 360
146 LBNA Carriage House Lofts 12/01/10 40,856.60 120 360
147 GCM Northpointe Shopping Center 10/01/10 39,322.05 120 360
148 GCM 2 Willow Street 09/01/10 39,512.75 120 360
149 SBRC Villa de Mission East 05/01/10 37,325.33 120 360
150 GCM Calaveras Landing Shopping Center 03/01/10 38,083.28 120 360
151 GCM Healtheon 05/01/10 38,043.06 120 360
152 GCM 444 North Wells Street Building 06/01/10 39,485.73 120 360
153 GCM 1600 Corporate Center Drive 08/01/10 38,809.64 120 360
156 SBRC Town Green at Wilton Center 07/01/10 37,343.47 120 360
154 GCM Little Creek Apartments 10/01/10 36,458.39 120 360
155 GCM 271 - 285 East Fordham Road 11/01/09 37,848.09 120 360
157 GCM El Dorado Plaza 10/01/10 32,870.99 120 360
158 SBRC Tivoli Gardens Apartments 12/01/09 32,408.42 120 360
159 SBRC 155 Washington Ave 10/01/09 34,691.81 120 300
160 SBRC 370 Convention Way 06/01/07 35,032.75 84 360
161 GCM Union Landing Retail Center 05/01/10 30,506.28 120 360
162 GCM Briarwood Apartments 10/01/10 29,915.36 120 360
163 SBRC Franklinton Square Shopping Center 05/01/10 30,759.57 120 360
164 GCM Conquistador Apartments 08/01/09 31,140.79 120 360
165 GCM Greenhill Corporate Center 10/01/10 30,958.56 120 360
166 GCM Northridge Apartments 06/01/10 30,027.20 120 360
167 GCM Red Coach Village Apartments 05/01/10 30,027.20 120 360
168 AMCC K-Mart Shopping Center - Savannah 01/01/10 30,156.95 120 360
169 SBRC The Cascades 09/01/09 29,239.12 120 360
170 GCM The Trane Company Building 05/01/10 29,883.12 120 360
171 LBNA Chandler's Building 05/01/10 30,403.20 120 360
172 AMCC K-Mart Shopping Center - Nashville 01/01/10 28,314.54 120 360
173 AMCC 2150 Joshua's Path 12/01/09 28,015.63 120 360
174 AMCC Ver-Sa-Til 07/01/09 27,190.11 120 360
175 LBNA Springdale Mall 10/01/10 27,216.22 120 360
176 LBNA Frontier Commons/Global Crossing 07/01/10 27,832.86 120 360
177 GCM Wythe Shopping Center 04/01/10 27,640.34 120 360
178 AMCC Pencader Corporate Center 07/01/09 26,709.04 120 360
179 LBNA Watermark Office Building 10/01/12 26,334.60 144 360
180 GCM 801 West Diversey Parkway 06/01/10 27,332.71 120 360
181 GCM Lafayette Business Park 03/01/10 25,233.00 120 360
182 GCM Arrow Business Center 10/01/10 24,667.94 120 360
183 LBNA Palm Haven Mobile Home Park 07/01/10 24,832.37 120 360
184 AMCC Cedar Marketplace 11/01/09 23,480.47 120 360
185 GCM Crossroads Professional Building 10/01/10 24,542.19 120 300
186 LBNA Imperial Crown Center 12/01/10 23,339.41 120 360
187 GCM Fran Murphy Building 10/01/10 24,088.51 120 300
188 GCM Walgreen's - South Medford 11/01/10 23,692.13 120 300
189 GCM Sav-on and Carl's Jr. 09/01/10 22,012.94 120 360
190 AMCC The Shops at Enon Springs 05/01/10 21,444.65 120 360
191 AMCC Sierra Heartland Senior Apartments 08/01/10 20,912.30 120 360
192 GCM Weatherbridge Center Buildings II and III 08/01/15 28,612.45 180 180
</TABLE>
<TABLE>
<CAPTION>
Remaining Stated
Term To Remaining
Maturity/ Amortization Cut-off
Control Mortgage Seasoning ARD Term Date
Number Loan Seller Loan / Property Name (months) (months) (months) Balance
-------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C>
145 SBRC Arlington Heights Apartments 16 104 344 5,541,084.10
146 LBNA Carriage House Lofts 0 120 360 5,500,000.00
147 GCM Northpointe Shopping Center 2 118 358 5,194,650.01
148 GCM 2 Willow Street 3 117 357 5,191,446.87
149 SBRC Villa de Mission East 7 113 353 5,178,495.88
150 GCM Calaveras Landing Shopping Center 9 111 351 5,173,541.50
151 GCM Healtheon 7 113 353 5,145,165.22
152 GCM 444 North Wells Street Building 6 114 354 5,124,645.67
153 GCM 1600 Corporate Center Drive 4 116 356 5,055,904.72
156 SBRC Town Green at Wilton Center 5 115 355 4,907,937.15
154 GCM Little Creek Apartments 2 118 358 5,044,068.38
155 GCM 271 - 285 East Fordham Road 13 107 347 4,933,554.73
157 GCM El Dorado Plaza 2 118 358 4,420,203.26
158 SBRC Tivoli Gardens Apartments 12 108 348 4,369,641.03
159 SBRC 155 Washington Ave 14 106 286 4,342,309.01
160 SBRC 370 Convention Way 6 78 354 4,270,597.44
161 GCM Union Landing Retail Center 7 113 353 4,232,424.51
162 GCM Briarwood Apartments 2 118 358 4,194,882.97
163 SBRC Franklinton Square Shopping Center 7 113 353 4,183,599.97
164 GCM Conquistador Apartments 16 104 344 4,161,547.16
165 GCM Greenhill Corporate Center 2 118 358 4,089,787.90
166 GCM Northridge Apartments 6 114 354 4,085,920.27
167 GCM Red Coach Village Apartments 7 113 353 4,083,990.44
168 AMCC K-Mart Shopping Center - Savannah 11 109 349 4,064,239.35
169 SBRC The Cascades 15 105 345 3,963,919.71
170 GCM The Trane Company Building 7 113 353 3,894,615.54
171 LBNA Chandler's Building 7 113 353 3,887,453.97
172 AMCC K-Mart Shopping Center - Nashville 11 109 349 3,815,939.49
173 AMCC 2150 Joshua's Path 12 108 348 3,773,850.13
174 AMCC Ver-Sa-Til 17 103 343 3,711,531.69
175 LBNA Springdale Mall 2 118 358 3,646,086.27
176 LBNA Frontier Commons/Global Crossing 5 115 355 3,641,183.51
177 GCM Wythe Shopping Center 8 112 352 3,629,791.06
178 AMCC Pencader Corporate Center 17 103 343 3,603,874.20
179 LBNA Watermark Office Building 2 142 358 3,446,549.32
180 GCM 801 West Diversey Parkway 6 114 354 3,391,218.31
181 GCM Lafayette Business Park 9 111 351 3,383,354.91
182 GCM Arrow Business Center 2 118 358 3,246,693.32
183 LBNA Palm Haven Mobile Home Park 5 115 355 3,192,703.97
184 AMCC Cedar Marketplace 13 107 347 3,175,357.80
185 GCM Crossroads Professional Building 2 118 298 3,144,185.55
186 LBNA Imperial Crown Center 0 120 360 3,100,000.00
187 GCM Fran Murphy Building 2 118 298 3,044,546.48
188 GCM Walgreen's - South Medford 1 119 299 3,006,951.45
189 GCM Sav-on and Carl's Jr. 3 117 357 2,994,591.49
190 AMCC The Shops at Enon Springs 7 113 353 2,884,067.62
191 AMCC Sierra Heartland Senior Apartments 4 116 356 2,843,556.89
192 GCM Weatherbridge Center Buildings II and III 4 176 176 2,842,834.15
</TABLE>
<PAGE> 11
GENERAL MORTGAGE LOAN INFORMATION
<TABLE>
<CAPTION>
Control Mortgage Mortgage Administrative
Number Loan Seller Loan / Property Name Original Balance Rate Fee Rate
--------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C>
193 SBRC K-Mart Shopping Center - Salem 2,816,000 8.7500% 0.0624%
194 GCM 1201 Sharp Street 2,775,000 8.3900% 0.0924%
195 AMCC RPS Warehouse 2,700,000 8.1800% 0.0624%
196 AMCC 755 & 775 Fiero Lane 2,700,000 8.7500% 0.0624%
197 GCM Redondo Tower Apartments 2,600,000 7.9700% 0.0624%
198 AMCC Plaza II Office Building 2,600,000 8.0000% 0.0624%
199 LBNA Fountain Place Apartments 2,550,000 7.7900% 0.0824%
200 AMCC Carriage House Apartment 1,100,000 7.5000% 0.0624%
- Sioux Falls
201 AMCC Carriage House Apartment 835,000 7.5000% 0.0624%
- Brookings
202 AMCC Carriage House Apartment 690,000 7.5000% 0.0624%
- Pierre
203 GCM Pioneer Point Apartments 2,480,000 8.4200% 0.0624%
204 AMCC CVS Harper Center 2,450,000 8.1500% 0.0624%
205 SBRC K-Mart Shopping Center 2,445,000 8.7000% 0.0624%
- Salt Lake City
206 GCM 6396, 6392, 6372 McLeod Drive 2,425,000 8.5400% 0.0624%
207 SBRC Broadway Plaza Building 2,400,000 8.4510% 0.1124%
208 SBRC 225 Long Avenue 2,400,000 8.5300% 0.0624%
209 LBNA Almond Grand Gurnee 2,390,000 8.6500% 0.0624%
210 GCM Summit/Breckenridge Apartments 2,400,000 8.4900% 0.0624%
211 GCM Peppertree Apartments 2,370,000 8.1800% 0.1224%
212 GCM Hillmount Apartments 2,360,000 8.1500% 0.0624%
213 AMCC 1500 Renaissance Building 2,300,000 8.6500% 0.0624%
214 AMCC Etinuum Office Building 2,275,000 8.7700% 0.0624%
215 AMCC DHR Office Building 2,300,000 8.1000% 0.0624%
216 GCM Oakwood Manor Apartments 2,240,000 8.1500% 0.0624%
217 GCM Woodbend Apartments 2,185,000 8.1100% 0.0624%
218 AMCC Warminster Shopping Center 2,200,000 8.4000% 0.0624%
219 AMCC PBR II 1,245,000 7.3500% 0.0624%
220 AMCC PBR I 900,000 7.4500% 0.0624%
221 GCM U-Stor Chambers Self-Storage 2,075,000 8.4500% 0.0624%
222 GCM 9925-9929 Jefferson Boulevard 2,000,000 8.5200% 0.0624%
223 AMCC 810-812 Fiero Lane 2,000,000 7.9000% 0.0624%
224 AMCC Lab Corp of America 1,868,000 8.4500% 0.0624%
225 LBNA Birchbrook Office Park 1,800,000 8.4900% 0.0624%
226 GCM Oro Valley Self Storage 1,721,000 8.5000% 0.0624%
227 AMCC Hillcrest Retail/Office Shopping Center 1,700,000 8.6800% 0.0624%
228 AMCC Cain Drive Warehouses 1,700,000 8.5000% 0.0624%
229 SBRC Mini-City Self Storage 1,670,000 8.5700% 0.1124%
230 AMCC Macy Building 1,700,000 7.5000% 0.0624%
231 GCM Senate Place Apartments 885,000 8.3000% 0.0624%
232 GCM Eastfield Townhouses 675,000 8.3000% 0.0624%
233 LBNA Kendall Manor Apartments 1,500,000 8.5500% 0.0824%
234 AMCC The Culver Building 1,500,000 8.2000% 0.0624%
235 AMCC Harvard Physicians Building 1,500,000 8.2000% 0.0624%
236 AMCC Lyon Street Retail 1,600,000 7.7500% 0.0624%
237 AMCC 350 Newton Avenue Apartments 1,500,000 6.7500% 0.0624%
238 AMCC Solar Gardens 1,470,000 7.8500% 0.0624%
239 AMCC Quality Suites Albuquerque 1,481,366 7.8000% 0.0624%
240 AMCC Springville Corners 1,440,000 8.5000% 0.0624%
241 AMCC 224-234 East Broad Street 1,500,000 7.2500% 0.0624%
242 GCM 6380 McLeod Drive 1,405,000 8.3500% 0.0624%
243 AMCC Black Mountain Point Office Building 1,450,000 7.9000% 0.0624%
244 AMCC Waste Management Building 1,400,000 8.4900% 0.0624%
245 AMCC Silver Lake Plaza 1,400,000 8.3500% 0.0624%
246 AMCC Checkmate Apartments 1,356,600 8.3500% 0.0624%
247 AMCC Creekside Center 1,275,000 8.5500% 0.0624%
248 AMCC Tolt Towne Center 1,300,000 7.4000% 0.0624%
249 AMCC South Fridley Apartments 1,325,000 7.3000% 0.0624%
250 GCM 6668 Owens Drive 1,250,000 8.1500% 0.0624%
</TABLE>
<TABLE>
<CAPTION>
Interest
Control Mortgage Net Mortgage Rate Accrual
Number Loan Seller Loan / Property Name Rate Type Method Loan Type
-----------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C>
193 SBRC K-Mart Shopping Center - Salem 8.6876% Fixed Actual/360 Balloon
194 GCM 1201 Sharp Street 8.2976% Fixed Actual/360 Balloon
195 AMCC RPS Warehouse 8.1176% Fixed Actual/360 Balloon
196 AMCC 755 & 775 Fiero Lane 8.6876% Fixed Actual/360 Balloon
197 GCM Redondo Tower Apartments 7.9076% Fixed Actual/360 Balloon
198 AMCC Plaza II Office Building 7.9376% Fixed Actual/360 Balloon
199 LBNA Fountain Place Apartments 7.7076% Fixed Actual/360 Balloon
200 AMCC Carriage House Apartment 7.4376% Fixed 30/360 Full Amort
- Sioux Falls
201 AMCC Carriage House Apartment 7.4376% Fixed 30/360 Full Amort
- Brookings
202 AMCC Carriage House Apartment 7.4376% Fixed 30/360 Full Amort
- Pierre
203 GCM Pioneer Point Apartments 8.3576% Fixed Actual/360 Balloon
204 AMCC CVS Harper Center 8.0876% Fixed Actual/360 Balloon
205 SBRC K-Mart Shopping Center 8.6376% Fixed Actual/360 Full Amort
- Salt Lake City
206 GCM 6396, 6392, 6372 McLeod Drive 8.4776% Fixed Actual/360 Balloon
207 SBRC Broadway Plaza Building 8.3386% Fixed Actual/360 Balloon
208 SBRC 225 Long Avenue 8.4676% Fixed Actual/360 Balloon
209 LBNA Almond Grand Gurnee 8.5876% Fixed Actual/360 Balloon
210 GCM Summit/Breckenridge Apartments 8.4276% Fixed Actual/360 Balloon
211 GCM Peppertree Apartments 8.0576% Fixed Actual/360 Balloon
212 GCM Hillmount Apartments 8.0876% Fixed Actual/360 Balloon
213 AMCC 1500 Renaissance Building 8.5876% Fixed Actual/360 Balloon
214 AMCC Etinuum Office Building 8.7076% Fixed Actual/360 Balloon
215 AMCC DHR Office Building 8.0376% Fixed Actual/360 Balloon
216 GCM Oakwood Manor Apartments 8.0876% Fixed Actual/360 Balloon
217 GCM Woodbend Apartments 8.0476% Fixed Actual/360 Balloon
218 AMCC Warminster Shopping Center 8.3376% Fixed Actual/360 Balloon
219 AMCC PBR II 7.2876% Fixed Actual/360 Balloon
220 AMCC PBR I 7.3876% Fixed Actual/360 Balloon
221 GCM U-Stor Chambers Self-Storage 8.3876% Fixed Actual/360 Balloon
222 GCM 9925-9929 Jefferson Boulevard 8.4576% Fixed Actual/360 Balloon
223 AMCC 810-812 Fiero Lane 7.8376% Fixed Actual/360 Balloon
224 AMCC Lab Corp of America 8.3876% Fixed Actual/360 Balloon
225 LBNA Birchbrook Office Park 8.4276% Fixed Actual/360 Balloon
226 GCM Oro Valley Self Storage 8.4376% Fixed Actual/360 Balloon
227 AMCC Hillcrest Retail/Office Shopping Center 8.6176% Fixed Actual/360 Balloon
228 AMCC Cain Drive Warehouses 8.4376% Fixed Actual/360 Balloon
229 SBRC Mini-City Self Storage 8.4576% Fixed Actual/360 Balloon
230 AMCC Macy Building 7.4376% Fixed Actual/360 Balloon
231 GCM Senate Place Apartments 8.2376% Fixed Actual/360 Balloon
232 GCM Eastfield Townhouses 8.2376% Fixed Actual/360 Balloon
233 LBNA Kendall Manor Apartments 8.4676% Fixed Actual/360 Balloon
234 AMCC The Culver Building 8.1376% Fixed Actual/360 Balloon
235 AMCC Harvard Physicians Building 8.1376% Fixed Actual/360 Balloon
236 AMCC Lyon Street Retail 7.6876% Fixed 30/360 Full Amort
237 AMCC 350 Newton Avenue Apartments 6.6876% Fixed Actual/360 Balloon
238 AMCC Solar Gardens 7.7876% Fixed Actual/360 Balloon
239 AMCC Quality Suites Albuquerque 7.7376% Fixed 30/360 Full Amort
240 AMCC Springville Corners 8.4376% Fixed Actual/360 Balloon
241 AMCC 224-234 East Broad Street 7.1876% Fixed Actual/360 Balloon
242 GCM 6380 McLeod Drive 8.2876% Fixed Actual/360 Balloon
243 AMCC Black Mountain Point Office Building 7.8376% Fixed Actual/360 Balloon
244 AMCC Waste Management Building 8.4276% Fixed Actual/360 Balloon
245 AMCC Silver Lake Plaza 8.2876% Fixed Actual/360 Balloon
246 AMCC Checkmate Apartments 8.2876% Fixed Actual/360 Balloon
247 AMCC Creekside Center 8.4876% Fixed Actual/360 Balloon
248 AMCC Tolt Towne Center 7.3376% Fixed Actual/360 Balloon
249 AMCC South Fridley Apartments 7.2376% Fixed 30/360 Full Amort
250 GCM 6668 Owens Drive 8.0876% Fixed Actual/360 Balloon
</TABLE>
<TABLE>
<CAPTION>
First Anticipated
Control Mortgage Payment Grace Repayment
Number Loan Seller Loan / Property Name Note Date Date Period Date
------------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C>
193 SBRC K-Mart Shopping Center - Salem 05/10/00 07/01/00 5 NAP
194 GCM 1201 Sharp Street 12/10/99 02/01/00 5 NAP
195 AMCC RPS Warehouse 07/05/00 09/01/00 5 NAP
196 AMCC 755 & 775 Fiero Lane 02/28/00 04/01/00 5 NAP
197 GCM Redondo Tower Apartments 06/27/00 08/01/00 5 NAP
198 AMCC Plaza II Office Building 08/25/99 10/01/99 10 NAP
199 LBNA Fountain Place Apartments 09/01/99 10/01/99 5 NAP
200 AMCC Carriage House Apartment 03/31/99 05/01/99 10 NAP
- Sioux Falls
201 AMCC Carriage House Apartment 03/31/99 05/01/99 10 NAP
- Brookings
202 AMCC Carriage House Apartment 03/31/99 05/01/99 10 NAP
- Pierre
203 GCM Pioneer Point Apartments 06/24/99 08/01/99 5 NAP
204 AMCC CVS Harper Center 10/05/00 12/01/00 5 NAP
205 SBRC K-Mart Shopping Center 05/10/00 07/01/00 5 NAP
- Salt Lake City
206 GCM 6396, 6392, 6372 McLeod Drive 03/02/00 05/01/00 5 NAP
207 SBRC Broadway Plaza Building 06/30/00 08/01/00 5 NAP
208 SBRC 225 Long Avenue 07/21/00 09/01/00 10 NAP
209 LBNA Almond Grand Gurnee 08/03/00 10/01/00 5 NAP
210 GCM Summit/Breckenridge Apartments 02/10/00 04/01/00 5 NAP
211 GCM Peppertree Apartments 06/08/00 08/01/00 5 NAP
212 GCM Hillmount Apartments 03/31/00 05/01/00 5 NAP
213 AMCC 1500 Renaissance Building 04/14/00 06/01/00 5 NAP
214 AMCC Etinuum Office Building 10/13/00 12/01/00 5 NAP
215 AMCC DHR Office Building 07/28/99 09/01/99 10 NAP
216 GCM Oakwood Manor Apartments 03/31/00 05/01/00 5 NAP
217 GCM Woodbend Apartments 08/14/00 10/01/00 5 NAP
218 AMCC Warminster Shopping Center 09/07/99 11/01/99 10 NAP
219 AMCC PBR II 08/03/98 10/01/98 10 NAP
220 AMCC PBR I 08/03/98 10/01/98 10 NAP
221 GCM U-Stor Chambers Self-Storage 08/02/00 10/01/00 5 NAP
222 GCM 9925-9929 Jefferson Boulevard 06/09/00 08/01/00 5 NAP
223 AMCC 810-812 Fiero Lane 07/08/99 09/01/99 10 NAP
224 AMCC Lab Corp of America 12/23/99 02/01/00 10 NAP
225 LBNA Birchbrook Office Park 06/30/00 08/01/00 5 NAP
226 GCM Oro Valley Self Storage 06/07/00 08/01/00 5 NAP
227 AMCC Hillcrest Retail/Office Shopping Center 06/23/00 08/01/00 5 NAP
228 AMCC Cain Drive Warehouses 06/21/99 08/01/99 10 NAP
229 SBRC Mini-City Self Storage 07/21/00 09/01/00 10 NAP
230 AMCC Macy Building 03/26/99 05/01/99 10 NAP
231 GCM Senate Place Apartments 06/15/00 08/01/00 5 NAP
232 GCM Eastfield Townhouses 06/15/00 08/01/00 5 NAP
233 LBNA Kendall Manor Apartments 06/29/00 08/01/00 5 NAP
234 AMCC The Culver Building 08/12/99 10/01/99 10 NAP
235 AMCC Harvard Physicians Building 07/27/99 09/01/99 10 NAP
236 AMCC Lyon Street Retail 07/09/98 09/01/98 10 NAP
237 AMCC 350 Newton Avenue Apartments 10/19/98 12/01/98 10 NAP
238 AMCC Solar Gardens 07/23/99 09/01/99 10 NAP
239 AMCC Quality Suites Albuquerque 09/24/99 10/01/99 10 NAP
240 AMCC Springville Corners 05/12/00 07/01/00 5 NAP
241 AMCC 224-234 East Broad Street 09/18/98 11/01/98 10 NAP
242 GCM 6380 McLeod Drive 08/07/00 10/01/00 5 NAP
243 AMCC Black Mountain Point Office Building 04/28/98 06/01/98 10 NAP
244 AMCC Waste Management Building 08/04/00 10/01/00 5 NAP
245 AMCC Silver Lake Plaza 10/27/99 01/01/00 10 NAP
246 AMCC Checkmate Apartments 08/06/99 10/01/99 10 NAP
247 AMCC Creekside Center 09/28/00 11/01/00 5 NAP
248 AMCC Tolt Towne Center 07/30/98 09/01/98 10 NAP
249 AMCC South Fridley Apartments 09/30/98 11/01/98 10 NAP
250 GCM 6668 Owens Drive 04/17/00 06/01/00 5 NAP
</TABLE>
<TABLE>
<CAPTION>
Original Stated
Term To Original
Scheduled Monthly Debt Maturity/ Amortization
Control Mortgage Maturity Service ARD Term
Number Loan Seller Loan / Property Name Date Payment (months) (months)
----------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C>
193 SBRC K-Mart Shopping Center - Salem 06/01/10 24,885.29 120 240
194 GCM 1201 Sharp Street 01/01/10 21,121.39 120 360
195 AMCC RPS Warehouse 08/01/10 20,151.49 120 360
196 AMCC 755 & 775 Fiero Lane 03/01/10 21,240.92 120 360
197 GCM Redondo Tower Apartments 07/01/10 19,023.53 120 360
198 AMCC Plaza II Office Building 09/01/09 20,067.23 120 300
199 LBNA Fountain Place Apartments 09/01/09 18,339.05 120 360
200 AMCC Carriage House Apartment 04/01/19 8,861.53 240 240
- Sioux Falls
201 AMCC Carriage House Apartment 04/01/19 6,726.71 240 240
- Brookings
202 AMCC Carriage House Apartment 04/01/19 5,558.60 240 240
- Pierre
203 GCM Pioneer Point Apartments 07/01/09 18,928.68 120 360
204 AMCC CVS Harper Center 11/01/10 18,234.08 120 360
205 SBRC K-Mart Shopping Center 06/01/20 21,528.79 240 240
- Salt Lake City
206 GCM 6396, 6392, 6372 McLeod Drive 04/01/10 18,715.00 120 360
207 SBRC Broadway Plaza Building 07/01/10 18,370.64 120 360
208 SBRC 225 Long Avenue 08/01/10 19,373.99 120 300
209 LBNA Almond Grand Gurnee 07/01/06 18,631.70 70 360
210 GCM Summit/Breckenridge Apartments 03/01/10 19,309.28 120 300
211 GCM Peppertree Apartments 07/01/10 17,688.52 120 360
212 GCM Hillmount Apartments 04/01/10 17,564.26 120 360
213 AMCC 1500 Renaissance Building 05/01/10 17,930.10 120 360
214 AMCC Etinuum Office Building 11/01/10 17,929.95 120 360
215 AMCC DHR Office Building 08/01/09 17,904.41 120 300
216 GCM Oakwood Manor Apartments 04/01/10 16,671.16 120 360
217 GCM Woodbend Apartments 09/01/10 16,200.62 120 360
218 AMCC Warminster Shopping Center 10/01/09 17,566.99 120 300
219 AMCC PBR II 09/01/08 9,079.32 120 300
220 AMCC PBR I 09/01/08 6,621.68 120 300
221 GCM U-Stor Chambers Self-Storage 09/01/10 15,881.48 120 360
222 GCM 9925-9929 Jefferson Boulevard 07/01/10 15,406.63 120 360
223 AMCC 810-812 Fiero Lane 08/01/11 15,304.07 144 300
224 AMCC Lab Corp of America 01/01/10 16,151.88 120 240
225 LBNA Birchbrook Office Park 07/01/10 13,827.69 120 360
226 GCM Oro Valley Self Storage 07/01/10 13,233.00 120 360
227 AMCC Hillcrest Retail/Office Shopping Center 07/01/10 13,289.01 120 360
228 AMCC Cain Drive Warehouses 07/01/09 13,688.87 120 300
229 SBRC Mini-City Self Storage 08/01/10 13,526.16 120 300
230 AMCC Macy Building 04/01/09 12,562.86 120 300
231 GCM Senate Place Apartments 07/01/10 6,679.84 120 360
232 GCM Eastfield Townhouses 07/01/10 5,094.80 120 360
233 LBNA Kendall Manor Apartments 07/01/10 11,586.90 120 360
234 AMCC The Culver Building 09/01/09 11,216.32 120 360
235 AMCC Harvard Physicians Building 08/01/09 11,776.68 120 300
236 AMCC Lyon Street Retail 08/01/13 15,060.41 180 180
237 AMCC 350 Newton Avenue Apartments 11/01/08 10,363.68 120 300
238 AMCC Solar Gardens 08/01/09 11,200.02 120 300
239 AMCC Quality Suites Albuquerque 02/01/19 12,360.55 233 233
240 AMCC Springville Corners 06/01/10 11,072.36 120 360
241 AMCC 224-234 East Broad Street 10/01/09 11,855.64 132 240
242 GCM 6380 McLeod Drive 09/01/10 10,654.23 120 360
243 AMCC Black Mountain Point Office Building 05/01/08 11,095.46 120 300
244 AMCC Waste Management Building 09/01/10 12,140.67 120 240
245 AMCC Silver Lake Plaza 12/01/09 10,616.32 120 360
246 AMCC Checkmate Apartments 09/01/09 10,287.21 120 360
247 AMCC Creekside Center 10/01/10 9,848.87 120 360
248 AMCC Tolt Towne Center 08/01/08 9,522.49 120 300
249 AMCC South Fridley Apartments 10/01/18 10,512.66 240 240
250 GCM 6668 Owens Drive 05/01/10 9,303.10 120 360
</TABLE>
<TABLE>
<CAPTION>
Term To Remaining
Maturity/ Amortization Cut-off
Control Mortgage Seasoning ARD Term Date
Number Loan Seller Loan / Property Name (months) (months) (months) Balance
--------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C>
193 SBRC K-Mart Shopping Center - Salem 6 114 234 2,791,494.14
194 GCM 1201 Sharp Street 11 109 349 2,758,739.76
195 AMCC RPS Warehouse 4 116 356 2,694,185.44
196 AMCC 755 & 775 Fiero Lane 9 111 351 2,688,987.40
197 GCM Redondo Tower Apartments 5 115 355 2,592,863.12
198 AMCC Plaza II Office Building 15 105 285 2,561,221.85
199 LBNA Fountain Place Apartments 15 105 345 2,525,985.85
200 AMCC Carriage House Apartment 20 220 220 1,057,819.54
- Sioux Falls
201 AMCC Carriage House Apartment 20 220 220 802,981.13
- Brookings
202 AMCC Carriage House Apartment 20 220 220 663,541.26
- Pierre
203 GCM Pioneer Point Apartments 17 103 343 2,458,055.17
204 AMCC CVS Harper Center 1 119 359 2,448,405.50
205 SBRC K-Mart Shopping Center 6 234 234 2,423,568.25
- Salt Lake City
206 GCM 6396, 6392, 6372 McLeod Drive 8 112 352 2,415,403.74
207 SBRC Broadway Plaza Building 5 115 355 2,394,273.84
208 SBRC 225 Long Avenue 4 116 296 2,391,797.50
209 LBNA Almond Grand Gurnee 3 67 357 2,386,336.28
210 GCM Summit/Breckenridge Apartments 9 111 291 2,381,344.05
211 GCM Peppertree Apartments 5 115 355 2,363,873.79
212 GCM Hillmount Apartments 8 112 352 2,349,600.74
213 AMCC 1500 Renaissance Building 7 113 353 2,292,601.00
214 AMCC Etinuum Office Building 1 119 359 2,273,696.51
215 AMCC DHR Office Building 16 104 284 2,264,274.12
216 GCM Oakwood Manor Apartments 8 112 352 2,230,129.54
217 GCM Woodbend Apartments 3 117 357 2,181,165.12
218 AMCC Warminster Shopping Center 14 106 286 2,171,988.57
219 AMCC PBR II 27 93 273 1,205,693.31
220 AMCC PBR I 27 93 273 872,075.11
221 GCM U-Stor Chambers Self-Storage 3 117 357 2,071,653.22
222 GCM 9925-9929 Jefferson Boulevard 5 115 355 1,995,326.85
223 AMCC 810-812 Fiero Lane 16 128 284 1,967,729.90
224 AMCC Lab Corp of America 11 109 229 1,836,081.28
225 LBNA Birchbrook Office Park 5 115 355 1,795,755.67
226 GCM Oro Valley Self Storage 5 115 355 1,716,954.25
227 AMCC Hillcrest Retail/Office Shopping Center 5 115 355 1,696,218.89
228 AMCC Cain Drive Warehouses 17 103 283 1,674,172.07
229 SBRC Mini-City Self Storage 4 116 296 1,664,338.67
230 AMCC Macy Building 20 100 280 1,662,577.79
231 GCM Senate Place Apartments 5 115 355 882,791.27
232 GCM Eastfield Townhouses 5 115 355 673,315.34
233 LBNA Kendall Manor Apartments 5 115 355 1,496,527.07
234 AMCC The Culver Building 15 105 345 1,487,285.20
235 AMCC Harvard Physicians Building 16 104 284 1,477,144.13
236 AMCC Lyon Street Retail 28 152 152 1,455,429.06
237 AMCC 350 Newton Avenue Apartments 25 95 275 1,451,685.83
238 AMCC Solar Gardens 16 104 284 1,446,056.89
239 AMCC Quality Suites Albuquerque 15 218 218 1,438,473.02
240 AMCC Springville Corners 6 114 354 1,435,710.47
241 AMCC 224-234 East Broad Street 26 106 214 1,425,427.52
242 GCM 6380 McLeod Drive 3 117 357 1,402,676.26
243 AMCC Black Mountain Point Office Building 31 89 269 1,402,109.92
244 AMCC Waste Management Building 3 117 237 1,393,577.40
245 AMCC Silver Lake Plaza 12 108 348 1,391,114.33
246 AMCC Checkmate Apartments 15 105 345 1,345,548.08
247 AMCC Creekside Center 2 118 358 1,273,770.53
248 AMCC Tolt Towne Center 28 92 272 1,257,845.64
249 AMCC South Fridley Apartments 26 214 214 1,256,148.95
250 GCM 6668 Owens Drive 7 113 353 1,245,345.71
</TABLE>
<PAGE> 12
GENERAL MORTGAGE LOAN INFORMATION
<TABLE>
<CAPTION>
CONTROL MORTGAGE MORTGAGE ADMINISTRATIVE
NUMBER LOAN SELLER LOAN / PROPERTY NAME ORIGINAL BALANCE RATE FEE RATE
--------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C>
251 GCM 6320 - 6330 McLeod Drive 1,242,500 8.7200% 0.0624%
252 GCM Rite Aid - Hillside 1,200,000 8.5900% 0.0624%
253 AMCC Howard Johnson Lake Havasu 1,182,907 7.8000% 0.0624%
254 LBNA Wickiup Mobile Home & RV Park 1,135,000 8.2400% 0.0824%
255 AMCC 261 East 300 South 1,150,000 7.5000% 0.0624%
256 AMCC Hyde Park Apartments 1,180,000 7.3000% 0.0624%
257 AMCC Hawthorne Business Park 1,120,000 8.2000% 0.0624%
258 GCM Nogales Self Storage 1,080,000 8.5000% 0.0624%
259 GCM Glendale West Self Storage 1,050,000 8.5000% 0.0624%
260 AMCC Lovell Building 1,050,000 8.0000% 0.0624%
261 AMCC Nationwide Insurance Office Building 1,075,000 7.9000% 0.0624%
262 AMCC Attache Building 1,060,000 7.4000% 0.0624%
263 GCM Airport Business Center 1,000,000 8.7200% 0.0624%
264 AMCC Bluebonnet Apartments 985,000 8.6000% 0.0624%
265 AMCC 8th Street Apartments 981,000 8.3500% 0.0624%
266 LBNA E. M. Jorgensen Building 904,250 8.6800% 0.0624%
267 AMCC Ralph's Grocery & Deli 910,000 7.5500% 0.0624%
268 AMCC Market Square 850,000 7.9000% 0.0624%
269 AMCC Blockbuster Video-Salt Lake City 850,000 7.5000% 0.0624%
270 AMCC Prudential Wise-McIntire Office Building 785,000 7.4000% 0.0624%
271 AMCC Licton Springs Court Apartments 750,000 7.4500% 0.0624%
272 AMCC Surgicenter of South Bay 710,000 7.6000% 0.0624%
273 AMCC West Fargo Living Center 700,000 7.3500% 0.0624%
274 AMCC Edgewood Apartments 675,000 7.9000% 0.0624%
275 AMCC Washington/Shepherd Retail Center 700,000 7.2500% 0.0624%
276 AMCC Candlewood Apartments 630,000 9.3500% 0.0624%
277 AMCC Bishop Lifting Products 650,000 8.2000% 0.0624%
278 AMCC 188 State Street 532,000 7.5000% 0.0624%
279 AMCC Woodstone Properties 550,000 7.6500% 0.0624%
280 AMCC East Gate Manor Apartments 500,000 8.4000% 0.0624%
</TABLE>
<TABLE>
<CAPTION>
INTEREST
CONTROL MORTGAGE NET MORTGAGE RATE ACCRUAL
NUMBER LOAN SELLER LOAN / PROPERTY NAME RATE TYPE METHOD LOAN TYPE
----------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C>
251 GCM 6320 - 6330 McLeod Drive 8.6576% Fixed Actual/360 Balloon
252 GCM Rite Aid - Hillside 8.5276% Fixed Actual/360 Full Amort
253 AMCC Howard Johnson Lake Havasu 7.7376% Fixed 30/360 Full Amort
254 LBNA Wickiup Mobile Home & RV Park 8.1576% Fixed Actual/360 Balloon
255 AMCC 261 East 300 South 7.4376% Fixed Actual/360 Balloon
256 AMCC Hyde Park Apartments 7.2376% Fixed 30/360 Full Amort
257 AMCC Hawthorne Business Park 8.1376% Fixed Actual/360 Balloon
258 GCM Nogales Self Storage 8.4376% Fixed Actual/360 Balloon
259 GCM Glendale West Self Storage 8.4376% Fixed Actual/360 Balloon
260 AMCC Lovell Building 7.9376% Fixed Actual/360 Balloon
261 AMCC Nationwide Insurance Office Building 7.8376% Fixed Actual/360 Balloon
262 AMCC Attache Building 7.3376% Fixed Actual/360 Balloon
263 GCM Airport Business Center 8.6576% Fixed Actual/360 Balloon
264 AMCC Bluebonnet Apartments 8.5376% Fixed Actual/360 Balloon
265 AMCC 8th Street Apartments 8.2876% Fixed Actual/360 Balloon
266 LBNA E. M. Jorgensen Building 8.6176% Fixed Actual/360 Balloon
267 AMCC Ralph's Grocery & Deli 7.4876% Fixed Actual/360 Balloon
268 AMCC Market Square 7.8376% Fixed Actual/360 Balloon
269 AMCC Blockbuster Video-Salt Lake City 7.4376% Fixed Actual/360 Balloon
270 AMCC Prudential Wise-McIntire Office Building 7.3376% Fixed Actual/360 Balloon
271 AMCC Licton Springs Court Apartments 7.3876% Fixed Actual/360 Balloon
272 AMCC Surgicenter of South Bay 7.5376% Fixed Actual/360 Balloon
273 AMCC West Fargo Living Center 7.2876% Fixed Actual/360 Balloon
274 AMCC Edgewood Apartments 7.8376% Fixed 30/360 Full Amort
275 AMCC Washington/Shepherd Retail Center 7.1876% Fixed 30/360 Full Amort
276 AMCC Candlewood Apartments 9.2876% Fixed 30/360 Balloon
277 AMCC Bishop Lifting Products 8.1376% Fixed 30/360 Full Amort
278 AMCC 188 State Street 7.4376% Fixed Actual/360 Balloon
279 AMCC Woodstone Properties 7.5876% Fixed 30/360 Full Amort
280 AMCC East Gate Manor Apartments 8.3376% Fixed Actual/360 Balloon
</TABLE>
<TABLE>
<CAPTION>
FIRST ANTICIPATED
CONTROL MORTGAGE PAYMENT GRACE REPAYMENT
NUMBER LOAN SELLER LOAN / PROPERTY NAME NOTE DATE DATE PERIOD DATE
------------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C>
251 GCM 6320 - 6330 McLeod Drive 06/01/00 07/01/00 5 NAP
252 GCM Rite Aid - Hillside 05/26/99 07/01/99 10 NAP
253 AMCC Howard Johnson Lake Havasu 09/24/99 10/01/99 10 NAP
254 LBNA Wickiup Mobile Home & RV Park 08/14/00 10/01/00 5 NAP
255 AMCC 261 East 300 South 06/11/99 08/01/99 10 NAP
256 AMCC Hyde Park Apartments 11/23/98 01/01/99 10 NAP
257 AMCC Hawthorne Business Park 10/31/00 12/01/00 5 NAP
258 GCM Nogales Self Storage 06/07/00 08/01/00 5 NAP
259 GCM Glendale West Self Storage 06/07/00 08/01/00 5 NAP
260 AMCC Lovell Building 07/15/99 09/01/99 10 NAP
261 AMCC Nationwide Insurance Office Building 02/26/99 04/01/99 10 NAP
262 AMCC Attache Building 10/29/98 12/01/98 10 NAP
263 GCM Airport Business Center 09/30/99 11/01/99 5 NAP
264 AMCC Bluebonnet Apartments 12/22/99 02/01/00 10 NAP
265 AMCC 8th Street Apartments 08/06/99 10/01/99 10 NAP
266 LBNA E. M. Jorgensen Building 06/09/00 08/01/00 5 NAP
267 AMCC Ralph's Grocery & Deli 06/30/98 08/01/98 10 NAP
268 AMCC Market Square 02/03/99 04/01/99 10 NAP
269 AMCC Blockbuster Video-Salt Lake City 08/28/98 10/01/98 10 NAP
270 AMCC Prudential Wise-McIntire Office Building 10/02/98 11/01/98 10 NAP
271 AMCC Licton Springs Court Apartments 06/10/98 08/01/98 10 NAP
272 AMCC Surgicenter of South Bay 07/15/98 09/01/98 10 NAP
273 AMCC West Fargo Living Center 09/17/98 11/01/98 10 NAP
274 AMCC Edgewood Apartments 05/05/99 07/01/99 10 NAP
275 AMCC Washington/Shepherd Retail Center 10/19/98 12/01/98 10 NAP
276 AMCC Candlewood Apartments 03/13/97 05/01/97 10 NAP
277 AMCC Bishop Lifting Products 03/23/99 05/01/99 10 NAP
278 AMCC 188 State Street 11/12/98 01/01/99 10 NAP
279 AMCC Woodstone Properties 07/23/98 09/01/98 10 NAP
280 AMCC East Gate Manor Apartments 12/06/99 02/01/00 10 NAP
</TABLE>
<TABLE>
<CAPTION>
ORIGINAL STATED
TERM TO ORIGINAL
SCHEDULED MONTHLY DEBT MATURITY/ AMORTIZATION
CONTROL MORTGAGE MATURITY SERVICE ARD TERM
NUMBER LOAN SELLER LOAN / PROPERTY NAME DATE PAYMENT (MONTHS) (MONTHS)
-----------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C>
251 GCM 6320 - 6330 McLeod Drive 06/01/10 9,748.14 120 360
252 GCM Rite Aid - Hillside 06/01/16 11,204.99 204 204
253 AMCC Howard Johnson Lake Havasu 01/01/19 9,888.44 232 232
254 LBNA Wickiup Mobile Home & RV Park 09/01/10 8,518.90 120 360
255 AMCC 261 East 300 South 07/01/09 8,498.40 120 300
256 AMCC Hyde Park Apartments 12/01/18 9,362.22 240 240
257 AMCC Hawthorne Business Park 11/01/10 8,374.85 120 360
258 GCM Nogales Self Storage 07/01/10 8,304.27 120 360
259 GCM Glendale West Self Storage 07/01/10 8,073.59 120 360
260 AMCC Lovell Building 08/01/09 7,704.53 120 360
261 AMCC Nationwide Insurance Office Building 03/01/09 8,924.95 120 240
262 AMCC Attache Building 11/01/08 7,764.49 120 300
263 GCM Airport Business Center 10/01/09 8,201.06 120 300
264 AMCC Bluebonnet Apartments 01/01/10 7,997.98 120 300
265 AMCC 8th Street Apartments 09/01/09 7,439.01 120 360
266 LBNA E. M. Jorgensen Building 07/01/10 7,068.58 120 360
267 AMCC Ralph's Grocery & Deli 07/01/10 6,754.45 144 300
268 AMCC Market Square 03/01/09 6,504.23 120 300
269 AMCC Blockbuster Video-Salt Lake City 09/01/08 6,281.43 120 300
270 AMCC Prudential Wise-McIntire Office Building 10/01/08 5,750.12 120 300
271 AMCC Licton Springs Court Apartments 07/01/08 5,518.07 120 300
272 AMCC Surgicenter of South Bay 08/01/08 5,763.21 120 240
273 AMCC West Fargo Living Center 10/01/08 5,575.12 120 240
274 AMCC Edgewood Apartments 06/01/19 5,604.04 240 240
275 AMCC Washington/Shepherd Retail Center 11/01/13 6,390.05 180 180
276 AMCC Candlewood Apartments 04/01/07 5,438.74 120 300
277 AMCC Bishop Lifting Products 04/01/09 7,955.16 120 120
278 AMCC 188 State Street 12/01/08 4,285.76 120 240
279 AMCC Woodstone Properties 08/01/13 5,145.57 180 180
280 AMCC East Gate Manor Apartments 01/01/10 3,992.50 120 300
</TABLE>
<TABLE>
<CAPTION>
REMAINING STATED
TERM TO REMAINING
MATURITY/ AMORTIZATION CUT-OFF
CONTROL MORTGAGE SEASONING ARD TERM DATE
NUMBER LOAN SELLER LOAN / PROPERTY NAME (MONTHS) (MONTHS) (MONTHS) BALANCE
-----------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C>
251 GCM 6320 - 6330 McLeod Drive 6 114 354 1,239,024.49
252 GCM Rite Aid - Hillside 18 186 186 1,152,649.05
253 AMCC Howard Johnson Lake Havasu 15 217 217 1,148,369.52
254 LBNA Wickiup Mobile Home & RV Park 3 117 357 1,133,070.73
255 AMCC 261 East 300 South 17 103 283 1,128,824.58
256 AMCC Hyde Park Apartments 24 216 216 1,123,751.04
257 AMCC Hawthorne Business Park 1 119 359 1,119,278.48
258 GCM Nogales Self Storage 5 115 355 1,077,461.10
259 GCM Glendale West Self Storage 5 115 355 1,047,531.65
260 AMCC Lovell Building 16 104 344 1,040,104.09
261 AMCC Nationwide Insurance Office Building 21 99 219 1,036,270.65
262 AMCC Attache Building 25 95 275 1,029,447.80
263 GCM Airport Business Center 14 106 286 988,053.79
264 AMCC Bluebonnet Apartments 11 109 289 975,505.19
265 AMCC 8th Street Apartments 15 105 345 973,007.92
266 LBNA E. M. Jorgensen Building 5 115 355 902,238.79
267 AMCC Ralph's Grocery & Deli 29 115 271 880,257.05
268 AMCC Market Square 21 99 279 831,794.32
269 AMCC Blockbuster Video-Salt Lake City 27 93 273 823,855.65
270 AMCC Prudential Wise-McIntire Office Building 26 94 274 761,499.87
271 AMCC Licton Springs Court Apartments 29 91 271 725,049.40
272 AMCC Surgicenter of South Bay 28 92 212 673,400.49
273 AMCC West Fargo Living Center 26 94 214 665,632.63
274 AMCC Edgewood Apartments 18 222 222 652,904.01
275 AMCC Washington/Shepherd Retail Center 25 155 155 641,873.72
276 AMCC Candlewood Apartments 44 76 256 602,311.53
277 AMCC Bishop Lifting Products 20 100 100 574,975.87
278 AMCC 188 State Street 24 96 216 508,483.10
279 AMCC Woodstone Properties 28 152 152 499,921.46
280 AMCC East Gate Manor Apartments 11 109 289 494,988.34
</TABLE>
<PAGE> 13
MORTGAGE LOAN PREPAYMENT INFORMATION
<TABLE>
<CAPTION>
LOCKOUT DEFEASEANCE
CONTROL MORTGAGE PERIOD START
NUMBER LOAN SELLER LOAN / PROPERTY NAME PREPAYMENT PROVISIONS DATE DATE
-----------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C>
101 SBRC One Financial Place LO(30)/Defeasance(87)/Free(3) 12/31/02 01/01/03
102 LBNA Medical Mutual of Ohio LO(35)/Defeasance(82)/Free(3) 09/30/03 10/01/03
103 LBNA Jorie Plaza LO(35)/Defeasance(82)/Free(3) 11/30/03 12/01/03
104 GCM Westland Meadows LO(25)/Defeasance(91)/Free(4) 12/31/02 01/01/03
105 GCM Stonegate One LO(25)/Defeasance(91)/Free(4) 12/31/02 01/01/03
106 SBRC 149 New Montgomery Street LO(34)/Defeasance(84)/Free(2) 12/31/02 01/01/03
107 LBNA 101 West Grand LO(35)/Defeasance(82)/Free(3) 11/30/03 12/01/03
108 LBNA 57 W. Grand LO(35)/Defeasance(82)/Free(3) 11/30/03 12/01/03
109 LBNA 40 West Hubbard LO(35)/Defeasance(82)/Free(3) 11/30/03 12/01/03
110 LBNA South Loop Market Place LO(35)/Defeasance(82)/Free(3) 10/31/03 11/01/03
111 GCM Granite State Marketplace LO(51)/Defeasance(65)/Free(4) 12/31/02 01/01/03
112 GCM Pacific Plaza LO(28)/Defeasance(88)/Free(4) 12/31/02 01/01/03
113 SBRC Seatac Village Shopping Center LO(39)/Defeasance(79)/Free(2) 12/31/02 01/01/03
114 LBNA Seattle-Mead Industrial Facilities LO(35)/Defeasance(82)/Free(3) 11/30/03 12/01/03
115 LBNA Hamilton Court Apartments LO(35)/Defeasance(82)/Free(3) 10/31/03 11/01/03
116 GCM Webster Building LO(32)/Defeasance(84)/Free(4) 12/31/02 01/01/03
117 SBRC Amerix Building LO(32)/Defeasance(85)/Free(3) 12/31/02 01/01/03
118 SBRC 85 Devonshire Street/258-262
Washington Street LO(32)/Defeasance(24)/Free(4) 12/31/02 01/01/03
119 SBRC Centro De Distribucion del Norte LO(41)/Defeasance(76)/Free(3) 12/31/02 01/01/03
120 GCM 801 Boylston Street LO(27)/Defeasance(89)/Free(4) 12/31/02 01/01/03
121 LBNA 29200 Northwestern Highway LO(35)/Defeasance(82)/Free(3) 10/31/03 11/01/03
---------------------------------------------------------------------------------------------------------------------------------
122 GCM Simchik Four Property Portfolio LO(38)/Defeasance(75)/Free(4) 12/31/03 01/01/04
122a 100 Market Street
122b 9 Executive Park Drive
122c 1255 South Willow Street
122d 135 Daniel Webster Highway
---------------------------------------------------------------------------------------------------------------------------------
123 GCM Four Points Hotel by Sheraton LO(31)/Defeasance(85)/Free(4) 12/31/02 01/01/03
124 LBNA GE / Montgomery Wards LO(35)/Defeasance(82)/Free(3) 10/31/03 11/01/03
- Col. Springs
125 LBNA GE / Montgomery Wards LO(35)/Defeasance(82)/Free(3) 10/31/03 11/01/03
- Pasadena Tx
126 SBRC US Storage Centers LO(41)/Defeasance(75)/Free(4) 12/31/02 01/01/03
127 LBNA Traders Tower - Self Park Grtr1%UPBorYM(113)/Free(7) NAP NAP
128 LBNA Mabek CO L.P. Grtr1%UPBorYM(171)/Free(9) NAP NAP
129 GCM Burlington Self Storage LO(28)/Defeasance(88)/Free(4) 12/31/02 01/01/03
130 GCM Boynton Plaza LO(29)/Defeasance(87)/Free(4) 12/31/02 01/01/03
131 SBRC 601-609 Mission Street LO(31)/Defeasance(86)/Free(3) 12/31/02 01/01/03
132 GCM Garden Ridge LO(25)/Defeasance(91)/Free(4) 12/31/02 01/01/03
133 GCM 300 West Pratt Street LO(32)/Defeasance(84)/Free(4) 12/31/02 01/01/03
134 GCM The GTE Building LO(30)/Defeasance(86)/Free(4) 12/31/02 01/01/03
135 GCM Hamlin Court LO(30)/Defeasance(86)/Free(4) 12/31/02 01/01/03
136 AMCC Telex Building LO(36)/Defeasance(80)/Free(4) 06/30/03 07/01/03
137 AMCC Charnelton Place Office Building LO(60)/Defeasance(56)/Free(4) 01/31/05 02/01/05
138 GCM Michael's Plaza LO(32)/Defeasance(84)/Free(4) 12/31/02 01/01/03
---------------------------------------------------------------------------------------------------------------------------------
139 GCM Mountain Vista Apartments LO(30)/Defeasance(86)/Free(4) 12/31/02 01/01/03
& Cibola Village
139a Mountain Vista Apartments
139b Cibola Village
---------------------------------------------------------------------------------------------------------------------------------
140 LBNA Horizon Health Center LO(35)/Defeasance(82)/Free(3) 06/30/03 07/01/03
141 GCM 300 West Hubbard Street Building LO(32)/Defeasance(84)/Free(4) 12/31/02 01/01/03
142 GCM 445 North Wells Street Building LO(30)/Defeasance(86)/Free(4) 12/31/02 01/01/03
143 GCM Miracle Mile Business Center LO(59)/Grtr1%UPBorYM(57)/Free(4) 04/30/05 NAP
144 GCM Folsom Self-Storage LO(27)/Defeasance(89)/Free(4) 12/31/02 01/01/03
</TABLE>
<TABLE>
<CAPTION>
YIELD YIELD
MAINTENANCE MAINTENANCE PREPAYMENT PREPAYMENT
DEFEASEANCE PERIOD PERIOD PENALTY PENALTY
CONTROL MORTGAGE END STATE END START END
NUMBER LOAN SELLER LOAN / PROPERTY NAME DATE DATE DATE DATE DATE
-----------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C> <C>
101 SBRC One Financial Place 03/31/10 NAP NAP NAP NAP
102 LBNA Medical Mutual of Ohio 06/30/10 NAP NAP NAP NAP
103 LBNA Jorie Plaza 09/30/10 NAP NAP NAP NAP
104 GCM Westland Meadows 07/31/10 NAP NAP NAP NAP
105 GCM Stonegate One 07/31/10 NAP NAP NAP NAP
106 SBRC 149 New Montgomery Street 12/31/09 NAP NAP NAP NAP
107 LBNA 101 West Grand 09/30/10 NAP NAP NAP NAP
108 LBNA 57 W. Grand 09/30/10 NAP NAP NAP NAP
109 LBNA 40 West Hubbard 09/30/10 NAP NAP NAP NAP
110 LBNA South Loop Market Place 08/31/10 NAP NAP NAP NAP
111 GCM Granite State Marketplace 05/31/08 NAP NAP NAP NAP
112 GCM Pacific Plaza 04/30/10 NAP NAP NAP NAP
113 SBRC Seatac Village Shopping Center 07/31/09 NAP NAP NAP NAP
114 LBNA Seattle-Mead Industrial Facilities 09/30/10 NAP NAP NAP NAP
115 LBNA Hamilton Court Apartments 08/31/10 NAP NAP NAP NAP
116 GCM Webster Building 12/31/09 NAP NAP NAP NAP
117 SBRC Amerix Building 01/31/10 NAP NAP NAP NAP
118 SBRC 85 Devonshire Street/258-262
Washington Street 12/31/04 NAP NAP NAP NAP
119 SBRC Centro De Distribucion del Norte 04/30/09 NAP NAP NAP NAP
120 GCM 801 Boylston Street 05/31/10 NAP NAP NAP NAP
121 LBNA 29200 Northwestern Highway 08/31/10 NAP NAP NAP NAP
-----------------------------------------------------------------------------------------------------------------------------------
122 GCM Simchik Four Property Portfolio 03/31/10 NAP NAP NAP NAP
122a 100 Market Street
122b 9 Executive Park Drive
122c 1255 South Willow Street
122d 135 Daniel Webster Highway
-----------------------------------------------------------------------------------------------------------------------------------
123 GCM Four Points Hotel by Sheraton 01/31/10 NAP NAP NAP NAP
124 LBNA GE / Montgomery Wards 08/31/10 NAP NAP NAP NAP
- Col. Springs
125 LBNA GE / Montgomery Wards 08/31/10 NAP NAP NAP NAP
- Pasadena Tx
126 SBRC US Storage Centers 03/31/09 NAP NAP NAP NAP
127 LBNA Traders Tower - Self Park NAP 05/01/97 09/30/06 NAP NAP
128 LBNA Mabek CO L.P. NAP 06/01/94 07/31/08 NAP NAP
129 GCM Burlington Self Storage 04/30/10 NAP NAP NAP NAP
130 GCM Boynton Plaza 03/31/10 NAP NAP NAP NAP
131 SBRC 601-609 Mission Street 02/28/10 NAP NAP NAP NAP
132 GCM Garden Ridge 07/31/10 NAP NAP NAP NAP
133 GCM 300 West Pratt Street 12/31/09 NAP NAP NAP NAP
134 GCM The GTE Building 02/28/10 NAP NAP NAP NAP
135 GCM Hamlin Court 02/28/10 NAP NAP NAP NAP
136 AMCC Telex Building 02/28/10 NAP NAP NAP NAP
137 AMCC Charnelton Place Office Building 09/30/09 NAP NAP NAP NAP
138 GCM Michael's Plaza 12/31/09 NAP NAP NAP NAP
-----------------------------------------------------------------------------------------------------------------------------------
139 GCM Mountain Vista Apartments 02/28/10 NAP NAP NAP NAP
& Cibola Village
139a Mountain Vista Apartments
139b Cibola Village
-----------------------------------------------------------------------------------------------------------------------------------
140 LBNA Horizon Health Center 04/30/10 NAP NAP NAP NAP
141 GCM 300 West Hubbard Street Building 12/31/09 NAP NAP NAP NAP
142 GCM 445 North Wells Street Building 02/28/10 NAP NAP NAP NAP
143 GCM Miracle Mile Business Center NAP 05/01/05 01/31/10 NAP NAP
144 GCM Folsom Self-Storage 05/31/10 NAP NAP NAP NAP
</TABLE>
<TABLE>
<CAPTION>
YIELD YIELD
MAINTENANCE MAINTENANCE
CONTROL MORTGAGE CALCULATION INTEREST
NUMBER LOAN SELLER LOAN / PROPERTY NAME METHOD RATE
--------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C>
101 SBRC One Financial Place NAP NAP
102 LBNA Medical Mutual of Ohio NAP NAP
103 LBNA Jorie Plaza NAP NAP
104 GCM Westland Meadows NAP NAP
105 GCM Stonegate One NAP NAP
106 SBRC 149 New Montgomery Street NAP NAP
107 LBNA 101 West Grand NAP NAP
108 LBNA 57 W. Grand NAP NAP
109 LBNA 40 West Hubbard NAP NAP
110 LBNA South Loop Market Place NAP NAP
111 GCM Granite State Marketplace NAP NAP
112 GCM Pacific Plaza NAP NAP
113 SBRC Seatac Village Shopping Center NAP NAP
114 LBNA Seattle-Mead Industrial Facilities NAP NAP
115 LBNA Hamilton Court Apartments NAP NAP
116 GCM Webster Building NAP NAP
117 SBRC Amerix Building NAP NAP
118 SBRC 85 Devonshire Street/258-262
Washington Street NAP NAP
119 SBRC Centro De Distribucion del Norte NAP NAP
120 GCM 801 Boylston Street NAP NAP
121 LBNA 29200 Northwestern Highway NAP NAP
------------------------------------------------------------------------------------------------------------
122 GCM Simchik Four Property Portfolio NAP NAP
122a 100 Market Street
122b 9 Executive Park Drive
122c 1255 South Willow Street
122d 135 Daniel Webster Highway
------------------------------------------------------------------------------------------------------------
123 GCM Four Points Hotel by Sheraton NAP NAP
124 LBNA GE / Montgomery Wards NAP NAP
- Col. Springs
125 LBNA GE / Montgomery Wards NAP NAP
- Pasadena Tx
126 SBRC US Storage Centers NAP NAP
127 LBNA Traders Tower - Self Park Present Value Treasury Flat-Maturity
128 LBNA Mabek CO L.P. Present Value Treasury Flat-Maturity
129 GCM Burlington Self Storage NAP NAP
130 GCM Boynton Plaza NAP NAP
131 SBRC 601-609 Mission Street NAP NAP
132 GCM Garden Ridge NAP NAP
133 GCM 300 West Pratt Street NAP NAP
134 GCM The GTE Building NAP NAP
135 GCM Hamlin Court NAP NAP
136 AMCC Telex Building NAP NAP
137 AMCC Charnelton Place Office Building NAP NAP
138 GCM Michael's Plaza NAP NAP
------------------------------------------------------------------------------------------------------------
139 GCM Mountain Vista Apartments NAP NAP
& Cibola Village
139a Mountain Vista Apartments
139b Cibola Village
------------------------------------------------------------------------------------------------------------
140 LBNA Horizon Health Center NAP NAP
141 GCM 300 West Hubbard Street Building NAP NAP
142 GCM 445 North Wells Street Building NAP NAP
143 GCM Miracle Mile Business Center Interest Differential Treasury Flat-Maturity
144 GCM Folsom Self-Storage NAP NAP
</TABLE>
<PAGE> 14
MORTGAGE LOAN PREPAYMENT INFORMATION
<TABLE>
<CAPTION>
LOCKOUT
PERIOD DEFEASEANCE
CONTROL MORTGAGE END START
NUMBER LOAN SELLER LOAN / PROPERTY NAME PREPAYMENT PROVISIONS DATE DATE
-----------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C>
145 SBRC Arlington Heights Apartments LO(40)/Defeasance(77)/Free(3) 12/31/02 01/01/03
146 LBNA Carriage House Lofts LO(35)/Defeasance(82)/Free(3) 11/30/03 12/01/03
147 GCM Northpointe Shopping Center LO(59)/Grtr1%UPBorYM(57)/Free(4) 09/30/05 NAP
148 GCM 2 Willow Street LO(59)/Grtr1%UPBorYM(58)/Free(3) 08/31/05 NAP
149 SBRC Villa de Mission East LO(31)/Defeasance(86)/Free(3) 12/31/02 01/01/03
150 GCM Calaveras Landing Shopping Center LO(33)/Defeasance(83)/Free(4) 12/31/02 01/01/03
151 GCM Healtheon LO(31)/Defeasance(85)/Free(4) 12/31/02 01/01/03
152 GCM 444 North Wells Street Building LO(30)/Defeasance(86)/Free(4) 12/31/02 01/01/03
153 GCM 1600 Corporate Center Drive LO(28)/Defeasance(88)/Free(4) 12/31/02 01/01/03
156 SBRC Town Green at Wilton Center LO(29)/Defeasance(88)/Free(3) 12/31/02 01/01/03
154 GCM Little Creek Apartments LO(26)/Defeasance(90)/Free(4) 12/31/02 01/01/03
155 GCM 271 - 285 East Fordham Road LO(37)/Defeasance(79)/Free(4) 12/31/02 01/01/03
157 GCM El Dorado Plaza LO(26)/Defeasance(90)/Free(4) 12/31/02 01/01/03
158 SBRC Tivoli Gardens Apartments LO(36)/Defeasance(81)/Free(3) 12/31/02 01/01/03
159 SBRC 155 Washington Ave LO(38)/Defeasance(79)/Free(3) 12/31/02 01/01/03
160 SBRC 370 Convention Way LO(30)/Defeasance(51)/Free(3) 12/31/02 01/01/03
161 GCM Union Landing Retail Center LO(31)/Defeasance(85)/Free(4) 12/31/02 01/01/03
162 GCM Briarwood Apartments LO(26)/Defeasance(87)/Free(7) 12/31/02 01/01/03
163 SBRC Franklinton Square Shopping Center LO(31)/Defeasance(86)/Free(3) 12/31/02 01/01/03
164 GCM Conquistador Apartments LO(40)/Defeasance(76)/Free(4) 12/31/02 01/01/03
165 GCM Greenhill Corporate Center LO(26)/Defeasance(90)/Free(4) 12/31/02 01/01/03
166 GCM Northridge Apartments LO(30)/Defeasance(86)/Free(4) 12/31/02 01/01/03
167 GCM Red Coach Village Apartments LO(31)/Defeasance(85)/Free(4) 12/31/02 01/01/03
168 AMCC K-Mart Shopping Center - Savannah LO(60)/Defeasance(56)/Free(4) 01/31/05 02/01/05
169 SBRC The Cascades LO(39)/Defeasance(78)/Free(3) 12/31/02 01/01/03
170 GCM The Trane Company Building LO(31)/Defeasance(85)/Free(4) 12/31/02 01/01/03
171 LBNA Chandler's Building LO(35)/Defeasance(81)/Free(4) 04/30/03 05/01/03
172 AMCC K-Mart Shopping Center - Nashville LO(60)/Defeasance(56)/Free(4) 01/31/05 02/01/05
173 AMCC 2150 Joshua's Path LO(59)/Grtr1%UPBorYM(57)/Free(4) 11/30/04 NAP
174 AMCC Ver-Sa-Til LO(60)/Defeasance(56)/Free(4) 07/31/04 08/01/04
175 LBNA Springdale Mall LO(35)/Defeasance(82)/Free(3) 09/30/03 10/01/03
176 LBNA Frontier Commons/Global Crossing LO(35)/Defeasance(82)/Free(3) 06/30/03 07/01/03
177 GCM Wythe Shopping Center LO(32)/Defeasance(84)/Free(4) 12/31/02 01/01/03
178 AMCC Pencader Corporate Center LO(59)/Grtr1%UPBorYM(57)/Free(4) 06/30/04 NAP
179 LBNA Watermark Office Building LO(35)/Defeasance(106)/Free(3) 09/30/03 10/01/03
180 GCM 801 West Diversey Parkway LO(30)/Defeasance(86)/Free(4) 12/31/02 01/01/03
181 GCM Lafayette Business Park LO(33)/Defeasance(83)/Free(4) 12/31/02 01/01/03
182 GCM Arrow Business Center LO(26)/Defeasance(90)/Free(4) 12/31/02 01/01/03
183 LBNA Palm Haven Mobile Home Park LO(35)/Defeasance(82)/Free(3) 06/30/03 07/01/03
184 AMCC Cedar Marketplace LO(37)/Defeasance(79)/Free(4) 12/31/02 01/01/03
185 GCM Crossroads Professional Building LO(26)/Defeasance(87)/Free(7) 12/31/02 01/01/03
186 LBNA Imperial Crown Center LO(35)/Defeasance(82)/Free(3) 11/30/03 12/01/03
187 GCM Fran Murphy Building LO(26)/Defeasance(90)/Free(4) 12/31/02 01/01/03
188 GCM Walgreen's - South Medford LO(25)/Defeasance(91)/Free(4) 12/31/02 01/01/03
189 GCM Sav-on and Carl's Jr. LO(27)/Defeasance(89)/Free(4) 12/31/02 01/01/03
190 AMCC The Shops at Enon Springs LO(60)/Defeasance(56)/Free(4) 05/31/05 06/01/05
191 AMCC Sierra Heartland Senior Apartments LO(60)/Defeasance(56)/Free(4) 08/31/05 09/01/05
192 GCM Weatherbridge Center Buildings II
and III LO(28)/Defeasance(148)/Free(4) 12/31/02 01/01/03
</TABLE>
<TABLE>
<CAPTION>
YIELD YIELD
MAINTENANCE MAINTENANCE PREPAYMENT PREPAYMENT
DEFEASEANCE PERIOD PERIOD PENALTY PENALTY
CONTROL MORTGAGE END START END START END
NUMBER LOAN SELLER LOAN / PROPERTY NAME DATE DATE DATE DATE DATE
-----------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C> <C>
145 SBRC Arlington Heights Apartments 05/31/09 NAP NAP NAP NAP
146 LBNA Carriage House Lofts 09/30/10 NAP NAP NAP NAP
147 GCM Northpointe Shopping Center NAP 10/01/05 06/30/10 NAP NAP
148 GCM 2 Willow Street NAP 09/01/05 06/30/10 NAP NAP
149 SBRC Villa de Mission East 02/28/10 NAP NAP NAP NAP
150 GCM Calaveras Landing Shopping Center 11/30/09 NAP NAP NAP NAP
151 GCM Healtheon 01/31/10 NAP NAP NAP NAP
152 GCM 444 North Wells Street Building 02/28/10 NAP NAP NAP NAP
153 GCM 1600 Corporate Center Drive 04/30/10 NAP NAP NAP NAP
156 SBRC Town Green at Wilton Center 04/30/10 NAP NAP NAP NAP
154 GCM Little Creek Apartments 06/30/10 NAP NAP NAP NAP
155 GCM 271 - 285 East Fordham Road 07/31/09 NAP NAP NAP NAP
157 GCM El Dorado Plaza 06/30/10 NAP NAP NAP NAP
158 SBRC Tivoli Gardens Apartments 09/30/09 NAP NAP NAP NAP
159 SBRC 155 Washington Ave 07/31/09 NAP NAP NAP NAP
160 SBRC 370 Convention Way 03/31/07 NAP NAP NAP NAP
161 GCM Union Landing Retail Center 01/31/10 NAP NAP NAP NAP
162 GCM Briarwood Apartments 03/31/10 NAP NAP NAP NAP
163 SBRC Franklinton Square Shopping Center 02/28/10 NAP NAP NAP NAP
164 GCM Conquistador Apartments 04/30/09 NAP NAP NAP NAP
165 GCM Greenhill Corporate Center 06/30/10 NAP NAP NAP NAP
166 GCM Northridge Apartments 02/28/10 NAP NAP NAP NAP
167 GCM Red Coach Village Apartments 01/31/10 NAP NAP NAP NAP
168 AMCC K-Mart Shopping Center - Savannah 09/30/09 NAP NAP NAP NAP
169 SBRC The Cascades 06/30/09 NAP NAP NAP NAP
170 GCM The Trane Company Building 01/31/10 NAP NAP NAP NAP
171 LBNA Chandler's Building 01/31/10 NAP NAP NAP NAP
172 AMCC K-Mart Shopping Center - Nashville 09/30/09 NAP NAP NAP NAP
173 AMCC 2150 Joshua's Path NAP 12/01/04 08/31/09 NAP NAP
174 AMCC Ver-Sa-Til 03/31/09 NAP NAP NAP NAP
175 LBNA Springdale Mall 07/31/10 NAP NAP NAP NAP
176 LBNA Frontier Commons/Global Crossing 04/30/10 NAP NAP NAP NAP
177 GCM Wythe Shopping Center 12/31/09 NAP NAP NAP NAP
178 AMCC Pencader Corporate Center NAP 07/01/04 03/31/09 NAP NAP
179 LBNA Watermark Office Building 07/31/12 NAP NAP NAP NAP
180 GCM 801 West Diversey Parkway 02/28/10 NAP NAP NAP NAP
181 GCM Lafayette Business Park 11/30/09 NAP NAP NAP NAP
182 GCM Arrow Business Center 06/30/10 NAP NAP NAP NAP
183 LBNA Palm Haven Mobile Home Park 04/30/10 NAP NAP NAP NAP
184 AMCC Cedar Marketplace 07/31/09 NAP NAP NAP NAP
185 GCM Crossroads Professional Building 03/31/10 NAP NAP NAP NAP
186 LBNA Imperial Crown Center 09/30/10 NAP NAP NAP NAP
187 GCM Fran Murphy Building 06/30/10 NAP NAP NAP NAP
188 GCM Walgreen's - South Medford 07/31/10 NAP NAP NAP NAP
189 GCM Sav-on and Carl's Jr. 05/31/10 NAP NAP NAP NAP
190 AMCC The Shops at Enon Springs 01/31/10 NAP NAP NAP NAP
191 AMCC Sierra Heartland Senior Apartments 04/30/10 NAP NAP NAP NAP
192 GCM Weatherbridge Center Buildings II
and III 04/30/15 NAP NAP NAP NAP
</TABLE>
<TABLE>
<CAPTION>
YIELD YIELD
MAINTENANCE MAINTENANCE
CONTROL MORTGAGE CALCULATION INTEREST
NUMBER LOAN SELLER LOAN / PROPERTY NAME METHOD RATE
----------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C>
145 SBRC Arlington Heights Apartments NAP NAP
146 LBNA Carriage House Lofts NAP NAP
147 GCM Northpointe Shopping Center Interest Differential Treasury Flat-Maturity
148 GCM 2 Willow Street Interest Differential Treasury Flat-Maturity
149 SBRC Villa de Mission East NAP NAP
150 GCM Calaveras Landing Shopping Center NAP NAP
151 GCM Healtheon NAP NAP
152 GCM 444 North Wells Street Building NAP NAP
153 GCM 1600 Corporate Center Drive NAP NAP
156 SBRC Town Green at Wilton Center NAP NAP
154 GCM Little Creek Apartments NAP NAP
155 GCM 271 - 285 East Fordham Road NAP NAP
157 GCM El Dorado Plaza NAP NAP
158 SBRC Tivoli Gardens Apartments NAP NAP
159 SBRC 155 Washington Ave NAP NAP
160 SBRC 370 Convention Way NAP NAP
161 GCM Union Landing Retail Center NAP NAP
162 GCM Briarwood Apartments NAP NAP
163 SBRC Franklinton Square Shopping Center NAP NAP
164 GCM Conquistador Apartments NAP NAP
165 GCM Greenhill Corporate Center NAP NAP
166 GCM Northridge Apartments NAP NAP
167 GCM Red Coach Village Apartments NAP NAP
168 AMCC K-Mart Shopping Center - Savannah NAP NAP
169 SBRC The Cascades NAP NAP
170 GCM The Trane Company Building NAP NAP
171 LBNA Chandler's Building NAP NAP
172 AMCC K-Mart Shopping Center - Nashville NAP NAP
173 AMCC 2150 Joshua's Path Present Value Treasury Flat-WAL
174 AMCC Ver-Sa-Til NAP NAP
175 LBNA Springdale Mall NAP NAP
176 LBNA Frontier Commons/Global Crossing NAP NAP
177 GCM Wythe Shopping Center NAP NAP
178 AMCC Pencader Corporate Center Present Value Treasury Flat-WAL
179 LBNA Watermark Office Building NAP NAP
180 GCM 801 West Diversey Parkway NAP NAP
181 GCM Lafayette Business Park NAP NAP
182 GCM Arrow Business Center NAP NAP
183 LBNA Palm Haven Mobile Home Park NAP NAP
184 AMCC Cedar Marketplace NAP NAP
185 GCM Crossroads Professional Building NAP NAP
186 LBNA Imperial Crown Center NAP NAP
187 GCM Fran Murphy Building NAP NAP
188 GCM Walgreen's - South Medford NAP NAP
189 GCM Sav-on and Carl's Jr. NAP NAP
190 AMCC The Shops at Enon Springs NAP NAP
191 AMCC Sierra Heartland Senior Apartments NAP NAP
192 GCM Weatherbridge Center Buildings II
and III NAP NAP
</TABLE>
<PAGE> 15
MORTGAGE LOAN PREPAYMENT INFORMATION
<TABLE>
<CAPTION>
LOCKOUT DEFEASANCE
CONTROL MORTGAGE PERIOD END START
NUMBER LOAN SELLER LOAN / PROPERTY NAME PREPAYMENT PROVISIONS DATE DATE
----------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C>
193 SBRC K-Mart Shopping Center - Salem LO(30)/Defeasance(87)/Free(3) 12/31/02 01/01/03
194 GCM 1201 Sharp Street LO(35)/Defeasance(81)/Free(4) 12/31/02 01/01/03
195 AMCC RPS Warehouse LO(60)/Defeasance(56)/Free(4) 08/31/05 09/01/05
196 AMCC 755 & 775 Fiero Lane LO(59)/Defeasance(57)/Free(4) 02/28/05 03/01/05
197 GCM Redondo Tower Apartments LO(29)/Defeasance(87)/Free(4) 12/31/02 01/01/03
198 AMCC Plaza II Office Building LO(60)/Defeasance(56)/Free(4) 09/30/04 10/01/04
199 LBNA Fountain Place Apartments LO(39)/Defeasance(78)/Free(3) 12/31/02 01/01/03
200 AMCC Carriage House Apartment LO(59)/Grtr1%UPBorYM(177)/Free(4) 03/31/04 NAP
- Sioux Falls
201 AMCC Carriage House Apartment LO(59)/Grtr1%UPBorYM(177)/Free(4) 03/31/04 NAP
- Brookings
202 AMCC Carriage House Apartment LO(59)/Grtr1%UPBorYM(177)/Free(4) 03/31/04 NAP
- Pierre
203 GCM Pioneer Point Apartments LO(41)/Defeasance(78)/Free(1) 12/31/02 01/01/03
204 AMCC CVS Harper Center LO(60)/Defeasance(56)/Free(4) 11/30/05 12/01/05
205 SBRC K-Mart Shopping Center LO(30)/Defeasance(207)/Free(3) 12/31/02 01/01/03
- Salt Lake City
206 GCM 6396, 6392, 6372 McLeod Drive LO(32)/Defeasance(84)/Free(4) 12/31/02 01/01/03
207 SBRC Broadway Plaza Building LO(29)/Defeasance(88)/Free(3) 12/31/02 01/01/03
208 SBRC 225 Long Avenue LO(28)/Defeasance(90)/Free(2) 12/31/02 01/01/03
209 LBNA Almond Grand Gurnee Grtr1%UPBorYM(67)/Free(3) NAP NAP
210 GCM Summit/Breckenridge Apartments LO(33)/Defeasance(83)/Free(4) 12/31/02 01/01/03
211 GCM Peppertree Apartments LO(29)/Defeasance(87)/Free(4) 12/31/02 01/01/03
212 GCM Hillmount Apartments LO(32)/Defeasance(84)/Free(4) 12/31/02 01/01/03
213 AMCC 1500 Renaissance Building LO(59)/Defeasance(57)/Free(4) 04/30/05 05/01/05
214 AMCC Etinuum Office Building LO(60)/Defeasance(56)/Free(4) 11/30/05 12/01/05
215 AMCC DHR Office Building LO(59)/Grtr1%UPBorYM(57)/Free(4) 07/31/04 NAP
216 GCM Oakwood Manor Apartments LO(32)/Defeasance(84)/Free(4) 12/31/02 01/01/03
217 GCM Woodbend Apartments LO(27)/Defeasance(86)/Free(7) 12/31/02 01/01/03
218 AMCC Warminster Shopping Center LO(59)/Grtr1%UPBorYM(57)/Free(4) 09/30/04 NAP
219 AMCC PBR II LO(35)/Grtr1%UPBorYM(78)/Free(7) 08/31/01 NAP
220 AMCC PBR I LO(35)/Grtr1%UPBorYM(78)/Free(7) 08/31/01 NAP
221 GCM U-Stor Chambers Self-Storage LO(27)/Defeasance(89)/Free(4) 12/31/02 01/01/03
222 GCM 9925-9929 Jefferson Boulevard LO(29)/Defeasance(87)/Free(4) 12/31/02 01/01/03
223 AMCC 810-812 Fiero Lane LO(59)/Grtr1%UPBorYM(81)/Free(4) 07/31/04 NAP
224 AMCC Lab Corp of America LO(59)/Grtr1%UPBorYM(57)/Free(4) 12/31/04 NAP
225 LBNA Birchbrook Office Park LO(35)/Defeasance(82)/Free(3) 06/30/03 07/01/03
226 GCM Oro Valley Self Storage LO(29)/Defeasance(87)/Free(4) 12/31/02 01/01/03
227 AMCC Hillcrest Retail/Office Shopping
Center LO(60)/Defeasance(56)/Free(4) 07/31/05 08/01/05
228 AMCC Cain Drive Warehouses LO(59)/Grtr1%UPBorYM(57)/Free(4) 06/30/04 NAP
229 SBRC Mini-City Self Storage LO(28)/Defeasance(89)/Free(3) 12/31/02 01/01/03
230 AMCC Macy Building LO(59)/Grtr1%UPBorYM(57)/Free(4) 03/31/04 NAP
231 GCM Senate Place Apartments LO(29)/Defeasance(87)/Free(4) 12/31/02 01/01/03
232 GCM Eastfield Townhouses LO(29)/Defeasance(87)/Free(4) 12/31/02 01/01/03
233 LBNA Kendall Manor Apartments LO(35)/Defeasance(82)/Free(3) 06/30/03 07/01/03
234 AMCC The Culver Building LO(59)/Grtr1%UPBorYM(57)/Free(4) 08/31/04 NAP
235 AMCC Harvard Physicians Building LO(59)/Grtr1%UPBorYM(57)/Free(4) 07/31/04 NAP
236 AMCC Lyon Street Retail LO(36)/5%(60)/4%(12)/3%(24)/ 08/31/01 NAP
2%(12)/1%(35)/Free(1)
237 AMCC 350 Newton Avenue Apartments LO(59)/Grtr1%UPBorYM(55)/Free(6) 10/31/03 NAP
238 AMCC Solar Gardens LO(59)/Grtr1%UPBorYM(57)/Free(4) 07/31/04 NAP
239 AMCC Quality Suites Albuquerque LO(53)/Defeasance(119)/Free(61) 02/29/04 03/01/04
240 AMCC Springville Corners LO(60)/Grtr1%UPBorYM(56)/Free(4) 06/30/05 NAP
241 AMCC 224-234 East Broad Street LO(59)/Grtr1%UPBorYM(66)/Free(7) 09/30/03 NAP
242 GCM 6380 McLeod Drive LO(27)/Defeasance(89)/Free(4) 12/31/02 01/01/03
243 AMCC Black Mountain Point Office
Building LO(59)/Grtr1%UPBorYM(54)/Free(7) 04/30/03 NAP
244 AMCC Waste Management Building LO(60)/Grtr1%UPBorYM(56)/Free(4) 09/30/05 NAP
245 AMCC Silver Lake Plaza LO(59)/Grtr1%UPBorYM(57)/Free(4) 11/30/04 NAP
246 AMCC Checkmate Apartments LO(36)/Defeasance(80)/Free(4) 09/30/02 10/01/02
247 AMCC Creekside Center LO(60)/Defeasance(56)/Free(4) 10/31/05 11/01/05
248 AMCC Tolt Towne Center LO(23)/Grtr1%UPBorYM(90)/Free(7) 07/31/00 NAP
249 AMCC South Fridley Apartments LO(59)/Grtr1%UPBorYM(177)/Free(4) 09/30/03 NAP
250 GCM 6668 Owens Drive LO(31)/Defeasance(85)/Free(4) 12/31/02 01/01/03
</TABLE>
<TABLE>
<CAPTION>
YIELD YIELD
MAINTENANCE MAINTENANCE PREPAYMENT PREPAYMENT
DEFEASANCE PERIOD PERIOD PENALTY PENALTY
CONTROL MORTGAGE END START END START END
NUMBER LOAN SELLER LOAN / PROPERTY NAME DATE DATE DATE DATE DATE
----------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C> <C>
193 SBRC K-Mart Shopping Center - Salem 03/31/10 NAP NAP NAP NAP
194 GCM 1201 Sharp Street 09/30/09 NAP NAP NAP NAP
195 AMCC RPS Warehouse 04/30/10 NAP NAP NAP NAP
196 AMCC 755 & 775 Fiero Lane 11/30/09 NAP NAP NAP NAP
197 GCM Redondo Tower Apartments 03/31/10 NAP NAP NAP NAP
198 AMCC Plaza II Office Building 05/31/09 NAP NAP NAP NAP
199 LBNA Fountain Place Apartments 06/30/09 NAP NAP NAP NAP
200 AMCC Carriage House Apartment NAP 04/01/04 12/31/18 NAP NAP
- Sioux Falls
201 AMCC Carriage House Apartment NAP 04/01/04 12/31/18 NAP NAP
- Brookings
202 AMCC Carriage House Apartment NAP 04/01/04 12/31/18 NAP NAP
- Pierre
203 GCM Pioneer Point Apartments 06/30/09 NAP NAP NAP NAP
204 AMCC CVS Harper Center 07/31/10 NAP NAP NAP NAP
205 SBRC K-Mart Shopping Center 03/31/20 NAP NAP NAP NAP
- Salt Lake City
206 GCM 6396, 6392, 6372 McLeod Drive 12/31/09 NAP NAP NAP NAP
207 SBRC Broadway Plaza Building 04/30/10 NAP NAP NAP NAP
208 SBRC 225 Long Avenue 06/30/10 NAP NAP NAP NAP
209 LBNA Almond Grand Gurnee NAP 10/01/00 04/30/06 NAP NAP
210 GCM Summit/Breckenridge Apartments 11/30/09 NAP NAP NAP NAP
211 GCM Peppertree Apartments 03/31/10 NAP NAP NAP NAP
212 GCM Hillmount Apartments 12/31/09 NAP NAP NAP NAP
213 AMCC 1500 Renaissance Building 01/31/10 NAP NAP NAP NAP
214 AMCC Etinuum Office Building 07/31/10 NAP NAP NAP NAP
215 AMCC DHR Office Building NAP 08/01/04 04/30/09 NAP NAP
216 GCM Oakwood Manor Apartments 12/31/09 NAP NAP NAP NAP
217 GCM Woodbend Apartments 02/28/10 NAP NAP NAP NAP
218 AMCC Warminster Shopping Center NAP 10/01/04 06/30/09 NAP NAP
219 AMCC PBR II NAP 09/01/01 02/29/08 NAP NAP
220 AMCC PBR I NAP 09/01/01 02/29/08 NAP NAP
221 GCM U-Stor Chambers Self-Storage 05/31/10 NAP NAP NAP NAP
222 GCM 9925-9929 Jefferson Boulevard 03/31/10 NAP NAP NAP NAP
223 AMCC 810-812 Fiero Lane NAP 08/01/04 04/30/11 NAP NAP
224 AMCC Lab Corp of America NAP 01/01/05 09/30/09 NAP NAP
225 LBNA Birchbrook Office Park 04/30/10 NAP NAP NAP NAP
226 GCM Oro Valley Self Storage 03/31/10 NAP NAP NAP NAP
227 AMCC Hillcrest Retail/Office Shopping
Center 03/31/10 NAP NAP NAP NAP
228 AMCC Cain Drive Warehouses NAP 07/01/04 03/31/09 NAP NAP
229 SBRC Mini-City Self Storage 05/31/10 NAP NAP NAP NAP
230 AMCC Macy Building NAP 04/01/04 12/31/08 NAP NAP
231 GCM Senate Place Apartments 03/31/10 NAP NAP NAP NAP
232 GCM Eastfield Townhouses 03/31/10 NAP NAP NAP NAP
233 LBNA Kendall Manor Apartments 04/30/10 NAP NAP NAP NAP
234 AMCC The Culver Building NAP 09/01/04 05/31/09 NAP NAP
235 AMCC Harvard Physicians Building NAP 08/01/04 04/30/09 NAP NAP
236 AMCC Lyon Street Retail NAP NAP NAP 09/01/01 07/31/13
237 AMCC 350 Newton Avenue Apartments NAP 11/01/03 05/31/08 NAP NAP
238 AMCC Solar Gardens NAP 08/01/04 04/30/09 NAP NAP
239 AMCC Quality Suites Albuquerque 01/31/14 NAP NAP NAP NAP
240 AMCC Springville Corners NAP 07/01/05 02/28/10 NAP NAP
241 AMCC 224-234 East Broad Street NAP 10/01/03 03/31/09 NAP NAP
242 GCM 6380 McLeod Drive 05/31/10 NAP NAP NAP NAP
243 AMCC Black Mountain Point Office
Building NAP 05/01/03 10/31/07 NAP NAP
244 AMCC Waste Management Building NAP 10/01/05 05/31/10 NAP NAP
245 AMCC Silver Lake Plaza NAP 12/01/04 08/31/09 NAP NAP
246 AMCC Checkmate Apartments 05/31/09 NAP NAP NAP NAP
247 AMCC Creekside Center 06/30/10 NAP NAP NAP NAP
248 AMCC Tolt Towne Center NAP 08/01/00 01/31/08 NAP NAP
249 AMCC South Fridley Apartments NAP 10/01/03 06/30/18 NAP NAP
250 GCM 6668 Owens Drive 01/31/10 NAP NAP NAP NAP
</TABLE>
<TABLE>
<CAPTION>
YIELD YIELD
MAINTENANCE MAINTENANCE
CONTROL MORTGAGE CALCULATION INTEREST
NUMBER LOAN SELLER LOAN / PROPERTY NAME METHOD RATE
--------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C>
193 SBRC K-Mart Shopping Center - Salem NAP NAP
194 GCM 1201 Sharp Street NAP NAP
195 AMCC RPS Warehouse NAP NAP
196 AMCC 755 & 775 Fiero Lane NAP NAP
197 GCM Redondo Tower Apartments NAP NAP
198 AMCC Plaza II Office Building NAP NAP
199 LBNA Fountain Place Apartments NAP NAP
200 AMCC Carriage House Apartment Present Value Treasury Flat-WAL
- Sioux Falls
201 AMCC Carriage House Apartment Present Value Treasury Flat-WAL
- Brookings
202 AMCC Carriage House Apartment Present Value Treasury Flat-WAL
- Pierre
203 GCM Pioneer Point Apartments NAP NAP
204 AMCC CVS Harper Center NAP NAP
205 SBRC K-Mart Shopping Center NAP NAP
- Salt Lake City
206 GCM 6396, 6392, 6372 McLeod Drive NAP NAP
207 SBRC Broadway Plaza Building NAP NAP
208 SBRC 225 Long Avenue NAP NAP
209 LBNA Almond Grand Gurnee Present Value Treasury Flat-Maturity
210 GCM Summit/Breckenridge Apartments NAP NAP
211 GCM Peppertree Apartments NAP NAP
212 GCM Hillmount Apartments NAP NAP
213 AMCC 1500 Renaissance Building NAP NAP
214 AMCC Etinuum Office Building NAP NAP
215 AMCC DHR Office Building Present Value Treasury Flat-WAL
216 GCM Oakwood Manor Apartments NAP NAP
217 GCM Woodbend Apartments NAP NAP
218 AMCC Warminster Shopping Center Present Value Treasury Flat-WAL
219 AMCC PBR II Present Value Treasury Flat-WAL
220 AMCC PBR I Present Value Treasury Flat-WAL
221 GCM U-Stor Chambers Self-Storage NAP NAP
222 GCM 9925-9929 Jefferson Boulevard NAP NAP
223 AMCC 810-812 Fiero Lane Present Value Treasury Flat-WAL
224 AMCC Lab Corp of America Present Value Treasury Flat-WAL
225 LBNA Birchbrook Office Park NAP NAP
226 GCM Oro Valley Self Storage NAP NAP
227 AMCC Hillcrest Retail/Office Shopping
Center NAP NAP
228 AMCC Cain Drive Warehouses Present Value Treasury Flat-WAL
229 SBRC Mini-City Self Storage NAP NAP
230 AMCC Macy Building Present Value Treasury Flat-WAL
231 GCM Senate Place Apartments NAP NAP
232 GCM Eastfield Townhouses NAP NAP
233 LBNA Kendall Manor Apartments NAP NAP
234 AMCC The Culver Building Present Value Treasury Flat-WAL
235 AMCC Harvard Physicians Building Present Value Treasury Flat-WAL
236 AMCC Lyon Street Retail NAP NAP
237 AMCC 350 Newton Avenue Apartments Present Value Treasury Flat-WAL
238 AMCC Solar Gardens Present Value Treasury Flat-WAL
239 AMCC Quality Suites Albuquerque NAP NAP
240 AMCC Springville Corners Present Value Treasury Flat-WAL
241 AMCC 224-234 East Broad Street Present Value Treasury Flat-WAL
242 GCM 6380 McLeod Drive NAP NAP
243 AMCC Black Mountain Point Office
Building Present Value Treasury Flat-WAL
244 AMCC Waste Management Building Present Value Treasury Flat-WAL
245 AMCC Silver Lake Plaza Present Value Treasury Flat-WAL
246 AMCC Checkmate Apartments NAP NAP
247 AMCC Creekside Center NAP NAP
248 AMCC Tolt Towne Center Present Value Treasury Flat-WAL
249 AMCC South Fridley Apartments Present Value Treasury Flat-WAL
250 GCM 6668 Owens Drive NAP NAP
</TABLE>
<PAGE> 16
MORTGAGE LOAN PREPAYMENT INFORMATION
<TABLE>
<CAPTION>
LOCKOUT
PERIOD DEFEASEANCE
CONTROL MORTGAGE END START
NUMBER LOAN SELLER LOAN / PROPERTY NAME PREPAYMENT PROVISIONS DATE DATE
---------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C>
251 GCM 6320 - 6330 McLeod Drive LO(30)/Defeasance(86)/Free(4) 12/31/02 01/01/03
252 GCM Rite Aid - Hillside LO(42)/Defeasance(158)/Free(4) 12/31/02 01/01/03
253 AMCC Howard Johnson Lake Havasu LO(52)/Defeasance(119)/Free(61) 01/31/04 02/01/04
254 LBNA Wickiup Mobile Home & RV Park LO(47)/Defeasance(72)/Free(1) 08/31/04 09/01/04
255 AMCC 261 East 300 South LO(59)/Grtr1%UPBorYM(57)/Free(4) 06/30/04 NAP
256 AMCC Hyde Park Apartments LO(59)/Grtr1%UPBorYM(177)/Free(4) 11/30/03 NAP
257 AMCC Hawthorne Business Park LO(60)/Defeasance(56)/Free(4) 11/30/05 12/01/05
258 GCM Nogales Self Storage LO(29)/Defeasance(87)/Free(4) 12/31/02 01/01/03
259 GCM Glendale West Self Storage LO(29)/Defeasance(87)/Free(4) 12/31/02 01/01/03
260 AMCC Lovell Building LO(59)/Grtr1%UPBorYM(57)/Free(4) 07/31/04 NAP
261 AMCC Nationwide Insurance Office
Building LO(59)/Grtr1%UPBorYM(57)/Free(4) 02/29/04 NAP
262 AMCC Attache Building LO(59)/Grtr1%UPBorYM(57)/Free(4) 10/31/03 NAP
263 GCM Airport Business Center LO(38)/Defeasance(78)/Free(4) 12/31/02 01/01/03
264 AMCC Bluebonnet Apartments LO(59)/Grtr1%UPBorYM(57)/Free(4) 12/31/04 NAP
265 AMCC 8th Street Apartments LO(36)/Defeasance(80)/Free(4) 09/30/02 10/01/02
266 LBNA E. M. Jorgensen Building LO(35)/Defeasance(82)/Free(3) 06/30/03 07/01/03
267 AMCC Ralph's Grocery & Deli LO(59)/Grtr1%UPBorYM(78)/Free(7) 06/30/03 NAP
268 AMCC Market Square LO(60)/Grtr1%UPBorYM(56)/Free(4) 03/31/04 NAP
269 AMCC Blockbuster Video-Salt Lake City LO(59)/Grtr1%UPBorYM(57)/Free(4) 08/31/03 NAP
270 AMCC Prudential Wise-McIntire Office
Building LO(60)/Grtr1%UPBorYM(56)/Free(4) 10/31/03 NAP
271 AMCC Licton Springs Court Apartments LO(59)/Grtr1%UPBorYM(57)/Free(4) 06/30/03 NAP
272 AMCC Surgicenter of South Bay LO(59)/Grtr1%UPBorYM(55)/Free(6) 07/31/03 NAP
273 AMCC West Fargo Living Center LO(59)/Grtr1%UPBorYM(54)/Free(7) 09/30/03 NAP
274 AMCC Edgewood Apartments LO(59)/Grtr1%UPBorYM(177)/Free(4) 05/31/04 NAP
275 AMCC Washington/Shepherd Retail Center LO(59)/Grtr1%UPBorYM(117)/Free(4) 10/31/03 NAP
276 AMCC Candlewood Apartments LO(59)/Grtr1%UPBorYM(60)/Free(1) 03/31/02 NAP
277 AMCC Bishop Lifting Products LO(59)/Grtr1%UPBorYM(57)/Free(4) 03/31/04 NAP
278 AMCC 188 State Street LO(59)/Grtr1%UPBorYM(57)/Free(4) 11/30/03 NAP
279 AMCC Woodstone Properties LO(35)/Grtr1%UPBorYM(138)/Free(7) 07/31/01 NAP
280 AMCC East Gate Manor Apartments LO(36)/Defeasance(80)/Free(4) 01/31/03 02/01/03
</TABLE>
<TABLE>
<CAPTION>
YIELD YIELD
MAINTENANCE MAINTENANCE PREPAYMENT PREPAYMENT
DEFEASEANCE PERIOD PERIOD PENALTY PENALTY
CONTROL MORTGAGE END STATE END START END
NUMBER LOAN SELLER LOAN / PROPERTY NAME DATE DATE DATE DATE DATE
---------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C> <C>
251 GCM 6320 - 6330 McLeod Drive 02/28/10 NAP NAP NAP NAP
252 GCM Rite Aid - Hillside 02/29/16 NAP NAP NAP NAP
253 AMCC Howard Johnson Lake Havasu 12/31/13 NAP NAP NAP NAP
254 LBNA Wickiup Mobile Home & RV Park 08/31/10 NAP NAP NAP NAP
255 AMCC 261 East 300 South NAP 07/01/04 03/31/09 NAP NAP
256 AMCC Hyde Park Apartments NAP 12/01/03 08/31/18 NAP NAP
257 AMCC Hawthorne Business Park 07/31/10 NAP NAP NAP NAP
258 GCM Nogales Self Storage 03/31/10 NAP NAP NAP NAP
259 GCM Glendale West Self Storage 03/31/10 NAP NAP NAP NAP
260 AMCC Lovell Building NAP 08/01/04 04/30/09 NAP NAP
261 AMCC Nationwide Insurance Office
Building NAP 03/01/04 11/30/08 NAP NAP
262 AMCC Attache Building NAP 11/01/03 07/31/08 NAP NAP
263 GCM Airport Business Center 06/30/09 NAP NAP NAP NAP
264 AMCC Bluebonnet Apartments NAP 01/01/05 09/30/09 NAP NAP
265 AMCC 8th Street Apartments 05/31/09 NAP NAP NAP NAP
266 LBNA E. M. Jorgensen Building 04/30/10 NAP NAP NAP NAP
267 AMCC Ralph's Grocery & Deli NAP 07/01/03 12/31/09 NAP NAP
268 AMCC Market Square NAP 04/01/04 11/30/08 NAP NAP
269 AMCC Blockbuster Video-Salt Lake City NAP 09/01/03 05/31/08 NAP NAP
270 AMCC Prudential Wise-McIntire Office
Building NAP 11/01/03 06/30/08 NAP NAP
271 AMCC Licton Springs Court Apartments NAP 07/01/03 03/31/08 NAP NAP
272 AMCC Surgicenter of South Bay NAP 08/01/03 02/29/08 NAP NAP
273 AMCC West Fargo Living Center NAP 10/01/03 03/31/08 NAP NAP
274 AMCC Edgewood Apartments NAP 06/01/04 02/28/19 NAP NAP
275 AMCC Washington/Shepherd Retail Center NAP 11/01/03 07/31/13 NAP NAP
276 AMCC Candlewood Apartments NAP 04/01/02 03/31/07 NAP NAP
277 AMCC Bishop Lifting Products NAP 04/01/04 12/31/08 NAP NAP
278 AMCC 188 State Street NAP 12/01/03 08/31/08 NAP NAP
279 AMCC Woodstone Properties NAP 08/01/01 01/31/13 NAP NAP
280 AMCC East Gate Manor Apartments 09/30/09 NAP NAP NAP NAP
</TABLE>
<TABLE>
<CAPTION>
YIELD YIELD
MAINTENANCE MAINTENANCE
CONTROL MORTGAGE CALCULATION INTEREST
NUMBER LOAN SELLER LOAN / PROPERTY NAME METHOD RATE
---------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C>
251 GCM 6320 - 6330 McLeod Drive NAP NAP
252 GCM Rite Aid - Hillside NAP NAP
253 AMCC Howard Johnson Lake Havasu NAP NAP
254 LBNA Wickiup Mobile Home & RV Park NAP NAP
255 AMCC 261 East 300 South Present Value Treasury Flat-WAL
256 AMCC Hyde Park Apartments Present Value Treasury Flat-WAL
257 AMCC Hawthorne Business Park NAP NAP
258 GCM Nogales Self Storage NAP NAP
259 GCM Glendale West Self Storage NAP NAP
260 AMCC Lovell Building Present Value Treasury Flat-WAL
261 AMCC Nationwide Insurance Office
Building Present Value Treasury Flat-WAL
262 AMCC Attache Building Present Value Treasury Flat-WAL
263 GCM Airport Business Center NAP NAP
264 AMCC Bluebonnet Apartments Present Value Treasury Flat-WAL
265 AMCC 8th Street Apartments NAP NAP
266 LBNA E. M. Jorgensen Building NAP NAP
267 AMCC Ralph's Grocery & Deli Present Value Treasury Flat-WAL
268 AMCC Market Square Present Value Treasury Flat-WAL
269 AMCC Blockbuster Video-Salt Lake City Present Value Treasury Flat-WAL
270 AMCC Prudential Wise-McIntire Office
Building Present Value Treasury Flat-WAL
271 AMCC Licton Springs Court Apartments Present Value Treasury Flat-WAL
272 AMCC Surgicenter of South Bay Present Value Treasury Flat-WAL
273 AMCC West Fargo Living Center Present Value Treasury Flat-WAL
274 AMCC Edgewood Apartments Present Value Treasury Flat-WAL
275 AMCC Washington/Shepherd Retail Center Present Value Treasury Flat-WAL
276 AMCC Candlewood Apartments Present Value Treasury-WAL+0.50%
277 AMCC Bishop Lifting Products Present Value Treasury Flat-WAL
278 AMCC 188 State Street Present Value Treasury Flat-WAL
279 AMCC Woodstone Properties Present Value Treasury Flat-WAL
280 AMCC East Gate Manor Apartments NAP NAP
</TABLE>
<PAGE> 17
MORTGAGED REAL PROPERTY TENANCY INFORMATION
<TABLE>
<CAPTION>
MORTGAGE
CONTROL LOAN OCCUPANCY OCCUPANCY
NUMBER SELLER LOAN / PROPERTY NAME PERCENTAGE AS OF DATE LARGEST TENANT
------------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C>
101 SBRC One Financial Place 95% 03/13/00 Chicago Stock Exchange
102 LBNA Medical Mutual of Ohio 100% 09/30/00 Medical Mutual of OH
103 LBNA Jorie Plaza 100% 11/07/00 Ameritech Information System
104 GCM Westland Meadows 99% 08/23/00 NAP
105 GCM Stonegate One 100% 09/15/00 Lockheed Martin Corporation
106 SBRC 149 New Montgomery Street 100% 06/30/00 E-Greetings Network
107 LBNA 101 West Grand 100% 09/30/00 Brinker International (Maggiano's)
108 LBNA 57 W. Grand 100% 09/30/00 Williams Labadie, LLC
109 LBNA 40 West Hubbard 100% 09/30/00 Prime Steak Chicago
110 LBNA South Loop Market Place 100% 08/30/00 Dominick's Foods
111 GCM Granite State Marketplace 98% 10/01/00 Wal-Mart Stores, Inc.
112 GCM Pacific Plaza 95% 07/13/00 ShopExpert.Com
113 SBRC Seatac Village Shopping Center 100% 06/01/00 Linens N' Things
114 LBNA Seattle-Mead Industrial Facilities 100% 09/30/00 Danzas Corporation
115 LBNA Hamilton Court Apartments 95% 09/30/00 NAP
116 GCM Webster Building 100% 06/30/00 The District of Columbia
117 SBRC Amerix Building 100% 08/01/00 Amerix Corp.
118 SBRC 85 Devonshire Street/258-262 Washington Street 95% 06/30/00 The Patricia Seybold Group
119 SBRC Centro De Distribucion del Norte 100% 09/22/00 Nestle Puerto Rico, Inc.
120 GCM 801 Boylston Street 88% 06/30/00 Fidelity Brokerage Services, Inc.
121 LBNA 29200 Northwestern Highway 100% 07/31/00 Engineering Services Group
------------------------------------------------------------------------------------------------------------------------------------
122 GCM Simchik Four Property Portfolio
122a 100 Market Street 100% 09/01/00 Prudential
122b 9 Executive Park Drive 100% 06/30/00 Transparent Language, Inc.
122c 1255 South Willow Street 100% 06/30/00 Bank of New Hampshire
122d 135 Daniel Webster Highway 100% 06/30/00 Fleet Bank
------------------------------------------------------------------------------------------------------------------------------------
123 GCM Four Points Hotel by Sheraton 73% 06/30/00 NAP
124 LBNA GE / Montgomery Wards 100% 08/09/00 GE / Montgomery Wards
- Col. Springs
125 LBNA GE / Montgomery Wards 100% 08/10/00 GE / Montgomery Wards
- Pasadena Tx
126 SBRC US Storage Centers 99% 07/31/00 NAP
127 LBNA Traders Tower - Self Park 90% 09/27/00 NAP
128 LBNA Mabek CO L.P. 100% 12/31/99 Tenneco Automotive Inc.
129 GCM Burlington Self Storage 95% 07/27/00 NAP
130 GCM Boynton Plaza 95% 09/11/00 Publix
131 SBRC 601-609 Mission Street 100% 08/01/00 Wet Feet.Com, Inc.
132 GCM Garden Ridge 100% 07/11/00 Garden Ridge, L. P.
133 GCM 300 West Pratt Street 97% 06/30/00 Henninger Media Services, Inc.
134 GCM The GTE Building 100% 09/19/00 GTE California, Inc.
135 GCM Hamlin Court 100% 08/01/00 Scient Corporation
136 AMCC Telex Building 100% 10/01/00 Telex Communications, Inc.
137 AMCC Charnelton Place Office Building 100% 08/31/00 GSA-Bankruptcy Court/Public Defenders
138 GCM Michael's Plaza 94% 08/01/00 Michael's
------------------------------------------------------------------------------------------------------------------------------------
139 GCM Mountain Vista Apartments
& Cibola Village
139a Mountain Vista Apartments 90% 06/30/00 NAP
139b Cibola Village 96% 06/30/00 NAP
------------------------------------------------------------------------------------------------------------------------------------
140 LBNA Horizon Health Center 100% 06/01/00 Univ. Of Michigan
141 GCM 300 West Hubbard Street Building 100% 06/30/00 Davis, Conder, Enderle & Sloan
142 GCM 445 North Wells Street Building 99% 06/30/00 Urban Innovations Ltd.
143 GCM Miracle Mile Business Center 100% 09/12/00 Fabe Litho Ltd
144 GCM Folsom Self-Storage 89% 07/25/00 NAP
</TABLE>
<TABLE>
<CAPTION>
LARGEST
TENANT
MORTGAGE LARGEST LARGEST LEASE
CONTROL LOAN TENANT TENANT MATURITY
NUMBER SELLER LOAN / PROPERTY NAME NRSF NRSF% DATE
-------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C>
101 SBRC One Financial Place 222,468 22% 04/30/05
102 LBNA Medical Mutual of Ohio 381,176 100% 09/30/20
103 LBNA Jorie Plaza 69,455 36% 08/31/07
104 GCM Westland Meadows NAP NAP NAP
105 GCM Stonegate One 142,477 100% 12/31/07
106 SBRC 149 New Montgomery Street 76,687 96% 08/31/09
107 LBNA 101 West Grand 24,886 34% 03/31/11
108 LBNA 57 W. Grand 19,685 24% 09/30/05
109 LBNA 40 West Hubbard 9,692 76% 08/31/02
110 LBNA South Loop Market Place 71,373 70% 10/31/17
111 GCM Granite State Marketplace 82,550 33% 12/08/10
112 GCM Pacific Plaza 8,213 10% 08/31/02
113 SBRC Seatac Village Shopping Center 33,009 20% 01/31/14
114 LBNA Seattle-Mead Industrial Facilities 29,815 13% 06/18/05
115 LBNA Hamilton Court Apartments NAP NAP NAP
116 GCM Webster Building 136,270 100% 08/31/09
117 SBRC Amerix Building 154,394 100% 12/31/16
118 SBRC 85 Devonshire Street/258-262 Washington Street 8,540 9% 11/30/02
119 SBRC Centro De Distribucion del Norte 96,093 29% 04/30/04
120 GCM 801 Boylston Street 8,900 33% 11/30/14
121 LBNA 29200 Northwestern Highway 68,033 61% 08/31/07
-------------------------------------------------------------------------------------------------------------
122 GCM Simchik Four Property Portfolio
122a 100 Market Street 8,700 17% 01/31/05
122b 9 Executive Park Drive 27,325 100% 06/30/04
122c 1255 South Willow Street 7,820 100% 01/31/09
122d 135 Daniel Webster Highway 5,210 70% 09/30/02
-------------------------------------------------------------------------------------------------------------
123 GCM Four Points Hotel by Sheraton NAP NAP NAP
124 LBNA GE / Montgomery Wards 161,986 100% 07/31/09
- Col. Springs
125 LBNA GE / Montgomery Wards 193,006 100% 09/30/10
- Pasadena Tx
126 SBRC US Storage Centers NAP NAP NAP
127 LBNA Traders Tower - Self Park NAP NAP NAP
128 LBNA Mabek CO L.P. 93,000 100% 10/31/11
129 GCM Burlington Self Storage NAP NAP NAP
130 GCM Boynton Plaza 36,464 37% 08/31/03
131 SBRC 601-609 Mission Street 14,000 31% 03/31/02
132 GCM Garden Ridge 122,400 100% 02/28/19
133 GCM 300 West Pratt Street 8,674 14% 04/30/05
134 GCM The GTE Building 107,920 100% 12/15/08
135 GCM Hamlin Court 24,868 58% 10/31/04
136 AMCC Telex Building 114,100 100% 05/15/10
137 AMCC Charnelton Place Office Building 32,490 57% 07/31/04
138 GCM Michael's Plaza 27,000 40% 01/31/03
-------------------------------------------------------------------------------------------------------------
139 GCM Mountain Vista Apartments
& Cibola Village
139a Mountain Vista Apartments NAP NAP NAP
139b Cibola Village NAP NAP NAP
-------------------------------------------------------------------------------------------------------------
140 LBNA Horizon Health Center 39,441 85% 04/30/03
141 GCM 300 West Hubbard Street Building 8,897 34% 11/30/02
142 GCM 445 North Wells Street Building 5,269 17% 12/31/02
143 GCM Miracle Mile Business Center 71,244 61% 04/30/13
144 GCM Folsom Self-Storage NAP NAP NAP
</TABLE>
<TABLE>
<CAPTION>
SECOND SECOND
MORTGAGE LARGEST LARGEST
CONTROL LOAN TENANT TENANT
NUMBER SELLER LOAN / PROPERTY NAME SECOND LARGEST TENANT NRSF NRSF%
----------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C>
101 SBRC One Financial Place First Options 105,413 10%
102 LBNA Medical Mutual of Ohio NAP NAP NAP
103 LBNA Jorie Plaza Nextlink Illinois 55,061 29%
104 GCM Westland Meadows NAP NAP NAP
105 GCM Stonegate One NAP NAP NAP
106 SBRC 149 New Montgomery Street Utrecht Manufacturing Corporation 3,063 4%
107 LBNA 101 West Grand Court House Executive Offices 21,362 29%
108 LBNA 57 W. Grand Chicago Art Production 16,500 20%
109 LBNA 40 West Hubbard Robert I and Harold Briskma 2,980 24%
110 LBNA South Loop Market Place Kinko's 5,644 6%
111 GCM Granite State Marketplace Shaw's Supermarkets, Inc. 48,394 19%
112 GCM Pacific Plaza American Technology Funding, Inc. dba
AccessLease.Com and Access Capital 5,027 6%
113 SBRC Seatac Village Shopping Center TJ Maxx 25,705 16%
114 LBNA Seattle-Mead Industrial Facilities Kinetsu World Express, Inc. 29,232 12%
115 LBNA Hamilton Court Apartments NAP NAP NAP
116 GCM Webster Building NAP NAP NAP
117 SBRC Amerix Building NAP NAP NAP
118 SBRC 85 Devonshire Street/258-262 Washington Street Tomcat Enterprise 8,143 9%
119 SBRC Centro De Distribucion del Norte CC 1 LP (Coca-Cola Distributor) 72,550 22%
120 GCM 801 Boylston Street Priscilla of Boston 5,750 21%
121 LBNA 29200 Northwestern Highway Air Express International 21,119 19%
----------------------------------------------------------------------------------------------------------------------------------
122 GCM Simchik Four Property Portfolio
122a 100 Market Street Taylor Research & Consulting 7,000 14%
122b 9 Executive Park Drive NAP NAP NAP
122c 1255 South Willow Street NAP NAP NAP
122d 135 Daniel Webster Highway Kelly Insurance Agency 2,221 30%
----------------------------------------------------------------------------------------------------------------------------------
123 GCM Four Points Hotel by Sheraton NAP NAP NAP
124 LBNA GE / Montgomery Wards NAP NAP NAP
- Col. Springs
125 LBNA GE / Montgomery Wards NAP NAP NAP
- Pasadena Tx
126 SBRC US Storage Centers NAP NAP NAP
127 LBNA Traders Tower - Self Park NAP NAP NAP
128 LBNA Mabek CO L.P. NAP NAP NAP
129 GCM Burlington Self Storage NAP NAP NAP
130 GCM Boynton Plaza Eckerd's 10,800 11%
131 SBRC 601-609 Mission Street Business for Social Responsibility 14,000 31%
132 GCM Garden Ridge NAP NAP NAP
133 GCM 300 West Pratt Street Israelson, Salsbury, Clements and Bekman LLC 8,004 13%
134 GCM The GTE Building NAP NAP NAP
135 GCM Hamlin Court Empatheon, Inc. 18,000 42%
136 AMCC Telex Building NAP NAP NAP
137 AMCC Charnelton Place Office Building Pacific Women's Center, L.L.C. 5,928 10%
138 GCM Michael's Plaza Lamps Plus 9,970 15%
----------------------------------------------------------------------------------------------------------------------------------
139 GCM Mountain Vista Apartments
& Cibola Village
139a Mountain Vista Apartments NAP NAP NAP
139b Cibola Village NAP NAP NAP
----------------------------------------------------------------------------------------------------------------------------------
140 LBNA Horizon Health Center Detroit Osteopathic Radiology 6,826 15%
141 GCM 300 West Hubbard Street Building Geiger International 6,722 26%
142 GCM 445 North Wells Street Building Mastercraft 4,306 14%
143 GCM Miracle Mile Business Center EPS International, LLC 25,147 22%
144 GCM Folsom Self-Storage NAP NAP NAP
</TABLE>
<TABLE>
<CAPTION>
SECOND
LARGEST
TENANT
MORTGAGE LEASE
CONTROL LOAN MATURITY
NUMBER SELLER LOAN / PROPERTY NAME DATE
-----------------------------------------------------------------------------
<S> <C> <C> <C>
101 SBRC One Financial Place 02/28/03
102 LBNA Medical Mutual of Ohio NAP
103 LBNA Jorie Plaza 04/21/08
104 GCM Westland Meadows NAP
105 GCM Stonegate One NAP
106 SBRC 149 New Montgomery Street 10/31/04
107 LBNA 101 West Grand 09/30/05
108 LBNA 57 W. Grand 03/31/02
109 LBNA 40 West Hubbard 09/30/01
110 LBNA South Loop Market Place 02/28/08
111 GCM Granite State Marketplace 11/08/13
112 GCM Pacific Plaza
05/31/05
113 SBRC Seatac Village Shopping Center 01/31/02
114 LBNA Seattle-Mead Industrial Facilities 04/11/04
115 LBNA Hamilton Court Apartments NAP
116 GCM Webster Building NAP
117 SBRC Amerix Building NAP
118 SBRC 85 Devonshire Street/258-262 Washington Street 12/31/03
119 SBRC Centro De Distribucion del Norte 08/31/02
120 GCM 801 Boylston Street 11/30/09
121 LBNA 29200 Northwestern Highway 08/31/06
-----------------------------------------------------------------------------
122 GCM Simchik Four Property Portfolio
122a 100 Market Street 05/31/04
122b 9 Executive Park Drive NAP
122c 1255 South Willow Street NAP
122d 135 Daniel Webster Highway 03/31/03
-----------------------------------------------------------------------------
123 GCM Four Points Hotel by Sheraton NAP
124 LBNA GE / Montgomery Wards NAP
- Col. Springs
125 LBNA GE / Montgomery Wards NAP
- Pasadena Tx
126 SBRC US Storage Centers NAP
127 LBNA Traders Tower - Self Park NAP
128 LBNA Mabek CO L.P. NAP
129 GCM Burlington Self Storage NAP
130 GCM Boynton Plaza 12/07/01
131 SBRC 601-609 Mission Street 06/30/03
132 GCM Garden Ridge NAP
133 GCM 300 West Pratt Street 11/30/00
134 GCM The GTE Building NAP
135 GCM Hamlin Court 04/30/05
136 AMCC Telex Building NAP
137 AMCC Charnelton Place Office Building 12/31/01
138 GCM Michael's Plaza 04/30/02
-----------------------------------------------------------------------------
139 GCM Mountain Vista Apartments
& Cibola Village
139a Mountain Vista Apartments NAP
139b Cibola Village NAP
-----------------------------------------------------------------------------
140 LBNA Horizon Health Center 09/30/03
141 GCM 300 West Hubbard Street Building 01/31/02
142 GCM 445 North Wells Street Building 05/31/05
143 GCM Miracle Mile Business Center 05/31/05
144 GCM Folsom Self-Storage NAP
</TABLE>
<PAGE> 18
MORTGAGED REAL PROPERTY TENANCY INFORMATION
<TABLE>
<CAPTION>
MORTGAGE
CONTROL LOAN OCCUPANCY OCCUPANCY
NUMBER SELLER LOAN / PROPERTY NAME PERCENTAGE AS OF DATE LARGEST TENANT
------------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C>
145 SBRC Arlington Heights Apartments 95% 07/16/00 NAP
146 LBNA Carriage House Lofts 100% 09/30/00 NAP
147 GCM Northpointe Shopping Center 95% 08/01/00 Mars, Inc.
148 GCM 2 Willow Street 100% 08/01/00 Massachusetts Dental Society
149 SBRC Villa de Mission East 94% 06/20/00 NAP
150 GCM Calaveras Landing Shopping Center 100% 09/07/00 Fleming Companies, Inc.
151 GCM Healtheon 100% 07/11/00 Healtheon Corporation
152 GCM 444 North Wells Street Building 100% 06/30/00 First Commonwealth
153 GCM 1600 Corporate Center Drive 100% 07/01/00 Entir Pacific Bell
156 SBRC Town Green at Wilton Center 100% 06/30/00 Wilton Post Office
154 GCM Little Creek Apartments 96% 10/01/00 NAP
155 GCM 271 - 285 East Fordham Road 100% 06/30/00 The GAP, Inc.
157 GCM El Dorado Plaza 98% 08/15/00 Staples Office Supply
158 SBRC Tivoli Gardens Apartments 92% 06/15/00 NAP
159 SBRC 155 Washington Ave 100% 07/05/00 Capital Health Plan
160 SBRC 370 Convention Way 100% 08/11/00 NewChannel, Inc.
161 GCM Union Landing Retail Center 100% 08/03/00 Office Max
162 GCM Briarwood Apartments 98% 09/30/00 NAP
163 SBRC Franklinton Square Shopping Center 98% 09/29/00 Food Lion
164 GCM Conquistador Apartments 96% 08/31/00 NAP
165 GCM Greenhill Corporate Center 100% 08/04/00 United Messaging, Inc.
166 GCM Northridge Apartments 94% 10/05/00 NAP
167 GCM Red Coach Village Apartments 99% 07/10/00 NAP
168 AMCC K-Mart Shopping Center - Savannah 100% 08/28/00 Kmart Corporation
169 SBRC The Cascades 87% 08/01/00 Time Customer Service
170 GCM The Trane Company Building 100% 07/27/00 The Trane Company
171 LBNA Chandler's Building 87% 09/01/00 IDEO
172 AMCC K-Mart Shopping Center - Nashville 100% 07/14/00 Kmart Corporation
173 AMCC 2150 Joshua's Path 92% 09/10/00 Wortman, Fumuso
174 AMCC Ver-Sa-Til 100% 05/05/00 Ver-Sa-Til Associates, Inc.
175 LBNA Springdale Mall 100% 06/29/00 Bradlee's
176 LBNA Frontier Commons/Global Crossing 100% 06/13/00 Frontier Telephone of Rochester, Inc.
177 GCM Wythe Shopping Center 100% 07/01/00 Acme Markets
178 AMCC Pencader Corporate Center 100% 09/13/00 J.C. Penney & Company
179 LBNA Watermark Office Building 95% 08/08/00 Time Warner Comm.
180 GCM 801 West Diversey Parkway 100% 08/08/00 Mattress Giant Corp.
181 GCM Lafayette Business Park 100% 08/14/00 Paragon Electronic Systems, Inc.
182 GCM Arrow Business Center 97% 09/15/00 GMS Elevator
183 LBNA Palm Haven Mobile Home Park 89% 10/01/00 NAP
184 AMCC Cedar Marketplace 100% 08/01/00 Archivers
185 GCM Crossroads Professional Building 93% 08/31/00 Whitman Walker Clinic, Inc.
186 LBNA Imperial Crown Center 98% 10/01/00 MidFlorida Credit Union
187 GCM Fran Murphy Building 100% 07/13/00 Fran Murphy Interiors, Inc.
188 GCM Walgreen's - South Medford 100% 09/29/00 Walgreens
189 GCM Sav-on and Carl's Jr. 100% 08/31/00 American Drug Stores, Inc.
190 AMCC The Shops at Enon Springs 96% 09/15/00 Fashion Bug
191 AMCC Sierra Heartland Senior Apartments 100% 08/01/00 NAP
192 GCM Weatherbridge Center Buildings II and III 83% 09/07/00 Town of Cary
</TABLE>
<TABLE>
<CAPTION>
LARGEST
TENANT
MORTGAGE LARGEST LARGEST LEASE
CONTROL LOAN TENANT TENANT MATURITY
NUMBER SELLER LOAN / PROPERTY NAME NRSF NRSF% DATE
------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C>
145 SBRC Arlington Heights Apartments NAP NAP NAP
146 LBNA Carriage House Lofts NAP NAP NAP
147 GCM Northpointe Shopping Center 25,500 49% 06/18/10
148 GCM 2 Willow Street 20,000 50% 12/31/09
149 SBRC Villa de Mission East NAP NAP NAP
150 GCM Calaveras Landing Shopping Center 50,052 77% 07/27/08
151 GCM Healtheon 49,837 100% 01/31/08
152 GCM 444 North Wells Street Building 23,674 41% 05/31/03
153 GCM 1600 Corporate Center Drive 47,787 100% 10/31/06
156 SBRC Town Green at Wilton Center 10,800 31% 06/30/06
154 GCM Little Creek Apartments NAP NAP NAP
155 GCM 271 - 285 East Fordham Road 18,000 100% 03/04/05
157 GCM El Dorado Plaza 24,358 39% 03/31/07
158 SBRC Tivoli Gardens Apartments NAP NAP NAP
159 SBRC 155 Washington Ave 27,122 40% 12/31/08
160 SBRC 370 Convention Way 21,000 100% 02/28/06
161 GCM Union Landing Retail Center 23,500 61% 05/05/14
162 GCM Briarwood Apartments NAP NAP NAP
163 SBRC Franklinton Square Shopping Center 33,000 50% 02/23/19
164 GCM Conquistador Apartments NAP NAP NAP
165 GCM Greenhill Corporate Center 17,313 49% 01/14/06
166 GCM Northridge Apartments NAP NAP NAP
167 GCM Red Coach Village Apartments NAP NAP NAP
168 AMCC K-Mart Shopping Center - Savannah 111,043 100% 12/31/18
169 SBRC The Cascades 10,975 13% 05/31/01
170 GCM The Trane Company Building 50,157 100% 12/31/08
171 LBNA Chandler's Building 16,764 64% 12/31/09
172 AMCC K-Mart Shopping Center - Nashville 103,482 100% 12/31/18
173 AMCC 2150 Joshua's Path 10,000 21% 01/31/04
174 AMCC Ver-Sa-Til 107,795 100% 06/30/19
175 LBNA Springdale Mall 99,640 96% 12/15/03
176 LBNA Frontier Commons/Global Crossing 47,346 73% 05/30/05
177 GCM Wythe Shopping Center 45,882 46% 06/09/14
178 AMCC Pencader Corporate Center 79,184 100% 04/30/04
179 LBNA Watermark Office Building 31,850 73% 09/30/01
180 GCM 801 West Diversey Parkway 7,119 41% 09/26/06
181 GCM Lafayette Business Park 46,800 67% 07/31/05
182 GCM Arrow Business Center 5,460 6% 07/31/03
183 LBNA Palm Haven Mobile Home Park NAP NAP NAP
184 AMCC Cedar Marketplace 5,770 21% 08/31/04
185 GCM Crossroads Professional Building 5,970 12% 07/31/03
186 LBNA Imperial Crown Center 18,238 27% 12/31/04
187 GCM Fran Murphy Building 21,561 47% 05/31/12
188 GCM Walgreen's - South Medford 13,905 100% 06/30/59
189 GCM Sav-on and Carl's Jr. 16,747 85% 12/31/19
190 AMCC The Shops at Enon Springs 8,000 25% 01/31/05
191 AMCC Sierra Heartland Senior Apartments NAP NAP NAP
192 GCM Weatherbridge Center Buildings II and III 12,250 24% 01/12/03
</TABLE>
<TABLE>
<CAPTION>
SECOND SECOND
MORTGAGE LARGEST LARGEST
CONTROL LOAN TENANT TENANT
NUMBER SELLER LOAN / PROPERTY NAME SECOND LARGEST TENANT NRSF NRSF%
---------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C>
145 SBRC Arlington Heights Apartments NAP NAP NAP
146 LBNA Carriage House Lofts NAP NAP NAP
147 GCM Northpointe Shopping Center Round Table Pizza 3,200 6%
148 GCM 2 Willow Street RTS Software, Inc. 13,807 35%
149 SBRC Villa de Mission East NAP NAP NAP
150 GCM Calaveras Landing Shopping Center Rent-A-Center 5,284 8%
151 GCM Healtheon NAP NAP NAP
152 GCM 444 North Wells Street Building Promotions Unlimited, Inc. 8,164 14%
153 GCM 1600 Corporate Center Drive NAP NAP NAP
156 SBRC Town Green at Wilton Center Kreg Corporation 4,444 13%
154 GCM Little Creek Apartments NAP NAP NAP
155 GCM 271 - 285 East Fordham Road NAP NAP NAP
157 GCM El Dorado Plaza Factory 2-U 15,400 25%
158 SBRC Tivoli Gardens Apartments NAP NAP NAP
159 SBRC 155 Washington Ave NYS Office of Children & Families Services 14,912 22%
160 SBRC 370 Convention Way NAP NAP NAP
161 GCM Union Landing Retail Center Party America 10,575 27%
162 GCM Briarwood Apartments NAP NAP NAP
163 SBRC Franklinton Square Shopping Center Family Dollar 8,000 12%
164 GCM Conquistador Apartments NAP NAP NAP
165 GCM Greenhill Corporate Center Doublestar, Inc. 11,945 34%
166 GCM Northridge Apartments NAP NAP NAP
167 GCM Red Coach Village Apartments NAP NAP NAP
168 AMCC K-Mart Shopping Center - Savannah NAP NAP NAP
169 SBRC The Cascades VA Clinic 6,466 7%
170 GCM The Trane Company Building NAP NAP NAP
171 LBNA Chandler's Building Davis Street Land Co. 3,395 13%
172 AMCC K-Mart Shopping Center - Nashville NAP NAP NAP
173 AMCC 2150 Joshua's Path CTC Communications 6,200 13%
174 AMCC Ver-Sa-Til NAP NAP NAP
175 LBNA Springdale Mall McDonald's 4,123 4%
176 LBNA Frontier Commons/Global Crossing Store to Door 17,500 27%
177 GCM Wythe Shopping Center Dollar General 7,487 7%
178 AMCC Pencader Corporate Center NAP NAP NAP
179 LBNA Watermark Office Building GSA-FDA 4,465 10%
180 GCM 801 West Diversey Parkway Third Dunkin' Donuts Realty, Inc. 5,553 32%
181 GCM Lafayette Business Park Komag Incorporated 23,400 33%
182 GCM Arrow Business Center Women's Southern California Golf Association 4,032 4%
183 LBNA Palm Haven Mobile Home Park NAP NAP NAP
184 AMCC Cedar Marketplace Buffalo Wild Wings 5,600 21%
185 GCM Crossroads Professional Building Community Clinic 4,623 9%
186 LBNA Imperial Crown Center Willbros Engineering 10,000 15%
187 GCM Fran Murphy Building California Design Group 6,825 15%
188 GCM Walgreen's - South Medford NAP NAP NAP
189 GCM Sav-on and Carl's Jr. Carl Karcher Enterprises, Inc. 3,000 15%
190 AMCC The Shops at Enon Springs JD's Sports Grille 4,200 13%
191 AMCC Sierra Heartland Senior Apartments NAP NAP NAP
192 GCM Weatherbridge Center Buildings II and III Monterey Technologies, Inc. 6,238 12%
</TABLE>
<TABLE>
<CAPTION>
SECOND
LARGEST
TENANT
MORTGAGE LEASE
CONTROL LOAN MATURITY
NUMBER SELLER LOAN / PROPERTY NAME DATE
---------------------------------------------------------------------------
<S> <C> <C> <C>
145 SBRC Arlington Heights Apartments NAP
146 LBNA Carriage House Lofts NAP
147 GCM Northpointe Shopping Center 12/31/00
148 GCM 2 Willow Street 04/30/05
149 SBRC Villa de Mission East NAP
150 GCM Calaveras Landing Shopping Center 06/30/04
151 GCM Healtheon NAP
152 GCM 444 North Wells Street Building 12/31/01
153 GCM 1600 Corporate Center Drive NAP
156 SBRC Town Green at Wilton Center 08/31/03
154 GCM Little Creek Apartments NAP
155 GCM 271 - 285 East Fordham Road NAP
157 GCM El Dorado Plaza 07/31/10
158 SBRC Tivoli Gardens Apartments NAP
159 SBRC 155 Washington Ave 12/31/08
160 SBRC 370 Convention Way NAP
161 GCM Union Landing Retail Center 03/15/09
162 GCM Briarwood Apartments NAP
163 SBRC Franklinton Square Shopping Center 12/31/09
164 GCM Conquistador Apartments NAP
165 GCM Greenhill Corporate Center 01/14/05
166 GCM Northridge Apartments NAP
167 GCM Red Coach Village Apartments NAP
168 AMCC K-Mart Shopping Center - Savannah NAP
169 SBRC The Cascades 09/01/01
170 GCM The Trane Company Building NAP
171 LBNA Chandler's Building 09/30/04
172 AMCC K-Mart Shopping Center - Nashville NAP
173 AMCC 2150 Joshua's Path 11/30/03
174 AMCC Ver-Sa-Til NAP
175 LBNA Springdale Mall 02/28/02
176 LBNA Frontier Commons/Global Crossing 12/31/04
177 GCM Wythe Shopping Center 07/31/03
178 AMCC Pencader Corporate Center NAP
179 LBNA Watermark Office Building 02/04/02
180 GCM 801 West Diversey Parkway 12/29/09
181 GCM Lafayette Business Park 04/30/03
182 GCM Arrow Business Center 01/31/02
183 LBNA Palm Haven Mobile Home Park NAP
184 AMCC Cedar Marketplace 07/31/09
185 GCM Crossroads Professional Building 08/31/03
186 LBNA Imperial Crown Center 09/30/01
187 GCM Fran Murphy Building 10/31/01
188 GCM Walgreen's - South Medford NAP
189 GCM Sav-on and Carl's Jr. 12/31/19
190 AMCC The Shops at Enon Springs 09/30/04
191 AMCC Sierra Heartland Senior Apartments NAP
192 GCM Weatherbridge Center Buildings II and III 09/30/06
</TABLE>
<PAGE> 19
MORTGAGED REAL PROPERTY TENANCY INFORMATION
<TABLE>
<CAPTION>
MORTGAGE
CONTROL LOAN OCCUPANCY OCCUPANCY
NUMBER SELLER LOAN / PROPERTY NAME PERCENTAGE AS OF DATE
-----------------------------------------------------------------------------------------
<S> <C> <C> <C> <C>
193 SBRC K-Mart Shopping Center - Salem 100% 06/30/00
194 GCM 1201 Sharp Street 92% 09/01/00
195 AMCC RPS Warehouse 100% 06/05/00
196 AMCC 755 & 775 Fiero Lane 100% 08/31/00
197 GCM Redondo Tower Apartments 98% 08/10/00
198 AMCC Plaza II Office Building 96% 07/18/00
199 LBNA Fountain Place Apartments 98% 09/01/00
200 AMCC Carriage House Apartment 100% 08/16/00
- Sioux Falls
201 AMCC Carriage House Apartment 100% 08/01/00
- Brookings
202 AMCC Carriage House Apartment 100% 08/01/00
- Pierre
203 GCM Pioneer Point Apartments 93% 07/25/00
204 AMCC CVS Harper Center 100% 08/01/00
205 SBRC K-Mart Shopping Center 100% 06/30/00
- Salt Lake City
206 GCM 6396, 6392, 6372 McLeod Drive 97% 08/29/00
207 SBRC Broadway Plaza Building 100% 09/22/00
208 SBRC 225 Long Avenue 100% 06/30/00
209 LBNA Almond Grand Gurnee 100% 06/16/00
210 GCM Summit/Breckenridge Apartments 97% 06/30/00
211 GCM Peppertree Apartments 96% 09/08/00
212 GCM Hillmount Apartments 95% 07/27/00
213 AMCC 1500 Renaissance Building 100% 04/14/00
214 AMCC Etinuum Office Building 100% 08/29/00
215 AMCC DHR Office Building 100% 09/30/00
216 GCM Oakwood Manor Apartments 97% 06/29/00
217 GCM Woodbend Apartments 94% 06/01/00
218 AMCC Warminster Shopping Center 95% 10/01/00
219 AMCC PBR II 100% 10/01/00
220 AMCC PBR I 100% 09/01/00
221 GCM U-Stor Chambers Self-Storage 98% 06/21/00
222 GCM 9925-9929 Jefferson Boulevard 100% 08/31/00
223 AMCC 810-812 Fiero Lane 100% 08/31/00
224 AMCC Lab Corp of America 100% 09/30/00
225 LBNA Birchbrook Office Park 94% 08/03/00
226 GCM Oro Valley Self Storage 75% 09/26/00
227 AMCC Hillcrest Retail/Office Shopping Center 100% 09/13/00
228 AMCC Cain Drive Warehouses 100% 09/25/00
229 SBRC Mini-City Self Storage 75% 06/30/00
230 AMCC Macy Building 100% 09/20/00
231 GCM Senate Place Apartments 97% 08/13/00
232 GCM Eastfield Townhouses 100% 06/25/00
233 LBNA Kendall Manor Apartments 100% 08/01/00
234 AMCC The Culver Building 100% 08/31/00
235 AMCC Harvard Physicians Building 97% 09/30/00
236 AMCC Lyon Street Retail 100% 08/31/00
237 AMCC 350 Newton Avenue Apartments 98% 10/01/00
238 AMCC Solar Gardens 90% 09/01/00
239 AMCC Quality Suites Albuquerque 73% 06/30/00
240 AMCC Springville Corners 100% 09/26/00
241 AMCC 224-234 East Broad Street 100% 03/15/00
242 GCM 6380 McLeod Drive 100% 07/19/00
243 AMCC Black Mountain Point Office Building 100% 10/01/00
244 AMCC Waste Management Building 100% 07/08/00
245 AMCC Silver Lake Plaza 100% 08/28/00
246 AMCC Checkmate Apartments 100% 08/01/00
247 AMCC Creekside Center 100% 07/06/00
248 AMCC Tolt Towne Center 100% 09/01/00
249 AMCC South Fridley Apartments 98% 08/01/00
250 GCM 6668 Owens Drive 100% 07/07/00
251 GCM 6320 - 6330 McLeod Drive 96% 08/29/00
252 GCM Rite Aid - Hillside 100% 07/05/00
253 AMCC Howard Johnson Lake Havasu 50% 06/30/00
254 LBNA Wickiup Mobile Home & RV Park 90% 08/10/00
255 AMCC 261 East 300 South 100% 03/31/00
</TABLE>
<TABLE>
<CAPTION>
MORTGAGE LARGEST LARGEST
CONTROL LOAN TENANT TENANT
NUMBER SELLER LOAN / PROPERTY NAME LARGEST TENANT NRSF NRSF%
------------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C>
193 SBRC K-Mart Shopping Center - Salem Kmart Corporation 116,866 100%
194 GCM 1201 Sharp Street RMF Engineering, Inc. 28,496 60%
195 AMCC RPS Warehouse RPS, Inc. 63,633 100%
196 AMCC 755 & 775 Fiero Lane Phacor, Inc. 15,400 35%
197 GCM Redondo Tower Apartments NAP NAP NAP
198 AMCC Plaza II Office Building Yakima MSA Partnership (US Cellular) 5,955 19%
199 LBNA Fountain Place Apartments NAP NAP NAP
200 AMCC Carriage House Apartment NAP NAP NAP
- Sioux Falls
201 AMCC Carriage House Apartment NAP NAP NAP
- Brookings
202 AMCC Carriage House Apartment NAP NAP NAP
- Pierre
203 GCM Pioneer Point Apartments NAP NAP NAP
204 AMCC CVS Harper Center CVS Drug Store 10,762 44%
205 SBRC K-Mart Shopping Center Kmart Corporation 106,880 100%
- Salt Lake City
206 GCM 6396, 6392, 6372 McLeod Drive The Lending Edge, Inc. 3,440 14%
207 SBRC Broadway Plaza Building AmerAsia WorldWide 8,571 37%
208 SBRC 225 Long Avenue Manhattan Drug Company, Inc. 74,898 48%
209 LBNA Almond Grand Gurnee Walgreens 13,905 100%
210 GCM Summit/Breckenridge Apartments NAP NAP NAP
211 GCM Peppertree Apartments NAP NAP NAP
212 GCM Hillmount Apartments NAP NAP NAP
213 AMCC 1500 Renaissance Building IKON Office Solutions, Inc. 26,050 71%
214 AMCC Etinuum Office Building Etinuum 35,501 100%
215 AMCC DHR Office Building Oregon State Department of Human Resources 32,952 100%
216 GCM Oakwood Manor Apartments NAP NAP NAP
217 GCM Woodbend Apartments NAP NAP NAP
218 AMCC Warminster Shopping Center National Penn Bank 3,000 11%
219 AMCC PBR II Helen L Langston 3,100 11%
220 AMCC PBR I Hoag Memorial Hospital 6,287 24%
221 GCM U-Stor Chambers Self-Storage NAP NAP NAP
222 GCM 9925-9929 Jefferson Boulevard Kovel/Fuller, LLC 38,764 100%
223 AMCC 810-812 Fiero Lane The Grid 19,560 62%
224 AMCC Lab Corp of America Laboratory Corporation of America 26,800 100%
225 LBNA Birchbrook Office Park Parsec Automation 6,055 25%
226 GCM Oro Valley Self Storage NAP NAP NAP
227 AMCC Hillcrest Retail/Office Shopping Center Donald L. Myers, CPA 3,465 18%
228 AMCC Cain Drive Warehouses St. James Mechanical, Inc. 4,800 10%
229 SBRC Mini-City Self Storage NAP NAP NAP
230 AMCC Macy Building Reez.com 12,335 58%
231 GCM Senate Place Apartments NAP NAP NAP
232 GCM Eastfield Townhouses NAP NAP NAP
233 LBNA Kendall Manor Apartments NAP NAP NAP
234 AMCC The Culver Building Creative Domain 8,696 38%
235 AMCC Harvard Physicians Building Hillcrest-Harvard, Inc. 14,973 48%
236 AMCC Lyon Street Retail Grand Discount 3,000 16%
237 AMCC 350 Newton Avenue Apartments NAP NAP NAP
238 AMCC Solar Gardens NAP NAP NAP
239 AMCC Quality Suites Albuquerque NAP NAP NAP
240 AMCC Springville Corners Aromatic dba Young Living Oils 34,500 100%
241 AMCC 224-234 East Broad Street Gapkids 5,330 58%
242 GCM 6380 McLeod Drive C.P. Communications 2,884 14%
243 AMCC Black Mountain Point Office Building California Healthcare 13,167 38%
244 AMCC Waste Management Building Waste Management, Inc. 20,000 100%
245 AMCC Silver Lake Plaza Fashion Bug/Women's Apparel 8,000 48%
246 AMCC Checkmate Apartments NAP NAP NAP
247 AMCC Creekside Center Dollar Tree 4,800 32%
248 AMCC Tolt Towne Center QFC 19,848 70%
249 AMCC South Fridley Apartments NAP NAP NAP
250 GCM 6668 Owens Drive H.E.C. Investments, Inc. 18,683 100%
251 GCM 6320 - 6330 McLeod Drive Coriograham, Inc. 2,040 13%
252 GCM Rite Aid - Hillside Rite Aid 16,079 100%
253 AMCC Howard Johnson Lake Havasu NAP NAP NAP
254 LBNA Wickiup Mobile Home & RV Park NAP NAP NAP
255 AMCC 261 East 300 South Scalley & Reading 7,940 34%
</TABLE>
<TABLE>
<CAPTION>
LARGEST
TENANT
MORTGAGE LEASE
CONTROL LOAN MATURITY
NUMBER SELLER LOAN / PROPERTY NAME DATE SECOND LARGEST TENANT
------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C>
193 SBRC K-Mart Shopping Center - Salem 01/31/04 NAP
194 GCM 1201 Sharp Street 03/31/03 AFSCME, Council 92
195 AMCC RPS Warehouse 11/30/09 NAP
196 AMCC 755 & 775 Fiero Lane 10/31/09 Guayaki
197 GCM Redondo Tower Apartments NAP NAP
198 AMCC Plaza II Office Building 09/30/05 New Northwest Broadcasters II, Inc.
199 LBNA Fountain Place Apartments NAP NAP
200 AMCC Carriage House Apartment NAP NAP
- Sioux Falls
201 AMCC Carriage House Apartment NAP NAP
- Brookings
202 AMCC Carriage House Apartment NAP NAP
- Pierre
203 GCM Pioneer Point Apartments NAP NAP
204 AMCC CVS Harper Center 05/31/10 Blockbuster Video
205 SBRC K-Mart Shopping Center 01/31/02 NAP
- Salt Lake City
206 GCM 6396, 6392, 6372 McLeod Drive 03/31/02 Miracle Flights for Kids
207 SBRC Broadway Plaza Building 03/01/05 Viawest
208 SBRC 225 Long Avenue 05/31/15 M.W. International, Inc.
209 LBNA Almond Grand Gurnee 12/31/16 NAP
210 GCM Summit/Breckenridge Apartments NAP NAP
211 GCM Peppertree Apartments NAP NAP
212 GCM Hillmount Apartments NAP NAP
213 AMCC 1500 Renaissance Building 01/31/06 I.E.S. Partnership
214 AMCC Etinuum Office Building 08/29/10 NAP
215 AMCC DHR Office Building 09/30/05 NAP
216 GCM Oakwood Manor Apartments NAP NAP
217 GCM Woodbend Apartments NAP NAP
218 AMCC Warminster Shopping Center 06/30/01 Golden Palace, Inc
219 AMCC PBR II 04/30/02 Rosewood Realty, LLC
220 AMCC PBR I 02/14/04 Mike's Automotive
221 GCM U-Stor Chambers Self-Storage NAP NAP
222 GCM 9925-9929 Jefferson Boulevard 02/28/10 NAP
223 AMCC 810-812 Fiero Lane 12/31/04 Science Kit
224 AMCC Lab Corp of America 12/31/09 NAP
225 LBNA Birchbrook Office Park 04/30/02 Accord Human Resources
226 GCM Oro Valley Self Storage NAP NAP
227 AMCC Hillcrest Retail/Office Shopping Center 12/31/01 Bella Notte Restaurant
228 AMCC Cain Drive Warehouses 08/31/02 Heaven Scent Me, Inc.
229 SBRC Mini-City Self Storage NAP NAP
230 AMCC Macy Building 04/06/05 Satellite Dialysis Centers, Inc.
231 GCM Senate Place Apartments NAP NAP
232 GCM Eastfield Townhouses NAP NAP
233 LBNA Kendall Manor Apartments NAP NAP
234 AMCC The Culver Building 04/14/02 Signature Escrow
235 AMCC Harvard Physicians Building 06/30/04 Hillcrest-Riverside, Inc.
236 AMCC Lyon Street Retail MTM Pescado Mojado
237 AMCC 350 Newton Avenue Apartments NAP NAP
238 AMCC Solar Gardens NAP NAP
239 AMCC Quality Suites Albuquerque NAP NAP
240 AMCC Springville Corners 04/30/05 NAP
241 AMCC 224-234 East Broad Street 07/23/03 Guillotine
242 GCM 6380 McLeod Drive 06/30/04 Oasis Wholesale & Purchasing
243 AMCC Black Mountain Point Office Building 12/31/01 Power & Industrial Design Corp
244 AMCC Waste Management Building 07/27/10 NAP
245 AMCC Silver Lake Plaza 01/31/09 Corral West/Western Wear
246 AMCC Checkmate Apartments NAP NAP
247 AMCC Creekside Center 01/31/05 One Price
248 AMCC Tolt Towne Center 08/12/06 Sa Jung Park
249 AMCC South Fridley Apartments NAP NAP
250 GCM 6668 Owens Drive 07/31/02 NAP
251 GCM 6320 - 6330 McLeod Drive 05/31/03 Logowear, LLC
252 GCM Rite Aid - Hillside 05/01/04 NAP
253 AMCC Howard Johnson Lake Havasu NAP NAP
254 LBNA Wickiup Mobile Home & RV Park NAP NAP
255 AMCC 261 East 300 South 05/31/03 Utah Agency
</TABLE>
<TABLE>
<CAPTION>
SECOND
LARGEST
SECOND SECOND TENANT
MORTGAGE LARGEST LARGEST LEASE
CONTROL LOAN TENANT TENANT MATURITY
NUMBER SELLER LOAN / PROPERTY NAME NRSF NRSF% DATE
----------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C>
193 SBRC K-Mart Shopping Center - Salem NAP NAP NAP
194 GCM 1201 Sharp Street 4,618 10% 06/14/02
195 AMCC RPS Warehouse NAP NAP NAP
196 AMCC 755 & 775 Fiero Lane 7,561 17% 04/30/02
197 GCM Redondo Tower Apartments NAP NAP NAP
198 AMCC Plaza II Office Building 5,434 18% 06/30/09
199 LBNA Fountain Place Apartments NAP NAP NAP
200 AMCC Carriage House Apartment NAP NAP NAP
- Sioux Falls
201 AMCC Carriage House Apartment NAP NAP NAP
- Brookings
202 AMCC Carriage House Apartment NAP NAP NAP
- Pierre
203 GCM Pioneer Point Apartments NAP NAP NAP
204 AMCC CVS Harper Center 7,500 30% 05/31/05
205 SBRC K-Mart Shopping Center NAP NAP NAP
- Salt Lake City
206 GCM 6396, 6392, 6372 McLeod Drive 2,840 11% 12/31/02
207 SBRC Broadway Plaza Building 3,430 15% 04/01/05
208 SBRC 225 Long Avenue 43,656 28% 01/10/02
209 LBNA Almond Grand Gurnee NAP NAP NAP
210 GCM Summit/Breckenridge Apartments NAP NAP NAP
211 GCM Peppertree Apartments NAP NAP NAP
212 GCM Hillmount Apartments NAP NAP NAP
213 AMCC 1500 Renaissance Building 10,385 29% 01/31/04
214 AMCC Etinuum Office Building NAP NAP NAP
215 AMCC DHR Office Building NAP NAP NAP
216 GCM Oakwood Manor Apartments NAP NAP NAP
217 GCM Woodbend Apartments NAP NAP NAP
218 AMCC Warminster Shopping Center 2,885 10% 07/31/08
219 AMCC PBR II 3,100 11% 08/14/03
220 AMCC PBR I 5,760 22% 09/30/02
221 GCM U-Stor Chambers Self-Storage NAP NAP NAP
222 GCM 9925-9929 Jefferson Boulevard NAP NAP NAP
223 AMCC 810-812 Fiero Lane 6,200 20% 05/31/01
224 AMCC Lab Corp of America NAP NAP NAP
225 LBNA Birchbrook Office Park 2,825 11% 12/31/00
226 GCM Oro Valley Self Storage NAP NAP NAP
227 AMCC Hillcrest Retail/Office Shopping Center 2,520 13% 03/31/03
228 AMCC Cain Drive Warehouses 3,200 6% MTM
229 SBRC Mini-City Self Storage NAP NAP NAP
230 AMCC Macy Building 9,075 42% 02/28/10
231 GCM Senate Place Apartments NAP NAP NAP
232 GCM Eastfield Townhouses NAP NAP NAP
233 LBNA Kendall Manor Apartments NAP NAP NAP
234 AMCC The Culver Building 2,810 12% 07/31/10
235 AMCC Harvard Physicians Building 2,779 9% 11/30/02
236 AMCC Lyon Street Retail 2,500 13% 02/28/07
237 AMCC 350 Newton Avenue Apartments NAP NAP NAP
238 AMCC Solar Gardens NAP NAP NAP
239 AMCC Quality Suites Albuquerque NAP NAP NAP
240 AMCC Springville Corners NAP NAP NAP
241 AMCC 224-234 East Broad Street 1,350 15% 09/30/04
242 GCM 6380 McLeod Drive 2,622 13% 03/31/02
243 AMCC Black Mountain Point Office Building 3,336 10% 02/28/01
244 AMCC Waste Management Building NAP NAP NAP
245 AMCC Silver Lake Plaza 7,092 43% 04/30/09
246 AMCC Checkmate Apartments NAP NAP NAP
247 AMCC Creekside Center 4,200 28% 03/31/03
248 AMCC Tolt Towne Center 2,992 11% 12/01/00
249 AMCC South Fridley Apartments NAP NAP NAP
250 GCM 6668 Owens Drive NAP NAP NAP
251 GCM 6320 - 6330 McLeod Drive 1,895 12% 12/31/02
252 GCM Rite Aid - Hillside NAP NAP NAP
253 AMCC Howard Johnson Lake Havasu NAP NAP NAP
254 LBNA Wickiup Mobile Home & RV Park NAP NAP NAP
255 AMCC 261 East 300 South 4,046 17% 01/31/02
</TABLE>
<PAGE> 20
MORTGAGED REAL PROPERTY TENANCY INFORMATION
<TABLE>
<CAPTION>
MORTGAGE
CONTROL LOAN OCCUPANCY OCCUPANCY
NUMBER SELLER LOAN / PROPERTY NAME PERCENTAGE AS OF DATE LARGEST TENANT
------------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C>
256 AMCC Hyde Park Apartments 93% 08/01/00 NAP
257 AMCC Hawthorne Business Park 100% 09/05/00 Electrorep, Inc.
258 GCM Nogales Self Storage 88% 09/01/00 NAP
259 GCM Glendale West Self Storage 95% 09/18/00 NAP
260 AMCC Lovell Building 97% 09/13/00 Lovell America, Inc.
261 AMCC Nationwide Insurance Office Building 100% 10/23/00 Nationwide Insurance Company
262 AMCC Attache Building 100% 11/01/00 Renaissance
263 GCM Airport Business Center 100% 09/26/00 Flight Services Group
264 AMCC Bluebonnet Apartments 99% 09/18/00 NAP
265 AMCC 8th Street Apartments 100% 08/01/00 NAP
266 LBNA E. M. Jorgensen Building 100% 10/12/00 E.M. Jorgensen
267 AMCC Ralph's Grocery & Deli 100% 10/03/00 Ralph's Grocery & Deli
268 AMCC Market Square 100% 09/30/00 Morgan's Market
269 AMCC Blockbuster Video-Salt Lake City 100% 08/31/00 Blockbuster Video
270 AMCC Prudential Wise-McIntire Office Building 100% 09/25/00 Wise McIntire, Inc.
271 AMCC Licton Springs Court Apartments 100% 08/31/00 NAP
272 AMCC Surgicenter of South Bay 100% 03/17/00 Surgicenter of South Bay
273 AMCC West Fargo Living Center 100% 09/30/00 NAP
274 AMCC Edgewood Apartments 100% 08/31/00 NAP
275 AMCC Washington/Shepherd Retail Center 100% 08/30/00 O'Reilly Auto Parts
276 AMCC Candlewood Apartments 100% 10/01/00 NAP
277 AMCC Bishop Lifting Products 100% 01/26/00 Bishop Lifting Products, Inc.
278 AMCC 188 State Street 100% 10/25/00 Aurora & Quanta Productions
279 AMCC Woodstone Properties 98% 09/01/00 NAP
280 AMCC East Gate Manor Apartments 91% 08/01/00 NAP
</TABLE>
<TABLE>
<CAPTION>
LARGEST
TENANT
MORTGAGE LARGEST LARGEST LEASE
CONTROL LOAN TENANT TENANT MATURITY
NUMBER SELLER LOAN / PROPERTY NAME NRSF NRSF% DATE SECOND LARGEST TENANT
------------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C>
256 AMCC Hyde Park Apartments NAP NAP NAP NAP
257 AMCC Hawthorne Business Park 9,400 22% 04/30/03 Team International, Inc.
258 GCM Nogales Self Storage NAP NAP NAP NAP
259 GCM Glendale West Self Storage NAP NAP NAP NAP
260 AMCC Lovell Building 6,102 30% 12/31/00 Eres Consultants, Inc.
261 AMCC Nationwide Insurance Office Building 11,695 100% 03/31/04 NAP
262 AMCC Attache Building 2,789 27% 04/14/03 Inspired Lending
263 GCM Airport Business Center 8,500 35% 11/17/01 Thermion Systems International
264 AMCC Bluebonnet Apartments NAP NAP NAP NAP
265 AMCC 8th Street Apartments NAP NAP NAP NAP
266 LBNA E. M. Jorgensen Building 31,035 100% 05/31/15 NAP
267 AMCC Ralph's Grocery & Deli 10,997 100% 07/31/09 NAP
268 AMCC Market Square 6,385 51% 11/30/07 Sanctuary Spa
269 AMCC Blockbuster Video-Salt Lake City 6,497 81% 08/31/06 Papa Murphy's
270 AMCC Prudential Wise-McIntire Office Building 5,809 67% 10/31/08 Forefront, Inc.
271 AMCC Licton Springs Court Apartments NAP NAP NAP NAP
272 AMCC Surgicenter of South Bay 9,330 100% 01/31/04 NAP
273 AMCC West Fargo Living Center NAP NAP NAP NAP
274 AMCC Edgewood Apartments NAP NAP NAP NAP
275 AMCC Washington/Shepherd Retail Center 10,800 57% 03/31/06 Eckerd's
276 AMCC Candlewood Apartments NAP NAP NAP NAP
277 AMCC Bishop Lifting Products 45,500 100% 11/30/08 NAP
278 AMCC 188 State Street 3,750 27% 04/14/03 Day One
279 AMCC Woodstone Properties NAP NAP NAP NAP
280 AMCC East Gate Manor Apartments NAP NAP NAP NAP
</TABLE>
<TABLE>
<CAPTION>
SECOND
LARGEST
SECOND SECOND TENANT
MORTGAGE LARGEST LARGEST LEASE
CONTROL LOAN TENANT TENANT MATURITY
NUMBER SELLER LOAN / PROPERTY NAME NRSF NRSF% DATE
-------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C>
256 AMCC Hyde Park Apartments NAP NAP NAP
257 AMCC Hawthorne Business Park 7,040 17% 01/31/03
258 GCM Nogales Self Storage NAP NAP NAP
259 GCM Glendale West Self Storage NAP NAP NAP
260 AMCC Lovell Building 2,460 12% 12/31/00
261 AMCC Nationwide Insurance Office Building NAP NAP NAP
262 AMCC Attache Building 2,446 24% 06/30/03
263 GCM Airport Business Center 5,000 20% 09/30/02
264 AMCC Bluebonnet Apartments NAP NAP NAP
265 AMCC 8th Street Apartments NAP NAP NAP
266 LBNA E. M. Jorgensen Building NAP NAP NAP
267 AMCC Ralph's Grocery & Deli NAP NAP NAP
268 AMCC Market Square 3,104 25% 07/31/08
269 AMCC Blockbuster Video-Salt Lake City 1,478 19% 04/30/07
270 AMCC Prudential Wise-McIntire Office Building 2,865 33% 07/31/02
271 AMCC Licton Springs Court Apartments NAP NAP NAP
272 AMCC Surgicenter of South Bay NAP NAP NAP
273 AMCC West Fargo Living Center NAP NAP NAP
274 AMCC Edgewood Apartments NAP NAP NAP
275 AMCC Washington/Shepherd Retail Center 8,269 43% 10/23/05
276 AMCC Candlewood Apartments NAP NAP NAP
277 AMCC Bishop Lifting Products NAP NAP NAP
278 AMCC 188 State Street 3,500 25% 01/31/03
279 AMCC Woodstone Properties NAP NAP NAP
280 AMCC East Gate Manor Apartments NAP NAP NAP
</TABLE>
<PAGE> 21
MORTGAGED REAL PROPERTY 1998 AND 1999 HISTORICAL FINANCIAL INFORMATION
<TABLE>
<CAPTION>
1998 1998
MORTGAGE 1998 STATEMENT STATEMENT
CONTROL LOAN STATEMENT NUMBER OF ENDING 1998 1998
NUMBER SELLER LOAN / PROPERTY NAME TYPE MONTHS DATE REVENUES EXPENSES
------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C> <C>
101 SBRC One Financial Place Full Year 12 12/31/98 27,997,036 11,803,525
102 LBNA Medical Mutual of Ohio UAV UAV UAV UAV UAV
103 LBNA Jorie Plaza Full Year 12 12/31/98 3,055,204 934,426
104 GCM Westland Meadows Full Year 12 12/31/98 3,326,932 1,128,833
105 GCM Stonegate One UAV UAV UAV UAV UAV
106 SBRC 149 New Montgomery Street UAV UAV UAV UAV UAV
107 LBNA 101 West Grand Full Year 12 12/31/98 2,146,547 864,283
108 LBNA 57 W. Grand Full Year 12 12/31/98 1,275,313 620,522
109 LBNA 40 West Hubbard Full Year 12 12/31/98 643,730 131,154
110 LBNA South Loop Market Place Full Year 12 12/31/98 2,136,512 412,760
111 GCM Granite State Marketplace UAV UAV UAV UAV UAV
112 GCM Pacific Plaza UAV UAV UAV UAV UAV
113 SBRC Seatac Village Shopping Center Full Year 12 12/31/98 1,327,941 436,034
114 LBNA Seattle-Mead Industrial Facilities UAV UAV UAV UAV UAV
115 LBNA Hamilton Court Apartments Full Year 12 12/31/98 4,890,684 2,949,892
116 GCM Webster Building Full Year 12 12/31/98 1,738,188 857,242
117 SBRC Amerix Building UAV UAV UAV UAV UAV
118 SBRC 85 Devonshire Street/258-262
Washington Street Full Year 12 12/31/98 1,571,334 778,705
119 SBRC Centro De Distribucion del Norte Full Year 12 12/31/98 1,761,871 414,064
120 GCM 801 Boylston Street UAV UAV UAV UAV UAV
121 LBNA 29200 Northwestern Highway Full Year 12 12/31/98 1,412,337 768,007
------------------------------------------------------------------------------------------------------------------------------
122 GCM Simchik Four Property Portfolio
122a 100 Market Street UAV UAV UAV UAV UAV
122b 9 Executive Park Drive Full Year 12 12/31/98 158,617 36,987
122c 1255 South Willow Street Full Year 12 12/31/98 105,514 41,774
122d 135 Daniel Webster Highway Full Year 12 12/31/98 142,339 48,350
------------------------------------------------------------------------------------------------------------------------------
123 GCM Four Points Hotel by Sheraton Full Year 12 12/31/98 4,145,409 2,355,694
124 LBNA GE / Montgomery Wards UAV UAV UAV UAV UAV
- Col. Springs
125 LBNA GE / Montgomery Wards UAV UAV UAV UAV UAV
- Pasadena Tx
126 SBRC US Storage Centers Annualized 11 12/31/98 979,947 316,610
127 LBNA Traders Tower - Self Park Full Year 12 12/31/98 2,073,822 659,871
128 LBNA Mabek CO L.P. Full Year 12 12/31/98 1,785,240 0
129 GCM Burlington Self Storage Full Year 12 12/31/98 1,259,261 441,015
130 GCM Boynton Plaza Full Year 12 12/31/98 1,469,504 427,655
131 SBRC 601-609 Mission Street UAV UAV UAV UAV UAV
132 GCM Garden Ridge UAV UAV UAV UAV UAV
133 GCM 300 West Pratt Street Full Year 12 12/31/98 1,205,881 378,726
134 GCM The GTE Building UAV UAV UAV UAV UAV
135 GCM Hamlin Court UAV UAV UAV UAV UAV
136 AMCC Telex Building UAV UAV UAV UAV UAV
137 AMCC Charnelton Place Office Building Full Year 12 12/31/98 1,158,950 600,240
138 GCM Michael's Plaza Full Year 12 12/31/98 1,094,950 285,682
------------------------------------------------------------------------------------------------------------------------------
139 GCM Mountain Vista Apartments
& Cibola Village
139a Mountain Vista Apartments Full Year 12 12/31/98 1,174,078 718,428
139b Cibola Village Full Year 12 12/31/98 689,611 376,645
------------------------------------------------------------------------------------------------------------------------------
140 LBNA Horizon Health Center Full Year 12 12/31/98 1,320,267 442,905
141 GCM 300 West Hubbard Street Building Full Year 12 12/31/98 840,620 278,202
142 GCM 445 North Wells Street Building Full Year 12 12/31/98 660,187 356,901
143 GCM Miracle Mile Business Center Full Year 12 12/31/98 345,041 127,025
144 GCM Folsom Self-Storage UAV UAV UAV UAV UAV
</TABLE>
<TABLE>
<CAPTION>
1999 1999
MORTGAGE 1999 STATEMENT STATEMENT
CONTROL LOAN 1998 NOI STATEMENT NUMBER OF ENDING 1999
NUMBER SELLER LOAN / PROPERTY NAME 1998 NOI DSCR TYPE MONTHS DATE REVENUES
--------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C> <C> <C>
101 SBRC One Financial Place 16,193,511 1.55 Full Year 12 12/30/99 30,559,657
102 LBNA Medical Mutual of Ohio UAV UAV UAV UAV UAV UAV
103 LBNA Jorie Plaza 2,120,778 1.02 Full Year 12 12/31/99 4,048,852
104 GCM Westland Meadows 2,198,099 1.12 Full Year 12 12/31/99 3,610,822
105 GCM Stonegate One UAV UAV UAV UAV UAV UAV
106 SBRC 149 New Montgomery Street UAV UAV UAV UAV UAV UAV
107 LBNA 101 West Grand 1,282,264 1.57 Full Year 12 12/31/99 2,108,813
108 LBNA 57 W. Grand 654,791 1.57 Full Year 12 12/31/99 1,272,218
109 LBNA 40 West Hubbard 512,576 1.57 Full Year 12 12/31/99 643,351
110 LBNA South Loop Market Place 1,723,752 1.15 Full Year 12 12/31/99 2,709,925
111 GCM Granite State Marketplace UAV UAV Full Year 12 12/31/99 2,481,986
112 GCM Pacific Plaza UAV UAV Full Year 12 12/31/99 1,784,759
113 SBRC Seatac Village Shopping Center 891,907 0.65 Annualized 11 12/31/99 2,389,588
114 LBNA Seattle-Mead Industrial Facilities UAV UAV Full Year 12 12/31/99 1,020,000
115 LBNA Hamilton Court Apartments 1,940,792 1.43 Full Year 12 12/31/99 5,041,227
116 GCM Webster Building 880,946 0.60 Full Year 12 12/31/99 2,248,311
117 SBRC Amerix Building UAV UAV UAV UAV UAV UAV
118 SBRC 85 Devonshire Street/258-262
Washington Street 792,629 0.61 Full Year 12 12/31/99 1,952,252
119 SBRC Centro De Distribucion del Norte 1,347,807 1.12 Full Year 12 12/31/99 2,150,554
120 GCM 801 Boylston Street UAV UAV UAV UAV UAV UAV
121 LBNA 29200 Northwestern Highway 644,330 0.69 Full Year 12 12/31/99 2,353,846
--------------------------------------------------------------------------------------------------------------------------------
122 GCM Simchik Four Property Portfolio UAV UAV
122a 100 Market Street UAV Unannualized 8 12/31/99 225,129
122b 9 Executive Park Drive 121,630 Full Year 12 12/31/99 153,721
122c 1255 South Willow Street 63,740 Full Year 12 12/31/99 102,817
122d 135 Daniel Webster Highway 93,989 Full Year 12 12/31/99 142,902
--------------------------------------------------------------------------------------------------------------------------------
123 GCM Four Points Hotel by Sheraton 1,789,715 1.83 Full Year 12 12/31/99 4,379,221
124 LBNA GE / Montgomery Wards UAV UAV UAV UAV UAV UAV
- Col. Springs
125 LBNA GE / Montgomery Wards UAV UAV UAV UAV UAV UAV
- Pasadena Tx
126 SBRC US Storage Centers 663,337 0.82 Trailing 12 12 01/31/00 1,491,911
127 LBNA Traders Tower - Self Park 1,413,951 1.63 Full Year 12 12/31/99 2,259,288
128 LBNA Mabek CO L.P. 1,785,240 1.32 Full Year 12 12/31/99 1,785,250
129 GCM Burlington Self Storage 818,246 1.10 Full Year 12 12/31/99 1,383,394
130 GCM Boynton Plaza 1,041,849 1.53 Full Year 12 12/31/99 1,423,016
131 SBRC 601-609 Mission Street UAV UAV Full Year 12 12/31/99 572,693
132 GCM Garden Ridge UAV UAV Annualized 11 12/31/99 925,825
133 GCM 300 West Pratt Street 827,155 1.32 Full Year 12 12/31/99 1,212,426
134 GCM The GTE Building UAV UAV Full Year 12 12/31/99 1,067,854
135 GCM Hamlin Court UAV UAV UAV UAV UAV UAV
136 AMCC Telex Building UAV UAV UAV UAV UAV UAV
137 AMCC Charnelton Place Office Building 558,710 0.91 Full Year 12 12/31/99 1,234,354
138 GCM Michael's Plaza 809,268 1.45 Full Year 12 12/31/99 994,352
--------------------------------------------------------------------------------------------------------------------------------
139 GCM Mountain Vista Apartments 768,616 1.38
& Cibola Village
139a Mountain Vista Apartments 455,650 Full Year 12 12/31/99 1,220,511
139b Cibola Village 312,966 Full Year 12 12/31/99 645,356
--------------------------------------------------------------------------------------------------------------------------------
140 LBNA Horizon Health Center 877,362 1.62 Full Year 12 12/31/99 1,368,169
141 GCM 300 West Hubbard Street Building 562,418 1.64 Full Year 12 12/31/99 903,001
142 GCM 445 North Wells Street Building 303,286 1.64 Full Year 12 12/31/99 696,797
143 GCM Miracle Mile Business Center 218,016 0.42 Full Year 12 12/31/99 661,905
144 GCM Folsom Self-Storage UAV UAV UAV UAV UAV UAV
</TABLE>
<TABLE>
<CAPTION>
MORTGAGE
CONTROL LOAN 1999 1999 NOI
NUMBER SELLER LOAN / PROPERTY NAME EXPENSES 1999 NOI DSCR
---------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C>
101 SBRC One Financial Place 12,937,989 17,621,668 1.69
102 LBNA Medical Mutual of Ohio UAV UAV UAV
103 LBNA Jorie Plaza 1,170,100 2,878,752 1.39
104 GCM Westland Meadows 1,183,972 2,426,850 1.23
105 GCM Stonegate One UAV UAV UAV
106 SBRC 149 New Montgomery Street UAV UAV UAV
107 LBNA 101 West Grand 828,596 1,280,217 1.55
108 LBNA 57 W. Grand 619,156 653,062 1.55
109 LBNA 40 West Hubbard 164,217 479,134 1.55
110 LBNA South Loop Market Place 917,136 1,792,789 1.20
111 GCM Granite State Marketplace 717,974 1,764,012 1.11
112 GCM Pacific Plaza 595,833 1,188,926 0.79
113 SBRC Seatac Village Shopping Center 468,699 1,920,889 1.40
114 LBNA Seattle-Mead Industrial Facilities 393,146 626,854 0.44
115 LBNA Hamilton Court Apartments 3,062,635 1,978,592 1.45
116 GCM Webster Building 660,058 1,588,253 1.09
117 SBRC Amerix Building UAV UAV UAV
118 SBRC 85 Devonshire Street/258-262
Washington Street 743,918 1,208,334 0.93
119 SBRC Centro De Distribucion del Norte 367,255 1,783,299 1.48
120 GCM 801 Boylston Street UAV UAV UAV
121 LBNA 29200 Northwestern Highway 948,611 1,405,235 1.51
---------------------------------------------------------------------------------------------------------
122 GCM Simchik Four Property Portfolio UAV UAV
122a 100 Market Street 158,584 66,545
122b 9 Executive Park Drive 38,400 115,321
122c 1255 South Willow Street 18,294 84,523
122d 135 Daniel Webster Highway 48,484 94,418
---------------------------------------------------------------------------------------------------------
123 GCM Four Points Hotel by Sheraton 2,536,665 1,842,556 1.88
124 LBNA GE / Montgomery Wards UAV UAV UAV
- Col. Springs
125 LBNA GE / Montgomery Wards UAV UAV UAV
- Pasadena Tx
126 SBRC US Storage Centers 425,880 1,066,031 1.32
127 LBNA Traders Tower - Self Park 1,016,410 1,242,878 1.44
128 LBNA Mabek CO L.P. 0 1,785,250 1.32
129 GCM Burlington Self Storage 462,399 920,995 1.24
130 GCM Boynton Plaza 423,098 999,918 1.47
131 SBRC 601-609 Mission Street 210,014 362,679 0.55
132 GCM Garden Ridge 0 925,825 1.42
133 GCM 300 West Pratt Street 396,020 816,406 1.31
134 GCM The GTE Building 67,736 1,000,118 1.62
135 GCM Hamlin Court UAV UAV UAV
136 AMCC Telex Building UAV UAV UAV
137 AMCC Charnelton Place Office Building 177,582 1,056,772 1.73
138 GCM Michael's Plaza 290,935 703,417 1.26
---------------------------------------------------------------------------------------------------------
139 GCM Mountain Vista Apartments 779,161 1.39
& Cibola Village
139a Mountain Vista Apartments 717,085 503,426
139b Cibola Village 369,621 275,735
---------------------------------------------------------------------------------------------------------
140 LBNA Horizon Health Center 488,432 879,737 1.62
141 GCM 300 West Hubbard Street Building 284,328 618,673 1.80
142 GCM 445 North Wells Street Building 365,629 331,168 1.80
143 GCM Miracle Mile Business Center 115,954 545,951 1.06
144 GCM Folsom Self-Storage UAV UAV UAV
</TABLE>
<PAGE> 22
MORTGAGED REAL PROPERTY 1998 AND 1999 HISTORICAL FINANCIAL INFORMATION
<TABLE>
<CAPTION>
1998 1998
MORTGAGE 1998 STATEMENT STATEMENT
CONTROL LOAN STATEMENT NUMBER OF ENDING 1998 1998
NUMBER SELLER LOAN / PROPERTY NAME TYPE MONTHS DATE REVENUES EXPENSES
------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C> <C>
145 SBRC Arlington Heights Apartments Full Year 12 12/31/98 961,801 421,853
146 LBNA Carriage House Lofts Full Year 12 12/31/98 1,062,721 268,275
147 GCM Northpointe Shopping Center Full Year 12 12/31/98 560,494 196,033
148 GCM 2 Willow Street UAV UAV UAV UAV UAV
149 SBRC Villa de Mission East Full Year 12 12/31/98 1,091,936 454,024
150 GCM Calaveras Landing Shopping Center Full Year 12 12/31/98 746,552 159,574
151 GCM Healtheon Full Year 12 12/31/98 838,046 99,640
152 GCM 444 North Wells Street Building Full Year 12 12/31/98 1,228,747 521,749
153 GCM 1600 Corporate Center Drive UAV UAV UAV UAV UAV
156 SBRC Town Green at Wilton Center Full Year 12 12/31/98 823,854 266,402
154 GCM Little Creek Apartments Full Year 12 12/31/98 1,315,161 657,238
155 GCM 271 - 285 East Fordham Road UAV UAV UAV UAV UAV
157 GCM El Dorado Plaza Full Year 12 12/31/98 577,487 147,340
158 SBRC Tivoli Gardens Apartments Full Year 12 12/31/98 867,273 457,876
159 SBRC 155 Washington Ave Full Year 12 12/31/98 748,906 223,992
160 SBRC 370 Convention Way Full Year 12 12/31/98 452,003 68,649
161 GCM Union Landing Retail Center UAV UAV UAV UAV UAV
162 GCM Briarwood Apartments Full Year 12 12/31/98 616,861 239,608
163 SBRC Franklinton Square Shopping Center UAV UAV UAV UAV UAV
164 GCM Conquistador Apartments Full Year 12 12/31/98 819,080 210,900
165 GCM Greenhill Corporate Center UAV UAV UAV UAV UAV
166 GCM Northridge Apartments Full Year 12 12/31/98 837,404 361,039
167 GCM Red Coach Village Apartments UAV UAV UAV UAV UAV
168 AMCC K-Mart Shopping Center - Savannah UAV UAV UAV UAV UAV
169 SBRC The Cascades Full Year 12 12/31/98 489,792 375,347
170 GCM The Trane Company Building UAV UAV UAV UAV UAV
171 LBNA Chandler's Building UAV UAV UAV UAV UAV
172 AMCC K-Mart Shopping Center - Nashville UAV UAV UAV UAV UAV
173 AMCC 2150 Joshua's Path UAV UAV UAV UAV UAV
174 AMCC Ver-Sa-Til Full Year 12 12/31/98 927,333 464,133
175 LBNA Springdale Mall UAV UAV UAV UAV UAV
176 LBNA Frontier Commons/Global Crossing UAV UAV UAV UAV UAV
177 GCM Wythe Shopping Center Full Year 12 12/31/98 584,398 93,281
178 AMCC Pencader Corporate Center Full Year 12 12/31/98 587,175 82,912
179 LBNA Watermark Office Building UAV UAV UAV UAV UAV
180 GCM 801 West Diversey Parkway Full Year 12 12/31/98 407,729 146,674
181 GCM Lafayette Business Park Full Year 12 12/31/98 878,712 146,807
182 GCM Arrow Business Center Trailing 12 12 6/30/98 516,997 133,519
183 LBNA Palm Haven Mobile Home Park Full Year 12 12/31/98 560,614 190,263
184 AMCC Cedar Marketplace UAV UAV UAV UAV UAV
185 GCM Crossroads Professional Building Full Year 12 12/31/98 731,758 363,953
186 LBNA Imperial Crown Center Full Year 12 12/31/98 263,758 95,051
187 GCM Fran Murphy Building Full Year 12 12/31/98 653,229 215,321
188 GCM Walgreen's - South Medford UAV UAV UAV UAV UAV
189 GCM Sav-on and Carl's Jr. UAV UAV UAV UAV UAV
190 AMCC The Shops at Enon Springs UAV UAV UAV UAV UAV
191 AMCC Sierra Heartland Senior Apartments UAV UAV UAV UAV UAV
192 GCM Weatherbridge Center Buildings II and III Full Year 12 12/31/98 125,767 16,210
</TABLE>
<TABLE>
<CAPTION>
1999 1999
MORTGAGE 1999 STATEMENT STATEMENT
CONTROL LOAN 1998 NOI STATEMENT NUMBER OF ENDING
NUMBER SELLER LOAN / PROPERTY NAME 1998 NOI DSCR TYPE MONTHS DATE
-----------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C> <C>
145 SBRC Arlington Heights Apartments 539,948 1.14 UAV UAV UAV
146 LBNA Carriage House Lofts 794,446 1.62 Full Year 12 12/31/99
147 GCM Northpointe Shopping Center 364,461 0.77 Full Year 12 12/31/99
148 GCM 2 Willow Street UAV UAV UAV UAV UAV
149 SBRC Villa de Mission East 637,912 1.42 Full Year 12 12/31/99
150 GCM Calaveras Landing Shopping Center 586,978 1.28 Full Year 12 12/31/99
151 GCM Healtheon 738,406 1.62 Full Year 12 12/31/99
152 GCM 444 North Wells Street Building 706,998 1.49 Full Year 12 12/31/99
153 GCM 1600 Corporate Center Drive UAV UAV Annualized 1 12/31/99
156 SBRC Town Green at Wilton Center 557,452 1.24 Full Year 12 12/31/99
154 GCM Little Creek Apartments 657,923 1.50 Full Year 12 12/31/99
155 GCM 271 - 285 East Fordham Road UAV UAV UAV UAV UAV
157 GCM El Dorado Plaza 430,147 1.09 Full Year 12 12/31/99
158 SBRC Tivoli Gardens Apartments 409,397 1.05 Full Year 12 12/31/99
159 SBRC 155 Washington Ave 524,914 1.26 Full Year 12 12/31/99
160 SBRC 370 Convention Way 383,354 0.91 Full Year 12 12/31/99
161 GCM Union Landing Retail Center UAV UAV Annualized 7 12/31/99
162 GCM Briarwood Apartments 377,253 1.05 Full Year 12 12/31/99
163 SBRC Franklinton Square Shopping Center UAV UAV Full Year 12 12/31/99
164 GCM Conquistador Apartments 608,180 1.63 Full Year 12 12/31/99
165 GCM Greenhill Corporate Center UAV UAV UAV UAV UAV
166 GCM Northridge Apartments 476,365 1.32 Full Year 12 12/31/99
167 GCM Red Coach Village Apartments UAV UAV Annualized 10 12/31/99
168 AMCC K-Mart Shopping Center - Savannah UAV UAV Full Year 12 12/31/99
169 SBRC The Cascades 114,445 0.33 Full Year 12 12/31/99
170 GCM The Trane Company Building UAV UAV Full Year 12 12/31/99
171 LBNA Chandler's Building UAV UAV UAV UAV UAV
172 AMCC K-Mart Shopping Center - Nashville UAV UAV Full Year 12 12/31/99
173 AMCC 2150 Joshua's Path UAV UAV UAV UAV UAV
174 AMCC Ver-Sa-Til 463,200 1.42 Annualized 6 12/31/99
175 LBNA Springdale Mall UAV UAV Annualized 7 12/31/99
176 LBNA Frontier Commons/Global Crossing UAV UAV UAV UAV UAV
177 GCM Wythe Shopping Center 491,117 1.48 Unannualized 6 12/31/99
178 AMCC Pencader Corporate Center 504,263 1.57 Full Year 12 12/31/99
179 LBNA Watermark Office Building UAV UAV Full Year 12 12/31/99
180 GCM 801 West Diversey Parkway 261,055 0.80 Full Year 12 12/31/99
181 GCM Lafayette Business Park 731,905 2.42 Full Year 12 12/31/99
182 GCM Arrow Business Center 383,478 1.30 Trailing 12 12 06/30/99
183 LBNA Palm Haven Mobile Home Park 370,351 1.24 Full Year 12 12/31/99
184 AMCC Cedar Marketplace UAV UAV UAV UAV UAV
185 GCM Crossroads Professional Building 367,805 1.25 Full Year 12 12/31/99
186 LBNA Imperial Crown Center 168,707 0.60 Full Year 12 12/31/99
187 GCM Fran Murphy Building 437,908 1.51 Full Year 12 12/31/99
188 GCM Walgreen's - South Medford UAV UAV UAV UAV UAV
189 GCM Sav-on and Carl's Jr. UAV UAV UAV UAV UAV
190 AMCC The Shops at Enon Springs UAV UAV UAV UAV UAV
191 AMCC Sierra Heartland Senior Apartments UAV UAV UAV UAV UAV
192 GCM Weatherbridge Center Buildings II and III 109,557 0.32 Full Year 12 12/31/99
</TABLE>
<TABLE>
<CAPTION>
MORTGAGE
CONTROL LOAN 1999 1999 1999 NOI
NUMBER SELLER LOAN / PROPERTY NAME REVENUES EXPENSES 1999 NOI DSCR
-----------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C>
145 SBRC Arlington Heights Apartments UAV UAV UAV UAV
146 LBNA Carriage House Lofts 1,162,054 501,242 660,812 1.35
147 GCM Northpointe Shopping Center 609,385 190,024 419,361 0.89
148 GCM 2 Willow Street UAV UAV UAV UAV
149 SBRC Villa de Mission East 1,095,397 493,655 601,742 1.34
150 GCM Calaveras Landing Shopping Center 832,635 225,121 607,514 1.33
151 GCM Healtheon 1,075,743 228,902 846,841 1.86
152 GCM 444 North Wells Street Building 1,301,896 502,347 799,549 1.69
153 GCM 1600 Corporate Center Drive 789,192 465,324 323,868 0.70
156 SBRC Town Green at Wilton Center 730,476 216,779 513,697 1.15
154 GCM Little Creek Apartments 1,318,303 648,860 669,443 1.53
155 GCM 271 - 285 East Fordham Road UAV UAV UAV UAV
157 GCM El Dorado Plaza 578,234 123,750 454,484 1.15
158 SBRC Tivoli Gardens Apartments 1,081,794 574,927 506,868 1.30
159 SBRC 155 Washington Ave 960,350 238,501 721,849 1.73
160 SBRC 370 Convention Way 580,778 186,736 394,042 0.94
161 GCM Union Landing Retail Center 611,187 94,791 516,396 1.41
162 GCM Briarwood Apartments 711,709 234,234 477,475 1.33
163 SBRC Franklinton Square Shopping Center 399,544 65,088 334,456 0.91
164 GCM Conquistador Apartments 809,050 202,764 606,286 1.62
165 GCM Greenhill Corporate Center UAV UAV UAV UAV
166 GCM Northridge Apartments 889,847 408,404 481,443 1.34
167 GCM Red Coach Village Apartments 787,346 320,174 467,172 1.30
168 AMCC K-Mart Shopping Center - Savannah 499,694 24,985 474,709 1.31
169 SBRC The Cascades 833,029 386,399 446,630 1.27
170 GCM The Trane Company Building 535,340 63,249 472,091 1.32
171 LBNA Chandler's Building UAV UAV UAV UAV
172 AMCC K-Mart Shopping Center - Nashville 465,669 23,283 442,386 1.30
173 AMCC 2150 Joshua's Path UAV UAV UAV UAV
174 AMCC Ver-Sa-Til 730,878 215,878 515,000 1.58
175 LBNA Springdale Mall 1,042,272 479,654 562,618 1.72
176 LBNA Frontier Commons/Global Crossing UAV UAV UAV UAV
177 GCM Wythe Shopping Center 309,792 65,849 243,943 UAV
178 AMCC Pencader Corporate Center 646,428 158,528 487,900 1.52
179 LBNA Watermark Office Building 173,811 203,686 (29,875) (0.09)
180 GCM 801 West Diversey Parkway 227,406 141,752 85,654 0.26
181 GCM Lafayette Business Park 1,024,872 149,955 874,917 2.89
182 GCM Arrow Business Center 562,198 133,498 428,700 1.45
183 LBNA Palm Haven Mobile Home Park 595,059 195,804 399,255 1.34
184 AMCC Cedar Marketplace UAV UAV UAV UAV
185 GCM Crossroads Professional Building 711,593 396,499 315,094 1.07
186 LBNA Imperial Crown Center 509,443 136,325 373,118 1.33
187 GCM Fran Murphy Building 689,465 187,941 501,524 1.74
188 GCM Walgreen's - South Medford UAV UAV UAV UAV
189 GCM Sav-on and Carl's Jr. UAV UAV UAV UAV
190 AMCC The Shops at Enon Springs UAV UAV UAV UAV
191 AMCC Sierra Heartland Senior Apartments UAV UAV UAV UAV
192 GCM Weatherbridge Center Buildings II and III 301,133 24,061 277,072 0.81
</TABLE>
<PAGE> 23
MORTGAGED REAL PROPERTY 1998 AND 1999 HISTORICAL FINANCIAL INFORMATION
<TABLE>
<CAPTION>
1998 1998
MORTGAGE 1998 STATEMENT STATEMENT
CONTROL LOAN STATEMENT NUMBER OF ENDING 1998 1998
NUMBER SELLER LOAN / PROPERTY NAME TYPE MONTHS DATE REVENUES EXPENSES
------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C> <C>
193 SBRC K-Mart Shopping Center - Salem UAV UAV UAV UAV UAV
194 GCM 1201 Sharp Street Full Year 12 12/31/98 554,415 129,182
195 AMCC RPS Warehouse UAV UAV UAV UAV UAV
196 AMCC 755 & 775 Fiero Lane UAV UAV UAV UAV UAV
197 GCM Redondo Tower Apartments Full Year 12 12/31/98 669,685 359,214
198 AMCC Plaza II Office Building UAV UAV UAV UAV UAV
199 LBNA Fountain Place Apartments Full Year 12 12/31/98 608,916 301,190
200 AMCC Carriage House Apartment Full Year 12 12/31/98 228,748 79,710
- Sioux Falls
201 AMCC Carriage House Apartment Full Year 12 12/31/98 188,519 78,841
- Brookings
202 AMCC Carriage House Apartment Full Year 12 12/31/98 180,853 96,552
- Pierre
203 GCM Pioneer Point Apartments Full Year 12 12/31/98 520,026 294,418
204 AMCC CVS Harper Center Full Year 12 12/31/98 387,193 45,655
205 SBRC K-Mart Shopping Center UAV UAV UAV UAV UAV
- Salt Lake City
206 GCM 6396, 6392, 6372 McLeod Drive UAV UAV UAV UAV UAV
207 SBRC Broadway Plaza Building UAV UAV UAV UAV UAV
208 SBRC 225 Long Avenue Full Year 12 12/31/98 926,999 612,202
209 LBNA Almond Grand Gurnee Full Year 12 12/31/98 287,180 34,040
210 GCM Summit/Breckenridge Apartments Full Year 12 12/31/98 658,857 319,773
211 GCM Peppertree Apartments Full Year 12 12/31/98 754,646 581,138
212 GCM Hillmount Apartments Full Year 12 12/31/98 524,953 282,474
213 AMCC 1500 Renaissance Building UAV UAV UAV UAV UAV
214 AMCC Etinuum Office Building UAV UAV UAV UAV UAV
215 AMCC DHR Office Building Full Year 12 12/31/98 414,711 60,751
216 GCM Oakwood Manor Apartments Full Year 12 12/31/98 546,328 315,594
217 GCM Woodbend Apartments Full Year 12 12/31/98 408,629 155,010
218 AMCC Warminster Shopping Center Full Year 12 12/31/98 412,600 113,142
219 AMCC PBR II Full Year 12 12/31/98 250,644 64,442
220 AMCC PBR I Full Year 12 12/31/98 169,087 97,322
221 GCM U-Stor Chambers Self-Storage UAV UAV UAV UAV UAV
222 GCM 9925-9929 Jefferson Boulevard UAV UAV UAV UAV UAV
223 AMCC 810-812 Fiero Lane Full Year 12 12/31/98 259,932 31,352
224 AMCC Lab Corp of America Full Year 12 12/31/98 365,769 43,039
225 LBNA Birchbrook Office Park Full Year 12 12/31/98 271,590 91,552
226 GCM Oro Valley Self Storage Full Year 12 12/31/98 305,129 173,456
227 AMCC Hillcrest Retail/Office Shopping Center Full Year 12 12/31/98 352,530 108,898
228 AMCC Cain Drive Warehouses Full Year 12 12/31/98 405,485 140,242
229 SBRC Mini-City Self Storage Full Year 12 12/31/98 373,611 207,744
230 AMCC Macy Building Full Year 12 12/31/98 286,188 47,625
231 GCM Senate Place Apartments Full Year 12 12/31/98 177,339 81,986
232 GCM Eastfield Townhouses Full Year 12 12/31/98 151,203 72,062
233 LBNA Kendall Manor Apartments Full Year 12 12/31/98 439,146 226,175
234 AMCC The Culver Building Full Year 12 12/31/98 243,649 105,330
235 AMCC Harvard Physicians Building Full Year 12 12/31/98 341,720 136,065
236 AMCC Lyon Street Retail Full Year 12 12/31/98 316,945 96,437
237 AMCC 350 Newton Avenue Apartments Annualized 6 06/30/98 279,898 127,245
238 AMCC Solar Gardens Full Year 12 12/31/98 368,184 163,444
239 AMCC Quality Suites Albuquerque Annualized 9 09/30/98 1,003,949 526,956
240 AMCC Springville Corners UAV UAV UAV UAV UAV
241 AMCC 224-234 East Broad Street Full Year 12 12/31/98 271,290 95,195
242 GCM 6380 McLeod Drive UAV UAV UAV UAV UAV
243 AMCC Black Mountain Point Office Building Full Year 12 12/31/98 318,278 145,547
244 AMCC Waste Management Building UAV UAV UAV UAV UAV
245 AMCC Silver Lake Plaza UAV UAV UAV UAV UAV
246 AMCC Checkmate Apartments Full Year 12 12/31/98 333,403 154,864
247 AMCC Creekside Center UAV UAV UAV UAV UAV
248 AMCC Tolt Towne Center Full Year 12 12/31/98 302,855 112,420
249 AMCC South Fridley Apartments Full Year 12 12/31/98 373,591 174,602
250 GCM 6668 Owens Drive Full Year 12 12/31/98 330,489 0
251 GCM 6320 - 6330 McLeod Drive UAV UAV UAV UAV UAV
252 GCM Rite Aid - Hillside Full Year 12 12/31/98 223,762 41,351
253 AMCC Howard Johnson Lake Havasu Full Year 12 12/31/98 642,023 384,319
254 LBNA Wickiup Mobile Home & RV Park Full Year 12 12/31/98 173,888 50,363
255 AMCC 261 East 300 South Full Year 12 12/31/98 253,149 105,971
</TABLE>
<TABLE>
<CAPTION>
1999 1999
MORTGAGE 1999 STATEMENT STATEMENT
CONTROL LOAN 1998 NOI STATEMENT NUMBER OF ENDING
NUMBER SELLER LOAN / PROPERTY NAME 1998 NOI DSCR TYPE MONTHS DATE
------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C> <C>
193 SBRC K-Mart Shopping Center - Salem UAV UAV UAV UAV UAV
194 GCM 1201 Sharp Street 425,233 1.68 Full Year 12 12/31/99
195 AMCC RPS Warehouse UAV UAV UAV UAV UAV
196 AMCC 755 & 775 Fiero Lane UAV UAV UAV UAV UAV
197 GCM Redondo Tower Apartments 310,471 1.36 Full Year 12 12/31/99
198 AMCC Plaza II Office Building UAV UAV Full Year 12 12/31/99
199 LBNA Fountain Place Apartments 307,726 1.40 Full Year 12 12/31/99
200 AMCC Carriage House Apartment 149,038 1.35 Full Year 12 12/31/99
- Sioux Falls
201 AMCC Carriage House Apartment 109,678 1.35 Full Year 12 12/31/99
- Brookings
202 AMCC Carriage House Apartment 84,301 1.35 Full Year 12 12/31/99
- Pierre
203 GCM Pioneer Point Apartments 225,608 0.99 Unannualized 6 12/31/99
204 AMCC CVS Harper Center 341,538 1.56 UAV UAV UAV
205 SBRC K-Mart Shopping Center UAV UAV UAV UAV UAV
- Salt Lake City
206 GCM 6396, 6392, 6372 McLeod Drive UAV UAV Full Year 12 12/31/99
207 SBRC Broadway Plaza Building UAV UAV UAV UAV UAV
208 SBRC 225 Long Avenue 314,797 1.35 Full Year 12 12/31/99
209 LBNA Almond Grand Gurnee 253,140 1.13 Full Year 12 12/31/99
210 GCM Summit/Breckenridge Apartments 339,084 1.46 Full Year 12 12/31/99
211 GCM Peppertree Apartments 173,508 0.82 Full Year 12 12/31/99
212 GCM Hillmount Apartments 242,479 1.15 Full Year 12 12/31/99
213 AMCC 1500 Renaissance Building UAV UAV Annualized 11 12/31/99
214 AMCC Etinuum Office Building UAV UAV UAV UAV UAV
215 AMCC DHR Office Building 353,960 1.65 Full Year 12 12/31/99
216 GCM Oakwood Manor Apartments 230,734 1.15 Full Year 12 12/31/99
217 GCM Woodbend Apartments 253,619 1.30 Full Year 12 12/31/99
218 AMCC Warminster Shopping Center 299,458 1.42 UAV UAV UAV
219 AMCC PBR II 186,202 1.37 Full Year 12 12/31/99
220 AMCC PBR I 71,765 1.37 Full Year 12 12/31/99
221 GCM U-Stor Chambers Self-Storage UAV UAV Annualized 9 12/31/99
222 GCM 9925-9929 Jefferson Boulevard UAV UAV UAV UAV UAV
223 AMCC 810-812 Fiero Lane 228,580 1.24 Full Year 12 12/31/99
224 AMCC Lab Corp of America 322,730 1.67 Full Year 12 12/31/99
225 LBNA Birchbrook Office Park 180,038 1.09 Full Year 12 12/31/99
226 GCM Oro Valley Self Storage 131,673 0.83 Full Year 12 12/31/99
227 AMCC Hillcrest Retail/Office Shopping Center 243,632 1.53 Full Year 12 12/31/99
228 AMCC Cain Drive Warehouses 265,243 1.61 Full Year 12 12/31/99
229 SBRC Mini-City Self Storage 165,867 1.02 Full Year 12 12/31/99
230 AMCC Macy Building 238,563 1.58 Full Year 12 12/31/99
231 GCM Senate Place Apartments 95,353 1.23 Full Year 12 12/31/99
232 GCM Eastfield Townhouses 79,141 1.23 Full Year 12 12/31/99
233 LBNA Kendall Manor Apartments 212,971 1.53 UAV UAV UAV
234 AMCC The Culver Building 138,319 1.03 Full Year 12 12/31/99
235 AMCC Harvard Physicians Building 205,655 1.46 Full Year 12 12/31/99
236 AMCC Lyon Street Retail 220,508 1.22 Full Year 12 12/31/99
237 AMCC 350 Newton Avenue Apartments 152,653 1.23 Full Year 12 12/31/99
238 AMCC Solar Gardens 204,740 1.52 Annualized 10 12/31/99
239 AMCC Quality Suites Albuquerque 476,993 3.22 Full Year 12 12/31/99
240 AMCC Springville Corners UAV UAV UAV UAV UAV
241 AMCC 224-234 East Broad Street 176,095 1.24 Full Year 12 12/31/99
242 GCM 6380 McLeod Drive UAV UAV Full Year 12 12/31/99
243 AMCC Black Mountain Point Office Building 172,731 1.30 Full Year 12 12/31/99
244 AMCC Waste Management Building UAV UAV UAV UAV UAV
245 AMCC Silver Lake Plaza UAV UAV UAV UAV UAV
246 AMCC Checkmate Apartments 178,539 1.45 Annualized 5 12/31/99
247 AMCC Creekside Center UAV UAV UAV UAV UAV
248 AMCC Tolt Towne Center 190,435 1.67 Full Year 12 12/31/99
249 AMCC South Fridley Apartments 198,989 1.58 Full Year 12 12/31/99
250 GCM 6668 Owens Drive 330,489 2.96 Full Year 12 12/31/99
251 GCM 6320 - 6330 McLeod Drive UAV UAV Full Year 12 12/31/99
252 GCM Rite Aid - Hillside 182,411 1.36 Full Year 12 12/31/99
253 AMCC Howard Johnson Lake Havasu 257,704 2.17 Annualized 8 12/31/99
254 LBNA Wickiup Mobile Home & RV Park 123,525 1.21 Full Year 12 12/31/99
255 AMCC 261 East 300 South 147,178 1.44 Full Year 12 12/31/99
</TABLE>
<TABLE>
<CAPTION>
MORTGAGE
CONTROL LOAN 1999 1999 1999 NOI
NUMBER SELLER LOAN / PROPERTY NAME REVENUES EXPENSES 1999 NOI DSCR
-------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C>
193 SBRC K-Mart Shopping Center - Salem UAV UAV UAV UAV
194 GCM 1201 Sharp Street 572,384 184,635 387,749 1.53
195 AMCC RPS Warehouse UAV UAV UAV UAV
196 AMCC 755 & 775 Fiero Lane UAV UAV UAV UAV
197 GCM Redondo Tower Apartments 713,861 372,131 341,730 1.50
198 AMCC Plaza II Office Building 380,258 59,795 320,463 1.33
199 LBNA Fountain Place Apartments 628,244 353,944 274,300 1.25
200 AMCC Carriage House Apartment 230,996 88,179 142,817 1.31
- Sioux Falls
201 AMCC Carriage House Apartment 190,873 84,221 106,652 1.31
- Brookings
202 AMCC Carriage House Apartment 171,608 88,691 82,917 1.31
- Pierre
203 GCM Pioneer Point Apartments 250,466 142,937 107,529 UAV
204 AMCC CVS Harper Center UAV UAV UAV UAV
205 SBRC K-Mart Shopping Center UAV UAV UAV UAV
- Salt Lake City
206 GCM 6396, 6392, 6372 McLeod Drive 185,836 98,930 86,906 0.39
207 SBRC Broadway Plaza Building UAV UAV UAV UAV
208 SBRC 225 Long Avenue 929,069 516,098 412,971 1.78
209 LBNA Almond Grand Gurnee 309,363 36,537 272,826 1.22
210 GCM Summit/Breckenridge Apartments 664,787 340,077 324,710 1.40
211 GCM Peppertree Apartments 897,763 604,231 293,532 1.38
212 GCM Hillmount Apartments 523,657 274,999 248,658 1.18
213 AMCC 1500 Renaissance Building 257,635 30,643 226,992 1.05
214 AMCC Etinuum Office Building UAV UAV UAV UAV
215 AMCC DHR Office Building 422,179 78,204 343,975 1.60
216 GCM Oakwood Manor Apartments 557,074 310,350 246,724 1.23
217 GCM Woodbend Apartments 407,919 157,639 250,280 1.29
218 AMCC Warminster Shopping Center UAV UAV UAV UAV
219 AMCC PBR II 253,052 60,943 192,109 2.02
220 AMCC PBR I 217,856 29,531 188,325 2.02
221 GCM U-Stor Chambers Self-Storage 328,603 110,186 218,417 1.15
222 GCM 9925-9929 Jefferson Boulevard UAV UAV UAV UAV
223 AMCC 810-812 Fiero Lane 346,368 59,638 286,730 1.56
224 AMCC Lab Corp of America 364,839 21,572 343,267 1.77
225 LBNA Birchbrook Office Park 309,747 96,774 212,973 1.28
226 GCM Oro Valley Self Storage 386,265 153,398 232,867 1.47
227 AMCC Hillcrest Retail/Office Shopping Center 363,305 113,309 249,996 1.57
228 AMCC Cain Drive Warehouses 408,640 125,619 283,021 1.72
229 SBRC Mini-City Self Storage 421,509 198,309 223,200 1.38
230 AMCC Macy Building 286,525 47,986 238,539 1.58
231 GCM Senate Place Apartments 185,920 88,232 97,688 1.29
232 GCM Eastfield Townhouses 153,612 69,014 84,598 1.29
233 LBNA Kendall Manor Apartments UAV UAV UAV UAV
234 AMCC The Culver Building 330,346 183,388 146,958 1.09
235 AMCC Harvard Physicians Building 373,906 151,291 222,615 1.58
236 AMCC Lyon Street Retail 334,409 93,113 241,296 1.34
237 AMCC 350 Newton Avenue Apartments 328,796 123,645 205,151 1.65
238 AMCC Solar Gardens 363,290 109,533 253,757 1.89
239 AMCC Quality Suites Albuquerque 970,765 475,174 495,591 3.34
240 AMCC Springville Corners UAV UAV UAV UAV
241 AMCC 224-234 East Broad Street 293,084 73,174 219,910 1.55
242 GCM 6380 McLeod Drive 104,592 26,115 78,477 0.61
243 AMCC Black Mountain Point Office Building 357,884 152,190 205,694 1.54
244 AMCC Waste Management Building UAV UAV UAV UAV
245 AMCC Silver Lake Plaza UAV UAV UAV UAV
246 AMCC Checkmate Apartments 360,396 123,030 237,366 1.92
247 AMCC Creekside Center UAV UAV UAV UAV
248 AMCC Tolt Towne Center 302,074 113,315 188,759 1.65
249 AMCC South Fridley Apartments 405,799 160,074 245,725 1.95
250 GCM 6668 Owens Drive 347,013 0 347,013 3.11
251 GCM 6320 - 6330 McLeod Drive 6,578 7,005 (427) (0.00)
252 GCM Rite Aid - Hillside 244,280 49,838 194,442 1.45
253 AMCC Howard Johnson Lake Havasu 610,231 391,881 218,350 1.84
254 LBNA Wickiup Mobile Home & RV Park 195,137 49,253 145,884 1.43
255 AMCC 261 East 300 South 299,601 123,637 175,964 1.73
</TABLE>
<PAGE> 24
MORTGAGED REAL PROPERTY 1998 AND 1999 HISTORICAL FINANCIAL INFORMATION
<TABLE>
<CAPTION>
1998 1998
MORTGAGE 1998 STATEMENT STATEMENT
CONTROL LOAN STATEMENT NUMBER OF ENDING 1998 1998
NUMBER SELLER LOAN / PROPERTY NAME TYPE MONTHS DATE REVENUES EXPENSES
------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C> <C>
256 AMCC Hyde Park Apartments Full Year 12 12/31/98 367,402 205,085
257 AMCC Hawthorne Business Park Full Year 12 12/31/98 182,220 57,565
258 GCM Nogales Self Storage Full Year 12 12/31/98 269,662 125,313
259 GCM Glendale West Self Storage Full Year 12 12/31/98 283,111 143,071
260 AMCC Lovell Building Full Year 12 12/31/98 266,007 124,187
261 AMCC Nationwide Insurance Office Building Full Year 12 12/31/98 228,053 9,682
262 AMCC Attache Building Annualized 7 12/31/98 147,120 46,211
263 GCM Airport Business Center Full Year 12 12/31/98 237,445 86,100
264 AMCC Bluebonnet Apartments Full Year 12 12/31/98 301,099 182,385
265 AMCC 8th Street Apartments Full Year 12 12/31/98 242,629 97,842
266 LBNA E. M. Jorgensen Building UAV UAV UAV UAV UAV
267 AMCC Ralph's Grocery & Deli Full Year 12 12/31/98 140,000 0
268 AMCC Market Square Full Year 12 12/31/98 126,378 5,571
269 AMCC Blockbuster Video-Salt Lake City Annualized 9.5 12/31/98 145,601 31,554
270 AMCC Prudential Wise-McIntire Office Building Full Year 12 12/31/98 162,978 43,799
271 AMCC Licton Springs Court Apartments Annualized 6 12/31/98 140,176 24,688
272 AMCC Surgicenter of South Bay Full Year 12 12/31/98 302,680 36,187
273 AMCC West Fargo Living Center Full Year 12 12/31/98 193,817 76,916
274 AMCC Edgewood Apartments Full Year 12 12/31/98 184,476 92,664
275 AMCC Washington/Shepherd Retail Center Full Year 12 12/31/98 217,259 21,885
276 AMCC Candlewood Apartments Full Year 12 12/31/98 210,794 158,099
277 AMCC Bishop Lifting Products UAV UAV UAV UAV UAV
278 AMCC 188 State Street Full Year 12 12/31/98 97,380 29,576
279 AMCC Woodstone Properties Full Year 12 12/31/98 222,490 95,374
280 AMCC East Gate Manor Apartments Full Year 12 12/31/98 117,678 54,084
</TABLE>
<TABLE>
<CAPTION>
1999 1999
MORTGAGE 1999 STATEMENT STATEMENT
CONTROL LOAN 1998 NOI STATEMENT NUMBER OF ENDING 1999
NUMBER SELLER LOAN / PROPERTY NAME 1998 NOI DSCR TYPE MONTHS DATE REVENUES
------------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C> <C> <C>
256 AMCC Hyde Park Apartments 162,317 1.44 Full Year 12 12/31/99 397,724
257 AMCC Hawthorne Business Park 124,655 1.24 Full Year 12 12/31/99 206,794
258 GCM Nogales Self Storage 144,349 1.45 Full Year 12 12/31/99 270,523
259 GCM Glendale West Self Storage 140,040 1.45 Full Year 12 12/31/99 299,170
260 AMCC Lovell Building 141,820 1.53 Full Year 12 12/31/99 272,204
261 AMCC Nationwide Insurance Office Building 218,371 2.04 Full Year 12 12/31/99 210,509
262 AMCC Attache Building 100,909 1.08 Full Year 12 12/31/99 220,505
263 GCM Airport Business Center 151,345 1.54 Full Year 12 12/31/99 270,487
264 AMCC Bluebonnet Apartments 118,714 1.24 Full Year 12 12/31/99 336,836
265 AMCC 8th Street Apartments 144,787 1.62 Annualized 5 12/31/99 223,920
266 LBNA E. M. Jorgensen Building UAV UAV UAV UAV UAV UAV
267 AMCC Ralph's Grocery & Deli 140,000 1.73 Full Year 12 12/31/99 140,004
268 AMCC Market Square 120,807 1.55 Full Year 12 12/31/99 173,623
269 AMCC Blockbuster Video-Salt Lake City 114,047 1.51 Full Year 12 12/31/99 149,622
270 AMCC Prudential Wise-McIntire Office Building 119,179 1.73 Full Year 12 12/31/99 177,998
271 AMCC Licton Springs Court Apartments 115,488 1.74 Full Year 12 12/31/99 141,248
272 AMCC Surgicenter of South Bay 266,493 3.85 Full Year 12 12/31/99 334,558
273 AMCC West Fargo Living Center 116,901 1.75 Full Year 12 12/31/99 195,784
274 AMCC Edgewood Apartments 91,812 1.37 Annualized 9.5 12/31/99 201,156
275 AMCC Washington/Shepherd Retail Center 195,374 2.55 Full Year 12 12/31/99 192,941
276 AMCC Candlewood Apartments 52,695 0.81 Full Year 12 12/31/99 239,537
277 AMCC Bishop Lifting Products UAV UAV Full Year 12 12/31/99 153,269
278 AMCC 188 State Street 67,804 1.32 Full Year 12 12/31/99 108,934
279 AMCC Woodstone Properties 127,116 2.06 Full Year 12 12/31/99 224,939
280 AMCC East Gate Manor Apartments 63,594 1.33 Full Year 12 12/31/99 128,685
</TABLE>
<TABLE>
<CAPTION>
MORTGAGE
CONTROL LOAN 1999 1999 NOI
NUMBER SELLER LOAN / PROPERTY NAME EXPENSES 1999 NOI DSCR
----------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C>
256 AMCC Hyde Park Apartments 206,154 191,570 1.71
257 AMCC Hawthorne Business Park 56,444 150,350 1.50
258 GCM Nogales Self Storage 111,257 159,266 1.60
259 GCM Glendale West Self Storage 134,246 164,924 1.70
260 AMCC Lovell Building 138,465 133,739 1.45
261 AMCC Nationwide Insurance Office Building 31,577 178,932 1.67
262 AMCC Attache Building 58,250 162,255 1.74
263 GCM Airport Business Center 90,641 179,846 1.83
264 AMCC Bluebonnet Apartments 231,996 104,840 1.09
265 AMCC 8th Street Apartments 85,583 138,337 1.55
266 LBNA E. M. Jorgensen Building UAV UAV UAV
267 AMCC Ralph's Grocery & Deli 0 140,004 1.73
268 AMCC Market Square 22,497 151,126 1.94
269 AMCC Blockbuster Video-Salt Lake City 30,250 119,372 1.58
270 AMCC Prudential Wise-McIntire Office Building 50,256 127,742 1.85
271 AMCC Licton Springs Court Apartments 19,354 121,894 1.84
272 AMCC Surgicenter of South Bay 12,294 322,264 4.66
273 AMCC West Fargo Living Center 76,112 119,672 1.79
274 AMCC Edgewood Apartments 79,232 121,924 1.81
275 AMCC Washington/Shepherd Retail Center 29,154 163,787 2.14
276 AMCC Candlewood Apartments 118,401 121,136 1.86
277 AMCC Bishop Lifting Products 16,769 136,500 1.43
278 AMCC 188 State Street 27,015 81,919 1.59
279 AMCC Woodstone Properties 79,844 145,095 2.35
280 AMCC East Gate Manor Apartments 54,184 74,501 1.56
</TABLE>
<PAGE> 25
MORTAGED REAL PROPERTY 2000 AND UNDERWRITTEN FINANCIAL INFORMATION
<TABLE>
<CAPTION>
2000 2000
MORTGAGE 2000 STATEMENT STATEMENT
CONTROL LOAN STATEMENT NUMBER ENDING 2000 2000
NUMBER SELLER LOAN / PROPERTY NAME TYPE OF MONTHS DATE REVENUES EXPENSES
----------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C> <C>
101 SBRC One Financial Place UAV UAV UAV UAV UAV
102 LBNA Medical Mutual of Ohio UAV UAV UAV UAV UAV
103 LBNA Jorie Plaza Trailing 12 12 09/30/00 3,999,815 1,101,394
104 GCM Westland Meadows Trailing 12 12 06/30/00 3,649,563 1,165,096
105 GCM Stonegate One UAV UAV UAV UAV UAV
106 SBRC 149 New Montgomery Street Annualized 6 06/30/00 2,775,288 75,159
107 LBNA 101 West Grand Trailing 12 12 09/30/00 2,425,241 952,826
108 LBNA 57 W. Grand Trailing 12 12 09/30/00 1,326,664 556,759
109 LBNA 40 West Hubbard Trailing 12 12 09/30/00 690,793 194,351
110 LBNA South Loop Market Place Trailing 12 12 08/31/00 2,876,784 568,829
111 GCM Granite State Marketplace Annualized 6 06/30/00 2,569,779 642,049
112 GCM Pacific Plaza Trailing 12 12 06/30/00 2,290,288 732,959
113 SBRC Seatac Village Shopping Center Annualized 6 06/30/00 2,480,969 534,057
114 LBNA Seattle-Mead Industrial Facilities Trailing 12 12 07/31/00 1,498,012 450,525
115 LBNA Hamilton Court Apartments Trailing 12 12 09/30/00 5,061,783 3,063,892
116 GCM Webster Building Annualized 6 06/30/00 3,232,627 739,153
117 SBRC Amerix Building Annualized 6 06/30/00 2,197,476 7,628
118 SBRC 85 Devonshire Street/258-262 Washington Street Annualized 6 09/30/00 2,644,998 813,504
119 SBRC Centro De Distribucion del Norte Annualized 9 09/22/00 2,197,845 450,473
120 GCM 801 Boylston Street Annualized 7 07/31/00 1,357,675 278,870
121 LBNA 29200 Northwestern Highway Trailing 12 12 07/31/00 2,375,431 822,752
----------------------------------------------------------------------------------------------------------------------------
122 GCM Simchik Four Property Portfolio
122a 100 Market Street Annualized 6 06/30/00 896,232 114,816
122b 9 Executive Park Drive Annualized 6 06/30/00 169,958 14,907
122c 1255 South Willow Street Annualized 6 06/30/00 80,475 0
122d 135 Daniel Webster Highway Annualized 6 06/30/00 144,638 33,443
----------------------------------------------------------------------------------------------------------------------------
123 GCM Four Points Hotel by Sheraton Trailing 12 12 06/30/00 4,586,527 2,499,102
124 LBNA GE / Montgomery Wards UAV UAV UAV UAV UAV
- Col. Springs
125 LBNA GE / Montgomery Wards UAV UAV UAV UAV UAV
- Pasadena Tx
126 SBRC US Storage Centers Annualized 6 07/31/00 1,623,373 265,421
127 LBNA Traders Tower - Self Park Trailing 12 12 06/30/00 2,433,812 943,171
128 LBNA Mabek CO L.P. UAV UAV UAV UAV UAV
129 GCM Burlington Self Storage Trailing 12 12 06/30/00 1,457,535 473,705
130 GCM Boynton Plaza Annualized 6 06/30/00 1,452,208 443,244
131 SBRC 601-609 Mission Street Trailing 12 12 06/30/00 876,824 229,128
132 GCM Garden Ridge Annualized 6 06/30/00 918,850 0
133 GCM 300 West Pratt Street Annualized 6 06/30/00 1,250,431 388,608
134 GCM The GTE Building Annualized 7 07/31/00 900,021 33,882
135 GCM Hamlin Court Annualized 7 07/31/00 1,428,650 139,435
136 AMCC Telex Building Annualized 4.7 09/30/00 1,810,935 624,805
137 AMCC Charnelton Place Office Building Annualized 8 08/31/00 1,274,613 206,625
138 GCM Michael's Plaza Annualized 6 06/30/00 610,561 305,440
----------------------------------------------------------------------------------------------------------------------------
139 GCM Mountain Vista Apartments
& Cibola Village
139a Mountain Vista Apartments Trailing 12 12 06/30/00 1,242,743 717,452
139b Cibola Village Trailing 12 12 06/30/00 663,202 381,681
----------------------------------------------------------------------------------------------------------------------------
140 LBNA Horizon Health Center Trailing 12 12 03/31/00 1,363,600 497,044
141 GCM 300 West Hubbard Street Building Annualized 6 06/30/00 841,676 283,084
142 GCM 445 North Wells Street Building Annualized 6 06/30/00 651,512 364,752
143 GCM Miracle Mile Business Center Annualized 7 07/31/00 996,694 252,973
144 GCM Folsom Self-Storage Trailing 12 12 06/30/00 617,422 121,655
</TABLE>
<TABLE>
<CAPTION>
MORTGAGE 2000 U/W
CONTROL LOAN NOI U/W U/W NOI
NUMBER SELLER LOAN / PROPERTY NAME 2000 NOI DSCR REVENUES EXPENSES U/W NOI DSCR
----------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C> <C> <C>
101 SBRC One Financial Place UAV UAV 34,361,662 14,710,046 19,651,616 1.88
102 LBNA Medical Mutual of Ohio UAV UAV 6,194,215 1,670,826 4,523,389 1.40
103 LBNA Jorie Plaza 2,898,421 1.40 4,142,151 1,354,329 2,787,822 1.35
104 GCM Westland Meadows 2,484,467 1.26 3,498,399 1,096,500 2,401,899 1.22
105 GCM Stonegate One UAV UAV 3,113,122 626,889 2,486,233 1.34
106 SBRC 149 New Montgomery Street 2,700,129 1.50 2,864,415 502,554 2,361,860 1.31
107 LBNA 101 West Grand 1,472,415 1.76 2,209,178 837,521 1,371,657 1.73
108 LBNA 57 W. Grand 769,905 1.76 1,451,898 602,056 849,842 1.73
109 LBNA 40 West Hubbard 496,442 1.76 639,737 163,277 476,460 1.73
110 LBNA South Loop Market Place 2,307,955 1.54 2,456,640 553,940 1,902,700 1.27
111 GCM Granite State Marketplace 1,927,730 1.21 2,732,747 665,942 2,066,805 1.30
112 GCM Pacific Plaza 1,557,329 1.03 2,762,357 771,689 1,990,668 1.32
113 SBRC Seatac Village Shopping Center 1,946,913 1.42 2,509,193 695,255 1,813,938 1.32
114 LBNA Seattle-Mead Industrial Facilities 1,047,487 0.74 2,273,125 449,375 1,823,750 1.28
115 LBNA Hamilton Court Apartments 1,997,891 1.47 5,098,585 3,066,324 2,032,261 1.49
116 GCM Webster Building 2,493,474 1.71 3,065,567 891,163 2,174,404 1.49
117 SBRC Amerix Building 2,189,848 1.54 2,087,601 41,752 2,045,849 1.44
118 SBRC 85 Devonshire Street/258-262 Washington Street 1,831,494 1.41 2,555,408 766,292 1,789,116 1.38
119 SBRC Centro De Distribucion del Norte 1,747,373 1.45 2,166,402 511,037 1,655,365 1.38
120 GCM 801 Boylston Street 1,078,805 1.01 1,611,512 366,754 1,244,758 1.17
121 LBNA 29200 Northwestern Highway 1,552,679 1.67 2,147,913 859,678 1,288,235 1.38
----------------------------------------------------------------------------------------------------------------------------------
122 GCM Simchik Four Property Portfolio 1,128,137 1.23 1,326,860 1.44
122a 100 Market Street 781,416 1,383,072 313,499 1,069,573
122b 9 Executive Park Drive 155,051 236,448 90,331 146,117
122c 1255 South Willow Street 80,475 115,755 55,385 60,370
122d 135 Daniel Webster Highway 111,195 114,368 63,569 50,799
----------------------------------------------------------------------------------------------------------------------------------
123 GCM Four Points Hotel by Sheraton 2,087,425 2.13 4,110,542 2,437,637 1,672,905 1.71
124 LBNA GE / Montgomery Wards UAV UAV 906,954 0 906,954 1.05
- Col. Springs
125 LBNA GE / Montgomery Wards UAV UAV 482,515 0 482,515 1.05
- Pasadena Tx
126 SBRC US Storage Centers 1,357,952 1.68 1,481,915 333,546 1,148,369 1.42
127 LBNA Traders Tower - Self Park 1,490,641 1.72 2,273,613 931,418 1,342,195 1.55
128 LBNA Mabek CO L.P. UAV UAV 1,660,283 49,808 1,610,475 1.19
129 GCM Burlington Self Storage 983,830 1.33 1,602,814 529,773 1,073,041 1.45
130 GCM Boynton Plaza 1,008,964 1.48 1,469,619 466,441 1,003,178 1.48
131 SBRC 601-609 Mission Street 647,696 0.97 1,133,244 220,033 913,211 1.37
132 GCM Garden Ridge 918,850 1.41 872,908 29,708 843,200 1.30
133 GCM 300 West Pratt Street 861,823 1.38 1,305,547 425,018 880,529 1.41
134 GCM The GTE Building 866,139 1.40 913,408 37,902 875,506 1.41
135 GCM Hamlin Court 1,289,215 2.02 1,067,927 142,005 925,922 1.45
136 AMCC Telex Building 1,186,130 1.85 2,070,013 1,166,629 903,384 1.41
137 AMCC Charnelton Place Office Building 1,067,988 1.75 1,227,261 387,466 839,795 1.37
138 GCM Michael's Plaza 305,121 0.55 1,012,717 240,836 771,881 1.38
----------------------------------------------------------------------------------------------------------------------------------
139 GCM Mountain Vista Apartments 806,812 1.44 782,393 1.40
& Cibola Village
139a Mountain Vista Apartments 525,291 1,217,042 696,960 520,082
139b Cibola Village 281,521 638,194 375,883 262,311
----------------------------------------------------------------------------------------------------------------------------------
140 LBNA Horizon Health Center 866,556 1.60 1,295,374 481,775 813,599 1.50
141 GCM 300 West Hubbard Street Building 558,592 1.61 737,642 299,384 438,258 1.38
142 GCM 445 North Wells Street Building 286,760 1.61 661,672 375,877 285,795 1.38
143 GCM Miracle Mile Business Center 743,721 1.44 881,764 143,876 737,888 1.43
144 GCM Folsom Self-Storage 495,767 0.96 945,899 254,038 691,861 1.34
</TABLE>
<TABLE>
<CAPTION>
MORTGAGE
CONTROL LOAN U/W NCF
NUMBER SELLER LOAN / PROPERTY NAME U/W NCF DSCR
------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C>
101 SBRC One Financial Place 17,029,161 1.63
102 LBNA Medical Mutual of Ohio 4,019,905 1.24
103 LBNA Jorie Plaza 2,492,858 1.20
104 GCM Westland Meadows 2,363,299 1.20
105 GCM Stonegate One 2,286,128 1.23
106 SBRC 149 New Montgomery Street 2,226,287 1.23
107 LBNA 101 West Grand 1,273,754 1.58
108 LBNA 57 W. Grand 737,456 1.58
109 LBNA 40 West Hubbard 460,588 1.58
110 LBNA South Loop Market Place 1,852,372 1.24
111 GCM Granite State Marketplace 1,963,623 1.23
112 GCM Pacific Plaza 1,874,604 1.25
113 SBRC Seatac Village Shopping Center 1,735,062 1.27
114 LBNA Seattle-Mead Industrial Facilities 1,715,236 1.20
115 LBNA Hamilton Court Apartments 1,887,511 1.39
116 GCM Webster Building 1,941,697 1.33
117 SBRC Amerix Building 1,847,962 1.30
118 SBRC 85 Devonshire Street/258-262 Washington Street 1,706,871 1.32
119 SBRC Centro De Distribucion del Norte 1,515,179 1.26
120 GCM 801 Boylston Street 1,201,867 1.13
121 LBNA 29200 Northwestern Highway 1,116,545 1.20
------------------------------------------------------------------------------------------
122 GCM Simchik Four Property Portfolio 1,201,459 1.31
122a 100 Market Street 1,002,889
122b 9 Executive Park Drive 108,469
122c 1255 South Willow Street 49,133
122d 135 Daniel Webster Highway 40,968
------------------------------------------------------------------------------------------
123 GCM Four Points Hotel by Sheraton 1,467,378 1.50
124 LBNA GE / Montgomery Wards 906,954 1.05
- Col. Springs
125 LBNA GE / Montgomery Wards 482,515 1.05
- Pasadena Tx
126 SBRC US Storage Centers 1,139,076 1.41
127 LBNA Traders Tower - Self Park 1,302,226 1.50
128 LBNA Mabek CO L.P. 1,502,836 1.11
129 GCM Burlington Self Storage 1,061,241 1.43
130 GCM Boynton Plaza 954,693 1.40
131 SBRC 601-609 Mission Street 875,574 1.32
132 GCM Garden Ridge 830,960 1.28
133 GCM 300 West Pratt Street 793,678 1.27
134 GCM The GTE Building 772,982 1.25
135 GCM Hamlin Court 830,262 1.30
136 AMCC Telex Building 833,291 1.30
137 AMCC Charnelton Place Office Building 758,307 1.24
138 GCM Michael's Plaza 721,655 1.29
------------------------------------------------------------------------------------------
139 GCM Mountain Vista Apartments 695,393 1.24
& Cibola Village
139a Mountain Vista Apartments 465,082
139b Cibola Village 230,311
------------------------------------------------------------------------------------------
140 LBNA Horizon Health Center 692,036 1.27
141 GCM 300 West Hubbard Street Building 412,672 1.26
142 GCM 445 North Wells Street Building 250,078 1.26
143 GCM Miracle Mile Business Center 683,700 1.33
144 GCM Folsom Self-Storage 690,640 1.34
</TABLE>
<PAGE> 26
MORTAGED REAL PROPERTY 2000 AND UNDERWRITTEN FINANCIAL INFORMATION
<TABLE>
<CAPTION>
2000 2000
MORTGAGE 2000 STATEMENT STATEMENT
CONTROL LOAN STATEMENT NUMBER ENDING 2000 2000
NUMBER SELLER LOAN / PROPERTY NAME TYPE OF MONTHS DATE REVENUES EXPENSES
-----------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C> <C>
145 SBRC Arlington Heights Apartments Annualized 11 06/30/00 1,214,794 555,969
146 LBNA Carriage House Lofts Trailing 12 12 08/31/00 1,200,970 286,882
147 GCM Northpointe Shopping Center Annualized 7 07/31/00 538,354 246,147
148 GCM 2 Willow Street Unannualized 7 07/31/00 398,263 117,765
149 SBRC Villa de Mission East UAV UAV UAV UAV UAV
150 GCM Calaveras Landing Shopping Center Annualized 7 07/31/00 610,364 191,524
151 GCM Healtheon Annualized 8 08/31/00 1,085,804 225,028
152 GCM 444 North Wells Street Building Annualized 6 06/30/00 1,320,694 536,216
153 GCM 1600 Corporate Center Drive Annualized 6 06/30/00 749,461 9,686
156 SBRC Town Green at Wilton Center Annualized 6 06/30/00 804,156 130,991
154 GCM Little Creek Apartments UAV UAV UAV UAV UAV
155 GCM 271 - 285 East Fordham Road Unannualized 6 06/30/00 235,290 2,241
157 GCM El Dorado Plaza Annualized 7 07/31/00 592,865 135,021
158 SBRC Tivoli Gardens Apartments Trailing 12 12 06/30/00 1,085,889 599,360
159 SBRC 155 Washington Ave Annualized 6 06/30/00 935,605 202,618
160 SBRC 370 Convention Way Annualized 6 06/30/00 615,442 84,449
161 GCM Union Landing Retail Center Unannualized 2.13 06/30/00 140,888 32,089
162 GCM Briarwood Apartments Annualized 6 06/30/00 777,486 271,047
163 SBRC Franklinton Square Shopping Center Annualized 11 09/30/00 530,555 144,709
164 GCM Conquistador Apartments Annualized 6 06/30/00 813,360 232,695
165 GCM Greenhill Corporate Center Annualized 6 06/30/00 439,579 63,336
166 GCM Northridge Apartments Trailing 12 12 06/30/00 889,476 401,136
167 GCM Red Coach Village Apartments Annualized 6 06/30/00 806,728 298,546
168 AMCC K-Mart Shopping Center - Savannah Annualized 6 06/30/00 499,694 0
169 SBRC The Cascades Annualized 6 06/30/00 919,560 465,704
170 GCM The Trane Company Building Unannualized 5 06/30/00 289,703 67,881
171 LBNA Chandler's Building UAV UAV UAV UAV UAV
172 AMCC K-Mart Shopping Center - Nashville Annualized 6 06/30/00 465,669 0
173 AMCC 2150 Joshua's Path Annualized 6 06/30/00 865,668 291,232
174 AMCC Ver-Sa-Til Annualized 6 06/30/00 677,538 214,877
175 LBNA Springdale Mall Trailing 12 12 06/30/00 998,853 478,414
176 LBNA Frontier Commons/Global Crossing UAV UAV UAV UAV UAV
177 GCM Wythe Shopping Center Trailing 12 12 06/30/00 589,584 96,821
178 AMCC Pencader Corporate Center Annualized 8 08/31/00 638,158 51,726
179 LBNA Watermark Office Building Trailing 12 12 07/31/00 714,767 228,897
180 GCM 801 West Diversey Parkway Annualized 12 06/30/00 629,919 158,806
181 GCM Lafayette Business Park Annualized 7 07/30/00 1,122,223 184,209
182 GCM Arrow Business Center Trailing 12 12 06/30/00 577,910 137,328
183 LBNA Palm Haven Mobile Home Park Annualized 7 09/30/00 597,275 160,866
184 AMCC Cedar Marketplace UAV UAV UAV UAV UAV
185 GCM Crossroads Professional Building Annualized 6 06/30/00 782,432 338,920
186 LBNA Imperial Crown Center Trailing 12 12 07/31/00 634,893 127,801
187 GCM Fran Murphy Building Annualized 6 06/30/00 710,777 201,812
188 GCM Walgreen's - South Medford UAV UAV UAV UAV UAV
189 GCM Sav-on and Carl's Jr. Annualized 8 07/31/00 433,104 0
190 AMCC The Shops at Enon Springs Annualized 6 06/30/00 274,466 28,380
191 AMCC Sierra Heartland Senior Apartments Annualized 7 08/31/00 306,073 138,025
192 GCM Weatherbridge Center Buildings II and III Annualized 7 07/31/00 455,415 53,080
</TABLE>
<TABLE>
<CAPTION>
MORTGAGE 2000 U/W
CONTROL LOAN NOI U/W U/W NOI
NUMBER SELLER LOAN / PROPERTY NAME 2000 NOI DSCR REVENUES EXPENSES U/W NOI DSCR
---------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C> <C> <C>
145 SBRC Arlington Heights Apartments 658,825 1.39 1,224,177 556,928 667,249 1.41
146 LBNA Carriage House Lofts 914,088 1.86 1,138,624 453,906 684,718 1.40
147 GCM Northpointe Shopping Center 292,207 0.62 840,653 169,046 671,607 1.42
148 GCM 2 Willow Street 280,498 UAV 917,151 271,823 645,328 1.36
149 SBRC Villa de Mission East UAV UAV 1,074,555 479,057 595,498 1.33
150 GCM Calaveras Landing Shopping Center 418,840 0.92 908,312 211,225 697,087 1.53
151 GCM Healtheon 860,776 1.89 1,025,065 229,175 795,890 1.74
152 GCM 444 North Wells Street Building 784,478 1.66 1,235,561 546,848 688,713 1.45
153 GCM 1600 Corporate Center Drive 739,775 1.59 692,673 57,846 634,827 1.36
156 SBRC Town Green at Wilton Center 673,165 1.50 888,299 285,570 602,729 1.35
154 GCM Little Creek Apartments UAV UAV 1,373,554 745,311 628,243 1.44
155 GCM 271 - 285 East Fordham Road 233,049 UAV 708,882 111,297 597,585 1.32
157 GCM El Dorado Plaza 457,844 1.16 705,119 169,313 535,806 1.36
158 SBRC Tivoli Gardens Apartments 486,529 1.25 1,106,561 579,881 526,680 1.35
159 SBRC 155 Washington Ave 732,987 1.76 896,194 285,816 610,378 1.47
160 SBRC 370 Convention Way 530,993 1.26 730,525 160,890 569,636 1.36
161 GCM Union Landing Retail Center 108,799 UAV 845,120 230,021 615,099 1.68
162 GCM Briarwood Apartments 506,439 1.41 792,029 259,567 532,462 1.48
163 SBRC Franklinton Square Shopping Center 385,846 1.05 603,158 124,805 478,352 1.30
164 GCM Conquistador Apartments 580,665 1.55 774,027 248,940 525,087 1.41
165 GCM Greenhill Corporate Center 376,243 1.01 698,632 168,690 529,942 1.43
166 GCM Northridge Apartments 488,340 1.36 917,707 431,375 486,332 1.35
167 GCM Red Coach Village Apartments 508,182 1.41 814,514 330,002 484,512 1.34
168 AMCC K-Mart Shopping Center - Savannah 499,694 1.38 494,566 14,837 479,729 1.33
169 SBRC The Cascades 453,856 1.29 1,035,567 484,769 550,798 1.57
170 GCM The Trane Company Building 221,822 UAV 607,933 118,491 489,442 1.36
171 LBNA Chandler's Building UAV UAV 655,262 179,184 476,078 1.30
172 AMCC K-Mart Shopping Center - Nashville 465,669 1.37 456,356 13,691 442,665 1.30
173 AMCC 2150 Joshua's Path 574,436 1.71 886,289 340,036 546,253 1.62
174 AMCC Ver-Sa-Til 462,661 1.42 954,927 503,384 451,543 1.38
175 LBNA Springdale Mall 520,439 1.59 955,355 430,569 524,786 1.61
176 LBNA Frontier Commons/Global Crossing UAV UAV 655,245 104,642 550,603 1.65
177 GCM Wythe Shopping Center 492,763 1.49 579,677 96,942 482,735 1.46
178 AMCC Pencader Corporate Center 586,432 1.83 576,540 102,353 474,187 1.48
179 LBNA Watermark Office Building 485,870 1.54 761,858 287,175 474,683 1.50
180 GCM 801 West Diversey Parkway 471,113 1.44 595,963 165,427 430,536 1.31
181 GCM Lafayette Business Park 938,014 3.10 962,521 150,331 812,190 2.68
182 GCM Arrow Business Center 440,582 1.49 565,454 133,231 432,223 1.46
183 LBNA Palm Haven Mobile Home Park 436,409 1.46 606,072 234,838 371,234 1.25
184 AMCC Cedar Marketplace UAV UAV 541,089 162,584 378,505 1.34
185 GCM Crossroads Professional Building 443,512 1.51 824,639 375,419 449,220 1.53
186 LBNA Imperial Crown Center 507,092 1.81 605,559 150,900 454,659 1.62
187 GCM Fran Murphy Building 508,965 1.76 666,325 218,367 447,958 1.55
188 GCM Walgreen's - South Medford UAV UAV 371,510 11,145 360,365 1.27
189 GCM Sav-on and Carl's Jr. 433,104 1.64 436,642 19,327 417,315 1.58
190 AMCC The Shops at Enon Springs 246,086 0.96 437,891 81,349 356,542 1.39
191 AMCC Sierra Heartland Senior Apartments 168,048 0.67 444,144 127,759 316,385 1.26
192 GCM Weatherbridge Center Buildings II and III 402,335 1.17 610,518 109,472 501,046 1.46
</TABLE>
<TABLE>
<CAPTION>
MORTGAGE
CONTROL LOAN U/W NCF
NUMBER SELLER LOAN / PROPERTY NAME U/W NCF DSCR
---------------------------------------------------------------------------------------
<S> <C> <C> <C> <C>
145 SBRC Arlington Heights Apartments 620,257 1.31
146 LBNA Carriage House Lofts 664,468 1.36
147 GCM Northpointe Shopping Center 598,631 1.27
148 GCM 2 Willow Street 591,349 1.25
149 SBRC Villa de Mission East 547,498 1.22
150 GCM Calaveras Landing Shopping Center 656,483 1.44
151 GCM Healtheon 738,562 1.62
152 GCM 444 North Wells Street Building 617,495 1.30
153 GCM 1600 Corporate Center Drive 577,483 1.24
156 SBRC Town Green at Wilton Center 561,525 1.25
154 GCM Little Creek Apartments 576,763 1.32
155 GCM 271 - 285 East Fordham Road 586,031 1.29
157 GCM El Dorado Plaza 496,518 1.26
158 SBRC Tivoli Gardens Apartments 474,741 1.22
159 SBRC 155 Washington Ave 526,056 1.26
160 SBRC 370 Convention Way 525,536 1.25
161 GCM Union Landing Retail Center 591,079 1.61
162 GCM Briarwood Apartments 512,920 1.43
163 SBRC Franklinton Square Shopping Center 450,295 1.22
164 GCM Conquistador Apartments 491,086 1.31
165 GCM Greenhill Corporate Center 464,431 1.25
166 GCM Northridge Apartments 432,332 1.20
167 GCM Red Coach Village Apartments 450,512 1.25
168 AMCC K-Mart Shopping Center - Savannah 474,763 1.31
169 SBRC The Cascades 421,073 1.20
170 GCM The Trane Company Building 444,575 1.24
171 LBNA Chandler's Building 443,734 1.22
172 AMCC K-Mart Shopping Center - Nashville 442,665 1.30
173 AMCC 2150 Joshua's Path 453,172 1.35
174 AMCC Ver-Sa-Til 407,457 1.25
175 LBNA Springdale Mall 452,640 1.39
176 LBNA Frontier Commons/Global Crossing 488,765 1.46
177 GCM Wythe Shopping Center 423,867 1.28
178 AMCC Pencader Corporate Center 400,818 1.25
179 LBNA Watermark Office Building 398,857 1.26
180 GCM 801 West Diversey Parkway 410,395 1.25
181 GCM Lafayette Business Park 747,124 2.47
182 GCM Arrow Business Center 384,420 1.30
183 LBNA Palm Haven Mobile Home Park 357,734 1.20
184 AMCC Cedar Marketplace 360,850 1.28
185 GCM Crossroads Professional Building 378,651 1.29
186 LBNA Imperial Crown Center 360,610 1.29
187 GCM Fran Murphy Building 401,546 1.39
188 GCM Walgreen's - South Medford 358,974 1.26
189 GCM Sav-on and Carl's Jr. 404,630 1.53
190 AMCC The Shops at Enon Springs 331,046 1.29
191 AMCC Sierra Heartland Senior Apartments 304,385 1.21
192 GCM Weatherbridge Center Buildings II and III 450,062 1.31
</TABLE>
<PAGE> 27
MORTGAGED REAL PROPERTY 2000 AND UNDERWRITTEN FINANCIAL INFORMATION
<TABLE>
<CAPTION>
2000 2000
MORTGAGE 2000 STATEMENT STATEMENT
CONTROL LOAN STATEMENT NUMBER ENDING 2000 2000
NUMBER SELLER LOAN / PROPERTY NAME TYPE OF MONTHS DATE REVENUES EXPENSES
-----------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C> <C>
193 SBRC K-Mart Shopping Center - Salem UAV UAV UAV UAV UAV
194 GCM 1201 Sharp Street Annualized 6 06/30/00 523,707 144,169
195 AMCC RPS Warehouse UAV UAV UAV UAV UAV
196 AMCC 755 & 775 Fiero Lane Annualized 7 07/31/00 422,828 33,724
197 GCM Redondo Tower Apartments Annualized 6 06/30/00 766,290 364,803
198 AMCC Plaza II Office Building Annualized 6.6 07/18/00 434,110 79,630
199 LBNA Fountain Place Apartments Trailing 12 9 09/30/00 654,842 360,387
200 AMCC Carriage House Apartment Annualized 6 06/30/00 235,122 85,044
- Sioux Falls
201 AMCC Carriage House Apartment Annualized 6 06/30/00 194,556 71,414
- Brookings
202 AMCC Carriage House Apartment Annualized 6 06/30/00 175,086 77,430
- Pierre
203 GCM Pioneer Point Apartments Unannualized 7 07/31/00 363,588 211,104
204 AMCC CVS Harper Center Annualized 7 07/31/00 437,631 53,837
205 SBRC K-Mart Shopping Center UAV UAV UAV UAV UAV
- Salt Lake City
206 GCM 6396, 6392, 6372 McLeod Drive Unannualized 7 07/31/00 201,641 44,018
207 SBRC Broadway Plaza Building UAV UAV UAV UAV UAV
208 SBRC 225 Long Avenue Annualized 6 06/30/00 949,748 446,708
209 LBNA Almond Grand Gurnee Trailing 12 12 06/30/00 310,195 34,509
210 GCM Summit/Breckenridge Apartments Trailing 12 12 06/30/00 672,986 355,559
211 GCM Peppertree Apartments Annualized 6 06/30/00 901,304 558,853
212 GCM Hillmount Apartments Trailing 12 12 06/30/00 545,063 291,176
213 AMCC 1500 Renaissance Building Annualized 9 09/30/00 353,019 32,427
214 AMCC Etinuum Office Building UAV UAV UAV UAV UAV
215 AMCC DHR Office Building Annualized 9 09/30/00 425,472 70,279
216 GCM Oakwood Manor Apartments Trailing 12 12 06/30/00 563,093 323,424
217 GCM Woodbend Apartments Annualized 6 06/30/00 410,561 166,417
218 AMCC Warminster Shopping Center Annualized 9 09/30/00 413,747 114,536
219 AMCC PBR II Annualized 6 06/30/00 233,268 72,212
220 AMCC PBR I Annualized 6 06/30/00 218,392 30,976
221 GCM U-Stor Chambers Self-Storage Trailing 12 12 07/31/00 379,041 108,791
222 GCM 9925-9929 Jefferson Boulevard Annualized 6 06/30/00 303,195 47,096
223 AMCC 810-812 Fiero Lane Annualized 8 08/31/00 372,510 31,384
224 AMCC Lab Corp of America Annualized 9 09/30/00 308,200 14,119
225 LBNA Birchbrook Office Park Trailing 12 12 04/30/00 320,059 102,874
226 GCM Oro Valley Self Storage Trailing 12 12 06/30/00 408,968 181,293
227 AMCC Hillcrest Retail/Office Shopping Center Annualized 7 07/31/00 372,303 65,462
228 AMCC Cain Drive Warehouses Annualized 6 06/30/00 383,420 17,442
229 SBRC Mini-City Self Storage Trailing 12 12 06/30/00 422,691 240,033
230 AMCC Macy Building UAV UAV UAV UAV UAV
231 GCM Senate Place Apartments Annualized 6 06/30/00 189,900 83,664
232 GCM Eastfield Townhouses Trailing 12 12 06/30/00 151,421 73,405
233 LBNA Kendall Manor Apartments Trailing 12 12 09/30/00 445,098 246,425
234 AMCC The Culver Building Annualized 6 06/30/00 428,598 175,110
235 AMCC Harvard Physicians Building Annualized 9 09/30/00 379,103 161,500
236 AMCC Lyon Street Retail Annualized 8 08/31/00 352,434 93,461
237 AMCC 350 Newton Avenue Apartments Annualized 9 09/30/00 387,235 86,431
238 AMCC Solar Gardens Annualized 6 06/30/00 410,986 176,276
239 AMCC Quality Suites Albuquerque Annualized 6 06/30/00 1,050,720 492,558
240 AMCC Springville Corners UAV UAV UAV UAV UAV
241 AMCC 224-234 East Broad Street Annualized 8 08/31/00 310,416 16,610
242 GCM 6380 McLeod Drive Annualized 6 06/30/00 206,033 37,665
243 AMCC Black Mountain Point Office Building Annualized 6 06/30/00 360,316 155,814
244 AMCC Waste Management Building UAV UAV UAV UAV UAV
245 AMCC Silver Lake Plaza Annualized 6 06/30/00 226,976 10,998
246 AMCC Checkmate Apartments Annualized 8 08/31/00 383,671 120,183
247 AMCC Creekside Center UAV UAV UAV UAV UAV
248 AMCC Tolt Towne Center Annualized 6 06/30/00 314,310 113,064
249 AMCC South Fridley Apartments Annualized 8 08/31/00 458,800 245,626
250 GCM 6668 Owens Drive Annualized 6 06/30/00 403,822 40,210
251 GCM 6320 - 6330 McLeod Drive Unannualized 7 07/31/00 75,202 82,370
252 GCM Rite Aid - Hillside Annualized 6 06/30/00 251,301 44,364
253 AMCC Howard Johnson Lake Havasu Annualized 6 06/30/00 701,734 331,902
254 LBNA Wickiup Mobile Home & RV Park Trailing 12 12 06/30/00 192,815 50,163
255 AMCC 261 East 300 South Annualized 9 09/30/00 345,579 86,892
</TABLE>
<TABLE>
<CAPTION>
MORTGAGE 2000 U/W
CONTROL LOAN NOI U/W U/W NOI
NUMBER SELLER LOAN / PROPERTY NAME 2000 NOI DSCR REVENUES EXPENSES U/W NOI DSCR
----------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C> <C> <C>
193 SBRC K-Mart Shopping Center - Salem UAV UAV 336,574 14,097 322,477 1.08
194 GCM 1201 Sharp Street 379,538 1.50 531,019 149,579 381,440 1.51
195 AMCC RPS Warehouse UAV UAV 413,913 85,086 328,827 1.36
196 AMCC 755 & 775 Fiero Lane 389,104 1.53 448,724 73,662 375,062 1.47
197 GCM Redondo Tower Apartments 401,487 1.76 753,403 381,626 371,777 1.63
198 AMCC Plaza II Office Building 354,480 1.47 510,045 157,468 352,577 1.46
199 LBNA Fountain Place Apartments 294,455 1.34 654,378 350,763 303,615 1.38
200 AMCC Carriage House Apartment 150,078 1.46 234,834 94,032 140,802 1.31
- Sioux Falls
201 AMCC Carriage House Apartment 123,142 1.46 195,577 87,693 107,884 1.31
- Brookings
202 AMCC Carriage House Apartment 97,656 1.46 174,986 90,905 84,081 1.31
- Pierre
203 GCM Pioneer Point Apartments 152,484 UAV 630,080 318,504 311,576 1.37
204 AMCC CVS Harper Center 383,794 1.75 402,936 95,672 307,264 1.40
205 SBRC K-Mart Shopping Center UAV UAV 304,608 7,046 297,562 1.15
- Salt Lake City
206 GCM 6396, 6392, 6372 McLeod Drive 157,623 UAV 419,359 84,899 334,460 1.49
207 SBRC Broadway Plaza Building UAV UAV 464,662 135,901 328,761 1.49
208 SBRC 225 Long Avenue 503,040 2.16 982,701 592,486 390,215 1.68
209 LBNA Almond Grand Gurnee 275,686 1.23 309,363 39,864 269,499 1.21
210 GCM Summit/Breckenridge Apartments 317,427 1.37 667,078 351,550 315,528 1.36
211 GCM Peppertree Apartments 342,451 1.61 874,621 556,615 318,006 1.50
212 GCM Hillmount Apartments 253,887 1.20 572,058 289,410 282,648 1.34
213 AMCC 1500 Renaissance Building 320,592 1.49 384,001 75,478 308,523 1.43
214 AMCC Etinuum Office Building UAV UAV 300,055 9,002 291,053 1.35
215 AMCC DHR Office Building 355,193 1.65 404,198 91,361 312,837 1.46
216 GCM Oakwood Manor Apartments 239,669 1.20 587,601 326,035 261,566 1.31
217 GCM Woodbend Apartments 244,144 1.26 470,503 204,659 265,844 1.37
218 AMCC Warminster Shopping Center 299,211 1.42 415,080 121,008 294,072 1.40
219 AMCC PBR II 161,056 1.85 244,013 62,743 181,270 2.01
220 AMCC PBR I 187,416 1.85 239,380 42,630 196,750 2.01
221 GCM U-Stor Chambers Self-Storage 270,250 1.42 374,230 129,946 244,284 1.28
222 GCM 9925-9929 Jefferson Boulevard 256,099 1.39 349,698 70,662 279,036 1.51
223 AMCC 810-812 Fiero Lane 341,126 1.86 336,800 51,563 285,237 1.55
224 AMCC Lab Corp of America 294,081 1.52 292,790 38,937 253,853 1.31
225 LBNA Birchbrook Office Park 217,185 1.31 338,354 97,117 241,237 1.45
226 GCM Oro Valley Self Storage 227,675 1.43 382,490 179,132 203,358 1.28
227 AMCC Hillcrest Retail/Office Shopping Center 306,841 1.92 330,239 116,157 214,082 1.34
228 AMCC Cain Drive Warehouses 365,978 2.23 408,617 156,246 252,371 1.54
229 SBRC Mini-City Self Storage 182,658 1.13 424,230 198,564 225,666 1.39
230 AMCC Macy Building UAV UAV 733,575 81,210 652,365 4.33
231 GCM Senate Place Apartments 106,236 1.30 196,359 83,656 112,703 1.37
232 GCM Eastfield Townhouses 78,016 1.30 154,207 72,788 81,419 1.37
233 LBNA Kendall Manor Apartments 198,673 1.43 464,971 243,436 221,535 1.59
234 AMCC The Culver Building 253,488 1.88 392,143 165,763 226,380 1.68
235 AMCC Harvard Physicians Building 217,603 1.54 381,353 165,516 215,837 1.53
236 AMCC Lyon Street Retail 258,973 1.43 314,889 108,204 206,685 1.14
237 AMCC 350 Newton Avenue Apartments 300,804 2.42 391,916 154,351 237,565 1.91
238 AMCC Solar Gardens 234,710 1.75 384,280 176,819 207,461 1.54
239 AMCC Quality Suites Albuquerque 558,162 3.76 952,295 582,579 369,716 2.49
240 AMCC Springville Corners UAV UAV 213,621 31,659 181,962 1.37
241 AMCC 224-234 East Broad Street 293,806 2.07 278,194 73,043 205,151 1.44
242 GCM 6380 McLeod Drive 168,368 1.32 233,963 49,972 183,991 1.44
243 AMCC Black Mountain Point Office Building 204,502 1.54 419,161 160,182 258,979 1.95
244 AMCC Waste Management Building UAV UAV 223,547 29,476 194,071 1.33
245 AMCC Silver Lake Plaza 215,978 1.70 235,888 58,193 177,695 1.39
246 AMCC Checkmate Apartments 263,488 2.13 356,814 155,618 201,196 1.63
247 AMCC Creekside Center UAV UAV 197,733 35,962 161,771 1.37
248 AMCC Tolt Towne Center 201,246 1.76 296,212 123,375 172,837 1.51
249 AMCC South Fridley Apartments 213,174 1.69 437,746 186,140 251,606 1.99
250 GCM 6668 Owens Drive 363,612 3.26 327,927 13,118 314,809 2.82
251 GCM 6320 - 6330 McLeod Drive (7,169) UAV 208,466 43,262 165,204 1.41
252 GCM Rite Aid - Hillside 206,937 1.54 238,832 57,155 181,677 1.35
253 AMCC Howard Johnson Lake Havasu 369,832 3.12 588,760 383,253 205,507 1.73
254 LBNA Wickiup Mobile Home & RV Park 142,652 1.40 193,127 58,613 134,514 1.32
255 AMCC 261 East 300 South 258,687 2.54 300,711 123,845 176,866 1.73
</TABLE>
<TABLE>
<CAPTION>
MORTGAGE
CONTROL LOAN U/W NCF
NUMBER SELLER LOAN / PROPERTY NAME U/W NCF DSCR
------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C>
193 SBRC K-Mart Shopping Center - Salem 322,477 1.08
194 GCM 1201 Sharp Street 322,309 1.27
195 AMCC RPS Warehouse 304,355 1.26
196 AMCC 755 & 775 Fiero Lane 337,350 1.32
197 GCM Redondo Tower Apartments 347,485 1.52
198 AMCC Plaza II Office Building 302,896 1.26
199 LBNA Fountain Place Apartments 272,295 1.24
200 AMCC Carriage House Apartment 132,593 1.22
- Sioux Falls
201 AMCC Carriage House Apartment 99,834 1.22
- Brookings
202 AMCC Carriage House Apartment 76,581 1.22
- Pierre
203 GCM Pioneer Point Apartments 286,076 1.26
204 AMCC CVS Harper Center 281,825 1.29
205 SBRC K-Mart Shopping Center 297,562 1.15
- Salt Lake City
206 GCM 6396, 6392, 6372 McLeod Drive 297,636 1.33
207 SBRC Broadway Plaza Building 283,928 1.29
208 SBRC 225 Long Avenue 313,778 1.35
209 LBNA Almond Grand Gurnee 268,108 1.20
210 GCM Summit/Breckenridge Apartments 288,778 1.25
211 GCM Peppertree Apartments 280,006 1.32
212 GCM Hillmount Apartments 257,398 1.22
213 AMCC 1500 Renaissance Building 269,973 1.25
214 AMCC Etinuum Office Building 269,116 1.25
215 AMCC DHR Office Building 271,033 1.26
216 GCM Oakwood Manor Apartments 237,566 1.19
217 GCM Woodbend Apartments 240,844 1.24
218 AMCC Warminster Shopping Center 265,647 1.26
219 AMCC PBR II 156,561 1.76
220 AMCC PBR I 174,118 1.76
221 GCM U-Stor Chambers Self-Storage 239,094 1.25
222 GCM 9925-9929 Jefferson Boulevard 249,047 1.35
223 AMCC 810-812 Fiero Lane 245,150 1.33
224 AMCC Lab Corp of America 230,380 1.19
225 LBNA Birchbrook Office Park 208,097 1.25
226 GCM Oro Valley Self Storage 198,126 1.25
227 AMCC Hillcrest Retail/Office Shopping Center 198,072 1.24
228 AMCC Cain Drive Warehouses 214,869 1.31
229 SBRC Mini-City Self Storage 216,520 1.33
230 AMCC Macy Building 594,065 3.94
231 GCM Senate Place Apartments 104,703 1.26
232 GCM Eastfield Townhouses 73,090 1.26
233 LBNA Kendall Manor Apartments 193,185 1.39
234 AMCC The Culver Building 190,468 1.42
235 AMCC Harvard Physicians Building 172,344 1.22
236 AMCC Lyon Street Retail 189,664 1.05
237 AMCC 350 Newton Avenue Apartments 227,065 1.83
238 AMCC Solar Gardens 192,461 1.43
239 AMCC Quality Suites Albuquerque 322,106 2.17
240 AMCC Springville Corners 165,940 1.25
241 AMCC 224-234 East Broad Street 189,726 1.33
242 GCM 6380 McLeod Drive 168,650 1.32
243 AMCC Black Mountain Point Office Building 195,310 1.47
244 AMCC Waste Management Building 181,223 1.24
245 AMCC Silver Lake Plaza 166,010 1.30
246 AMCC Checkmate Apartments 183,346 1.49
247 AMCC Creekside Center 151,489 1.28
248 AMCC Tolt Towne Center 151,522 1.33
249 AMCC South Fridley Apartments 235,606 1.87
250 GCM 6668 Owens Drive 294,238 2.64
251 GCM 6320 - 6330 McLeod Drive 151,241 1.29
252 GCM Rite Aid - Hillside 167,409 1.25
253 AMCC Howard Johnson Lake Havasu 174,628 1.47
254 LBNA Wickiup Mobile Home & RV Park 128,964 1.26
255 AMCC 261 East 300 South 133,248 1.31
</TABLE>
<PAGE> 28
MORTAGED REAL PROPERTY 2000 AND UNDERWRITTEN FINANCIAL INFORMATION
<TABLE>
<CAPTION>
2000 2000
MORTGAGE 2000 STATEMENT STATEMENT
CONTROL LOAN STATEMENT NUMBER ENDING 2000 2000
NUMBER SELLER LOAN / PROPERTY NAME TYPE OF MONTHS DATE REVENUES EXPENSES
-----------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C> <C>
256 AMCC Hyde Park Apartments Annualized 8 08/31/00 437,545 262,789
257 AMCC Hawthorne Business Park Annualized 7 07/31/00 221,342 68,162
258 GCM Nogales Self Storage Trailing 12 12 06/30/00 286,701 124,889
259 GCM Glendale West Self Storage Trailing 12 12 06/30/00 310,221 128,328
260 AMCC Lovell Building Annualized 6 06/30/00 346,962 134,280
261 AMCC Nationwide Insurance Office Building Annualized 6 06/30/00 204,662 7,412
262 AMCC Attache Building Annualized 10 10/31/00 244,535 35,463
263 GCM Airport Business Center Annualized 6 06/30/00 186,022 65,839
264 AMCC Bluebonnet Apartments Annualized 6 08/31/00 360,926 146,784
265 AMCC 8th Street Apartments Annualized 8 08/31/00 246,802 91,561
266 LBNA E. M. Jorgensen Building UAV UAV UAV UAV UAV
267 AMCC Ralph's Grocery & Deli Annualized 9 09/30/00 140,004 0
268 AMCC Market Square Trailing 12 12 06/30/00 169,086 25,959
269 AMCC Blockbuster Video-Salt Lake City Annualized 8 08/31/00 137,318 11,371
270 AMCC Prudential Wise-McIntire Office Building Annualized 9 09/30/00 183,922 51,472
271 AMCC Licton Springs Court Apartments Annualized 8 08/31/00 147,136 22,598
272 AMCC Surgicenter of South Bay Annualized 8 08/31/00 336,650 10,084
273 AMCC West Fargo Living Center Annualized 6 06/30/00 193,486 62,438
274 AMCC Edgewood Apartments Annualized 8 08/31/00 191,452 100,800
275 AMCC Washington/Shepherd Retail Center Annualized 9 09/30/00 214,843 14,887
276 AMCC Candlewood Apartments Annualized 9 09/30/00 271,149 173,283
277 AMCC Bishop Lifting Products UAV UAV UAV UAV UAV
278 AMCC 188 State Street Annualized 9 09/30/00 122,744 32,874
279 AMCC Woodstone Properties Annualized 9 09/30/00 226,138 77,001
280 AMCC East Gate Manor Apartments Annualized 8 08/31/00 160,362 66,050
</TABLE>
<TABLE>
<CAPTION>
MORTGAGE 2000 U/W
CONTROL LOAN NOI U/W U/W NOI
NUMBER SELLER LOAN / PROPERTY NAME 2000 NOI DSCR REVENUES EXPENSES U/W NOI DSCR
----------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C> <C> <C>
256 AMCC Hyde Park Apartments 174,756 1.56 440,057 240,208 199,849 1.78
257 AMCC Hawthorne Business Park 153,180 1.52 228,377 65,237 163,140 1.62
258 GCM Nogales Self Storage 161,812 1.62 267,973 120,673 147,300 1.48
259 GCM Glendale West Self Storage 181,893 1.88 295,493 156,862 138,631 1.43
260 AMCC Lovell Building 212,682 2.30 311,384 158,564 152,820 1.65
261 AMCC Nationwide Insurance Office Building 197,250 1.84 190,336 21,664 168,672 1.57
262 AMCC Attache Building 209,072 2.24 227,378 71,084 156,294 1.68
263 GCM Airport Business Center 120,183 1.22 288,102 124,426 163,676 1.66
264 AMCC Bluebonnet Apartments 214,142 2.23 342,583 196,203 146,380 1.53
265 AMCC 8th Street Apartments 155,241 1.74 229,662 108,842 120,820 1.35
266 LBNA E. M. Jorgensen Building UAV UAV 117,990 3,540 114,450 1.35
267 AMCC Ralph's Grocery & Deli 140,004 1.73 130,200 3,906 126,294 1.56
268 AMCC Market Square 143,127 1.83 163,340 37,813 125,527 1.61
269 AMCC Blockbuster Video-Salt Lake City 125,947 1.67 141,417 36,860 104,557 1.39
270 AMCC Prudential Wise-McIntire Office Building 132,450 1.92 162,128 52,908 109,220 1.58
271 AMCC Licton Springs Court Apartments 124,538 1.88 146,034 51,259 94,775 1.43
272 AMCC Surgicenter of South Bay 326,566 4.72 221,681 82,653 139,028 2.01
273 AMCC West Fargo Living Center 131,048 1.96 189,456 81,838 107,618 1.61
274 AMCC Edgewood Apartments 90,652 1.35 184,373 91,923 92,450 1.37
275 AMCC Washington/Shepherd Retail Center 199,956 2.61 187,875 42,229 145,646 1.90
276 AMCC Candlewood Apartments 97,866 1.50 252,402 141,465 110,937 1.70
277 AMCC Bishop Lifting Products UAV UAV 148,552 29,754 118,798 1.24
278 AMCC 188 State Street 89,870 1.75 115,296 28,383 86,913 1.69
279 AMCC Woodstone Properties 149,137 2.42 237,831 100,885 136,946 2.22
280 AMCC East Gate Manor Apartments 94,312 1.97 152,315 67,942 84,373 1.76
</TABLE>
<TABLE>
<CAPTION>
MORTGAGE
CONTROL LOAN U/W NCF
NUMBER SELLER LOAN / PROPERTY NAME U/W NCF DSCR
---------------------------------------------------------------------------------------
<S> <C> <C> <C> <C>
256 AMCC Hyde Park Apartments 179,449 1.60
257 AMCC Hawthorne Business Park 128,867 1.28
258 GCM Nogales Self Storage 142,312 1.43
259 GCM Glendale West Self Storage 132,866 1.37
260 AMCC Lovell Building 118,644 1.28
261 AMCC Nationwide Insurance Office Building 148,463 1.39
262 AMCC Attache Building 134,566 1.44
263 GCM Airport Business Center 140,871 1.43
264 AMCC Bluebonnet Apartments 122,380 1.28
265 AMCC 8th Street Apartments 108,220 1.21
266 LBNA E. M. Jorgensen Building 101,860 1.20
267 AMCC Ralph's Grocery & Deli 114,794 1.42
268 AMCC Market Square 113,337 1.45
269 AMCC Blockbuster Video-Salt Lake City 97,603 1.29
270 AMCC Prudential Wise-McIntire Office Building 97,431 1.41
271 AMCC Licton Springs Court Apartments 89,975 1.36
272 AMCC Surgicenter of South Bay 109,538 1.58
273 AMCC West Fargo Living Center 100,418 1.50
274 AMCC Edgewood Apartments 85,250 1.27
275 AMCC Washington/Shepherd Retail Center 128,649 1.68
276 AMCC Candlewood Apartments 98,937 1.52
277 AMCC Bishop Lifting Products 105,445 1.10
278 AMCC 188 State Street 69,797 1.36
279 AMCC Woodstone Properties 123,970 2.01
280 AMCC East Gate Manor Apartments 77,473 1.62
</TABLE>
<PAGE> 29
MORTGAGE/LOAN MORTGAGED REAL PROPERTY ESCROW INFORMATION
<TABLE>
<CAPTION>
RECOM-
MENDED
ANNUAL U/W ANNUAL
MORTGAGE TAXES INSURANCE REPLACE- REPLACE-
CONTROL LOAN CURRENTLY CURRENTLY MENT MENT
NUMBER SELLER LOAN / PROPERTY NAME ESCROWED ESCROWED RESERVES RESERVES
---------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C>
101 SBRC One Financial Place Yes Yes 241,658 244,638
102 LBNA Medical Mutual of Ohio Yes Yes 41,334 95,420
103 LBNA Jorie Plaza Yes Yes 18,250 38,333
104 GCM Westland Meadows Yes Yes 6,716 38,600
105 GCM Stonegate One Yes Yes 5,529 21,372
106 SBRC 149 New Montgomery Street Yes Yes 5,492 15,950
107 LBNA 101 West Grand Yes Yes 7,542 10,930
108 LBNA 57 W. Grand Yes Yes 9,542 12,520
109 LBNA 40 West Hubbard Yes Yes 2,000 1,901
110 LBNA South Loop Market Place Yes Yes 9,867 10,227
111 GCM Granite State Marketplace Yes Yes 43,712 43,712
112 GCM Pacific Plaza Yes Yes 20,290 19,584
113 SBRC Seatac Village Shopping Center Yes Yes 18,724 24,649
114 LBNA Seattle-Mead Industrial Facilities Yes Yes 17,042 17,042
115 LBNA Hamilton Court Apartments Yes Yes 92,515 144,750
116 GCM Webster Building Yes Yes 8,384 20,441
117 SBRC Amerix Building No No 22,588 30,879
118 SBRC 85 Devonshire Street/258-262 Washington Street Yes Yes 7,429 13,707
119 SBRC Centro De Distribucion del Norte Yes Yes 9,210 32,601
120 GCM 801 Boylston Street Yes Yes 1,024 4,025
121 LBNA 29200 Northwestern Highway Yes Yes 8,883 16,731
---------------------------------------------------------------------------------------------------------------------------------
122 GCM Simchik Four Property Portfolio Yes Yes 15,826 23,502
122a 100 Market Street 0 7,676
122b 9 Executive Park Drive 10,146 10,146
122c 1255 South Willow Street 3,280 3,280
122d 135 Daniel Webster Highway 2,400 2,400
---------------------------------------------------------------------------------------------------------------------------------
123 GCM Four Points Hotel by Sheraton Yes Yes 101,658 205,527
124 LBNA GE / Montgomery Wards No No 24,000 0
- Col. Springs
125 LBNA GE / Montgomery Wards No No 45,733 0
- Pasadena Tx
126 SBRC US Storage Centers Yes Yes 2,781 9,293
127 LBNA Traders Tower - Self Park No No 1,833 39,969
128 LBNA Mabek CO L.P. No No 7,250 18,600
129 GCM Burlington Self Storage Yes Yes 7,437 11,800
130 GCM Boynton Plaza Yes Yes 17,998 13,993
131 SBRC 601-609 Mission Street Yes Yes 2,895 8,674
132 GCM Garden Ridge No Yes 8,847 12,240
133 GCM 300 West Pratt Street Yes Yes 11,375 12,075
134 GCM The GTE Building No No 8,521 21,584
135 GCM Hamlin Court Yes Yes 6,366 6,430
136 AMCC Telex Building Yes Yes 23,381 22,820
137 AMCC Charnelton Place Office Building Yes Yes 7,217 9,760
138 GCM Michael's Plaza Yes Yes 16,237 16,237
---------------------------------------------------------------------------------------------------------------------------------
139 GCM Mountain Vista Apartments Yes Yes 84,444 87,000
& Cibola Village
139a Mountain Vista Apartments 52,933 55,000
139b Cibola Village 31,511 32,000
---------------------------------------------------------------------------------------------------------------------------------
140 LBNA Horizon Health Center Yes Yes 9,042 9,042
141 GCM 300 West Hubbard Street Building Yes Yes 3,549 5,211
142 GCM 445 North Wells Street Building Yes Yes 4,160 6,169
143 GCM Miracle Mile Business Center Yes Yes 27,326 9,311
144 GCM Folsom Self-Storage Yes Yes 1,221 1,221
</TABLE>
<TABLE>
<CAPTION>
ESCROWED RECOM-
ESCROWED REPLACE- MENDED
REPLACE- MENT ANNUAL U/W ANNUAL
MENT- RESERVES REPLACE- REPLACE-
MORTGAGE RESERVES CURRENT MENT MENT
CONTROL LOAN INITIAL ANNUAL RESERVES RESERVES
NUMBER SELLER LOAN / PROPERTY NAME DEPOSIT DEPOSIT PSF/UNIT PSF/UNIT
------------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C>
101 SBRC One Financial Place 244,638 244,638 0.24 0.24
102 LBNA Medical Mutual of Ohio 286,000 LOC 0 0.11 0.25
103 LBNA Jorie Plaza 0 38,333 0.10 0.20
104 GCM Westland Meadows 0 38,600 8.68 49.87
105 GCM Stonegate One 5,343 21,372 0.04 0.15
106 SBRC 149 New Montgomery Street 0 15,950 0.07 0.20
107 LBNA 101 West Grand 0 10,932 0.10 0.15
108 LBNA 57 W. Grand 0 12,528 0.11 0.15
109 LBNA 40 West Hubbard 0 2,052 0.16 0.15
110 LBNA South Loop Market Place 0 15,360 0.10 0.10
111 GCM Granite State Marketplace 0 42,504 0.18 0.18
112 GCM Pacific Plaza 1,632 19,584 0.25 0.24
113 SBRC Seatac Village Shopping Center 0 24,649 0.11 0.15
114 LBNA Seattle-Mead Industrial Facilities 0 35,280 0.07 0.07
115 LBNA Hamilton Court Apartments 0 144,744 160 250
116 GCM Webster Building 0 20,441 0.06 0.15
117 SBRC Amerix Building 0 0 0.15 0.20
118 SBRC 85 Devonshire Street/258-262 Washington Street 0 13,698 0.08 0.15
119 SBRC Centro De Distribucion del Norte 0 32,604 0.03 0.10
120 GCM 801 Boylston Street 1,006 4,025 0.04 0.15
121 LBNA 29200 Northwestern Highway 0 18,900 0.08 0.15
------------------------------------------------------------------------------------------------------------------------------------
122 GCM Simchik Four Property Portfolio 0 23,496
122a 100 Market Street 0.00 0.15
122b 9 Executive Park Drive 0.37 0.37
122c 1255 South Willow Street 0.42 0.42
122d 135 Daniel Webster Highway 0.32 0.32
------------------------------------------------------------------------------------------------------------------------------------
123 GCM Four Points Hotel by Sheraton 0 4% of Revenue 800 1,618
124 LBNA GE / Montgomery Wards 0 0 0.15 0.00
- Col. Springs
125 LBNA GE / Montgomery Wards 0 0 0.24 0.00
- Pasadena Tx
126 SBRC US Storage Centers 0 9,355 0.03 0.10
127 LBNA Traders Tower - Self Park 0 0 0.01 0.16
128 LBNA Mabek CO L.P. 0 0 0.08 0.20
129 GCM Burlington Self Storage 984 11,808 0.08 0.13
130 GCM Boynton Plaza 0 0 0.18 0.14
131 SBRC 601-609 Mission Street 0 8,674 0.06 0.19
132 GCM Garden Ridge 0 0 0.07 0.10
133 GCM 300 West Pratt Street 0 12,072 0.19 0.20
134 GCM The GTE Building 0 0 0.08 0.20
135 GCM Hamlin Court 536 6,432 0.15 0.15
136 AMCC Telex Building 0 22,820 0.20 0.20
137 AMCC Charnelton Place Office Building 0 11,700 0.13 0.17
138 GCM Michael's Plaza 2,706 16,236 0.24 0.24
------------------------------------------------------------------------------------------------------------------------------------
139 GCM Mountain Vista Apartments 0 87,000
& Cibola Village
139a Mountain Vista Apartments 241 250
139b Cibola Village 246 250
------------------------------------------------------------------------------------------------------------------------------------
140 LBNA Horizon Health Center 0 10,641 0.20 0.20
141 GCM 300 West Hubbard Street Building 0 0 0.14 0.20
142 GCM 445 North Wells Street Building 0 0 0.13 0.20
143 GCM Miracle Mile Business Center 288,000 9,312 0.23 0.08
144 GCM Folsom Self-Storage 204 1,221 0.01 0.01
</TABLE>
<TABLE>
<CAPTION>
ESCROWED
ESCROWED REPLACE-
REPLACE- MENT
MENT RESERVES
RESERVES CURRENT ESCROWED TI/LC
MORTGAGE INITIAL ANNUAL U/W ANNUAL RESERVES
CONTROL LOAN DEPOSIT DEPOSIT TI/LC INITIAL
NUMBER SELLER LOAN / PROPERTY NAME PSF/UNIT PSF/UNIT RESERVES DEPOSIT
------------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C>
101 SBRC One Financial Place 0.24 0.24 2,377,817 2,005,362
102 LBNA Medical Mutual of Ohio 0.75 LOC 0.00 408,064 3,800,000 LOC
103 LBNA Jorie Plaza 0.00 0.20 256,631 0
104 GCM Westland Meadows 0.00 49.87 NAP NAP
105 GCM Stonegate One 0.04 0.15 178,733 0
106 SBRC 149 New Montgomery Street 0.00 0.20 119,624 9,969
107 LBNA 101 West Grand 0.00 0.15 86,973 0
108 LBNA 57 W. Grand 0.00 0.15 99,866 0
109 LBNA 40 West Hubbard 0.00 0.16 13,971 0
110 LBNA South Loop Market Place 0.00 0.15 40,101 14,297
111 GCM Granite State Marketplace 0.00 0.17 59,470 25,000
112 GCM Pacific Plaza 0.02 0.24 96,480 8,040
113 SBRC Seatac Village Shopping Center 0.00 0.15 54,228 0
114 LBNA Seattle-Mead Industrial Facilities 0.00 0.15 91,472 0
115 LBNA Hamilton Court Apartments 0.00 250 NAP NAP
116 GCM Webster Building 0.00 0.15 212,266 809,017
117 SBRC Amerix Building 0.00 0.00 167,008 0
118 SBRC 85 Devonshire Street/258-262 Washington Street 0.00 0.15 68,537 397,500
119 SBRC Centro De Distribucion del Norte 0.00 0.10 107,585 0
120 GCM 801 Boylston Street 0.04 0.15 38,866 3,239
121 LBNA 29200 Northwestern Highway 0.00 0.17 154,959 200,000
------------------------------------------------------------------------------------------------------------------------------------
122 GCM Simchik Four Property Portfolio 0.00 0.25 101,898 0
122a 100 Market Street 59,008 0
122b 9 Executive Park Drive 27,502 0
122c 1255 South Willow Street 7,957 0
122d 135 Daniel Webster Highway 7,431 0
------------------------------------------------------------------------------------------------------------------------------------
123 GCM Four Points Hotel by Sheraton 0.00 4% of Revenue NAP NAP
124 LBNA GE / Montgomery Wards 0.00 0.00 0 0
- Col. Springs
125 LBNA GE / Montgomery Wards 0.00 0.00 0 0
- Pasadena Tx
126 SBRC US Storage Centers 0.00 0.10 NAP NAP
127 LBNA Traders Tower - Self Park 0.00 0.00 NAP NAP
128 LBNA Mabek CO L.P. 0.00 0.00 89,039 0
129 GCM Burlington Self Storage 0.01 0.13 NAP NAP
130 GCM Boynton Plaza 0.00 0.00 34,492 0
131 SBRC 601-609 Mission Street 0.00 0.19 28,963 0
132 GCM Garden Ridge 0.00 0.00 0 0
133 GCM 300 West Pratt Street 0.00 0.20 74,776 100,000
134 GCM The GTE Building 0.00 0.00 80,940 0
135 GCM Hamlin Court 0.01 0.15 89,230 357,433
136 AMCC Telex Building 0.00 0.20 47,273 900,000
137 AMCC Charnelton Place Office Building 0.00 0.20 71,728 170,000
138 GCM Michael's Plaza 0.04 0.24 33,989 5,664
------------------------------------------------------------------------------------------------------------------------------------
139 GCM Mountain Vista Apartments 0.00 250 NAP NAP
& Cibola Village
139a Mountain Vista Apartments NAP
139b Cibola Village NAP
------------------------------------------------------------------------------------------------------------------------------------
140 LBNA Horizon Health Center 0.00 0.23 112,521 1,000,000
141 GCM 300 West Hubbard Street Building 0.00 0.00 20,375 0
142 GCM 445 North Wells Street Building 0.00 0.00 29,548 0
143 GCM Miracle Mile Business Center 2.47 0.08 44,877 3,768
144 GCM Folsom Self-Storage 0.00 0.01 NAP NAP
</TABLE>
<TABLE>
<CAPTION>
ESCROWED
ESCROWED ESCROWED TI/LC
TI/LC TI/LC RESERVES
RESERVES U/W ANNUAL RESERVES CURRENT
MORTGAGE CURRENT TI/LC INITIAL ANNUAL
CONTROL LOAN ANNUAL RESERVES DEPOSIT DEPOSIT
NUMBER SELLER LOAN / PROPERTY NAME DEPOSIT PSF/UNIT PSF/UNIT PSF/UNIT
----------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C>
101 SBRC One Financial Place 2,005,362 2.33 1.97 1.97
102 LBNA Medical Mutual of Ohio 0 1.07 9.97 LOC 0.00
103 LBNA Jorie Plaza 256,631 1.34 0.00 1.34
104 GCM Westland Meadows NAP NAP NAP NAP
105 GCM Stonegate One 0 1.25 0.00 0.00
106 SBRC 149 New Montgomery Street 119,624 1.50 0.12 1.50
107 LBNA 101 West Grand 80,064 1.19 0.00 1.10
108 LBNA 57 W. Grand 91,812 1.20 0.00 1.10
109 LBNA 40 West Hubbard 14,100 1.10 0.00 1.11
110 LBNA South Loop Market Place 30,960 0.39 0.14 0.30
111 GCM Granite State Marketplace 80,208 0.24 0.10 0.32
112 GCM Pacific Plaza 96,480 1.18 0.10 1.18
113 SBRC Seatac Village Shopping Center 0 0.33 0.00 0.00
114 LBNA Seattle-Mead Industrial Facilities 84,660 0.39 0.00 0.36
115 LBNA Hamilton Court Apartments NAP NAP NAP NAP
116 GCM Webster Building 0 1.56 5.94 0.00
117 SBRC Amerix Building 0 1.08 0.00 0.00
118 SBRC 85 Devonshire Street/258-262 Washington Street 0 0.75 4.35 0.00
119 SBRC Centro De Distribucion del Norte 107,580 0.33 0.00 0.33
120 GCM 801 Boylston Street 38,866 1.45 0.12 1.45
121 LBNA 29200 Northwestern Highway 120,000 1.39 1.79 1.08
-----------------------------------------------------------------------------------------------------------------------------------
122 GCM Simchik Four Property Portfolio 102,000 0.00 1.09
122a 100 Market Street 0 1.16
122b 9 Executive Park Drive 0 1.01
122c 1255 South Willow Street 0 1.02
122d 135 Daniel Webster Highway 0 1.00
-----------------------------------------------------------------------------------------------------------------------------------
123 GCM Four Points Hotel by Sheraton NAP NAP NAP NAP
124 LBNA GE / Montgomery Wards 0 0.00 0.00 0.00
- Col. Springs
125 LBNA GE / Montgomery Wards 0 0.00 0.00 0.00
- Pasadena Tx
126 SBRC US Storage Centers NAP NAP NAP NAP
127 LBNA Traders Tower - Self Park NAP NAP NAP NAP
128 LBNA Mabek CO L.P. 0 0.96 0.00 0.00
129 GCM Burlington Self Storage NAP NAP NAP NAP
130 GCM Boynton Plaza 0 0.35 0.00 0.00
131 SBRC 601-609 Mission Street 32,532 0.65 0.00 0.73
132 GCM Garden Ridge 0 0.00 0.00 0.00
133 GCM 300 West Pratt Street 0 1.24 1.66 0.00
134 GCM The GTE Building 107,928 0.75 0.00 1.00
135 GCM Hamlin Court 89,196 2.08 8.34 2.08
136 AMCC Telex Building 0 0.41 7.89 0.00
137 AMCC Charnelton Place Office Building 67,800 1.25 2.96 1.18
138 GCM Michael's Plaza 33,984 0.50 0.08 0.50
------------------------------------------------------------------------------------------------------------------------------------
139 GCM Mountain Vista Apartments NAP NAP NAP
& Cibola Village
139a Mountain Vista Apartments NAP
139b Cibola Village NAP
------------------------------------------------------------------------------------------------------------------------------------
140 LBNA Horizon Health Center 110,000 2.43 21.61 2.38
141 GCM 300 West Hubbard Street Building 0 0.78 0.00 0.00
142 GCM 445 North Wells Street Building 0 0.95 0.00 0.00
143 GCM Miracle Mile Business Center 45,216 0.39 0.03 0.39
144 GCM Folsom Self-Storage NAP NAP NAP NAP
</TABLE>
<PAGE> 30
<TABLE>
<CAPTION>
RECOM-
MENDED
ANNUAL U/W ANNUAL
MORTGAGE TAXES INSURANCE REPLACE- REPLACE-
CONTROL LOAN CURRENTLY CURRENTLY MENT MENT
NUMBER SELLER LOAN / PROPERTY NAME ESCROWED ESCROWED RESERVES RESERVES
-------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C>
145 SBRC Arlington Heights Apartments Yes Yes 57,551 46,992
146 LBNA Carriage House Lofts Yes Yes 8,042 20,250
147 GCM Northpointe Shopping Center Yes Yes 28,712 28,712
148 GCM 2 Willow Street Yes Yes 2,275 5,998
149 SBRC Villa de Mission East Yes Yes 48,069 48,000
150 GCM Calaveras Landing Shopping Center Yes Yes 4,780 9,745
151 GCM Healtheon Yes Yes 1,272 9,967
152 GCM 444 North Wells Street Building Yes Yes 6,160 11,690
153 GCM 1600 Corporate Center Drive Yes Yes 5,751 7,168
156 SBRC Town Green at Wilton Center Yes No 7,575 7,519
154 GCM Little Creek Apartments Yes Yes 51,569 51,480
155 GCM 271 - 285 East Fordham Road Yes Yes UAV 3,000
157 GCM El Dorado Plaza Yes Yes 9,972 9,972
158 SBRC Tivoli Gardens Apartments Yes Yes 46,649 51,939
159 SBRC 155 Washington Ave Yes Yes 9,020 14,054
160 SBRC 370 Convention Way Yes Yes 3,665 4,200
161 GCM Union Landing Retail Center Yes Yes 4,279 4,707
162 GCM Briarwood Apartments Yes Yes 19,542 19,542
163 SBRC Franklinton Square Shopping Center Yes Yes 2,667 9,805
164 GCM Conquistador Apartments Yes Yes 38,966 34,001
165 GCM Greenhill Corporate Center Yes Yes 4,035 5,284
166 GCM Northridge Apartments Yes Yes 43,985 54,000
167 GCM Red Coach Village Apartments Yes Yes 29,011 34,000
168 AMCC K-Mart Shopping Center - Savannah No No 14,966 4,966
169 SBRC The Cascades Yes Yes 15,350 17,390
170 GCM The Trane Company Building Yes Yes 1,712 5,016
171 LBNA Chandler's Building No No 1,542 3,689
172 AMCC K-Mart Shopping Center - Nashville No No 13,375 0
173 AMCC 2150 Joshua's Path Yes Yes 2,750 7,100
174 AMCC Ver-Sa-Til Yes No 2,858 10,780
175 LBNA Springdale Mall Yes Yes 4,138 14,946
176 LBNA Frontier Commons/Global Crossing Yes Yes 4,300 12,973
177 GCM Wythe Shopping Center Yes Yes 15,112 15,112
178 AMCC Pencader Corporate Center Yes Yes 14,185 15,925
179 LBNA Watermark Office Building Yes Yes 8,866 8,786
180 GCM 801 West Diversey Parkway Yes Yes 1,865 2,627
181 GCM Lafayette Business Park Yes Yes 27,004 27,004
182 GCM Arrow Business Center Yes Yes 15,797 14,415
183 LBNA Palm Haven Mobile Home Park Yes Yes 5,835 13,500
184 AMCC Cedar Marketplace Yes Yes 1,330 4,033
185 GCM Crossroads Professional Building Yes Yes 9,855 10,149
186 LBNA Imperial Crown Center Yes Yes 17,250 17,250
187 GCM Fran Murphy Building Yes Yes 7,570 7,570
188 GCM Walgreen's - South Medford No No 0 1,391
189 GCM Sav-on and Carl's Jr. No No UAV 2,448
190 AMCC The Shops at Enon Springs Yes Yes 3,526 4,800
191 AMCC Sierra Heartland Senior Apartments Yes Yes 4,767 12,000
192 GCM Weatherbridge Center Buildings II and III Yes Yes 10,787 7,640
</TABLE>
<TABLE>
<CAPTION>
ESCROWED RECOM-
ESCROWED REPLACE- MENDED
REPLACE- MENT ANNUAL U/W ANNUAL
MENT- RESERVES REPLACE- REPLACE-
MORTGAGE RESERVES CURRENT MENT MENT
CONTROL LOAN INITIAL ANNUAL RESERVES RESERVES
NUMBER SELLER LOAN / PROPERTY NAME DEPOSIT DEPOSIT PSF/UNIT PSF/UNIT
------------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C>
145 SBRC Arlington Heights Apartments 0 44,000 327 267
146 LBNA Carriage House Lofts 0 20,250 99.28 250
147 GCM Northpointe Shopping Center 89,786 28,716 0.56 0.56
148 GCM 2 Willow Street 1,499 5,998 0.06 0.15
149 SBRC Villa de Mission East 0 48,000 300 300
150 GCM Calaveras Landing Shopping Center 812 9,744 0.07 0.15
151 GCM Healtheon 0 0 0.03 0.20
152 GCM 444 North Wells Street Building 11,375 LOC 0 0.11 0.20
153 GCM 1600 Corporate Center Drive 796 4,779 0.12 0.15
156 SBRC Town Green at Wilton Center 0 7,519 0.22 0.22
154 GCM Little Creek Apartments 0 51,480 259 259
155 GCM 271 - 285 East Fordham Road 500 3,000 UAV 0.17
157 GCM El Dorado Plaza 9,000 9,972 0.16 0.16
158 SBRC Tivoli Gardens Apartments 114,375 52,200 233 260
159 SBRC 155 Washington Ave 0 14,054 0.13 0.21
160 SBRC 370 Convention Way 0 4,200 0.17 0.20
161 GCM Union Landing Retail Center 0 0 0.11 0.12
162 GCM Briarwood Apartments 3,257 19,542 305 305
163 SBRC Franklinton Square Shopping Center 0 6,536 0.04 0.15
164 GCM Conquistador Apartments 6,496 38,976 322 281
165 GCM Greenhill Corporate Center 440 5,280 0.11 0.15
166 GCM Northridge Apartments 0 54,000 204 250
167 GCM Red Coach Village Apartments 0 34,000 213 250
168 AMCC K-Mart Shopping Center - Savannah 100,000 LOC 0 0.13 0.04
169 SBRC The Cascades 0 17,424 0.18 0.20
170 GCM The Trane Company Building 0 5,016 0.03 0.10
171 LBNA Chandler's Building 0 3,690 0.06 0.14
172 AMCC K-Mart Shopping Center - Nashville 200,000 LOC 0 0.13 0.00
173 AMCC 2150 Joshua's Path 0 7,175 0.06 0.15
174 AMCC Ver-Sa-Til 0 10,779 0.03 0.10
175 LBNA Springdale Mall 0 57,200 0.04 0.14
176 LBNA Frontier Commons/Global Crossing 0 12,972 0.07 0.20
177 GCM Wythe Shopping Center 1,257 15,082 0.15 0.15
178 AMCC Pencader Corporate Center 0 12,000 0.18 0.20
179 LBNA Watermark Office Building 0 4,612 0.20 0.20
180 GCM 801 West Diversey Parkway 0 1,751 0.11 0.15
181 GCM Lafayette Business Park 0 0 0.38 0.38
182 GCM Arrow Business Center 559 6,708 0.16 0.15
183 LBNA Palm Haven Mobile Home Park 0 13,550 21.61 50.00
184 AMCC Cedar Marketplace 0 2,689 0.05 0.15
185 GCM Crossroads Professional Building 25,000 10,149 0.19 0.20
186 LBNA Imperial Crown Center 0 17,280 0.26 0.26
187 GCM Fran Murphy Building 8,549 7,570 0.17 0.17
188 GCM Walgreen's - South Medford 0 0 0.00 0.10
189 GCM Sav-on and Carl's Jr. 408 2,448 UAV 0.12
190 AMCC The Shops at Enon Springs 0 4,800 0.11 0.15
191 AMCC Sierra Heartland Senior Apartments 0 12,000 79.44 200
192 GCM Weatherbridge Center Buildings II and III 635 7,620 0.21 0.15
</TABLE>
<TABLE>
<CAPTION>
ESCROWED REPLACE-
REPLACE- MENT
MENT RESERVES
RESERVES CURRENT ESCROWED TI/LC
MORTGAGE INITIAL ANNUAL U/W ANNUAL RESERVES
CONTROL LOAN DEPOSIT DEPOSIT TI/LC INITIAL
NUMBER SELLER LOAN / PROPERTY NAME PSF/UNIT PSF/UNIT RESERVES DEPOSIT
-----------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C>
145 SBRC Arlington Heights Apartments 0.00 250 NAP NAP
146 LBNA Carriage House Lofts 0.00 250 NAP NAP
147 GCM Northpointe Shopping Center 1.74 0.56 44,264 47,376
148 GCM 2 Willow Street 0.04 0.15 47,981 3,998
149 SBRC Villa de Mission East 0.00 300 NAP NAP
150 GCM Calaveras Landing Shopping Center 0.01 0.15 30,859 0
151 GCM Healtheon 0.00 0.00 47,361 125,000 LOC
152 GCM 444 North Wells Street Building 0.19 LOC 0.00 59,528 0
153 GCM 1600 Corporate Center Drive 0.02 0.10 50,176 8,363
156 SBRC Town Green at Wilton Center 0.00 0.22 33,685 0
154 GCM Little Creek Apartments 0.00 259 NAP NAP
155 GCM 271 - 285 East Fordham Road 0.03 0.17 8,554 1,426
157 GCM El Dorado Plaza 0.14 0.16 29,316 6,000
158 SBRC Tivoli Gardens Apartments 572 261 NAP NAP
159 SBRC 155 Washington Ave 0.00 0.21 70,268 0
160 SBRC 370 Convention Way 0.00 0.20 39,900 0
161 GCM Union Landing Retail Center 0.00 0.00 19,313 0
162 GCM Briarwood Apartments 50.89 305 NAP NAP
163 SBRC Franklinton Square Shopping Center 0.00 0.10 18,252 0
164 GCM Conquistador Apartments 53.69 322 NAP NAP
165 GCM Greenhill Corporate Center 0.01 0.15 60,227 150,000
166 GCM Northridge Apartments 0.00 250 NAP NAP
167 GCM Red Coach Village Apartments 0.00 250 NAP NAP
168 AMCC K-Mart Shopping Center - Savannah 0.90 LOC 0.00 0 0
169 SBRC The Cascades 0.00 0.20 112,335 0
170 GCM The Trane Company Building 0.00 0.10 39,851 0
171 LBNA Chandler's Building 0.00 0.14 28,655 0
172 AMCC K-Mart Shopping Center - Nashville 1.93 LOC 0.00 0 0
173 AMCC 2150 Joshua's Path 0.00 0.15 85,981 15,000
174 AMCC Ver-Sa-Til 0.00 0.10 33,306 0
175 LBNA Springdale Mall 0.00 0.55 57,200 0
176 LBNA Frontier Commons/Global Crossing 0.00 0.20 48,865 250,000
177 GCM Wythe Shopping Center 0.01 0.15 43,756 35,000
178 AMCC Pencader Corporate Center 0.00 0.15 57,444 0
179 LBNA Watermark Office Building 0.00 0.10 67,040 300,000 LOC
180 GCM 801 West Diversey Parkway 0.00 0.10 17,514 0
181 GCM Lafayette Business Park 0.00 0.00 38,062 0
182 GCM Arrow Business Center 0.01 0.07 33,388 2,770
183 LBNA Palm Haven Mobile Home Park 0.00 50.19 NAP NAP
184 AMCC Cedar Marketplace 0.00 0.10 13,622 0
185 GCM Crossroads Professional Building 0.49 0.20 60,420 0
186 LBNA Imperial Crown Center 0.00 0.26 76,799 0
187 GCM Fran Murphy Building 0.19 0.17 38,842 50,000
188 GCM Walgreen's - South Medford 0.00 0.00 0 0
189 GCM Sav-on and Carl's Jr. 0.02 0.12 10,237 0
190 AMCC The Shops at Enon Springs 0.00 0.15 20,696 125,000
191 AMCC Sierra Heartland Senior Apartments 0.00 200 NAP NAP
192 GCM Weatherbridge Center Buildings II and III 0.01 0.15 43,344 4,016
</TABLE>
<TABLE>
<CAPTION>
ESCROWED
ESCROWED ESCROWED TI/LC
TI/LC TI/LC RESERVES
RESERVES U/W ANNUAL RESERVES CURRENT
MORTGAGE CURRENT TI/LC INITIAL ANNUAL
CONTROL LOAN ANNUAL RESERVES DEPOSIT DEPOSIT
NUMBER SELLER LOAN / PROPERTY NAME DEPOSIT PSF/UNIT PSF/UNIT PSF/UNIT
-------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C>
145 SBRC Arlington Heights Apartments NAP NAP NAP NAP
146 LBNA Carriage House Lofts NAP NAP NAP NAP
147 GCM Northpointe Shopping Center 44,256 0.86 0.92 0.86
148 GCM 2 Willow Street 47,981 1.20 0.10 1.20
149 SBRC Villa de Mission East NAP NAP NAP NAP
150 GCM Calaveras Landing Shopping Center 0 0.48 0.00 0.00
151 GCM Healtheon 0 0.95 2.51 LOC 0.00
152 GCM 444 North Wells Street Building 0 1.02 0.00 0.00
153 GCM 1600 Corporate Center Drive 50,176 1.05 0.17 1.05
156 SBRC Town Green at Wilton Center 33,685 0.98 0.00 0.98
154 GCM Little Creek Apartments NAP NAP NAP NAP
155 GCM 271 - 285 East Fordham Road 8,554 0.48 0.08 0.48
157 GCM El Dorado Plaza 29,316 0.47 0.10 0.47
158 SBRC Tivoli Gardens Apartments NAP NAP NAP NAP
159 SBRC 155 Washington Ave 70,268 1.04 0.00 1.04
160 SBRC 370 Convention Way 39,900 1.90 0.00 1.90
161 GCM Union Landing Retail Center 0 0.50 0.00 0.00
162 GCM Briarwood Apartments NAP NAP NAP NAP
163 SBRC Franklinton Square Shopping Center 0 0.28 0.00 0.00
164 GCM Conquistador Apartments NAP NAP NAP NAP
165 GCM Greenhill Corporate Center 66,000 1.71 4.26 1.87
166 GCM Northridge Apartments NAP NAP NAP NAP
167 GCM Red Coach Village Apartments NAP NAP NAP NAP
168 AMCC K-Mart Shopping Center - Savannah 0 0.00 0.00 0.00
169 SBRC The Cascades 87,096 1.29 0.00 1.00
170 GCM The Trane Company Building 15,000 0.79 0.00 0.30
171 LBNA Chandler's Building 28,656 1.09 0.00 1.09
172 AMCC K-Mart Shopping Center - Nashville 0 0.00 0.00 0.00
173 AMCC 2150 Joshua's Path 0 1.80 0.31 0.00
174 AMCC Ver-Sa-Til 37,728 0.31 0.00 0.35
175 LBNA Springdale Mall 14,946 0.55 0.00 0.14
176 LBNA Frontier Commons/Global Crossing 0 0.75 3.86 0.00
177 GCM Wythe Shopping Center 20,109 0.44 0.35 0.20
178 AMCC Pencader Corporate Center 15,000 0.73 0.00 0.19
179 LBNA Watermark Office Building 0 1.53 6.83 LOC 0.00
180 GCM 801 West Diversey Parkway 17,514 1.00 0.00 1.00
181 GCM Lafayette Business Park 0 0.54 0.00 0.00
182 GCM Arrow Business Center 33,240 0.35 0.03 0.35
183 LBNA Palm Haven Mobile Home Park NAP NAP NAP NAP
184 AMCC Cedar Marketplace 12,000 0.51 0.00 0.45
185 GCM Crossroads Professional Building 60,000 1.19 0.00 1.18
186 LBNA Imperial Crown Center 100,000 1.15 0.00 1.50
187 GCM Fran Murphy Building 0 0.85 1.09 0.00
188 GCM Walgreen's - South Medford 0 0.00 0.00 0.00
189 GCM Sav-on and Carl's Jr. 0 0.52 0.00 0.00
190 AMCC The Shops at Enon Springs 16,000 0.65 3.91 0.50
191 AMCC Sierra Heartland Senior Apartments NAP NAP NAP NAP
192 GCM Weatherbridge Center Buildings II and III 48,192 0.85 0.08 0.95
</TABLE>
<PAGE> 31
MORTGAGE LOAN/MORTGAGED REAL PROPERTY ESCROW INFORMATION
<TABLE>
<CAPTION>
RECOM-
MENDED
ANNUAL U/W ANNUAL
MORTGAGE TAXES INSURANCE REPLACE- REPLACE-
CONTROL LOAN CURRENTLY CURRENTLY MENT MENT
NUMBER SELLER LOAN / PROPERTY NAME ESCROWED ESCROWED RESERVES RESERVES
------------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C>
193 SBRC K-Mart Shopping Center - Salem Yes Yes 10,047 0
194 GCM 1201 Sharp Street Yes Yes 6,608 11,826
195 AMCC RPS Warehouse No No 7,550 8,438
196 AMCC 755 & 775 Fiero Lane Yes Yes 1,333 4,390
197 GCM Redondo Tower Apartments Yes Yes 21,352 21,352
198 AMCC Plaza II Office Building Yes Yes 2,500 4,599
199 LBNA Fountain Place Apartments Yes Yes 26,635 31,320
200 AMCC Carriage House Apartment Yes Yes 7,345 8,209
- Sioux Falls
201 AMCC Carriage House Apartment Yes Yes 7,015 8,050
- Brookings
202 AMCC Carriage House Apartment Yes Yes 6,500 7,500
- Pierre
203 GCM Pioneer Point Apartments Yes Yes 25,470 25,500
204 AMCC CVS Harper Center Yes Yes 3,668 4,216
205 SBRC K-Mart Shopping Center Yes Yes 29,629 0
- Salt Lake City
206 GCM 6396, 6392, 6372 McLeod Drive Yes No 667 3,756
207 SBRC Broadway Plaza Building Yes Yes 850 3,508
208 SBRC 225 Long Avenue Yes Yes 21,670 21,980
209 LBNA Almond Grand Gurnee No No 1,158 1,391
210 GCM Summit/Breckenridge Apartments Yes Yes 24,286 26,750
211 GCM Peppertree Apartments Yes Yes 36,342 38,000
212 GCM Hillmount Apartments Yes Yes 17,476 25,250
213 AMCC 1500 Renaissance Building Yes Yes 1,208 5,465
214 AMCC Etinuum Office Building Yes No 5,540 3,550
215 AMCC DHR Office Building Yes Yes 1,504 4,943
216 GCM Oakwood Manor Apartments Yes Yes 10,657 24,000
217 GCM Woodbend Apartments Yes Yes 24,652 25,000
218 AMCC Warminster Shopping Center Yes Yes 5,990 6,695
219 AMCC PBR II Yes Yes 5,500 6,147
220 AMCC PBR I Yes Yes 5,470 6,286
221 GCM U-Stor Chambers Self-Storage Yes Yes 4,761 5,190
222 GCM 9925-9929 Jefferson Boulevard Yes Yes 5,591 5,591
223 AMCC 810-812 Fiero Lane Yes Yes 808 4,818
224 AMCC Lab Corp of America Yes Yes 5,468 6,243
225 LBNA Birchbrook Office Park Yes Yes 3,216 3,695
226 GCM Oro Valley Self Storage Yes Yes 2,136 5,232
227 AMCC Hillcrest Retail/Office Shopping Center Yes Yes 1,525 2,885
228 AMCC Cain Drive Warehouses Yes No 12,417 14,277
229 SBRC Mini-City Self Storage Yes Yes 4,275 9,146
230 AMCC Macy Building Yes Yes 5,316 6,094
231 GCM Senate Place Apartments Yes Yes 7,923 8,000
232 GCM Eastfield Townhouses Yes Yes 8,329 8,329
233 LBNA Kendall Manor Apartments Yes Yes 16,375 28,350
234 AMCC The Culver Building No No 3,159 4,570
235 AMCC Harvard Physicians Building Yes Yes 7,661 8,682
236 AMCC Lyon Street Retail Yes Yes 3,164 3,536
237 AMCC 350 Newton Avenue Apartments Yes Yes 9,290 10,500
238 AMCC Solar Gardens Yes Yes 12,823 15,000
239 AMCC Quality Suites Albuquerque Yes Yes 17,650 47,610
240 AMCC Springville Corners Yes Yes 858 3,819
241 AMCC 224-234 East Broad Street Yes Yes 1,500 1,724
242 GCM 6380 McLeod Drive Yes No 294 3,068
243 AMCC Black Mountain Point Office Building Yes Yes 5,285 6,748
244 AMCC Waste Management Building No No 5,029 5,589
245 AMCC Silver Lake Plaza Yes Yes 375 2,488
246 AMCC Checkmate Apartments Yes No 10,122 17,850
247 AMCC Creekside Center Yes Yes 1,667 2,220
248 AMCC Tolt Towne Center Yes No 5,715 6,388
249 AMCC South Fridley Apartments Yes Yes 18,930 16,000
250 GCM 6668 Owens Drive No No 2,009 2,802
251 GCM 6320 - 6330 McLeod Drive Yes No 1,526 2,350
252 GCM Rite Aid - Hillside Yes Yes 2,618 2,411
253 AMCC Howard Johnson Lake Havasu Yes Yes 13,850 30,879
254 LBNA Wickiup Mobile Home & RV Park Yes Yes 2,160 5,550
255 AMCC 261 East 300 South Yes Yes 1,600 4,733
</TABLE>
<TABLE>
<CAPTION>
ESCROWED RECOM-
ESCROWED REPLACE- MENDED
REPLACE- MENT ANNUAL U/W ANNUAL
MENT- RESERVES REPLACE- REPLACE-
MORTGAGE RESERVES CURRENT MENT MENT
CONTROL LOAN INITIAL ANNUAL RESERVES RESERVES
NUMBER SELLER LOAN / PROPERTY NAME DEPOSIT DEPOSIT PSF/UNIT PSF/UNIT
------------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C>
193 SBRC K-Mart Shopping Center - Salem 0 0 0.09 0.00
194 GCM 1201 Sharp Street 984 11,808 0.14 0.25
195 AMCC RPS Warehouse 0 6,363 0.12 0.13
196 AMCC 755 & 775 Fiero Lane 0 0 0.03 0.10
197 GCM Redondo Tower Apartments 2,024 24,292 222 222
198 AMCC Plaza II Office Building 0 0 0.08 0.15
199 LBNA Fountain Place Apartments 0 30,740 247 290
200 AMCC Carriage House Apartment 0 6,000 245 274
- Sioux Falls
201 AMCC Carriage House Apartment 0 5,000 281 322
- Brookings
202 AMCC Carriage House Apartment 0 5,000 260 300
- Pierre
203 GCM Pioneer Point Apartments 2,122 25,470 255 255
204 AMCC CVS Harper Center 0 3,699 0.15 0.17
205 SBRC K-Mart Shopping Center 0 0 0.28 0.00
- Salt Lake City
206 GCM 6396, 6392, 6372 McLeod Drive 939 3,756 0.03 0.15
207 SBRC Broadway Plaza Building 0 3,508 0.04 0.15
208 SBRC 225 Long Avenue 0 21,980 0.14 0.14
209 LBNA Almond Grand Gurnee 0 1,391 0.08 0.10
210 GCM Summit/Breckenridge Apartments 0 26,750 227 250
211 GCM Peppertree Apartments 3,029 36,342 239 250
212 GCM Hillmount Apartments 0 25,250 173 250
213 AMCC 1500 Renaissance Building 0 5,465 0.03 0.15
214 AMCC Etinuum Office Building 0 3,550 0.16 0.10
215 AMCC DHR Office Building 0 0 0.05 0.15
216 GCM Oakwood Manor Apartments 0 24,000 111 250
217 GCM Woodbend Apartments 20,400 25,008 247 250
218 AMCC Warminster Shopping Center 0 6,246 0.21 0.24
219 AMCC PBR II 0 0 0.19 0.21
220 AMCC PBR I 0 0 0.21 0.24
221 GCM U-Stor Chambers Self-Storage 865 5,190 0.10 0.10
222 GCM 9925-9929 Jefferson Boulevard 932 5,591 0.14 0.14
223 AMCC 810-812 Fiero Lane 0 0 0.03 0.15
224 AMCC Lab Corp of America 0 4,018 0.20 0.23
225 LBNA Birchbrook Office Park 0 4,708 0.13 0.15
226 GCM Oro Valley Self Storage 872 5,232 0.04 0.10
227 AMCC Hillcrest Retail/Office Shopping Center 0 2,010 0.08 0.15
228 AMCC Cain Drive Warehouses 0 0 0.25 0.29
229 SBRC Mini-City Self Storage 0 9,146 0.05 0.10
230 AMCC Macy Building 0 0 0.25 0.28
231 GCM Senate Place Apartments 0 8,000 248 250
232 GCM Eastfield Townhouses 0 8,320 260 260
233 LBNA Kendall Manor Apartments 0 28,350 202 350
234 AMCC The Culver Building 0 0 0.14 0.20
235 AMCC Harvard Physicians Building 0 0 0.25 0.28
236 AMCC Lyon Street Retail 0 0 0.17 0.19
237 AMCC 350 Newton Avenue Apartments 0 0 221 250
238 AMCC Solar Gardens 0 15,000 214 250
239 AMCC Quality Suites Albuquerque 0 20,700 256 690
240 AMCC Springville Corners 0 3,450 0.02 0.11
241 AMCC 224-234 East Broad Street 0 0 0.16 0.19
242 GCM 6380 McLeod Drive 767 3,068 0.01 0.15
243 AMCC Black Mountain Point Office Building 0 0 0.15 0.19
244 AMCC Waste Management Building 0 5,589 0.25 0.28
245 AMCC Silver Lake Plaza 0 0 0.02 0.15
246 AMCC Checkmate Apartments 0 12,750 198 350
247 AMCC Creekside Center 0 1,924 0.11 0.15
248 AMCC Tolt Towne Center 0 0 0.20 0.22
249 AMCC South Fridley Apartments 0 16,000 296 250
250 GCM 6668 Owens Drive 467 2,802 0.11 0.15
251 GCM 6320 - 6330 McLeod Drive 587 2,350 0.10 0.15
252 GCM Rite Aid - Hillside 3,073 2,090 0.16 0.15
253 AMCC Howard Johnson Lake Havasu 0 14,100 295 657
254 LBNA Wickiup Mobile Home & RV Park 0 5,500 19.46 50.00
255 AMCC 261 East 300 South 0 0 0.07 0.20
</TABLE>
<TABLE>
<CAPTION>
ESCROWED REPLACE-
REPLACE- MENT
MENT RESERVES
RESERVES CURRENT ESCROWED TI/LC
MORTGAGE INITIAL ANNUAL U/W ANNUAL RESERVES
CONTROL LOAN DEPOSIT DEPOSIT TI/LC INITIAL
NUMBER SELLER LOAN / PROPERTY NAME PSF/UNIT PSF/UNIT RESERVES DEPOSIT
------------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C>
193 SBRC K-Mart Shopping Center - Salem 0.00 0.00 0 0
194 GCM 1201 Sharp Street 0.02 0.25 47,305 3,942
195 AMCC RPS Warehouse 0.00 0.10 16,034 0
196 AMCC 755 & 775 Fiero Lane 0.00 0.00 33,322 0
197 GCM Redondo Tower Apartments 21.09 253 NAP NAP
198 AMCC Plaza II Office Building 0.00 0.00 45,082 48,135
199 LBNA Fountain Place Apartments 0.00 285 NAP NAP
200 AMCC Carriage House Apartment 0.00 200 NAP NAP
- Sioux Falls
201 AMCC Carriage House Apartment 0.00 200 NAP NAP
- Brookings
202 AMCC Carriage House Apartment 0.00 200 NAP NAP
- Pierre
203 GCM Pioneer Point Apartments 21.22 255 NAP NAP
204 AMCC CVS Harper Center 0.00 0.15 21,223 0
205 SBRC K-Mart Shopping Center 0.00 0.00 0 0
- Salt Lake City
206 GCM 6396, 6392, 6372 McLeod Drive 0.04 0.15 33,068 0
207 SBRC Broadway Plaza Building 0.00 0.15 41,324 0
208 SBRC 225 Long Avenue 0.00 0.14 54,457 0
209 LBNA Almond Grand Gurnee 0.00 0.10 0 0
210 GCM Summit/Breckenridge Apartments 0.00 250 NAP NAP
211 GCM Peppertree Apartments 19.92 239 NAP NAP
212 GCM Hillmount Apartments 0.00 250 NAP NAP
213 AMCC 1500 Renaissance Building 0.00 0.15 33,085 115,000
214 AMCC Etinuum Office Building 0.00 0.10 18,387 624,000 LOC
215 AMCC DHR Office Building 0.00 0.00 36,861 0
216 GCM Oakwood Manor Apartments 0.00 250 NAP NAP
217 GCM Woodbend Apartments 204 250 NAP NAP
218 AMCC Warminster Shopping Center 0.00 0.22 21,730 0
219 AMCC PBR II 0.00 0.00 18,562 0
220 AMCC PBR I 0.00 0.00 16,346 0
221 GCM U-Stor Chambers Self-Storage 0.02 0.10 NAP NAP
222 GCM 9925-9929 Jefferson Boulevard 0.02 0.14 24,398 0
223 AMCC 810-812 Fiero Lane 0.00 0.00 35,269 0
224 AMCC Lab Corp of America 0.00 0.15 17,230 75,000
225 LBNA Birchbrook Office Park 0.00 0.19 29,445 0
226 GCM Oro Valley Self Storage 0.02 0.10 NAP NAP
227 AMCC Hillcrest Retail/Office Shopping Center 0.00 0.10 13,125 0
228 AMCC Cain Drive Warehouses 0.00 0.00 23,225 0
229 SBRC Mini-City Self Storage 0.00 0.10 NAP NAP
230 AMCC Macy Building 0.00 0.00 52,206 0
231 GCM Senate Place Apartments 0.00 250 NAP NAP
232 GCM Eastfield Townhouses 0.00 260 NAP NAP
233 LBNA Kendall Manor Apartments 0.00 350 NAP NAP
234 AMCC The Culver Building 0.00 0.00 31,342 0
235 AMCC Harvard Physicians Building 0.00 0.00 34,811 0
236 AMCC Lyon Street Retail 0.00 0.00 13,485 0
237 AMCC 350 Newton Avenue Apartments 0.00 0.00 NAP NAP
238 AMCC Solar Gardens 0.00 250 NAP NAP
239 AMCC Quality Suites Albuquerque 0.00 300 NAP NAP
240 AMCC Springville Corners 0.00 0.10 12,203 0
241 AMCC 224-234 East Broad Street 0.00 0.00 13,701 0
242 GCM 6380 McLeod Drive 0.04 0.15 12,273 0
243 AMCC Black Mountain Point Office Building 0.00 0.00 56,921 66,000
244 AMCC Waste Management Building 0.00 0.28 7,259 0
245 AMCC Silver Lake Plaza 0.00 0.00 9,197 0
246 AMCC Checkmate Apartments 0.00 250 NAP NAP
247 AMCC Creekside Center 0.00 0.13 8,062 75,000
248 AMCC Tolt Towne Center 0.00 0.00 14,927 0
249 AMCC South Fridley Apartments 0.00 250 NAP NAP
250 GCM 6668 Owens Drive 0.02 0.15 17,769 200,000
251 GCM 6320 - 6330 McLeod Drive 0.04 0.15 11,613 0
252 GCM Rite Aid - Hillside 0.19 0.13 11,857 0
253 AMCC Howard Johnson Lake Havasu 0.00 300 NAP NAP
254 LBNA Wickiup Mobile Home & RV Park 0.00 49.55 NAP NAP
255 AMCC 261 East 300 South 0.00 0.00 38,885 0
</TABLE>
<TABLE>
<CAPTION>
ESCROWED
ESCROWED ESCROWED TI/LC
TI/LC TI/LC RESERVES
RESERVES U/W ANNUAL RESERVES CURRENT
MORTGAGE CURRENT TI/LC INITIAL ANNUAL
CONTROL LOAN ANNUAL RESERVES DEPOSIT DEPOSIT
NUMBER SELLER LOAN / PROPERTY NAME DEPOSIT PSF/UNIT PSF/UNIT PSF/UNIT
--------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C>
193 SBRC K-Mart Shopping Center - Salem 0 0.00 0.00 0.00
194 GCM 1201 Sharp Street 44,004 1.00 0.08 0.93
195 AMCC RPS Warehouse 0 0.25 0.00 0.00
196 AMCC 755 & 775 Fiero Lane 0 0.76 0.00 0.00
197 GCM Redondo Tower Apartments NAP NAP NAP NAP
198 AMCC Plaza II Office Building 0 1.47 1.57 0.00
199 LBNA Fountain Place Apartments NAP NAP NAP NAP
200 AMCC Carriage House Apartment NAP NAP NAP NAP
- Sioux Falls
201 AMCC Carriage House Apartment NAP NAP NAP NAP
- Brookings
202 AMCC Carriage House Apartment NAP NAP NAP NAP
- Pierre
203 GCM Pioneer Point Apartments NAP NAP NAP NAP
204 AMCC CVS Harper Center 0 0.86 0.00 0.00
205 SBRC K-Mart Shopping Center 0 0.00 0.00 0.00
- Salt Lake City
206 GCM 6396, 6392, 6372 McLeod Drive 25,042 1.32 0.00 1.00
207 SBRC Broadway Plaza Building 41,324 1.76 0.00 1.76
208 SBRC 225 Long Avenue 56,520 0.35 0.00 0.36
209 LBNA Almond Grand Gurnee 0 0.00 0.00 0.00
210 GCM Summit/Breckenridge Apartments NAP NAP NAP NAP
211 GCM Peppertree Apartments NAP NAP NAP NAP
212 GCM Hillmount Apartments NAP NAP NAP NAP
213 AMCC 1500 Renaissance Building 10,931 0.91 3.16 0.30
214 AMCC Etinuum Office Building 18,461 0.52 17.58 LOC 0.52
215 AMCC DHR Office Building 21,420 1.12 0.00 0.65
216 GCM Oakwood Manor Apartments NAP NAP NAP NAP
217 GCM Woodbend Apartments NAP NAP NAP NAP
218 AMCC Warminster Shopping Center 0 0.77 0.00 0.00
219 AMCC PBR II 0 0.64 0.00 0.00
220 AMCC PBR I 0 0.62 0.00 0.00
221 GCM U-Stor Chambers Self-Storage NAP NAP NAP NAP
222 GCM 9925-9929 Jefferson Boulevard 50,004 0.63 0.00 1.29
223 AMCC 810-812 Fiero Lane 0 1.11 0.00 0.00
224 AMCC Lab Corp of America 13,392 0.64 2.80 0.50
225 LBNA Birchbrook Office Park 29,445 1.20 0.00 1.20
226 GCM Oro Valley Self Storage NAP NAP NAP NAP
227 AMCC Hillcrest Retail/Office Shopping Center 0 0.68 0.00 0.00
228 AMCC Cain Drive Warehouses 0 0.47 0.00 0.00
229 SBRC Mini-City Self Storage NAP NAP NAP NAP
230 AMCC Macy Building 14,400 2.44 0.00 0.67
231 GCM Senate Place Apartments NAP NAP NAP NAP
232 GCM Eastfield Townhouses NAP NAP NAP NAP
233 LBNA Kendall Manor Apartments NAP NAP NAP NAP
234 AMCC The Culver Building 0 1.37 0.00 0.00
235 AMCC Harvard Physicians Building 0 1.13 0.00 0.00
236 AMCC Lyon Street Retail 0 0.71 0.00 0.00
237 AMCC 350 Newton Avenue Apartments NAP NAP NAP NAP
238 AMCC Solar Gardens NAP NAP NAP NAP
239 AMCC Quality Suites Albuquerque NAP NAP NAP NAP
240 AMCC Springville Corners 0 0.35 0.00 0.00
241 AMCC 224-234 East Broad Street 0 1.49 0.00 0.00
242 GCM 6380 McLeod Drive 12,273 0.60 0.00 0.60
243 AMCC Black Mountain Point Office Building 0 1.63 1.89 0.00
244 AMCC Waste Management Building 8,979 0.36 0.00 0.45
245 AMCC Silver Lake Plaza 0 0.55 0.00 0.00
246 AMCC Checkmate Apartments NAP NAP NAP NAP
247 AMCC Creekside Center 10,360 0.54 5.07 0.70
248 AMCC Tolt Towne Center 0 0.52 0.00 0.00
249 AMCC South Fridley Apartments NAP NAP NAP NAP
250 GCM 6668 Owens Drive 0 0.95 10.70 0.00
251 GCM 6320 - 6330 McLeod Drive 11,613 0.74 0.00 0.74
252 GCM Rite Aid - Hillside 6,665 0.74 0.00 0.41
253 AMCC Howard Johnson Lake Havasu NAP NAP NAP NAP
254 LBNA Wickiup Mobile Home & RV Park NAP NAP NAP NAP
255 AMCC 261 East 300 South 0 1.64 0.00 0.00
</TABLE>
<PAGE> 32
<TABLE>
<CAPTION>
RECOM-
MENDED
ANNUAL U/W ANNUAL
MORTGAGE TAXES INSURANCE REPLACE- REPLACE-
CONTROL LOAN CURRENTLY CURRENTLY MENT MENT
NUMBER SELLER LOAN / PROPERTY NAME ESCROWED ESCROWED RESERVES RESERVES
-----------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C>
256 AMCC Hyde Park Apartments Yes Yes 14,658 20,400
257 AMCC Hawthorne Business Park Yes Yes 10,533 12,561
258 GCM Nogales Self Storage Yes Yes 1,595 4,988
259 GCM Glendale West Self Storage Yes Yes 1,912 5,765
260 AMCC Lovell Building Yes Yes 4,184 4,810
261 AMCC Nationwide Insurance Office Building No No 3,625 4,592
262 AMCC Attache Building Yes Yes 2,075 2,146
263 GCM Airport Business Center Yes Yes 0 3,728
264 AMCC Bluebonnet Apartments Yes Yes 19,020 24,000
265 AMCC 8th Street Apartments Yes No 7,998 12,600
266 LBNA E. M. Jorgensen Building Yes Yes 3,575 4,655
267 AMCC Ralph's Grocery & Deli Yes Yes 1,800 3,342
268 AMCC Market Square Yes Yes 1,678 1,875
269 AMCC Blockbuster Video-Salt Lake City Yes Yes 1,339 1,496
270 AMCC Prudential Wise-McIntire Office Building Yes Yes 1,461 1,633
271 AMCC Licton Springs Court Apartments Yes Yes 2,727 4,800
272 AMCC Surgicenter of South Bay No No 1,680 1,878
273 AMCC West Fargo Living Center Yes Yes 2,000 7,200
274 AMCC Edgewood Apartments Yes Yes 4,752 7,200
275 AMCC Washington/Shepherd Retail Center Yes Yes 781 3,814
276 AMCC Candlewood Apartments Yes Yes 7,704 12,000
277 AMCC Bishop Lifting Products Yes No 6,090 6,299
278 AMCC 188 State Street Yes Yes 940 2,745
279 AMCC Woodstone Properties Yes Yes 11,610 12,976
280 AMCC East Gate Manor Apartments Yes Yes 5,369 6,900
</TABLE>
<TABLE>
<CAPTION>
ESCROWED RECOM-
ESCROWED REPLACE- MENDED
REPLACE- MENT ANNUAL U/W ANNUAL
MENT- RESERVES REPLACE- REPLACE-
MORTGAGE RESERVES CURRENT MENT MENT
CONTROL LOAN INITIAL ANNUAL RESERVES RESERVES
NUMBER SELLER LOAN / PROPERTY NAME DEPOSIT DEPOSIT PSF/UNIT PSF/UNIT
-----------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C>
256 AMCC Hyde Park Apartments 0 20,400 216 300
257 AMCC Hawthorne Business Park 0 6,300 0.25 0.30
258 GCM Nogales Self Storage 831 4,988 0.03 0.10
259 GCM Glendale West Self Storage 938 5,628 0.03 0.10
260 AMCC Lovell Building 0 0 0.21 0.24
261 AMCC Nationwide Insurance Office Building 0 0 0.31 0.39
262 AMCC Attache Building 0 0 0.20 0.21
263 GCM Airport Business Center 0 3,728 0.00 0.15
264 AMCC Bluebonnet Apartments 0 20,004 238 300
265 AMCC 8th Street Apartments 0 9,000 222 350
266 LBNA E. M. Jorgensen Building 0 4,644 0.12 0.15
267 AMCC Ralph's Grocery & Deli 0 0 0.16 0.30
268 AMCC Market Square 0 0 0.13 0.15
269 AMCC Blockbuster Video-Salt Lake City 0 0 0.17 0.19
270 AMCC Prudential Wise-McIntire Office Building 0 0 0.17 0.19
271 AMCC Licton Springs Court Apartments 0 3,200 170 300
272 AMCC Surgicenter of South Bay 0 0 0.18 0.20
273 AMCC West Fargo Living Center 0 6,000 83.33 300
274 AMCC Edgewood Apartments 0 6,000 198 300
275 AMCC Washington/Shepherd Retail Center 0 0 0.04 0.20
276 AMCC Candlewood Apartments 0 9,000 193 300
277 AMCC Bishop Lifting Products 0 0 0.13 0.14
278 AMCC 188 State Street 0 0 0.07 0.20
279 AMCC Woodstone Properties 0 10,000 290 324
280 AMCC East Gate Manor Apartments 0 6,900 233 300
</TABLE>
<TABLE>
<CAPTION>
ESCROWED REPLACE-
REPLACE- MENT
MENT RESERVES
RESERVES CURRENT ESCROWED TI/LC
MORTGAGE INITIAL ANNUAL U/W ANNUAL RESERVES
CONTROL LOAN DEPOSIT DEPOSIT TI/LC INITIAL
NUMBER SELLER LOAN / PROPERTY NAME PSF/UNIT PSF/UNIT RESERVES DEPOSIT
------------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C>
256 AMCC Hyde Park Apartments 0.00 300 NAP NAP
257 AMCC Hawthorne Business Park 0.00 0.15 21,712 0
258 GCM Nogales Self Storage 0.02 0.10 NAP NAP
259 GCM Glendale West Self Storage 0.02 0.10 NAP NAP
260 AMCC Lovell Building 0.00 0.00 29,366 30,000
261 AMCC Nationwide Insurance Office Building 0.00 0.00 15,617 0
262 AMCC Attache Building 0.00 0.00 19,582 0
263 GCM Airport Business Center 0.00 0.15 19,077 26,439
264 AMCC Bluebonnet Apartments 0.00 250 NAP NAP
265 AMCC 8th Street Apartments 0.00 250 NAP NAP
266 LBNA E. M. Jorgensen Building 0.00 0.15 7,935 0
267 AMCC Ralph's Grocery & Deli 0.00 0.00 8,158 0
268 AMCC Market Square 0.00 0.00 10,315 0
269 AMCC Blockbuster Video-Salt Lake City 0.00 0.00 5,458 0
270 AMCC Prudential Wise-McIntire Office Building 0.00 0.00 10,156 0
271 AMCC Licton Springs Court Apartments 0.00 200 NAP NAP
272 AMCC Surgicenter of South Bay 0.00 0.00 27,612 0
273 AMCC West Fargo Living Center 0.00 250 NAP NAP
274 AMCC Edgewood Apartments 0.00 250 NAP NAP
275 AMCC Washington/Shepherd Retail Center 0.00 0.00 13,183 0
276 AMCC Candlewood Apartments 0.00 225 NAP NAP
277 AMCC Bishop Lifting Products 0.00 0.00 7,054 0
278 AMCC 188 State Street 0.00 0.00 14,371 0
279 AMCC Woodstone Properties 0.00 250 NAP NAP
280 AMCC East Gate Manor Apartments 0.00 300 NAP NAP
</TABLE>
<TABLE>
<CAPTION>
ESCROWED
ESCROWED ESCROWED TI/LC
TI/LC TI/LC RESERVES
RESERVES U/W ANNUAL RESERVES CURRENT
MORTGAGE CURRENT TI/LC INITIAL ANNUAL
CONTROL LOAN ANNUAL RESERVES DEPOSIT DEPOSIT
NUMBER SELLER LOAN / PROPERTY NAME DEPOSIT PSF/UNIT PSF/UNIT PSF/UNIT
---------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C>
256 AMCC Hyde Park Apartments NAP NAP NAP NAP
257 AMCC Hawthorne Business Park 20,958 0.52 0.00 0.50
258 GCM Nogales Self Storage NAP NAP NAP NAP
259 GCM Glendale West Self Storage NAP NAP NAP NAP
260 AMCC Lovell Building 0 1.44 1.47 0.00
261 AMCC Nationwide Insurance Office Building 0 1.34 0.00 0.00
262 AMCC Attache Building 0 1.90 0.00 0.00
263 GCM Airport Business Center 19,077 0.78 1.07 0.78
264 AMCC Bluebonnet Apartments NAP NAP NAP NAP
265 AMCC 8th Street Apartments NAP NAP NAP NAP
266 LBNA E. M. Jorgensen Building 7,935 0.26 0.00 0.26
267 AMCC Ralph's Grocery & Deli 0 0.74 0.00 0.00
268 AMCC Market Square 0 0.82 0.00 0.00
269 AMCC Blockbuster Video-Salt Lake City 0 0.68 0.00 0.00
270 AMCC Prudential Wise-McIntire Office Building 0 1.17 0.00 0.00
271 AMCC Licton Springs Court Apartments NAP NAP NAP NAP
272 AMCC Surgicenter of South Bay 0 2.96 0.00 0.00
273 AMCC West Fargo Living Center NAP NAP NAP NAP
274 AMCC Edgewood Apartments NAP NAP NAP NAP
275 AMCC Washington/Shepherd Retail Center 0 0.69 0.00 0.00
276 AMCC Candlewood Apartments NAP NAP NAP NAP
277 AMCC Bishop Lifting Products 0 0.16 0.00 0.00
278 AMCC 188 State Street 0 1.02 0.00 0.00
279 AMCC Woodstone Properties NAP NAP NAP NAP
280 AMCC East Gate Manor Apartments NAP NAP NAP NAP
</TABLE>
