|
|
|
|
|
|
|
|
|
|
|
|
|
|
Previous: FRANKLIN INVESTORS SECURITIES TRUST, 497, 2000-05-25 |
Next: SALOMON BROTHERS MORTGAGE SECURITIES VII INC, 8-K, 2000-05-25 |
<PAGE> 1
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM 8-K
CURRENT REPORT
Pursuant to Section 13 or 15(d) of the
Securities Exchange Act of 1934
Date of report (Date of earliest event reported) May 25, 2000
Salomon Brothers Mortgage Securities VII, Inc.
(Exact Name of Registrant as Specified in Its Charter)
Delaware 333-84249 13-3439681
-------- --------- ----------
(state or Other Jurisdiction (Commission (IRS Employer
of Incorporation) File Number) Identification No.)
388 Greenwich Street, New York, New York
- ----------------------------------------
10013
-----
(Address of Principal Executive Offices) (Zip Code)
Registrant's telephone number, including area code (212) 783-5635
--------------
(Former Name or Former Address, if Changed Since Last Report)
<PAGE> 2
Item 5. Other Events.
It is expected that during June 2000, a single series of certificates,
entitled, Salomon Brothers Mortgage Securities VII, Inc, Commercial Mortgage
Pass-Through Certificates, Series 2000-C1 (the "Certificates"), will be issued
pursuant to a pooling and servicing agreement (the "Pooling and Servicing
Agreement"), to be entered into by and among Salomon Brothers Mortgage
Securities VII, Inc. (the "Registrant"), GMAC Commercial Mortgage Corporation
as Master Servicer, and as Special Servicer, and Norwest Bank, National
Association as Trustee. Certain classes of the Certificates (the "Underwritten
Certificates") will be registered under the Registrant's registration statement
on Form S-3 (no. 333-84249) and sold to Salomon Smith Barney Inc. ("SSBI"),
Greenwich Capital Markets, Inc. ("GCMI") and Chase Securities Inc. ("Chase";
and together with SSBI, and GCMI, the "Underwriters") pursuant to an
underwriting agreement (the "Underwriting Agreement") to be entered into by and
between the Registrant and the Underwriters.
In connection with the expected sale of the Underwritten Certificates,
SSBI has advised the Registrant that it has furnished to prospective investors
certain information attached hereto as Exhibit 99.1 that may be considered
"Computational Materials" (as defined in the no-action letter dated May 20,
1994 issued by the Division of Corporation Finance of the Securities and
Exchange Commission (the "Commission") to Kidder, Peabody Acceptance
Corporation I, Kidder, Peabody & Co. Incorporated, and Kidder Structured Asset
Corporation and the no-action letter dated May 27, 1994 issued by the Division
of Corporation Finance of the Commission to the Public Securities Association)
and "ABS Term Sheets" (as defined in the no-action letter dated February 17,
1995 issued by the Division of Corporation Finance of the Commission to the
Public Securities Association).
The Computational Materials and ABS Term Sheets attached hereto have been
prepared and provided to the Registrant by SSBI. The information in such
Computational Materials and ABS Term Sheets is preliminary and will be
superseded by the final Prospectus Supplement relating to the Underwritten
Certificates and by any other information subsequently filed with the
Commission. To the extent any Computational Materials and ABS Term Sheets
previously filed by the Registrant with respect to the Underwritten
Certificates are inconsistent with the Computational Materials and ABS Term
Sheets attached hereto, such previously filed Computational Materials and ABS
Term Sheets are superseded by the Computational Materials and ABS Term Sheets
attached hereto.
Item 7. Financial Statements and Exhibits.
(a) Financial statements of businesses acquired:
Not applicable.
(b) Pro forma financial information:
Not applicable.
2
<PAGE> 3
(c) Exhibits:
Exhibit No. Description
99.1 Computational Materials and ABS Term Sheets prepared by Salomon
Smith Barney Inc.
3
<PAGE> 4
2
SIGNATURES
Pursuant to the requirements of the Securities Exchange Act of 1934, the
Registrant has duly caused this report to be signed on its behalf by the
undersigned, thereunto duly authorized.
Date: May 25, 2000
SALOMON BROTHERS MORTGAGE
SECURITIES VII, INC.
By: /s/ Angela Hutzel
----------------------------------
Name: Angela Hutzel
Title: Assistant Vice President
4
<PAGE> 5
EXHIBIT INDEX
The following exhibits are filed herewith:
Exhibit No.
99.1 Computational Materials and ABS Term Sheets prepared by Salomon
Smith Barney Inc.
5
<PAGE> 1
NOTICE TO ALL POTENTIAL INVESTORS
THIS MATERIAL IS FOR YOUR PRIVATE INFORMATION AND WE ARE NOT SOLICITING ANY
ACTION BASED UPON IT. THIS MATERIAL IS NOT TO BE CONSTRUED AS AN OFFER TO SELL
OR THE SOLICITATION OF ANY OFFER TO BUY ANY SECURITY IN ANY JURISDICTION WHERE
SUCH AN OFFER OR SOLICITATION WOULD BE ILLEGAL. THIS MATERIAL IS BASED ON
INFORMATION THAT WE CONSIDER RELIABLE, BUT WE DO NOT REPRESENT THAT IT IS
ACCURATE OR COMPLETE AND IT SHOULD NOT BE RELIED UPON AS SUCH. BY ACCEPTING THIS
MATERIAL THE RECIPIENT AGREES THAT IT WILL NOT DISTRIBUTE OR PROVIDE THE
MATERIAL TO ANY OTHER PERSON. THE INFORMATION CONTAINED IN THIS MATERIAL MAY BE
BASED ON ASSUMPTIONS REGARDING MARKET CONDITIONS AND OTHER MATTERS AS REFLECTED
THEREIN. WE MAKE NO REPRESENTATIONS REGARDING THE REASONABLENESS OF SUCH
ASSUMPTIONS OR THE LIKELIHOOD THAT ANY OF SUCH ASSUMPTIONS WILL COINCIDE WITH
ACTUAL MARKET CONDITIONS OR EVENTS, AND THIS MATERIAL SHOULD NOT BE RELIED UPON
FOR SUCH PURPOSES. WE AND OUR AFFILIATES, OFFICERS, DIRECTORS, PARTNERS AND
EMPLOYEES, INCLUDING PERSONS INVOLVED IN THE PREPARATION OR ISSUANCE OF THIS
MATERIAL MAY, FROM TIME TO TIME, HAVE LONG OR SHORT POSITIONS IN, AND BUY AND
SELL, THE SECURITIES MENTIONED THEREIN OR DERIVATIVES THEREOF (INCLUDING
OPTIONS). THIS MATERIAL IS ALSO SET FORTH AS ANNEX A TO THE PROSPECTUS
SUPPLEMENT IN WHICH THIS DISK IS INCLUDED.
INFORMATION CONTAINED IN THIS MATERIAL IS CURRENT AS OF THE DATE APPEARING ON
THIS MATERIAL ONLY. INFORMATION IN THIS MATERIAL REGARDING ANY ASSETS BACKING
ANY SECURITIES DISCUSSED HEREIN SUPERSEDES ALL PRIOR INFORMATION REGARDING SUCH
ASSETS. ALL INFORMATION ON THIS DISK, WHETHER REGARDING THE ASSETS BACKING ANY
SECURITIES DISCUSSED HEREIN OR OTHERWISE, WILL BE SUPERSEDED BY THE INFORMATION
CONTAINED IN ANY FINAL PROSPECTUS FOR ANY SECURITIES ACTUALLY SOLD TO YOU.
<PAGE> 2
GENERAL MORTGAGED REAL
PROPERTY INFORMATION
<TABLE>
<CAPTION>
MORTGAGE
CONTROL LOAN
NUMBER SELLER LOAN / PROPERTY NAME PROPERTY ADDRESS CITY STATE
- ------------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C>
1 SBRC Putnam Building One Upland Road Norwood MA
2 GCFP Jovanna Villas Apartments 2720 West Serene Avenue Las Vegas NV
3 GCFP Los Cabos II Apartments 4701 Lawerence Street North Las Vegas NV
4 GCFP Sunrise Plaza Shopping Center 620-696 Blossom Hill Road San Jose CA
5 GCFP Hasbrouck & Torview Apartments 16A Kensington Circle Garnerville NY
- ------------------------------------------------------------------------------------------------------------------------------------
6 SBRC Muncie Apartments Portfolio
6A SBRC Silvertree Apartments 2600-3001 North Silver Lane Muncie IN
6B SBRC Windsong Apartments 2100-2240 North Oakwood Avenue Muncie IN
6C SBRC Autumn Breeze Apartments 2810-2860 North Everbrook Drive Muncie IN
6D SBRC Sunreach Apartments 1801-1821 West Royale Drive Muncie IN
6E SBRC Everbrook Apartments 2600-2806 North Everbrook Drive Muncie IN
6F SBRC Cardinal Villa Apartments 1200 West Bethel Avenue Muncie IN
- ------------------------------------------------------------------------------------------------------------------------------------
7 SBRC Sports Arena Village 3730-3780 Sports Arena Boulevard
& 4015-4065 Hancock Street San Diego CA
8 GCFP Holiday Inn Somerset 195 Davidson Avenue Somerset NJ
9 GCFP Southridge Shopping Center 1300-1450 Mendota Road Inver Grove Heights MN
10 GCFP Stewart Plaza 370-494 North Mountain Avenue Upland CA
11 GCFP The Carriage Building
(Building 39 39 First Avenue Charlestown MA
12 GCFP 1000 Adams Avenue 1000 Adams Avenue Lower Providence Township PA
13 GCFP 101 West Avenue 101 West Avenue Jenkintown PA
14 GCFP Clearview Farms Apartments 306 Robert Quigley Drive Scottsville NY
15 GCFP The TJ Building 930 Flushing Avenue Brooklyn NY
16 GCFP International Precision
Components Corp. Building 28468 & 28251 North Ballard Road Lake Forest IL
17 GCFP 480 Sprague Street 480 Sprague Street Dedham MA
18 GCFP 990 Spring Garden Street 990 Spring Garden Street Philadelphia PA
19 SBRC Los Altos Woods Office Building 5050 El Camino Real Los Altos CA
20 GCFP 655 Merrick Avenue 655 Merrick Avenue Westbury NY
21 GCFP Nicholson Plaza 5000-5060 Nicholson Lane Rockville MD
22 GCFP Ventura Village Shopping Center 21347 Ventura Boulevard Woodland Hills CA
23 SBRC Bridgetown 1 Office Building 1631 Northwest Thurman Street Portland OR
24 GCFP Courtyard Center 2404-2410 San Ramon Valley Boulevard San Ramon CA
25 GCFP Raymour & Flanigan Plaza A 625-665 Boston Road Springfield MA
26 GCFP 4707 East Baseline Road 4707 East Baseline Road Phoenix AZ
27 GCFP Holiday Inn Arena 2-8 Hawley Street Binghamton NY
28 GCFP Kentbrook Apartments 9803 South 248th Street Kent WA
29 GCFP Ramada Plaza Hotel and Office
Building One Ramada Plaza New Rochelle NY
30 GCFP Quail Park I 801 South Rancho Drive Las Vegas NV
31 GCFP 139 Main Street 139 Main Street Cambridge MA
32 GCFP Holiday Inn University 4105 Vestal Parkway East Vestal NY
33 GCFP PRG - Scenic Technologies 6050 South Valley View Boulevard Las Vegas NV
34 GCFP Raymour & Flanigan Plaza B 490 New Park Avenue West Hartford CT
35 GCFP West County Professional and
Medical Center 14120-14180 Beach Boulevard Westminster CA
36 SBRC Herndon Plaza Retail Center East Colonial Drive Orlando FL
37 GCFP 15250 Avenue of Science 15250 Avenue of Science San Diego CA
38 GCFP The Barnyard Retail Center Highway One at Carmel Valley Road Carmel Valley CA
39 GCFP 711 Madison Avenue 25 East 63rd Street New York NY
40 SBRC 132 South Rodeo Drive 132 South Rodeo Drive Beverly Hills CA
41 GCFP 4001 Fairview Industrial Drive 4001 Fairview Industrial Drive
Southeast Southeast Salem OR
42 GCFP The Parris Building
(Building 34) One First Avenue Charlestown MA
43 SBRC Cherry Tree Shopping Center 11200 Scaggsville Road Laurel MD
44 SBRC 1916-1928 Old Middlefield Road 1916-1928 Old Middlefield Road Mountain View CA
45 GCFP Days Inn Singer Island 2700 North Ocean Avenue Singer Island FL
46 GCFP The Sports Authority 51-30 Northern Boulevard Long Island City NY
47 GCFP Grand Union Supermarket Southwest Corner of Route 7A and
Equinox Terrace Manchester VT
48 GCFP Parklawn Center 11910 Parklawn Drive Rockville MD
49 GCFP Two World's Fair Drive Two World's Fair Drive Franklin NJ
50 GCFP Arden Woods Office Building 4105 Lexington Avenue North Arden Hills MN
51 GCFP 350 Centerpointe 350 Essjay Road Williamsville NY
52 GCFP Erie Canal Commons 2500-2570 Ridgeway Avenue Rochester NY
53 GCFP Executive Center Northridge 19145-19215 Parthenia Street Northridge CA
</TABLE>
<TABLE>
<CAPTION>
CONTROL PROPERTY SIZE
NUMBER ZIP CODE COUNTY PROPERTY TYPE PROPERTY SIZE UNIT TYPE YEAR BUILT
- ------------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C>
1 02062 Norfolk Office 231,000 SF 1978
2 89123 Clark Multifamily 264 Units 1998
3 89031 Clark Multifamily 210 Units 1998
4 95123 Santa Clara Anchored Retail 113,266 SF 1995
5 10923 Rockland Multifamily 373 Units 1970
- ------------------------------------------------------------------------------------------------------------------------------------
6 308 Units
6A 47304 Delaware Multifamily 120 Units 1986
6B 47304 Delaware Multifamily 48 Units 1987
6C 47304 Delaware Multifamily 48 Units 1991
6D 47304 Delaware Multifamily 36 Units 1984
6E 47304 Delaware Multifamily 32 Units 1991
6F 47303 Delaware Multifamily 24 Units 1993
- ------------------------------------------------------------------------------------------------------------------------------------
7 92110 San Diego Office/Retail 254,679 SF 1981
8 08873 Somerset Full Service Hotel 284 Rooms 1983
9 55077 Dakota Anchored Retail 202,308 SF 1986
10 91786 San Bernardino Office 124,262 SF 1987
11
02129 Suffolk Office 85,825 SF 1886
12 19403 Montgomery Office 110,601 SF 1968
13 19046 Montgomery Office 83,303 SF 1990
14 14546 Monroe Multifamily 310 Units 1973
15 11206 Kings Industrial 295,858 SF 1985
16 60045 Lake Industrial 188,600 SF 1985
17 02026 Norfolk Industrial 233,000 SF 1960
18 19123 Philadelphia Office 156,758 SF 1920
19 94022 Santa Clara Office 38,909 SF 1982
20 11590 Nassau Unanchored Retail 58,198 SF 1989
21 20852 Montgomery Mixed Use (Retail/Industrial) 103,426 SF 1972
22 91364 Los Angeles Anchored Retail 30,548 SF 1999
23 97209 Multnomah Office 62,824 SF 1900
24 94583 Contra Costa Office/Retail 68,516 SF 1990
25 01119 Hampden Unanchored Retail 127,498 SF 1978
26 85040 Maricopa Industrial 138,110 SF 1996
27 13901 Broome Full Service Hotel 241 Rooms 1968
28 98031 King Multifamily 198 Units 1979
29 10801 Westchester Full Service Hotel 128 Rooms 1974
30 89106 Clark Office 73,444 SF 1980
31 02142 Middlesex Office 37,538 SF 1874
32 13850 Broome Full Service Hotel 143 Rooms 1962
33 89118 Clark Industrial 126,916 SF 1999
34 06110 Hartford Unanchored Retail 76,258 SF 1919
35 92683 Orange Office/Retail 81,530 SF 1973
36 32801 Orange Anchored Retail 270,013 SF 1972
37 92128 San Diego Office 55,454 SF 1986
38 93923 Monterey Unanchored Retail 76,843 SF 1977
39 10021 New York Mixed Use (Retail/Multifamily) 9,681 SF 1880
40 90212 Los Angeles Office 25,983 SF 1962
41 97302 Marion Industrial 80,160 SF 1998
42 02129 Suffolk Office/Retail 48,936 SF 1838
43 20723 Howard Unanchored Retail 45,982 SF 1987
44 94043 Santa Clara Office 31,945 SF 1973
45 33404 Palm Beach Limited Service Hotel 165 Rooms 1963
46 11377 Queens Anchored Retail 45,654 SF 1995
47 05201 Bennington Anchored Retail 40,058 SF 1983
48 20852 Montgomery Industrial 90,840 SF 1978
49 08873 Somerset Office 59,310 SF 1982
50 55126 Ramsey Office 63,713 SF 1980
51 14221 Erie Office 43,250 SF 1987
52 14626 Monroe Unanchored Retail 39,048 SF 1998
53 91324 Los Angeles Industrial 86,341 SF 1979
</TABLE>
<TABLE>
<CAPTION>
CONTROL YEAR OCCUPANCY OCCUPANCY
NUMBER RENOVATED PERCENTAGE AS OF DATE
- ---------------------------------------------------------------------
<S> <C> <C> <C>
1 NAP 100% 08/05/99
2 NAP 95% 11/29/99
3 NAP 96% 11/29/99
4 NAP 95% 11/26/99
5 NAP 97% 09/30/99
- ---------------------------------------------------------------------
6
6A NAP 100% 01/04/00
6B NAP 100% 01/04/00
6C NAP 100% 01/04/00
6D NAP 100% 01/04/00
6E NAP 100% 01/04/00
6F NAP 100% 01/04/00
- ---------------------------------------------------------------------
7 NAP 95% 10/01/99
8 NAP 59% 12/31/99
9 NAP 93% 09/01/99
10 1990 93% 10/31/99
11 1987 100% 10/01/99
12 1990 100% 09/01/99
13 NAP 100% 10/20/99
14 1976 95% 12/22/99
15 NAP 100% 07/01/99
16 1999 100% 12/01/99
17 1963 100% 09/27/99
18 1998 100% 12/27/99
19 NAP 100% 08/13/99
20 NAP 100% 01/01/00
21 1985 100% 09/30/99
22 NAP 100% 01/05/00
23 1998 98% 08/19/99
24 NAP 100% 10/11/99
25 1998 97% 01/11/00
26 NAP 100% 11/23/99
27 1981 55% 12/31/99
28 1999 93% 10/31/99
29 1997 88% 12/31/99
30 NAP 96% 11/23/99
31 1989 100% 10/31/99
32 1999 65% 12/20/99
33 NAP 100% 06/15/99
34 1997 100% 12/07/99
35 1999 96% 11/10/99
36 1995 98% 10/12/99
37 NAP 100% 12/01/99
38 NAP 89% 11/05/99
39 1999 100% 06/23/99
40 1994 100% 08/10/99
41 NAP 100% 11/23/99
42 1986 100% 10/26/99
43 NAP 90% 11/04/99
44 1998 100% 01/25/00
45 1997 37% 12/31/99
46 NAP 100% 09/30/99
47 1999 100% 11/30/99
48 NAP 100% 10/29/99
49 NAP 93% 12/01/99
50 NAP 97% 02/01/00
51 NAP 100% 01/01/00
52 NAP 100% 11/01/99
53 NAP 97% 10/12/99
</TABLE>
<PAGE> 3
GENERAL MORTGAGED REAL
PROPERTY INFORMATION
<TABLE>
<CAPTION>
MORTGAGE
CONTROL LOAN
NUMBER SELLER LOAN / PROPERTY NAME PROPERTY ADDRESS CITY STATE
- ------------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C>
54 SBRC Jester Village Retail Center 6507 Jester Boulevard Austin TX
55 GCFP Suncreek Corporate Center 7777 Greenback Lane Citrus Heights CA
56 GCFP Airport Business Plaza 6401, 6431, 6451 South Country
Club Road;
3191 East Valencia Road Tucson AZ
57 SBRC Otay Distribution Center 6987-6995 Calle De Linea San Diego CA
58 GCFP Groesbeck Industrial Park 145-195 Malow Street Mount Clemens MI
59 GCFP A Safe Self Storage 160 Johnson Avenue Hackensack NJ
60 GCFP Audobon One 1890 Preston White Drive Reston VA
61 GCFP Quail Valley Apartments 5300 Baseline Road Little Rock AR
62 SBRC Valley Sunset Center 704 West Sunset Road Henderson NV
63 GCFP Tangerine Hill Apartments 360 Bethel Avenue Sanger CA
64 GCFP Modesto Imaging Center 157 East Coolidge Avenue Modesto CA
65 GCFP Beechnut Grove Apartments 7511 Beechnut Houston TX
66 GCFP Woodvine Apartments 7550 Longpoint Road Houston TX
67 GCFP Holiday Inn Kennedy Space
Center 4951 South Washington Avenue Titusville FL
68 GCFP Chateau Resort & Conf. 300 Camelback Road Tannersville PA
69 GCFP West Pointe Apartments 2184 West 3100 South West Valley City UT
70 GCFP Auburn Hills Industrial Center 68-70 Squirrel Road Auburn Hills MI
71 SBRC Ponderosa Village Shopping
Center Highway 260 and Granite Dells Road Payson AZ
72 SBRC Heinz Apartments 750-808 Enterprise Street and 451
Frazee Avenue Bowling Green OH
73 GCFP Barcelona Apartments 5625 Manzanita Avenue Carmichael CA
74 SBRC Highbury Court Apartments 50 Mount Zion Road Atlanta GA
75 GCFP BankBoston Building 10 North Main Street Fall River MA
76 SBRC Northwest Plaza Shopping
Center U.S. Highway 51 Senatobia MS
77 GCFP 43 West 47th Street 43 West 47th Street New York NY
78 SBRC 58-38 Page Place 58-38 Page Place Maspeth NY
79 GCFP 3832-3844 Sepulveda Boulevard 3832-3844 Sepulveda Boulevard Torrance CA
80 SBRC Sweetwater Plaza East 1717-1747 Sweetwater Road National City CA
81 SBRC Duane Reade Maspeth 66-56 Grand Avenue Maspeth NY
82 GCFP Fairfield Inn Houma 1530 Martin Luther King Boulevard Houma LA
83 SBRC Brentwood Apartments 1660 Northeast 150th Street Miami FL
84 SBRC Whitehall Apartments 14860 Northeast 6th Avenue North Miami FL
85 SBRC Wind River Park Plaza 18141 Beach Boulevard Huntington Beach CA
86 SBRC Newport Victoria Plaza 2183 Fairview Road Costa Mesa CA
87 SBRC Haverty Furniture Store 598 East FM 3040 Lewisville TX
88 GCFP Westgate Office Center 700 West Johnson Avenue Cheshire CT
89 GCFP Commonwealth Park 300 Dominion Drive Morrisville NC
- ------------------------------------------------------------------------------------------------------------------------------------
90 SBRC New Jersey Portfolio
90A SBRC 5004 Palisades 5004 Palisade Avenue & 330 50th
Street West New York NJ
90B SBRC 727 & 727A 25th Street 727 & 727A 25th Street Union City NJ
90C SBRC Franklin's Tower Two 6120 Monroe Place West New York NJ
90D SBRC Franklin's Tower One 211 64th Street West New York NJ
- ------------------------------------------------------------------------------------------------------------------------------------
91 GCFP Centerpointe 24-Hour Fitness 336 North Sunrise Boulevard Roseville CA
92 GCFP Keats Plaza 12115 Parklawn Drive Rockville MD
93 SBRC South Pointe Townhomes 1500 Shelby Drive East Memphis TN
94 GCFP Glenmoor Green I Apartments 4602 Tieton Drive Yakima WA
95 SBRC Alameda Shopping Center 321-325 East Alameda Avenue Burbank CA
96 SBRC 41 North Division Street 41 North Division Street Peekskill NY
97 GCFP Glenmoor Green II Apartments 701 South 48th Avenue Yakima WA
98 GCFP Flagship Wharf Commercial
Condominium 197 Eighth Street Charlestown MA
99 GCFP South Park Center 4700 Riverside Drive Palm Beach Gardens FL
100 GCFP 1952 West El Camino 1952 El Camino Real Mountain View CA
101 SBRC Office Max Traverse 3111 South Airport Road Traverse City MI
102 GCFP Rockland Multi-family Residences Hingham Street & Cobb Drive; Manzella
Court; Pierce Road Rockland MA
103 GCFP Realty Expert Building 41051 Mission Boulevard Fremont CA
104 GCFP 75 Bermar Park, Nickel Office
Building & Tonida Office
Building 75 Bermar Park, 3515 & 3535 Buffalo Road Gates NY
105 SBRC Office Max Mankato 2020 Adams Street Mankato MN
106 SBRC Office Max Martinsburg 800 Foxcroft Avenue Martinsburg WV
107 GCFP Kmart South Bend 4850 Western Avenue South Bend IN
</TABLE>
<TABLE>
<CAPTION>
CONTROL PROPERTY SIZE
NUMBER ZIP CODE COUNTY PROPERTY TYPE PROPERTY SIZE UNIT TYPE YEAR BUILT
- ---------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C>
54 78750 Travis Unanchored Retail 36,909 SF 1999
55 95610 Sacramento Office 62,557 SF 1988
56 85706 Pima Office 59,990 SF 1998
57 92137 San Diego Industrial 102,875 SF 1999
58 48143 Macomb Industrial 146,646 SF 1946
59 07601 Bergen Self Storage 48,218 SF 1950
60 20190 Fairfax Office 30,218 SF 1986
61 72209 Pulaski Multifamily 240 Units 1968
62 89015 Clark Unanchored Retail 54,084 SF 1996
63 93657 Fresno Multifamily 126 Units 1989
64 95351 Stanislaus Office 17,852 SF 1990
65 77074 Harris Multifamily 116 Units 1965
66 77055 Harris Multifamily 103 Units 1973
67 32780 Brevard Full Service Hotel 118 Rooms 1969
68 18372 Monroe Full Service Hotel 152 Rooms 1985
69 84119 Salt Lake Multifamily 104 Units 1974
70 48326 Oakland Industrial 81,217 SF 1988
71 85541 Gila Unanchored Retail 32,168 SF 1998
72 43402 Wood Multifamily 64 Units 1998
73 95608 Sacramento Multifamily 127 Units 1976
74 30354 Fulton Multifamily 128 Units 1973
75 02724 Bristol Office 48,396 SF 1975
76 38668 Tate Unanchored Retail 50,900 SF 1999
77 10036 New York Office 10,750 SF 1899
78 11378 Queens Industrial 91,200 SF 1970
79 90505 Los Angeles Unanchored Retail 23,930 SF 1961
80 91950 San Diego Office/Retail 50,856 SF 1988
81 11378 Queens Unanchored Retail 25,000 SF 1955
82 70360 Terrebonne Limited Service Hotel 79 Rooms 1997
83 33181 Miami - Dade Multifamily 56 Units 1971
84 33161 Miami - Dade Multifamily 42 Units 1989
85 92648 Orange Office 30,672 SF 1984
86 92627 Orange Office 36,907 SF 1984
87 75067 Denton Unanchored Retail 47,500 SF 1993
88 06410 New Haven Office 36,412 SF 1990
89 27560 Wake Industrial 55,000 SF 1998
- ---------------------------------------------------------------------------------------------------------------------------------
90 131 Units
90A 07093 Hudson Multifamily 57 Units 1920
90B 07087 Hudson Multifamily 37 Units 1920
90C 07093 Hudson Multifamily 19 Units 1920
90D 07093 Hudson Multifamily 18 Units 1920
- ---------------------------------------------------------------------------------------------------------------------------------
91 95661 Placer Unanchored Retail 34,420 SF 1999
92 20852 Montgomery Industrial 54,739 SF 1984
93 38116 Shelby Multifamily 124 Units 1965
94 98908 Yakima Multifamily 108 Units 1976
95 91502 Los Angeles Unanchored Retail 16,238 SF 1985
96 10566 Westchester Office 33,464 SF 1949
97 98908 Yakima Multifamily 112 Units 1977
98 02129 Suffolk Office/Retail 29,543 SF 1990
99 33410 Palm Beach Industrial 46,013 SF 1996
100 94040 Santa Clara Unanchored Retail 18,755 SF 1960
101 49684 Grand Traverse Unanchored Retail 23,500 SF 1996
102 02370 Plymouth Multifamily 46 Units 1965
103 94539 Alameda Office 23,870 SF 1990
104 14624 Monroe Industrial 48,000 SF 1997
105 56001 Blue Earth Unanchored Retail 23,500 SF 1997
106 25401 Berkeley Unanchored Retail 23,500 SF 1998
107 46619 St. Joseph Anchored Retail 94,130 SF 1974
</TABLE>
<TABLE>
<CAPTION>
CONTROL YEAR OCCUPANCY OCCUPANCY
NUMBER RENOVATED PERCENTAGE AS OF DATE
- ---------------------------------------------------------------------
<S> <C> <C> <C>
54 NAP 95% 10/15/99
55 NAP 91% 12/01/99
56 NAP 80% 12/31/99
57 NAP 100% 10/25/99
58 1988 97% 01/12/00
59 1997 80% 02/01/00
60 NAP 100% 12/14/99
61 1999 97% 10/22/99
62 NAP 98% 08/09/99
63 NAP 97% 07/31/99
64 1992 100% 06/21/99
65 1993 99% 11/23/99
66 1996 96% 11/23/99
67 1997 63% 12/20/99
68 1998 57% 10/16/99
69 1991 94% 10/06/99
70 1999 99% 01/12/00
71 NAP 92% 06/10/99
72 NAP 100% 10/26/99
73 NAP 98% 09/30/99
74 1997 95% 09/24/99
75 NAP 91% 10/18/99
76 NAP 100% 09/08/99
77 1999 100% 09/01/99
78 1996 100% 08/01/98
79 NAP 100% 06/04/99
80 NAP 86% 12/01/99
81 1990 100% 05/07/99
82 NAP 80% 09/30/99
83 NAP 98% 03/24/99
84 NAP 100% 03/24/99
85 NAP 100% 08/01/99
86 NAP 100% 12/07/99
87 1999 100% 08/27/99
88 NAP 97% 08/02/99
89 NAP 100% 01/19/00
- ---------------------------------------------------------------------
90
90A 1997 100% 06/01/99
90B 1998 100% 06/01/99
90C 1999 100% 06/01/99
90D 1997 100% 06/01/99
- ---------------------------------------------------------------------
91 NAP 100% 09/16/99
92 NAP 100% 06/28/99
93 1997 98% 03/27/00
94 NAP 96% 10/31/99
95 NAP 100% 06/28/99
96 1998 100% 09/30/99
97 NAP 92% 10/31/99
98 1995 100% 10/20/99
99 NAP 100% 12/01/99
100 NAP 100% 12/30/99
101 NAP 100% 09/07/99
102 NAP 100% 12/15/99
103 NAP 100% 10/28/99
104 1998 100% 09/09/99
105 NAP 100% 01/31/98
106 NAP 100% 10/11/99
107 1992 100% 10/27/99
</TABLE>
<PAGE> 4
GENERAL MORTGAGED REAL
PROPERTY INFORMATION
<TABLE>
<CAPTION>
MORTGAGE
CONTROL LOAN
NUMBER SELLER LOAN / PROPERTY NAME PROPERTY ADDRESS CITY STATE
- ------------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C>
108 GCFP Wolfie's Plaza 100 South Military Trail Deerfield Beach FL
109 GCFP 200-220 West 1st Street 200-220 West 1st Street Santa Ana CA
110 GCFP The Loring Building 3685 Main Street Riverside CA
111 GCFP Park Paloma Apartments 2930 North 46th Street Phoenix AZ
112 GCFP Mitchell Building 387-391 Main Mall Poughkeepsie NY
113 GCFP Kennedy I Office Building 804 North Milwaukee Street Milwaukee WI
114 SBRC Holiday Inn Express 835 Buford Road Cumming GA
115 GCFP 16300 Addison Road Office
Building 16300 Addison Road Addison TX
116 GCFP Fairfield Inn Jackson 5723 I-55 North Jackson MS
117 SBRC Amberwood Mobile Home Park 1027 Tempe Street Amarillo TX
118 SBRC Carson Commerce Center 930 East Dominguez Street Carson CA
119 GCFP Nome Plaza Shopping Center 436-464 Nome Avenue Staten Island NY
120 GCFP River Park Shopping Center 3312 Peachtree Industrial Boulevard Duluth GA
121 SBRC Fountain Plaza 7336 East Shoeman Lane Scottsdale AZ
122 GCFP Fairfield Inn Hattiesburg 173 Thornhill Drive Hattiesburg MS
123 GCFP Fairfield Inn Lake Charles-
Sulphur 2615 Ruth Street Sulphur LA
124 SBRC Hampton Inn Blythe 900 West Hobson Way Blythe CA
125 SBRC The Grove Shopping Center 3103-3193 North Garey Avenue Pomona CA
126 GCFP 475-499 Hillside Avenue 475-499 Hillside Avenue Hillside NJ
127 SBRC Copeland Shopping Center 15099 Hesperian Boulevard San Leandro CA
128 GCFP The Fleet Building 25 John A. Cummings Way Woonsocket RI
129 GCFP Commack Tower Plaza 6300 Jericho Turnpike Commack NY
130 GCFP Shoppes of Northshore 363 Atlantic Boulevard Atlantic Beach FL
131 SBRC Las Posadas Shopping Center 802-806 Buchanan Boulevard Boulder City NV
132 SBRC The Ville Apartments 4348 Kennerly Avenue St. Louis MO
133 GCFP Amelia Court Apartments 1381 Ohio Pike (S.R. 125) Pierce Township OH
134 SBRC Long Street Townhouses 1401 and 1501 East Long Street Carson City NV
135 GCFP Silverbrook Apartments 1245 Columbine Street Denver CO
136 SBRC Garden Apartments 1021, 1027, 1030, 1035, 1039,
1045 NE 8th Avenue Ft. Lauderdale FL
137 GCFP Westchester and New Haven
Apartments 4021 & 4217 Hessmer Avenue Metairie LA
138 SBRC Madison Midtown Shopping Center 1060 U.S. Highway 51 Madison MS
139 SBRC Cleveland Corners Shopping
Center 600 North Davis Avenue Cleveland MS
140 SBRC Park Place Apartments 1661 West 259th Street Harbor City CA
141 GCFP Horizons Apartments 1510 North 48th Street Phoenix AZ
142 GCFP Regency Square Apartments 1401 Cartier Drive Tampa FL
143 SBRC Federal Express 109-111 Commission Boulevard Lafayette LA
144 SBRC Levittown Professional Building 2900 Hempstead Turnpike Levittown NY
145 SBRC 3311 Richmond Office Building 3311 Richmond Avenue Houston TX
146 SBRC Carmel Towers 16700-16701 Northeast 21st Avenue North Miami Beach FL
147 GCFP Westwood Apartments 6810 West Preece Lane Boise ID
148 SBRC Crestridge Apartments 3200 West Walnut Street Garland TX
149 GCFP Pine Tree Square 379 Main Street Waterville ME
150 GCFP Thistlewood Apartments 1637 Alameda Drive Xenia OH
151 GCFP Lesbo/Bullion Mobile Home Park 611 Bullion Road Elko NV
152 SBRC The Town Center 110-120 East La Habra Boulevard La Habra CA
153 SBRC Bayridge Apartments 3001 F.M. 1266 League City TX
154 SBRC Ramada Inn - Elizabethtown 108 Commerce Drive Elizabethtown KY
155 SBRC Oasis Surgery Center 44301-44305 Lorimer Avenue Lancaster CA
156 SBRC 715 South Oxford Court
Apartments 715 South Oxford Avenue Los Angeles CA
157 SBRC Barefoot Bay Medical Office
Center 8000 Ron Beatty Boulevard Barefoot Bay FL
158 GCFP 14 Mamaroneck Avenue 14 Mamaroneck Avenue White Plains NY
159 SBRC Presidio Plaza 401 South El Camino Real San Clemente CA
160 SBRC 904-912 21st Avenue 904-912 21st Avenue South Minneapolis MN
161 GCFP Ambassador Apartments 3094 Brighton 5th Street Brooklyn NY
162 SBRC Frisco South Shopping Center 8200 Stonebrook Parkway Frisco TX
163 GCFP Oquendo Office Warehouse 3720 West Oquendo Road Las Vegas NV
164 GCFP Palm Harbor Mobile Home Park 7175 South U.S. 1 Titusville FL
165 SBRC Milan Apartments 6600 Yucca Street Los Angeles CA
166 SBRC Palm Pacific Plaza Shopping
Center 1114-1120 North Pacific Avenue Glendale CA
167 SBRC North Dixie Commerce Center 3601 North Dixie Highway Boca Raton FL
</TABLE>
<TABLE>
<CAPTION>
CONTROL PROPERTY SIZE
NUMBER ZIP CODE COUNTY PROPERTY TYPE PROPERTY SIZE UNIT TYPE YEAR BUILT
- ---------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C>
108 33442 Broward Unanchored Retail 29,905 SF 1987
109 92701 Orange Unanchored Retail 22,235 SF 1989
110 92501 Riverside Office/Retail 24,868 SF 1890
111 85018 Maricopa Multifamily 60 Units 1973
112 12601 Dutchess Office 34,829 SF 1900
113 53202 Milwaukee Office 48,886 SF 1984
114 30041 Forsyth Limited Service Hotel 70 Rooms 1996
115 75248 Dallas Office 23,696 SF 1998
116 39213 Hinds Limited Service Hotel 79 Rooms 1997
117 79118 Randall Mobile Home Park 112 Pads 1982
118 90745 Los Angeles Office 43,913 SF 1979
119 10314 Richmond Unanchored Retail 18,168 SF 1989
120 30096 Gwinnett Unanchored Retail 22,988 SF 1999
121 85251 Maricopa Office/Retail 21,532 SF 1987
122 39402 Lamar Limited Service Hotel 79 Rooms 1997
123 70664 Calcasieu Limited Service Hotel 79 Rooms 1997
124 92225 Riverside Limited Service Hotel 59 Rooms 1994
125 91767 Los Angeles Unanchored Retail 48,950 SF 1985
126 07205 Union Industrial 208,940 SF 1930
127 94578 Alameda Unanchored Retail 20,999 SF 1987
128 02895 Providence Office 47,947 SF 1980
129 11725 Suffolk Unanchored Retail 14,200 SF 1992
130 32233 Duval Unanchored Retail 22,034 SF 1991
131 89005 Clark Unanchored Retail 26,073 SF 1982
132 63113 St. Louis Multifamily 110 Units 1985
133 45102 Clermont Multifamily 95 Units 1980
134 89706 Carson Multifamily 41 Units 1979
135 80206 Denver Multifamily 31 Units 1962
136 33304 Broward Multifamily 71 Units 1950
137 70002 Jefferson Parish Multifamily 80 Units 1972
138 39110 Madison Unanchored Retail 11,100 SF 1999
139 38732 Bolivar Unanchored Retail 5,040 SF 1998
140 90710 Los Angeles Multifamily 48 Units 1973
141 85008 Maricopa Multifamily 51 Units 1985
142 33612 Hillsborough Multifamily 120 Units 1975
143 70508 Lafayette Industrial 51,892 SF 1997
144 11756 Nassau Office 20,000 SF 1965
145 77098 Harris Office 42,626 SF 1962
146 33162 Miami - Dade Multifamily 51 Units 1967
147 88704 Ada Multifamily 43 Units 1989
148 75042 Dallas Multifamily 102 Units 1965
149 04901 Kennebec Unanchored Retail 24,874 SF 1997
150 45385 Greene Multifamily 114 Units 1977
151 89801 Elko Mobile Home Park 84 Pads 1982
152 90631 Orange Office 29,405 SF 1983
153 77573 Galveston Multifamily 125 Units 1975
154 42701 Hardin Limited Service Hotel 68 Rooms 1997
155 93534 Los Angeles Office 15,025 SF 1992
156 90005 Los Angeles Multifamily 29 Units 1991
157 32935 Brevard Office 14,400 SF 1996
158 10601 Westchester Office 21,034 SF 1908
159 92672 Orange Unanchored Retail 12,491 SF 1988
160 55404 Hennepin Multifamily 47 Units 1969
161 11233 Kings Multifamily 43 Units 1929
162 75034 Collin Office/Retail 18,585 SF 1985
163 89118 Clark Industrial 19,626 SF 1997
164 32780 Brevard Mobile Home Park 88 Pads 1965
165 90028 Los Angeles Multifamily 41 Units 1989
166 91202 Los Angeles Unanchored Retail 11,245 SF 1940
167 33431 Palm Beach Industrial 33,356 SF 1986
</TABLE>
<TABLE>
<CAPTION>
CONTROL YEAR OCCUPANCY OCCUPANCY
NUMBER RENOVATED PERCENTAGE AS OF DATE
- -------------------------------------------------------------------
<S> <C> <C> <C>
108 NAP 94% 10/05/99
109 NAP 100% 09/22/99
110 1993 90% 02/01/00
111 1996 100% 09/15/99
112 1989 100% 01/10/00
113 NAP 100% 01/01/00
114 NAP 65% 12/31/99
115 NAP 88% 12/01/99
116 NAP 83% 09/30/99
117 1999 98% 07/31/99
118 NAP 87% 07/08/99
119 NAP 100% 09/30/99
120 NAP 100% 11/02/99
121 1997 100% 11/09/99
122 NAP 74% 09/30/99
123 NAP 70% 09/30/99
124 NAP 70% 12/31/99
125 NAP 93% 11/01/99
126 NAP 100% 09/01/99
127 NAP 100% 02/01/00
128 1995 97% 10/18/99
129 NAP 100% 09/30/99
130 NAP 94% 11/30/99
131 NAP 97% 07/01/99
132 NAP 98% 12/14/99
133 NAP 92% 02/29/00
134 NAP 93% 07/26/99
135 1997 97% 12/31/99
136 1975 92% 07/01/99
137 NAP 96% 09/01/99
138 NAP 83% 06/30/99
139 NAP 100% 06/30/99
140 1997 100% 08/16/99
141 NAP 92% 11/30/99
142 NAP 99% 06/30/99
143 NAP 100% 04/20/99
144 1990 100% 06/08/99
145 1990 92% 07/01/99
146 1992 94% 01/01/99
147 NAP 100% 08/31/99
148 NAP 98% 07/21/99
149 NAP 92% 12/22/99
150 1994 100% 12/31/99
151 NAP 96% 09/01/99
152 NAP 100% 12/06/99
153 1994 98% 06/01/99
154 NAP 66% 09/30/99
155 NAP 100% 08/19/99
156 NAP 100% 06/10/99
157 NAP 100% 06/30/99
158 1998 100% 10/31/99
159 1998 88% 08/13/99
160 NAP 100% 04/16/99
161 NAP 100% 01/26/99
162 NAP 100% 01/01/00
163 NAP 100% 09/01/99
164 NAP 85% 07/07/99
165 NAP 95% 08/17/99
166 1995 100% 08/23/99
167 NAP 100% 08/19/99
</TABLE>
<PAGE> 5
GENERAL MORTGAGED REAL
PROPERTY INFORMATION
<TABLE>
<CAPTION>
MORTGAGE
CONTROL LOAN
NUMBER SELLER LOAN / PROPERTY NAME PROPERTY ADDRESS CITY STATE
- ------------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C>
168 SBRC Meadowlark Apartments 233-239 West San Marcos Boulevard San Marcos CA
169 SBRC Old Judge Building 704 North 2nd Street St. Louis MO
- ------------------------------------------------------------------------------------------------------------------------------------
170 SBRC Sherman/Lennox Portfolio
170A SBRC 6839-6841 Lennox Avenue 6839-6841 Lennox Avenue Van Nuys CA
170B SBRC 17732 Sherman Way 17732 Sherman Way Reseda CA
- ------------------------------------------------------------------------------------------------------------------------------------
171 SBRC Pacific Winds Apartments 5578 34th Street Rubidoux CA
172 SBRC Isle of Capri Apartments 1359 Northeast 127th Street North Miami FL
173 SBRC Datura Station 120 South Dixie Highway West Palm Beach FL
174 SBRC Park View Cooperative 53 Prospect Street Stamford CT
175 SBRC H & Z Office Building 4300 Evergreen Lane Annandale VA
176 SBRC Nassau Bay Villas Apartments 130 Surf Court Drive Nassau Bay TX
177 SBRC 2180 West First Street 2180 West First Street Fort Myers FL
178 GCFP 8020 Northwest 60th Street 8020 Northwest 60th Street Miami FL
179 SBRC Irving Place Apartments 1005 Metker Street Irving TX
180 GCFP Regency Palms Apartments 4113 East Linebaugh Avenue Tampa FL
181 GCFP Four Flags Motors, Inc. 2901 South Highway 159 Glen Carbon IL
182 GCFP Alexandria Gardens Apartments 130 South Alexandria Avenue Los Angeles CA
183 GCFP 47-49 Main Street 47-49 Main Street Freeport ME
184 SBRC Madrid Apartments 3201 Second Avenue Lake Charles LA
185 SBRC Comfort Inn - Milledgeville 2595 North Columbia Street Milledgeville GA
186 SBRC Wal-Mart Shopping Center Northwest Corner of Highway 75 &
Highway 82 Sherman TX
187 SBRC Stratford Apartments 1901-1931 Hazelwood Avenue Ft Wayne IN
188 SBRC Willow Glen Plaza 1111 Town East Boulevard Mesquite TX
189 SBRC Edgewater Bay Apartments 750 Northeast 62nd Street Miami FL
190 SBRC 420 Group 420 West 17th Street Hialeah FL
191 GCFP 7-Eleven 9190 West Cheyenne Avenue Las Vegas NV
192 SBRC Lake Forest North Apartments 3605 and 3613 Lake Forest Drive &
3626 and 3636 North 112th Avenue Omaha NE
193 SBRC CompuChem Industrial 501 Madison Avenue Cary NC
194 GCFP Palazzolo Plaza 800 Central Park Avenue Scarsdale NY
195 SBRC A. E. Larson Building 6 South Second Street Yakima WA
196 GCFP Lanewood Apartments 7075 Lanewood Avenue Los Angeles CA
197 GCFP Chris-Town Mobile Home Park 1919 West Colter Street Phoenix AZ
198 SBRC Corbus-Peppertree Lane
Apartments 5920 West Laurie Lane Glendale AZ
199 SBRC Missouri Meadows Apartments 3501 West Missouri Avenue Phoenix AZ
200 SBRC Highlander Square Apartments 4000 North 19th Street Waco TX
201 SBRC Hillcrest Crossing 17404 Hillcrest Road Dallas TX
202 SBRC Virginia Plaza 2310 Virginia Parkway McKinney TX
203 SBRC Pedersen Building 398 West Colorado Avenue Telluride CO
204 GCFP Spring Oaks Mobile Home &
Recreational Vehicle Park 22014 Spring Oaks Drive Spring TX
205 SBRC Shadowood Apartments 120 South Jupiter Road Garland TX
206 SBRC Arroyo Shopping Center 8129-8147 Arroyo Drive South San Gabriel CA
207 GCFP The Nog Retail Center 2801 Nogalitos Street San Antonio TX
208 GCFP London Square Apartments 403 Rockdale Avenue Boardman OH
209 SBRC Petite Chateau Villa Mobile
Home Park 2075 West Rialto Avenue San Bernardino CA
210 GCFP Walnut Hills Apartments 102 Walnut Hills Drive Chillicothe OH
211 SBRC Palmer Highway Shopping Center 3305-3319 Palmer Highway Texas City TX
212 SBRC Somerset Apartments 3445 Almand Drive College Park GA
- ------------------------------------------------------------------------------------------------------------------------------------
213 SBRC Shady Acres/Pine Shadows
Portfolio
213A SBRC Shady Acres Duplexes 723A-748B Vicky Drive Huntsville TX
213B SBRC Pine Shadows Estates 3300 Pine Grove Drive Huntsville TX
- ------------------------------------------------------------------------------------------------------------------------------------
214 SBRC Vanowen Street Retail Center 12500-12510 Vanowen Street Los Angeles CA
215 GCFP Rena's Village Plaza 7325-7371 Lake Underhill Drive Orlando FL
216 SBRC Stanford Place Apartments 1406 Acadian Drive Houma LA
217 SBRC Panola-Redan Crossing 5616 Redan Road Stone Mountain GA
218 SBRC Garnet Avenue Shopping Center 2263-2275 Garnet Avenue San Diego CA
219 SBRC The Chalet Apartments 951 French Street Irving TX
220 SBRC Galt Ocean Plaza 3300 Northeast 34th Street Fort Lauderdale FL
221 SBRC Zion Street Apartments 399 Zion Street Hartford CT
</TABLE>
<TABLE>
<CAPTION>
CONTROL PROPERTY SIZE
NUMBER ZIP CODE COUNTY PROPERTY TYPE PROPERTY SIZE UNIT TYPE YEAR BUILT
- ------------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C>
168 92069 San Diego Multifamily 61 Units 1978
169 63102 St. Louis Office/Retail 41,144 SF 1883
- ------------------------------------------------------------------------------------------------------------------------------------
170 24,505 SF
170A 91405 Los Angeles Unanchored Retail 15,600 SF 1968
170B 91355 Los Angeles Unanchored Retail 8,905 SF 1965
- ------------------------------------------------------------------------------------------------------------------------------------
171 92509 Riverside Multifamily 47 Units 1989
172 33161 Miami - Dade Multifamily 48 Units 1971
173 33401 Palm Beach Office 11,858 SF 1904
174 06901 Fairfield Multifamily 85 Units 1927
175 22003 Fairfax Office 16,517 SF 1980
176 77058 Harris Multifamily 67 Units 1963
177 33901 Lee Office 28,821 SF 1973
178 33166 Dade Industrial 34,566 SF 1979
179 75062 Dallas Multifamily 72 Units 1963
180 33617 Hillsborough Multifamily 89 Units 1972
181 62034 Madison Unanchored Retail 24,182 SF 1970
182 90004 Los Angeles Multifamily 30 Units 1990
183 04032 Cumberland Unanchored Retail 3,588 SF 1969
184 70601 Calcasieu Multifamily 57 Units 1965
185 31061 Baldwin Limited Service Hotel 46 Rooms 1995
186 75090 Grayson Unanchored Retail 14,144 SF 1995
187 46805 Allen Multifamily 54 Units 1964
188 75150 Dallas Unanchored Retail 11,447 SF 1983
189 33138 Miami - Dade Multifamily 32 Units 1969
190 33010 Miami - Dade Multifamily 45 Units 1971
191 89129 Clark Unanchored Retail 2,993 SF 1999
192 68164 Douglas Multifamily 46 Units 1969
193 27513 Wake Industrial 30,669 SF 1960
194 10583 Westchester Office 12,000 SF 1987
195 98901 Yakima Office 51,356 SF 1931
196 90028 Los Angeles Multifamily 36 Units 1971
197 85015 Maricopa Mobile Home Park 58 Pads 1953
198 85302 Maricopa Multifamily 60 Units 1982
199 85019 Maricopa Multifamily 62 Units 1979
200 76708 McLennan Multifamily 85 Units 1977
201 75252 Collin Unanchored Retail 9,850 SF 1998
202 75070 Collin Unanchored Retail 10,730 SF 1997
203 81435 San Miguel Office/Retail 7,279 SF 1992
204 77389 Harris Mobile Home Park 122 Pads 1984
205 75042 Dallas Multifamily 60 Units 1964
206 91770 Los Angeles Unanchored Retail 11,439 SF 1973
207 78225 Bexar Unanchored Retail 27,150 SF 1948
208 44512 Mahoning Multifamily 69 Units 1976
209 92410 San Bernardino Mobile Home Park 69 Pads 1960
210 45601 Ross Multifamily 97 Units 1975
211 77590 Galveston Unanchored Retail 13,240 SF 1984
212 30337 Fulton Multifamily 40 Units 1964
- ------------------------------------------------------------------------------------------------------------------------------------
213 40 Units
213A 77340 Walker Multifamily 28 Units 1985
213B 77340 Walker Multifamily 12 Units 1985
- ------------------------------------------------------------------------------------------------------------------------------------
214 91605 Los Angeles Unanchored Retail 9,400 SF 1987
215 32822 Orange Unanchored Retail 19,230 SF 1980
216 70363 Terrebonne Multifamily 38 Units 1966
217 30088 Dekalb Unanchored Retail 11,392 SF 1986
218 92109 San Diego Unanchored Retail 6,491 SF 1961
219 75061 Dallas Multifamily 40 Units 1985
220 33308 Broward Unanchored Retail 25,427 SF 1958
221 06106 Hartford Multifamily 52 Units 1965
</TABLE>
<TABLE>
<CAPTION>
CONTROL YEAR OCCUPANCY OCCUPANCY
NUMBER RENOVATED PERCENTAGE AS OF DATE
- -------------------------------------------------------------------
<S> <C> <C> <C>
168 NAP 97% 07/01/99
169 1980 100% 08/30/99
- -------------------------------------------------------------------
170
170A NAP 100% 08/15/99
170B NAP 87% 08/15/99
- -------------------------------------------------------------------
171 NAP 100% 07/26/99
172 NAP 100% 08/19/99
173 1998 100% 08/01/99
174 1986 100% 08/13/99
175 NAP 100% 07/28/99
176 1997 96% 06/30/99
177 1997 99% 11/16/99
178 NAP 100% 09/25/99
179 1996 97% 07/21/99
180 NAP 99% 01/31/00
181 NAP 100% 07/07/98
182 NAP 100% 01/10/00
183 1994 100% 01/18/00
184 1992 95% 07/20/99
185 NAP 68% 06/30/99
186 NAP 100% 09/21/99
187 1966 96% 01/03/00
188 NAP 88% 07/28/99
189 NAP 97% 08/01/99
190 NAP 100% 04/30/99
191 NAP 100% 12/31/99
192 NAP 91% 08/01/99
193 1997 100% 07/01/99
194 NAP 100% 08/04/99
195 NAP 90% 11/10/99
196 NAP 97% 09/17/99
197 NAP 100% 05/31/99
198 NAP 88% 08/20/99
199 NAP 97% 06/25/99
200 NAP 100% 08/30/99
201 NAP 100% 06/30/99
202 NAP 100% 08/09/99
203 1993 100% 09/01/99
204 NAP 100% 03/21/99
205 1991 98% 12/02/99
206 NAP 100% 07/15/99
207 1957 100% 09/30/99
208 NAP 94% 12/31/99
209 NAP 93% 08/01/99
210 1978 93% 12/31/99
211 NAP 100% 12/16/99
212 NAP 98% 08/23/99
- -------------------------------------------------------------------
213
213A NAP 96% 06/01/99
213B NAP 75% 06/01/99
- -------------------------------------------------------------------
214 NAP 100% 12/04/99
215 NAP 100% 09/30/99
216 NAP 100% 07/13/99
217 NAP 100% 10/01/99
218 1994 100% 12/07/99
219 NAP 98% 06/30/99
220 NAP 100% 11/07/99
221 NAP 100% 09/27/99
</TABLE>
<PAGE> 6
GENERAL MORTGAGED REAL
PROPERTY INFORMATION
<TABLE>
<CAPTION>
MORTGAGE
CONTROL LOAN
NUMBER SELLER LOAN / PROPERTY NAME PROPERTY ADDRESS CITY STATE
- -----------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C>
222 GCFP Country Square Mobile Home Park NC Highway 16/18 Wilkesboro NC
223 GCFP 1513-1517 Taylor Avenue 1513-1517 Taylor Avenue Bronx NY
224 GCFP Westside Warehouse 5201 Interstate Avenue Shreveport LA
225 SBRC Heritage House Apartments 45 Wheeler Avenue Bridgeport CT
226 SBRC Troy Building 1025 Southeast Pine Portland OR
227 SBRC Arlington Manor Mobile Home Park 222 Rockwell Drive Midland MI
228 GCFP Capitol View Apartments, Charles
Apartments & Randolph
Apartments 44-46 Capitol Avenue; 490 Burritt
Street; 195 Overlook Avenue New Britain CT
229 SBRC Beresford Retail 2340 East Pacific Coast Highway Long Beach CA
230 SBRC 120 Standard Street 120 Standard Street El Segundo CA
231 GCFP 2077-2089 New York Avenue 2077-2089 New York Avenue Huntington Station NY
232 SBRC Blair Place Duplexes 31902-31940 Michael Street Magnolia TX
233 SBRC 18714 Parthenia Street 18714 Parthenia Street Northridge CA
234 GCFP Thornapple Apartments 4401 Thornway Drive Columbus OH
235 GCFP 2800 Oakmont Drive 2800 Oakmont Drive Round Rock TX
236 SBRC Fox Tile 2121-2131 South Industrial Road Las Vegas NV
237 SBRC 471 Prospect Street 471 Prospect Street East Orange NJ
238 GCFP Barclay Arms Apartments 5 Simmons Street Saugerties NY
239 SBRC Wishney 475 West Stetson Avenue Hemet CA
240 GCFP Elmgrove Apartments 510 Elmgrove Terrace Middletown OH
241 SBRC Centennial Apartments 2624 Southeast 182nd Avenue Gresham OR
242 SBRC Vanguard Industrial Building 546 Vanguard Way Brea CA
243 GCFP 135-145 Orange Street Apartments 135-145 Orange Street & 640-644
Union Street Manchester NH
244 SBRC Brentwood Village Apartments 8703-8715 Beechnut Street Houston TX
245 GCFP Seoul Plaza 11101 Pacific Highway Southwest Lakewood WA
246 SBRC Glendale Apartments 1803 West Gramercy San Antonio TX
247 GCFP Riverview Apartments 3160-3184 Riverview Circle Columbus OH
248 GCFP 820 Linden Boulevard 820 Linden Boulevard Brooklyn NY
249 GCFP Vail Valley Auto 41000 U.S. Highway 6 Avon CO
250 GCFP Hawthorne Apartments II 10 McGibney Road Mount Vernon OH
251 GCFP 2096 Saint Georges Avenue 2096 Saint Georges Avenue Rahway NJ
252 SBRC Notre Dame Apartments 404-412 Notre Dame Avenue Manchester NH
253 GCFP Nash Multi-family Apartments 345-357 South Main Street Cheshire CT
254 SBRC Somers Apartments 924 Northeast 17th Terrace Ft. Lauderdale FL
255 GCFP Foxglove Apartments, Phase I 103-113 Palmer Lane Bryan OH
256 SBRC Muse Apartments 217 Muse Street Newton KS
257 GCFP Chalmer Place 10545-10573 Chalmer Place Spring Hill FL
258 GCFP Ivy Court Apartments 203 Ivy Court Eaton OH
259 GCFP Royce Apartments 6813 Weedin Place Northeast Seattle WA
260 SBRC C. Martin Company 1259 East Ridgecrest Boulevard Ridgecrest CA
261 GCFP Aster Court Apartments 26 Aster Court New London OH
262 GCFP Zora Lee Apartments 4831 Junius Street Dallas TX
263 GCFP Foxglove II Apartments 115-121 Palmer Lane Bryan OH
264 GCFP Indiana Street Apartments 1710 Indiana Street Houston TX
265 GCFP "A" Street Apartments 2332-2336 "A" Street Forest Grove OR
266 GCFP The Colonial Apartments 108-114 Mason Road New Ipswich NH
267 GCFP Taylene Court Apartments 809-829 Southeast 187th Avenue Gresham OR
268 GCFP Myrtle Street Apartments 120-122 Myrtle Street & 539-541
Pine Street Manchester NH
</TABLE>
<TABLE>
<CAPTION>
CONTROL PROPERTY SIZE
NUMBER ZIP CODE COUNTY PROPERTY TYPE PROPERTY SIZE UNIT TYPE YEAR BUILT
- -----------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C>
222 28697 Wilkes Mobile Home Park 119 Pads 1970
223 10460 Bronx Multifamily 60 Units 1927
224 71109 Caddo Parish Industrial 47,414 SF 1972
225 06606 Fairfield Multifamily 28 Units 1969
226 97214 Multnomah Mixed Use (Industrial/Retail) 58,306 SF 1913
227 48642 Bay Mobile Home Park 99 Pads 1968
228 06052 Hartford Multifamily 36 Units 1970
229 90804 Los Angeles Unanchored Retail 8,000 SF 1985
230 90245 Los Angeles Industrial 12,000 SF 1954
231 11746 Suffolk Unanchored Retail 9,940 SF 1959
232 77355 Montgomery Multifamily 20 Units 1983
233 91324 Los Angeles Industrial 16,632 SF 1971
234 43231 Franklin Multifamily 96 Units 1976
235 78664 Williamson Office 13,400 SF 1984
236 89102 Clark Industrial 29,768 SF 1960
237 07017 Essex Multifamily 22 Units 1962
238 12477 Ulster Multifamily 28 Units 1975
239 92543 Riverside Unanchored Retail 21,620 SF 1989
240 45044 Butler Multifamily 47 Units 1975
241 97230 Multnomah Multifamily 16 Units 1968
242 92821 Orange Industrial 14,040 SF 1978
243 03103 Hillsborough Multifamily 33 Units 1910
244 77036 Harris Multifamily 34 Units 1972
245 98499 Pierce Unanchored Retail 10,145 SF 1965
246 78201 Bexar Multifamily 28 Units 1962
247 43202 Franklin Multifamily 20 Units 1967
248 11203 Kings Multifamily 19 Units 1920
249 81620 Eagle Unanchored Retail 3,863 SF 1977
250 43050 Knox Multifamily 47 Units 1978
251 07065 Union Office 3,668 SF 1750
252 03102 Hillsborough Multifamily 15 Units 1890
253 06410 New Haven Multifamily 7 Units 1900
254 33304 Broward Multifamily 10 Units 1966
255 43506 Williams Multifamily 36 Units 1977
256 67114 Harvey Multifamily 21 Units 1965
257 34442 Hernando Multifamily 15 Units 1990
258 45320 Preble Multifamily 56 Units 1974
259 98115 King Multifamily 9 Units 1989
260 93555 Kern Industrial 12,330 SF 1983
261 44851 Huron Multifamily 32 Units 1976
262 75246 Dallas Multifamily 8 Units 1923
263 43506 Williams Multifamily 23 Units 1978
264 77006 Harris Multifamily 12 Units 1970
265 97116 Washington Multifamily 14 Units 1904
266 03071 Hillsborough Multifamily 14 Units 1770
267 97233 Multnomah Multifamily 11 Units 1976
268 03103 Hillsborough Multifamily 22 Units 1920
</TABLE>
<TABLE>
<CAPTION>
CONTROL YEAR OCCUPANCY OCCUPANCY
NUMBER RENOVATED PERCENTAGE AS OF DATE
- --------------------------------------------------------------------
<S> <C> <C> <C>
222 1988 98% 06/01/99
223 NAP 97% 01/01/00
224 1998 100% 01/26/00
225 NAP 89% 06/01/99
226 1955 97% 07/01/99
227 1989 94% 11/11/99
228 NAP 100% 03/01/99
229 NAP 100% 08/03/99
230 NAP 100% 07/07/99
231 NAP 100% 07/17/99
232 NAP 100% 06/30/99
233 NAP 100% 09/03/98
234 1997 100% 12/31/99
235 1996 100% 07/14/99
236 1980 100% 08/24/99
237 NAP 100% 07/29/99
238 1998 100% 12/31/99
239 1992 89% UAV
240 NAP 94% 12/31/99
241 1994 100% 04/01/99
242 NAP 100% 10/01/99
243 NAP 97% 10/12/99
244 NAP 97% 07/01/99
245 1993 97% 10/02/99
246 1995 100% 10/01/99
247 NAP 100% 02/24/99
248 NAP 100% 08/18/99
249 1997 100% 07/21/98
250 NAP 94% 12/31/99
251 1992 100% 01/04/00
252 1997 100% 07/31/99
253 1989 100% 01/17/00
254 1999 100% 09/09/99
255 NAP 100% 12/31/99
256 NAP 100% 08/01/99
257 NAP 100% 09/14/99
258 NAP 98% 12/31/99
259 NAP 100% 10/01/99
260 1993 100% 04/15/99
261 NAP 91% 12/31/99
262 1996 100% 10/01/99
263 1997 100% 12/31/99
264 1997 100% 01/25/99
265 1973 100% 09/30/99
266 1990 100% 09/30/99
267 NAP 100% 01/21/00
268 NAP 100% 10/01/99
</TABLE>
<PAGE> 7
MORTGAGE LOAN BALANCE AND
MORTGAGED REAL PROPERTY
APPRAISED VALUE INFORMATION
<TABLE>
<CAPTION>
MORTGAGE % OF TOTAL
CONTROL LOAN CUT-OFF DATE CUT-OFF DATE ALLOCATED CUT-OFF
NUMBER SELLER LOAN / PROPERTY NAME BALANCE BALANCE DATE BALANCE
- --------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C>
1 SBRC Putnam Building 28,618,254.87 3.92% 28,618,254.87
2 GCFP Jovanna Villas Apartments 13,712,398.54 1.88% 13,712,398.54
3 GCFP Los Cabos II Apartments 9,972,653.53 1.37% 9,972,653.53
4 GCFP Sunrise Plaza Shopping Center 14,887,462.50 2.04% 14,887,462.50
5 GCFP Hasbrouck & Torview Apartments 14,641,646.86 2.01% 14,641,646.86
- --------------------------------------------------------------------------------------------------------------------------------
6 SBRC Muncie Apartments Portfolio 13,152,356.05 1.80%
6A SBRC Silvertree Apartments 4,726,982.48
6B SBRC Windsong Apartments 2,412,651.86
6C SBRC Autumn Breeze Apartments 2,382,399.17
6D SBRC Sunreach Apartments 1,588,266.11
6E SBRC Everbrook Apartments 1,172,291.65
6F SBRC Cardinal Villa Apartments 869,764.78
- --------------------------------------------------------------------------------------------------------------------------------
7 SBRC Sports Arena Village 12,904,149.90 1.77% 12,904,149.90
8 GCFP Holiday Inn Somerset 12,899,823.81 1.77% 12,899,823.81
9 GCFP Southridge Shopping Center 11,417,665.34 1.57% 11,417,665.34
10 GCFP Stewart Plaza 11,180,811.13 1.53% 11,180,811.13
11 GCFP The Carriage Building (Building 39) 10,957,229.98 1.50% 10,957,229.98
12 GCFP 1000 Adams Avenue 10,862,493.05 1.49% 10,862,493.05
13 GCFP 101 West Avenue 10,334,868.59 1.42% 10,334,868.59
14 GCFP Clearview Farms Apartments 9,745,437.85 1.34% 9,745,437.85
15 GCFP The TJ Building 8,133,454.02 1.12% 8,133,454.02
16 GCFP International Precision Components Corp. Building 8,028,928.29 1.10% 8,028,928.29
17 GCFP 480 Sprague Street 7,973,179.25 1.09% 7,973,179.25
18 GCFP 990 Spring Garden Street 7,957,951.34 1.09% 7,957,951.34
19 SBRC Los Altos Woods Office Building 7,816,668.83 1.07% 7,816,668.83
20 GCFP 655 Merrick Avenue 6,959,929.00 0.95% 6,959,929.00
21 GCFP Nicholson Plaza 6,834,741.86 0.94% 6,834,741.86
22 GCFP Ventura Village Shopping Center 6,674,166.58 0.91% 6,674,166.58
23 SBRC Bridgetown 1 Office Building 6,624,008.88 0.91% 6,624,008.88
24 GCFP Courtyard Center 6,557,619.61 0.90% 6,557,619.61
25 GCFP Raymour & Flanigan Plaza A 6,472,287.81 0.89% 6,472,287.81
26 GCFP 4707 East Baseline Road 6,269,162.87 0.86% 6,269,162.87
27 GCFP Holiday Inn Arena 6,221,465.02 0.85% 6,221,465.02
28 GCFP Kentbrook Apartments 6,079,439.34 0.83% 6,079,439.34
29 GCFP Ramada Plaza Hotel and Office Building 5,922,694.68 0.81% 5,922,694.68
30 GCFP Quail Park I 5,888,509.06 0.81% 5,888,509.06
31 GCFP 139 Main Street 5,657,038.58 0.78% 5,657,038.58
32 GCFP Holiday Inn University 5,431,437.71 0.74% 5,431,437.71
33 GCFP PRG - Scenic Technologies 5,420,526.03 0.74% 5,420,526.03
34 GCFP Raymour & Flanigan Plaza B 5,385,573.66 0.74% 5,385,573.66
35 GCFP West County Professional and Medical Center 5,286,459.35 0.72% 5,286,459.35
36 SBRC Herndon Plaza Retail Center 5,285,529.04 0.72% 5,285,529.04
37 GCFP 15250 Avenue of Science 5,259,510.24 0.72% 5,259,510.24
38 GCFP The Barnyard Retail Center 5,168,611.92 0.71% 5,168,611.92
39 GCFP 711 Madison Avenue 5,151,514.54 0.71% 5,151,514.54
40 SBRC 132 South Rodeo Drive 4,976,477.85 0.68% 4,976,477.85
41 GCFP 4001 Fairview Industrial Drive Southeast 4,836,599.49 0.66% 4,836,599.49
42 GCFP The Parris Building (Building 34) 4,768,465.71 0.65% 4,768,465.71
43 SBRC Cherry Tree Shopping Center 4,685,601.62 0.64% 4,685,601.62
44 SBRC 1916-1928 Old Middlefield Road 4,575,158.99 0.63% 4,575,158.99
45 GCFP Days Inn Singer Island 4,462,078.10 0.61% 4,462,078.10
46 GCFP The Sports Authority 4,460,072.55 0.61% 4,460,072.55
47 GCFP Grand Union Supermarket 4,424,160.29 0.61% 4,424,160.29
48 GCFP Parklawn Center 4,112,970.74 0.56% 4,112,970.74
49 GCFP Two World's Fair Drive 4,090,384.44 0.56% 4,090,384.44
50 GCFP Arden Woods Office Building 4,089,469.58 0.56% 4,089,469.58
51 GCFP 350 Centerpointe 4,013,407.35 0.55% 4,013,407.35
52 GCFP Erie Canal Commons 3,968,362.42 0.54% 3,968,362.42
53 GCFP Executive Center Northridge 3,911,014.79 0.54% 3,911,014.79
</TABLE>
<TABLE>
<CAPTION>
CROSS CROSS COLLATER-
ALLOCATED % ALLOCATED COLLATER- ALIZED MORTGAGE
OF TOTAL CUT- CUT-OFF DATE ALIZED LOAN GROUP RELATED
CONTROL OFF DATE BALANCE PER LOAN BALANCE AT MORTGAGED TOTAL CUT-OFF MORTGAGE
NUMBER BALANCE UNIT MATURITY/ARD LOAN GROUP DATE BALANCE LOAN GROUP
- -----------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C>
1 3.92% 123.89 22,764,487.72 No 28,618,254.87 Yes (p)
2 1.88% 51,941 12,384,352.24 Yes (h) 23,685,052.07 Yes (a)
3 1.37% 47,489 9,006,803.16 Yes (h) 23,685,052.07 Yes (a)
4 2.04% 131.44 13,397,127.97 No 14,887,462.50 No
5 2.01% 39,254 13,191,287.59 No 14,641,646.86 No
- -----------------------------------------------------------------------------------------------------------------------------------
6 446,416.52 No 13,152,356.05 No
6A 0.65% 39,392
6B 0.33% 50,264
6C 0.33% 49,633
6D 0.22% 44,119
6E 0.16% 36,634
6F 0.12% 36,240
- -----------------------------------------------------------------------------------------------------------------------------------
7 1.77% 50.67 513,643.18 No 12,904,149.90 No
8 1.77% 45,422 11,061,698.56 No 12,899,823.81 No
9 1.57% 56.44 10,390,034.17 No 11,417,665.34 No
10 1.53% 89.98 10,055,109.39 No 11,180,811.13 No
11 1.50% 127.67 9,889,529.66 No 10,957,229.98 Yes (w)
12 1.49% 98.21 9,771,856.67 No 10,862,493.05 No
13 1.42% 124.06 9,232,867.09 No 10,334,868.59 No
14 1.34% 31,437 8,777,826.15 No 9,745,437.85 No
15 1.12% 27.49 6,842,561.05 No 8,133,454.02 No
16 1.10% 42.57 7,337,065.31 No 8,028,928.29 No
17 1.09% 34.22 7,168,162.79 No 7,973,179.25 No
18 1.09% 50.77 7,180,776.82 No 7,957,951.34 No
19 1.07% 200.90 7,003,222.25 No 7,816,668.83 Yes (q)
20 0.95% 119.59 6,266,680.25 No 6,959,929.00 No
21 0.94% 66.08 5,781,341.50 No 6,834,741.86 Yes (d)
22 0.91% 218.48 6,013,180.00 No 6,674,166.58 No
23 0.91% 105.44 5,975,881.63 No 6,624,008.88 No
24 0.90% 95.71 5,891,245.72 No 6,557,619.61 No
25 0.89% 50.76 5,851,780.06 No 6,472,287.81 Yes (y)
26 0.86% 45.39 5,672,104.59 No 6,269,162.87 No
27 0.85% 25,815 5,204,861.15 No 6,221,465.02 Yes (v)
28 0.83% 30,704 5,463,130.16 No 6,079,439.34 Yes (b)
29 0.81% 46,271 4,932,647.54 No 5,922,694.68 No
30 0.81% 80.18 5,399,691.64 No 5,888,509.06 No
31 0.78% 150.70 5,062,366.73 No 5,657,038.58 Yes (p)
32 0.74% 37,982 4,543,926.29 No 5,431,437.71 Yes (v)
33 0.74% 42.71 4,555,425.31 No 5,420,526.03 No
34 0.74% 70.62 4,873,748.22 No 5,385,573.66 Yes (y)
35 0.72% 64.84 4,801,972.98 No 5,286,459.35 No
36 0.72% 19.58 1,968,207.16 No 5,285,529.04 No
37 0.72% 94.84 4,649,776.84 No 5,259,510.24 No
38 0.71% 67.26 4,579,236.71 No 5,168,611.92 No
39 0.71% 532.13 4,312,189.30 No 5,151,514.54 No
40 0.68% 191.53 4,519,310.84 No 4,976,477.85 No
41 0.66% 60.34 4,364,256.44 No 4,836,599.49 No
42 0.65% 97.44 4,270,765.96 No 4,768,465.71 Yes (w)
43 0.64% 101.90 4,243,814.28 No 4,685,601.62 No
44 0.63% 143.22 2,253,816.63 No 4,575,158.99 No
45 0.61% 27,043 3,827,057.75 No 4,462,078.10 No
46 0.61% 97.69 3,588,481.35 No 4,460,072.55 No
47 0.61% 110.44 3,638,854.45 No 4,424,160.29 No
48 0.56% 45.28 3,739,451.55 No 4,112,970.74 Yes (d)
49 0.56% 68.97 3,695,979.97 No 4,090,384.44 No
50 0.56% 64.19 3,713,063.50 No 4,089,469.58 No
51 0.55% 92.80 3,373,739.68 No 4,013,407.35 No
52 0.54% 101.63 3,560,152.91 No 3,968,362.42 No
53 0.54% 45.30 3,555,541.07 No 3,911,014.79 No
</TABLE>
<TABLE>
<CAPTION>
RELATED MATURITY
MORTGAGE LOAN CUT-OFF DATE/
CONTROL GROUP TOTAL CUT- OWNERSHIP APPRAISED APPRAISAL DATE LTV ARD LTV
NUMBER OFF DATE BALANCE INTEREST VALUE DATE RATIO RATIO
- ---------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C>
1 34,275,293.45 Fee Simple 36,250,000 06/17/98 78.95% 62.80%
2 23,685,052.07 Fee Simple 18,200,000 11/04/99 74.19% 67.00%
3 23,685,052.07 Fee Simple 13,725,000 11/12/99 74.19% 67.00%
4 14,887,462.50 Fee Simple 20,200,000 10/08/99 73.70% 66.32%
5 14,641,646.86 Fee Simple 20,100,000 07/12/99 72.84% 65.63%
- ---------------------------------------------------------------------------------------------------------------------
6 13,152,356.05 17,390,000 75.63% 2.57%
6A Fee Simple 6,250,000 03/05/98
6B Fee Simple 3,190,000 03/05/98
6C Fee Simple 3,150,000 03/05/98
6D Fee Simple 2,100,000 03/05/98
6E Fee Simple 1,550,000 03/05/98
6F Fee Simple 1,150,000 03/05/98
- ---------------------------------------------------------------------------------------------------------------------
7 12,904,149.90 Leasehold 19,500,000 03/30/98 66.18% 2.63%
8 12,899,823.81 Leasehold 21,000,000 03/18/99 61.43% 52.67%
9 11,417,665.34 Fee Simple 16,750,000 09/14/99 68.17% 62.03%
10 11,180,811.13 Fee Simple 15,300,000 04/02/99 73.08% 65.72%
11 15,725,695.69 Leasehold 16,350,000 06/30/99 67.02% 60.49%
12 10,862,493.05 Fee Simple 13,800,000 05/20/99 78.71% 70.81%
13 10,334,868.59 Fee Simple 14,200,000 03/04/99 72.78% 65.02%
14 9,745,437.85 Fee Simple 13,600,000 10/11/99 71.66% 64.54%
15 8,133,454.02 Fee Simple 12,000,000 01/26/99 67.78% 57.02%
16 8,028,928.29 Fee Simple 10,800,000 11/01/99 74.34% 67.94%
17 7,973,179.25 Fee Simple 10,300,000 09/13/99 77.41% 69.59%
18 7,957,951.34 Fee Simple 10,800,000 10/22/99 73.68% 66.49%
19 10,174,430.50 Fee Simple 10,480,000 06/25/99 74.59% 66.82%
20 6,959,929.00 Fee Simple 9,900,000 02/15/99 70.30% 63.30%
21 13,565,057.63 Fee Simple 9,300,000 04/22/99 73.49% 62.16%
22 6,674,166.58 Fee Simple 9,300,000 09/13/99 71.77% 64.66%
23 6,624,008.88 Fee Simple 9,000,000 07/30/99 73.60% 66.40%
24 6,557,619.61 Fee Simple 9,650,000 03/16/99 67.95% 61.05%
25 11,857,861.47 Fee Simple 8,600,000 07/01/99 75.26% 68.04%
26 6,269,162.87 Fee Simple 10,100,000 10/06/99 62.07% 56.16%
27 14,911,765.33 Fee Simple 8,400,000 11/02/98 74.07% 61.96%
28 14,239,605.25 Fee Simple 9,000,000 09/09/99 67.55% 60.70%
29 5,922,694.68 Both Fee Simple and Leasehold 12,900,000 02/01/99 45.91% 38.24%
30 5,888,509.06 Fee Simple 8,750,000 11/06/99 67.30% 61.71%
31 34,275,293.45 Fee Simple 8,260,000 03/22/99 68.49% 61.29%
32 14,911,765.33 Fee Simple 7,600,000 11/02/98 71.47% 59.79%
33 5,420,526.03 Fee Simple 8,360,000 03/24/99 64.84% 54.49%
34 11,857,861.47 Fee Simple 7,700,000 10/30/99 69.94% 63.30%
35 5,286,459.35 Fee Simple 7,258,500 10/01/99 72.83% 66.16%
36 5,285,529.04 Leasehold 10,200,000 07/01/98 51.82% 19.30%
37 5,259,510.24 Fee Simple 7,950,000 01/01/00 66.16% 58.49%
38 5,168,611.92 Fee Simple 8,700,000 09/09/99 59.41% 52.63%
39 5,151,514.54 Fee Simple 7,500,000 06/17/99 68.69% 57.50%
40 4,976,477.85 Fee Simple 6,850,000 03/17/99 72.65% 65.98%
41 4,836,599.49 Fee Simple 7,550,000 10/08/99 64.06% 57.80%
42 15,725,695.69 Leasehold 9,100,000 06/30/99 52.40% 46.93%
43 4,685,601.62 Fee Simple 6,300,000 06/03/99 74.37% 67.36%
44 4,575,158.99 Fee Simple 6,300,000 07/15/99 72.62% 35.77%
45 4,462,078.10 Fee Simple 6,400,000 03/01/99 69.72% 59.80%
46 4,460,072.55 Fee Simple 9,450,000 09/20/98 47.20% 37.97%
47 4,424,160.29 Fee Simple 5,700,000 11/30/98 77.62% 63.84%
48 13,565,057.63 Fee Simple 5,500,000 10/01/99 74.78% 67.99%
49 4,090,384.44 Fee Simple 5,900,000 04/28/99 69.33% 62.64%
50 4,089,469.58 Fee Simple 5,800,000 10/01/99 70.51% 64.02%
51 4,013,407.35 Fee Simple 5,500,000 03/08/99 72.97% 61.34%
52 3,968,362.42 Fee Simple 5,250,000 02/03/99 75.59% 67.81%
53 3,911,014.79 Fee Simple 5,500,000 08/11/99 71.11% 64.65%
</TABLE>
<PAGE> 8
MORTGAGE LOAN BALANCE AND
MORTGAGED REAL PROPERTY
APPRAISED VALUE INFORMATION
<TABLE>
<CAPTION>
MORTGAGE % OF TOTAL
CONTROL LOAN CUT-OFF DATE CUT-OFF DATE ALLOCATED CUT-OFF
NUMBER SELLER LOAN / PROPERTY NAME BALANCE BALANCE DATE BALANCE
- ---------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C>
54 SBRC Jester Village Retail Center 3,863,651.49 0.53% 3,863,651.49
55 GCFP Suncreek Corporate Center 3,837,367.70 0.53% 3,837,367.70
56 GCFP Airport Business Plaza 3,705,428.48 0.51% 3,705,428.48
57 SBRC Otay Distribution Center 3,690,076.62 0.51% 3,690,076.62
58 GCFP Groesbeck Industrial Park 3,687,015.36 0.51% 3,687,015.36
59 GCFP A Safe Self Storage 3,538,409.59 0.49% 3,538,409.59
60 GCFP Audobon One 3,501,443.38 0.48% 3,501,443.38
61 GCFP Quail Valley Apartments 3,488,139.63 0.48% 3,488,139.63
62 SBRC Valley Sunset Center 3,394,280.78 0.47% 3,394,280.78
63 GCFP Tangerine Hill Apartments 3,345,711.83 0.46% 3,345,711.83
64 GCFP Modesto Imaging Center 3,339,332.56 0.46% 3,339,332.56
65 GCFP Beechnut Grove Apartments 2,208,119.47 0.30% 2,208,119.47
66 GCFP Woodvine Apartments 1,081,629.66 0.15% 1,081,629.66
67 GCFP Holiday Inn Kennedy Space Center 3,258,862.60 0.45% 3,258,862.60
68 GCFP Chateau Resort & Conf. 3,227,894.73 0.44% 3,227,894.73
69 GCFP West Pointe Apartments 3,215,949.33 0.44% 3,215,949.33
70 GCFP Auburn Hills Industrial Center 3,213,470.27 0.44% 3,213,470.27
71 SBRC Ponderosa Village Shopping Center 3,180,107.73 0.44% 3,180,107.73
72 SBRC Heinz Apartments 3,179,259.26 0.44% 3,179,259.26
73 GCFP Barcelona Apartments 3,151,810.47 0.43% 3,151,810.47
74 SBRC Highbury Court Apartments 3,106,150.84 0.43% 3,106,150.84
75 GCFP BankBoston Building 3,038,355.72 0.42% 3,038,355.72
76 SBRC Northwest Plaza Shopping Center 2,987,349.31 0.41% 2,987,349.31
77 GCFP 43 West 47th Street 2,978,382.70 0.41% 2,978,382.70
78 SBRC 58-38 Page Place 2,975,696.38 0.41% 2,975,696.38
79 GCFP 3832-3844 Sepulveda Boulevard 2,946,157.15 0.40% 2,946,157.15
80 SBRC Sweetwater Plaza East 2,908,631.50 0.40% 2,908,631.50
81 SBRC Duane Reade Maspeth 2,878,420.21 0.39% 2,878,420.21
82 GCFP Fairfield Inn Houma 2,878,288.00 0.39% 2,878,288.00
83 SBRC Brentwood Apartments 1,694,918.56 0.23% 1,694,918.56
84 SBRC Whitehall Apartments 1,129,945.62 0.15% 1,129,945.62
85 SBRC Wind River Park Plaza 1,418,562.85 0.19% 1,418,562.85
86 SBRC Newport Victoria Plaza 1,373,766.17 0.19% 1,373,766.17
87 SBRC Haverty Furniture Store 2,735,316.46 0.37% 2,735,316.46
88 GCFP Westgate Office Center 2,725,901.42 0.37% 2,725,901.42
89 GCFP Commonwealth Park 2,710,733.50 0.37% 2,710,733.50
- ---------------------------------------------------------------------------------------------------------------------------------
90 SBRC New Jersey Portfolio 2,683,469.68 0.37%
90A SBRC 5004 Palisades 1,230,585.21
90B SBRC 727 & 727A 25th Street 793,925.94
90C SBRC Franklin's Tower Two 341,388.15
90D SBRC Franklin's Tower One 317,570.38
- ---------------------------------------------------------------------------------------------------------------------------------
91 GCFP Centerpointe 24-Hour Fitness 2,639,607.64 0.36% 2,639,607.64
92 GCFP Keats Plaza 2,617,345.03 0.36% 2,617,345.03
93 SBRC South Pointe Townhomes 2,554,420.24 0.35% 2,554,420.24
94 GCFP Glenmoor Green I Apartments 2,541,542.28 0.35% 2,541,542.28
95 SBRC Alameda Shopping Center 2,510,907.57 0.34% 2,510,907.57
96 SBRC 41 North Division Street 2,488,377.63 0.34% 2,488,377.63
97 GCFP Glenmoor Green II Apartments 2,466,813.16 0.34% 2,466,813.16
98 GCFP Flagship Wharf Commercial Condominium 2,370,296.60 0.32% 2,370,296.60
99 GCFP South Park Center 2,364,397.65 0.32% 2,364,397.65
100 GCFP 1952 West El Camino 2,357,761.67 0.32% 2,357,761.67
101 SBRC Office Max Traverse 2,348,838.78 0.32% 2,348,838.78
102 GCFP Rockland Multi-family Residences 2,312,850.05 0.32% 2,312,850.05
103 GCFP Realty Expert Building 2,291,068.77 0.31% 2,291,068.77
104 GCFP 75 Bermar Park, Nickel Office Building &
Tonida Office Building 2,283,786.06 0.31% 2,283,786.06
105 SBRC Office Max Mankato 2,270,572.67 0.31% 2,270,572.67
106 SBRC Office Max Martinsburg 2,269,770.36 0.31% 2,269,770.36
107 GCFP Kmart South Bend 2,240,142.88 0.31% 2,240,142.88
</TABLE>
<TABLE>
<CAPTION>
CROSS CROSS COLLATER-
ALLOCATED % ALLOCATED COLLATER- ALIZED MORTGAGE
OF TOTAL CUT- CUT-OFF DATE ALIZED LOAN GROUP RELATED
CONTROL FF OFF DATE BALANCE PER LOAN BALANCE AT MORTGAGED TOTAL CUT-OFF MORTGAGE
NUMBER BALANCE UNIT MATURITY/ARD LOAN GROUP DATE BALANCE LOAN GROUP
- -----------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C>
54 0.53% 104.68 3,511,632.11 No 3,863,651.49 No
55 0.53% 61.34 3,456,202.09 No 3,837,367.70 No
56 0.51% 61.77 3,056,714.75 No 3,705,428.48 No
57 0.51% 35.87 3,338,273.46 No 3,690,076.62 No
58 0.51% 25.14 3,115,005.48 No 3,687,015.36 Yes (t)
59 0.49% 73.38 2,986,163.28 No 3,538,409.59 No
60 0.48% 115.87 3,134,968.47 No 3,501,443.38 No
61 0.48% 14,534 3,133,090.75 No 3,488,139.63 No
62 0.47% 62.76 2,835,342.52 No 3,394,280.78 No
63 0.46% 26,553 2,976,982.17 No 3,345,711.83 No
64 0.46% 187.06 3,015,088.09 No 3,339,332.56 No
65 0.30% 19,036 2,082,971.75 Yes (g) 3,289,749.13 Yes (c)
66 0.15% 10,501 1,020,327.66 Yes (g) 3,289,749.13 Yes (c)
67 0.45% 27,617 2,726,355.40 No 3,258,862.60 Yes (v)
68 0.44% 21,236 2,776,986.50 No 3,227,894.73 No
69 0.44% 30,923 2,892,815.03 No 3,215,949.33 No
70 0.44% 39.57 2,936,560.64 No 3,213,470.27 Yes (t)
71 0.44% 98.86 2,864,618.37 No 3,180,107.73 No
72 0.44% 49,676 2,882,784.24 No 3,179,259.26 No
73 0.43% 24,817 2,813,417.00 No 3,151,810.47 Yes (b)
74 0.43% 24,267 2,804,802.53 No 3,106,150.84 No
75 0.42% 62.78 2,746,556.82 No 3,038,355.72 Yes (z)
76 0.41% 58.69 2,703,328.35 No 2,987,349.31 No
77 0.41% 277.06 2,497,541.80 No 2,978,382.70 No
78 0.41% 32.63 2,536,423.30 No 2,975,696.38 No
79 0.40% 123.12 2,579,796.50 No 2,946,157.15 No
80 0.40% 57.19 2,422,678.32 No 2,908,631.50 No
81 0.39% 115.14 2,578,761.11 No 2,878,420.21 No
82 0.39% 36,434 283,376.42 No 2,878,288.00 Yes (u)
83 0.23% 30,266 1,499,944.48 Yes (a) 2,824,864.18 Yes (x)
84 0.15% 26,903 999,961.77 Yes (a) 2,824,864.18 Yes (x)
85 0.19% 46.25 1,292,374.07 Yes (d) 2,792,329.02 Yes (e)
86 0.19% 37.22 1,251,563.14 Yes (d) 2,792,329.02 Yes (e)
87 0.37% 57.59 2,457,690.62 No 2,735,316.46 No
88 0.37% 74.86 2,457,147.07 No 2,725,901.42 No
89 0.37% 49.29 2,448,143.09 No 2,710,733.50 No
- -----------------------------------------------------------------------------------------------------------------------------------
90 2,390,067.33 No 2,683,469.68 No
90A 0.17% 21,589
90B 0.11% 21,457
90C 0.05% 17,968
90D 0.04% 17,643
- -----------------------------------------------------------------------------------------------------------------------------------
91 0.36% 76.69 2,402,153.63 No 2,639,607.64 No
92 0.36% 47.81 2,379,651.51 No 2,617,345.03 Yes (d)
93 0.35% 20,600 2,269,544.92 No 2,554,420.24 No
94 0.35% 23,533 2,287,014.96 No 2,541,542.28 Yes (b)
95 0.34% 154.63 2,265,580.26 No 2,510,907.57 No
96 0.34% 74.36 2,233,572.89 No 2,488,377.63 No
97 0.34% 22,025 2,220,274.86 No 2,466,813.16 Yes (b)
98 0.32% 80.23 1,962,265.02 No 2,370,296.60 No
99 0.32% 51.39 2,140,694.61 No 2,364,397.65 No
100 0.32% 125.71 2,140,642.23 No 2,357,761.67 Yes (q)
101 0.32% 99.95 84,462.33 No 2,348,838.78 Yes (s)
102 0.32% 50,279 2,082,029.85 No 2,312,850.05 No
103 0.31% 95.98 2,068,050.90 No 2,291,068.77 No
104
0.31% 47.58 1,920,683.33 No 2,283,786.06 No
105 0.31% 96.62 90,810.85 No 2,270,572.67 Yes (s)
106 0.31% 96.59 77,086.88 No 2,269,770.36 Yes (s)
107 0.31% 23.80 2,020,891.55 No 2,240,142.88 No
</TABLE>
<TABLE>
<CAPTION>
RELATED MATURITY
MORTGAGE LOAN CUT-OFF DATE/
CONTROL GROUP TOTAL CUT- OWNERSHIP APPRAISED APPRAISAL DATE LTV ARD LTV
NUMBER OFF DATE BALANCE INTEREST VALUE DATE RATIO RATIO
- ---------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C>
54 3,863,651.49 Fee Simple 5,300,000 07/10/99 72.90% 66.26%
55 3,837,367.70 Fee Simple 5,100,000 07/29/99 75.24% 67.77%
56 3,705,428.48 Fee Simple 5,900,000 09/20/99 62.80% 51.81%
57 3,690,076.62 Fee Simple 5,340,000 11/07/99 69.10% 62.51%
58 6,900,485.63 Fee Simple 5,400,000 10/20/99 68.28% 57.69%
59 3,538,409.59 Fee Simple 5,400,000 06/03/99 65.53% 55.30%
60 3,501,443.38 Fee Simple 4,850,000 05/05/99 72.19% 64.64%
61 3,488,139.63 Fee Simple 4,700,000 10/05/99 74.22% 66.66%
62 3,394,280.78 Fee Simple 6,090,000 01/21/98 55.74% 46.56%
63 3,345,711.83 Fee Simple 4,500,000 09/03/99 74.35% 66.16%
64 3,339,332.56 Fee Simple 4,585,000 06/17/99 72.83% 65.76%
65 3,289,749.13 Fee Simple 3,100,000 10/28/99 66.46% 62.69%
66 3,289,749.13 Fee Simple 1,850,000 10/28/99 66.46% 62.69%
67 14,911,765.33 Fee Simple 5,200,000 11/04/98 62.67% 52.43%
68 3,227,894.73 Fee Simple 7,800,000 06/01/99 41.38% 35.60%
69 3,215,949.33 Fee Simple 4,400,000 09/02/99 73.09% 65.75%
70 6,900,485.63 Fee Simple 4,600,000 10/18/99 69.86% 63.84%
71 3,180,107.73 Fee Simple 4,500,000 04/09/99 70.67% 63.66%
72 3,179,259.26 Fee Simple 4,400,000 04/27/99 72.26% 65.52%
73 14,239,605.25 Fee Simple 4,450,000 05/20/99 70.83% 63.22%
74 3,106,150.84 Fee Simple 4,100,000 05/07/99 75.76% 68.41%
75 4,881,292.81 Fee Simple 4,300,000 06/24/99 70.66% 63.87%
76 2,987,349.31 Fee Simple 3,750,000 06/23/99 79.66% 72.09%
77 2,978,382.70 Fee Simple 4,100,000 07/01/99 72.64% 60.92%
78 2,975,696.38 Fee Simple 4,100,000 02/02/99 72.58% 61.86%
79 2,946,157.15 Fee Simple 4,190,000 09/09/99 70.31% 61.57%
80 2,908,631.50 Fee Simple 4,500,000 12/22/97 64.64% 53.84%
81 2,878,420.21 Fee Simple 3,900,000 03/24/99 73.81% 66.12%
82 8,926,649.29 Fee Simple 4,750,000 12/29/98 60.60% 5.97%
83 2,824,864.18 Fee Simple 2,000,000 01/27/99 84.75% 75.00%
84 2,824,864.18 Fee Simple 1,550,000 01/27/99 72.90% 64.51%
85 4,335,231.29 Fee Simple 2,100,000 04/30/99 70.69% 64.40%
86 4,335,231.29 Fee Simple 1,850,000 05/03/99 70.69% 64.40%
87 2,735,316.46 Fee Simple 4,200,000 07/13/99 65.13% 58.52%
88 2,725,901.42 Fee Simple 3,540,000 04/07/99 77.00% 69.41%
89 2,710,733.50 Fee Simple 3,630,000 06/01/99 74.68% 67.44%
- ---------------------------------------------------------------------------------------------------------------------------
90 2,683,469.68 3,380,000 79.39% 70.71%
90A Fee Simple 1,550,000 02/03/99
90B Fee Simple 1,000,000 02/03/99
90C Fee Simple 430,000 02/03/99
90D Fee Simple 400,000 02/03/99
- ---------------------------------------------------------------------------------------------------------------------------
91 2,639,607.64 Fee Simple 4,950,000 08/16/99 53.33% 48.53%
92 13,565,057.63 Fee Simple 3,500,000 10/01/99 74.78% 67.99%
93 2,554,420.24 Fee Simple 3,325,000 06/09/98 76.82% 68.26%
94 14,239,605.25 Fee Simple 3,450,000 09/08/99 73.67% 66.29%
95 2,510,907.57 Fee Simple 3,450,000 07/05/99 72.78% 65.67%
96 2,488,377.63 Fee Simple 3,350,000 08/18/99 74.28% 66.67%
97 14,239,605.25 Fee Simple 3,450,000 09/08/99 71.50% 64.36%
98 2,370,296.60 Fee Simple 3,300,000 03/12/99 71.83% 59.46%
99 2,364,397.65 Fee Simple 3,500,000 06/11/99 67.55% 61.16%
100 10,174,430.50 Fee Simple 3,400,000 03/02/99 69.35% 62.96%
101 6,889,181.81 Fee Simple 3,345,000 08/23/97 70.22% 2.53%
102 2,312,850.05 Fee Simple 3,130,000 06/14/99 73.89% 66.52%
103 2,291,068.77 Fee Simple 3,325,000 08/11/99 68.90% 62.20%
104
2,283,786.06 Fee Simple 3,400,000 05/14/99 67.17% 56.49%
105 6,889,181.81 Fee Simple 3,070,000 12/12/97 73.96% 2.96%
106 6,889,181.81 Fee Simple 3,215,000 09/24/98 70.60% 2.40%
107 2,240,142.88 Fee Simple 3,000,000 06/16/99 74.67% 67.36%
</TABLE>
<PAGE> 9
MORTGAGE LOAN BALANCE AND
MORTGAGED REAL PROPERTY
APPRAISED VALUE INFORMATION
<TABLE>
<CAPTION>
MORTGAGE % OF TOTAL
CONTROL LOAN CUT-OFF DATE CUT-OFF DATE ALLOCATED CUT-OFF
NUMBER SELLER LOAN / PROPERTY NAME BALANCE BALANCE DATE BALANCE
- ---------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C>
108 GCFP Wolfie's Plaza 2,228,325.68 0.31% 2,228,325.68
109 GCFP 200-220 West 1st Street 2,216,999.71 0.30% 2,216,999.71
110 GCFP The Loring Building 2,180,904.70 0.30% 2,180,904.70
111 GCFP Park Paloma Apartments 2,139,610.92 0.29% 2,139,610.92
112 GCFP Mitchell Building 2,123,146.03 0.29% 2,123,146.03
113 GCFP Kennedy I Office Building 2,105,829.14 0.29% 2,105,829.14
114 SBRC Holiday Inn Express 2,105,292.43 0.29% 2,105,292.43
115 GCFP 16300 Addison Road Office Building 2,082,048.10 0.29% 2,082,048.10
116 GCFP Fairfield Inn Jackson 2,067,224.04 0.28% 2,067,224.04
117 SBRC Amberwood Mobile Home Park 2,059,553.23 0.28% 2,059,553.23
118 SBRC Carson Commerce Center 2,047,625.49 0.28% 2,047,625.49
119 GCFP Nome Plaza Shopping Center 2,026,300.14 0.28% 2,026,300.14
120 GCFP River Park Shopping Center 2,025,941.76 0.28% 2,025,941.76
121 SBRC Fountain Plaza 2,004,409.18 0.27% 2,004,409.18
122 GCFP Fairfield Inn Hattiesburg 1,997,986.88 0.27% 1,997,986.88
123 GCFP Fairfield Inn Lake Charles-Sulphur 1,983,150.37 0.27% 1,983,150.37
124 SBRC Hampton Inn Blythe 1,894,734.91 0.26% 1,894,734.91
125 SBRC The Grove Shopping Center 1,869,414.72 0.26% 1,869,414.72
126 GCFP 475-499 Hillside Avenue 1,868,202.60 0.26% 1,868,202.60
127 SBRC Copeland Shopping Center 1,866,547.09 0.26% 1,866,547.09
128 GCFP The Fleet Building 1,842,937.09 0.25% 1,842,937.09
129 GCFP Commack Tower Plaza 1,839,805.53 0.25% 1,839,805.53
130 GCFP Shoppes of Northshore 1,829,638.83 0.25% 1,829,638.83
131 SBRC Las Posadas Shopping Center 1,814,130.98 0.25% 1,814,130.98
132 SBRC The Ville Apartments 1,813,445.59 0.25% 1,813,445.59
133 GCFP Amelia Court Apartments 1,810,481.02 0.25% 1,810,481.02
134 SBRC Long Street Townhouses 1,790,809.92 0.25% 1,790,809.92
135 GCFP Silverbrook Apartments 1,766,204.21 0.24% 1,766,204.21
136 SBRC Garden Apartments 1,743,925.69 0.24% 1,743,925.69
137 GCFP Westchester and New Haven Apartments 1,722,373.19 0.24% 1,722,373.19
138 SBRC Madison Midtown Shopping Center 1,158,627.96 0.16% 1,158,627.96
139 SBRC Cleveland Corners Shopping Center 482,347.26 0.07% 482,347.26
140 SBRC Park Place Apartments 1,634,079.51 0.22% 1,634,079.51
141 GCFP Horizons Apartments 1,619,197.81 0.22% 1,619,197.81
142 GCFP Regency Square Apartments 1,578,624.24 0.22% 1,578,624.24
143 SBRC Federal Express 1,573,379.15 0.22% 1,573,379.15
144 SBRC Levittown Professional Building 1,550,442.42 0.21% 1,550,442.42
145 SBRC 3311 Richmond Office Building 1,542,902.27 0.21% 1,542,902.27
146 SBRC Carmel Towers 1,536,329.70 0.21% 1,536,329.70
147 GCFP Westwood Apartments 1,493,285.55 0.20% 1,493,285.55
148 SBRC Crestridge Apartments 1,470,068.80 0.20% 1,470,068.80
149 GCFP Pine Tree Square 1,455,343.12 0.20% 1,455,343.12
150 GCFP Thistlewood Apartments 1,453,361.98 0.20% 1,453,361.98
151 GCFP Lesbo/Bullion Mobile Home Park 1,443,674.70 0.20% 1,443,674.70
152 SBRC The Town Center 1,441,959.68 0.20% 1,441,959.68
153 SBRC Bayridge Apartments 1,440,455.81 0.20% 1,440,455.81
154 SBRC Ramada Inn - Elizabethtown 1,439,330.14 0.20% 1,439,330.14
155 SBRC Oasis Surgery Center 1,391,384.67 0.19% 1,391,384.67
156 SBRC 715 South Oxford Court Apartments 1,375,649.74 0.19% 1,375,649.74
157 SBRC Barefoot Bay Medical Office Center 1,352,817.51 0.19% 1,352,817.51
158 GCFP 14 Mamaroneck Avenue 1,348,077.93 0.18% 1,348,077.93
159 SBRC Presidio Plaza 1,343,943.22 0.18% 1,343,943.22
160 SBRC 904-912 21st Avenue 1,342,654.78 0.18% 1,342,654.78
161 GCFP Ambassador Apartments 1,339,668.48 0.18% 1,339,668.48
162 SBRC Frisco South Shopping Center 1,334,047.56 0.18% 1,334,047.56
163 GCFP Oquendo Office Warehouse 1,326,813.98 0.18% 1,326,813.98
164 GCFP Palm Harbor Mobile Home Park 1,313,821.90 0.18% 1,313,821.90
165 SBRC Milan Apartments 1,294,196.36 0.18% 1,294,196.36
166 SBRC Palm Pacific Plaza Shopping Center 1,293,656.12 0.18% 1,293,656.12
167 SBRC North Dixie Commerce Center 1,289,805.51 0.18% 1,289,805.51
</TABLE>
<TABLE>
<CAPTION>
CROSS CROSS COLLATER-
ALLOCATED % ALLOCATED COLLATER- ALIZED MORTGAGE
OF TOTAL CUT- CUT-OFF DATE ALIZED LOAN GROUP RELATED
CONTROL F OFF DATE BALANCE PER LOAN BALANCE AT MORTGAGED TOTAL CUT-OFF MORTGAGE
NUMBER BALANCE UNIT MATURITY/ARD LOAN GROUP DATE BALANCE LOAN GROUP
- ------------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C>
108 0.31% 74.51 1,880,514.01 No 2,228,325.68 No
109 0.30% 99.71 2,030,366.47 No 2,216,999.71 No
110 0.30% 87.70 1,817,753.58 No 2,180,904.70 No
111 0.29% 35,660 1,914,045.64 No 2,139,610.92 No
112 0.29% 60.96 1,775,751.36 No 2,123,146.03 No
113 0.29% 43.08 1,928,596.20 No 2,105,829.14 No
114 0.29% 30,076 1,544,018.74 No 2,105,292.43 No
115 0.29% 87.86 1,739,094.57 No 2,082,048.10 No
116 0.28% 26,167 203,525.93 No 2,067,224.04 Yes (u)
117 0.28% 18,389 1,733,571.59 No 2,059,553.23 No
118 0.28% 46.63 1,784,416.54 No 2,047,625.49 No
119 0.28% 111.53 1,712,000.21 No 2,026,300.14 No
120 0.28% 88.13 1,689,870.61 No 2,025,941.76 No
121 0.27% 93.09 1,665,350.56 No 2,004,409.18 No
122 0.27% 25,291 196,709.69 No 1,997,986.88 Yes (u)
123 0.27% 25,103 195,251.41 No 1,983,150.37 Yes (u)
124 0.26% 32,114 2.13 No 1,894,734.91 No
125 0.26% 38.19 1,696,873.73 No 1,869,414.72 No
126 0.26% 8.94 1,315,831.16 No 1,868,202.60 No
127 0.26% 88.89 1,566,664.94 No 1,866,547.09 No
128 0.25% 38.44 1,665,944.70 No 1,842,937.09 Yes (z)
129 0.25% 129.56 1,550,794.22 No 1,839,805.53 No
130 0.25% 83.04 1,548,840.84 No 1,829,638.83 No
131 0.25% 69.58 1,607,880.33 No 1,814,130.98 No
132 0.25% 16,486 1,478,287.67 No 1,813,445.59 No
133 0.25% 19,058 1,500,167.14 No 1,810,481.02 No
134 0.25% 43,678 1,615,324.80 No 1,790,809.92 No
135 0.24% 56,974 1,576,568.51 No 1,766,204.21 No
136 0.24% 24,562 1,541,916.11 No 1,743,925.69 No
137 0.24% 21,530 1,444,065.73 No 1,722,373.19 No
138 0.16% 104.38 1,047,151.33 Yes (b) 1,640,975.22 Yes (f)
139 0.07% 95.70 435,938.42 Yes (b) 1,640,975.22 Yes (f)
140 0.22% 34,043 1,447,312.33 No 1,634,079.51 No
141 0.22% 31,749 1,451,691.41 No 1,619,197.81 No
142 0.22% 13,155 1,322,489.68 No 1,578,624.24 No
143 0.22% 30.32 1,361,472.60 No 1,573,379.15 No
144 0.21% 77.52 1,391,931.47 No 1,550,442.42 No
145 0.21% 36.20 1,404,161.99 No 1,542,902.27 Yes (e)
146 0.21% 30,124 1,359,598.94 No 1,536,329.70 No
147 0.20% 34,728 1,344,722.78 No 1,493,285.55 No
148 0.20% 14,412 1,352,903.74 No 1,470,068.80 Yes (h)
149 0.20% 58.51 1,244,307.59 No 1,455,343.12 No
150 0.20% 12,749 1,213,313.20 No 1,453,361.98 Yes (g)
151 0.20% 17,187 1,212,157.17 No 1,443,674.70 No
152 0.20% 49.04 1,285,560.40 No 1,441,959.68 No
153 0.20% 11,524 1,227,315.57 No 1,440,455.81 No
154 0.20% 21,167 1,088,083.38 No 1,439,330.14 No
155 0.19% 92.60 1,248,705.14 No 1,391,384.67 No
156 0.19% 47,436 1,244,500.89 No 1,375,649.74 No
157 0.19% 93.95 1,206,523.10 No 1,352,817.51 No
158 0.18% 64.09 1,216,387.78 No 1,348,077.93 No
159 0.18% 107.59 1,225,040.46 No 1,343,943.22 No
160 0.18% 28,567 1,100,906.13 No 1,342,654.78 No
161 0.18% 31,155 1,104,350.23 No 1,339,668.48 Yes (l)
162 0.18% 71.78 1,249,942.59 No 1,334,047.56 No
163 0.18% 67.60 1,211,461.08 No 1,326,813.98 No
164 0.18% 14,930 1,091,944.68 No 1,313,821.90 No
165 0.18% 31,566 1,165,701.46 No 1,294,196.36 No
166 0.18% 115.04 1,171,323.40 No 1,293,656.12 No
167 0.18% 38.67 1,171,761.64 No 1,289,805.51 No
</TABLE>
<TABLE>
<CAPTION>
RELATED MATURITY
MORTGAGE LOAN CUT-OFF DATE/
CONTROL GROUP TOTAL CUT- OWNERSHIP APPRAISED APPRAISAL DATE LTV ARD LTV
NUMBER OFF DATE BALANCE INTEREST VALUE DATE RATIO RATIO
- ----------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C>
108 2,228,325.68 Fee Simple 3,000,000 03/29/99 74.28% 62.68%
109 2,216,999.71 Fee Simple 3,000,000 08/05/99 73.90% 67.68%
110 2,180,904.70 Both Fee Simple and Leasehold 3,030,000 06/16/99 71.98% 59.99%
111 2,139,610.92 Fee Simple 3,000,000 07/09/99 71.32% 63.80%
112 2,123,146.03 Fee Simple 3,115,000 07/15/98 68.16% 57.01%
113 2,105,829.14 Fee Simple 2,900,000 09/22/99 72.61% 66.50%
114 2,105,292.43 Fee Simple 3,500,000 02/16/99 60.15% 44.11%
115 2,082,048.10 Fee Simple 3,000,000 04/22/99 69.40% 57.97%
116 8,926,649.29 Fee Simple 4,500,000 12/28/98 45.94% 4.52%
117 2,059,553.23 Fee Simple 2,850,000 05/06/99 72.27% 60.83%
118 2,047,625.49 Fee Simple 3,150,000 03/18/99 65.00% 56.65%
119 2,026,300.14 Fee Simple 3,700,000 12/23/98 54.76% 46.27%
120 2,025,941.76 Fee Simple 2,850,000 02/18/99 71.09% 59.29%
121 2,004,409.18 Fee Simple 3,000,000 08/06/98 66.81% 55.51%
122 8,926,649.29 Fee Simple 3,600,000 12/09/98 55.50% 5.46%
123 8,926,649.29 Fee Simple 3,775,000 12/16/98 52.53% 5.17%
124 1,894,734.91 Fee Simple 3,000,000 05/13/97 63.16% 0.00%
125 1,869,414.72 Fee Simple 3,200,000 08/20/99 58.42% 53.03%
126 1,868,202.60 Fee Simple 3,100,000 11/21/97 60.26% 42.45%
127 1,866,547.09 Fee Simple 2,675,000 08/10/99 69.78% 58.57%
128 4,881,292.81 Fee Simple 3,100,000 06/14/99 59.45% 53.74%
129 1,839,805.53 Fee Simple 3,100,000 02/19/99 59.35% 50.03%
130 1,829,638.83 Fee Simple 2,480,000 05/17/99 73.78% 62.45%
131 1,814,130.98 Fee Simple 2,600,000 09/12/98 69.77% 61.84%
132 1,813,445.59 Fee Simple 2,650,000 03/09/99 68.43% 55.78%
133 1,810,481.02 Fee Simple 2,450,000 02/11/99 73.90% 61.23%
134 1,790,809.92 Fee Simple 2,300,000 05/26/99 77.86% 70.23%
135 1,766,204.21 Fee Simple 2,260,000 04/16/99 78.15% 69.76%
136 1,743,925.69 Fee Simple 2,350,000 09/29/98 74.21% 65.61%
137 1,722,373.19 Fee Simple 2,175,000 02/25/99 79.19% 66.39%
138 1,640,975.22 Fee Simple 1,550,000 04/01/99 75.45% 68.19%
139 1,640,975.22 Leasehold 625,000 03/12/99 75.45% 68.19%
140 1,634,079.51 Fee Simple 2,100,000 01/22/99 77.81% 68.92%
141 1,619,197.81 Fee Simple 2,050,000 05/14/99 78.99% 70.81%
142 1,578,624.24 Fee Simple 2,700,000 09/03/99 58.47% 48.98%
143 1,573,379.15 Fee Simple 2,900,000 08/24/98 54.25% 46.95%
144 1,550,442.42 Fee Simple 2,300,000 02/20/99 67.41% 60.52%
145 4,335,231.29 Fee Simple 2,450,000 06/02/99 62.98% 57.31%
146 1,536,329.70 Fee Simple 1,950,000 02/12/99 78.79% 69.72%
147 1,493,285.55 Fee Simple 2,000,000 07/08/99 74.66% 67.24%
148 3,534,720.72 Fee Simple 2,008,000 05/14/99 73.21% 67.38%
149 1,455,343.12 Fee Simple 2,000,000 08/25/99 72.77% 62.22%
150 5,718,663.40 Fee Simple 2,400,000 10/27/98 60.56% 50.55%
151 1,443,674.70 Fee Simple 1,950,000 03/05/99 74.03% 62.16%
152 1,441,959.68 Fee Simple 1,940,000 12/16/98 74.33% 66.27%
153 1,440,455.81 Fee Simple 2,100,000 07/19/97 68.59% 58.44%
154 1,439,330.14 Fee Simple 3,000,000 07/01/99 47.98% 36.27%
155 1,391,384.67 Fee Simple 2,530,000 02/03/99 55.00% 49.36%
156 1,375,649.74 Fee Simple 1,915,000 07/02/97 71.84% 64.99%
157 1,352,817.51 Fee Simple 1,820,000 01/11/99 74.33% 66.29%
158 1,348,077.93 Fee Simple 2,000,000 12/22/98 67.40% 60.82%
159 1,343,943.22 Fee Simple 2,030,000 04/09/99 66.20% 60.35%
160 1,342,654.78 Fee Simple 1,700,000 11/03/98 78.98% 64.76%
161 1,750,193.37 Fee Simple 2,050,000 07/13/98 65.35% 53.87%
162 1,334,047.56 Fee Simple 1,875,000 02/16/99 71.15% 66.66%
163 1,326,813.98 Fee Simple 1,900,000 10/24/99 69.83% 63.76%
164 1,313,821.90 Fee Simple 1,850,000 07/22/99 71.02% 59.02%
165 1,294,196.36 Fee Simple 2,110,000 04/19/99 61.34% 55.25%
166 1,293,656.12 Fee Simple 1,840,000 07/09/99 70.31% 63.66%
167 1,289,805.51 Fee Simple 1,800,000 06/21/99 71.66% 65.10%
</TABLE>
<PAGE> 10
MORTGAGE LOAN BALANCE AND
MORTGAGED REAL PROPERTY
APPRAISED VALUE INFORMATION
<TABLE>
<CAPTION>
MORTGAGE % OF TOTAL
CONTROL LOAN CUT-OFF DATE CUT-OFF DATE ALLOCATED CUT-OFF
NUMBER SELLER LOAN / PROPERTY NAME BALANCE BALANCE DATE BALANCE
- ----------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C>
168 SBRC Meadowlark Apartments 1,285,194.53 0.18% 1,285,194.53
169 SBRC Old Judge Building 1,285,126.47 0.18% 1,285,126.47
- ----------------------------------------------------------------------------------------------------------------------------------
170 SBRC Sherman/Lennox Portfolio 1,265,523.31 0.17%
170A SBRC 6839-6841 Lennox Avenue 798,253.16
170B SBRC 17732 Sherman Way 467,270.15
- ----------------------------------------------------------------------------------------------------------------------------------
171 SBRC Pacific Winds Apartments 1,253,201.21 0.17% 1,253,201.21
172 SBRC Isle of Capri Apartments 1,240,509.23 0.17% 1,240,509.23
173 SBRC Datura Station 1,215,941.09 0.17% 1,215,941.09
174 SBRC Park View Cooperative 1,213,892.97 0.17% 1,213,892.97
175 SBRC H & Z Office Building 1,192,865.05 0.16% 1,192,865.05
176 SBRC Nassau Bay Villas Apartments 1,191,800.49 0.16% 1,191,800.49
177 SBRC 2180 West First Street 1,191,440.30 0.16% 1,191,440.30
178 GCFP 8020 Northwest 60th Street 1,191,028.86 0.16% 1,191,028.86
179 SBRC Irving Place Apartments 1,185,590.57 0.16% 1,185,590.57
180 GCFP Regency Palms Apartments 1,179,962.75 0.16% 1,179,962.75
181 GCFP Four Flags Motors, Inc. 1,160,198.90 0.16% 1,160,198.90
182 GCFP Alexandria Gardens Apartments 1,135,768.32 0.16% 1,135,768.32
183 GCFP 47-49 Main Street 1,123,198.55 0.15% 1,123,198.55
184 SBRC Madrid Apartments 1,108,725.41 0.15% 1,108,725.41
185 SBRC Comfort Inn - Milledgeville 1,106,990.73 0.15% 1,106,990.73
186 SBRC Wal-Mart Shopping Center 1,095,753.19 0.15% 1,095,753.19
187 SBRC Stratford Apartments 1,084,891.94 0.15% 1,084,891.94
188 SBRC Willow Glen Plaza 1,083,192.32 0.15% 1,083,192.32
189 SBRC Edgewater Bay Apartments 1,082,470.75 0.15% 1,082,470.75
190 SBRC 420 Group 1,068,761.10 0.15% 1,068,761.10
191 GCFP 7-Eleven 1,024,554.52 0.14% 1,024,554.52
192 SBRC Lake Forest North Apartments 999,938.16 0.14% 999,938.16
193 SBRC CompuChem Industrial 995,609.84 0.14% 995,609.84
194 GCFP Palazzolo Plaza 995,333.32 0.14% 995,333.32
195 SBRC A. E. Larson Building 995,186.67 0.14% 995,186.67
196 GCFP Lanewood Apartments 994,285.82 0.14% 994,285.82
197 GCFP Chris-Town Mobile Home Park 992,424.76 0.14% 992,424.76
198 SBRC Corbus-Peppertree Lane Apartments 989,751.96 0.14% 989,751.96
199 SBRC Missouri Meadows Apartments 979,133.44 0.13% 979,133.44
200 SBRC Highlander Square Apartments 960,874.52 0.13% 960,874.52
201 SBRC Hillcrest Crossing 952,900.75 0.13% 952,900.75
202 SBRC Virginia Plaza 939,381.20 0.13% 939,381.20
203 SBRC Pedersen Building 890,126.41 0.12% 890,126.41
204 GCFP Spring Oaks Mobile Home & Recreational
Vehicle Park 889,599.06 0.12% 889,599.06
205 SBRC Shadowood Apartments 879,061.35 0.12% 879,061.35
206 SBRC Arroyo Shopping Center 877,898.53 0.12% 877,898.53
207 GCFP The Nog Retail Center 866,706.97 0.12% 866,706.97
208 GCFP London Square Apartments 854,047.69 0.12% 854,047.69
209 SBRC Petite Chateau Villa Mobile Home Park 836,266.18 0.11% 836,266.18
210 GCFP Walnut Hills Apartments 834,300.81 0.11% 834,300.81
211 SBRC Palmer Highway Shopping Center 805,651.33 0.11% 805,651.33
212 SBRC Somerset Apartments 797,127.72 0.11% 797,127.72
- ----------------------------------------------------------------------------------------------------------------------------------
213 SBRC Shady Acres/Pine Shadows Portfolio 787,123.06 0.11%
213A SBRC Shady Acres Duplexes 629,698.45
213B SBRC Pine Shadows Estates 157,424.61
- ----------------------------------------------------------------------------------------------------------------------------------
214 SBRC Vanowen Street Retail Center 773,970.40 0.11% 773,970.40
215 GCFP Rena's Village Plaza 765,693.60 0.10% 765,693.60
216 SBRC Stanford Place Apartments 756,932.13 0.10% 756,932.13
217 SBRC Panola-Redan Crossing 753,022.67 0.10% 753,022.67
218 SBRC Garnet Avenue Shopping Center 748,251.82 0.10% 748,251.82
219 SBRC The Chalet Apartments 741,137.06 0.10% 741,137.06
220 SBRC Galt Ocean Plaza 739,942.14 0.10% 739,942.14
221 SBRC Zion Street Apartments 725,157.00 0.10% 725,157.00
</TABLE>
<TABLE>
<CAPTION>
CROSS CROSS COLLATER-
ALLOCATED % ALLOCATED COLLATER- ALIZED MORTGAGE
OF TOTAL CUT- CUT-OFF DATE ALIZED LOAN GROUP RELATED
CONTROL OFF DATE BALANCE PER LOAN BALANCE AT MORTGAGE TOTAL CUT-OFF MORTGAGE
NUMBER BALANCE UNIT MATURITY/ARD LOAN GROUP DATE BALANCE LOAN GROUP
- -----------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C>
168 0.18% 21,069 1,128,014.99 No 1,285,194.53 No
169 0.18% 31.23 1,069,528.78 No 1,285,126.47 No
- -----------------------------------------------------------------------------------------------------------------------------------
170 1,076,972.66 No 1,265,523.31 No
170A 0.11% 51.17
170B 0.06% 52.47
- -----------------------------------------------------------------------------------------------------------------------------------
171 0.17% 26,664 1,133,864.53 No 1,253,201.21 No
172 0.17% 25,844 1,104,874.95 No 1,240,509.23 No
173 0.17% 102.54 1,085,449.69 No 1,215,941.09 No
174 0.17% 14,281 893,595.93 No 1,213,892.97 No
175 0.16% 72.22 1,073,377.82 No 1,192,865.05 No
176 0.16% 17,788 989,182.38 No 1,191,800.49 No
177 0.16% 41.34 1,081,473.72 No 1,191,440.30 No
178 0.16% 34.46 861,178.03 No 1,191,028.86 No
179 0.16% 16,467 1,091,097.89 No 1,185,590.57 Yes (h)
180 0.16% 13,258 988,801.20 No 1,179,962.75 No
181 0.16% 47.98 852,602.02 No 1,160,198.90 No
182 0.16% 37,859 1,020,507.82 No 1,135,768.32 No
183 0.15% 313.04 1,026,433.80 No 1,123,198.55 No
184 0.15% 19,451 926,496.48 No 1,108,725.41 No
185 0.15% 24,065 - No 1,106,990.73 No
186 0.15% 77.47 998,352.35 No 1,095,753.19 No
187 0.15% 20,091 951,779.68 No 1,084,891.94 No
188 0.15% 94.63 896,747.35 No 1,083,192.32 No
189 0.15% 33,827 957,081.45 No 1,082,470.75 No
190 0.15% 23,750 761,153.87 No 1,068,761.10 No
191 0.14% 342.32 59,650.10 No 1,024,554.52 No
192 0.14% 21,738 822,889.97 No 999,938.16 No
193 0.14% 32.46 0.41 No 995,609.84 No
194 0.14% 82.94 904,477.81 No 995,333.32 No
195 0.14% 19.38 844,812.58 No 995,186.67 No
196 0.14% 27,619 697,514.07 No 994,285.82 No
197 0.14% 17,111 842,520.86 No 992,424.76 No
198 0.14% 16,496 899,717.09 No 989,751.96 No
199 0.13% 15,792 892,275.98 No 979,133.44 No
200 0.13% 11,304 868,561.93 No 960,874.52 Yes (r)
201 0.13% 96.74 850,637.77 No 952,900.75 No
202 0.13% 87.55 845,284.55 No 939,381.20 No
203 0.12% 122.29 809,619.49 No 890,126.41 No
204
0.12% 7,292 743,606.08 No 889,599.06 No
205 0.12% 14,651 808,999.07 No 879,061.35 Yes (h)
206 0.12% 76.75 796,455.34 No 877,898.53 No
207 0.12% 31.92 36,633.90 No 866,706.97 No
208 0.12% 12,378 712,987.18 No 854,047.69 Yes (g)
209 0.11% 12,120 713,126.86 No 836,266.18 No
210 0.11% 8,601 696,500.41 No 834,300.81 Yes (g)
211 0.11% 60.85 726,317.35 No 805,651.33 No
212 0.11% 19,928 730,098.65 No 797,127.72 No
- -----------------------------------------------------------------------------------------------------------------------------------
213 666,389.72 No 787,123.06 Yes (n)
213A 0.09% 22,489
213B 0.02% 13,119
- -----------------------------------------------------------------------------------------------------------------------------------
214 0.11% 82.34 663,438.35 No 773,970.40 No
215 0.10% 39.82 643,766.13 No 765,693.60 No
216 0.10% 19,919 699,222.92 No 756,932.13 No
217 0.10% 66.10 611,944.36 No 753,022.67 No
218 0.10% 115.28 684,647.63 No 748,251.82 No
219 0.10% 18,528 656,132.92 No 741,137.06 Yes (r)
220 0.10% 29.10 659,707.58 No 739,942.14 No
221 0.10% 13,945 614,663.10 No 725,157.00 No
</TABLE>
<TABLE>
<CAPTION>
RELATED MATURITY
MORTGAGE LOAN CUT-OFF DATE/
CONTROL GROUP TOTAL CUT- OWNERSHIP APPRAISED APPRAISAL DATE LTV ARD LTV
NUMBER OFF DATE BALANCE INTEREST VALUE DATE RATIO RATIO
- ---------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C>
168 1,285,194.53 Fee Simple 2,230,000 10/06/98 57.63% 50.58%
169 1,285,126.47 Fee Simple 1,760,000 10/22/98 73.02% 60.77%
- ---------------------------------------------------------------------------------------------------------------------
170 1,265,523.31 1,950,000 64.90% 55.23%
170A Fee Simple 1,230,000 04/21/99
170B Fee Simple 720,000 04/21/99
- ---------------------------------------------------------------------------------------------------------------------
171 1,253,201.21 Fee Simple 1,575,000 05/24/99 79.57% 71.99%
172 1,240,509.23 Fee Simple 1,600,000 02/10/99 77.53% 69.05%
173 1,215,941.09 Fee Simple 1,650,000 02/24/99 73.69% 65.78%
174 1,213,892.97 Fee Simple 4,400,000 05/11/99 27.59% 20.31%
175 1,192,865.05 Fee Simple 2,300,000 03/19/99 51.86% 46.67%
176 1,191,800.49 Fee Simple 1,780,000 07/29/99 66.96% 55.57%
177 1,191,440.30 Fee Simple 2,000,000 08/04/99 59.57% 54.07%
178 1,191,028.86 Fee Simple 1,750,000 06/26/98 68.06% 49.21%
179 3,534,720.72 Fee Simple 1,844,000 05/14/99 64.29% 59.17%
180 1,179,962.75 Fee Simple 1,700,000 09/08/99 69.41% 58.16%
181 1,160,198.90 Fee Simple 1,850,000 05/29/98 62.71% 46.09%
182 1,135,768.32 Fee Simple 1,509,000 03/18/99 75.27% 67.63%
183 1,123,198.55 Fee Simple 1,625,000 02/01/99 69.12% 63.17%
184 1,108,725.41 Fee Simple 1,500,000 12/19/97 73.92% 61.77%
185 1,106,990.73 Fee Simple 1,725,000 12/08/98 64.17% 0.00%
186 1,095,753.19 Fee Simple 1,650,000 12/15/98 66.41% 60.51%
187 1,084,891.94 Fee Simple 1,390,000 11/04/98 78.05% 68.47%
188 1,083,192.32 Fee Simple 1,620,000 12/15/98 66.86% 55.35%
189 1,082,470.75 Fee Simple 1,380,000 01/19/99 78.44% 69.35%
190 1,068,761.10 Fee Simple 1,500,000 11/04/98 71.25% 50.74%
191 1,024,554.52 Fee Simple 1,555,000 02/25/99 65.89% 3.84%
192 999,938.16 Fee Simple 1,600,000 01/02/99 62.50% 51.43%
193 995,609.84 Fee Simple 1,600,000 04/12/99 62.23% 0.00%
194 995,333.32 Fee Simple 1,600,000 06/11/99 62.21% 56.53%
195 995,186.67 Fee Simple 2,000,000 11/24/99 49.76% 42.24%
196 994,285.82 Fee Simple 1,250,000 08/03/99 79.54% 55.80%
197 992,424.76 Fee Simple 1,350,000 06/01/99 73.51% 62.41%
198 989,751.96 Fee Simple 1,600,000 09/25/98 61.86% 56.23%
199 979,133.44 Fee Simple 1,260,000 08/11/97 77.71% 70.82%
200 1,702,011.58 Fee Simple 1,300,000 06/10/99 73.91% 66.81%
201 952,900.75 Fee Simple 1,400,000 02/19/99 68.06% 60.76%
202 939,381.20 Fee Simple 1,450,000 12/05/98 64.78% 58.30%
203 890,126.41 Fee Simple 1,850,000 08/08/98 48.11% 43.76%
204
889,599.06 Fee Simple 1,350,000 03/08/99 65.90% 55.08%
205 3,534,720.72 Fee Simple 1,170,000 05/14/99 75.13% 69.15%
206 877,898.53 Fee Simple 1,520,000 04/30/99 57.76% 52.40%
207 866,706.97 Fee Simple 1,130,000 06/08/98 76.70% 3.24%
208 5,718,663.40 Fee Simple 1,400,000 10/14/98 61.00% 50.93%
209 836,266.18 Fee Simple 1,400,000 09/16/98 59.73% 50.94%
210 5,718,663.40 Fee Simple 2,100,000 04/12/99 39.73% 33.17%
211 805,651.33 Fee Simple 1,140,000 01/01/99 70.67% 63.71%
212 797,127.72 Fee Simple 1,020,000 07/05/99 78.15% 71.58%
- ---------------------------------------------------------------------------------------------------------------------
213 1,325,810.52 1,150,000 68.45% 57.95%
213A Fee Simple 920,000 08/24/98
213B Fee Simple 230,000 08/24/98
- ---------------------------------------------------------------------------------------------------------------------
214 773,970.40 Fee Simple 1,040,000 03/10/99 74.42% 63.79%
215 765,693.60 Fee Simple 1,200,000 03/03/99 63.81% 53.65%
216 756,932.13 Fee Simple 970,000 05/26/99 78.03% 72.08%
217 753,022.67 Fee Simple 1,030,000 09/10/98 73.11% 59.41%
218 748,251.82 Fee Simple 1,100,000 10/08/99 68.02% 62.24%
219 1,702,011.58 Fee Simple 1,100,000 11/03/98 67.38% 59.65%
220 739,942.14 Fee Simple 1,275,000 05/20/99 58.03% 51.74%
221 725,157.00 Fee Simple 965,000 06/07/99 75.15% 63.70%
</TABLE>
<PAGE> 11
MORTGAGE LOAN BALANCE AND
MORTGAGED REAL PROPERTY
APPRAISED VALUE INFORMATION
<TABLE>
<CAPTION>
MORTGAGE % OF TOTAL
CONTROL LOAN CUT-OFF DATE CUT-OFF DATE ALLOCATED CUT-OFF
NUMBER SELLER LOAN / PROPERTY NAME BALANCE BALANCE DATE BALANCE
- ---------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C>
222 GCFP Country Square Mobile Home Park 718,584.02 0.10% 718,584.02
223 GCFP 1513-1517 Taylor Avenue 704,282.87 0.10% 704,282.87
224 GCFP Westside Warehouse 644,208.11 0.09% 644,208.11
225 SBRC Heritage House Apartments 638,130.36 0.09% 638,130.36
226 SBRC Troy Building 627,514.38 0.09% 627,514.38
227 SBRC Arlington Manor Mobile Home Park 594,538.78 0.08% 594,538.78
228 GCFP Capitol View Apartments, Charles
Apartments & Randolph Apartments 592,119.45 0.08% 592,119.45
229 SBRC Beresford Retail 586,644.61 0.08% 586,644.61
230 SBRC 120 Standard Street 561,038.23 0.08% 561,038.23
231 GCFP 2077-2089 New York Avenue 546,440.14 0.07% 546,440.14
232 SBRC Blair Place Duplexes 538,687.46 0.07% 538,687.46
233 SBRC 18714 Parthenia Street 538,306.29 0.07% 538,306.29
234 GCFP Thornapple Apartments 537,111.98 0.07% 537,111.98
235 GCFP 2800 Oakmont Drive 536,562.37 0.07% 536,562.37
236 SBRC Fox Tile 516,620.50 0.07% 516,620.50
237 SBRC 471 Prospect Street 515,209.45 0.07% 515,209.45
238 GCFP Barclay Arms Apartments 512,551.71 0.07% 512,551.71
239 SBRC Wishney 491,952.03 0.07% 491,952.03
240 GCFP Elmgrove Apartments 478,859.01 0.07% 478,859.01
241 SBRC Centennial Apartments 472,008.93 0.06% 472,008.93
242 SBRC Vanguard Industrial Building 470,577.63 0.06% 470,577.63
243 GCFP 135-145 Orange Street Apartments 457,704.49 0.06% 457,704.49
244 SBRC Brentwood Village Apartments 450,509.51 0.06% 450,509.51
245 GCFP Seoul Plaza 447,545.53 0.06% 447,545.53
246 SBRC Glendale Apartments 437,587.79 0.06% 437,587.79
247 GCFP Riverview Apartments 410,846.03 0.06% 410,846.03
248 GCFP 820 Linden Boulevard 410,524.89 0.06% 410,524.89
249 GCFP Vail Valley Auto 392,098.34 0.05% 392,098.34
250 GCFP Hawthorne Apartments II 380,125.29 0.05% 380,125.29
251 GCFP 2096 Saint Georges Avenue 369,676.83 0.05% 369,676.83
252 SBRC Notre Dame Apartments 363,632.31 0.05% 363,632.31
253 GCFP Nash Multi-family Apartments 352,441.97 0.05% 352,441.97
254 SBRC Somers Apartments 348,696.54 0.05% 348,696.54
255 GCFP Foxglove Apartments, Phase I 335,695.05 0.05% 335,695.05
256 SBRC Muse Apartments 317,444.64 0.04% 317,444.64
257 GCFP Chalmer Place 312,426.03 0.04% 312,426.03
258 GCFP Ivy Court Apartments 302,125.59 0.04% 302,125.59
259 GCFP Royce Apartments 293,949.40 0.04% 293,949.40
260 SBRC C. Martin Company 292,148.47 0.04% 292,148.47
261 GCFP Aster Court Apartments 286,328.06 0.04% 286,328.06
262 GCFP Zora Lee Apartments 283,284.01 0.04% 283,284.01
263 GCFP Foxglove II Apartments 256,707.94 0.04% 256,707.94
264 GCFP Indiana Street Apartments 246,785.14 0.03% 246,785.14
265 GCFP "A" Street Apartments 241,954.40 0.03% 241,954.40
266 GCFP The Colonial Apartments 235,560.58 0.03% 235,560.58
267 GCFP Taylene Court Apartments 229,780.70 0.03% 229,780.70
268 GCFP Myrtle Street Apartments 223,877.18 0.03% 223,877.18
</TABLE>
<TABLE>
<CAPTION>
CROSS CROSS COLLATER-
ALLOCATED % ALLOCATED COLLATER- ALIZED MORTGAGE
OF TOTAL CUT- CUT-OFF DATE ALIZED LOAN GROUP RELATED
CONTROL OFF DATE BALANCE PER LOAN BALANCE AT MORTGAGED TOTAL CUT-OFF MORTGAGE
NUMBER BALANCE UNIT MATURITY/ARD LOAN GROUP DATE BALANCE LOAN GROUP
- ----------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C>
222 0.10% 6,039 612,797.29 No 718,584.02 No
223 0.10% 11,738 592,098.01 No 704,282.87 No
224 0.09% 13.59 542,526.00 No 644,208.11 No
225 0.09% 22,790 528,240.85 No 638,130.36 No
226 0.09% 10.76 450,424.72 No 627,514.38 No
227 0.08% 6,005 429,653.73 No 594,538.78 No
228
0.08% 16,448 491,822.27 No 592,119.45 No
229 0.08% 73.33 533,950.81 No 586,644.61 No
230 0.08% 46.75 476,455.55 No 561,038.23 No
231 0.07% 54.97 464,609.26 No 546,440.14 No
232 0.07% 26,934 456,061.66 No 538,687.46 Yes (n)
233 0.07% 32.37 450,130.30 No 538,306.29 No
234 0.07% 5,595 448,397.56 No 537,111.98 Yes (g)
235 0.07% 40.04 457,143.12 No 536,562.37 No
236 0.07% 17.35 431,923.83 No 516,620.50 No
237 0.07% 23,419 421,180.11 No 515,209.45 No
238 0.07% 18,305 29,774.03 No 512,551.71 No
239 0.07% 22.75 416,494.75 No 491,952.03 No
240 0.07% 10,188 399,766.08 No 478,859.01 Yes (g)
241 0.06% 29,501 426,782.75 No 472,008.93 No
242 0.06% 33.52 433,340.86 No 470,577.63 No
243 0.06% 13,870 386,773.39 No 457,704.49 Yes (o)
244 0.06% 13,250 381,021.08 No 450,509.51 No
245 0.06% 44.11 382,878.12 No 447,545.53 No
246 0.06% 15,628 374,122.57 No 437,587.79 No
247 0.06% 20,542 345,004.90 No 410,846.03 No
248 0.06% 21,607 298,506.71 No 410,524.89 Yes (l)
249 0.05% 101.50 331,179.01 No 392,098.34 No
250 0.05% 8,088 317,341.41 No 380,125.29 Yes (g)
251 0.05% 100.78 310,804.40 No 369,676.83 No
252 0.05% 24,242 303,488.38 No 363,632.31 No
253 0.05% 50,349 295,542.73 No 352,441.97 No
254 0.05% 34,870 318,542.71 No 348,696.54 No
255 0.05% 9,325 280,249.39 No 335,695.05 Yes (g)
256 0.04% 15,116 265,811.94 No 317,444.64 No
257 0.04% 20,828 19,129.78 No 312,426.03 No
258 0.04% 5,395 252,225.00 No 302,125.59 Yes (g)
259 0.04% 32,661 0.81 No 293,949.40 No
260 0.04% 23.69 0.44 No 292,148.47 No
261 0.04% 8,948 239,035.22 No 286,328.06 Yes (g)
262 0.04% 35,411 257,602.44 No 283,284.01 No
263 0.04% 11,161 214,307.82 No 256,707.94 Yes (g)
264 0.03% 20,565 205,586.69 No 246,785.14 No
265 0.03% 17,282 202,472.71 No 241,954.40 No
266 0.03% 16,826 199,227.15 No 235,560.58 No
267 0.03% 20,889 89,785.29 No 229,780.70 No
268 0.03% 10,176 189,182.16 No 223,877.18 Yes (o)
</TABLE>
<TABLE>
<CAPTION>
RELATED MATURITY
MORTGAGE LOAN CUT-OFF DATE/
CONTROL GROUP TOTAL CUT- OWNERSHIP APPRAISED APPRAISAL DATE LTV ARD LTV
NUMBER OFF DATE BALANCE INTEREST VALUE DATE RATIO RATIO
- --------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C>
222 718,584.02 Fee Simple 1,150,000 02/10/99 62.49% 53.29%
223 704,282.87 Fee Simple 1,050,000 05/27/98 67.07% 56.39%
224 644,208.11 Fee Simple 950,000 04/30/99 67.81% 57.11%
225 638,130.36 Fee Simple 820,000 09/28/98 77.82% 64.42%
226 627,514.38 Fee Simple 1,250,000 08/17/98 50.20% 36.03%
227 594,538.78 Fee Simple 1,475,000 09/13/99 40.31% 29.13%
228
592,119.45 Fee Simple 895,000 01/18/99 66.16% 54.95%
229 586,644.61 Fee Simple 925,000 12/04/98 63.42% 57.72%
230 561,038.23 Fee Simple 900,000 10/01/98 62.34% 52.94%
231 546,440.14 Fee Simple 900,000 07/16/99 60.72% 51.62%
232 1,325,810.52 Fee Simple 730,000 11/18/98 73.79% 62.47%
233 538,306.29 Fee Simple 950,000 08/19/98 56.66% 47.38%
234 5,718,663.40 Fee Simple 1,700,000 10/08/98 31.59% 26.38%
235 536,562.37 Fee Simple 925,000 06/09/99 58.01% 49.42%
236 516,620.50 Fee Simple 715,000 11/18/98 72.25% 60.41%
237 515,209.45 Fee Simple 720,000 09/22/98 71.56% 58.50%
238 512,551.71 Fee Simple 730,000 04/05/99 70.21% 4.08%
239 491,952.03 Fee Simple 1,565,000 10/15/98 31.43% 26.61%
240 5,718,663.40 Fee Simple 825,000 10/27/98 58.04% 48.46%
241 472,008.93 Fee Simple 645,000 09/30/98 73.18% 66.17%
242 470,577.63 Fee Simple 790,000 10/07/98 59.57% 54.85%
243 681,581.67 Fee Simple 800,000 06/09/99 57.21% 48.35%
244 450,509.51 Fee Simple 620,000 08/28/98 72.66% 61.46%
245 447,545.53 Fee Simple 850,000 07/29/99 52.65% 45.04%
246 437,587.79 Fee Simple 555,000 05/07/99 78.84% 67.41%
247 410,846.03 Fee Simple 640,000 10/12/98 64.19% 53.91%
248 1,750,193.37 Fee Simple 610,000 08/28/99 67.30% 48.94%
249 392,098.34 Fee Simple 690,000 08/15/99 56.83% 48.00%
250 5,718,663.40 Fee Simple 900,000 10/20/98 42.24% 35.26%
251 369,676.83 Fee Simple 550,000 12/22/98 67.21% 56.51%
252 363,632.31 Fee Simple 463,000 12/02/98 78.54% 65.55%
253 352,441.97 Fee Simple 455,000 07/26/99 77.46% 64.95%
254 348,696.54 Fee Simple 500,000 08/15/99 69.74% 63.71%
255 5,718,663.40 Fee Simple 600,000 04/12/99 55.95% 46.71%
256 317,444.64 Fee Simple 430,500 07/28/98 73.74% 61.74%
257 312,426.03 Fee Simple 500,000 10/08/99 62.49% 3.83%
258 5,718,663.40 Fee Simple 1,025,000 10/27/98 29.48% 24.61%
259 293,949.40 Fee Simple 675,000 03/08/99 43.55% 0.00%
260 292,148.47 Fee Simple 540,000 06/02/99 54.10% 0.00%
261 5,718,663.40 Fee Simple 450,000 10/20/98 63.63% 53.12%
262 283,284.01 Fee Simple 365,000 06/17/99 77.61% 70.58%
263 5,718,663.40 Fee Simple 400,000 04/12/99 64.18% 53.58%
264 246,785.14 Fee Simple 360,000 02/12/99 68.55% 57.11%
265 241,954.40 Fee Simple 432,000 09/05/98 56.01% 46.87%
266 235,560.58 Fee Simple 320,000 04/09/98 73.61% 62.26%
267 229,780.70 Fee Simple 477,000 07/28/98 48.17% 18.82%
268 681,581.67 Fee Simple 440,000 06/09/99 50.88% 43.00%
</TABLE>
<PAGE> 12
GENERAL MORTGAGE LOAN INFORMATION
<TABLE>
<CAPTION>
MORTGAGE MORT- ADMIN-
CONTROL LOAN GAGE ISTRATIVE
NUMBER SELLER LOAN / PROPERTY NAME ORIGINAL BALANCE RATE FEE RATE
- ------------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C>
1 SBRC Putnam Building 28,878,148.39 (@) 7.570% 0.1075%
2 GCFP Jovanna Villas Apartments 13,750,000.00 8.300% 0.1075%
3 GCFP Los Cabos II Apartments 10,000,000.00 8.300% 0.1075%
4 GCFP Sunrise Plaza Shopping Center 14,930,000.00 8.140% 0.1075%
5 GCFP Hasbrouck & Torview Apartments 14,700,000.00 8.140% 0.1075%
- ------------------------------------------------------------------------------------------------------------------------------------
6 SBRC Muncie Apartments Portfolio 13,775,000.00 6.940% 0.1725%
6A SBRC Silvertree Apartments
6B SBRC Windsong Apartments
6C SBRC Autumn Breeze Apartments
6D SBRC Sunreach Apartments
6E SBRC Everbrook Apartments
6F SBRC Cardinal Villa Apartments
- ------------------------------------------------------------------------------------------------------------------------------------
7 SBRC Sports Arena Village 13,500,000.00 7.510% 0.1725%
8 GCFP Holiday Inn Somerset 13,000,000.00 9.140% 0.1175%
9 GCFP Southridge Shopping Center 11,442,000.00 8.670% 0.1075%
10 GCFP Stewart Plaza 11,261,000.00 7.920% 0.1175%
11 GCFP The Carriage Building (Building 39) 11,000,000.00 8.220% 0.1075%
12 GCFP 1000 Adams Avenue 10,920,000.00 8.020% 0.1175%
13 GCFP 101 West Avenue 10,400,000.00 7.685% 0.1075%
14 GCFP Clearview Farms Apartments 9,773,000.00 8.180% 0.1075%
15 GCFP The TJ Building 8,200,000.00 8.430% 0.1075%
16 GCFP International Precision Components Corp. Building 8,048,000.00 8.840% 0.1075%
17 GCFP 480 Sprague Street 8,000,000.00 8.070% 0.1175%
18 GCFP 990 Spring Garden Street 7,980,000.00 8.260% 0.1075%
19 SBRC Los Altos Woods Office Building 7,860,000.00 7.840% 0.1075%
20 GCFP 655 Merrick Avenue 7,000,000.00 8.030% 0.1075%
21 GCFP Nicholson Plaza 6,900,000.00 8.560% 0.1075%
22 GCFP Ventura Village Shopping Center 6,690,000.00 8.220% 0.1075%
23 SBRC Bridgetown 1 Office Building 6,650,000.00 8.200% 0.1475%
24 GCFP Courtyard Center 6,600,000.00 7.900% 0.1075%
25 GCFP Raymour & Flanigan Plaza A 6,500,000.00 8.270% 0.1175%
26 GCFP 4707 East Baseline Road 6,286,000.00 8.380% 0.1075%
27 GCFP Holiday Inn Arena 6,300,000.00 8.060% 0.1175%
28 GCFP Kentbrook Apartments 6,100,000.00 8.050% 0.1075%
29 GCFP Ramada Plaza Hotel and Office Building 6,000,000.00 7.890% 0.1175%
30 GCFP Quail Park I 5,900,000.00 9.030% 0.1075%
31 GCFP 139 Main Street 5,700,000.00 7.700% 0.1175%
32 GCFP Holiday Inn University 5,500,000.00 8.060% 0.1175%
33 GCFP PRG - Scenic Technologies 5,475,000.00 8.310% 0.1075%
34 GCFP Raymour & Flanigan Plaza B 5,400,000.00 8.390% 0.1175%
35 GCFP West County Professional and Medical Center 5,300,000.00 8.560% 0.1075%
36 SBRC Herndon Plaza Retail Center 5,492,990.56 (&) 7.280% 0.1075%
37 GCFP 15250 Avenue of Science 5,350,000.00 6.870% 0.1075%
38 GCFP The Barnyard Retail Center 5,250,000.00 7.000% 0.1075%
39 GCFP 711 Madison Avenue 5,200,000.00 8.200% 0.1175%
40 SBRC 132 South Rodeo Drive 5,000,000.00 8.450% 0.1075%
41 GCFP 4001 Fairview Industrial Drive Southeast 4,850,000.00 8.260% 0.1075%
42 GCFP The Parris Building (Building 34) 4,795,000.00 7.825% 0.1075%
43 SBRC Cherry Tree Shopping Center 4,700,000.00 8.400% 0.1725%
44 SBRC 1916-1928 Old Middlefield Road 4,700,000.00 7.690% 0.1075%
45 GCFP Days Inn Singer Island 4,500,000.00 9.110% 0.1075%
46 GCFP The Sports Authority 4,500,000.00 7.920% 0.1075%
47 GCFP Grand Union Supermarket 4,468,462.62 8.120% 0.1075%
48 GCFP Parklawn Center 4,125,000.00 8.575% 0.1075%
49 GCFP Two World's Fair Drive 4,115,000.00 8.160% 0.1075%
50 GCFP Arden Woods Office Building 4,100,000.00 8.540% 0.1075%
51 GCFP 350 Centerpointe 4,050,000.00 8.360% 0.1075%
52 GCFP Erie Canal Commons 4,000,000.00 7.780% 0.1175%
53 GCFP Executive Center Northridge 3,925,000.00 8.550% 0.1175%
------------------------------------------
</TABLE>
<TABLE>
<CAPTION>
ANTICI-
NET PATED SCHED-
MORT- INTEREST FIRST REPAY- ULED
CONTROL GAGE ACCRUAL PAYMENT GRACE MENT MATURITY
NUMBER RATE METHOD LOAN TYPE NOTE DATE DATE PERIOD DATE DATE
- --------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C> <C> <C>
1 7.463% Actual/360 Balloon 04/13/99 06/01/99 10 NAP 08/01/13
2 8.193% Actual/360 Balloon 12/22/99 02/01/00 5 NAP 01/01/10
3 8.193% Actual/360 Balloon 12/22/99 02/01/00 5 NAP 01/01/10
4 8.033% Actual/360 Balloon 12/09/99 02/01/00 5 NAP 01/01/10
5 8.033% Actual/360 Balloon 10/27/99 12/01/99 5 NAP 11/01/09
- --------------------------------------------------------------------------------------------------------------
6 6.768% Actual/360 Fully Amortizing 06/06/98 08/01/98 10 NAP 07/01/18
6A
6B
6C
6D
6E
6F
- --------------------------------------------------------------------------------------------------------------
7 7.338% Actual/360 Fully Amortizing 05/26/98 07/01/98 10 NAP 06/01/18
8 9.023% Actual/360 Balloon 07/16/99 09/01/99 5 NAP 08/01/09
9 8.563% Actual/360 Balloon 01/05/00 03/01/00 5 NAP 02/01/10
10 7.803% Actual/360 Balloon 05/14/99 07/01/99 5 NAP 06/01/09
11 8.113% Actual/360 Balloon 10/14/99 12/01/99 5 NAP 11/01/09
12 7.903% Actual/360 Balloon 08/02/99 10/01/99 5 NAP 09/01/09
13 7.578% Actual/360 Balloon 07/23/99 09/01/99 5 NAP 08/01/09
14 8.073% Actual/360 Balloon 12/30/99 02/01/00 5 NAP 01/01/10
15 8.323% Actual/360 Balloon 08/09/99 10/01/99 5 NAP 09/01/09
16 8.733% Actual/360 Balloon 12/20/99 02/01/00 5 NAP 01/01/10
17 7.953% Actual/360 Balloon 11/22/99 01/01/00 5 NAP 12/01/09
18 8.153% Actual/360 Balloon 12/29/99 02/01/00 5 NAP 12/31/09
19 7.733% Actual/360 Balloon 08/16/99 10/01/99 10 NAP 09/01/09
20 7.923% Actual/360 Balloon 07/16/99 09/01/99 10 NAP 08/01/09
21 8.453% Actual/360 Balloon 05/27/99 08/01/99 5 NAP 07/01/09
22 8.113% Actual/360 Balloon 01/11/00 03/01/00 5 NAP 02/01/10
23 8.053% Actual/360 Balloon 10/13/99 12/01/99 5 NAP 11/01/09
24 7.793% Actual/360 Balloon 06/02/99 08/01/99 5 NAP 07/01/09
25 8.153% Actual/360 Balloon 09/02/99 11/01/99 5 NAP 10/01/09
26 8.273% Actual/360 Balloon 12/08/99 02/01/00 5 NAP 01/01/10
27 7.943% Actual/360 Balloon 04/27/99 06/01/99 5 NAP 05/01/09
28 7.943% Actual/360 Balloon 11/24/99 01/01/00 5 NAP 12/01/09
29 7.773% Actual/360 Balloon 04/12/99 06/01/99 5 NAP 05/01/09
30 8.923% Actual/360 Balloon 01/13/00 03/01/00 5 NAP 02/01/10
31 7.583% Actual/360 Balloon 05/03/99 07/01/99 5 NAP 06/01/09
32 7.943% Actual/360 Balloon 04/27/99 06/01/99 5 NAP 05/01/09
33 8.203% Actual/360 Balloon 06/25/99 08/01/99 5 NAP 07/01/09
34 8.273% Actual/360 Balloon 12/15/99 02/01/00 5 NAP 01/01/10
35 8.453% Actual/360 Balloon 12/13/99 02/01/00 5 NAP 01/01/10
36 7.173% 30/360 Balloon 06/24/99 08/01/99 0 NAP 03/01/10
37 6.763% Actual/360 Balloon 08/24/98 10/01/98 10 NAP 09/01/08
38 6.893% Actual/360 Balloon 09/28/98 11/01/98 5 NAP 10/01/08
39 8.083% Actual/360 Balloon 07/09/99 09/01/99 10 NAP 08/01/09
40 8.343% Actual/360 Balloon 08/12/99 10/01/99 10 NAP 09/01/09
41 8.153% Actual/360 Balloon 12/08/99 02/01/00 5 NAP 01/01/10
42 7.718% Actual/360 Balloon 08/26/99 10/01/99 5 NAP 09/01/09
43 8.228% Actual/360 Balloon 11/12/99 01/01/00 5 NAP 12/01/09
44 7.583% Actual/360 Balloon 08/19/99 10/01/99 10 NAP 09/01/09
45 9.003% Actual/360 Balloon 06/30/99 08/01/99 5 NAP 07/01/09
46 7.813% Actual/360 Balloon 02/12/99 04/01/99 5 NAP 03/01/14
47 8.013% 30/360 Balloon 08/19/99 10/01/99 5 NAP 04/01/09
48 8.468% Actual/360 Balloon 10/29/99 01/01/00 5 NAP 12/01/09
49 8.053% Actual/360 Balloon 06/10/99 08/01/99 5 NAP 07/01/09
50 8.433% Actual/360 Balloon 12/30/99 02/01/00 5 NAP 01/01/10
51 8.253% Actual/360 Balloon 07/14/99 09/01/99 10 NAP 08/01/09
52 7.663% Actual/360 Balloon 04/12/99 06/01/99 5 NAP 05/01/09
53 8.433% Actual/360 Balloon 10/11/99 12/01/99 5 NAP 11/01/09
---------------------------------------------------------------------------------------------------
</TABLE>
<TABLE>
<CAPTION>
CALCU-
LATED REMAIN- CALCULATED
ORIGINAL ORIGINAL ING TERM REMAINING
MONTHLY TERM TO AMORT- TO AMORT-
DEBT MATURITY IZATION SEASON- MATURITY IZATION
CONTROL SERVICE /ARD TERM ING /ARD TERM CUT-OFF DATE
NUMBER PAYMENT (MONTHS) (MONTHS) (MONTHS) (MONTHS) (MONTHS) BALANCE
- -----------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C> <C>
1 204,688.87 171 351.00 13 158 338.00 28,618,254.87
2 103,782.88 120 360.00 5 115 355.00 13,712,398.54
3 75,478.45 120 360.00 5 115 355.00 9,972,653.53
4 111,011.65 120 360.00 5 115 355.00 14,887,462.50
5 109,301.49 120 360.00 7 113 353.00 14,641,646.86
- -----------------------------------------------------------------------------------------------------
6 106,301.88 240 240.00 23 217 217.00 13,152,356.05
6A
6B
6C
6D
6E
6F
- -----------------------------------------------------------------------------------------------------
7 108,837.64 240 240.00 24 216 216.00 12,904,149.90
8 110,344.53 120 300.00 10 110 290.00 12,899,823.81
9 89,361.29 120 360.00 4 116 356.00 11,417,665.34
10 82,002.07 120 360.00 12 108 348.00 11,180,811.13
11 82,407.45 120 360.00 7 113 353.00 10,957,229.98
12 80,279.39 120 360.00 9 111 351.00 10,862,493.05
13 74,040.28 120 360.00 10 110 350.00 10,334,868.59
14 72,940.91 120 360.00 5 115 355.00 9,745,437.85
15 65,642.26 120 300.00 9 111 291.00 8,133,454.02
16 63,832.00 120 359.99 5 115 354.99 8,028,928.29
17 59,092.02 120 360.00 6 114 354.00 7,973,179.25
18 60,007.18 120 360.00 5 115 355.00 7,957,951.34
19 56,799.62 120 360.00 9 111 351.00 7,816,668.83
20 51,509.99 120 360.00 10 110 350.00 6,959,929.00
21 55,839.94 120 300.00 11 109 289.00 6,834,741.86
22 50,118.71 120 360.00 4 116 356.00 6,674,166.58
23 49,725.67 120 360.00 7 113 353.00 6,624,008.88
24 47,969.16 120 360.00 11 109 349.00 6,557,619.61
25 48,923.75 120 360.00 8 112 352.00 6,472,287.81
26 47,800.33 120 360.00 5 115 355.00 6,269,162.87
27 48,875.09 120 300.00 13 107 287.00 6,221,465.02
28 44,972.44 120 360.00 6 114 354.00 6,079,439.34
29 45,872.61 120 300.00 13 107 287.00 5,922,694.68
30 47,600.15 120 360.00 4 116 356.00 5,888,509.06
31 40,638.73 120 360.00 12 108 348.00 5,657,038.58
32 42,668.73 120 300.00 13 107 287.00 5,431,437.71
33 43,387.39 120 300.00 11 109 289.00 5,420,526.03
34 41,101.09 120 360.00 5 115 355.00 5,385,573.66
35 40,978.00 120 360.00 5 115 355.00 5,286,459.35
36 51,619.11 128 171.50 11 117 160.50 5,285,529.04
37 35,127.82 120 360.00 21 99 339.00 5,259,510.24
38 34,928.38 120 360.00 20 100 340.00 5,168,611.92
39 40,825.81 120 300.00 10 110 290.00 5,151,514.54
40 38,268.64 120 360.00 9 111 351.00 4,976,477.85
41 36,470.53 120 360.00 5 115 355.00 4,836,599.49
42 34,600.81 120 360.00 9 111 351.00 4,768,465.71
43 35,806.37 120 360.00 6 114 354.00 4,685,601.62
44 44,078.58 120 180.00 9 111 171.00 4,575,158.99
45 38,103.38 120 300.00 11 109 289.00 4,462,078.10
46 32,768.79 180 360.00 15 165 345.00 4,460,072.55
47 35,027.34 115 295.00 9 106 286.00 4,424,160.29
48 31,937.20 120 360.00 6 114 354.00 4,112,970.74
49 30,654.65 120 360.00 11 109 349.00 4,090,384.44
50 31,641.75 120 360.00 5 115 355.00 4,089,469.58
51 32,230.49 120 300.00 10 110 290.00 4,013,407.35
52 28,739.46 120 360.00 13 107 347.00 3,968,362.42
53 30,319.05 120 360.00 7 113 353.00 3,911,014.79
------------------------------------------------------------------------------------------
</TABLE>
Footnotes: (@)Loan was funded in two stages. First funding was on 7/29/98
for $18,600,000; second funding was for $10,400,000 on 4/13/99.
(&)Note Date shown is loan modification date. Original Note Date
and Original Balance were 3/2/87 and $7,600,000, respectively.
<PAGE> 13
GENERAL MORTGAGE LOAN INFORMATION
<TABLE>
<CAPTION>
MORTGAGE MORT- ADMIN-
CONTROL LOAN GAGE ISTRATIVE
NUMBER SELLER LOAN / PROPERTY NAME ORIGINAL BALANCE RATE FEE RATE
- ------------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C>
54 SBRC Jester Village Retail Center 3,875,000.00 8.560% 0.1725%
55 GCFP Suncreek Corporate Center 3,850,000.00 8.150% 0.1075%
56 GCFP Airport Business Plaza 3,800,000.00 7.180% 0.1075%
57 SBRC Otay Distribution Center 3,700,000.00 8.375% 0.1725%
58 GCFP Groesbeck Industrial Park 3,700,000.00 8.766% 0.1075%
59 GCFP A Safe Self Storage 3,560,000.00 8.620% 0.1175%
60 GCFP Audobon One 3,525,000.00 7.750% 0.1175%
61 GCFP Quail Valley Apartments 3,500,000.00 8.030% 0.1075%
62 SBRC Valley Sunset Center 3,500,000.00 8.000% 0.1725%
63 GCFP Tangerine Hill Apartments 3,375,000.00 7.420% 0.1075%
64 GCFP Modesto Imaging Center 3,350,000.00 8.260% 0.1075%
65 GCFP Beechnut Grove Apartments 2,215,000.00 8.350% 0.1075%
66 GCFP Woodvine Apartments 1,085,000.00 8.350% 0.1075%
67 GCFP Holiday Inn Kennedy Space Center 3,300,000.00 8.060% 0.1175%
68 GCFP Chateau Resort & Conf. 3,250,000.00 9.310% 0.1075%
69 GCFP West Pointe Apartments 3,229,000.00 8.070% 0.1075%
70 GCFP Auburn Hills Industrial Center 3,220,000.00 8.866% 0.1075%
71 SBRC Ponderosa Village Shopping Center 3,200,000.00 8.020% 0.1375%
72 SBRC Heinz Apartments 3,191,000.00 8.430% 0.1375%
73 GCFP Barcelona Apartments 3,170,000.00 7.680% 0.1075%
74 SBRC Highbury Court Apartments 3,125,000.00 8.130% 0.1275%
75 GCFP BankBoston Building 3,050,000.00 8.290% 0.1075%
76 SBRC Northwest Plaza Shopping Center 3,000,000.00 8.310% 0.1275%
77 GCFP 43 West 47th Street 3,000,000.00 8.340% 0.1075%
78 SBRC 58-38 Page Place 3,000,000.00 8.900% 0.1075%
79 GCFP 3832-3844 Sepulveda Boulevard 3,000,000.00 7.090% 0.1075%
80 SBRC Sweetwater Plaza East 3,000,000.00 7.300% 0.1075%
81 SBRC Duane Reade Maspeth 2,900,000.00 7.750% 0.1075%
82 GCFP Fairfield Inn Houma 2,910,000.00 8.730% 0.1075%
83 SBRC Brentwood Apartments 1,710,000.00 7.875% 0.1725%
84 SBRC Whitehall Apartments 1,140,000.00 7.875% 0.2975%
85 SBRC Wind River Park Plaza 1,425,000.00 8.600% 0.1375%
86 SBRC Newport Victoria Plaza 1,380,000.00 8.600% 0.1375%
87 SBRC Haverty Furniture Store 2,750,000.00 7.966% 0.1075%
88 GCFP Westgate Office Center 2,740,000.00 8.110% 0.1175%
89 GCFP Commonwealth Park 2,722,500.00 8.220% 0.1175%
- ------------------------------------------------------------------------------------------------------------------------------------
90 SBRC New Jersey Portfolio 2,704,000.00 8.250% 0.1725%
90A SBRC 5004 Palisades
90B SBRC 727 & 727A 25th Street
90C SBRC Franklin's Tower Two
90D SBRC Franklin's Tower One
- ------------------------------------------------------------------------------------------------------------------------------------
91 GCFP Centerpointe 24-Hour Fitness 2,650,000.00 8.570% 0.1075%
92 GCFP Keats Plaza 2,625,000.00 8.575% 0.1075%
93 SBRC South Pointe Townhomes 2,565,030.12 (#) 7.130% 0.1275%
94 GCFP Glenmoor Green I Apartments 2,550,000.00 8.110% 0.1075%
95 SBRC Alameda Shopping Center 2,525,000.00 8.125% 0.1725%
96 SBRC 41 North Division Street 2,500,000.00 7.950% 0.1075%
97 GCFP Glenmoor Green II Apartments 2,475,000.00 8.120% 0.1075%
98 GCFP Flagship Wharf Commercial Condominium 2,400,000.00 7.710% 0.1075%
99 GCFP South Park Center 2,376,000.00 8.310% 0.1175%
100 GCFP 1952 West El Camino 2,370,000.00 8.410% 0.1075%
101 SBRC Office Max Traverse 2,500,000.00 8.250% 0.1075%
102 GCFP Rockland Multi-family Residences 2,325,000.00 8.050% 0.1075%
103 GCFP Realty Expert Building 2,300,000.00 8.225% 0.1075%
104 GCFP 75 Bermar Park, Nickel Office Building & Tonida Office Building 2,300,000.00 8.450% 0.1075%
105 SBRC Office Max Mankato 2,400,000.00 7.950% 0.1075%
106 SBRC Office Max Martinsburg 2,360,000.00 7.375% 0.1075%
107 GCFP Kmart South Bend 2,250,000.00 8.170% 0.1075%
------------------------------------------
</TABLE>
<TABLE>
<CAPTION>
ANTICI-
NET PATED SCHED-
MORT- INTEREST FIRST REPAY- ULED
CONTROL GAGE ACCRUAL PAYMENT GRACE MENT MATURITY
NUMBER RATE METHOD LOAN TYPE NOTE DATE DATE PERIOD DATE DATE
- --------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C> <C> <C>
54 8.388% Actual/360 Balloon 11/23/99 01/01/00 5 NAP 12/01/09
55 8.043% Actual/360 Balloon 11/08/99 01/01/00 5 NAP 12/01/09
56 7.073% Actual/360 ARD 08/20/98 10/01/98 10 09/01/08 09/01/23
57 8.203% Actual/360 Balloon 12/16/99 02/01/00 5 NAP 01/01/10
58 8.659% Actual/360 Balloon 01/14/00 03/01/00 5 NAP 02/01/10
59 8.503% Actual/360 Balloon 10/19/99 12/01/99 5 NAP 11/01/09
60 7.633% Actual/360 Balloon 07/01/99 08/01/99 5 NAP 07/01/09
61 7.923% Actual/360 Balloon 11/30/99 01/01/00 5 NAP 12/01/09
62 7.828% Actual/360 Balloon 02/26/98 04/01/98 10 NAP 03/01/08
63 7.313% Actual/360 Balloon 04/28/99 06/01/99 10 NAP 05/01/09
64 8.153% Actual/360 Balloon 11/19/99 01/01/00 5 NAP 12/01/09
65 8.243% Actual/360 Balloon 11/29/99 01/01/00 5 NAP 12/01/06
66 8.243% Actual/360 Balloon 11/29/99 01/01/00 5 NAP 12/01/06
67 7.943% Actual/360 Balloon 04/27/99 06/01/99 5 NAP 05/01/09
68 9.203% Actual/360 Balloon 08/10/99 10/01/99 5 NAP 09/01/09
69 7.963% Actual/360 Balloon 10/27/99 12/01/99 5 NAP 11/01/09
70 8.759% Actual/360 Balloon 01/14/00 03/01/00 5 NAP 02/01/10
71 7.883% Actual/360 Balloon 06/17/99 08/01/99 10 NAP 07/01/09
72 8.293% Actual/360 Balloon 10/27/99 12/01/99 10 NAP 11/01/09
73 7.573% Actual/360 Balloon 08/03/99 10/01/99 5 NAP 09/01/09
74 8.003% Actual/360 Balloon 06/25/99 08/01/99 10 NAP 07/01/09
75 8.183% Actual/360 Balloon 10/18/99 12/01/99 5 NAP 11/01/09
76 8.183% Actual/360 Balloon 09/15/99 11/01/99 10 NAP 10/01/09
77 8.233% Actual/360 Balloon 09/24/99 11/01/99 5 NAP 10/01/09
78 8.793% Actual/360 Balloon 07/08/99 09/01/99 10 NAP 08/01/09
79 6.983% 30/360 Balloon 08/19/98 10/01/98 10 NAP 09/01/08
80 7.193% Actual/360 Balloon 03/03/98 05/01/98 10 NAP 04/01/08
81 7.643% Actual/360 Balloon 05/07/99 07/01/99 10 NAP 06/01/09
82 8.623% Actual/360 Fully Amortizing 04/15/99 06/01/99 5 NAP 05/01/24
83 7.703% Actual/360 Balloon 04/22/99 06/01/99 5 NAP 05/01/09
84 7.578% Actual/360 Balloon 04/22/99 06/01/99 5 NAP 05/01/09
85 8.463% Actual/360 Balloon 08/16/99 10/01/99 10 NAP 09/01/09
86 8.463% Actual/360 Balloon 08/16/99 10/01/99 10 NAP 09/01/09
87 7.859% Actual/360 Balloon 08/27/99 10/01/99 5 NAP 09/01/09
88 7.993% Actual/360 Balloon 08/06/99 10/01/99 5 NAP 09/01/09
89 8.103% Actual/360 Balloon 09/28/99 11/01/99 5 NAP 10/01/09
- --------------------------------------------------------------------------------------------------------------
90 8.078% Actual/360 Balloon 05/27/99 07/01/99 5 NAP 06/01/09
90A
90B
90C
90D
- --------------------------------------------------------------------------------------------------------------
91 8.463% Actual/360 Balloon 09/14/99 11/01/99 5 NAP 10/01/09
92 8.468% Actual/360 Balloon 10/29/99 01/01/00 5 NAP 12/01/09
93 7.003% Actual/360 Balloon 01/01/00 02/01/00 10 NAP 08/01/08
94 8.003% Actual/360 Balloon 11/24/99 01/01/00 5 NAP 12/01/09
95 7.953% Actual/360 Balloon 07/23/99 09/01/99 5 NAP 08/01/09
96 7.843% Actual/360 Balloon 09/30/99 11/01/99 10 NAP 10/01/09
97 8.013% Actual/360 Balloon 11/24/99 01/01/00 5 NAP 12/01/09
98 7.603% Actual/360 Balloon 05/05/99 07/01/99 5 NAP 06/01/09
99 8.193% Actual/360 Balloon 08/02/99 10/01/99 5 NAP 09/01/09
100 8.303% Actual/360 Balloon 07/14/99 09/01/99 5 NAP 08/01/09
101 8.143% Actual/360 Fully Amortizing 09/23/97 11/01/97 10 NAP 01/01/17
102 7.943% Actual/360 Balloon 08/12/99 10/01/99 5 NAP 09/01/09
103 8.118% Actual/360 Balloon 11/01/99 12/01/99 5 NAP 11/01/09
104 8.343% Actual/360 Balloon 09/21/99 11/01/99 5 NAP 10/01/09
105 7.843% Actual/360 Fully Amortizing 01/30/98 03/01/98 10 NAP 05/01/17
106 7.268% Actual/360 Fully Amortizing 10/15/98 12/01/98 10 NAP 01/01/18
107 8.063% Actual/360 Balloon 09/13/99 11/01/99 7 NAP 10/01/09
---------------------------------------------------------------------------------------------------
</TABLE>
<TABLE>
<CAPTION>
CALCU-
LATED REMAIN- CALCULATED
ORIGINAL ORIGINAL ING TERM REMAINING
MONTHLY TERM TO AMORT- TO AMORT-
DEBT MATURITY IZATION SEASON- MATURITY IZATION
CONTROL SERVICE /ARD TERM ING /ARD TERM CUT-OFF DATE
NUMBER PAYMENT (MONTHS) (MONTHS) (MONTHS) (MONTHS) (MONTHS) BALANCE
- -----------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C> <C>
54 29,960.33 120 360.00 6 114 354.00 3,863,651.49
55 28,653.55 120 360.00 6 114 354.00 3,837,367.70
56 27,295.52 120 300.00 21 99 279.00 3,705,428.48
57 28,122.67 120 360.00 5 115 355.00 3,690,076.62
58 30,459.55 120 300.00 4 116 296.00 3,687,015.36
59 28,954.54 120 300.00 7 113 293.00 3,538,409.59
60 25,253.53 120 360.00 11 109 349.00 3,501,443.38
61 25,755.00 120 360.00 6 114 354.00 3,488,139.63
62 27,290.78 120 290.61 27 93 263.61 3,394,280.78
63 23,413.88 120 360.00 13 107 347.00 3,345,711.83
64 25,190.99 120 360.00 6 114 354.00 3,339,332.56
65 16,796.53 84 360.00 6 78 354.00 2,208,119.47
66 8,227.64 84 360.00 6 78 354.00 1,081,629.66
67 25,601.24 120 300.00 13 107 287.00 3,258,862.60
68 27,967.09 120 300.00 9 111 291.00 3,227,894.73
69 23,851.02 120 360.00 7 113 353.00 3,215,949.33
70 25,598.99 120 360.00 4 116 356.00 3,213,470.27
71 23,525.10 120 360.00 11 109 349.00 3,180,107.73
72 24,377.90 120 360.00 7 113 353.00 3,179,259.26
73 22,557.12 120 360.00 9 111 351.00 3,151,810.47
74 23,213.98 120 360.00 11 109 349.00 3,106,150.84
75 22,999.46 120 360.00 7 113 353.00 3,038,355.72
76 22,664.66 120 360.00 8 112 352.00 2,987,349.31
77 23,834.21 120 300.00 8 112 292.00 2,978,382.70
78 24,970.77 120 300.00 10 110 290.00 2,975,696.38
79 20,140.73 120 360.00 21 99 339.00 2,946,157.15
80 21,780.94 120 300.00 26 94 274.00 2,908,631.50
81 20,775.96 120 360.00 12 108 348.00 2,878,420.21
82 23,884.85 300 300.00 13 287 287.00 2,878,288.00
83 12,538.46 120 344.56 13 107 331.56 1,694,918.56
84 8,358.98 120 344.55 13 107 331.55 1,129,945.62
85 11,058.17 120 360.00 9 111 351.00 1,418,562.85
86 10,708.96 120 360.00 9 111 351.00 1,373,766.17
87 20,113.38 120 360.00 9 111 351.00 2,735,316.46
88 20,315.66 120 360.00 9 111 351.00 2,725,901.42
89 20,395.84 120 360.00 8 112 352.00 2,710,733.50
- -----------------------------------------------------------------------------------------------------
90 20,546.28 120 343.23 12 108 331.23 2,683,469.68
90A
90B
90C
90D
- -----------------------------------------------------------------------------------------------------
91 20,507.82 120 360.00 8 112 352.00 2,639,607.64
92 20,323.67 120 360.00 6 114 354.00 2,617,345.03
93 17,539.62 103 343.00 5 98 338.00 2,554,420.24
94 18,906.91 120 360.00 6 114 354.00 2,541,542.28
95 18,748.05 120 360.00 10 110 350.00 2,510,907.57
96 18,257.92 120 359.93 8 112 351.93 2,488,377.63
97 18,368.14 120 360.00 6 114 354.00 2,466,813.16
98 18,064.91 120 300.00 12 108 288.00 2,370,296.60
99 17,950.41 120 360.00 9 111 351.00 2,364,397.65
100 18,072.30 120 360.00 10 110 350.00 2,357,761.67
101 21,669.48 231 230.00 32 199 198.00 2,348,838.78
102 17,141.14 120 360.00 9 111 351.00 2,312,850.05
103 17,238.73 120 360.00 7 113 353.00 2,291,068.77
104 18,442.79 120 300.00 8 112 292.00 2,283,786.06
105 20,320.78 231 231.00 28 203 203.00 2,270,572.67
106 19,193.91 230 230.00 19 211 211.00 2,269,770.36
107 16,777.12 120 360.00 8 112 352.00 2,240,142.88
------------------------------------------------------------------------------------------
</TABLE>
Footnotes: (#)Note Date shown is loan modification date. Original Note Date
and Original Balance were 7/23/98 and $2,650,000, respectively.
<PAGE> 14
GENERAL MORTGAGE LOAN INFORMATION
<TABLE>
<CAPTION>
MORTGAGE MORT- ADMIN-
CONTROL LOAN GAGE ISTRATIVE
NUMBER SELLER LOAN / PROPERTY NAME ORIGINAL BALANCE RATE FEE RATE
- ------------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C>
108 GCFP Wolfie's Plaza 2,250,000.00 8.470% 0.1075%
109 GCFP 200-220 West 1st Street 2,225,000.00 8.870% 0.1075%
110 GCFP The Loring Building 2,200,000.00 8.080% 0.1175%
111 GCFP Park Paloma Apartments 2,150,000.00 7.800% 0.1075%
112 GCFP Mitchell Building 2,150,000.00 8.050% 0.1075%
113 GCFP Kennedy I Office Building 2,110,000.00 8.970% 0.1075%
114 SBRC Holiday Inn Express 2,150,000.00 9.250% 0.1725%
115 GCFP 16300 Addison Road Office Building 2,100,000.00 8.160% 0.1075%
116 GCFP Fairfield Inn Jackson 2,090,000.00 8.730% 0.1075%
117 SBRC Amberwood Mobile Home Park 2,080,000.00 8.370% 0.1075%
118 SBRC Carson Commerce Center 2,062,500.00 8.500% 0.1725%
119 GCFP Nome Plaza Shopping Center 2,050,000.00 8.440% 0.1075%
120 GCFP River Park Shopping Center 2,050,000.00 7.990% 0.1175%
121 SBRC Fountain Plaza 2,050,000.00 7.500% 0.1375%
122 GCFP Fairfield Inn Hattiesburg 2,020,000.00 8.730% 0.1075%
123 GCFP Fairfield Inn Lake Charles-Sulphur 2,005,000.00 8.730% 0.1075%
124 SBRC Hampton Inn Blythe 2,000,000.00 8.900% 0.1075%
125 SBRC The Grove Shopping Center 1,875,000.00 8.500% 0.1725%
126 GCFP 475-499 Hillside Avenue 1,900,000.00 8.780% 0.1075%
127 SBRC Copeland Shopping Center 1,880,000.00 8.375% 0.1725%
128 GCFP The Fleet Building 1,850,000.00 8.290% 0.1075%
129 GCFP Commack Tower Plaza 1,860,000.00 8.390% 0.1075%
130 GCFP Shoppes of Northshore 1,847,000.00 8.590% 0.1175%
131 SBRC Las Posadas Shopping Center 1,830,000.00 7.955% 0.1725%
132 SBRC The Ville Apartments 1,840,000.00 7.680% 0.1725%
133 GCFP Amelia Court Apartments 1,835,000.00 7.700% 0.1075%
134 SBRC Long Street Townhouses 1,800,000.00 8.140% 0.1725%
135 GCFP Silverbrook Apartments 1,780,000.00 7.590% 0.1075%
136 SBRC Garden Apartments 1,762,500.00 7.750% 0.1725%
137 GCFP Westchester and New Haven Apartments 1,740,000.00 8.220% 0.1175%
138 SBRC Madison Midtown Shopping Center 1,165,000.00 8.200% 0.2975%
139 SBRC Cleveland Corners Shopping Center 485,000.00 8.200% 0.2975%
140 SBRC Park Place Apartments 1,650,000.00 7.875% 0.1725%
141 GCFP Horizons Apartments 1,629,000.00 7.840% 0.1075%
142 GCFP Regency Square Apartments 1,635,000.00 8.060% 0.1075%
143 SBRC Federal Express 1,600,000.00 7.750% 0.1725%
144 SBRC Levittown Professional Building 1,560,000.00 8.740% 0.1725%
145 SBRC 3311 Richmond Office Building 1,550,000.00 8.550% 0.1375%
146 SBRC Carmel Towers 1,550,000.00 7.875% 0.1725%
147 GCFP Westwood Apartments 1,500,000.00 8.090% 0.1075%
148 SBRC Crestridge Apartments 1,480,000.00 9.375% 0.2975%
149 GCFP Pine Tree Square 1,461,000.00 9.190% 0.1075%
150 GCFP Thistlewood Apartments 1,472,000.00 7.980% 0.1075%
151 GCFP Lesbo/Bullion Mobile Home Park 1,460,000.00 8.240% 0.1075%
152 SBRC The Town Center 1,455,000.00 8.230% 0.2975%
153 SBRC Bayridge Apartments 1,492,000.00 8.750% 0.2975%
154 SBRC Ramada Inn - Elizabethtown 1,450,000.00 9.875% 0.2975%
155 SBRC Oasis Surgery Center 1,400,000.00 8.720% 0.2975%
156 SBRC 715 South Oxford Court Apartments 1,408,000.00 8.375% 0.2975%
157 SBRC Barefoot Bay Medical Office Center 1,365,000.00 8.250% 0.2975%
158 GCFP 14 Mamaroneck Avenue 1,358,100.00 8.040% 0.1075%
159 SBRC Presidio Plaza 1,350,000.00 8.625% 0.2975%
160 SBRC 904-912 21st Avenue 1,360,000.00 7.970% 0.2975%
161 GCFP Ambassador Apartments 1,370,000.00 7.250% 0.1075%
162 SBRC Frisco South Shopping Center 1,345,000.00 8.250% 0.2975%
163 GCFP Oquendo Office Warehouse 1,330,000.00 8.800% 0.1075%
164 GCFP Palm Harbor Mobile Home Park 1,324,000.00 8.010% 0.1075%
165 SBRC Milan Apartments 1,300,000.00 8.100% 0.1075%
166 SBRC Palm Pacific Plaza Shopping Center 1,300,000.00 8.313% 0.2975%
167 SBRC North Dixie Commerce Center 1,295,000.00 8.490% 0.2975%
</TABLE>
<TABLE>
<CAPTION>
ANTICI-
NET PATED SCHED-
MORT- INTEREST FIRST REPAY- ULED
CONTROL GAGE ACCRUAL PAYMENT GRACE MENT MATURITY
NUMBER RATE METHOD LOAN TYPE NOTE DATE DATE PERIOD DATE DATE
- --------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C> <C> <C>
108 8.363% Actual/360 Balloon 06/11/99 08/01/99 5 NAP 07/01/09
109 8.763% Actual/360 Balloon 10/01/99 11/01/99 5 NAP 10/01/09
110 7.963% Actual/360 Balloon 08/18/99 10/01/99 5 NAP 09/01/09
111 7.693% Actual/360 Balloon 09/27/99 11/01/99 5 NAP 10/01/09
112 7.943% Actual/360 Balloon 04/15/99 06/01/99 5 NAP 05/01/09
113 8.863% Actual/360 Balloon 01/28/00 03/01/00 5 NAP 02/01/10
114 9.078% Actual/360 Balloon 03/16/99 05/01/99 5 NAP 04/01/09
115 8.053% Actual/360 Balloon 07/29/99 10/01/99 5 NAP 09/01/09
116 8.623% Actual/360 Fully Amortizing 04/15/99 06/01/99 5 NAP 05/01/24
117 8.263% Actual/360 Balloon 07/01/99 08/01/99 10 NAP 07/01/09
118 8.328% Actual/360 Balloon 07/09/99 09/01/99 5 NAP 08/01/09
119 8.333% Actual/360 Balloon 04/30/99 06/01/99 10 NAP 05/01/09
120 7.873% Actual/360 Balloon 05/17/99 07/01/99 5 NAP 06/01/09
121 7.363% Actual/360 Balloon 09/22/98 11/01/98 10 NAP 10/01/08
122 8.623% Actual/360 Fully Amortizing 04/15/99 06/01/99 5 NAP 05/01/24
123 8.623% Actual/360 Fully Amortizing 04/15/99 06/01/99 5 NAP 05/01/24
124 8.793% 30/360 Fully Amortizing 10/01/97 12/01/97 5 NAP 11/01/17
125 8.328% Actual/360 Balloon 11/16/99 01/01/00 5 NAP 12/01/09
126 8.673% Actual/360 ARD 10/28/98 12/01/98 10 11/01/13 11/01/23
127 8.203% Actual/360 Balloon 09/21/99 11/01/99 5 NAP 10/01/09
128 8.183% Actual/360 Balloon 10/18/99 12/01/99 5 NAP 11/01/09
129 8.283% Actual/360 Balloon 05/13/99 07/01/99 5 NAP 06/01/09
130 8.473% Actual/360 Balloon 06/25/99 08/01/99 5 NAP 07/01/09
131 7.783% Actual/360 Balloon 04/16/99 06/01/99 5 NAP 05/01/09
132 7.508% Actual/360 Balloon 04/23/99 06/01/99 5 NAP 05/01/09
133 7.593% Actual/360 Balloon 04/13/99 06/01/99 10 NAP 05/01/09
134 7.968% Actual/360 Balloon 08/03/99 10/01/99 5 NAP 09/01/09
135 7.483% Actual/360 Balloon 05/20/99 07/01/99 10 NAP 06/01/09
136 7.578% Actual/360 Balloon 02/25/99 04/01/99 5 NAP 03/01/09
137 8.103% Actual/360 Balloon 06/03/99 08/01/99 5 NAP 07/01/09
138 7.903% Actual/360 Balloon 07/27/99 09/01/99 5 NAP 08/01/09
139 7.903% Actual/360 Balloon 07/27/99 09/01/99 5 NAP 08/01/09
140 7.703% Actual/360 Balloon 03/12/99 05/01/99 5 NAP 04/01/09
141 7.733% Actual/360 Balloon 07/12/99 09/01/99 5 NAP 08/01/09
142 7.953% 30/360 Balloon 11/20/97 01/01/98 10 NAP 12/01/07
143 7.578% Actual/360 ARD 10/29/98 12/01/98 10 11/01/08 11/01/26
144 8.568% Actual/360 Balloon 06/16/99 08/01/99 5 NAP 07/01/09
145 8.413% Actual/360 Balloon 08/20/99 10/01/99 10 NAP 09/01/09
146 7.703% Actual/360 Balloon 04/08/99 06/01/99 5 NAP 05/01/09
147 7.983% Actual/360 Balloon 09/16/99 11/01/99 5 NAP 10/01/09
148 9.078% Actual/360 Balloon 08/02/99 10/01/99 5 NAP 09/01/06
149 9.083% Actual/360 Balloon 12/29/99 02/01/00 5 NAP 01/01/10
150 7.873% Actual/360 Balloon 04/29/99 06/01/99 10 NAP 05/01/09
151 8.133% Actual/360 Balloon 04/29/99 07/01/99 10 NAP 06/01/09
152 7.933% Actual/360 Balloon 03/02/99 05/01/99 5 NAP 04/01/09
153 8.453% 30/360 Balloon 08/26/97 10/01/97 10 NAP 09/01/07
154 9.578% Actual/360 Balloon 11/16/99 01/01/00 5 NAP 12/01/09
155 8.423% Actual/360 Balloon 06/30/99 08/01/99 5 NAP 07/01/09
156 8.078% 30/360 Balloon 08/07/97 10/01/97 10 NAP 09/01/07
157 7.953% Actual/360 Balloon 03/16/99 05/01/99 5 NAP 04/01/09
158 7.933% Actual/360 Balloon 04/28/99 06/01/99 10 NAP 05/01/09
159 8.328% Actual/360 Balloon 08/24/99 10/01/99 5 NAP 09/01/09
160 7.673% Actual/360 Balloon 05/10/99 07/01/99 5 NAP 06/01/09
161 7.143% Actual/360 Balloon 10/28/98 12/01/98 10 NAP 11/01/08
162 7.953% Actual/360 Balloon 04/12/99 06/01/99 5 NAP 05/01/06
163 8.693% Actual/360 Balloon 12/17/99 02/01/00 5 NAP 01/01/10
164 7.903% Actual/360 Balloon 09/30/99 11/01/99 5 NAP 10/01/09
165 7.993% Actual/360 Balloon 08/02/99 11/01/99 10 NAP 10/01/09
166 8.015% Actual/360 Balloon 08/30/99 10/01/99 5 NAP 09/01/09
167 8.193% Actual/360 Balloon 09/08/99 11/01/99 5 NAP 10/01/09
</TABLE>
<TABLE>
<CAPTION>
CALCU-
LATED REMAIN- CALCULATED
ORIGINAL ORIGINAL ING TERM REMAINING
MONTHLY TERM TO AMORT- TO AMORT-
DEBT MATURITY IZATION SEASON- MATURITY IZATION
CONTROL SERVICE /ARD TERM ING /ARD TERM CUT-OFF DATE
NUMBER PAYMENT (MONTHS) (MONTHS) (MONTHS) (MONTHS) (MONTHS) BALANCE
- -----------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C> <C>
108 18,072.14 120 300.00 11 109 289.00 2,228,325.68
109 17,695.12 120 360.00 8 112 352.00 2,216,999.71
110 17,096.71 120 300.00 9 111 291.00 2,180,904.70
111 15,477.22 120 360.00 8 112 352.00 2,139,610.92
112 16,665.32 120 300.00 13 107 287.00 2,123,146.03
113 16,932.01 120 360.00 4 116 356.00 2,105,829.14
114 19,883.18 120 233.48 14 106 219.48 2,105,292.43
115 16,431.35 120 300.00 9 111 291.00 2,082,048.10
116 17,154.41 300 300.00 13 287 287.00 2,067,224.04
117 16,566.90 120 300.00 11 109 289.00 2,059,553.23
118 16,293.31 120 321.55 10 110 311.55 2,047,625.49
119 16,424.35 120 300.00 13 107 287.00 2,026,300.14
120 15,808.65 120 300.00 12 108 288.00 2,025,941.76
121 15,149.32 120 300.00 20 100 280.00 2,004,409.18
122 16,579.86 300 300.00 13 287 287.00 1,997,986.88
123 16,456.74 300 300.00 13 287 287.00 1,983,150.37
124 17,866.09 240 240.00 31 209 209.00 1,894,734.91
125 14,417.13 120 360.00 6 114 354.00 1,869,414.72
126 15,659.47 180 300.00 19 161 281.00 1,868,202.60
127 14,980.23 120 300.00 8 112 292.00 1,866,547.09
128 13,950.49 120 360.00 7 113 353.00 1,842,937.09
129 14,839.60 120 300.00 12 108 288.00 1,839,805.53
130 14,984.73 120 300.00 11 109 289.00 1,829,638.83
131 13,522.07 120 344.24 13 107 331.24 1,814,130.98
132 13,952.28 120 291.24 13 107 278.24 1,813,445.59
133 13,800.10 120 300.00 13 107 287.00 1,810,481.02
134 13,383.86 120 360.00 9 111 351.00 1,790,809.92
135 12,555.90 120 360.00 12 108 348.00 1,766,204.21
136 12,768.20 120 345.00 15 105 330.00 1,743,925.69
137 13,684.17 120 300.00 11 109 289.00 1,722,373.19
138 8,711.34 120 360.00 10 110 350.00 1,158,627.96
139 3,626.61 120 360.00 10 110 350.00 482,347.26
140 12,097.35 120 344.68 14 106 330.68 1,634,079.51
141 11,771.83 120 360.00 10 110 350.00 1,619,197.81
142 12,684.25 120 300.00 30 90 270.00 1,578,624.24
143 11,797.44 120 324.13 19 101 305.13 1,573,379.15
144 12,406.80 120 340.97 11 109 329.97 1,550,442.42
145 11,973.13 120 360.00 9 111 351.00 1,542,902.27
146 11,365.27 120 344.56 13 107 331.56 1,536,329.70
147 11,100.72 120 360.00 8 112 352.00 1,493,285.55
148 12,802.34 84 300.00 9 75 291.00 1,470,068.80
149 12,451.31 120 300.00 5 115 295.00 1,455,343.12
150 11,341.64 120 300.00 13 107 287.00 1,453,361.98
151 11,501.62 120 300.00 12 108 288.00 1,443,674.70
152 11,035.23 120 343.28 14 106 329.28 1,441,959.68
153 12,266.38 120 300.00 33 87 267.00 1,440,455.81
154 13,872.94 120 240.00 6 114 234.00 1,439,330.14
155 11,113.94 120 341.06 11 109 330.06 1,391,384.67
156 10,701.82 120 360.00 33 87 327.00 1,375,649.74
157 10,372.18 120 343.20 14 106 329.20 1,352,817.51
158 10,003.15 120 360.00 13 107 347.00 1,348,077.93
159 10,500.16 120 360.00 9 111 351.00 1,343,943.22
160 10,575.93 120 290.75 12 108 278.75 1,342,654.78
161 9,902.45 120 300.00 19 101 281.00 1,339,668.48
162 10,221.25 84 343.05 13 71 330.05 1,334,047.56
163 10,510.65 120 360.00 5 115 355.00 1,326,813.98
164 10,227.62 120 300.00 8 112 292.00 1,313,821.90
165 9,629.72 120 360.00 8 112 352.00 1,294,196.36
166 9,823.64 120 360.00 9 111 351.00 1,293,656.12
167 9,948.25 120 360.00 8 112 352.00 1,289,805.51
</TABLE>
<PAGE> 15
GENERAL MORTGAGE LOAN INFORMATION
<TABLE>
<CAPTION>
MORTGAGE MORT- ADMIN-
CONTROL LOAN GAGE ISTRATIVE
NUMBER SELLER LOAN / PROPERTY NAME ORIGINAL BALANCE RATE FEE RATE
====================================================================================================================================
<S> <C> <C> <C> <C> <C>
168 SBRC Meadowlark Apartments 1,300,000.00 7.375% 0.2975%
169 SBRC Old Judge Building 1,300,000.00 8.625% 0.2975%
- ------------------------------------------------------------------------------------------------------------------------------------
170 SBRC Sherman/Lennox Portfolio 1,275,000.00 8.875% 0.2975%
170A SBRC 6839-6841 Lennox Avenue
170B SBRC 17732 Sherman Way
- ------------------------------------------------------------------------------------------------------------------------------------
171 SBRC Pacific Winds Apartments 1,260,000.00 8.250% 0.2975%
172 SBRC Isle of Capri Apartments 1,250,000.00 8.250% 0.2975%
173 SBRC Datura Station 1,225,000.00 8.375% 0.2975%
174 SBRC Park View Cooperative 1,230,000.00 8.875% 0.2975%
175 SBRC H & Z Office Building 1,200,000.00 8.875% 0.2975%
176 SBRC Nassau Bay Villas Apartments 1,200,000.00 8.000% 0.2975%
177 SBRC 2180 West First Street 1,195,000.00 8.500% 0.2975%
178 GCFP 8020 Northwest 60th Street 1,235,000.00 7.670% 0.1075%
179 SBRC Irving Place Apartments 1,193,600.00 9.375% 0.2975%
180 GCFP Regency Palms Apartments 1,220,000.00 8.140% 0.1075%
181 GCFP Four Flags Motors, Inc. 1,200,000.00 8.210% 0.1075%
182 GCFP Alexandria Gardens Apartments 1,144,000.00 7.880% 0.1075%
183 GCFP 47-49 Main Street 1,129,000.00 8.690% 0.1075%
184 SBRC Madrid Apartments 1,140,000.00 8.250% 0.2975%
185 SBRC Comfort Inn - Milledgeville 1,150,000.00 9.250% 0.2975%
186 SBRC Wal-Mart Shopping Center 1,100,000.00 8.625% 0.2975%
187 SBRC Stratford Apartments 1,100,000.00 7.250% 0.2975%
188 SBRC Willow Glen Plaza 1,100,000.00 8.250% 0.2975%
189 SBRC Edgewater Bay Apartments 1,094,000.00 7.750% 0.2975%
190 SBRC 420 Group 1,100,000.00 8.000% 0.2975%
191 GCFP 7-Eleven 1,041,000.00 8.890% 0.1075%
192 SBRC Lake Forest North Apartments 1,015,000.00 8.030% 0.2975%
193 SBRC CompuChem Industrial 1,027,000.00 8.625% 0.2975%
194 GCFP Palazzolo Plaza 1,000,000.00 8.480% 0.1075%
195 SBRC A. E. Larson Building 1,000,000.00 8.875% 0.2975%
196 GCFP Lanewood Apartments 1,000,000.00 8.920% 0.1075%
197 GCFP Chris-Town Mobile Home Park 1,000,000.00 8.780% 0.1075%
198 SBRC Corbus-Peppertree Lane Apartments 1,000,000.00 8.250% 0.2975%
199 SBRC Missouri Meadows Apartments 1,000,000.00 8.875% 0.2975%
200 SBRC Highlander Square Apartments 965,000.00 8.260% 0.2975%
201 SBRC Hillcrest Crossing 960,000.00 8.375% 0.2975%
202 SBRC Virginia Plaza 945,000.00 8.875% 0.2975%
203 SBRC Pedersen Building 900,000.00 8.250% 0.2975%
204 GCFP Spring Oaks Mobile Home & Recreational Vehicle Park 900,000.00 8.070% 0.1075%
205 SBRC Shadowood Apartments 885,000.00 9.375% 0.2975%
206 SBRC Arroyo Shopping Center 882,500.00 8.375% 0.2975%
207 GCFP The Nog Retail Center 900,000.00 7.800% 0.1075%
208 GCFP London Square Apartments 865,000.00 7.980% 0.1075%
209 SBRC Petite Chateau Villa Mobile Home Park 850,000.00 8.625% 0.2975%
210 GCFP Walnut Hills Apartments 845,000.00 7.980% 0.1075%
211 SBRC Palmer Highway Shopping Center 812,000.00 8.875% 0.2975%
212 SBRC Somerset Apartments 800,000.00 8.875% 0.2975%
- ------------------------------------------------------------------------------------------------------------------------------------
213 SBRC Shady Acres/Pine Shadows Portfolio 800,000.00 8.375% 0.2975%
213A SBRC Shady Acres Duplexes
213B SBRC Pine Shadows Estates
- ------------------------------------------------------------------------------------------------------------------------------------
214 SBRC Vanowen Street Retail Center 780,000.00 9.125% 0.2975%
215 GCFP Rena's Village Plaza 775,000.00 8.250% 0.1075%
216 SBRC Stanford Place Apartments 760,000.00 9.250% 0.2975%
217 SBRC Panola-Redan Crossing 770,000.00 7.250% 0.2975%
218 SBRC Garnet Avenue Shopping Center 750,000.00 8.900% 0.2975%
219 SBRC The Chalet Apartments 750,000.00 7.750% 0.2975%
220 SBRC Galt Ocean Plaza 742,500.00 8.820% 0.2975%
221 SBRC Zion Street Apartments 730,000.00 8.750% 0.2975%
</TABLE>
<TABLE>
<CAPTION>
ANTICI-
NET PATED SCHED-
MORT- INTEREST FIRST REPAY- ULED
CONTROL GAGE ACCRUAL PAYMENT GRACE MENT MATURITY
NUMBER RATE METHOD LOAN TYPE NOTE DATE DATE PERIOD DATE DATE
==============================================================================================================
<S> <C> <C> <C> <C> <C> <C> <C> <C>
168 7.078% Actual/360 Balloon 02/19/99 04/01/99 5 NAP 03/01/09
169 8.328% Actual/360 Balloon 05/13/99 07/01/99 5 NAP 06/01/09
- --------------------------------------------------------------------------------------------------------------
170 8.578% Actual/360 Balloon 08/23/99 10/01/99 5 NAP 09/01/09
170A
170B
- --------------------------------------------------------------------------------------------------------------
171 7.953% Actual/360 Balloon 07/30/99 09/01/99 5 NAP 08/01/09
172 7.953% Actual/360 Balloon 05/25/99 07/01/99 5 NAP 06/01/09
173 8.078% Actual/360 Balloon 05/03/99 07/01/99 5 NAP 06/01/09
174 8.578% Actual/360 Balloon 08/17/99 10/01/99 5 NAP 09/01/09
175 8.578% Actual/360 Balloon 06/22/99 08/01/99 5 NAP 07/01/09
176 7.703% Actual/360 Balloon 10/08/99 12/01/99 5 NAP 11/01/09
177 8.203% Actual/360 Balloon 11/22/99 01/01/00 5 NAP 12/01/09
178 7.563% Actual/360 Balloon 09/23/98 11/01/98 10 NAP 10/01/08
179 9.078% Actual/360 Balloon 08/02/99 10/01/99 5 NAP 09/01/06
180 8.033% 30/360 Balloon 12/29/97 02/01/98 10 NAP 01/01/08
181 8.103% Actual/360 Balloon 09/02/98 11/01/98 10 NAP 10/01/08
182 7.773% Actual/360 Balloon 05/13/99 07/01/99 10 NAP 06/01/09
183 8.583% Actual/360 Balloon 06/30/99 08/01/99 10 NAP 07/01/09
184 7.953% 30/360 Balloon 04/03/98 06/01/98 10 NAP 05/01/08
185 8.953% Actual/360 Fully Amortizing 03/16/99 05/01/99 5 NAP 04/01/14
186 8.328% Actual/360 Balloon 09/23/99 11/01/99 5 NAP 10/01/09
187 6.953% Actual/360 Balloon 12/23/98 02/01/99 5 NAP 01/01/09
188 7.953% Actual/360 Balloon 02/18/99 04/01/99 5 NAP 03/01/09
189 7.453% Actual/360 Balloon 02/23/99 04/01/99 5 NAP 03/01/09
190 7.703% Actual/360 Balloon 01/20/99 03/01/99 5 NAP 02/01/09
191 8.783% Actual/360 Fully Amortizing 06/28/99 08/01/99 10 NAP 07/01/19
192 7.733% Actual/360 Balloon 03/11/99 05/01/99 5 NAP 04/01/09
193 8.328% Actual/360 Fully Amortizing 06/28/99 08/01/99 5 NAP 07/01/14
194 8.373% Actual/360 Balloon 08/19/99 10/01/99 5 NAP 09/01/09
195 8.578% Actual/360 Balloon 12/01/99 01/01/00 5 NAP 12/01/09
196 8.813% Actual/360 Balloon 10/01/99 12/01/99 5 NAP 11/01/14
197 8.673% Actual/360 Balloon 08/11/99 10/01/99 5 NAP 09/01/09
198 7.953% Actual/360 Balloon 11/12/98 01/01/99 5 NAP 12/01/08
199 8.578% 30/360 Balloon 08/27/97 10/01/97 10 NAP 09/01/07
200 7.963% Actual/360 Balloon 09/03/99 11/01/99 5 NAP 10/01/09
201 8.078% Actual/360 Balloon 05/25/99 07/01/99 5 NAP 06/01/09
202 8.578% Actual/360 Balloon 06/09/99 08/01/99 5 NAP 07/01/09
203 7.953% Actual/360 Balloon 09/24/98 12/01/98 5 NAP 11/01/08
204 7.963% Actual/360 Balloon 05/27/99 07/01/99 10 NAP 06/01/09
205 9.078% Actual/360 Balloon 08/02/99 10/01/99 5 NAP 09/01/06
206 8.078% Actual/360 Balloon 07/21/99 09/01/99 5 NAP 08/01/09
207 7.693% Actual/360 Fully Amortizing 08/06/98 10/01/98 10 NAP 09/01/18
208 7.873% Actual/360 Balloon 04/29/99 06/01/99 10 NAP 05/01/09
209 8.328% Actual/360 Balloon 11/05/98 01/01/99 5 NAP 12/01/08
210 7.873% Actual/360 Balloon 04/29/99 06/01/99 10 NAP 05/01/09
211 8.578% Actual/360 Balloon 03/02/99 05/01/99 5 NAP 04/01/09
212 8.578% Actual/360 Balloon 09/14/99 11/01/99 5 NAP 10/01/09
- --------------------------------------------------------------------------------------------------------------
213 8.078% Actual/360 Balloon 12/10/98 02/01/99 5 NAP 01/01/09
213A
213B
- --------------------------------------------------------------------------------------------------------------
214 8.828% Actual/360 Balloon 07/29/99 09/01/99 5 NAP 08/01/09
215 8.143% Actual/360 Balloon 04/13/99 06/01/99 10 NAP 05/01/09
216 8.953% Actual/360 Balloon 07/21/99 09/01/99 5 NAP 08/01/09
217 6.953% Actual/360 Balloon 11/10/98 01/01/99 5 NAP 12/01/08
218 8.603% Actual/360 Balloon 12/10/99 02/01/00 5 NAP 01/01/10
219 7.453% Actual/360 Balloon 01/14/99 03/01/99 5 NAP 02/01/09
220 8.523% Actual/360 Balloon 11/18/99 01/01/00 5 NAP 12/01/09
221 8.453% Actual/360 Balloon 09/29/99 11/01/99 5 NAP 10/01/09
</TABLE>
<TABLE>
<CAPTION>
CALCU-
LATED REMAIN- CALCULATED
ORIGINAL ORIGINAL ING TERM REMAINING
MONTHLY TERM TO AMORT- TO AMORT-
DEBT MATURITY IZATION SEASON- MATURITY IZATION
CONTROL SERVICE /ARD TERM ING /ARD TERM CUT-OFF DATE
NUMBER PAYMENT (MONTHS) (MONTHS) (MONTHS) (MONTHS) (MONTHS) BALANCE
=====================================================================================================
<S> <C> <C> <C> <C> <C> <C> <C>
168 9,076.64 120 346.37 15 105 331.37 1,285,194.53
169 10,690.11 120 289.30 12 108 277.30 1,285,126.47
- -----------------------------------------------------------------------------------------------------
170 10,590.83 120 300.00 9 111 291.00 1,265,523.31
170A
170B
- -----------------------------------------------------------------------------------------------------
171 9,465.96 120 360.00 10 110 350.00 1,253,201.21
172 9,498.10 120 343.23 12 108 331.23 1,240,509.23
173 9,418.04 120 342.71 12 108 330.71 1,215,941.09
174 10,967.94 120 240.00 9 111 231.00 1,213,892.97
175 9,661.80 120 340.36 11 109 329.36 1,192,865.05
176 9,261.79 120 300.00 7 113 293.00 1,191,800.49
177 9,188.52 120 360.00 6 114 354.00 1,191,440.30
178 10,077.85 120 240.00 20 100 220.00 1,191,028.86
179 10,324.92 84 300.00 9 75 291.00 1,185,590.57
180 9,529.58 120 300.00 29 91 271.00 1,179,962.75
181 10,194.68 120 240.00 20 100 220.00 1,160,198.90
182 8,298.76 120 360.00 12 108 348.00 1,135,768.32
183 8,833.51 120 360.00 11 109 349.00 1,123,198.55
184 8,988.34 120 300.00 25 95 275.00 1,108,725.41
185 11,931.07 180 176.93 14 166 162.93 1,106,990.73
186 8,555.69 120 360.00 8 112 352.00 1,095,753.19
187 7,582.09 120 347.25 17 103 330.25 1,084,891.94
188 8,764.12 120 290.01 15 105 275.01 1,083,192.32
189 7,925.34 120 345.00 15 105 330.00 1,082,470.75
190 9,278.49 120 235.13 16 104 219.13 1,068,761.10
191 9,292.63 240 240.00 11 229 229.00 1,024,554.52
192 7,934.37 120 290.60 14 106 276.60 999,938.16
193 10,267.42 180 177.21 11 169 166.21 995,609.84
194 7,674.97 120 360.00 9 111 351.00 995,333.32
195 8,306.53 120 300.00 6 114 294.00 995,186.67
196 8,337.25 180 300.00 7 173 293.00 994,285.82
197 8,241.83 120 300.00 9 111 291.00 992,424.76
198 7,512.67 120 360.00 18 102 342.00 989,751.96
199 7,956.45 120 360.00 33 87 327.00 979,133.44
200 7,256.51 120 360.00 8 112 352.00 960,874.52
201 7,380.67 120 342.71 12 108 330.71 952,900.75
202 7,608.67 120 340.36 11 109 329.36 939,381.20
203 6,761.40 120 360.00 19 101 341.00 890,126.41
204 6,988.13 120 300.00 12 108 288.00 889,599.06
205 7,655.46 84 300.00 9 75 291.00 879,061.35
206 6,707.64 120 360.00 10 110 350.00 877,898.53
207 7,416.32 240 240.00 21 219 219.00 866,706.97
208 6,664.75 120 300.00 13 107 287.00 854,047.69
209 6,916.18 120 300.00 18 102 282.00 836,266.18
210 6,510.66 120 300.00 13 107 287.00 834,300.81
211 6,537.28 120 340.48 14 106 326.48 805,651.33
212 6,365.16 120 360.00 8 112 352.00 797,127.72
- -----------------------------------------------------------------------------------------------------
213 6,374.57 120 300.00 17 103 283.00 787,123.06
213A
213B
- -----------------------------------------------------------------------------------------------------
214 6,612.63 120 300.00 10 110 290.00 773,970.40
215 6,110.49 120 300.00 13 107 287.00 765,693.60
216 6,252.33 120 360.00 10 110 350.00 756,932.13
217 5,615.66 120 292.63 18 102 274.63 753,022.67
218 5,980.78 120 360.00 5 115 355.00 748,251.82
219 5,430.44 120 345.67 16 104 329.67 741,137.06
220 5,966.86 120 336.00 6 114 330.00 739,942.14
221 6,001.65 120 300.00 8 112 292.00 725,157.00
</TABLE>
<PAGE> 16
GENERAL MORTGAGE LOAN INFORMATION
<TABLE>
<CAPTION>
MORTGAGE MORT- ADMIN-
CONTROL LOAN GAGE ISTRATIVE
NUMBER SELLER LOAN / PROPERTY NAME ORIGINAL BALANCE RATE FEE RATE
- ------------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C>
222 GCFP Country Square Mobile Home Park 725,000.00 8.880% 0.1075%
223 GCFP 1513-1517 Taylor Avenue 720,000.00 7.920% 0.1075%
224 GCFP Westside Warehouse 650,000.00 8.430% 0.1075%
225 SBRC Heritage House Apartments 650,000.00 8.125% 0.2975%
226 SBRC Troy Building 650,000.00 7.500% 0.2975%
227 SBRC Arlington Manor Mobile Home Park 600,000.00 8.438% 0.2975%
228 GCFP Capitol View Apartments, Charles Apartments & Randolph Apartments 600,000.00 7.790% 0.1075%
229 SBRC Beresford Retail 592,000.00 8.375% 0.2975%
230 SBRC 120 Standard Street 570,000.00 8.500% 0.2975%
231 GCFP 2077-2089 New York Avenue 550,000.00 8.870% 0.1075%
232 SBRC Blair Place Duplexes 547,500.00 8.375% 0.2975%
233 SBRC 18714 Parthenia Street 550,000.00 7.750% 0.2975%
234 GCFP Thornapple Apartments 544,000.00 7.980% 0.1075%
235 GCFP 2800 Oakmont Drive 540,000.00 8.950% 0.1075%
236 SBRC Fox Tile 525,000.00 8.625% 0.2975%
237 SBRC 471 Prospect Street 525,000.00 7.625% 0.2975%
238 GCFP Barclay Arms Apartments 520,000.00 8.940% 0.1075%
239 SBRC Wishney 500,000.00 8.375% 0.2975%
240 GCFP Elmgrove Apartments 485,000.00 7.980% 0.1075%
241 SBRC Centennial Apartments 475,000.00 9.125% 0.2975%
242 SBRC Vanguard Industrial Building 475,000.00 8.875% 0.2975%
243 GCFP 135-145 Orange Street Apartments 460,000.00 8.700% 0.1075%
244 SBRC Brentwood Village Apartments 459,000.00 8.250% 0.2975%
245 GCFP Seoul Plaza 450,000.00 9.150% 0.1075%
246 SBRC Glendale Apartments 440,000.00 9.125% 0.2975%
247 GCFP Riverview Apartments 415,000.00 8.280% 0.1075%
248 GCFP 820 Linden Boulevard 420,000.00 8.210% 0.1075%
249 GCFP Vail Valley Auto 400,000.00 8.150% 0.1075%
250 GCFP Hawthorne Apartments II 385,000.00 7.980% 0.1075%
251 GCFP 2096 Saint Georges Avenue 375,000.00 8.170% 0.1075%
252 SBRC Notre Dame Apartments 370,000.00 8.500% 0.2975%
253 GCFP Nash Multi-family Apartments 355,000.00 8.340% 0.1075%
254 SBRC Somers Apartments 350,000.00 8.750% 0.2975%
255 GCFP Foxglove Apartments, Phase I 340,000.00 7.980% 0.1075%
256 SBRC Muse Apartments 322,875.00 8.625% 0.2975%
257 GCFP Chalmer Place 315,000.00 9.180% 0.1075%
258 GCFP Ivy Court Apartments 306,000.00 7.980% 0.1075%
259 GCFP Royce Apartments 300,000.00 8.390% 0.1075%
260 SBRC C. Martin Company 300,000.00 9.750% 0.2975%
261 GCFP Aster Court Apartments 290,000.00 7.980% 0.1075%
262 GCFP Zora Lee Apartments 284,000.00 8.610% 0.1075%
263 GCFP Foxglove II Apartments 260,000.00 7.980% 0.1075%
264 GCFP Indiana Street Apartments 250,000.00 7.900% 0.1075%
265 GCFP "A" Street Apartments 246,000.00 7.960% 0.1075%
266 GCFP The Colonial Apartments 240,000.00 8.250% 0.1075%
267 GCFP Taylene Court Apartments 235,000.00 8.060% 0.1075%
268 GCFP Myrtle Street Apartments 225,000.00 8.700% 0.1075%
</TABLE>
<TABLE>
<CAPTION>
ANTICI-
NET PATED SCHED-
MORT- INTEREST FIRST REPAY- ULED
CONTROL GAGE ACCRUAL PAYMENT GRACE MENT MATURITY
NUMBER RATE METHOD LOAN TYPE NOTE DATE DATE PERIOD DATE DATE
- --------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C> <C> <C>
222 8.773% Actual/360 Balloon 06/11/99 08/01/99 10 NAP 07/01/09
223 7.813% Actual/360 Balloon 08/24/98 10/01/98 10 NAP 09/01/08
224 8.323% Actual/360 Balloon 07/22/99 09/01/99 5 NAP 08/01/09
225 7.828% Actual/360 Balloon 12/21/98 02/01/99 5 NAP 01/01/09
226 7.203% Actual/360 Balloon 10/19/98 12/01/98 5 NAP 11/01/08
227 8.140% Actual/360 Balloon 11/30/99 01/01/00 5 NAP 12/01/09
228 7.683% Actual/360 Balloon 04/14/99 06/01/99 10 NAP 05/01/09
229 8.078% Actual/360 Balloon 01/08/99 03/01/99 5 NAP 02/01/09
230 8.203% Actual/360 Balloon 12/11/98 02/01/99 5 NAP 01/01/09
231 8.763% Actual/360 Balloon 09/29/99 11/01/99 5 NAP 10/01/09
232 8.078% Actual/360 Balloon 12/10/98 02/01/99 5 NAP 01/01/09
233 7.453% Actual/360 Balloon 09/03/98 11/01/98 5 NAP 10/01/08
234 7.873% Actual/360 Balloon 04/29/99 06/01/99 10 NAP 05/01/09
235 8.843% Actual/360 Balloon 09/10/99 11/01/99 5 NAP 10/01/09
236 8.328% Actual/360 Balloon 01/05/99 03/01/99 5 NAP 02/01/09
237 7.328% Actual/360 Balloon 01/13/99 03/01/99 5 NAP 02/01/09
238 8.833% Actual/360 Balloon 07/28/99 09/01/99 5 NAP 08/01/19
239 8.078% Actual/360 Balloon 12/16/98 02/01/99 5 NAP 01/01/09
240 7.873% Actual/360 Balloon 04/29/99 06/01/99 10 NAP 05/01/09
241 8.828% Actual/360 Balloon 05/19/99 07/01/99 5 NAP 06/01/09
242 8.578% Actual/360 Balloon 10/29/98 12/01/98 5 NAP 11/01/08
243 8.593% Actual/360 Balloon 11/22/99 01/01/00 5 NAP 12/01/09
244 7.953% Actual/360 Balloon 10/05/98 12/01/98 5 NAP 11/01/08
245 9.043% Actual/360 Balloon 10/19/99 12/01/99 5 NAP 11/01/09
246 8.828% Actual/360 Balloon 10/26/99 12/01/99 5 NAP 11/01/09
247 8.173% Actual/360 Balloon 06/01/99 08/01/99 10 NAP 07/01/09
248 8.103% Actual/360 Balloon 03/12/99 05/01/99 10 NAP 04/01/09
249 8.043% Actual/360 Balloon 09/18/98 11/01/98 10 NAP 10/01/08
250 7.873% Actual/360 Balloon 04/29/99 06/01/99 10 NAP 05/01/09
251 8.063% Actual/360 Balloon 02/10/99 04/01/99 10 NAP 03/01/09
252 8.203% Actual/360 Balloon 12/30/98 02/01/99 5 NAP 01/01/09
253 8.233% Actual/360 Balloon 09/01/99 11/01/99 5 NAP 10/01/09
254 8.453% Actual/360 Balloon 09/17/99 11/01/99 5 NAP 10/01/09
255 7.873% Actual/360 Balloon 04/29/99 06/01/99 10 NAP 05/01/09
256 8.328% Actual/360 Balloon 12/15/98 02/01/99 5 NAP 01/01/09
257 9.073% Actual/360 Fully Amortizing 11/19/99 01/01/00 5 NAP 12/01/19
258 7.873% Actual/360 Balloon 04/29/99 06/01/99 10 NAP 05/01/09
259 8.283% 30/360 Fully Amortizing 05/07/99 07/01/99 10 NAP 06/01/19
260 9.453% Actual/360 Fully Amortizing 10/28/99 12/01/99 5 NAP 11/01/11
261 7.873% Actual/360 Balloon 04/29/99 06/01/99 10 NAP 05/01/09
262 8.503% Actual/360 Balloon 12/09/99 02/01/00 5 NAP 01/01/10
263 7.873% Actual/360 Balloon 04/29/99 06/01/99 10 NAP 05/01/09
264 7.793% Actual/360 Balloon 04/14/99 06/01/99 10 NAP 05/01/09
265 7.853% Actual/360 Balloon 01/11/99 03/01/99 10 NAP 02/01/09
266 8.143% Actual/360 Balloon 10/08/98 12/01/98 10 NAP 11/01/08
267 7.953% 30/360 Balloon 09/24/98 11/01/98 10 NAP 10/01/18
268 8.593% Actual/360 Balloon 11/22/99 01/01/00 5 NAP 12/01/09
</TABLE>
<TABLE>
<CAPTION>
CALCU-
LATED REMAIN- CALCULATED
ORIGINAL ORIGINAL ING TERM REMAINING
MONTHLY TERM TO AMORT- TO AMORT-
DEBT MATURITY IZATION SEASON- MATURITY IZATION
CONTROL SERVICE /ARD TERM ING /ARD TERM CUT-OFF DATE
NUMBER PAYMENT (MONTHS) (MONTHS) (MONTHS) (MONTHS) (MONTHS) BALANCE
- -----------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C> <C>
222 6,024.71 120 300.00 11 109 289.00 718,584.02
223 5,518.97 120 300.00 21 99 279.00 704,282.87
224 5,203.35 120 300.00 10 110 290.00 644,208.11
225 5,121.41 120 290.67 17 103 273.67 638,130.36
226 5,236.36 120 240.00 19 101 221.00 627,514.38
227 5,183.23 120 240.00 6 114 234.00 594,538.78
228 4,547.74 120 300.00 13 107 287.00 592,119.45
229 4,499.63 120 360.00 16 104 344.00 586,644.61
230 4,589.79 120 300.00 17 103 283.00 561,038.23
231 4,566.72 120 300.00 8 112 292.00 546,440.14
232 4,362.59 120 300.00 17 103 283.00 538,687.46
233 4,154.31 120 300.00 20 100 280.00 538,306.29
234 4,191.48 120 300.00 13 107 287.00 537,111.98
235 4,513.19 120 300.00 8 112 292.00 536,562.37
236 4,315.33 120 289.71 16 104 273.71 516,620.50
237 3,959.75 120 291.77 16 104 275.77 515,209.45
238 4,658.53 240 240.00 10 230 230.00 512,551.71
239 3,984.10 120 300.00 17 103 283.00 491,952.03
240 3,736.89 120 300.00 13 107 287.00 478,859.01
241 3,911.09 120 339.36 12 108 327.36 472,008.93
242 3,779.31 120 360.00 19 101 341.00 470,577.63
243 3,766.25 120 300.00 6 114 294.00 457,704.49
244 3,618.99 120 300.00 19 101 281.00 450,509.51
245 3,822.71 120 300.00 7 113 293.00 447,545.53
246 3,730.20 120 300.00 7 113 293.00 437,587.79
247 3,280.39 120 300.00 11 109 289.00 410,846.03
248 3,568.14 120 240.00 14 106 226.00 410,524.89
249 3,127.12 120 300.00 20 100 280.00 392,098.34
250 2,966.39 120 300.00 13 107 287.00 380,125.29
251 2,936.67 120 300.00 15 105 285.00 369,676.83
252 3,009.89 120 289.86 17 103 272.86 363,632.31
253 2,820.38 120 300.00 8 112 292.00 352,441.97
254 2,753.45 120 360.00 8 112 352.00 348,696.54
255 2,619.67 120 300.00 13 107 287.00 335,695.05
256 2,653.35 120 289.92 17 103 272.92 317,444.64
257 2,870.70 240 240.00 6 234 234.00 312,426.03
258 2,357.70 120 300.00 13 107 287.00 302,125.59
259 2,582.62 240 240.00 12 228 228.00 293,949.40
260 3,566.40 144 142.15 7 137 135.15 292,148.47
261 2,234.43 120 300.00 13 107 287.00 286,328.06
262 2,205.89 120 360.00 5 115 355.00 283,284.01
263 2,003.28 120 300.00 13 107 287.00 256,707.94
264 1,913.01 120 300.00 13 107 287.00 246,785.14
265 1,892.15 120 300.00 16 104 284.00 241,954.40
266 1,892.28 120 300.00 19 101 281.00 235,560.58
267 1,823.12 240 300.00 20 220 280.00 229,780.70
268 1,842.19 120 300.00 6 114 294.00 223,877.18
</TABLE>
<PAGE> 17
MORTGAGE LOAN PREPAYMENT INFORMATION
<TABLE>
<CAPTION>
MORTGAGE
CONTROL LOAN
NUMBER SELLER LOAN / PROPERTY NAME PREPAYMENT PROVISIONS
- ----------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C>
1 SBRC Putnam Building LO(37)/Defeasance(130)/Free(4)
2 GCFP Jovanna Villas Apartments LO(29)/Defeasance(87)/Free(4)
3 GCFP Los Cabos II Apartments LO(29)/Defeasance(87)/Free(4)
4 GCFP Sunrise Plaza Shopping Center LO(29)/Defeasance(87)/Free(4)
5 GCFP Hasbrouck & Torview Apartments LO(31)/Defeasance(85)/Free(4)
- ----------------------------------------------------------------------------------------------------------------------------
6 SBRC Muncie Apartments Portfolio LO(119)/YM(114)/Free(7)
6A SBRC Silvertree Apartments
6B SBRC Windsong Apartments
6C SBRC Autumn Breeze Apartments
6D SBRC Sunreach Apartments
6E SBRC Everbrook Apartments
6F SBRC Cardinal Villa Apartments
- ----------------------------------------------------------------------------------------------------------------------------
7 SBRC Sports Arena Village LO(119)/YM(72)/Free(49)
8 GCFP Holiday Inn Somerset LO(34)/Defeasance(82)/Free(4)
9 GCFP Southridge Shopping Center LO(28)/Defeasance(88)/Free(4)
10 GCFP Stewart Plaza LO(36)/Defeasance(80)/Free(4)
11 GCFP The Carriage Building (Building 39) LO(31)/Defeasance(85)/Free(4)
12 GCFP 1000 Adams Avenue LO(33)/Defeasance(83)/Free(4)
13 GCFP 101 West Avenue LO(34)/Defeasance(82)/Free(4)
14 GCFP Clearview Farms Apartments LO(48)/Defeasance(68)/Free(4)
15 GCFP The TJ Building LO(33)/Defeasance(83)/Free(4)
16 GCFP International Precision Components Corp. Building LO(29)/Defeasance(87)/Free(4)
17 GCFP 480 Sprague Street LO(30)/Defeasance(86)/Free(4)
18 GCFP 990 Spring Garden Street LO(29)/Defeasance(87)/Free(4)
19 SBRC Los Altos Woods Office Building LO(33)/Defeasance(84)/Free(3)
20 GCFP 655 Merrick Avenue LO(34)/Defeasance(82)/Free(4)
21 GCFP Nicholson Plaza LO(35)/Defeasance(81)/Free(4)
22 GCFP Ventura Village Shopping Center LO(28)/Defeasance(88)/Free(4)
23 SBRC Bridgetown 1 Office Building LO(31)/Defeasance(86)/Free(3)
24 GCFP Courtyard Center LO(35)/Defeasance(81)/Free(4)
25 GCFP Raymour & Flanigan Plaza A LO(32)/Defeasance(84)/Free(4)
26 GCFP 4707 East Baseline Road LO(29)/Defeasance(87)/Free(4)
27 GCFP Holiday Inn Arena LO(37)/Defeasance(79)/Free(4)
28 GCFP Kentbrook Apartments LO(30)/Defeasance(83)/Free(7)
29 GCFP Ramada Plaza Hotel and Office Building LO(37)/Defeasance(79)/Free(4)
30 GCFP Quail Park I LO(28)/Defeasance(88)/Free(4)
31 GCFP 139 Main Street LO(36)/Defeasance(80)/Free(4)
32 GCFP Holiday Inn University LO(37)/Defeasance(79)/Free(4)
33 GCFP PRG - Scenic Technologies LO(35)/Defeasance(81)/Free(4)
34 GCFP Raymour & Flanigan Plaza B LO(29)/Defeasance(87)/Free(4)
35 GCFP West County Professional and Medical Center LO(29)/Defeasance(87)/Free(4)
36 SBRC Herndon Plaza Retail Center LO(8)/YM(119)/Free(1)
37 GCFP 15250 Avenue of Science LO(59)/Grtr1%UPBorYM(57)/Free(4)
38 GCFP The Barnyard Retail Center LO(44)/Defeasance(72)/Free(4)
39 GCFP 711 Madison Avenue LO(34)/Defeasance(82)/Free(4)
40 SBRC 132 South Rodeo Drive LO(33)/Defeasance(84)/Free(3)
41 GCFP 4001 Fairview Industrial Drive Southeast LO(29)/Defeasance(87)/Free(4)
42 GCFP The Parris Building (Building 34) LO(33)/Defeasance(83)/Free(4)
43 SBRC Cherry Tree Shopping Center LO(30)/Defeasance(86)/Free(4)
44 SBRC 1916-1928 Old Middlefield Road LO(33)/Defeasance(84)/Free(3)
45 GCFP Days Inn Singer Island LO(35)/Defeasance(81)/Free(4)
46 GCFP The Sports Authority LO(39)/Defeasance(137)/Free(4)
47 GCFP Grand Union Supermarket LO(33)/Defeasance(78)/Free(4)
48 GCFP Parklawn Center LO(30)/Defeasance(86)/Free(4)
49 GCFP Two World's Fair Drive LO(35)/Defeasance(81)/Free(4)
50 GCFP Arden Woods Office Building LO(29)/Defeasance(87)/Free(4)
51 GCFP 350 Centerpointe LO(48)/Defeasance(68)/Free(4)
52 GCFP Erie Canal Commons LO(37)/Defeasance(79)/Free(4)
53 GCFP Executive Center Northridge LO(31)/Defeasance(82)/Free(7)
</TABLE>
<TABLE>
<CAPTION>
YIELD YIELD
LOCKOUT DEFEASE DEFEASE MAINTENANCE MAINTENANCE
CONTROL PERIOD START END PERIOD START PERIOD END
NUMBER END DATE DATE DATE DATE DATE
- --------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C>
1 06/30/02 07/01/02 04/30/13 NAP NAP
2 06/30/02 07/01/02 09/30/09 NAP NAP
3 06/30/02 07/01/02 09/30/09 NAP NAP
4 06/30/02 07/01/02 09/30/09 NAP NAP
5 06/30/02 07/01/02 07/31/09 NAP NAP
- --------------------------------------------------------------------------
6 06/30/08 NAP NAP 07/01/08 12/31/17
6A
6B
6C
6D
6E
6F
- --------------------------------------------------------------------------
7 05/31/08 NAP NAP 06/01/08 05/31/14
8 06/30/02 07/01/02 04/30/09 NAP NAP
9 06/30/02 07/01/02 10/31/09 NAP NAP
10 06/30/02 07/01/02 02/28/09 NAP NAP
11 06/30/02 07/01/02 07/31/09 NAP NAP
12 06/30/02 07/01/02 05/31/09 NAP NAP
13 06/30/02 07/01/02 04/30/09 NAP NAP
14 01/31/04 02/01/04 09/30/09 NAP NAP
15 06/30/02 07/01/02 05/31/09 NAP NAP
16 06/30/02 07/01/02 09/30/09 NAP NAP
17 06/30/02 07/01/02 08/31/09 NAP NAP
18 06/30/02 07/01/02 09/30/09 NAP NAP
19 06/30/02 07/01/02 06/30/09 NAP NAP
20 06/30/02 07/01/02 04/30/09 NAP NAP
21 06/30/02 07/01/02 03/31/09 NAP NAP
22 06/30/02 07/01/02 10/31/09 NAP NAP
23 06/30/02 07/01/02 08/31/09 NAP NAP
24 06/30/02 07/01/02 03/31/09 NAP NAP
25 06/30/02 07/01/02 06/30/09 NAP NAP
26 06/30/02 07/01/02 09/30/09 NAP NAP
27 06/30/02 07/01/02 01/31/09 NAP NAP
28 06/30/02 07/01/02 05/31/09 NAP NAP
29 06/30/02 07/01/02 01/31/09 NAP NAP
30 06/30/02 07/01/02 10/31/09 NAP NAP
31 06/30/02 07/01/02 02/28/09 NAP NAP
32 06/30/02 07/01/02 01/31/09 NAP NAP
33 06/30/02 07/01/02 03/31/09 NAP NAP
34 06/30/02 07/01/02 09/30/09 NAP NAP
35 06/30/02 07/01/02 09/30/09 NAP NAP
36 03/31/00 NAP NAP 04/01/00 02/28/10
37 08/31/03 NAP NAP 09/01/03 05/30/08
38 06/30/02 07/01/02 06/30/08 NAP NAP
39 06/30/02 07/01/02 04/30/09 NAP NAP
40 06/30/02 07/01/02 06/30/09 NAP NAP
41 06/30/02 07/01/02 09/30/09 NAP NAP
42 06/30/02 07/01/02 05/31/09 NAP NAP
43 06/30/02 07/01/02 08/31/09 NAP NAP
44 06/30/02 07/01/02 06/30/09 NAP NAP
45 06/30/02 07/01/02 03/31/09 NAP NAP
46 06/30/02 07/01/02 11/30/13 NAP NAP
47 06/30/02 07/01/02 12/31/08 NAP NAP
48 06/30/02 07/01/02 08/31/09 NAP NAP
49 06/30/02 07/01/02 03/31/09 NAP NAP
50 06/30/02 07/01/02 09/30/09 NAP NAP
51 08/31/03 09/01/03 04/30/09 NAP NAP
52 06/30/02 07/01/02 01/31/09 NAP NAP
53 06/30/02 07/01/02 04/30/09 NAP NAP
</TABLE>
<TABLE>
<CAPTION>
PREPAYMENT PREPAYMENT
PENALTY PENALTY YIELD
CONTROL START END YIELD MAINTENANCE MAINTENANCE
NUMBER DATE DATE CALCULATION METHOD INTEREST RATE
- ------------------------------------------------------------------------------------
<S> <C> <C> <C> <C>
1 NAP NAP NAP NAP
2 NAP NAP NAP NAP
3 NAP NAP NAP NAP
4 NAP NAP NAP NAP
5 NAP NAP NAP NAP
- ------------------------------------------------------------------------------------
6 NAP NAP Interest Differential Treasury Flat
6A
6B
6C
6D
6E
6F
- ------------------------------------------------------------------------------------
7 NAP NAP Present Value Treasury Flat
8 NAP NAP NAP NAP
9 NAP NAP NAP NAP
10 NAP NAP NAP NAP
11 NAP NAP NAP NAP
12 NAP NAP NAP NAP
13 NAP NAP NAP NAP
14 NAP NAP NAP NAP
15 NAP NAP NAP NAP
16 NAP NAP NAP NAP
17 NAP NAP NAP NAP
18 NAP NAP NAP NAP
19 NAP NAP NAP NAP
20 NAP NAP NAP NAP
21 NAP NAP NAP NAP
22 NAP NAP NAP NAP
23 NAP NAP NAP NAP
24 NAP NAP NAP NAP
25 NAP NAP NAP NAP
26 NAP NAP NAP NAP
27 NAP NAP NAP NAP
28 NAP NAP NAP NAP
29 NAP NAP NAP NAP
30 NAP NAP NAP NAP
31 NAP NAP NAP NAP
32 NAP NAP NAP NAP
33 NAP NAP NAP NAP
34 NAP NAP NAP NAP
35 NAP NAP NAP NAP
36 NAP NAP Simple Interest Treasury Flat
37 NAP NAP Present Value Treasury Flat
38 NAP NAP NAP NAP
39 NAP NAP NAP NAP
40 NAP NAP NAP NAP
41 NAP NAP NAP NAP
42 NAP NAP NAP NAP
43 NAP NAP NAP NAP
44 NAP NAP NAP NAP
45 NAP NAP NAP NAP
46 NAP NAP NAP NAP
47 NAP NAP NAP NAP
48 NAP NAP NAP NAP
49 NAP NAP NAP NAP
50 NAP NAP NAP NAP
51 NAP NAP NAP NAP
52 NAP NAP NAP NAP
53 NAP NAP NAP NAP
</TABLE>
<PAGE> 18
MORTGAGE LOAN PREPAYMENT INFORMATION
<TABLE>
<CAPTION>
MORTGAGE
CONTROL LOAN
NUMBER SELLER LOAN / PROPERTY NAME PREPAYMENT PROVISIONS
=============================================================================================================================
<S> <C> <C> <C>
54 SBRC Jester Village Retail Center LO(30)/Defeasance(86)/Free(4)
55 GCFP Suncreek Corporate Center LO(30)/Defeasance(86)/Free(4)
56 GCFP Airport Business Plaza LO(59)/Grtr1%UPBorYM(58)/Free(3)
57 SBRC Otay Distribution Center LO(29)/Defeasance(87)/Free(4)
58 GCFP Groesbeck Industrial Park LO(28)/Defeasance(88)/Free(4)
59 GCFP A Safe Self Storage LO(31)/Defeasance(85)/Free(4)
60 GCFP Audobon One LO(35)/Defeasance(81)/Free(4)
61 GCFP Quail Valley Apartments LO(30)/Defeasance(86)/Free(4)
62 SBRC Valley Sunset Center LO(60)/Grtr1%UPBorYM(56)/Free(4)
63 GCFP Tangerine Hill Apartments LO(37)/Defeasance(79)/Free(4)
64 GCFP Modesto Imaging Center LO(30)/Defeasance(86)/Free(4)
65 GCFP Beechnut Grove Apartments LO(30)/Defeasance(50)/Free(4)
66 GCFP Woodvine Apartments LO(30)/Defeasance(50)/Free(4)
67 GCFP Holiday Inn Kennedy Space Center LO(37)/Defeasance(79)/Free(4)
68 GCFP Chateau Resort & Conf. LO(33)/Defeasance(83)/Free(4)
69 GCFP West Pointe Apartments LO(31)/Defeasance(85)/Free(4)
70 GCFP Auburn Hills Industrial Center LO(28)/Defeasance(88)/Free(4)
71 SBRC Ponderosa Village Shopping Center LO(35)/Defeasance(82)/Free(3)
72 SBRC Heinz Apartments LO(31)/Defeasance(86)/Free(3)
73 GCFP Barcelona Apartments LO(33)/Defeasance(80)/Free(7)
74 SBRC Highbury Court Apartments LO(35)/Defeasance(82)/Free(3)
75 GCFP BankBoston Building LO(31)/Defeasance(85)/Free(4)
76 SBRC Northwest Plaza Shopping Center LO(32)/Defeasance(85)/Free(3)
77 GCFP 43 West 47th Street LO(48)/Defeasance(68)/Free(4)
78 SBRC 58-38 Page Place LO(34)/Defeasance(83)/Free(3)
79 GCFP 3832-3844 Sepulveda Boulevard LO(59)/Grtr1%UPBorYM(54)/Free(7)
80 SBRC Sweetwater Plaza East LO(47)/YM(66)/Free(7)
81 SBRC Duane Reade Maspeth LO(36)/Defeasance(80)/Free(4)
82 GCFP Fairfield Inn Houma LO(37)/Defeasance(259)/Free(4)
83 SBRC Brentwood Apartments LO(59)/Grtr1%UPBorYM(57)/Free(4)
84 SBRC Whitehall Apartments LO(59)/Grtr1%UPBorYM(57)/Free(4)
85 SBRC Wind River Park Plaza LO(33)/Defeasance(84)/Free(3)
86 SBRC Newport Victoria Plaza LO(33)/Defeasance(84)/Free(3)
87 SBRC Haverty Furniture Store LO(33)/Defeasance(84)/Free(3)
88 GCFP Westgate Office Center LO(33)/Defeasance(83)/Free(4)
89 GCFP Commonwealth Park LO(32)/Defeasance(84)/Free(4)
- -----------------------------------------------------------------------------------------------------------------------------
90 SBRC New Jersey Portfolio LO(35)/Defeasance(81)/Free(4)
90A SBRC 5004 Palisades
90B SBRC 727 & 727A 25th Street
90C SBRC Franklin's Tower Two
90D SBRC Franklin's Tower One
- -----------------------------------------------------------------------------------------------------------------------------
91 GCFP Centerpointe 24-Hour Fitness LO(32)/Defeasance(84)/Free(4)
92 GCFP Keats Plaza LO(30)/Defeasance(86)/Free(4)
93 SBRC South Pointe Townhomes LO(29)/Defeasance(70)/Free(4)
94 GCFP Glenmoor Green I Apartments LO(30)/Defeasance(83)/Free(7)
95 SBRC Alameda Shopping Center LO(34)/Defeasance(82)/Free(4)
96 SBRC 41 North Division Street LO(32)/Defeasance(85)/Free(3)
97 GCFP Glenmoor Green II Apartments LO(30)/Defeasance(83)/Free(7)
98 GCFP Flagship Wharf Commercial Condominium LO(36)/Defeasance(80)/Free(4)
99 GCFP South Park Center LO(33)/Defeasance(83)/Free(4)
100 GCFP 1952 West El Camino LO(34)/Defeasance(82)/Free(4)
101 SBRC Office Max Traverse LO(84)/Grtr1%UPBorYM(145)/Free(2)
102 GCFP Rockland Multi-family Residences LO(33)/Defeasance(83)/Free(4)
103 GCFP Realty Expert Building LO(48)/Defeasance(68)/Free(4)
104 GCFP 75 Bermar Park, Nickel Office Building & Tonida Office Building LO(48)/Defeasance(68)/Free(4)
105 SBRC Office Max Mankato LO(84)/Grtr1%UPBorYM(145)/Free(2)
106 SBRC Office Max Martinsburg LO(84)/Grtr1%UPBorYM(144)/Free(2)
107 GCFP Kmart South Bend LO(32)/Defeasance(84)/Free(4)
</TABLE>
<TABLE>
<CAPTION>
YIELD YIELD
LOCKOUT DEFEASE DEFEASE MAINTENANCE MAINTENANCE
CONTROL PERIOD START END PERIOD START PERIOD END
NUMBER END DATE DATE DATE DATE DATE
==========================================================================
<S> <C> <C> <C> <C> <C>
54 06/30/02 07/01/02 08/31/09 NAP NAP
55 06/30/02 07/01/02 08/31/09 NAP NAP
56 08/31/03 NAP NAP 09/01/03 06/30/08
57 06/30/02 07/01/02 09/30/09 NAP NAP
58 06/30/02 07/01/02 10/31/09 NAP NAP
59 06/30/02 07/01/02 07/31/09 NAP NAP
60 06/30/02 07/01/02 03/31/09 NAP NAP
61 06/30/02 07/01/02 08/31/09 NAP NAP
62 03/31/03 NAP NAP 04/01/03 11/30/07
63 06/30/02 07/01/02 01/31/09 NAP NAP
64 06/30/02 07/01/02 08/31/09 NAP NAP
65 06/30/02 07/01/02 08/31/06 NAP NAP
66 06/30/02 07/01/02 08/31/06 NAP NAP
67 06/30/02 07/01/02 01/31/09 NAP NAP
68 06/30/02 07/01/02 05/31/09 NAP NAP
69 06/30/02 07/01/02 07/31/09 NAP NAP
70 06/30/02 07/01/02 10/31/09 NAP NAP
71 06/30/02 07/01/02 04/30/09 NAP NAP
72 06/30/02 07/01/02 08/31/09 NAP NAP
73 06/30/02 07/01/02 02/28/09 NAP NAP
74 06/30/02 07/01/02 04/30/09 NAP NAP
75 06/30/02 07/01/02 07/31/09 NAP NAP
76 06/30/02 07/01/02 07/31/09 NAP NAP
77 10/31/03 11/01/03 06/30/09 NAP NAP
78 06/30/02 07/01/02 05/31/09 NAP NAP
79 08/31/03 NAP NAP 09/01/03 02/29/08
80 03/31/02 NAP NAP 04/01/02 09/30/07
81 06/30/02 07/01/02 02/28/09 NAP NAP
82 06/30/02 07/01/02 01/31/24 NAP NAP
83 04/30/04 NAP NAP 05/01/04 01/31/09
84 04/30/04 NAP NAP 05/01/04 01/31/09
85 06/30/02 07/01/02 06/30/09 NAP NAP
86 06/30/02 07/01/02 06/30/09 NAP NAP
87 06/30/02 07/01/02 06/30/09 NAP NAP
88 06/30/02 07/01/02 05/31/09 NAP NAP
89 06/30/02 07/01/02 06/30/09 NAP NAP
- --------------------------------------------------------------------------
90 05/31/02 06/01/02 02/28/09 NAP NAP
90A
90B
90C
90D
- --------------------------------------------------------------------------
91 06/30/02 07/01/02 06/30/09 NAP NAP
92 06/30/02 07/01/02 08/31/09 NAP NAP
93 06/30/02 07/01/02 04/30/08 NAP NAP
94 06/30/02 07/01/02 05/31/09 NAP NAP
95 06/30/02 07/01/02 04/30/09 NAP NAP
96 06/30/02 07/01/02 07/31/09 NAP NAP
97 06/30/02 07/01/02 05/31/09 NAP NAP
98 06/30/02 07/01/02 02/28/09 NAP NAP
99 06/30/02 07/01/02 05/31/09 NAP NAP
100 06/30/02 07/01/02 04/30/09 NAP NAP
101 10/31/04 NAP NAP 11/01/04 11/30/16
102 06/30/02 07/01/02 05/31/09 NAP NAP
103 11/30/03 12/01/03 07/31/09 NAP NAP
104 10/31/03 11/01/03 06/30/09 NAP NAP
105 02/28/05 NAP NAP 03/01/05 03/31/17
106 11/30/05 NAP NAP 12/01/05 11/30/17
107 06/30/02 07/01/02 06/30/09 NAP NAP
</TABLE>
<TABLE>
<CAPTION>
PREPAYMENT PREPAYMENT
PENALTY PENALTY YIELD
CONTROL START END YIELD MAINTENANCE MAINTENANCE
NUMBER DATE DATE CALCULATION METHOD INTEREST RATE
====================================================================================
<S> <C> <C> <C> <C>
54 NAP NAP NAP NAP
55 NAP NAP NAP NAP
56 NAP NAP Present Value Treasury Flat
57 NAP NAP NAP NAP
58 NAP NAP NAP NAP
59 NAP NAP NAP NAP
60 NAP NAP NAP NAP
61 NAP NAP NAP NAP
62 NAP NAP Present Value Treasury Flat
63 NAP NAP NAP NAP
64 NAP NAP NAP NAP
65 NAP NAP NAP NAP
66 NAP NAP NAP NAP
67 NAP NAP NAP NAP
68 NAP NAP NAP NAP
69 NAP NAP NAP NAP
70 NAP NAP NAP NAP
71 NAP NAP NAP NAP
72 NAP NAP NAP NAP
73 NAP NAP NAP NAP
74 NAP NAP NAP NAP
75 NAP NAP NAP NAP
76 NAP NAP NAP NAP
77 NAP NAP NAP NAP
78 NAP NAP NAP NAP
79 NAP NAP Present Value Treasury Flat
80 NAP NAP Interest Differential Treasury Flat
81 NAP NAP NAP NAP
82 NAP NAP NAP NAP
83 NAP NAP Present Value Treasury Flat
84 NAP NAP Present Value Treasury Flat
85 NAP NAP NAP NAP
86 NAP NAP NAP NAP
87 NAP NAP NAP NAP
88 NAP NAP NAP NAP
89 NAP NAP NAP NAP
- ------------------------------------------------------------------------------------
90 NAP NAP NAP NAP
90A
90B
90C
90D
- ------------------------------------------------------------------------------------
91 NAP NAP NAP NAP
92 NAP NAP NAP NAP
93 NAP NAP NAP NAP
94 NAP NAP NAP NAP
95 NAP NAP NAP NAP
96 NAP NAP NAP NAP
97 NAP NAP NAP NAP
98 NAP NAP NAP NAP
99 NAP NAP NAP NAP
100 NAP NAP NAP NAP
101 NAP NAP Present Value Treasury Flat
102 NAP NAP NAP NAP
103 NAP NAP NAP NAP
104 NAP NAP NAP NAP
105 NAP NAP Present Value Treasury Flat
106 NAP NAP Present Value Treasury Flat
107 NAP NAP NAP NAP
</TABLE>
<PAGE> 19
MORTGAGE LOAN PREPAYMENT INFORMATION
<TABLE>
<CAPTION>
MORTGAGE
CONTROL LOAN
NUMBER SELLER LOAN / PROPERTY NAME PREPAYMENT PROVISIONS
- -----------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C>
108 GCFP Wolfie's Plaza LO(35)/Defeasance(81)/Free(4)
109 GCFP 200-220 West 1st Street LO(48)/Defeasance(68)/Free(4)
110 GCFP The Loring Building LO(33)/Defeasance(83)/Free(4)
111 GCFP Park Paloma Apartments LO(32)/Defeasance(84)/Free(4)
112 GCFP Mitchell Building LO(37)/Defeasance(79)/Free(4)
113 GCFP Kennedy I Office Building LO(28)/Defeasance(90)/Free(2)
114 SBRC Holiday Inn Express LO(35)/Defeasance(81)/Free(4)
115 GCFP 16300 Addison Road Office Building LO(33)/Defeasance(83)/Free(4)
116 GCFP Fairfield Inn Jackson LO(37)/Defeasance(259)/Free(4)
117 SBRC Amberwood Mobile Home Park LO(35)/Defeasance(82)/Free(3)
118 SBRC Carson Commerce Center LO(34)/Defeasance(82)/Free(4)
119 GCFP Nome Plaza Shopping Center LO(48)/Defeasance(68)/Free(4)
120 GCFP River Park Shopping Center LO(36)/Defeasance(80)/Free(4)
121 SBRC Fountain Plaza LO(44)/Defeasance(72)/Free(4)
122 GCFP Fairfield Inn Hattiesburg LO(37)/Defeasance(259)/Free(4)
123 GCFP Fairfield Inn Lake Charles-Sulphur LO(37)/Defeasance(259)/Free(4)
124 SBRC Hampton Inn Blythe LO(60)/Grtr1%UPBorYM(174)/Free(6)
125 SBRC The Grove Shopping Center LO(30)/Defeasance(86)/Free(4)
126 GCFP 475-499 Hillside Avenue LO(96)/Defeasance(77)/Free(7)
127 SBRC Copeland Shopping Center LO(32)/Defeasance(84)/Free(4)
128 GCFP The Fleet Building LO(31)/Defeasance(85)/Free(4)
129 GCFP Commack Tower Plaza LO(36)/Defeasance(80)/Free(4)
130 GCFP Shoppes of Northshore LO(35)/Defeasance(81)/Free(4)
131 SBRC Las Posadas Shopping Center LO(35)/Defeasance(81)/Free(4)
132 SBRC The Ville Apartments LO(35)/Defeasance(81)/Free(4)
133 GCFP Amelia Court Apartments Grtr1%UPBorYM(116)/Free(4)
134 SBRC Long Street Townhouses LO(33)/Defeasance(83)/Free(4)
135 GCFP Silverbrook Apartments LO(48)/Defeasance(68)/Free(4)
136 SBRC Garden Apartments LO(35)/Defeasance(81)/Free(4)
137 GCFP Westchester and New Haven Apartments LO(35)/Defeasance(81)/Free(4)
138 SBRC Madison Midtown Shopping Center LO(34)/Defeasance(82)/Free(4)
139 SBRC Cleveland Corners Shopping Center LO(34)/Defeasance(82)/Free(4)
140 SBRC Park Place Apartments LO(35)/Defeasance(81)/Free(4)
141 GCFP Horizons Apartments LO(34)/Defeasance(82)/Free(4)
142 GCFP Regency Square Apartments Grtr1%UPBorYM(83)/3%UPB(12)/
2%UPB(12)/1%UPB(6)/Free(7)
143 SBRC Federal Express LO(43)/Defeasance(70)/Free(7)
144 SBRC Levittown Professional Building LO(35)/Grtr1%UPBorYM(81)/Free(4)
145 SBRC 3311 Richmond Office Building LO(33)/Defeasance(84)/Free(3)
146 SBRC Carmel Towers LO(59)/Grtr1%UPBorYM(57)/Free(4)
147 GCFP Westwood Apartments LO(32)/Defeasance(84)/Free(4)
148 SBRC Crestridge Apartments LO(47)/3%UPB(12)/2%UPB(12)/
1%UPB(9)/Free(4)
149 GCFP Pine Tree Square LO(29)/Defeasance(87)/Free(4)
150 GCFP Thistlewood Apartments Grtr1%UPBorYM(116)/Free(4)
151 GCFP Lesbo/Bullion Mobile Home Park Grtr1%UPBorYM(117)/Free(3)
152 SBRC The Town Center LO(35)/Defeasance(81)/Free(4)
153 SBRC Bayridge Apartments YM(83)/3%UPB(12)/2%UPB(12)/
1%UPB(6)/Free(7)
154 SBRC Ramada Inn - Elizabethtown LO(59)/Grtr1%UPBorYM(57)/Free(4)
155 SBRC Oasis Surgery Center LO(35)/Defeasance(81)/Free(4)
156 SBRC 715 South Oxford Court Apartments YM(83)/3%UPB(12)/2%UPB(12)/
1%UPB(6)/Free(7)
157 SBRC Barefoot Bay Medical Office Center LO(35)/Grtr1%UPBorYM(81)/Free(4)
158 GCFP 14 Mamaroneck Avenue LO(48)/Defeasance(68)/Free(4)
159 SBRC Presidio Plaza LO(33)/Defeasance(83)/Free(4)
160 SBRC 904-912 21st Avenue LO(36)/Defeasance(80)/Free(4)
161 GCFP Ambassador Apartments LO(48)/Defeasance(65)/Free(7)
162 SBRC Frisco South Shopping Center LO(35)/Defeasance(45)/Free(4)
163 GCFP Oquendo Office Warehouse LO(29)/Defeasance(87)/Free(4)
164 GCFP Palm Harbor Mobile Home Park LO(32)/Defeasance(84)/Free(4)
165 SBRC Milan Apartments LO(32)/Defeasance(85)/Free(3)
166 SBRC Palm Pacific Plaza Shopping Center LO(33)/Defeasance(83)/Free(4)
167 SBRC North Dixie Commerce Center LO(59)/Grtr1%UPBorYM(57)/Free(4)
</TABLE>
<TABLE>
<CAPTION>
YIELD YIELD
LOCKOUT DEFEASE DEFEASE MAINTENANCE MAINTENANCE
CONTROL PERIOD START END PERIOD START PERIOD END
NUMBER END DATE DATE DATE DATE DATE
- -----------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C>
108 06/30/02 07/01/02 03/31/09 NAP NAP
109 10/31/03 11/01/03 06/30/09 NAP NAP
110 06/30/02 07/01/02 05/31/09 NAP NAP
111 06/30/02 07/01/02 06/30/09 NAP NAP
112 06/30/02 07/01/02 01/31/09 NAP NAP
113 06/30/02 07/01/02 12/31/09 NAP NAP
114 03/31/02 04/01/02 12/31/08 NAP NAP
115 06/30/02 07/01/02 05/31/09 NAP NAP
116 06/30/02 07/01/02 01/31/24 NAP NAP
117 06/30/02 07/01/02 04/30/09 NAP NAP
118 06/30/02 07/01/02 04/30/09 NAP NAP
119 05/31/03 06/01/03 01/31/09 NAP NAP
120 06/30/02 07/01/02 02/28/09 NAP NAP
121 06/30/02 07/01/02 06/30/08 NAP NAP
122 06/30/02 07/01/02 01/31/24 NAP NAP
123 06/30/02 07/01/02 01/31/24 NAP NAP
124 11/30/02 NAP NAP 12/01/02 05/31/17
125 06/30/02 07/01/02 08/31/09 NAP NAP
126 11/30/06 12/01/06 04/30/13 NAP NAP
127 06/30/02 07/01/02 06/30/09 NAP NAP
128 06/30/02 07/01/02 07/31/09 NAP NAP
129 06/30/02 07/01/02 02/28/09 NAP NAP
130 06/30/02 07/01/02 03/31/09 NAP NAP
131 04/30/02 05/01/02 01/31/09 NAP NAP
132 04/30/02 05/01/02 01/31/09 NAP NAP
133 NAP NAP NAP 06/01/99 01/31/09
134 06/30/02 07/01/02 05/31/09 NAP NAP
135 06/30/03 07/01/03 02/28/09 NAP NAP
136 02/28/02 03/01/02 11/30/08 NAP NAP
137 06/30/02 07/01/02 03/31/09 NAP NAP
138 06/30/02 07/01/02 04/30/09 NAP NAP
139 06/30/02 07/01/02 04/30/09 NAP NAP
140 03/31/02 04/01/02 12/31/08 NAP NAP
141 06/30/02 07/01/02 04/30/09 NAP NAP
142 NAP NAP NAP 01/01/98 11/30/04
143 06/30/02 07/01/02 04/30/08 NAP NAP
144 06/30/02 NAP NAP 07/01/02 03/31/09
145 06/30/02 07/01/02 06/30/09 NAP NAP
146 04/30/04 NAP NAP 05/01/04 01/31/09
147 06/30/02 07/01/02 06/30/09 NAP NAP
148 08/31/03 NAP NAP NAP NAP
149 06/30/02 07/01/02 09/30/09 NAP NAP
150 NAP NAP NAP 06/01/99 01/31/09
151 NAP NAP NAP 07/01/99 03/31/09
152 03/31/02 04/01/02 12/31/08 NAP NAP
153 NAP NAP NAP 10/01/97 08/31/04
154 11/30/04 NAP NAP 12/01/04 08/31/09
155 06/30/02 07/01/02 03/31/09 NAP NAP
156 NAP NAP NAP 10/01/97 08/31/04
157 03/31/02 NAP NAP 04/01/02 12/31/08
158 05/31/03 06/01/03 01/31/09 NAP NAP
159 06/30/02 07/01/02 05/31/09 NAP NAP
160 06/30/02 07/01/02 02/28/09 NAP NAP
161 11/30/02 12/01/02 04/30/08 NAP NAP
162 04/30/02 05/01/02 01/31/06 NAP NAP
163 06/30/02 07/01/02 09/30/09 NAP NAP
164 06/30/02 07/01/02 06/30/09 NAP NAP
165 06/30/02 07/01/02 07/31/09 NAP NAP
166 06/30/02 07/01/02 05/31/09 NAP NAP
167 09/30/04 NAP NAP 10/01/04 06/30/09
</TABLE>
<TABLE>
<CAPTION>
PREPAYMENT PREPAYMENT
PENALTY PENALTY YIELD
CONTROL START END YIELD MAINTENANCE MAINTENANCE
NUMBER DATE DATE CALCULATION METHOD INTEREST RATE
- ------------------------------------------------------------------------------------
<S> <C> <C> <C> <C>
108 NAP NAP NAP NAP
109 NAP NAP NAP NAP
110 NAP NAP NAP NAP
111 NAP NAP NAP NAP
112 NAP NAP NAP NAP
113 NAP NAP NAP NAP
114 NAP NAP NAP NAP
115 NAP NAP NAP NAP
116 NAP NAP NAP NAP
117 NAP NAP NAP NAP
118 NAP NAP NAP NAP
119 NAP NAP NAP NAP
120 NAP NAP NAP NAP
121 NAP NAP NAP NAP
122 NAP NAP NAP NAP
123 NAP NAP NAP NAP
124 NAP NAP Present Value Treasury Flat
125 NAP NAP NAP NAP
126 NAP NAP NAP NAP
127 NAP NAP NAP NAP
128 NAP NAP NAP NAP
129 NAP NAP NAP NAP
130 NAP NAP NAP NAP
131 NAP NAP NAP NAP
132 NAP NAP NAP NAP
133 NAP NAP Present Value Treasury Flat
134 NAP NAP NAP NAP
135 NAP NAP NAP NAP
136 NAP NAP NAP NAP
137 NAP NAP NAP NAP
138 NAP NAP NAP NAP
139 NAP NAP NAP NAP
140 NAP NAP NAP NAP
141 NAP NAP NAP NAP
142 12/01/05 05/31/07 Present Value Treasury Flat
143 NAP NAP NAP NAP
144 NAP NAP Present Value Treasury Flat
145 NAP NAP NAP NAP
146 NAP NAP Present Value Treasury Flat
147 NAP NAP NAP NAP
148 09/01/03 05/31/06 NAP NAP
149 NAP NAP NAP NAP
150 NAP NAP Present Value Treasury Flat
151 NAP NAP Present Value Treasury Flat
152 NAP NAP NAP NAP
153 09/01/04 02/28/07 Interest Differential Treasury Flat
154 NAP NAP Present Value Treasury Flat
155 NAP NAP NAP NAP
156 09/01/04 02/28/07 Interest Differential Treasury Flat
157 NAP NAP Present Value Treasury Flat
158 NAP NAP NAP NAP
159 NAP NAP NAP NAP
160 NAP NAP NAP NAP
161 NAP NAP NAP NAP
162 NAP NAP NAP NAP
163 NAP NAP NAP NAP
164 NAP NAP NAP NAP
165 NAP NAP NAP NAP
166 NAP NAP NAP NAP
167 NAP NAP Present Value Treasury Flat
</TABLE>
<PAGE> 20
MORTGAGE LOAN PREPAYMENT INFORMATION
<TABLE>
<CAPTION>
MORTGAGE
CONTROL LOAN
NUMBER SELLER LOAN / PROPERTY NAME PREPAYMENT PROVISIONS
- -----------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C>
168 SBRC Meadowlark Apartments LO(35)/Defeasance(81)/Free(4)
169 SBRC Old Judge Building LO(59)/Grtr1%UPBorYM(57)/Free(4)
- -----------------------------------------------------------------------------------------------------------------------------
170 SBRC Sherman/Lennox Portfolio LO(33)/Defeasance(83)/Free(4)
170A SBRC 6839-6841 Lennox Avenue
170B SBRC 17732 Sherman Way
- -----------------------------------------------------------------------------------------------------------------------------
171 SBRC Pacific Winds Apartments LO(34)/Defeasance(82)/Free(4)
172 SBRC Isle of Capri Apartments LO(59)/Grtr1%UPBorYM(57)/Free(4)
173 SBRC Datura Station LO(59)/Grtr1%UPBorYM(57)/Free(4)
174 SBRC Park View Cooperative LO(59)/Grtr1%UPBorYM(57)/Free(4)
175 SBRC H & Z Office Building LO(35)/Defeasance(81)/Free(4)
176 SBRC Nassau Bay Villas Apartments LO(31)/Defeasance(85)/Free(4)
177 SBRC 2180 West First Street LO(30)/Defeasance(86)/Free(4)
178 GCFP 8020 Northwest 60th Street Grtr1%UPBorYM(114)/Free(6)
179 SBRC Irving Place Apartments LO(47)/3%UPB(12)/2%UPB(12)/
1%UPB(9)/Free(4)
180 GCFP Regency Palms Apartments Grtr1%UPBorYM(83)/3%UPB(12)/
2%UPB(12)/1%UPB(6)/Free(7)
181 GCFP Four Flags Motors, Inc. Grtr1%UPBorYM(114)/Free(6)
182 GCFP Alexandria Gardens Apartments LO(36)/Defeasance(77)/Free(7)
183 GCFP 47-49 Main Street LO(48)/Defeasance(68)/Free(4)
184 SBRC Madrid Apartments YM(113)/Free(7)
185 SBRC Comfort Inn - Milledgeville LO(35)/Defeasance(141)/Free(4)
186 SBRC Wal-Mart Shopping Center LO(59)/Grtr1%UPBorYM(57)/Free(4)
187 SBRC Stratford Apartments LO(59)/Grtr1%UPBorYM(57)/Free(4)
188 SBRC Willow Glen Plaza LO(35)/Defeasance(81)/Free(4)
189 SBRC Edgewater Bay Apartments LO(59)/Grtr1%UPBorYM(57)/Free(4)
190 SBRC 420 Group LO(35)/Defeasance(81)/Free(4)
191 GCFP 7-Eleven LO(48)/Defeasance(188)/Free(4)
192 SBRC Lake Forest North Apartments LO(35)/Defeasance(81)/Free(4)
193 SBRC CompuChem Industrial LO(35)/Defeasance(141)/Free(4)
194 GCFP Palazzolo Plaza LO(33)/Defeasance(83)/Free(4)
195 SBRC A. E. Larson Building LO(58)/Grtr1%UPBorYM(58)/Free(4)
196 GCFP Lanewood Apartments Grtr1%UPBorYM(119)/5%UPB(12)/
4%UPB(12)/3%UPB(12)/2%UPB(12)/
1%UPB(10)/Free(3)
197 GCFP Chris-Town Mobile Home Park LO(33)/Defeasance(83)/Free(4)
198 SBRC Corbus-Peppertree Lane Apartments LO(60)/Grtr1%UPBorYM(57)/Free(3)
199 SBRC Missouri Meadows Apartments YM(83)/3%UPB(12)/2%UPB(12)/
1%UPB(6)/Free(7)
200 SBRC Highlander Square Apartments LO(32)/Defeasance(84)/Free(4)
201 SBRC Hillcrest Crossing LO(35)/Defeasance(81)/Free(4)
202 SBRC Virginia Plaza LO(35)/Defeasance(81)/Free(4)
203 SBRC Pedersen Building LO(60)/Grtr1%UPBorYM(57)/Free(3)
204 GCFP Spring Oaks Mobile Home & Recreational Vehicle Park LO(36)/Defeasance(80)/Free(4)
205 SBRC Shadowood Apartments LO(47)/3%UPB(12)/2%UPB(12)/
1%UPB(9)/Free(4)
206 SBRC Arroyo Shopping Center LO(34)/Defeasance(82)/Free(4)
207 GCFP The Nog Retail Center LO(48)/Defeasance(188)/Free(4)
208 GCFP London Square Apartments Grtr1%UPBorYM(116)/Free(4)
209 SBRC Petite Chateau Villa Mobile Home Park LO(60)/Grtr1%UPBorYM(57)/Free(3)
210 GCFP Walnut Hills Apartments Grtr1%UPBorYM(116)/Free(4)
211 SBRC Palmer Highway Shopping Center LO(59)/Grtr1%UPBorYM(57)/Free(4)
212 SBRC Somerset Apartments LO(35)/Grtr1%UPBorYM(81)/Free(4)
- -----------------------------------------------------------------------------------------------------------------------------
213 SBRC Shady Acres/Pine Shadows Portfolio LO(60)/Grtr1%UPBorYM(57)/Free(3)
213A SBRC Shady Acres Duplexes
213B SBRC Pine Shadows Estates
- -----------------------------------------------------------------------------------------------------------------------------
214 SBRC Vanowen Street Retail Center LO(34)/Defeasance(82)/Free(4)
215 GCFP Rena's Village Plaza Grtr1%UPBorYM(114)/Free(6)
216 SBRC Stanford Place Apartments LO(59)/Grtr1%UPBorYM(57)/Free(4)
217 SBRC Panola-Redan Crossing LO(60)/Grtr1%UPBorYM(53)/Free(7)
218 SBRC Garnet Avenue Shopping Center LO(29)/Defeasance(87)/Free(4)
219 SBRC The Chalet Apartments LO(35)/Defeasance(81)/Free(4)
220 SBRC Galt Ocean Plaza LO(59)/Grtr1%UPBorYM(57)/Free(4)
221 SBRC Zion Street Apartments LO(32)/Defeasance(84)/Free(4)
</TABLE>
<TABLE>
<CAPTION>
YIELD YIELD
LOCKOUT DEFEASE DEFEASE MAINTENANCE MAINTENANCE
CONTROL PERIOD START END PERIOD START PERIOD END
NUMBER END DATE DATE DATE DATE DATE
- --------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C>
168 02/28/02 03/01/02 11/30/08 NAP NAP
169 05/31/04 NAP NAP 06/01/04 02/28/09
- --------------------------------------------------------------------------
170 06/30/02 07/01/02 05/31/09 NAP NAP
170A
170B
- --------------------------------------------------------------------------
171 06/30/02 07/01/02 04/30/09 NAP NAP
172 05/31/04 NAP NAP 06/01/04 02/28/09
173 05/31/04 NAP NAP 06/01/04 02/28/09
174 08/31/04 NAP NAP 09/01/04 05/31/09
175 06/30/02 07/01/02 03/31/09 NAP NAP
176 06/30/02 07/01/02 07/31/09 NAP NAP
177 06/30/02 07/01/02 08/31/09 NAP NAP
178 NAP NAP NAP 11/01/98 04/30/08
179 08/31/03 NAP NAP NAP NAP
180 NAP NAP NAP 02/01/98 12/31/04
181 NAP NAP NAP 11/01/98 04/30/08
182 06/30/02 07/01/02 11/30/08 NAP NAP
183 07/31/03 08/01/03 03/31/09 NAP NAP
184 NAP NAP NAP 06/01/98 10/31/07
185 03/31/02 04/01/02 12/31/13 NAP NAP
186 09/30/04 NAP NAP 10/01/04 06/30/09
187 12/31/03 NAP NAP 01/01/04 09/30/08
188 02/28/02 03/01/02 11/30/08 NAP NAP
189 02/29/04 NAP NAP 03/01/04 11/30/08
190 01/31/02 02/01/02 10/31/08 NAP NAP
191 07/31/03 08/01/03 03/31/19 NAP NAP
192 03/31/02 04/01/02 12/31/08 NAP NAP
193 06/30/02 07/01/02 03/31/14 NAP NAP
194 06/30/02 07/01/02 05/31/09 NAP NAP
195 10/31/04 NAP NAP 11/01/04 08/31/09
196 NAP NAP NAP 12/01/99 10/31/09
197 06/30/02 07/01/02 05/31/09 NAP NAP
198 12/31/03 NAP NAP 01/01/04 09/30/08
199 NAP NAP NAP 10/01/97 08/31/04
200 06/30/02 07/01/02 06/30/09 NAP NAP
201 05/31/02 06/01/02 02/28/09 NAP NAP
202 06/30/02 07/01/02 03/31/09 NAP NAP
203 11/30/03 NAP NAP 12/01/03 08/31/08
204 06/30/02 07/01/02 02/28/09 NAP NAP
205 08/31/03 NAP NAP NAP NAP
206 06/30/02 07/01/02 04/30/09 NAP NAP
207 09/30/02 10/01/02 05/31/18 NAP NAP
208 NAP NAP NAP 06/01/99 01/31/09
209 12/31/03 NAP NAP 01/01/04 09/30/08
210 NAP NAP NAP 06/01/99 01/31/09
211 03/31/04 NAP NAP 04/01/04 12/31/08
212 09/30/02 NAP NAP 10/01/02 06/30/09
- --------------------------------------------------------------------------
213 01/31/04 NAP NAP 02/01/04 10/31/08
213A
213B
- --------------------------------------------------------------------------
214 06/30/02 07/01/02 04/30/09 NAP NAP
215 NAP NAP NAP 06/01/99 11/30/08
216 07/31/04 NAP NAP 08/01/04 04/30/09
217 12/31/03 NAP NAP 01/01/04 05/31/08
218 06/30/02 07/01/02 09/30/09 NAP NAP
219 01/31/02 02/01/02 10/31/08 NAP NAP
220 11/30/04 NAP NAP 12/01/04 08/31/09
221 06/30/02 07/01/02 06/30/09 NAP NAP
</TABLE>
<TABLE>
<CAPTION>
PREPAYMENT PREPAYMENT
PENALTY PENALTY YIELD
CONTROL START END YIELD MAINTENANCE MAINTENANCE
NUMBER DATE DATE CALCULATION METHOD INTEREST RATE
- ------------------------------------------------------------------------------------
<S> <C> <C> <C> <C>
168 NAP NAP NAP NAP
169 NAP NAP Present Value Treasury Flat
- ------------------------------------------------------------------------------------
170 NAP NAP NAP NAP
170A
170B
- ------------------------------------------------------------------------------------
171 NAP NAP NAP NAP
172 NAP NAP Present Value Treasury Flat
173 NAP NAP Present Value Treasury Flat
174 NAP NAP Present Value Treasury Flat
175 NAP NAP NAP NAP
176 NAP NAP NAP NAP
177 NAP NAP NAP NAP
178 NAP NAP Present Value Treasury Flat
179 09/01/03 05/31/06 NAP NAP
180 01/01/05 06/30/07 Present Value Treasury Flat
181 NAP NAP Present Value Treasury Flat
182 NAP NAP NAP NAP
183 NAP NAP NAP NAP
184 NAP NAP Interest Differential Treasury Flat
185 NAP NAP NAP NAP
186 NAP NAP Present Value Treasury Flat
187 NAP NAP Present Value Treasury Flat
188 NAP NAP NAP NAP
189 NAP NAP Present Value Treasury Flat
190 NAP NAP NAP NAP
191 NAP NAP NAP NAP
192 NAP NAP NAP NAP
193 NAP NAP NAP NAP
194 NAP NAP NAP NAP
195 NAP NAP Present Value Treasury Flat
196 11/01/09 08/31/14 Present Value Treasury Flat
197 NAP NAP NAP NAP
198 NAP NAP Hybrid Interest Differential Treasury Flat
199 09/01/04 02/28/07 Interest Differential Treasury Flat
200 NAP NAP NAP NAP
201 NAP NAP NAP NAP
202 NAP NAP NAP NAP
203 NAP NAP Hybrid Interest Differential Treasury Flat
204 NAP NAP NAP NAP
205 09/01/03 05/31/06 NAP NAP
206 NAP NAP NAP NAP
207 NAP NAP NAP NAP
208 NAP NAP Present Value Treasury Flat
209 NAP NAP Hybrid Interest Differential Treasury Flat
210 NAP NAP Present Value Treasury Flat
211 NAP NAP Present Value Treasury Flat
212 NAP NAP Present Value Treasury Flat
- ------------------------------------------------------------------------------------
213 NAP NAP Hybrid Interest Differential Treasury Flat
213A
213B
- ------------------------------------------------------------------------------------
214 NAP NAP NAP NAP
215 NAP NAP Present Value Treasury Flat
216 NAP NAP Present Value Treasury Flat
217 NAP NAP Present Value Treasury Flat
218 NAP NAP NAP NAP
219 NAP NAP NAP NAP
220 NAP NAP Present Value Treasury Flat
221 NAP NAP NAP NAP
</TABLE>
<PAGE> 21
MORTGAGE LOAN PREPAYMENT INFORMATION
<TABLE>
<CAPTION>
MORTGAGE
CONTROL LOAN
NUMBER SELLER LOAN / PROPERTY NAME PREPAYMENT PROVISIONS
- --------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C>
222 GCFP Country Square Mobile Home Park Grtr1%UPBorYM(117)/Free(3)
223 GCFP 1513-1517 Taylor Avenue Grtr1%UPBorYM(114)/Free(6)
224 GCFP Westside Warehouse LO(34)/Defeasance(82)/Free(4)
225 SBRC Heritage House Apartments LO(35)/Defeasance(78)/Free(7)
226 SBRC Troy Building LO(36)/Grtr1%UPBorYM(77)/Free(7)
227 SBRC Arlington Manor Mobile Home Park LO(30)/Defeasance(85)/Free(5)
228 GCFP Capitol View Apartments, Charles Apartments & Randolph Apartments Grtr1%UPBorYM(116)/Free(4)
229 SBRC Beresford Retail LO(60)/Grtr1%UPBorYM(57)/Free(3)
230 SBRC 120 Standard Street LO(60)/Grtr1%UPBorYM(57)/Free(3)
231 GCFP 2077-2089 New York Avenue LO(32)/Defeasance(84)/Free(4)
232 SBRC Blair Place Duplexes LO(60)/Grtr1%UPBorYM(57)/Free(3)
233 SBRC 18714 Parthenia Street LO(60)/Grtr1%UPBorYM(57)/Free(3)
234 GCFP Thornapple Apartments Grtr1%UPBorYM(116)/Free(4)
235 GCFP 2800 Oakmont Drive LO(32)/Defeasance(84)/Free(4)
236 SBRC Fox Tile LO(35)/Defeasance(81)/Free(4)
237 SBRC 471 Prospect Street LO(59)/Grtr1%UPBorYM(57)/Free(4)
238 GCFP Barclay Arms Apartments Grtr1%UPBorYM(119)/5%UPB(12)/
4%UPB(12)/3%UPB(12)/2%UPB(12)/
1%UPB(12)/Free(61)
239 SBRC Wishney LO(60)/Grtr1%UPBorYM(57)/Free(3)
240 GCFP Elmgrove Apartments Grtr1%UPBorYM(116)/Free(4)
241 SBRC Centennial Apartments LO(59)/Grtr1%UPBorYM(57)/Free(4)
242 SBRC Vanguard Industrial Building LO(60)/Grtr1%UPBorYM(57)/Free(3)
243 GCFP 135-145 Orange Street Apartments LO(30)/Defeasance(86)/Free(4)
244 SBRC Brentwood Village Apartments LO(60)/Grtr1%UPBorYM(57)/Free(3)
245 GCFP Seoul Plaza LO(31)/Defeasance(85)/Free(4)
246 SBRC Glendale Apartments LO(59)/Grtr1%UPBorYM(57)/Free(4)
247 GCFP Riverview Apartments Grtr1%UPBorYM(117)/Free(3)
248 GCFP 820 Linden Boulevard Grtr1%UPBorYM(114)/Free(6)
249 GCFP Vail Valley Auto Grtr1%UPBorYM(119)/Free(1)
250 GCFP Hawthorne Apartments II Grtr1%UPBorYM(116)/Free(4)
251 GCFP 2096 Saint Georges Avenue Grtr1%UPBorYM(114)/Free(6)
252 SBRC Notre Dame Apartments LO(59)/5%UPB(12)/4%UPB(12)/
3%UPB(12)/2%UPB(12)/1%UPB(6)/Free(7)
253 GCFP Nash Multi-family Apartments LO(32)/Defeasance(84)/Free(4)
254 SBRC Somers Apartments LO(59)/Grtr1%UPBorYM(57)/Free(4)
255 GCFP Foxglove Apartments, Phase I Grtr1%UPBorYM(116)/Free(4)
256 SBRC Muse Apartments LO(59)/5%UPB(12)/4%UPB(12)/
3%UPB(12)/2%UPB(12)/1%UPB(6)/Free(7)
257 GCFP Chalmer Place LO(30)/Defeasance(206)/Free(4)
258 GCFP Ivy Court Apartments Grtr1%UPBorYM(116)/Free(4)
259 GCFP Royce Apartments Grtr1%UPBorYM(179)/5%UPB(12)/
4%UPB(12)/3%UPB(12)/2%UPB(12)/
1%UPB(10)/Free(3)
260 SBRC C. Martin Company LO(31)/Defeasance(109)/Free(4)
261 GCFP Aster Court Apartments Grtr1%UPBorYM(116)/Free(4)
262 GCFP Zora Lee Apartments LO(29)/Defeasance(87)/Free(4)
263 GCFP Foxglove II Apartments Grtr1%UPBorYM(116)/Free(4)
264 GCFP Indiana Street Apartments Grtr1%UPBorYM(114)/Free(6)
265 GCFP "A" Street Apartments Grtr1%UPBorYM(114)/Free(6)
266 GCFP The Colonial Apartments Grtr1%UPBorYM(114)/Free(6)
267 GCFP Taylene Court Apartments Grtr1%UPBorYM(119)/5%UPB(12)/
4%UPB(12)/3%UPB(12)/2%UPB(12)/
1%UPB(12)/Free(61)
268 GCFP Myrtle Street Apartments LO(30)/Defeasance(86)/Free(4)
</TABLE>
<TABLE>
<CAPTION>
YIELD YIELD
LOCKOUT DEFEASE DEFEASE MAINTENANCE MAINTENANCE
CONTROL PERIOD START END PERIOD START PERIOD END
NUMBER END DATE DATE DATE DATE DATE
- -------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C>
222 NAP NAP NAP 08/01/99 04/30/09
223 NAP NAP NAP 10/01/98 03/31/08
224 06/30/02 07/01/02 04/30/09 NAP NAP
225 12/31/01 01/01/02 06/30/08 NAP NAP
226 11/30/01 NAP NAP 12/01/01 04/30/08
227 06/30/02 07/01/02 07/31/09 NAP NAP
228 NAP NAP NAP 06/01/99 01/31/09
229 02/29/04 NAP NAP 03/01/04 11/30/08
230 01/31/04 NAP NAP 02/01/04 10/31/08
231 06/30/02 07/01/02 06/30/09 NAP NAP
232 01/31/04 NAP NAP 02/01/04 10/31/08
233 10/31/03 NAP NAP 11/01/03 07/31/08
234 NAP NAP NAP 06/01/99 01/31/09
235 06/30/02 07/01/02 06/30/09 NAP NAP
236 01/31/02 02/01/02 10/31/08 NAP NAP
237 01/31/04 NAP NAP 02/01/04 10/31/08
238 NAP NAP NAP 09/01/99 07/31/09
239 01/31/04 NAP NAP 02/01/04 10/31/08
240 NAP NAP NAP 06/01/99 01/31/09
241 05/31/04 NAP NAP 06/01/04 02/28/09
242 11/30/03 NAP NAP 12/01/03 08/31/08
243 06/30/02 07/01/02 08/31/09 NAP NAP
244 11/30/03 NAP NAP 12/01/03 08/31/08
245 06/30/02 07/01/02 07/31/09 NAP NAP
246 10/31/04 NAP NAP 11/01/04 07/31/09
247 NAP NAP NAP 08/01/99 04/30/09
248 NAP NAP NAP 05/01/99 10/31/08
249 NAP NAP NAP 11/01/98 09/30/08
250 NAP NAP NAP 06/01/99 01/31/09
251 NAP NAP NAP 04/01/99 09/30/08
252 12/31/03 NAP NAP NAP NAP
253 06/30/02 07/01/02 06/30/09 NAP NAP
254 09/30/04 NAP NAP 10/01/04 06/30/09
255 NAP NAP NAP 06/01/99 01/31/09
256 12/31/03 NAP NAP NAP NAP
257 06/30/02 07/01/02 08/31/19 NAP NAP
258 NAP NAP NAP 06/01/99 01/31/09
259 NAP NAP NAP 07/01/99 05/31/14
260 06/30/02 07/01/02 07/31/11 NAP NAP
261 NAP NAP NAP 06/01/99 01/31/09
262 06/30/02 07/01/02 09/30/09 NAP NAP
263 NAP NAP NAP 06/01/99 01/31/09
264 NAP NAP NAP 06/01/99 11/30/08
265 NAP NAP NAP 03/01/99 08/31/08
266 NAP NAP NAP 12/01/98 05/31/08
267 NAP NAP NAP 11/01/98 09/30/08
268 06/30/02 07/01/02 08/31/09 NAP NAP
</TABLE>
<TABLE>
<CAPTION>
PREPAYMENT PREPAYMENT
PENALTY PENALTY YIELD
CONTROL START END YIELD MAINTENANCE MAINTENANCE
NUMBER DATE DATE CALCULATION METHOD INTEREST RATE
- ------------------------------------------------------------------------------------
<S> <C> <C> <C> <C>
222 NAP NAP Present Value Treasury Flat
223 NAP NAP Present Value Treasury Flat
224 NAP NAP NAP NAP
225 NAP NAP NAP NAP
226 NAP NAP Present Value Treasury Flat
227 NAP NAP NAP NAP
228 NAP NAP Present Value Treasury Flat
229 NAP NAP Hybrid Interest Differential Treasury Flat
230 NAP NAP Hybrid Interest Differential Treasury Flat
231 NAP NAP NAP NAP
232 NAP NAP Hybrid Interest Differential Treasury Flat
233 NAP NAP Hybrid Interest Differential Treasury Flat
234 NAP NAP Present Value Treasury Flat
235 NAP NAP NAP NAP
236 NAP NAP NAP NAP
237 NAP NAP Present Value Treasury Flat
238 08/01/09 07/31/14 Present Value Treasury Flat
239 NAP NAP Hybrid Interest Differential Treasury Flat
240 NAP NAP Present Value Treasury Flat
241 NAP NAP Present Value Treasury Flat
242 NAP NAP Hybrid Interest Differential Treasury Flat
243 NAP NAP NAP NAP
244 NAP NAP Hybrid Interest Differential Treasury Flat
245 NAP NAP NAP NAP
246 NAP NAP Present Value Treasury Flat
247 NAP NAP Present Value Treasury Flat
248 NAP NAP Present Value Treasury Flat
249 NAP NAP Present Value Treasury Flat
250 NAP NAP Present Value Treasury Flat
251 NAP NAP Present Value Treasury Flat
252 01/01/04 06/30/08 NAP NAP
253 NAP NAP NAP NAP
254 NAP NAP Present Value Treasury Flat
255 NAP NAP Present Value Treasury Flat
256 01/01/04 06/30/08 NAP NAP
257 NAP NAP NAP NAP
258 NAP NAP Present Value Treasury Flat
259 06/01/14 03/31/19 Present Value Treasury Flat
260 NAP NAP NAP NAP
261 NAP NAP Present Value Treasury Flat
262 NAP NAP NAP NAP
263 NAP NAP Present Value Treasury Flat
264 NAP NAP Present Value Treasury Flat
265 NAP NAP Present Value Treasury Flat
266 NAP NAP Present Value Treasury Flat
267 10/01/08 09/30/13 Present Value Treasury Flat
268 NAP NAP NAP NAP
</TABLE>
<PAGE> 22
MORTGAGED REAL PROPERTY TENANCY INFORMATION
<TABLE>
<CAPTION>
OCCU-
MORTGAGE PANCY OCCU-
CONTROL LOAN PERCENT- PANCY AS OF
NUMBER SELLER LOAN / PROPERTY NAME AGE DATE
- ---------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C>
1 SBRC Putnam Building 100% 08/05/99
2 GCFP Jovanna Villas Apartments 95% 11/29/99
3 GCFP Los Cabos II Apartments 96% 11/29/99
4 GCFP Sunrise Plaza Shopping Center 95% 11/26/99
5 GCFP Hasbrouck & Torview Apartments 97% 09/30/99
- ---------------------------------------------------------------------------------------------------------------
6 SBRC Muncie Apartments Portfolio
6A SBRC Silvertree Apartments 100% 01/04/00
6B SBRC Windsong Apartments 100% 01/04/00
6C SBRC Autumn Breeze Apartments 100% 01/04/00
6D SBRC Sunreach Apartments 100% 01/04/00
6E SBRC Everbrook Apartments 100% 01/04/00
6F SBRC Cardinal Villa Apartments 100% 01/04/00
- ---------------------------------------------------------------------------------------------------------------
7 SBRC Sports Arena Village 95% 10/01/99
8 GCFP Holiday Inn Somerset 59% 12/31/99
9 GCFP Southridge Shopping Center 93% 09/01/99
10 GCFP Stewart Plaza 93% 10/31/99
11 GCFP The Carriage Building (Building 39) 100% 10/01/99
12 GCFP 1000 Adams Avenue 100% 09/01/99
13 GCFP 101 West Avenue 100% 10/20/99
14 GCFP Clearview Farms Apartments 95% 12/22/99
15 GCFP The TJ Building 100% 07/01/99
16 GCFP International Precision Components Corp. Building 100% 12/01/99
17 GCFP 480 Sprague Street 100% 09/27/99
18 GCFP 990 Spring Garden Street 100% 12/27/99
19 SBRC Los Altos Woods Office Building 100% 08/13/99
20 GCFP 655 Merrick Avenue 100% 01/01/00
21 GCFP Nicholson Plaza 100% 09/30/99
22 GCFP Ventura Village Shopping Center 100% 01/05/00
23 SBRC Bridgetown 1 Office Building 98% 08/19/99
24 GCFP Courtyard Center 100% 10/11/99
25 GCFP Raymour & Flanigan Plaza A 97% 01/11/00
26 GCFP 4707 East Baseline Road 100% 11/23/99
27 GCFP Holiday Inn Arena 55% 12/31/99
28 GCFP Kentbrook Apartments 93% 10/31/99
29 GCFP Ramada Plaza Hotel and Office Building 88% 12/31/99
30 GCFP Quail Park I 96% 11/23/99
31 GCFP 139 Main Street 100% 10/31/99
32 GCFP Holiday Inn University 65% 12/20/99
33 GCFP PRG - Scenic Technologies 100% 06/15/99
34 GCFP Raymour & Flanigan Plaza B 100% 12/07/99
35 GCFP West County Professional and Medical Center 96% 11/10/99
36 SBRC Herndon Plaza Retail Center 98% 10/12/99
37 GCFP 15250 Avenue of Science 100% 12/01/99
38 GCFP The Barnyard Retail Center 89% 11/05/99
39 GCFP 711 Madison Avenue 100% 06/23/99
40 SBRC 132 South Rodeo Drive 100% 08/10/99
41 GCFP 4001 Fairview Industrial Drive Southeast 100% 11/23/99
42 GCFP The Parris Building (Building 34) 100% 10/26/99
43 SBRC Cherry Tree Shopping Center 90% 11/04/99
44 SBRC 1916-1928 Old Middlefield Road 100% 01/25/00
45 GCFP Days Inn Singer Island 37% 12/31/99
46 GCFP The Sports Authority 100% 09/30/99
47 GCFP Grand Union Supermarket 100% 11/30/99
48 GCFP Parklawn Center 100% 10/29/99
49 GCFP Two World's Fair Drive 93% 12/01/99
50 GCFP Arden Woods Office Building 97% 02/01/00
51 GCFP 350 Centerpointe 100% 01/01/00
52 GCFP Erie Canal Commons 100% 11/01/99
53 GCFP Executive Center Northridge 97% 10/12/99
</TABLE>
<TABLE>
<CAPTION>
LARGEST
TENANT
LARGEST LARGEST LEASE
TENANT TENANT MATURITY
LARGEST TENANT NRSF NRSF% DATE
- ----------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C>
Putnam Investments, Inc. 231,000 100% 07/31/13
NAP NAP NAP NAP
NAP NAP NAP NAP
Sportmart 41,176 36% 01/31/04
NAP NAP NAP NAP
- ----------------------------------------------------------------------------------------------------------------
NAP NAP NAP NAP
NAP NAP NAP NAP
NAP NAP NAP NAP
NAP NAP NAP NAP
NAP NAP NAP NAP
NAP NAP NAP NAP
- ----------------------------------------------------------------------------------------------------------------
SAIC 100,418 39% 12/31/03
NAP NAP NAP NAP
Walmart, Inc. 103,928 51% 03/31/07
Century 21 Beachside 9,958 8% 01/31/04
Massachusetts Water Resources Authority 84,789 99% 09/30/06
RCN Corporation 60,592 55% 05/31/14
Goldenberg Rosenthal Friedlander 37,360 45% 11/30/08
NAP NAP NAP NAP
Impex Trading Corp. 125,000 42% 08/31/11
International Precision Components Corp. 188,600 100% 11/30/19
Sarah Michaels, LLC 233,000 100% 12/31/09
Philadelphia Authority for Industrial Development
with Sublease to County Philadelphia 86,640 55% 11/06/13
Golden Gate 16,698 43% 06/01/02
Micro Electronics, Inc. 40,564 70% 11/30/18
La-Z-Boy Inc. 19,843 19% 08/31/08
Whole Foods, Inc. 28,168 92% 10/31/29
CTR Business Systems, Inc. 48,152 77% 10/25/08
Linda Evans Fittness 6,746 10% 10/15/05
Raymour & Flanigan 53,394 42% 12/31/13
Action Performance 138,110 100% 08/14/07
NAP NAP NAP NAP
NAP NAP NAP NAP
NAP NAP NAP NAP
Johnny Ribeiro Employee LP 46,140 63% 07/31/10
GIGA Information Group, Inc. 15,581 42% 07/31/04
NAP NAP NAP NAP
Production Resource Group 126,916 100% 04/01/14
Raymour & Flanigan 62,938 83% 11/30/14
County of Orange 64,385 79% 07/31/09
Kmart 98,084 36% 10/31/02
Intel 54,454 98% 11/30/07
Thunderbird Bookshops 8,400 11% 12/31/02
Robert Cavalli 2,505 26% 02/28/11
Gang, Tyre, Ramer & Brown, Inc. 16,603 64% 12/31/14
SLC Technologies 80,160 100% 02/28/14
Massachusetts Water Resources Authority 38,845 79% 09/30/06
Jimmy's Sport Cafe, Inc. 4,981 11% 08/31/04
Photo Access Corp. 6,827 21% 04/14/04
NAP NAP NAP NAP
Sports Authority 45,654 100% 02/09/15
Grand Union Supermarket 40,058 100% 02/28/24
HDO Productions, Inc. 20,325 22% 03/31/02
Blenheim Investments, Inc. 25,753 43% 12/31/01
Access Cash 9,759 15% 01/31/01
Ciminelli Development 13,901 32% 05/31/11
Bridal Hall/Ed. T. Hall 6,990 18% 12/31/03
General Supply Centers, Inc. 6,388 7% 01/31/00
</TABLE>
<TABLE>
<CAPTION>
SECOND
LARGEST
SECOND SECOND TENANT
LARGEST LARGEST LEASE
TENANT TENANT MATURITY
SECOND LARGEST TENANT NRSF NRSF% DATE
- --------------------------------------------------------------------------------------
<S> <C> <C> <C>
NAP NAP NAP NAP
NAP NAP NAP NAP
NAP NAP NAP NAP
Comp USA 25,090 22% 06/30/11
NAP NAP NAP NAP
- --------------------------------------------------------------------------------------
NAP NAP NAP NAP
NAP NAP NAP NAP
NAP NAP NAP NAP
NAP NAP NAP NAP
NAP NAP NAP NAP
NAP NAP NAP NAP
- --------------------------------------------------------------------------------------
CSC 37,862 15% 05/31/01
NAP NAP NAP NAP
Office Max 25,850 13% 01/31/03
Scott Goldman, M.D., Inc. 8,655 7% 03/31/03
Golden Goose Mkts 1,036 1% 05/31/04
USI Holdings Corp 34,119 31% 09/30/08
Zelenkofske Axelrod Consulting 25,393 30% 12/31/07
NAP NAP NAP NAP
F&V Distributing Co. (Arizona Iced Tea) 95,858 32% 03/31/02
NAP NAP NAP NAP
NAP NAP NAP NAP
State of PA Department of Welfare 27,799 18% 08/31/09
American Express 13,558 35% 07/31/00
Chevy Decorators Corp. 17,732 30% 12/31/08
Planet Fitness, L.L.C. 19,500 19% 08/31/01
Cimm's Inc. dba Burger King 2,368 8% 05/26/19
Tripwire Security Systems, Inc. 13,592 22% 07/31/04
Big Horn Grill 6,650 10% 11/30/10
Price Rite 31,039 24% 02/28/09
NAP NAP NAP NAP
NAP NAP NAP NAP
NAP NAP NAP NAP
NAP NAP NAP NAP
Richard H. Plaster 3,840 5% 07/31/10
Boston Heart Foundation 9,070 24% 06/30/01
NAP NAP NAP NAP
NAP NAP NAP NAP
Appletree Grocery 13,320 17% 03/31/15
MVP Sports Grill, Inc. 7,534 9% 03/31/08
FCA of Ohio, Inc. 45,733 17% 01/31/09
NAP NAP NAP NAP
Robata 3,900 5% 01/31/01
Poupetto's 1,000 10% 05/31/04
United Television, Inc. 6,511 25% 11/22/01
NAP NAP NAP NAP
Keane Inc. 4,140 8% 04/01/03
Da Chuen Enterprise, Inc. 4,080 9% 08/31/02
Aureate Media Corp 6,352 20% 12/20/04
NAP NAP NAP NAP
NAP NAP NAP NAP
NAP NAP NAP NAP
Floral World, Inc. 7,000 8% 11/30/02
National Mentor Healthcare 9,301 16% 06/30/04
Aerotek Inc. 8,478 13% 11/30/01
Renaldo, Myers 5,806 13% 06/30/05
Bogey's 6,265 16% 11/30/07
Computer Resource Elect. 3,728 4% 07/31/00
</TABLE>
<PAGE> 23
MORTGAGED REAL PROPERTY TENANCY INFORMATION
<TABLE>
<CAPTION>
OCCU-
MORTGAGE PANCY OCCU-
CONTROL LOAN PERCENT- PANCY AS OF
NUMBER SELLER LOAN / PROPERTY NAME AGE DATE
- -----------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C>
54 SBRC Jester Village Retail Center 95% 10/15/99
55 GCFP Suncreek Corporate Center 91% 12/01/99
56 GCFP Airport Business Plaza 80% 12/31/99
57 SBRC Otay Distribution Center 100% 10/25/99
58 GCFP Groesbeck Industrial Park 97% 01/12/00
59 GCFP A Safe Self Storage 80% 02/01/00
60 GCFP Audobon One 100% 12/14/99
61 GCFP Quail Valley Apartments 97% 10/22/99
62 SBRC Valley Sunset Center 98% 08/09/99
63 GCFP Tangerine Hill Apartments 97% 07/31/99
64 GCFP Modesto Imaging Center 100% 06/21/99
65 GCFP Beechnut Grove Apartments 99% 11/23/99
66 GCFP Woodvine Apartments 96% 11/23/99
67 GCFP Holiday Inn Kennedy Space Center 63% 12/20/99
68 GCFP Chateau Resort & Conf. 57% 10/16/99
69 GCFP West Pointe Apartments 94% 10/06/99
70 GCFP Auburn Hills Industrial Center 99% 01/12/00
71 SBRC Ponderosa Village Shopping Center 92% 06/10/99
72 SBRC Heinz Apartments 100% 10/26/99
73 GCFP Barcelona Apartments 98% 09/30/99
74 SBRC Highbury Court Apartments 95% 09/24/99
75 GCFP BankBoston Building 91% 10/18/99
76 SBRC Northwest Plaza Shopping Center 100% 09/08/99
77 GCFP 43 West 47th Street 100% 09/01/99
78 SBRC 58-38 Page Place 100% 08/01/98
79 GCFP 3832-3844 Sepulveda Boulevard 100% 06/04/99
80 SBRC Sweetwater Plaza East 86% 12/01/99
81 SBRC Duane Reade Maspeth 100% 05/07/99
82 GCFP Fairfield Inn Houma 80% 09/30/99
83 SBRC Brentwood Apartments 98% 03/24/99
84 SBRC Whitehall Apartments 100% 03/24/99
85 SBRC Wind River Park Plaza 100% 08/01/99
86 SBRC Newport Victoria Plaza 100% 12/07/99
87 SBRC Haverty Furniture Store 100% 08/27/99
88 GCFP Westgate Office Center 97% 08/02/99
89 GCFP Commonwealth Park 100% 01/19/00
- -----------------------------------------------------------------------------------------------------
90 SBRC New Jersey Portfolio
90A SBRC 5004 Palisades 100% 06/01/99
90B SBRC 727 & 727A 25th Street 100% 06/01/99
90C SBRC Franklin's Tower Two 100% 06/01/99
90D SBRC Franklin's Tower One 100% 06/01/99
- -----------------------------------------------------------------------------------------------------
91 GCFP Centerpointe 24-Hour Fitness 100% 09/16/99
92 GCFP Keats Plaza 100% 06/28/99
93 SBRC South Pointe Townhomes 98% 03/27/00
94 GCFP Glenmoor Green I Apartments 96% 10/31/99
95 SBRC Alameda Shopping Center 100% 06/28/99
96 SBRC 41 North Division Street 100% 09/30/99
97 GCFP Glenmoor Green II Apartments 92% 10/31/99
98 GCFP Flagship Wharf Commercial Condominium 100% 10/20/99
99 GCFP South Park Center 100% 12/01/99
100 GCFP 1952 West El Camino 100% 12/30/99
101 SBRC Office Max Traverse 100% 09/07/99
102 GCFP Rockland Multi-family Residences 100% 12/15/99
103 GCFP Realty Expert Building 100% 10/28/99
104 GCFP 75 Bermar Park, Nickel Office Building &
Tonida Office Building 100% 09/09/99
105 SBRC Office Max Mankato 100% 01/31/98
106 SBRC Office Max Martinsburg 100% 10/11/99
107 GCFP Kmart South Bend 100% 10/27/99
</TABLE>
<TABLE>
<CAPTION>
LARGEST
TENANT
LARGEST LARGEST LEASE
TENANT TENANT MATURITY
LARGEST TENANT NRSF NRSF% DATE
- ---------------------------------------------------------------------------------------
<S> <C> <C> <C>
Beard Family Partnership 7,500 20% 12/31/09
Wynwood Servicing & Tech. 8,477 14% 08/31/06
Immigration & Naturalization Department 26,840 45% 07/29/08
Yakima U.S.A. 53,568 52% 10/31/04
P&M Products 40,450 28% 03/31/02
NAP NAP NAP NAP
Wheaton International 20,344 67% 01/31/07
NAP NAP NAP NAP
Same Day Paint & Body 9,600 18% 11/01/06
NAP NAP NAP NAP
Modesto Imaging Center, Inc. 17,852 100% 12/31/14
NAP NAP NAP NAP
NAP NAP NAP NAP
NAP NAP NAP NAP
NAP NAP NAP NAP
NAP NAP NAP NAP
MSX International Engineering 33,600 41% 09/30/04
Planet Video 6,000 19% 09/30/03
NAP NAP NAP NAP
NAP NAP NAP NAP
NAP NAP NAP NAP
BankBoston 17,154 35% 01/31/09
Stage Stores 13,500 27% 01/31/14
Gerald Modell, Inc. 2,250 21% 02/01/04
Weeks-Lerman Group, LLC 91,200 100% 06/30/13
Wherehouse 12,330 52% 01/31/02
County of San Diego 11,467 23% 10/23/00
Duane Reade 25,000 100% 01/31/14
NAP NAP NAP NAP
NAP NAP NAP NAP
NAP NAP NAP NAP
Service One Communication 6,195 20% 08/31/00
Innovative Meetings & Events 3,944 11% 04/14/01
Haverty Furniture Companies Inc. 47,500 100% 08/31/18
Future Electronics 6,538 18% 11/14/99
TruGreen Limited Partnership 31,500 57% 06/30/06
- ---------------------------------------------------------------------------------------
NAP NAP NAP NAP
NAP NAP NAP NAP
NAP NAP NAP NAP
NAP NAP NAP NAP
- ---------------------------------------------------------------------------------------
24-Hour Fitness 34,420 100% 09/15/19
American Foundation for Biological Research 12,000 22% 10/31/09
NAP NAP NAP NAP
NAP NAP NAP NAP
Ahad Bagherdai 3,000 18% 10/28/00
The People of the State of New York 33,464 100% 10/31/08
NAP NAP NAP NAP
Ascensus of New England 7,751 26% 03/31/02
Decorators Unlimited 33,118 72% 01/31/12
Krause's Sofa Factory 9,345 50% 08/31/00
Office Max 23,500 100% 01/17/17
NAP NAP NAP NAP
RE Realty Experts 22,922 96% 11/15/11
Edgecombe Rental Equipment Co. 13,052 27% 03/31/04
Office Max 23,500 100% 10/10/17
Office Max 23,500 100% 02/12/18
Kmart 84,180 89% 02/28/05
</TABLE>
<TABLE>
<CAPTION>
SECOND
LARGEST
SECOND SECOND TENANT
LARGEST LARGEST LEASE
TENANT TENANT MATURITY
SECOND LARGEST TENANT NRSF NRSF% DATE
- ---------------------------------------------------------------------------------
<S> <C> <C> <C>
Jonathan Ross Enterprises, Inc. 6,803 18% 04/30/09
SNCRK Leasing, LLC 7,517 12% 10/31/11
Modular Mining 12,445 21% 06/30/03
Avery Dennison Office Products 19,675 19% 07/30/04
Morley Candy Makers, Inc. 33,600 23% 04/30/00
NAP NAP NAP NAP
The Allied Group 6,581 22% 12/31/02
NAP NAP NAP NAP
Government 7,900 15% 11/30/00
NAP NAP NAP NAP
NAP NAP NAP NAP
NAP NAP NAP NAP
NAP NAP NAP NAP
NAP NAP NAP NAP
NAP NAP NAP NAP
NAP NAP NAP NAP
Houlihan's Culinary Trade, Inc. 8,167 10% 04/30/03
Sesame Inn 3,500 11% 08/31/03
NAP NAP NAP NAP
NAP NAP NAP NAP
NAP NAP NAP NAP
Skin Medicine & Cosmetic Surgery Center, Inc. 3,550 7% 11/30/04
Hibetts Sporting 5,000 10% 01/03/09
Art Tech 2,250 21% 07/01/02
NAP NAP NAP NAP
Zany Brainy 10,400 43% 12/31/02
Dunn-Edwards 6,350 12% 09/30/02
NAP NAP NAP NAP
NAP NAP NAP NAP
NAP NAP NAP NAP
NAP NAP NAP NAP
Thomas W. Hood 2,645 9% 08/31/00
Renzi Custom Gallery, Inc. 3,769 10% 06/14/00
NAP NAP NAP NAP
D.H. Andrews 6,363 17% 12/31/02
All Interior Supply, Inc. 15,000 27% 01/31/02
- ---------------------------------------------------------------------------------
NAP NAP NAP NAP
NAP NAP NAP NAP
NAP NAP NAP NAP
NAP NAP NAP NAP
- ---------------------------------------------------------------------------------
NAP NAP NAP NAP
Cystic Fibrosis Foundation 5,695 10% 02/28/02
NAP NAP NAP NAP
NAP NAP NAP NAP
Dr. Abdoyan 1,590 10% 01/14/03
NAP NAP NAP NAP
NAP NAP NAP NAP
The Jane Blalock Co. 4,450 15% 10/31/04
Keebler Company 5,348 12% 01/31/03
Kidio Homestores 4,410 24% 08/27/02
NAP NAP NAP NAP
NAP NAP NAP NAP
American Title Insurance Co. 660 3% 04/01/00
BOCES Monroe-Orleans Counties 12,000 25% 06/30/04
NAP NAP NAP NAP
NAP NAP NAP NAP
Rent Way 3,500 4% 05/31/01
</TABLE>
<PAGE> 24
MORTGAGED REAL PROPERTY TENANCY INFORMATION
<TABLE>
<CAPTION>
OCCU-
MORTGAGE PANCY OCCU-
CONTROL LOAN PERCENT- PANCY AS OF
NUMBER SELLER LOAN / PROPERTY NAME AGE DATE
- ---------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C>
108 GCFP Wolfie's Plaza 94% 10/05/99
109 GCFP 200-220 West 1st Street 100% 09/22/99
110 GCFP The Loring Building 90% 02/01/00
111 GCFP Park Paloma Apartments 100% 09/15/99
112 GCFP Mitchell Building 100% 01/10/00
113 GCFP Kennedy I Office Building 100% 01/01/00
114 SBRC Holiday Inn Express 65% 12/31/99
115 GCFP 16300 Addison Road Office Building 88% 12/01/99
116 GCFP Fairfield Inn Jackson 83% 09/30/99
117 SBRC Amberwood Mobile Home Park 98% 07/31/99
118 SBRC Carson Commerce Center 87% 07/08/99
119 GCFP Nome Plaza Shopping Center 100% 09/30/99
120 GCFP River Park Shopping Center 100% 11/02/99
121 SBRC Fountain Plaza 100% 11/09/99
122 GCFP Fairfield Inn Hattiesburg 74% 09/30/99
123 GCFP Fairfield Inn Lake Charles-Sulphur 70% 09/30/99
124 SBRC Hampton Inn Blythe 70% 12/31/99
125 SBRC The Grove Shopping Center 93% 11/01/99
126 GCFP 475-499 Hillside Avenue 100% 09/01/99
127 SBRC Copeland Shopping Center 100% 02/01/00
128 GCFP The Fleet Building 97% 10/18/99
129 GCFP Commack Tower Plaza 100% 09/30/99
130 GCFP Shoppes of Northshore 94% 11/30/99
131 SBRC Las Posadas Shopping Center 97% 07/01/99
132 SBRC The Ville Apartments 98% 12/14/99
133 GCFP Amelia Court Apartments 92% 02/29/00
134 SBRC Long Street Townhouses 93% 07/26/99
135 GCFP Silverbrook Apartments 97% 12/31/99
136 SBRC Garden Apartments 92% 07/01/99
137 GCFP Westchester and New Haven Apartments 96% 09/01/99
138 SBRC Madison Midtown Shopping Center 83% 06/30/99
139 SBRC Cleveland Corners Shopping Center 100% 06/30/99
140 SBRC Park Place Apartments 100% 08/16/99
141 GCFP Horizons Apartments 92% 11/30/99
142 GCFP Regency Square Apartments 99% 06/30/99
143 SBRC Federal Express 100% 04/20/99
144 SBRC Levittown Professional Building 100% 06/08/99
145 SBRC 3311 Richmond Office Building 92% 07/01/99
146 SBRC Carmel Towers 94% 01/01/99
147 GCFP Westwood Apartments 100% 08/31/99
148 SBRC Crestridge Apartments 98% 07/21/99
149 GCFP Pine Tree Square 92% 12/22/99
150 GCFP Thistlewood Apartments 100% 12/31/99
151 GCFP Lesbo/Bullion Mobile Home Park 96% 09/01/99
152 SBRC The Town Center 100% 12/06/99
153 SBRC Bayridge Apartments 98% 06/01/99
154 SBRC Ramada Inn - Elizabethtown 66% 09/30/99
155 SBRC Oasis Surgery Center 100% 08/19/99
156 SBRC 715 South Oxford Court Apartments 100% 06/10/99
157 SBRC Barefoot Bay Medical Office Center 100% 06/30/99
158 GCFP 14 Mamaroneck Avenue 100% 10/31/99
159 SBRC Presidio Plaza 88% 08/13/99
160 SBRC 904-912 21st Avenue 100% 04/16/99
161 GCFP Ambassador Apartments 100% 01/26/99
162 SBRC Frisco South Shopping Center 100% 01/01/00
163 GCFP Oquendo Office Warehouse 100% 09/01/99
164 GCFP Palm Harbor Mobile Home Park 85% 07/07/99
165 SBRC Milan Apartments 95% 08/17/99
166 SBRC Palm Pacific Plaza Shopping Center 100% 08/23/99
167 SBRC North Dixie Commerce Center 100% 08/19/99
</TABLE>
<TABLE>
<CAPTION>
LARGEST
TENANT
LARGEST LARGEST LEASE
CONTROL TENANT TENANT MATURITY
NUMBER LARGEST TENANT NRSF NRSF% DATE
- ------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C>
108 Wolfie's Restaurant 5,800 19% 10/31/02
109 Jose Luis Gonzales 2,628 12% 12/01/00
110 City of Riverside 9,038 36% 10/31/00
111 NAP NAP NAP NAP
112 County of Dutchess 34,829 100% 11/08/05
113 Ameritech 46,159 94% 12/31/04
114 NAP NAP NAP NAP
115 Insurance One, L.C. 8,404 35% 12/31/09
116 NAP NAP NAP NAP
117 NAP NAP NAP NAP
118 Greater South Bay Medical 4,032 9% 03/31/02
119 Richmond Superette 2,880 16% 09/30/10
120 David Svetich 6,300 27% 12/31/03
121 Babylon Ent. LLC 10,192 47% 10/01/02
122 NAP NAP NAP NAP
123 NAP NAP NAP NAP
124 NAP NAP NAP NAP
125 Alliance for Performing Arts 9,600 20% 09/30/02
126 Polished Metals 39,200 19% 06/30/02
127 Sleep Train 12,500 60% 06/30/04
128 Trammell Crow 17,824 37% 06/20/02
129 Sleepy's Inc. 3,550 25% 11/30/02
130 Sticky Sixx, Inc. 5,000 23% 04/30/04
131 Hallmark Specialty Retail Group, Inc. 4,160 16% 01/31/01
132 NAP NAP NAP NAP
133 NAP NAP NAP NAP
134 NAP NAP NAP NAP
135 NAP NAP NAP NAP
136 NAP NAP NAP NAP
137 NAP NAP NAP NAP
138 Hollywood Video 5,000 45% 03/31/08
139 Radio Shack #8436 2,400 48% 04/30/08
140 NAP NAP NAP NAP
141 NAP NAP NAP NAP
142 NAP NAP NAP NAP
143 Federal Express 51,892 100% 06/30/07
144 South Nassau Community Hosp. 3,740 19% 01/31/09
145 Progressive Insurance Company 9,515 22% 08/31/02
146 NAP NAP NAP NAP
147 NAP NAP NAP NAP
148 NAP NAP NAP NAP
149 Sears Whitegoods 8,100 33% 10/31/06
150 NAP NAP NAP NAP
151 NAP NAP NAP NAP
152 Master Halco, Inc. 18,196 62% 01/31/04
153 NAP NAP NAP NAP
154 NAP NAP NAP NAP
155 Healthsouth Corp. 9,300 62% 05/22/02
156 NAP NAP NAP NAP
157 Sebastian Hospital, Inc. 9,150 64% 06/30/01
158 System Management Arts, Inc. 11,000 52% 11/30/00
159 Marks Liquor Market 2,420 19% 07/01/03
160 NAP NAP NAP NAP
161 NAP NAP NAP NAP
162 Sheena's Dance Academy 3,012 16% 12/31/01
163 American Laser 4,472 23% 08/01/02
164 NAP NAP NAP NAP
165 NAP NAP NAP NAP
166 Petr Ter-Bagdasarian 3,228 29% 01/01/04
167 Gourmet Food Marketing 5,064 15% 09/30/02
</TABLE>
<TABLE>
<CAPTION>
SECOND
LARGEST
SECOND SECOND TENANT
LARGEST LARGEST LEASE
CONTROL TENANT TENANT MATURITY
NUMBER SECOND LARGEST TENANT NRSF NRSF% DATE
- -----------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C>
108 U.S. Post Office 4,400 15% 09/10/04
109 Jose & Ruben Narajo 1,904 9% 12/01/04
110 Citizens Business Bank 3,675 15% 05/31/01
111 NAP NAP NAP NAP
112 NAP NAP NAP NAP
113 TCG 2,727 6% 01/31/06
114 NAP NAP NAP NAP
115 ST Advisory Corp. 3,647 15% 01/31/09
116 NAP NAP NAP NAP
117 NAP NAP NAP NAP
118 Pacific Drafting 3,600 8% MTM
119 Bario's Restaurant & Pizzeria 2,440 13% 12/31/17
120 Everich International 2,995 13% 01/31/03
121 Japan Food SVC 3,200 15% 07/01/02
122 NAP NAP NAP NAP
123 NAP NAP NAP NAP
124 NAP NAP NAP NAP
125 Fathalla - Meat Market 4,800 10% 04/30/03
126 Essex Shade 34,000 16% 11/30/03
127 The Casual Male Inc. 3,255 16% 10/01/00
128 Cardiology Association, Inc. 13,446 28% 02/28/07
129 Rugs-Are-Us, Inc. 3,300 23% 03/30/01
130 The Gordon Bank 4,000 18% 06/30/04
131 Video Tyme 3,440 13% 09/30/02
132 NAP NAP NAP NAP
133 NAP NAP NAP NAP
134 NAP NAP NAP NAP
135 NAP NAP NAP NAP
136 NAP NAP NAP NAP
137 NAP NAP NAP NAP
138 Radio Shack #8454 2,400 22% 03/31/04
139 Athlete's Foot 1,640 33% 08/31/03
140 NAP NAP NAP NAP
141 NAP NAP NAP NAP
142 NAP NAP NAP NAP
143 NAP NAP NAP NAP
144 Dr. Anthony Grillo 1,822 9% 08/31/01
145 The State of Texas 6,252 15% 05/31/06
146 NAP NAP NAP NAP
147 NAP NAP NAP NAP
148 NAP NAP NAP NAP
149 Western Auto Supply Company 8,000 32% 08/31/04
150 NAP NAP NAP NAP
151 NAP NAP NAP NAP
152 Schrimmer Insurance 3,786 13% 01/31/04
153 NAP NAP NAP NAP
154 NAP NAP NAP NAP
155 Coastal Radiation Oncology Medical Group 4,500 30% 05/15/03
156 NAP NAP NAP NAP
157 Ralph B. Monnett, Jr.,MD 2,250 16% 06/30/01
158 Payless Shoesource, Inc. 3,671 17% 01/31/02
159 Western Budget 1,736 14% 09/01/03
160 NAP NAP NAP NAP
161 NAP NAP NAP NAP
162 Matrix Rehabilitation 2,812 15% 05/31/05
163 Las Vegas Poultry 4,472 23% 12/01/03
164 NAP NAP NAP NAP
165 NAP NAP NAP NAP
166 The Gold Rail, Inc. 2,010 18% MTM
167 GDS Engineering, Inc. 3,408 10% 11/30/00
</TABLE>
<PAGE> 25
MORTGAGED REAL PROPERTY TENANCY INFORMATION
<TABLE>
<CAPTION>
OCCU-
MORTGAGE PANCY OCCU-
CONTROL LOAN PERCENT- PANCY AS OF
NUMBER SELLER LOAN / PROPERTY NAME AGE DATE
===============================================================================================================
<S> <C> <C> <C> <C>
168 SBRC Meadowlark Apartments 97% 07/01/99
169 SBRC Old Judge Building 100% 08/30/99
- ---------------------------------------------------------------------------------------------------------------
170 SBRC Sherman/Lennox Portfolio
170A SBRC 6839-6841 Lennox Avenue 100% 08/15/99
170B SBRC 17732 Sherman Way 87% 08/15/99
- ---------------------------------------------------------------------------------------------------------------
171 SBRC Pacific Winds Apartments 100% 07/26/99
172 SBRC Isle of Capri Apartments 100% 08/19/99
173 SBRC Datura Station 100% 08/01/99
174 SBRC Park View Cooperative 100% 08/13/99
175 SBRC H & Z Office Building 100% 07/28/99
176 SBRC Nassau Bay Villas Apartments 96% 06/30/99
177 SBRC 2180 West First Street 99% 11/16/99
178 GCFP 8020 Northwest 60th Street 100% 09/25/99
179 SBRC Irving Place Apartments 97% 07/21/99
180 GCFP Regency Palms Apartments 99% 01/31/00
181 GCFP Four Flags Motors, Inc. 100% 07/07/98
182 GCFP Alexandria Gardens Apartments 100% 01/10/00
183 GCFP 47-49 Main Street 100% 01/18/00
184 SBRC Madrid Apartments 95% 07/20/99
185 SBRC Comfort Inn - Milledgeville 68% 06/30/99
186 SBRC Wal-Mart Shopping Center 100% 09/21/99
187 SBRC Stratford Apartments 96% 01/03/00
188 SBRC Willow Glen Plaza 88% 07/28/99
189 SBRC Edgewater Bay Apartments 97% 08/01/99
190 SBRC 420 Group 100% 04/30/99
191 GCFP 7-Eleven 100% 12/31/99
192 SBRC Lake Forest North Apartments 91% 08/01/99
193 SBRC CompuChem Industrial 100% 07/01/99
194 GCFP Palazzolo Plaza 100% 08/04/99
195 SBRC A. E. Larson Building 90% 11/10/99
196 GCFP Lanewood Apartments 97% 09/17/99
197 GCFP Chris-Town Mobile Home Park 100% 05/31/99
198 SBRC Corbus-Peppertree Lane Apartments 88% 08/20/99
199 SBRC Missouri Meadows Apartments 97% 06/25/99
200 SBRC Highlander Square Apartments 100% 08/30/99
201 SBRC Hillcrest Crossing 100% 06/30/99
202 SBRC Virginia Plaza 100% 08/09/99
203 SBRC Pedersen Building 100% 09/01/99
204 GCFP Spring Oaks Mobile Home & Recreational Vehicle Park 100% 03/21/99
205 SBRC Shadowood Apartments 98% 12/02/99
206 SBRC Arroyo Shopping Center 100% 07/15/99
207 GCFP The Nog Retail Center 100% 09/30/99
208 GCFP London Square Apartments 94% 12/31/99
209 SBRC Petite Chateau Villa Mobile Home Park 93% 08/01/99
210 GCFP Walnut Hills Apartments 93% 12/31/99
211 SBRC Palmer Highway Shopping Center 100% 12/16/99
212 SBRC Somerset Apartments 98% 08/23/99
- ---------------------------------------------------------------------------------------------------------------
213 SBRC Shady Acres/Pine Shadows Portfolio
213A SBRC Shady Acres Duplexes 96% 06/01/99
213B SBRC Pine Shadows Estates 75% 06/01/99
- ---------------------------------------------------------------------------------------------------------------
214 SBRC Vanowen Street Retail Center 100% 12/04/99
215 GCFP Rena's Village Plaza 100% 09/30/99
216 SBRC Stanford Place Apartments 100% 07/13/99
217 SBRC Panola-Redan Crossing 100% 10/01/99
218 SBRC Garnet Avenue Shopping Center 100% 12/07/99
219 SBRC The Chalet Apartments 98% 06/30/99
220 SBRC Galt Ocean Plaza 100% 11/07/99
221 SBRC Zion Street Apartments 100% 09/27/99
</TABLE>
<TABLE>
<CAPTION>
LARGEST
TENANT
LARGEST LARGEST LEASE
CONTROL TENANT TENANT MATURITY
NUMBER LARGEST TENANT NRSF NRSF% DATE
===========================================================================================================
<S> <S> <C> <C> <C>
168 NAP NAP NAP NAP
169 Jake's Steak 8,400 20% 08/14/08
- -----------------------------------------------------------------------------------------------------------
170
170A NPS Partners, Ltd. 7,200 46% 06/30/02
170B Hair Extentions 1,600 18% 12/31/01
- -----------------------------------------------------------------------------------------------------------
171 NAP NAP NAP NAP
172 NAP NAP NAP NAP
173 Reg Architects 2,873 24% 06/01/07
174 NAP NAP NAP NAP
175 Market Driven School 6,339 38% 08/31/03
176 NAP NAP NAP NAP
177 Lee County, Florida 8,279 29% 08/14/00
178 Spiegel Meats, Inc. 34,566 100% 06/30/13
179 NAP NAP NAP NAP
180 NAP NAP NAP NAP
181 Four Flags Motors 24,182 100% 06/30/18
182 NAP NAP NAP NAP
183 Maxwell's Home Decorative, Inc. 2,288 64% 12/31/03
184 NAP NAP NAP NAP
185 NAP NAP NAP NAP
186 Southwestern Bell Wireless 7,544 53% 06/30/05
187 NAP NAP NAP NAP
188 Kwik Wash 2,000 17% 06/30/00
189 NAP NAP NAP NAP
190 NAP NAP NAP NAP
191 The Southland Corporation 2,993 100% 04/30/19
192 NAP NAP NAP NAP
193 Liberty Analytical Corp dba CompuChem Env Corp. 30,669 100% 06/30/14
194 Ronald L. Moloff, D.D.S., P.C. 2,328 19% 12/31/04
195 Columbia Legal 4,865 9% 10/31/04
196 NAP NAP NAP NAP
197 NAP NAP NAP NAP
198 NAP NAP NAP NAP
199 NAP NAP NAP NAP
200 NAP NAP NAP NAP
201 Judy Nordseth Photography 2,500 25% 09/01/11
202 Paper Lion 2,340 22% 08/31/00
203 Mail Boxes, Etc. 1,620 22% 11/01/01
204 NAP NAP NAP NAP
205 NAP NAP NAP NAP
206 Arroyo Liquors 2,800 24% 10/31/10
207 Handy Andy Supermarkets 22,950 85% 06/30/01
208 NAP NAP NAP NAP
209 NAP NAP NAP NAP
210 NAP NAP NAP NAP
211 Lone Star Cleaners 2,190 17% 12/31/03
212 NAP NAP NAP NAP
- -----------------------------------------------------------------------------------------------------------
213
213A NAP NAP NAP NAP
213B NAP NAP NAP NAP
- -----------------------------------------------------------------------------------------------------------
214 Teresa and Carlos Figueroa 2,000 21% 07/01/00
215 Steel Mill Inc. 4,700 24% 02/28/02
216 NAP NAP NAP NAP
217 Mountain Farms 2,048 18% 07/01/03
218 7-11, Inc. 2,491 38% 05/31/09
219 NAP NAP NAP NAP
220 Candy Colby Body Factory, Inc. 4,200 17% 09/30/01
221 NAP NAP NAP NAP
</TABLE>
<TABLE>
<CAPTION>
SECOND
LARGEST
SECOND SECOND TENANT
LARGEST LARGEST LEASE
CONTROL TENANT TENANT MATURITY
NUMBER SECOND LARGEST TENANT NRSF NRSF% DATE
=====================================================================================================
<S> <S> <C> <C> <C>
168 NAP NAP NAP NAP
169 Castle Law 6,415 16% 04/30/01
- -----------------------------------------------------------------------------------------------------
170
170A Buzz's Coin Laundry, Inc. 6,200 40% 09/30/01
170B Jason Construction, Inc. 1,500 17% MTM
- -----------------------------------------------------------------------------------------------------
171 NAP NAP NAP NAP
172 NAP NAP NAP NAP
173 Biga Bakery 2,500 21% 06/01/03
174 NAP NAP NAP NAP
175 Lifeworks 2,016 12% 12/01/02
176 NAP NAP NAP NAP
177 Lee County, Florida 4,387 15% 08/14/00
178 NAP NAP NAP NAP
179 NAP NAP NAP NAP
180 NAP NAP NAP NAP
181 NAP NAP NAP NAP
182 NAP NAP NAP NAP
183 Freeport Taco Bay, Inc. 1,300 36% 02/28/07
184 NAP NAP NAP NAP
185 NAP NAP NAP NAP
186 Rent-A-Center, A Division of Thorn America, Inc. 3,000 21% 04/30/01
187 NAP NAP NAP NAP
188 Sun Masters 1,715 15% 07/31/02
189 NAP NAP NAP NAP
190 NAP NAP NAP NAP
191 NAP NAP NAP NAP
192 NAP NAP NAP NAP
193 NAP NAP NAP NAP
194 Burton Langer, D.M.D. 1,999 17% 12/31/04
195 Dunbar Jewelers, Inc. 4,112 8% 12/31/00
196 NAP NAP NAP NAP
197 NAP NAP NAP NAP
198 NAP NAP NAP NAP
199 NAP NAP NAP NAP
200 NAP NAP NAP NAP
201 City Credit Union 2,350 24% 09/01/03
202 Yours By Design 1,872 17% 09/30/02
203 First National Bank of Telluride 1,526 21% 09/01/07
204 NAP NAP NAP NAP
205 NAP NAP NAP NAP
206 Southland Corp. (7-11) 2,160 19% 11/30/03
207 Kwik Wash Laundries, Inc. 2,100 8% 08/31/00
208 NAP NAP NAP NAP
209 NAP NAP NAP NAP
210 NAP NAP NAP NAP
211 Fertile Turtle Maternity 1,980 15% 12/31/00
212 NAP NAP NAP NAP
- -----------------------------------------------------------------------------------------------------
213
213A NAP NAP NAP NAP
213B NAP NAP NAP NAP
- -----------------------------------------------------------------------------------------------------
214 Yum Yum Donut Shops, Inc. 1,060 11% 02/01/08
215 Don Victor's Bar & Grill 2,530 13% 07/31/01
216 NAP NAP NAP NAP
217 Dr. Ida Lanier 1,344 12% MTM
218 Wash America, Inc. 1,100 17% 06/30/04
219 NAP NAP NAP NAP
220 Sephardic Synagogue of Ft. Lauderdale-BNM Inc. 3,540 14% 10/31/00
221 NAP NAP NAP NAP
</TABLE>
<PAGE> 26
MORTGAGED REAL PROPERTY TENANCY INFORMATION
<TABLE>
<CAPTION>
OCCU-
MORTGAGE PANCY OCCU-
CONTROL LOAN PERCENT- PANCY AS OF
NUMBER SELLER LOAN / PROPERTY NAME AGE DATE
- ---------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C>
222 GCFP Country Square Mobile Home Park 98% 06/01/99
223 GCFP 1513-1517 Taylor Avenue 97% 01/01/00
224 GCFP Westside Warehouse 100% 01/26/00
225 SBRC Heritage House Apartments 89% 06/01/99
226 SBRC Troy Building 97% 07/01/99
227 SBRC Arlington Manor Mobile Home Park 94% 11/11/99
228 GCFP Capitol View Apartments, Charles Apartments &
Randolph Apartments 100% 03/01/99
229 SBRC Beresford Retail 100% 08/03/99
230 SBRC 120 Standard Street 100% 07/07/99
231 GCFP 2077-2089 New York Avenue 100% 07/17/99
232 SBRC Blair Place Duplexes 100% 06/30/99
233 SBRC 18714 Parthenia Street 100% 09/03/98
234 GCFP Thornapple Apartments 100% 12/31/99
235 GCFP 2800 Oakmont Drive 100% 07/14/99
236 SBRC Fox Tile 100% 08/24/99
237 SBRC 471 Prospect Street 100% 07/29/99
238 GCFP Barclay Arms Apartments 100% 12/31/99
239 SBRC Wishney 89% UAV
240 GCFP Elmgrove Apartments 94% 12/31/99
241 SBRC Centennial Apartments 100% 04/01/99
242 SBRC Vanguard Industrial Building 100% 10/01/99
243 GCFP 135-145 Orange Street Apartments 97% 10/12/99
244 SBRC Brentwood Village Apartments 97% 07/01/99
245 GCFP Seoul Plaza 97% 10/02/99
246 SBRC Glendale Apartments 100% 10/01/99
247 GCFP Riverview Apartments 100% 02/24/99
248 GCFP 820 Linden Boulevard 100% 08/18/99
249 GCFP Vail Valley Auto 100% 07/21/98
250 GCFP Hawthorne Apartments II 94% 12/31/99
251 GCFP 2096 Saint Georges Avenue 100% 01/04/00
252 SBRC Notre Dame Apartments 100% 07/31/99
253 GCFP Nash Multi-family Apartments 100% 01/17/00
254 SBRC Somers Apartments 100% 09/09/99
255 GCFP Foxglove Apartments, Phase I 100% 12/31/99
256 SBRC Muse Apartments 100% 08/01/99
257 GCFP Chalmer Place 100% 09/14/99
258 GCFP Ivy Court Apartments 98% 12/31/99
259 GCFP Royce Apartments 100% 10/01/99
260 SBRC C. Martin Company 100% 04/15/99
261 GCFP Aster Court Apartments 91% 12/31/99
262 GCFP Zora Lee Apartments 100% 10/01/99
263 GCFP Foxglove II Apartments 100% 12/31/99
264 GCFP Indiana Street Apartments 100% 01/25/99
265 GCFP "A" Street Apartments 100% 09/30/99
266 GCFP The Colonial Apartments 100% 09/30/99
267 GCFP Taylene Court Apartments 100% 01/21/00
268 GCFP Myrtle Street Apartments 100% 10/01/99
</TABLE>
<TABLE>
<CAPTION>
LARGEST
TENANT
LARGEST LARGEST LEASE
TENANT TENANT MATURITY
LARGEST TENANT NRSF NRSF% DATE
- ------------------------------------------------------------------------
<S> <C> <C> <C>
NAP NAP NAP NAP
NAP NAP NAP NAP
Priester Supply 19,414 41% 12/31/01
NAP NAP NAP NAP
Johnstone Supply 18,740 32% 03/31/02
NAP NAP NAP NAP
NAP NAP NAP NAP
Eddie's Jr. Market 2,500 31% 12/21/03
Rockwell/Collins, Inc. 12,000 100% 04/30/03
Kohaku Japanese Restaurant 1,470 15% 12/31/04
NAP NAP NAP NAP
Save Six, Inc 16,632 100% 09/03/08
NAP NAP NAP NAP
Tyco Packaging Systems 13,400 100% 01/31/02
Fox Tile 18,100 61% 02/04/08
NAP NAP NAP NAP
NAP NAP NAP NAP
Sasa Liquor 2,175 10% 04/01/00
NAP NAP NAP NAP
NAP NAP NAP NAP
John Beck 780 6% MTM
NAP NAP NAP NAP
NAP NAP NAP NAP
Royal Box Retaurant 4,400 43% 08/31/09
NAP NAP NAP NAP
NAP NAP NAP NAP
NAP NAP NAP NAP
Vail Valley Auto Supply, Inc. 3,863 100% 12/31/12
NAP NAP NAP NAP
Langton & Alter 3,668 100% 12/31/12
NAP NAP NAP NAP
NAP NAP NAP NAP
NAP NAP NAP NAP
NAP NAP NAP NAP
NAP NAP NAP NAP
NAP NAP NAP NAP
NAP NAP NAP NAP
NAP NAP NAP NAP
C. Martin Company, Inc. 12,330 100% 04/30/11
NAP NAP NAP NAP
NAP NAP NAP NAP
NAP NAP NAP NAP
NAP NAP NAP NAP
NAP NAP NAP NAP
NAP NAP NAP NAP
NAP NAP NAP NAP
NAP NAP NAP NAP
</TABLE>
<TABLE>
<CAPTION>
SECOND
LARGEST
SECOND SECOND TENANT
LARGEST LARGEST LEASE
TENANT TENANT MATURITY
SECOND LARGEST TENANT NRSF NRSF% DATE
- -------------------------------------------------------------
<S> <C> <C> <C>
NAP NAP NAP NAP
NAP NAP NAP NAP
F.L. Traylor 8,000 17% 05/31/00
NAP NAP NAP NAP
Troy Studios 13,700 23% 09/30/00
NAP NAP NAP NAP
NAP NAP NAP NAP
Valentino's Pizza 1,700 21% 09/02/03
NAP NAP NAP NAP
Blair TV Repair 1,470 15% 12/31/04
NAP NAP NAP NAP
NAP NAP NAP NAP
NAP NAP NAP NAP
NAP NAP NAP NAP
Comco Tec 7,100 24% 05/31/00
NAP NAP NAP NAP
NAP NAP NAP NAP
Cal Tan 2,160 10% 01/01/03
NAP NAP NAP NAP
NAP NAP NAP NAP
Ben Barajas, CGT 780 6% MTM
NAP NAP NAP NAP
NAP NAP NAP NAP
Fish Market 1,590 16% 08/30/00
NAP NAP NAP NAP
NAP NAP NAP NAP
NAP NAP NAP NAP
NAP NAP NAP NAP
NAP NAP NAP NAP
NAP NAP NAP NAP
NAP NAP NAP NAP
NAP NAP NAP NAP
NAP NAP NAP NAP
NAP NAP NAP NAP
NAP NAP NAP NAP
NAP NAP NAP NAP
NAP NAP NAP NAP
NAP NAP NAP NAP
NAP NAP NAP NAP
NAP NAP NAP NAP
NAP NAP NAP NAP
NAP NAP NAP NAP
NAP NAP NAP NAP
NAP NAP NAP NAP
NAP NAP NAP NAP
NAP NAP NAP NAP
NAP NAP NAP NAP
</TABLE>
<PAGE> 27
MORTGAGED REAL PROPERTY HISTORICAL AND UNDERWRITTEN FINANCIAL INFORMATION
<TABLE>
<CAPTION>
1998 1998
STATE- STATE-
1998 MENT MENT
CONTROL MORTGAGE STATEMENT NUMBER ENDING
NUMBER LOAN SELLER LOAN / PROPERTY NAME TYPE OF MONTHS DATE
- ---------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C>
1 SBRC Putnam Building UAV UAV UAV
2 GCFP Jovanna Villas Apartments UAV UAV UAV
3 GCFP Los Cabos II Apartments UAV UAV UAV
4 GCFP Sunrise Plaza Shopping Center Full Year 12 09/30/98
5 GCFP Hasbrouck & Torview Apartments Full Year 12 12/31/98
- ---------------------------------------------------------------------------------------------------------
6 SBRC Muncie Apartments Portfolio
6A SBRC Silvertree Apartments Full Year 12 12/31/98
6B SBRC Windsong Apartments Full Year 12 12/31/98
6C SBRC Autumn Breeze Apartments Full Year 12 12/31/98
6D SBRC Sunreach Apartments Full Year 12 12/31/98
6E SBRC Everbrook Apartments Full Year 12 12/31/98
6F SBRC Cardinal Villa Apartments Full Year 12 12/31/98
- ---------------------------------------------------------------------------------------------------------
7 SBRC Sports Arena Village Full Year 12 12/31/98
8 GCFP Holiday Inn Somerset Full Year 12 12/31/98
9 GCFP Southridge Shopping Center Full Year 12 12/31/98
10 GCFP Stewart Plaza Full Year 12 12/31/98
11 GCFP The Carriage Building (Building 39) Full Year 12 12/31/98
12 GCFP 1000 Adams Avenue UAV UAV UAV
13 GCFP 101 West Avenue Full Year 12 12/31/98
14 GCFP Clearview Farms Apartments Full Year 12 12/31/98
15 GCFP The TJ Building UAV UAV UAV
16 GCFP International Precision Components Corp.
Building UAV UAV UAV
17 GCFP 480 Sprague Street UAV UAV UAV
18 GCFP 990 Spring Garden Street UAV UAV UAV
19 SBRC Los Altos Woods Office Building Full Year 12 12/31/98
20 GCFP 655 Merrick Avenue UAV UAV UAV
21 GCFP Nicholson Plaza Full Year 12 12/31/98
22 GCFP Ventura Village Shopping Center UAV UAV UAV
23 SBRC Bridgetown 1 Office Building UAV UAV UAV
24 GCFP Courtyard Center Full Year 12 12/31/98
25 GCFP Raymour & Flanigan Plaza A UAV UAV UAV
26 GCFP 4707 East Baseline Road UAV UAV UAV
27 GCFP Holiday Inn Arena Full Year 12 12/31/98
28 GCFP Kentbrook Apartments Full Year 12 12/31/98
29 GCFP Ramada Plaza Hotel and Office Building Full Year 12 12/31/98
30 GCFP Quail Park I Full Year 12 12/31/98
31 GCFP 139 Main Street Full Year 12 12/31/98
32 GCFP Holiday Inn University Full Year 12 12/31/98
33 GCFP PRG - Scenic Technologies UAV UAV UAV
34 GCFP Raymour & Flanigan Plaza B Full Year 12 12/31/98
35 GCFP West County Professional and
Medical Center Full Year 12 12/31/98
36 SBRC Herndon Plaza Retail Center Full Year 12 12/31/98
37 GCFP 15250 Avenue of Science Full Year 12 12/31/98
38 GCFP The Barnyard Retail Center Full Year 12 12/31/98
39 GCFP 711 Madison Avenue Full Year 12 12/31/98
40 SBRC 132 South Rodeo Drive Full Year 12 12/31/98
41 GCFP 4001 Fairview Industrial Drive Southeast UAV UAV UAV
42 GCFP The Parris Building (Building 34) Full Year 12 12/31/98
43 SBRC Cherry Tree Shopping Center Full Year 12 12/31/98
44 SBRC 1916-1928 Old Middlefield Road UAV UAV UAV
45 GCFP Days Inn Singer Island Full Year 12 12/31/98
46 GCFP The Sports Authority Full Year 12 11/30/98
47 GCFP Grand Union Supermarket UAV UAV UAV
48 GCFP Parklawn Center Full Year 12 12/31/98
49 GCFP Two World's Fair Drive Full Year 12 12/31/98
50 GCFP Arden Woods Office Building Full Year 12 12/31/98
51 GCFP 350 Centerpointe Full Year 12 12/31/98
52 GCFP Erie Canal Commons UAV UAV UAV
53 GCFP Executive Center Northridge Full Year 12 12/31/98
</TABLE>
<TABLE>
<CAPTION>
1999 1999
STATE- STATE-
1998 1999 MENT MENT
CONTROL 1998 1998 NOI STATEMENT NUMBER ENDING
NUMBER REVENUES EXPENSES 1998 NOI DSCR TYPE OF MONTHS DATE
- --------------------------------------------------------------------------------------
<S> <S> <C> <C> <C> <C> <C> <C>
1 UAV UAV UAV UAV Full Year 12 12/31/99
2 UAV UAV UAV UAV UAV UAV UAV
3 UAV UAV UAV UAV UAV UAV UAV
4 2,195,053 533,276 1,661,777 1.25 Annualized 11 08/31/99
5 3,326,070 1,560,840 1,765,230 1.35 Annualized 9 09/30/99
- --------------------------------------------------------------------------------------
6 1,820,863 1.43
6A 953,096 305,384 647,712 Annualized 9 09/30/99
6B 488,468 145,326 343,142 Annualized 9 09/30/99
6C 481,334 147,849 333,485 Annualized 9 09/30/99
6D 318,670 96,814 221,856 Annualized 9 09/30/99
6E 247,404 96,529 150,876 Annualized 9 09/30/99
6F 188,869 65,077 123,792 Annualized 9 09/30/99
- --------------------------------------------------------------------------------------
7 3,681,655 1,430,142 2,251,514 1.72 Annualized 3 06/30/99
8 8,873,269 6,623,697 2,249,572 1.70 Full Year 12 12/31/99
9 1,901,874 656,225 1,245,649 1.16 Trailing 12 12 09/30/99
10 1,749,411 633,021 1,116,390 1.13 Annualized 9 09/30/99
11 2,406,476 829,599 1,576,877 1.59 Annualized 11 12/16/99
12 UAV UAV UAV UAV UAV UAV UAV
13 1,766,613 412,467 1,354,146 1.52 Full Year 12 12/31/99
14 2,380,059 1,051,561 1,328,498 1.52 Full Year 12 12/31/99
15 UAV UAV UAV UAV Annualized 7 07/01/99
16 UAV UAV UAV UAV UAV UAV UAV
17 UAV UAV UAV UAV UAV UAV UAV
18 UAV UAV UAV UAV UAV UAV UAV
19 858,585 243,248 615,337 0.90 Trailing 12 12 06/30/99
20 UAV UAV UAV UAV Full Year 12 12/31/99
21 1,192,742 311,129 881,613 1.32 Full Year 12 12/31/99
22 UAV UAV UAV UAV Annualized 7 12/31/99
23 UAV UAV UAV UAV Annualized 6 06/30/99
24 1,123,766 526,361 597,405 1.04 Annualized 9 09/30/99
25 UAV UAV UAV UAV Annualized 10 10/31/99
26 UAV UAV UAV UAV Annualized 4 11/30/99
27 5,634,095 4,543,063 1,091,032 1.86 Full Year 12 12/31/99
28 1,124,111 472,565 651,547 1.21 Annualized 10 10/31/99
29 6,407,216 4,271,679 2,135,537 3.88 Trailing 12 12 09/30/99
30 1,104,429 221,913 882,516 1.55 Annualized 9 09/30/99
31 1,218,689 313,991 904,698 1.86 Annualized 9 09/30/99
32 2,842,793 1,967,932 874,861 1.71 Full Year 12 12/31/99
33 UAV UAV UAV UAV UAV UAV UAV
34 698,678 122,907 575,771 1.17 Annualized 11 11/30/99
35 794,818 217,734 577,084 1.17 Annualized 9 09/30/99
36 1,834,223 813,709 1,020,514 1.65 Annualized 6 06/30/99
37 647,377 107,183 540,194 1.28 Annualized 11 11/30/99
38 1,672,965 929,506 743,459 1.77 Annualized 9 09/30/99
39 749,956 251,349 498,607 1.02 Annualized 10 10/31/99
40 1,024,948 368,352 656,596 1.43 UAV UAV UAV
41 UAV UAV UAV UAV Annualized 9 11/23/99
42 1,438,442 546,797 891,645 2.15 UAV UAV UAV
43 881,681 141,871 739,810 1.72 Annualized 9 09/30/99
44 UAV UAV UAV UAV Annualized 7 07/31/99
45 2,266,838 1,382,192 884,646 1.93 UAV UAV UAV
46 543,750 0 543,750 1.38 Annualized 10 09/30/99
47 UAV UAV UAV UAV Annualized 11 12/27/99
48 695,083 158,573 536,510 1.40 Partial Year 5 10/31/99
49 848,611 406,824 441,787 1.20 Annualized 5 11/30/99
50 918,275 356,570 561,704 1.48 Trailing 12 12 08/31/99
51 863,621 404,094 459,527 1.19 Full Year 12 12/31/99
52 UAV UAV UAV UAV Annualized 10 10/31/99
53 682,610 181,851 500,759 1.38 Annualized 9 09/30/99
</TABLE>
<TABLE>
<CAPTION>
1999
CONTROL 1999 1999 NOI U/W U/W
NUMBER REVENUES EXPENSES 1999 NOI OSCR REVENUES EXPENSES
- --------------------------------------------------------------------------
<S> <S> <C> <C> <C> <C> <C>
1 3,062,485 51,165 3,011,320 1.23 3,097,500 92,925
2 UAV UAV UAV UAV 2,286,841 728,826
3 UAV UAV UAV UAV 1,748,307 612,390
4 2,079,091 425,700 1,653,390 1.24 2,382,138 513,100
5 3,487,191 1,593,242 1,893,949 1.44 3,478,532 1,748,831
- --------------------------------------------------------------------------
6 1,909,181 1.50
6A 944,176 308,597 635,579 890,122 333,894
6B 484,137 120,952 363,185 484,540 149,594
6C 524,580 143,344 381,236 494,802 154,356
6D 311,918 93,872 218,046 322,226 101,366
6E 249,946 82,216 167,730 257,121 103,651
6F 198,672 55,267 143,405 182,005 68,707
- --------------------------------------------------------------------------
7 3,627,907 1,418,635 2,209,272 1.69 3,668,743 1,603,041
8 9,068,620 6,801,593 2,267,027 1.71 9,061,780 6,735,328
9 2,159,230 796,819 1,362,411 1.27 2,197,133 661,858
10 1,998,239 757,891 1,240,348 1.26 2,148,743 666,261
11 2,346,938 847,252 1,499,686 1.52 2,272,936 848,408
12 UAV UAV UAV UAV 2,173,528 825,059
13 1,965,131 644,588 1,320,543 1.49 1,659,713 404,502
14 2,345,097 1,062,706 1,282,391 1.47 2,358,108 1,129,773
15 1,893,309 535,599 1,357,709 1.72 1,824,282 653,728
16 UAV UAV UAV UAV 1,271,683 286,668
17 UAV UAV UAV UAV 1,052,138 31,564
18 UAV UAV UAV UAV 1,925,071 837,993
19 1,035,563 236,805 798,758 1.17 1,259,846 339,926
20 1,221,788 464,346 757,442 1.23 1,274,525 476,714
21 1,301,155 328,258 972,897 1.45 1,306,582 338,825
22 893,304 115,068 778,236 1.29 944,045 176,654
23 896,690 213,883 682,808 1.14 1,082,725 261,310
24 1,497,006 676,063 820,943 1.43 1,477,665 594,477
25 898,354 277,580 620,774 1.06 1,171,018 323,175
26 817,182 6,427 810,754 1.41 792,192 26,766
27 5,532,123 4,343,556 1,188,567 2.03 5,501,849 4,453,331
28 1,262,738 479,227 783,510 1.45 1,250,693 487,078
29 6,513,587 4,786,463 1,727,124 3.14 5,408,745 4,184,703
30 783,050 171,369 611,681 1.07 1,073,802 246,480
31 1,222,428 340,295 882,133 1.81 1,059,063 331,746
32 2,924,549 2,073,905 850,644 1.66 2,871,861 2,024,670
33 UAV UAV UAV UAV 940,213 204,730
34 909,648 210,879 698,769 1.42 975,506 256,695
35 775,044 169,974 605,070 1.23 1,161,011 384,537
36 2,061,720 765,152 1,296,568 2.09 1,945,956 860,200
37 644,506 77,347 567,160 1.35 616,438 18,493
38 1,756,637 965,962 790,675 1.89 1,682,354 919,057
39 825,317 231,815 593,502 1.21 959,224 293,917
40 UAV UAV UAV UAV 987,020 357,906
41 681,254 0 681,254 1.56 671,206 31,848
42 UAV UAV UAV UAV 1,332,695 592,168
43 745,649 170,049 575,600 1.34 776,920 160,137
44 491,552 63,289 428,263 0.81 827,556 136,702
45 UAV UAV UAV UAV 2,376,898 1,486,063
46 555,000 0 555,000 1.41 557,750 16,733
47 483,301 4,466 478,835 1.14 604,675 28,140
48 650,846 168,944 481,902 1.26 680,324 154,584
49 957,332 378,957 578,375 1.57 991,400 426,052
50 967,984 379,122 588,862 1.55 1,065,620 479,413
51 930,645 472,809 457,836 1.18 938,368 384,383
52 772,067 272,765 499,301 1.45 728,858 246,842
53 738,053 194,965 543,088 1.49 756,660 199,047
</TABLE>
<TABLE>
<CAPTION>
U/W U/W
CONTROL NOI NCF
NUMBER U/W NOI DSCR U/W NCF DSCR
- ---------------------------------------------
<S> <S> <C> <C> <C>
1 3,004,575 1.22 2,969,575 1.21
2 1,558,015 1.25 1,492,015 1.20
3 1,135,917 1.25 1,083,417 1.20
4 1,869,038 1.40 1,753,600 1.32
5 1,729,701 1.32 1,655,101 1.26
- ---------------------------------------------
6 1,719,249 1.35 1,577,884 1.24
6A 556,228 500,003
6B 334,946 312,906
6C 340,447 319,102
6D 220,860 203,310
6E 153,471 137,316
6F 113,298 105,248
- ---------------------------------------------
7 2,065,702 1.58 1,766,018 1.35
8 2,326,452 1.76 1,873,363 1.41
9 1,535,275 1.43 1,424,498 1.33
10 1,482,482 1.51 1,331,036 1.35
11 1,424,528 1.44 1,281,358 1.30
12 1,348,469 1.40 1,172,207 1.22
13 1,255,211 1.41 1,141,776 1.29
14 1,228,335 1.40 1,139,985 1.30
15 1,170,554 1.49 1,022,625 1.30
16 985,015 1.29 945,378 1.23
17 1,020,574 1.44 918,827 1.30
18 1,087,078 1.51 926,245 1.29
19 919,920 1.35 873,223 1.28
20 797,811 1.29 770,549 1.25
21 967,757 1.44 894,727 1.34
22 767,391 1.28 745,126 1.24
23 821,416 1.38 746,027 1.25
24 883,188 1.53 791,529 1.38
25 847,843 1.44 768,845 1.31
26 765,426 1.33 719,659 1.25
27 1,048,518 1.79 828,444 1.41
28 763,615 1.42 713,608 1.32
29 1,224,042 2.22 905,804 1.65
30 827,322 1.45 739,189 1.29
31 727,317 1.49 684,321 1.40
32 847,191 1.65 707,557 1.38
33 735,483 1.41 683,963 1.31
34 718,811 1.46 671,482 1.36
35 776,474 1.58 637,984 1.30
36 1,085,756 1.75 945,783 1.53
37 597,945 1.42 556,600 1.32
38 763,297 1.82 670,044 1.60
39 665,307 1.36 641,293 1.31
40 629,114 1.37 604,430 1.32
41 639,358 1.46 582,675 1.33
42 740,528 1.78 658,637 1.59
43 616,783 1.44 553,732 1.29
44 690,854 1.31 636,547 1.20
45 890,835 1.95 795,759 1.74
46 541,017 1.38 514,417 1.31
47 576,535 1.37 552,542 1.31
48 525,740 1.37 480,023 1.25
49 565,348 1.54 465,313 1.26
50 586,207 1.54 497,503 1.31
51 553,985 1.43 502,085 1.30
52 482,016 1.40 438,840 1.27
53 557,613 1.53 476,029 1.31
</TABLE>
<PAGE> 28
MORTGAGED REAL PROPERTY HISTORICAL AND UNDERWRITTEN FINANCIAL INFORMATION
<TABLE>
<CAPTION>
1998 1998
STATE- STATE-
1998 MENT MENT
CONTROL MORTGAGE STATEMENT NUMBER ENDING
NUMBER LOAN SELLER LOAN / PROPERTY NAME TYPE OF MONTHS DATE
- ---------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C>
54 SBRC Jester Village Retail Center UAV UAV UAV
55 GCFP Suncreek Corporate Center UAV UAV UAV
56 GCFP Airport Business Plaza UAV UAV UAV
57 SBRC Otay Distribution Center UAV UAV UAV
58 GCFP Groesbeck Industrial Park Full Year 12 12/31/98
59 GCFP A Safe Self Storage Full Year 12 12/31/98
60 GCFP Audobon One Full Year 12 12/31/98
61 GCFP Quail Valley Apartments UAV UAV UAV
62 SBRC Valley Sunset Center Full Year 12 12/31/98
63 GCFP Tangerine Hill Apartments Full Year 12 12/31/98
64 GCFP Modesto Imaging Center Full Year 12 12/31/98
65 GCFP Beechnut Grove Apartments Full Year 12 12/31/98
66 GCFP Woodvine Apartments Full Year 12 12/31/98
67 GCFP Holiday Inn Kennedy Space Center Full Year 12 12/31/98
68 GCFP Chateau Resort & Conf. Full Year 12 12/31/98
69 GCFP West Pointe Apartments Full Year 12 12/31/98
70 GCFP Auburn Hills Industrial Center UAV UAV UAV
71 SBRC Ponderosa Village Shopping Center UAV UAV UAV
72 SBRC Heinz Apartments Full Year 12 12/31/98
73 GCFP Barcelona Apartments Full Year 12 12/31/98
74 SBRC Highbury Court Apartments Full Year 12 12/31/98
75 GCFP BankBoston Building UAV UAV UAV
76 SBRC Northwest Plaza Shopping Center UAV UAV UAV
77 GCFP 43 West 47th Street UAV UAV UAV
78 SBRC 58-38 Page Place Full Year 12 12/31/98
79 GCFP 3832-3844 Sepulveda Boulevard Full Year 12 12/31/98
80 SBRC Sweetwater Plaza East Full Year 12 12/31/98
81 SBRC Duane Reade Maspeth Full Year 12 12/31/98
82 GCFP Fairfield Inn Houma Full Year 12 12/31/98
83 SBRC Brentwood Apartments Full Year 12 12/31/98
84 SBRC Whitehall Apartments Full Year 12 12/31/98
85 SBRC Wind River Park Plaza Full Year 12 12/31/98
86 SBRC Newport Victoria Plaza Full Year 12 12/31/98
87 SBRC Haverty Furniture Store Full Year 12 12/31/98
88 GCFP Westgate Office Center Full Year 12 12/31/98
89 GCFP Commonwealth Park UAV UAV UAV
- ---------------------------------------------------------------------------------------------------------
90 SBRC New Jersey Portfolio
90A SBRC 5004 Palisades Full Year 12 12/31/98
90B SBRC 727 & 727A 25th Street Full Year 12 12/31/98
90C SBRC Franklin's Tower Two Full Year 12 12/31/98
90D SBRC Franklin's Tower One Full Year 12 12/31/98
- ---------------------------------------------------------------------------------------------------------
91 GCFP Centerpointe 24-Hour Fitness UAV UAV UAV
92 GCFP Keats Plaza Full Year 12 12/31/98
93 SBRC South Pointe Townhomes Full Year 12 12/31/98
94 GCFP Glenmoor Green I Apartments Full Year 12 12/31/98
95 SBRC Alameda Shopping Center Full Year 12 12/31/98
96 SBRC 41 North Division Street UAV UAV UAV
97 GCFP Glenmoor Green II Apartments Full Year 12 12/31/98
98 GCFP Flagship Wharf Commercial Condominium Full Year 12 12/31/98
99 GCFP South Park Center Full Year 12 12/31/98
100 GCFP 1952 West El Camino Full Year 12 12/31/98
101 SBRC Office Max Traverse Full Year 12 12/31/98
102 GCFP Rockland Multi-family Residences UAV UAV UAV
103 GCFP Realty Expert Building Full Year 12 12/31/98
104 GCFP 75 Bermar Park, Nickel Office Building &
Tonida Office Building UAV UAV UAV
105 SBRC Office Max Mankato Full Year 12 12/31/98
106 SBRC Office Max Martinsburg UAV UAV UAV
107 GCFP Kmart South Bend Full Year 12 12/31/98
</TABLE>
<TABLE>
<CAPTION>
1999 1999
STATE- STATE-
1998 1999 MENT MENT
CONTROL 1998 1998 NOI STATEMENT NUMBER ENDING
NUMBER REVENUES EXPENSES 1998 NOI DSCR TYPE OF MONTHS DATE
- --------------------------------------------------------------------------------------
<S> <S> <C> <C> <C> <C> <C> <C>
54 UAV UAV UAV UAV UAV UAV UAV
55 UAV UAV UAV UAV UAV UAV UAV
56 UAV UAV UAV UAV Full Year 12 12/31/99
57 UAV UAV UAV UAV UAV UAV UAV
58 698,772 146,748 552,024 1.51 Full Year 12 12/31/99
59 609,432 162,292 447,140 1.29 Annualized 11 11/30/99
60 657,422 188,377 469,045 1.55 Annualized 11 11/30/99
61 UAV UAV UAV UAV Annualized 10 10/31/99
62 388,427 117,152 271,275 0.83 Annualized 6 06/30/99
63 662,179 254,227 407,952 1.45 Trailing 12 12 08/31/99
64 444,045 6,139 437,906 1.45 UAV UAV UAV
65 488,375 269,652 218,723 1.18 Trailing 12 12 10/31/99
66 516,941 382,340 134,602 1.18 Trailing 12 12 10/31/99
67 2,343,436 1,777,668 565,768 1.84 Trailing 12 12 09/30/99
68 4,054,260 3,306,294 747,966 2.23 Trailing 12 12 06/30/99
69 589,945 263,903 326,042 1.14 UAV UAV UAV
70 UAV UAV UAV UAV UAV UAV UAV
71 UAV UAV UAV UAV Annualized 5 05/31/99
72 392,893 36,051 356,842 1.22 Annualized 9 09/30/99
73 612,710 274,294 338,416 1.25 Annualized 9 09/30/99
74 733,787 377,216 356,571 1.28 Annualized 6 06/29/99
75 UAV UAV UAV UAV Annualized 6 06/01/99
76 UAV UAV UAV UAV Annualized 7 07/31/99
77 UAV UAV UAV UAV UAV UAV UAV
78 567,840 167,162 400,678 1.34 UAV UAV UAV
79 516,434 47,069 469,365 1.94 Full Year 12 12/29/99
80 571,746 158,969 412,776 1.58 Annualized 6 06/30/99
81 474,270 104,252 370,019 1.48 UAV UAV UAV
82 1,511,373 890,987 620,386 2.16 Annualized 9 09/30/99
83 346,598 136,005 210,593 1.40 UAV UAV UAV
84 285,522 124,993 160,529 1.60 UAV UAV UAV
85 296,086 120,738 175,348 1.01 Annualized 6 06/30/99
86 276,435 188,407 88,029 1.01 Annualized 6 06/30/99
87 362,800 536 362,264 1.50 UAV UAV UAV
88 588,998 199,205 389,793 1.60 Trailing 12 12 06/30/99
89 UAV UAV UAV UAV Annualized 6 11/30/99
- --------------------------------------------------------------------------------------
90 456,225 1.85
90A 340,223 129,968 210,255 Annualized 6 06/30/99
90B 214,133 75,167 138,966 Annualized 6 06/30/99
90C 95,260 39,437 55,823 Annualized 6 06/30/99
90D 89,987 38,806 51,181 Annualized 6 06/30/99
- --------------------------------------------------------------------------------------
91 UAV UAV UAV UAV UAV UAV UAV
92 469,135 125,583 343,552 1.41 Annualized 10 10/31/99
93 604,728 334,534 270,194 1.28 Trailing 12 12 09/30/99
94 595,370 257,799 337,571 1.49 Annualized 10 10/31/99
95 457,300 75,669 381,631 1.70 Annualized 6 06/30/99
96 UAV UAV UAV UAV Annualized 8 07/31/99
97 582,608 267,878 314,731 1.43 Annualized 10 10/31/99
98 427,472 203,415 224,057 1.03 Annualized 6 09/30/99
99 341,736 79,899 261,837 1.22 Annualized 11 11/30/99
100 444,967 93,255 351,712 1.62 Full Year 12 12/31/99
101 369,270 98,197 271,073 1.04 UAV UAV UAV
102 UAV UAV UAV UAV UAV UAV UAV
103 557,042 80,259 476,783 2.30 Full Year 12 12/31/99
104
UAV UAV UAV UAV UAV UAV UAV
105 311,806 48,823 262,983 1.08 UAV UAV UAV
106 UAV UAV UAV UAV UAV UAV UAV
107 492,201 165,899 326,302 1.62 Annualized 9 09/30/99
</TABLE>
<TABLE>
<CAPTION>
1999
CONTROL 1999 1999 NOI U/W U/W
NUMBER REVENUES EXPENSES 1999 NOI DSCR REVENUES EXPENSES
- ---------------------------------------------------------------------------
<S> <S> <C> <C> <C> <C> <C>
54 UAV UAV UAV UAV 741,114 235,073
55 UAV UAV UAV UAV 902,616 353,647
56 715,796 236,269 479,527 1.46 752,625 267,019
57 UAV UAV UAV UAV 630,499 165,009
58 729,470 166,507 562,964 1.54 732,324 164,159
59 744,316 169,790 574,525 1.65 778,043 264,318
60 702,671 196,228 506,443 1.67 650,225 204,487
61 995,000 521,423 473,577 1.53 989,424 538,421
62 630,404 73,533 556,871 1.70 705,344 158,941
63 648,399 282,639 365,760 1.30 674,569 280,804
64 UAV UAV UAV UAV 446,340 22,317
65 563,867 309,786 254,081 1.28 597,515 317,273
66 527,018 395,370 131,648 1.28 543,856 395,027
67 2,576,744 1,922,975 653,769 2.13 2,343,436 1,776,711
68 4,118,565 3,372,868 745,697 2.22 3,991,874 3,236,017
69 UAV UAV UAV UAV 623,748 239,110
70 UAV UAV UAV UAV 628,573 198,178
71 492,862 152,780 340,082 1.20 630,776 201,487
72 557,640 62,443 495,197 1.69 565,780 164,224
73 657,766 273,154 384,613 1.42 674,481 282,696
74 732,188 397,380 334,808 1.20 801,785 415,932
75 618,132 233,018 385,114 1.40 666,474 235,907
76 324,121 36,510 287,611 1.06 449,069 86,081
77 UAV UAV UAV UAV 572,188 172,910
78 UAV UAV UAV UAV 719,778 273,094
79 486,185 43,216 442,969 1.83 510,083 87,611
80 611,838 189,032 422,807 1.62 703,654 208,895
81 UAV UAV UAV UAV 495,149 136,064
82 1,098,613 598,061 500,552 1.75 1,314,788 783,045
83 UAV UAV UAV UAV 346,126 143,526
84 UAV UAV UAV UAV 271,311 133,390
85 354,564 116,892 237,673 1.87 341,459 133,031
86 417,642 167,563 250,079 1.87 401,859 192,545
87 UAV UAV UAV UAV 337,404 10,122
88 583,671 188,388 395,283 1.62 576,407 218,441
89 364,037 47,963 316,074 1.29 400,434 77,520
- ---------------------------------------------------------------------------
90 530,814 2.15
90A 344,014 101,880 242,134 325,276 130,824
90B 228,613 70,193 158,420 205,553 85,172
90C 104,855 31,932 72,922 107,502 45,586
90D 95,659 38,321 57,338 88,669 41,444
- ---------------------------------------------------------------------------
91 UAV UAV UAV UAV 483,646 71,038
92 439,539 139,983 299,556 1.23 454,902 122,502
93 637,048 379,584 257,464 1.22 658,414 378,924
94 608,486 266,497 341,990 1.51 592,020 253,239
95 458,847 79,640 379,207 1.69 440,273 88,139
96 487,908 99,616 388,292 1.77 496,606 143,311
97 588,735 266,446 322,289 1.46 575,544 258,755
98 506,898 233,738 273,161 1.26 501,834 202,865
99 396,354 80,438 315,916 1.47 455,243 118,470
100 375,217 106,478 268,739 1.24 405,199 112,342
101 UAV UAV UAV UAV 287,880 8,636
102 UAV UAV UAV UAV 393,984 115,075
103 567,666 88,538 479,128 2.32 451,557 137,854
104
UAV UAV UAV UAV 478,117 156,698
105 UAV UAV UAV UAV 264,375 7,931
106 UAV UAV UAV UAV 279,650 8,390
107 475,419 221,248 254,171 1.26 466,447 173,154
</TABLE>
<TABLE>
<CAPTION>
U/W U/W
CONTROL NOI NCF
NUMBER U/W NOI DSCR U/W NCF DSCR
- --------------------------------------------
<S> <S> <C> <C> <C>
54 506,041 1.41 461,494 1.28
55 548,969 1.60 472,232 1.37
56 485,606 1.48 442,879 1.35
57 465,490 1.38 425,448 1.26
58 568,165 1.55 507,131 1.39
59 513,725 1.48 502,026 1.44
60 445,738 1.47 394,001 1.30
61 451,003 1.46 389,562 1.26
62 546,403 1.67 468,718 1.43
63 393,765 1.40 361,398 1.29
64 424,023 1.40 399,960 1.32
65 280,242 1.43 251,242 1.25
66 148,829 1.43 123,079 1.25
67 566,725 1.84 449,553 1.46
68 755,857 2.25 557,161 1.66
69 384,638 1.34 358,637 1.25
70 430,395 1.40 396,504 1.29
71 429,289 1.52 402,847 1.43
72 401,556 1.37 366,292 1.25
73 391,785 1.45 356,095 1.32
74 385,853 1.39 347,965 1.25
75 430,567 1.56 372,492 1.35
76 362,988 1.33 329,983 1.21
77 399,278 1.40 378,165 1.32
78 446,684 1.49 405,644 1.35
79 422,472 1.75 390,297 1.61
80 494,759 1.89 428,704 1.64
81 359,085 1.44 346,460 1.39
82 531,743 1.86 466,004 1.63
83 202,600 1.35 188,040 1.25
84 137,921 1.38 127,421 1.27
85 208,428 1.60 166,773 1.26
86 209,313 1.60 162,192 1.26
87 327,282 1.36 291,657 1.21
88 357,966 1.47 314,272 1.29
89 322,914 1.32 314,571 1.29
- --------------------------------------------
90 423,975 1.72 383,775 1.56
90A 194,452 176,752
90B 120,381 109,281
90C 61,916 55,916
90D 47,225 41,825
- --------------------------------------------
91 412,608 1.68 370,530 1.51
92 332,400 1.36 305,905 1.25
93 279,490 1.33 246,134 1.17
94 338,781 1.49 311,781 1.37
95 352,134 1.57 333,471 1.48
96 353,295 1.61 312,469 1.43
97 316,789 1.44 279,159 1.27
98 298,969 1.38 283,360 1.31
99 336,773 1.56 303,081 1.41
100 292,857 1.35 277,992 1.28
101 279,244 1.07 275,719 1.06
102 278,909 1.36 267,409 1.30
103 313,703 1.52 288,169 1.39
104
321,419 1.45 282,701 1.28
105 256,444 1.05 252,919 1.04
106 271,260 1.18 267,735 1.16
107 293,293 1.46 252,108 1.25
</TABLE>
<PAGE> 29
MORTGAGED REAL PROPERTY HISTORICAL AND UNDERWRITTEN FINANCIAL INFORMATION
<TABLE>
<CAPTION>
1998 1998
STATE- STATE-
1998 MENT MENT
CONTROL MORTGAGE STATEMENT NUMBER ENDING
NUMBER LOAN SELLER LOAN / PROPERTY NAME TYPE OF MONTHS DATE
- ---------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C>
108 GCFP Wolfie's Plaza UAV UAV UAV
109 GCFP 200-220 West 1st Street Full Year 12 12/31/98
110 GCFP The Loring Building Full Year 12 12/31/98
111 GCFP Park Paloma Apartments Full Year 12 12/31/98
112 GCFP Mitchell Building Full Year 12 12/31/98
113 GCFP Kennedy I Office Building Full Year 12 12/31/98
114 SBRC Holiday Inn Express Full Year 12 12/31/98
115 GCFP 16300 Addison Road Office Building UAV UAV UAV
116 GCFP Fairfield Inn Jackson Full Year 12 12/31/98
117 SBRC Amberwood Mobile Home Park Full Year 12 12/31/98
118 SBRC Carson Commerce Center Full Year 12 12/31/98
119 GCFP Nome Plaza Shopping Center Full Year 12 12/31/98
120 GCFP River Park Shopping Center UAV UAV UAV
121 SBRC Fountain Plaza Full Year 12 12/31/98
122 GCFP Fairfield Inn Hattiesburg Full Year 12 12/31/98
123 GCFP Fairfield Inn Lake Charles-Sulphur Full Year 12 12/31/98
124 SBRC Hampton Inn Blythe Full Year 12 12/31/98
125 SBRC The Grove Shopping Center Full Year 12 12/31/98
126 GCFP 475-499 Hillside Avenue Full Year 12 12/30/98
127 SBRC Copeland Shopping Center Full Year 12 12/31/98
128 GCFP The Fleet Building Full Year 12 12/31/98
129 GCFP Commack Tower Plaza Full Year 12 12/31/98
130 GCFP Shoppes of Northshore Full Year 12 12/31/98
131 SBRC Las Posadas Shopping Center Full Year 12 12/31/98
132 SBRC The Ville Apartments Full Year 12 12/31/98
133 GCFP Amelia Court Apartments Full Year 12 12/31/98
134 SBRC Long Street Townhouses Full Year 12 12/31/98
135 GCFP Silverbrook Apartments Full Year 12 12/31/98
136 SBRC Garden Apartments Full Year 12 12/31/98
137 GCFP Westchester and New Haven Apartments Full Year 12 12/31/98
138 SBRC Madison Midtown Shopping Center UAV UAV UAV
139 SBRC Cleveland Corners Shopping Center UAV UAV UAV
140 SBRC Park Place Apartments Full Year 12 12/31/98
141 GCFP Horizons Apartments Full Year 12 12/31/98
142 GCFP Regency Square Apartments Full Year 12 12/31/98
143 SBRC Federal Express UAV UAV UAV
144 SBRC Levittown Professional Building Full Year 12 12/31/98
145 SBRC 3311 Richmond Office Building Full Year 12 12/31/98
146 SBRC Carmel Towers Full Year 12 12/31/98
147 GCFP Westwood Apartments Full Year 12 12/31/98
148 SBRC Crestridge Apartments Full Year 12 12/31/98
149 GCFP Pine Tree Square Full Year 12 12/31/98
150 GCFP Thistlewood Apartments Full Year 12 12/31/98
151 GCFP Lesbo/Bullion Mobile Home Park Full Year 12 12/31/98
152 SBRC The Town Center Full Year 12 12/31/98
153 SBRC Bayridge Apartments Full Year 12 12/31/98
154 SBRC Ramada Inn - Elizabethtown Full Year 12 12/31/98
155 SBRC Oasis Surgery Center Full Year 12 12/31/98
156 SBRC 715 South Oxford Court Apartments Full Year 12 12/31/98
157 SBRC Barefoot Bay Medical Office Center UAV UAV UAV
158 GCFP 14 Mamaroneck Avenue Full Year 12 12/31/98
159 SBRC Presidio Plaza Full Year 12 12/31/98
160 SBRC 904-912 21st Avenue Full Year 12 12/31/98
161 GCFP Ambassador Apartments Full Year 12 07/13/98
162 SBRC Frisco South Shopping Center Full Year 12 12/31/98
163 GCFP Oquendo Office Warehouse Full Year 12 12/31/98
164 GCFP Palm Harbor Mobile Home Park Full Year 12 12/31/98
165 SBRC Milan Apartments Full Year 12 12/31/98
166 SBRC Palm Pacific Plaza Shopping Center Full Year 12 12/31/98
167 SBRC North Dixie Commerce Center Annualized 7 12/31/98
</TABLE>
<TABLE>
<CAPTION>
1999 1999
STATE- STATE-
1998 1999 MENT MENT
1998 1998 NOI STATEMENT NUMBER ENDING
REVENUES EXPENSES 1988 NOI DSCR TYPE OF MONTHS DATE
- ---------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C>
UAV UAV UAV UAV Annualized 3 09/30/99
434,272 86,134 348,138 1.64 Trailing 12 12 06/30/99
447,229 132,170 315,059 1.54 Annualized 9 09/30/99
406,822 173,611 233,211 1.26 Annualized 8 08/31/99
403,974 34,337 369,637 1.85 Annualized 9 09/30/99
607,559 201,671 405,888 2.00 Full Year 12 12/31/99
1,030,116 561,003 469,113 1.97 Full Year 12 12/31/99
UAV UAV UAV UAV Annualized 11 11/30/99
1,402,975 876,907 526,068 2.56 Trailing 12 12 09/30/99
585,182 376,013 209,169 1.05 Trailing 12 12 06/30/99
407,572 108,412 299,160 1.53 Trailing 12 12 05/28/99
471,678 109,230 362,448 1.84 Annualized 9 09/30/99
UAV UAV UAV UAV UAV UAV UAV
290,550 61,174 229,376 1.26 Annualized 6 06/30/99
1,221,083 815,380 405,703 2.04 Partial Year 9 09/30/99
1,187,936 784,699 403,237 2.04 Partial Year 9 09/30/99
934,565 581,332 353,233 1.65 Full Year 12 12/31/99
377,594 111,974 265,620 1.54 Annualized 9 09/30/99
626,508 341,710 284,798 1.52 Annualized 6 06/30/99
174,805 52,497 122,308 0.68 Annualized 6 06/30/99
406,121 216,637 189,484 1.13 Annualized 7 07/31/99
361,968 48,783 313,185 1.76 UAV UAV UAV
394,135 118,358 275,777 1.53 Annualized 3 12/31/99
310,448 65,339 245,109 1.51 Annualized 6 06/30/99
560,282 282,342 277,940 1.66 Annualized 7 11/30/99
436,903 165,871 271,032 1.64 Full Year 12 12/31/99
303,968 110,959 193,009 1.20 Annualized 7 07/27/99
270,572 57,040 213,532 1.42 Annualized 7 12/31/99
415,921 158,224 257,697 1.68 Annualized 6 06/30/99
403,761 146,253 257,508 1.57 Annualized 9 09/30/99
UAV UAV UAV UAV UAV UAV UAV
UAV UAV UAV UAV Annualized 6 06/30/99
321,975 98,128 223,847 1.54 Annualized 8 11/30/99
307,892 126,271 181,621 1.29 Annualized 9 11/30/99
572,511 297,013 275,498 1.81 Trailing 12 12 06/30/99
UAV UAV UAV UAV UAV UAV UAV
341,306 179,621 161,685 1.09 UAV UAV UAV
322,248 202,569 119,679 0.83 Annualized 6 06/30/99
316,430 107,959 208,471 1.53 UAV UAV UAV
261,136 71,848 189,288 1.42 Annualized 6 06/30/99
609,619 364,527 245,092 1.60 Annualized 6 06/30/99
343,818 115,320 228,498 1.53 Trailing 12 12 10/31/99
459,860 205,970 253,890 1.87 Full Year 12 12/31/99
315,197 113,892 201,305 1.46 Annualized 5 09/30/99
273,293 71,289 202,004 1.53 Annualized 9 11/30/99
590,615 375,545 215,070 1.46 Annualized 6 06/30/99
844,003 528,300 315,703 1.90 Trailing 12 12 09/30/99
320,045 41,234 278,811 2.09 Annualized 7 07/31/99
325,542 104,934 220,608 1.72 Annualized 6 06/30/99
UAV UAV UAV UAV UAV UAV UAV
307,423 181,942 125,481 1.05 Annualized 10 10/31/99
173,966 52,969 120,997 0.96 Annualized 7 07/31/99
323,820 101,890 221,930 1.75 UAV UAV UAV
335,590 148,270 187,320 1.58 UAV UAV UAV
253,169 57,591 195,578 1.59 Annualized 8 12/31/99
214,519 36,376 178,143 1.41 Annualized 8 09/01/99
247,290 91,267 156,023 1.27 Annualized 6 06/30/99
273,227 133,044 140,184 1.21 Trailing 12 12 07/31/99
218,626 43,000 175,626 1.49 Annualized 7 07/31/99
222,783 79,742 143,042 1.20 Annualized 7 07/31/99
</TABLE>
<TABLE>
<CAPTION>
1999
1999 1999 NOI U/W U/W
REVENUES EXPENSES 1999 NOI OSCR REVENUES EXPENSES
- ---------------------------------------------------------------
<S> <C> <C> <C> <C> <C>
435,420 65,048 370,372 1.71 456,103 116,870
432,367 91,810 340,557 1.60 394,913 94,020
335,475 91,488 243,987 1.19 449,920 154,225
428,900 202,137 226,763 1.22 431,422 181,559
384,512 19,594 364,918 1.82 357,077 59,826
562,071 202,719 359,352 1.77 558,289 257,661
1,124,674 599,884 524,790 2.20 1,030,983 630,818
379,036 130,359 248,677 1.26 433,166 153,817
1,054,923 715,212 339,711 1.65 1,276,283 894,528
604,867 351,233 253,634 1.28 621,704 335,696
409,729 110,331 299,398 1.53 401,617 124,975
400,864 31,088 369,776 1.88 464,627 160,157
UAV UAV UAV UAV 393,633 77,618
373,204 34,771 338,433 1.86 376,120 100,191
893,466 605,810 287,656 1.45 1,140,187 788,701
862,097 558,561 303,536 1.54 1,115,824 787,530
968,723 617,289 351,434 1.64 961,290 616,533
425,223 118,166 307,057 1.77 471,586 136,807
704,627 363,383 341,244 1.82 693,554 345,089
322,166 45,451 276,715 1.54 328,416 74,157
482,640 169,542 313,098 1.87 501,383 224,469
UAV UAV UAV UAV 354,755 79,692
327,174 91,105 236,069 1.31 392,735 140,196
313,354 60,485 252,869 1.56 308,474 71,294
610,999 288,544 322,455 1.93 573,157 286,110
381,692 160,059 221,633 1.34 410,664 187,405
304,843 70,025 234,818 1.46 303,202 97,074
281,504 93,773 187,731 1.25 275,942 70,407
416,995 140,488 276,507 1.80 406,894 183,249
400,035 177,954 222,081 1.35 408,537 179,828
UAV UAV UAV UAV 178,483 32,712
82,966 10,601 72,365 1.66 78,701 11,730
323,720 69,594 254,126 1.75 327,966 133,492
324,225 121,708 202,517 1.43 333,556 131,510
598,923 286,655 312,268 2.05 606,478 334,781
UAV UAV UAV UAV 271,003 15,630
UAV UAV UAV UAV 415,803 192,142
346,678 199,965 146,713 1.02 487,535 233,868
UAV UAV UAV UAV 313,168 124,213
268,522 73,360 195,162 1.47 272,346 90,372
629,847 289,533 340,314 2.22 623,926 390,798
326,228 134,385 191,843 1.28 338,261 111,168
477,412 208,662 268,750 1.97 443,651 224,509
347,671 127,325 220,346 1.60 306,432 122,930
296,999 68,676 228,324 1.72 272,410 76,234
635,250 328,499 306,751 2.08 628,445 386,798
876,639 528,697 347,942 2.09 840,660 535,395
310,802 47,470 263,332 1.97 291,188 65,086
353,072 125,965 227,107 1.77 345,336 131,103
UAV UAV UAV UAV 253,011 78,935
379,109 164,040 215,069 1.79 336,339 154,138
247,968 55,727 192,242 1.53 243,894 66,053
UAV UAV UAV UAV 311,646 124,141
UAV UAV UAV UAV 328,534 165,334
280,315 47,157 233,158 1.90 280,994 84,496
216,369 23,167 193,202 1.53 205,349 39,401
250,339 85,068 165,271 1.35 253,306 94,872
280,272 141,367 138,905 1.20 295,175 141,075
228,371 52,070 176,301 1.50 228,365 56,911
256,993 82,910 174,083 1.46 268,531 85,548
</TABLE>
<TABLE>
<CAPTION>
U/W U/W
NOI NCF
U/W NOI DSCR U/W NCF DSCR
- ----------------------------------
<S> <C> <C> <C>
339,233 1.56 295,253 1.36
300,893 1.42 275,027 1.30
295,695 1.44 266,471 1.30
249,863 1.35 236,490 1.27
297,251 1.49 261,825 1.31
300,628 1.48 254,749 1.25
400,165 1.68 348,616 1.46
279,349 1.42 254,363 1.29
381,755 1.85 317,941 1.54
286,008 1.44 265,960 1.34
276,642 1.41 241,427 1.23
304,470 1.54 281,360 1.43
316,015 1.67 294,626 1.55
275,929 1.52 256,182 1.41
351,486 1.77 294,478 1.48
328,294 1.66 272,503 1.38
344,757 1.61 296,693 1.38
334,779 1.94 271,753 1.57
348,465 1.85 270,473 1.44
254,259 1.41 226,611 1.26
276,914 1.65 219,377 1.31
275,063 1.54 252,384 1.42
252,539 1.40 235,532 1.31
237,180 1.46 208,490 1.28
287,047 1.71 259,547 1.55
223,259 1.35 197,709 1.19
206,128 1.28 195,878 1.22
205,535 1.36 197,785 1.31
223,645 1.46 204,120 1.33
228,709 1.39 204,229 1.24
145,771 1.44 133,594 1.32
66,971 1.44 61,177 1.32
194,474 1.34 182,474 1.26
202,046 1.43 189,297 1.34
271,697 1.79 213,759 1.40
255,373 1.80 231,888 1.64
223,659 1.50 195,259 1.31
253,667 1.77 195,635 1.36
188,955 1.39 176,205 1.29
181,974 1.37 171,052 1.28
233,128 1.52 207,628 1.35
227,093 1.52 211,277 1.41
219,142 1.61 188,742 1.39
183,502 1.33 179,302 1.30
196,176 1.48 165,612 1.25
241,647 1.64 210,397 1.43
305,265 1.83 263,232 1.58
226,102 1.70 185,834 1.39
214,233 1.67 206,983 1.61
174,076 1.40 158,236 1.27
182,201 1.52 150,954 1.26
177,841 1.41 160,368 1.27
187,505 1.48 167,248 1.32
163,200 1.37 152,450 1.28
196,498 1.60 167,356 1.36
165,948 1.32 157,643 1.25
158,434 1.29 153,284 1.25
154,100 1.33 143,850 1.24
171,453 1.45 158,624 1.35
182,983 1.53 163,394 1.37
</TABLE>
<PAGE> 30
Mortgaged Real Property
Historical and Underwritten
Financial Information
<TABLE>
<CAPTION>
1998 State-
Control Mortgage Loan 1998 Statement ment Number of 1998 State-
Number Seller Loan / Property Name Type Months ment Ending Date
- -----------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C>
168 SBRC Meadowlark Apartments Full Year 12 12/31/98
169 SBRC Old Judge Building Full Year 12 12/31/98
- -----------------------------------------------------------------------------------------------------------------------------------
170 SBRC Sherman/Lennox Portfolio
170A SBRC 6839-6841 Lennox Avenue Full Year 12 12/31/98
170B SBRC 17732 Sherman Way Full Year 12 12/31/98
- -----------------------------------------------------------------------------------------------------------------------------------
171 SBRC Pacific Winds Apartments Full Year 12 12/31/98
172 SBRC Isle of Capri Apartments Full Year 12 12/31/98
173 SBRC Datura Station UAV UAV UAV
174 SBRC Park View Cooperative Full Year 12 12/31/98
175 SBRC H & Z Office Building Full Year 12 12/31/98
176 SBRC Nassau Bay Villas Apartments Full Year 12 12/31/98
177 SBRC 2180 West First Street Full Year 12 12/31/98
178 GCFP 8020 Northwest 60th Street Full Year 12 09/26/98
179 SBRC Irving Place Apartments Full Year 12 12/31/98
180 GCFP Regency Palms Apartments Full Year 12 12/31/98
181 GCFP Four Flags Motors, Inc. UAV UAV UAV
182 GCFP Alexandria Gardens Apartments Full Year 12 12/31/98
183 GCFP 47-49 Main Street Full Year 12 12/31/98
184 SBRC Madrid Apartments Trailing 12 12 03/31/99
185 SBRC Comfort Inn - Milledgeville Full Year 12 12/31/98
186 SBRC Wal-Mart Shopping Center Full Year 12 12/31/98
187 SBRC Stratford Apartments Annualized 10 10/31/98
188 SBRC Willow Glen Plaza Full Year 12 12/31/98
189 SBRC Edgewater Bay Apartments Full Year 12 12/31/98
190 SBRC 420 Group Full Year 12 12/31/98
191 GCFP 7-Eleven UAV UAV UAV
192 SBRC Lake Forest North Apartments Full Year 12 12/31/98
193 SBRC CompuChem Industrial Full Year 12 12/31/98
194 GCFP Palazzolo Plaza Full Year 12 12/31/98
195 SBRC A. E. Larson Building Full Year 12 12/31/98
196 GCFP Lanewood Apartments Full Year 12 12/31/98
197 GCFP Chris-Town Mobile Home Park Full Year 12 12/31/98
198 SBRC Corbus-Peppertree Lane Apartments Full Year 12 12/31/98
199 SBRC Missouri Meadows Apartments Trailing 12 12 03/31/99
200 SBRC Highlander Square Apartments Full Year 12 12/31/98
201 SBRC Hillcrest Crossing UAV UAV UAV
202 SBRC Virginia Plaza Full Year 12 12/31/98
203 SBRC Pedersen Building Full Year 12 12/31/98
204 GCFP Spring Oaks Mobile Home &
Recreational
Vehicle Park Full Year 12 12/31/98
205 SBRC Shadowood Apartments Full Year 12 12/31/98
206 SBRC Arroyo Shopping Center Full Year 12 12/31/98
207 GCFP The Nog Retail Center Full Year 12 12/31/98
208 GCFP London Square Apartments Full Year 12 12/31/98
209 SBRC Petite Chateau Villa Mobile Home Park Full Year 12 12/31/98
210 GCFP Walnut Hills Apartments Full Year 12 12/31/98
211 SBRC Palmer Highway Shopping Center Full Year 12 12/31/98
212 SBRC Somerset Apartments Full Year 12 12/31/98
- -----------------------------------------------------------------------------------------------------------------------------------
213 SBRC Shady Acres/Pine Shadows Portfolio
213A SBRC Shady Acres Duplexes Annualized 10 10/31/98
213B SBRC Pine Shadows Estates Annualized 11 11/30/98
- -----------------------------------------------------------------------------------------------------------------------------------
214 SBRC Vanowen Street Retail Center Full Year 12 12/31/98
215 GCFP Rena's Village Plaza Full Year 12 12/31/98
216 SBRC Stanford Place Apartments Full Year 12 12/31/98
217 SBRC Panola-Redan Crossing Full Year 12 12/31/98
218 SBRC Garnet Avenue Shopping Center Full Year 12 12/31/98
219 SBRC The Chalet Apartments Full Year 12 12/31/98
220 SBRC Galt Ocean Plaza Full Year 12 12/31/98
221 SBRC Zion Street Apartments Full Year 12 12/31/98
</TABLE>
<TABLE>
<CAPTION>
1999 State- 1999 State-
Control 1998 NOI 1999 Statement ment Number of ment Ending
Number 1998 Revenues 1998 Expenses 1998 NOI DSCR Type Months Date
- -----------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C> <C>
168 337,477 173,856 163,621 1.50 Annualized 6 06/30/99
169 253,582 104,454 149,128 1.16 Annualized 8 08/31/99
- -----------------------------------------------------------------------------------------------------------------------------------
170 206,049 1.62
170A 154,128 22,486 131,642 Annualized 6 06/30/99
170B 102,100 27,693 74,407 Annualized 6 06/30/99
- -----------------------------------------------------------------------------------------------------------------------------------
171 280,300 123,986 156,314 1.38 Trailing 12 12 06/30/99
172 310,785 109,361 201,424 1.77 Annualized 6 06/30/99
173 UAV UAV UAV UAV Trailing 12 12 06/30/99
174 355,882 177,602 178,280 1.35 Annualized 7 07/31/99
175 214,656 76,791 137,865 1.19 Annualized 7 07/31/99
176 333,963 170,726 163,237 1.47 Trailing 12 12 08/31/99
177 336,760 189,887 146,873 1.33 Annualized 10 10/31/99
178 18,513,085 18,326,814 186,271 1.54 Trailing 12 12 09/25/99
179 379,588 177,399 202,189 1.63 Annualized 6 06/30/99
180 344,301 107,749 236,552 2.07 Full Year 12 12/31/99
181 UAV UAV UAV UAV Annualized 9 09/30/99
182 240,008 102,051 137,957 1.39 Annualized 7 12/31/99
183 228,940 51,975 176,965 1.67 Annualized 6 12/31/99
184 332,665 169,724 162,941 1.51 Annualized 6 06/30/99
185 546,494 296,290 250,204 1.75 Trailing 12 12 06/30/99
186 210,105 44,785 165,320 1.61 Annualized 7 07/31/99
187 276,291 137,788 138,503 1.52 Full Year 12 12/31/99
188 191,098 36,858 154,240 1.47 Annualized 6 06/30/99
189 233,492 81,522 151,970 1.60 UAV UAV UAV
190 264,372 89,406 174,966 1.57 UAV UAV UAV
191 UAV UAV UAV UAV UAV UAV UAV
192 226,103 81,838 144,265 1.52 Annualized 6 06/30/99
193 340,026 136,026 204,000 1.66 Annualized 6 06/30/99
194 476,947 177,493 299,454 3.25 UAV UAV UAV
195 527,259 327,946 199,313 2.00 Annualized 10 10/31/99
196 224,040 52,441 171,599 1.72 Annualized 7 07/31/99
197 190,088 43,428 146,660 1.48 UAV UAV UAV
198 385,273 163,778 221,495 2.46 UAV UAV UAV
199 284,727 149,428 135,300 1.42 Annualized 6 06/30/99
200 334,911 201,684 133,226 1.53 Annualized 7 07/31/99
201 UAV UAV UAV UAV Annualized 6 06/30/99
202 125,914 22,198 103,716 1.14 Annualized 6 06/30/99
203 200,425 33,037 167,388 2.06 Annualized 6 06/30/99
204 323,931 151,083 172,848 2.06 UAV UAV UAV
205 350,474 196,324 154,150 1.68 Full Year 12 12/31/99
206 162,150 38,316 123,834 1.54 Annualized 6 06/30/99
207 154,939 35,355 119,584 1.34 Annualized 6 06/30/99
208 262,496 128,283 134,213 1.68 Full Year 12 12/31/99
209 226,984 116,683 110,301 1.33 Annualized 6 06/30/99
210 348,739 153,387 195,352 2.50 Full Year 12 12/31/99
211 143,441 46,362 97,079 1.24 Annualized 11 11/30/99
212 226,731 147,986 78,745 1.03 Annualized 7 07/31/99
- -----------------------------------------------------------------------------------------------------------------------------------
213 156,224 2.04
213A 165,440 43,881 121,559 Annualized 6 06/30/99
213B 47,556 12,891 34,665 Annualized 6 06/30/99
- -----------------------------------------------------------------------------------------------------------------------------------
214 162,320 25,283 137,037 1.73 Annualized 11 11/30/99
215 178,444 54,715 123,729 1.69 UAV UAV UAV
216 200,781 49,355 151,426 2.02 Trailing 12 12 05/31/99
217 161,313 39,104 122,209 1.81 Annualized 6 06/30/99
218 135,297 28,867 106,430 1.48 Annualized 11 11/30/99
219 217,197 116,053 101,143 1.55 Annualized 6 06/30/99
220 180,092 73,061 107,031 1.49 Annualized 10 10/31/99
221 201,642 105,590 96,052 1.33 UAV UAV UAV
</TABLE>
<TABLE>
<CAPTION>
Control 1999 NOI
Number 1999 Revenues 1999 Expenses 1999 NOI DSCR U/W Revenues U/W Expenses
- -----------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C>
168 360,852 183,061 177,791 1.63 357,276 180,357
169 333,318 121,408 211,910 1.65 332,127 131,304
- -----------------------------------------------------------------------------------------------------------------------------------
170 222,138 1.75
170A 154,128 17,286 136,842 154,245 36,110
170B 107,664 22,368 85,296 102,158 21,317
- -----------------------------------------------------------------------------------------------------------------------------------
171 294,184 125,666 168,518 1.48 282,813 127,647
172 302,418 104,518 197,900 1.74 287,891 117,730
173 221,704 48,900 172,804 1.53 222,995 63,360
174 360,804 187,657 173,147 1.32 703,285 287,023
175 262,420 57,184 205,236 1.77 278,920 95,012
176 366,955 155,654 211,300 1.90 366,914 200,858
177 349,034 139,698 209,336 1.90 357,625 168,976
178 17,610,944 17,444,234 166,710 1.38 224,506 44,080
179 382,794 164,015 218,779 1.77 397,581 187,410
180 356,631 231,014 125,617 1.10 374,481 196,775
181 222,666 1,374 221,292 1.81 236,669 44,454
182 246,836 93,286 153,550 1.54 257,878 104,157
183 208,624 58,710 149,914 1.41 212,639 64,008
184 339,137 177,996 161,141 1.49 333,604 179,237
185 558,677 303,459 255,218 1.78 537,280 320,591
186 215,465 44,240 171,226 1.67 205,446 49,282
187 285,287 141,474 143,813 1.58 274,100 144,104
188 195,571 8,312 187,259 1.78 190,582 48,176
189 UAV UAV UAV UAV 226,306 97,905
190 UAV UAV UAV UAV 260,685 105,386
191 UAV UAV UAV UAV 143,669 4,310
192 245,606 56,537 189,071 1.99 250,763 106,012
193 316,992 112,992 204,000 1.66 324,512 164,747
194 UAV UAV UAV UAV 290,443 159,836
195 532,788 321,744 211,044 2.12 529,069 322,823
196 226,370 66,580 159,790 1.60 215,051 80,240
197 UAV UAV UAV UAV 186,433 57,394
198 UAV UAV UAV UAV 314,002 161,395
199 297,124 154,478 142,646 1.49 295,596 160,629
200 350,154 196,407 153,747 1.77 362,385 212,535
201 158,213 8,983 149,230 1.68 174,746 53,421
202 166,307 14,817 151,490 1.66 179,219 54,555
203 209,697 49,101 160,596 1.98 188,642 49,887
204 UAV UAV UAV UAV 310,287 154,929
205 349,763 189,682 160,081 1.74 350,236 208,481
206 191,520 39,466 152,054 1.89 160,169 41,871
207 136,856 37,439 99,417 1.12 163,758 36,043
208 259,693 159,427 100,266 1.25 271,027 148,326
209 242,820 79,780 163,040 1.96 225,113 113,026
210 358,833 178,886 179,947 2.30 340,222 184,935
211 169,670 42,307 127,363 1.62 160,687 54,396
212 243,362 112,842 130,521 1.71 242,963 132,722
- -----------------------------------------------------------------------------------------------------------------------------------
213 164,227 2.15
213A 171,842 40,460 131,382 161,838 66,242
213B 42,960 10,115 32,845 46,062 16,841
- -----------------------------------------------------------------------------------------------------------------------------------
214 171,333 25,939 145,394 1.83 143,698 33,443
215 UAV UAV UAV UAV 177,314 52,959
216 202,314 46,590 155,724 2.08 194,952 80,115
217 159,556 41,446 118,110 1.75 145,006 39,940
218 135,584 27,524 108,060 1.51 134,925 29,721
219 233,793 103,724 130,071 2.00 234,863 124,190
220 221,296 76,011 145,285 2.03 211,751 84,507
221 UAV UAV UAV UAV 234,718 130,488
</TABLE>
<TABLE>
<CAPTION>
Control U/W NOI U/W NCF
Number U/W NOI DSCR U/W NCF DSCR
- -----------------------------------------------------------------------
<S> <C> <C> <C> <C>
168 176,919 1.62 160,571 1.47
169 200,823 1.57 161,736 1.26
- -----------------------------------------------------------------------
170 198,976 1.57 170,968 1.35
170A 118,135 100,304
170B 80,841 70,664
- -----------------------------------------------------------------------
171 155,166 1.37 143,416 1.26
172 170,161 1.49 158,161 1.39
173 159,635 1.41 146,715 1.30
174 416,262 3.16 395,012 3.00
175 183,908 1.59 152,484 1.32
176 166,056 1.49 149,306 1.34
177 188,649 1.71 160,168 1.45
178 180,426 1.49 168,230 1.39
179 210,171 1.70 192,171 1.55
180 177,706 1.55 152,074 1.33
181 192,215 1.57 171,914 1.41
182 153,721 1.54 145,021 1.46
183 148,631 1.40 142,120 1.34
184 154,367 1.43 136,127 1.26
185 216,689 1.51 189,825 1.33
186 156,164 1.52 140,728 1.37
187 129,996 1.43 114,822 1.26
188 142,406 1.35 133,235 1.27
189 128,401 1.35 120,401 1.27
190 155,299 1.39 144,049 1.29
191 139,359 1.25 138,910 1.25
192 144,751 1.52 133,251 1.40
193 159,765 1.30 151,791 1.23
194 130,607 1.42 116,925 1.27
195 206,246 2.07 145,478 1.46
196 134,811 1.35 125,811 1.26
197 129,039 1.30 125,939 1.27
198 152,607 1.69 136,107 1.51
199 134,967 1.41 119,467 1.25
200 149,850 1.72 126,475 1.45
201 121,325 1.37 110,504 1.25
202 124,664 1.37 114,091 1.25
203 138,755 1.71 128,516 1.58
204 155,358 1.85 149,257 1.78
205 141,755 1.54 126,755 1.38
206 118,298 1.47 104,091 1.29
207 127,715 1.44 114,154 1.28
208 122,701 1.53 104,601 1.31
209 112,087 1.35 105,187 1.27
210 155,287 1.99 129,037 1.65
211 106,291 1.35 96,758 1.23
212 110,241 1.44 96,241 1.26
- -----------------------------------------------------------------------
213 124,817 1.63 114,817 1.50
213A 95,596 88,596
213B 29,221 26,221
- -----------------------------------------------------------------------
214 110,255 1.39 99,441 1.25
215 124,355 1.70 99,277 1.35
216 114,837 1.53 103,437 1.38
217 105,066 1.56 94,013 1.40
218 105,204 1.47 96,612 1.35
219 110,673 1.70 100,673 1.54
220 127,244 1.78 102,561 1.43
221 104,230 1.45 91,230 1.27
</TABLE>
<PAGE> 31
MORTGAGED REAL PROPERTY
HISTORICAL AND UNDERWRITTEN
FINANCIAL INFORMATION
<TABLE>
<CAPTION>
1998 STATE-
CONTROL MORTGAGE LOAN 1998 STATEMENT MENT NUMBER OF 1998 STATE-
NUMBER SELLER LOAN / PROPERTY NAME TYPE MONTHS MENT ENDING DATE
============================================================================================================================
<S> <C> <C> <C> <C> <C>
222 GCFP Country Square Mobile Home Park Full Year 12 12/31/98
223 GCFP 1513-1517 Taylor Avenue Full Year 12 12/31/98
224 GCFP Westside Warehouse Full Year 12 12/31/98
225 SBRC Heritage House Apartments Trailing 12 12 01/31/99
226 SBRC Troy Building Full Year 12 12/31/98
227 SBRC Arlington Manor Mobile Home Park Full Year 12 12/31/98
228 GCFP Capitol View Apartments, Charles
Apartments & Randolph Apartments Full Year 12 12/31/98
229 SBRC Beresford Retail Full Year 12 12/31/98
230 SBRC 120 Standard Street UAV UAV UAV
231 GCFP 2077-2089 New York Avenue Full Year 12 12/31/98
232 SBRC Blair Place Duplexes Full Year 12 12/31/98
233 SBRC 18714 Parthenia Street UAV UAV UAV
234 GCFP Thornapple Apartments Full Year 12 12/31/98
235 GCFP 2800 Oakmont Drive Full Year 12 12/31/98
236 SBRC Fox Tile UAV UAV UAV
237 SBRC 471 Prospect Street Full Year 12 12/31/98
238 GCFP Barclay Arms Apartments Full Year 12 12/31/98
239 SBRC Wishney Annualized 9 09/30/98
240 GCFP Elmgrove Apartments Full Year 12 12/31/98
241 SBRC Centennial Apartments Full Year 12 12/31/98
242 SBRC Vanguard Industrial Building Full Year 12 12/31/98
243 GCFP 135-145 Orange Street Apartments Full Year 12 12/31/98
244 SBRC Brentwood Village Apartments Annualized 6 06/30/98
245 GCFP Seoul Plaza Full Year 12 12/31/98
246 SBRC Glendale Apartments Full Year 12 12/31/98
247 GCFP Riverview Apartments Full Year 12 12/31/98
248 GCFP 820 Linden Boulevard Full Year 12 12/31/98
249 GCFP Vail Valley Auto UAV UAV UAV
250 GCFP Hawthorne Apartments II Full Year 12 12/31/98
251 GCFP 2096 Saint Georges Avenue Full Year 12 12/31/98
252 SBRC Notre Dame Apartments Full Year 12 12/31/98
253 GCFP Nash Multi-family Apartments Full Year 12 12/31/98
254 SBRC Somers Apartments UAV UAV UAV
255 GCFP Foxglove Apartments, Phase I Full Year 12 12/31/98
256 SBRC Muse Apartments Full Year 12 12/31/98
257 GCFP Chalmer Place Full Year 12 12/31/98
258 GCFP Ivy Court Apartments Full Year 12 12/31/98
259 GCFP Royce Apartments Full Year 12 12/31/98
260 SBRC C. Martin Company Full Year 12 12/31/98
261 GCFP Aster Court Apartments Full Year 12 12/31/98
262 GCFP Zora Lee Apartments Partial Year 8 12/31/98
263 GCFP Foxglove II Apartments Full Year 12 12/31/98
264 GCFP Indiana Street Apartments Full Year 12 12/31/98
265 GCFP "A" Street Apartments Annualized 10.5 12/31/98
266 GCFP The Colonial Apartments Full Year 12 12/31/98
267 GCFP Taylene Court Apartments UAV UAV UAV
268 GCFP Myrtle Street Apartments Full Year 12 12/31/98
</TABLE>
<TABLE>
<CAPTION>
1999 STATE- 1999 STATE-
CONTROL 1998 1998 NOI 1999 STATEMENT MENT NUMBER OF MENT ENDING
NUMBER REVENUES 1998 EXPENSES 1998 NOI DSCR TYPE MONTHS DATE
===============================================================================================================================
<S> <C> <C> <C> <C> <C> <C>
222 67,387 61,770 105,617 1.46 UAV UAV UAV
223 22,651 196,705 125,946 1.90 Full Year 12 12/31/99
224 49,015 41,703 107,312 1.72 Full Year 12 12/31/99
225 65,439 22,248 143,191 2.33 Annualized 6 06/30/99
226 67,882 28,421 139,461 2.22 Annualized 7 07/31/99
227 05,334 96,306 109,028 1.75 Trailing 12 12 10/31/99
228 25,090 70,733 154,357 2.83 UAV UAV UAV
229 49,022 39,410 109,612 2.03 Annualized 6 06/30/99
230 UAV UAV UAV UAV Annualized 6 06/30/99
231 51,534 34,617 116,917 2.13 UAV UAV UAV
232 19,990 35,381 84,609 1.62 Annualized 6 06/30/99
233 UAV UAV UAV UAV UAV UAV UAV
234 39,085 165,253 173,832 3.46 Full Year 12 12/31/99
235 12,560 19,173 93,387 1.72 Annualized 11 11/30/99
236 UAV UAV UAV UAV UAV UAV UAV
237 77,119 64,627 112,492 2.37 Annualized 6 06/30/99
238 40,516 49,983 90,533 1.62 Full Year 12 12/31/99
239 40,567 67,217 173,350 3.63 UAV UAV UAV
240 65,651 90,377 75,274 1.68 Full Year 12 12/31/99
241 99,177 20,983 78,194 1.67 UAV UAV UAV
242 84,409 29,900 54,509 1.20 Annualized 6 06/30/99
243 45,578 78,019 67,559 1.49 Annualized 8 08/30/99
244 45,459 77,829 67,630 1.56 Annualized 6 06/30/99
245 10,451 17,965 92,486 2.02 Annualized 8 08/31/99
246 49,371 61,873 87,498 1.95 Annualized 9 09/30/99
247 05,092 37,389 67,703 1.72 UAV UAV UAV
248 24,820 45,893 78,927 1.84 UAV UAV UAV
249 UAV UAV UAV UAV Trailing 12 12 09/30/99
250 85,346 87,102 98,244 2.76 Full Year 12 12/31/99
251 71,175 0 71,175 2.02 UAV UAV UAV
252 93,050 20,084 72,966 2.02 Annualized 7 07/31/99
253 69,986 34,451 35,535 1.05 UAV UAV UAV
254 UAV UAV UAV UAV Annualized 7 07/31/99
255 41,637 68,507 73,130 2.33 Full Year 12 12/31/99
256 95,580 37,635 57,945 1.82 Annualized 7 07/31/99
257 84,348 24,317 60,031 1.74 Annualized 8 08/31/99
258 10,283 105,870 104,413 3.69 Full Year 12 12/31/99
259 64,795 13,532 51,263 1.65 Annualized 9 09/30/99
260 93,951 6,411 87,540 2.05 UAV UAV UAV
261 00,404 50,015 50,389 1.88 Full Year 12 12/31/99
262 42,287 10,628 31,659 1.20 Trailing 12 12 09/30/99
263 89,622 46,750 42,872 1.78 Full Year 12 12/31/99
264 65,670 18,418 47,252 2.06 Annualized 10 10/31/99
265 54,616 10,212 44,404 1.96 Annualized 9 09/30/99
266 66,883 35,428 31,455 1.39 Annualized 9 09/30/99
267 UAV UAV UAV UAV Full Year 12 12/31/99
268 88,407 47,365 41,042 1.86 Annualized 8 08/30/99
</TABLE>
<TABLE>
<CAPTION>
CONTROL
NUMBER 1999 REVENUES 1999 EXPENSES 1999 NOI DSCR U/W REVENUES U/W EXPENSES
=============================================================================================================================
<S> <C> <C> <C> <C> <C> <C>
222 UAV UAV UAV UAV 182,833 67,865
223 326,086 174,010 152,076 2.30 336,802 216,879
224 154,378 46,795 107,583 1.72 148,914 47,650
225 161,504 32,810 128,694 2.09 161,305 70,534
226 168,317 23,072 145,245 2.31 172,042 38,960
227 212,876 98,079 114,797 1.85 234,866 100,373
228 UAV UAV UAV UAV 197,169 104,780
229 127,086 28,139 98,947 1.83 136,014 53,225
230 97,920 176 97,744 1.77 93,024 4,221
231 UAV UAV UAV UAV 125,695 45,677
232 126,774 40,038 86,736 1.66 121,752 47,158
233 UAV UAV UAV UAV 110,688 18,966
234 388,147 184,883 203,264 4.04 333,136 194,219
235 112,560 4,413 108,147 2.00 103,555 5,678
236 UAV UAV UAV UAV 108,654 21,182
237 173,758 81,966 91,792 1.93 169,907 82,609
238 140,942 43,880 97,062 1.74 141,745 64,120
239 UAV UAV UAV UAV 223,367 78,731
240 181,071 86,845 94,226 2.10 165,321 92,560
241 UAV UAV UAV UAV 104,805 38,225
242 99,696 27,237 72,458 1.60 96,895 29,380
243 173,754 79,689 94,065 2.08 166,117 84,326
244 136,158 74,122 62,036 1.43 137,997 77,403
245 116,840 14,780 102,060 2.22 105,252 26,272
246 150,154 59,128 91,026 2.03 141,800 70,583
247 UAV UAV UAV UAV 104,082 41,717
248 UAV UAV UAV UAV 126,375 55,815
249 77,600 2,458 75,142 2.00 65,001 6,750
250 188,432 101,063 87,369 2.45 170,152 104,606
251 UAV UAV UAV UAV 65,882 15,974
252 92,189 15,008 77,181 2.14 89,330 26,162
253 UAV UAV UAV UAV 76,380 29,521
254 60,185 14,534 45,651 1.38 70,150 25,505
255 147,182 82,619 64,563 2.05 141,748 77,930
256 92,880 46,596 46,284 1.45 90,411 43,221
257 85,500 24,227 61,273 1.78 79,515 30,577
258 230,752 130,292 100,460 3.55 206,532 116,406
259 66,553 15,407 51,146 1.65 65,550 20,661
260 UAV UAV UAV UAV 74,042 15,545
261 110,099 77,226 32,873 1.23 101,895 58,292
262 61,614 19,120 42,494 1.61 55,458 19,762
263 95,306 58,023 37,283 1.55 90,672 53,903
264 68,064 22,810 45,254 1.97 64,439 28,536
265 57,087 15,229 41,858 1.84 55,846 20,408
266 70,625 12,932 57,693 2.54 71,307 35,658
267 53,971 19,833 34,138 1.56 58,326 24,822
268 97,640 39,641 57,999 2.62 90,391 49,059
</TABLE>
<TABLE>
<CAPTION>
CONTROL U/W NOI U/W NCF
NUMBER U/W NOI DSCR U/W NCF DSCR
=======================================================================
<S> <C> <C> <C> <C>
222 114,968 1.59 109,018 1.51
223 119,923 1.81 104,923 1.58
224 101,264 1.62 80,216 1.28
225 90,771 1.48 83,575 1.36
226 133,082 2.12 95,817 1.52
227 134,493 2.16 129,543 2.08
228 92,389 1.69 83,389 1.53
229 82,789 1.53 75,257 1.39
230 88,803 1.61 80,313 1.46
231 80,018 1.46 73,162 1.34
232 74,594 1.42 67,594 1.29
233 91,722 1.84 74,498 1.49
234 138,917 2.76 113,417 2.25
235 97,877 1.81 82,122 1.52
236 87,472 1.69 66,495 1.28
237 87,298 1.84 80,148 1.69
238 77,625 1.39 70,625 1.26
239 144,635 3.03 123,540 2.58
240 72,761 1.62 59,710 1.33
241 66,580 1.42 61,780 1.32
242 67,515 1.49 58,553 1.29
243 81,791 1.81 73,541 1.63
244 60,594 1.40 52,944 1.22
245 78,980 1.72 66,914 1.46
246 71,217 1.59 62,817 1.40
247 62,365 1.58 57,365 1.46
248 70,560 1.65 65,810 1.54
249 58,251 1.55 54,786 1.46
250 65,546 1.84 53,096 1.49
251 49,908 1.42 46,680 1.32
252 63,169 1.75 58,669 1.62
253 46,859 1.38 45,109 1.33
254 44,646 1.35 42,146 1.28
255 63,818 2.03 54,268 1.73
256 47,190 1.48 41,940 1.32
257 48,938 1.42 45,188 1.31
258 90,126 3.19 75,026 2.65
259 44,889 1.45 42,639 1.38
260 58,497 1.37 54,807 1.28
261 43,603 1.63 35,003 1.31
262 35,696 1.35 33,696 1.27
263 36,769 1.53 30,819 1.28
264 35,903 1.56 32,903 1.43
265 35,438 1.56 32,188 1.42
266 35,649 1.57 32,149 1.42
267 33,504 1.53 30,754 1.41
268 41,332 1.87 35,831 1.62
</TABLE>
<PAGE> 32
ESCROWS AND RESERVES INFORMATION
<TABLE>
<CAPTION>
RECOM- ESCROWED
MENDED REPLACE-
ANNUAL U/W ANNUAL MENT
MORTGAGE TAXES INSURANCE REPLACE- REPLACE- RESERVES
CONTROL LOAN CURRENTLY CURRENTLY MENT MENT INITIAL
NUMBER SELLER LOAN / PROPERTY NAME ESCROWED ESCROWED RESERVES RESERVES DEPOSIT
<S> <C> <C> <C> <C> <C> <C> <C>
1 SBRC Putnam Building No No 14,800 35,000 2,917
2 GCFP Jovanna Villas Apartments Yes Yes 22,983 66,000 0
3 GCFP Los Cabos II Apartments Yes Yes 20,454 52,500 0
4 GCFP Sunrise Plaza Shopping Center Yes Yes 18,333 23,207 3,868
5 GCFP Hasbrouck & Torview Apartments Yes Yes 86,781 74,600 275,000
6 SBRC Muncie Apartments Portfolio 141,365 141,365 0
6A SBRC Silvertree Apartments Yes Yes 56,225 56,225
6B SBRC Windsong Apartments Yes Yes 22,040 22,040
6C SBRC Autumn Breeze Apartments Yes Yes 21,345 21,345
6D SBRC Sunreach Apartments Yes Yes 17,550 17,550
6E SBRC Everbrook Apartments Yes Yes 16,155 16,155
6F SBRC Cardinal Villa Apartments Yes Yes 8,050 8,050
7 SBRC Sports Arena Village Yes Yes 31,124 42,458 0
8 GCFP Holiday Inn Somerset Yes Yes 169,866 453,089 29,671
9 GCFP Southridge Shopping Center Yes Yes 22,988 30,346 0
10 GCFP Stewart Plaza Yes Yes 15,869 24,852 2,071
11 GCFP The Carriage Building (Building 39) Yes Yes 11,013 21,456 2,262
12 GCFP 1000 Adams Avenue Yes Yes 17,098 22,120 1,844
13 GCFP 101 West Avenue Yes Yes 13,554 14,852 0
14 GCFP Clearview Farms Apartments Yes Yes 76,544 88,350 0
15 GCFP The TJ Building Yes Yes 49,492 59,172 12,000
16 GCFP International Precision Components Corp. Yes Yes 12,602 15,088 1,258
Building
17 GCFP 480 Sprague Street Yes No 71,250 35,084 2,913
18 GCFP 990 Spring Garden Street Yes Yes 2,746 15,684 0
19 SBRC Los Altos Woods Office Building Yes Yes 7,830 7,788 0
20 GCFP 655 Merrick Avenue Yes Yes 4,603 8,730 0
21 GCFP Nicholson Plaza Yes Yes 18,373 21,317 5,329
22 GCFP Ventura Village Shopping Center No No 1,507 4,580 0
23 SBRC Bridgetown 1 Office Building Yes Yes 1,512 12,565 0
24 GCFP Courtyard Center Yes Yes 7,684 10,277 1,495
25 GCFP Raymour & Flanigan Plaza A Yes Yes 14,613 19,125 1,594
26 GCFP 4707 East Baseline Road No No 7,402 16,573 2,762
27 GCFP Holiday Inn Arena Yes Yes 149,033 220,074 22,308
28 GCFP Kentbrook Apartments Yes Yes 42,167 50,007 4,168
29 GCFP Ramada Plaza Hotel and Office Building Yes Yes 146,663 233,287 9,538
30 GCFP Quail Park I Yes No 4,217 14,689 3,672
31 GCFP 139 Main Street Yes Yes 8,321 9,762 9,672
32 GCFP Holiday Inn University Yes Yes 89,237 139,634 11,556
33 GCFP PRG - Scenic Technologies No No 5,801 19,320 0
34 GCFP Raymour & Flanigan Plaza B Yes Yes 2,400 11,439 954
35 GCFP West County Professional and Medical Center Yes Yes 14,275 16,713 4,178
36 SBRC Herndon Plaza Retail Center No No 50,512 54,003 0
37 GCFP 15250 Avenue of Science No No 4,552 10,891 2,723
38 GCFP The Barnyard Retail Center Yes Yes 10,048 15,129 0
39 GCFP 711 Madison Avenue Yes Yes 1,604 2,000 333
40 SBRC 132 South Rodeo Drive Yes Yes 5,221 5,197 0
41 GCFP 4001 Fairview Industrial Drive Southeast No No 3,238 8,983 2,004
42 GCFP The Parris Building (Building 34) Yes Yes 7,225 8,640 1,440
43 SBRC Cherry Tree Shopping Center Yes Yes 8,238 9,868 0
44 SBRC 1916-1928 Old Middlefield Road Yes Yes 2,431 6,389 0
45 GCFP Days Inn Singer Island Yes Yes 50,417 95,076 50,000
46 GCFP The Sports Authority No No 3,556 4,565 0
47 GCFP Grand Union Supermarket No No 3,083 4,006 334
48 GCFP Parklawn Center Yes Yes 4,893 13,626 3,407
49 GCFP Two World's Fair Drive Yes Yes 6,872 8,633 1,438
50 GCFP Arden Woods Office Building Yes Yes 3,197 12,743 0
51 GCFP 350 Centerpointe Yes Yes 6,807 8,650 0
52 GCFP Erie Canal Commons Yes Yes 3,598 5,857 488
53 GCFP Executive Center Northridge Yes Yes 21,308 21,947 1,829
</TABLE>
ESCROWS AND RESERVES INFORMATION
<TABLE>
<CAPTION>
RECOM-
MENDED ESCROWED
ESCROWED ANNUAL U/W ANNUAL REPLACEMENT
REPLACEMENT REPLACE- REPLACE- RESERVES
MORTGAGE RESERVES MENT MENT INITIAL
CONTROL LOAN CURRENT RESERVES RESERVES DEPOSIT
NUMBER SELLER LOAN / PROPERTY NAME ANNUAL DEPOSIT PSF/UNIT PSF/UNIT PSF/UNIT
<S> <C> <C> <C> <C> <C> <C>
1 SBRC Putnam Building 35,000 0.06 0.15 0.01
2 GCFP Jovanna Villas Apartments 66,000 87.06 250 0.00
3 GCFP Los Cabos II Apartments 52,500 97.40 250 0.00
4 GCFP Sunrise Plaza Shopping Center 23,208 0.16 0.20 0.03
5 GCFP Hasbrouck & Torview Apartments 0 233 200 737
6 SBRC Muncie Apartments Portfolio 136,352 459 459 0.00
6A SBRC Silvertree Apartments 469 469
6B SBRC Windsong Apartments 459 459
6C SBRC Autumn Breeze Apartments 445 445
6D SBRC Sunreach Apartments 488 488
6E SBRC Everbrook Apartments 505 505
6F SBRC Cardinal Villa Apartments 335 335
7 SBRC Sports Arena Village 42,458 0.12 0.17 0.00
8 GCFP Holiday Inn Somerset 4% of revenue 598 1,595 104
9 GCFP Southridge Shopping Center 30,348 0.11 0.15 0.00
10 GCFP Stewart Plaza 24,852 0.13 0.20 0.02
11 GCFP The Carriage Building (Building 39) 13,572 0.13 0.25 0.03
12 GCFP 1000 Adams Avenue 22,128 0.15 0.20 0.02
13 GCFP 101 West Avenue 14,856 0.16 0.18 0.00
14 GCFP Clearview Farms Apartments 88,350 247 285 0.00
15 GCFP The TJ Building 59,172 0.17 0.20 0.04
16 GCFP International Precision Components Corp. 15,096 0.07 0.08 0.01
Building
17 GCFP 480 Sprague Street 34,956 0.31 0.15 0.01
18 GCFP 990 Spring Garden Street 15,684 0.02 0.10 0.00
19 SBRC Los Altos Woods Office Building 7,782 0.20 0.20 0.00
20 GCFP 655 Merrick Avenue 5,816 0.08 0.15 0.00
21 GCFP Nicholson Plaza 21,317 0.18 0.21 0.05
22 GCFP Ventura Village Shopping Center 0 0.05 0.15 0.00
23 SBRC Bridgetown 1 Office Building 0 0.02 0.20 0.00
24 GCFP Courtyard Center 8,970 0.11 0.15 0.02
25 GCFP Raymour & Flanigan Plaza A 19,128 0.11 0.15 0.01
26 GCFP 4707 East Baseline Road 16,573 0.05 0.12 0.02
27 GCFP Holiday Inn Arena 4% of revenue 618 913 92.56
28 GCFP Kentbrook Apartments 50,016 213 253 21.05
29 GCFP Ramada Plaza Hotel and Office Building 114,456 1,146 1,823 74.52
30 GCFP Quail Park I 14,689 0.06 0.20 0.05
31 GCFP 139 Main Street 9,768 0.22 0.26 0.26
32 GCFP Holiday Inn University 4% of revenue 624 976 80.81
33 GCFP PRG - Scenic Technologies 0 0.05 0.15 0.00
34 GCFP Raymour & Flanigan Plaza B 11,448 0.03 0.15 0.01
35 GCFP West County Professional and Medical Center 16,713 0.18 0.20 0.05
36 SBRC Herndon Plaza Retail Center 0 0.19 0.20 0.00
37 GCFP 15250 Avenue of Science 10,891 0.08 0.20 0.05
38 GCFP The Barnyard Retail Center 0 0.13 0.20 0.00
39 GCFP 711 Madison Avenue 2,000 0.17 0.21 0.03
40 SBRC 132 South Rodeo Drive 5,197 0.20 0.20 0.00
41 GCFP 4001 Fairview Industrial Drive Southeast 12,024 0.04 0.11 0.03
42 GCFP The Parris Building (Building 34) 8,640 0.15 0.18 0.03
43 SBRC Cherry Tree Shopping Center 8,238 0.18 0.21 0.00
44 SBRC 1916-1928 Old Middlefield Road 6,389 0.08 0.20 0.00
45 GCFP Days Inn Singer Island 0 306 576 303
46 GCFP The Sports Authority 0 0.08 0.10 0.00
47 GCFP Grand Union Supermarket 4,008 0.08 0.10 0.01
48 GCFP Parklawn Center 13,626 0.05 0.15 0.04
49 GCFP Two World's Fair Drive 8,628 0.12 0.15 0.02
50 GCFP Arden Woods Office Building 12,744 0.05 0.20 0.00
51 GCFP 350 Centerpointe 8,650 0.16 0.20 0.00
52 GCFP Erie Canal Commons 5,856 0.09 0.15 0.01
53 GCFP Executive Center Northridge 21,948 0.25 0.25 0.02
</TABLE>
ESCROWS AND RESERVES INFORMATION
<TABLE>
<CAPTION>
ESCROWED
REPLACEMENT ESCROWED
RESERVES ESCROWED TI/LC
CURRENT TI/LC RESERVES
MORTGAGE ANNUAL U/W ANNUAL RESERVES CURRENT
CONTROL LOAN DEPOSIT TI/LC INITIAL ANNUAL
NUMBER SELLER LOAN / PROPERTY NAME PSF/UNIT RESERVES DEPOSIT DEPOSIT
<S> <C> <C> <C> <C> <C> <C>
1 SBRC Putnam Building 0.15 0 0 0
2 GCFP Jovanna Villas Apartments 250 NAP NAP NAP
3 GCFP Los Cabos II Apartments 250 NAP NAP NAP
4 GCFP Sunrise Plaza Shopping Center 0.20 92,231 15,150 90,900
5 GCFP Hasbrouck & Torview Apartments 0.00 NAP NAP NAP
6 SBRC Muncie Apartments Portfolio 443 NAP NAP NAP
6A SBRC Silvertree Apartments
6B SBRC Windsong Apartments
6C SBRC Autumn Breeze Apartments
6D SBRC Sunreach Apartments
6E SBRC Everbrook Apartments
6F SBRC Cardinal Villa Apartments
7 SBRC Sports Arena Village 0.17 257,226 0 84,957
8 GCFP Holiday Inn Somerset 4% of revenue NAP NAP NAP
9 GCFP Southridge Shopping Center 0.15 80,431 100,000 60,696
10 GCFP Stewart Plaza 0.20 126,594 10,325 123,900
11 GCFP The Carriage Building (Building 39) 0.16 121,714 14,304 85,824
12 GCFP 1000 Adams Avenue 0.20 154,142 2,302,496 50,004
13 GCFP 101 West Avenue 0.18 98,583 0 97,272
14 GCFP Clearview Farms Apartments 285 NAP NAP NAP
15 GCFP The TJ Building 0.20 88,757 105,000 92,088
16 GCFP International Precision Components Corp. 0.08 24,548 441,170 LOC 0
Building
17 GCFP 480 Sprague Street 0.15 66,664 0 0
18 GCFP 990 Spring Garden Street 0.10 145,150 0 145,152
19 SBRC Los Altos Woods Office Building 0.20 38,909 0 38,909
20 GCFP 655 Merrick Avenue 0.10 18,532 0 18,532
21 GCFP Nicholson Plaza 0.21 51,713 0 51,713
22 GCFP Ventura Village Shopping Center 0.00 17,685 0 0
23 SBRC Bridgetown 1 Office Building 0.00 62,824 100,000 0
24 GCFP Courtyard Center 0.13 81,382 0 0
25 GCFP Raymour & Flanigan Plaza A 0.15 59,874 4,774 57,288
26 GCFP 4707 East Baseline Road 0.12 29,194 4,866 29,196
27 GCFP Holiday Inn Arena 4% of revenue NAP NAP NAP
28 GCFP Kentbrook Apartments 253 NAP NAP NAP
29 GCFP Ramada Plaza Hotel and Office Building 894 84,951 0 0
30 GCFP Quail Park I 0.20 73,444 0 0
31 GCFP 139 Main Street 0.26 33,234 400,000 0
32 GCFP Holiday Inn University 4% of revenue NAP NAP NAP
33 GCFP PRG - Scenic Technologies 0.00 32,200 15,750 0
34 GCFP Raymour & Flanigan Plaza B 0.15 35,889 2,991 35,892
35 GCFP West County Professional and Medical Center 0.20 121,777 0 54,000
36 SBRC Herndon Plaza Retail Center 0.00 85,970 0 0
37 GCFP 15250 Avenue of Science 0.20 30,454 200,000 0
38 GCFP The Barnyard Retail Center 0.00 78,124 0 0
39 GCFP 711 Madison Avenue 0.21 22,015 3,669 22,015
40 SBRC 132 South Rodeo Drive 0.20 19,487 0 19,487
41 GCFP 4001 Fairview Industrial Drive Southeast 0.15 47,699 0 0
42 GCFP The Parris Building (Building 34) 0.18 73,250 12,198 73,185
43 SBRC Cherry Tree Shopping Center 0.18 53,183 0 50,000
44 SBRC 1916-1928 Old Middlefield Road 0.20 47,918 0 0
45 GCFP Days Inn Singer Island 0.00 NAP NAP NAP
46 GCFP The Sports Authority 0.00 22,035 0 0
47 GCFP Grand Union Supermarket 0.10 19,986 0 0
48 GCFP Parklawn Center 0.15 32,091 0 32,091
49 GCFP Two World's Fair Drive 0.15 91,402 7,089 85,068
50 GCFP Arden Woods Office Building 0.20 75,961 100,000 0
51 GCFP 350 Centerpointe 0.20 43,250 0 0
52 GCFP Erie Canal Commons 0.15 37,319 2,190 26,280
53 GCFP Executive Center Northridge 0.25 59,638 4,967 59,604
</TABLE>
ESCROWS AND RESERVES INFORMATION
<TABLE>
<CAPTION>
ESCROWED
ESCROWED TI/LC
TI/LC RESERVES
U/W ANNUAL RESERVES CURRENT
MORTGAGE TI/LC INITIAL ANNUAL
CONTROL LOAN RESERVES DEPOSIT DEPOSIT
NUMBER SELLER LOAN / PROPERTY NAME PSF/UNIT PSF/UNIT PSF/UNIT
<S> <C> <C> <C> <C> <C>
1 SBRC Putnam Building 0.00 0.00 0.00
2 GCFP Jovanna Villas Apartments NAP NAP NAP
3 GCFP Los Cabos II Apartments NAP NAP NAP
4 GCFP Sunrise Plaza Shopping Center 0.81 0.13 0.80
5 GCFP Hasbrouck & Torview Apartments NAP NAP NAP
6 SBRC Muncie Apartments Portfolio NAP NAP NAP
6A SBRC Silvertree Apartments
6B SBRC Windsong Apartments
6C SBRC Autumn Breeze Apartments
6D SBRC Sunreach Apartments
6E SBRC Everbrook Apartments
6F SBRC Cardinal Villa Apartments
7 SBRC Sports Arena Village 1.01 0.00 0.33
8 GCFP Holiday Inn Somerset NAP NAP NAP
9 GCFP Southridge Shopping Center 0.40 0.49 0.30
10 GCFP Stewart Plaza 1.02 0.08 1.00
11 GCFP The Carriage Building (Building 39) 1.42 0.17 1.00
12 GCFP 1000 Adams Avenue 1.39 20.82 0.45
13 GCFP 101 West Avenue 1.18 0.00 1.17
14 GCFP Clearview Farms Apartments NAP NAP NAP
15 GCFP The TJ Building 0.30 0.35 0.31
16 GCFP International Precision Components Corp. 0.13 2.34 LOC 0.00
Building
17 GCFP 480 Sprague Street 0.29 0.00 0.00
18 GCFP 990 Spring Garden Street 0.93 0.00 0.93
19 SBRC Los Altos Woods Office Building 1.00 0.00 1.00
20 GCFP 655 Merrick Avenue 0.32 0.00 0.32
21 GCFP Nicholson Plaza 0.50 0.00 0.50
22 GCFP Ventura Village Shopping Center 0.58 0.00 0.00
23 SBRC Bridgetown 1 Office Building 1.00 1.59 0.00
24 GCFP Courtyard Center 1.19 0.00 0.00
25 GCFP Raymour & Flanigan Plaza A 0.47 0.04 0.45
26 GCFP 4707 East Baseline Road 0.21 0.04 0.21
27 GCFP Holiday Inn Arena NAP NAP NAP
28 GCFP Kentbrook Apartments NAP NAP NAP
29 GCFP Ramada Plaza Hotel and Office Building NAP 0.00 0.00
30 GCFP Quail Park I 1.00 0.00 0.00
31 GCFP 139 Main Street 0.89 10.66 0.00
32 GCFP Holiday Inn University NAP NAP NAP
33 GCFP PRG - Scenic Technologies 0.25 0.12 0.00
34 GCFP Raymour & Flanigan Plaza B 0.47 0.04 0.47
35 GCFP West County Professional and Medical Center 1.49 0.00 0.66
36 SBRC Herndon Plaza Retail Center 0.32 0.00 0.00
37 GCFP 15250 Avenue of Science 0.55 3.61 0.00
38 GCFP The Barnyard Retail Center 1.02 0.00 0.00
39 GCFP 711 Madison Avenue 2.27 0.38 2.27
40 SBRC 132 South Rodeo Drive 0.75 0.00 0.75
41 GCFP 4001 Fairview Industrial Drive Southeast 0.60 0.00 0.00
42 GCFP The Parris Building (Building 34) 1.50 0.25 1.50
43 SBRC Cherry Tree Shopping Center 1.16 0.00 1.09
44 SBRC 1916-1928 Old Middlefield Road 1.50 0.00 0.00
45 GCFP Days Inn Singer Island NAP NAP NAP
46 GCFP The Sports Authority 0.48 0.00 0.00
47 GCFP Grand Union Supermarket 0.50 0.00 0.00
48 GCFP Parklawn Center 0.35 0.00 0.35
49 GCFP Two World's Fair Drive 1.54 0.12 1.43
50 GCFP Arden Woods Office Building 1.19 1.57 0.00
51 GCFP 350 Centerpointe 1.00 0.00 0.00
52 GCFP Erie Canal Commons 0.96 0.06 0.67
53 GCFP Executive Center Northridge 0.69 0.06 0.69
</TABLE>
<PAGE> 33
ESCROWS AND RESERVES INFORMATION
<TABLE>
<CAPTION>
RECOM- ESCROWED
MENDED REPLACE-
ANNUAL U/W ANNUAL MENT
MORTGAGE TAXES INSURANCE REPLACE- REPLACE- RESERVES
CONTROL LOAN CURRENTLY CURRENTLY MENT MENT INITIAL
NUMBER SELLER LOAN / PROPERTY NAME ESCROWED ESCROWED RESERVES RESERVES DEPOSIT
<S> <C> <C> <C> <C> <C> <C> <C>
54 SBRC Jester Village Retail Center Yes Yes 3,033 5,536 0
55 GCFP Suncreek Corporate Center Yes Yes 10,848 12,873 0
56 GCFP Airport Business Plaza Yes Yes 0 11,811 1,969
57 SBRC Otay Distribution Center Yes Yes 4,171 10,288 0
58 GCFP Groesbeck Industrial Park Yes Yes 9,948 14,665 0
59 GCFP A Safe Self Storage Yes Yes 9,213 9,699 60,665
60 GCFP Audobon One Yes Yes 7,658 9,078 757
61 GCFP Quail Valley Apartments Yes Yes 56,133 61,441 0
62 SBRC Valley Sunset Center Yes No 0 13,521 0
63 GCFP Tangerine Hill Apartments Yes Yes 27,794 32,367 2,697
64 GCFP Modesto Imaging Center Yes Yes 6,416 6,210 13,000
65 GCFP Beechnut Grove Apartments Yes Yes 11,796 29,000 0
66 GCFP Woodvine Apartments Yes Yes 20,724 25,750 0
67 GCFP Holiday Inn Kennedy Space Center Yes Yes 65,969 117,172 9,332
68 GCFP Chateau Resort & Conf. Yes Yes 54,243 198,696 0
69 GCFP West Pointe Apartments Yes Yes 20,754 26,000 4,334
70 GCFP Auburn Hills Industrial Center Yes Yes 6,639 8,169 0
71 SBRC Ponderosa Village Shopping Center Yes Yes 2,106 4,825 0
72 SBRC Heinz Apartments Yes Yes 35,232 35,264 0
73 GCFP Barcelona Apartments Yes Yes 30,919 35,690 25,976
74 SBRC Highbury Court Apartments Yes Yes 34,670 37,888 0
75 GCFP BankBoston Building Yes Yes 5,821 9,679 1,614
76 SBRC Northwest Plaza Shopping Center Yes Yes 4,180 7,635 0
77 GCFP 43 West 47th Street Yes Yes 1,090 2,150 0
78 SBRC 58-38 Page Place Yes Yes 8,000 13,680 0
79 GCFP 3832-3844 Sepulveda Boulevard Yes Yes 783 4,786 0
80 SBRC Sweetwater Plaza East Yes Yes 11,025 11,220 0
81 SBRC Duane Reade Maspeth Yes Yes 7,475 4,125 4,906
82 GCFP Fairfield Inn Houma Yes Yes 21,531 65,739 5,568
83 SBRC Brentwood Apartments Yes Yes 13,381 14,560 0
84 SBRC Whitehall Apartments Yes Yes 9,750 10,500 0
85 SBRC Wind River Park Plaza Yes Yes 5,935 6,134 0
86 SBRC Newport Victoria Plaza Yes Yes 5,026 7,381 0
87 SBRC Haverty Furniture Store Yes Yes 10,014 11,875 0
88 GCFP Westgate Office Center Yes Yes 6,910 7,282 706
89 GCFP Commonwealth Park Yes Yes 2,963 5,500 28,000 LOC
90 SBRC New Jersey Portfolio 29,488 40,200 0
90A SBRC 5004 Palisades Yes No 12,796 17,700
90B SBRC 727 & 727A 25th Street Yes No 7,550 11,100
90C SBRC Franklin's Tower Two Yes No 3,948 6,000
90D SBRC Franklin's Tower One Yes No 5,194 5,400
91 GCFP Centerpointe 24-Hour Fitness No No 5,967 7,658 1,276
92 GCFP Keats Plaza Yes Yes 2,501 8,211 2,053
93 SBRC South Pointe Townhomes Yes Yes 31,760 33,356 0
94 GCFP Glenmoor Green I Apartments Yes Yes 22,240 27,000 2,250
95 SBRC Alameda Shopping Center Yes Yes 338 2,436 0
96 SBRC 41 North Division Street Yes Yes 7,500 7,362 0
97 GCFP Glenmoor Green II Apartments Yes Yes 32,063 37,629 3,136
98 GCFP Flagship Wharf Commercial Condominium Yes Yes 1,511 0 0
99 GCFP South Park Center Yes Yes 1,833 6,902 576
100 GCFP 1952 West El Camino Yes Yes 5,238 6,266 522
101 SBRC Office Max Traverse Yes Yes 2,249 3,525 646
102 GCFP Rockland Multi-family Residences Yes Yes 9,833 11,500 1,932
103 GCFP Realty Expert Building Yes Yes 1,598 4,092 0
104 GCFP 75 Bermar Park, Nickel Office Building & Yes Yes 298 9,600 0
Tonida Office Building
105 SBRC Office Max Mankato Yes Yes 1,672 3,525 587
106 SBRC Office Max Martinsburg Yes Yes 1,623 3,525 881
107 GCFP Kmart South Bend Yes Yes 9,554 14,120 0
</TABLE>
ESCROWS AND RESERVES INFORMATION
<TABLE>
<CAPTION>
RECOM-
MENDED ESCROWED
ESCROWED ANNUAL U/W ANNUAL REPLACEMENT
REPLACEMENT REPLACE- REPLACE- RESERVES
MORTGAGE RESERVES MENT MENT INITIAL
CONTROL LOAN CURRENT RESERVES RESERVES DEPOSIT
NUMBER SELLER LOAN / PROPERTY NAME ANNUAL DEPOSIT PSF/UNIT PSF/UNIT PSF/UNIT
<S> <C> <C> <C> <C> <C> <C>
54 SBRC Jester Village Retail Center 5,536 0.08 0.15 0.00
55 GCFP Suncreek Corporate Center 12,873 0.17 0.21 0.00
56 GCFP Airport Business Plaza 11,811 0.00 0.20 0.03
57 SBRC Otay Distribution Center 0 0.04 0.10 0.00
58 GCFP Groesbeck Industrial Park 14,664 0.07 0.10 0.00
59 GCFP A Safe Self Storage 9,699 0.19 0.20 1.26
60 GCFP Audobon One 9,084 0.25 0.30 0.03
61 GCFP Quail Valley Apartments 61,441 234 256 0.00
62 SBRC Valley Sunset Center 5,440 0.00 0.25 0.00
63 GCFP Tangerine Hill Apartments 32,367 221 257 21.41
64 GCFP Modesto Imaging Center 6,248 0.36 0.35 0.73
65 GCFP Beechnut Grove Apartments 28,750 102 250 0.00
66 GCFP Woodvine Apartments 26,580 201 250 0.00
67 GCFP Holiday Inn Kennedy Space Center 4% of revenue 559 993 79.09
68 GCFP Chateau Resort & Conf. 5% of revenue 357 1,307 0.00
69 GCFP West Pointe Apartments 26,004 200 250 41.67
70 GCFP Auburn Hills Industrial Center 8,124 0.08 0.10 0.00
71 SBRC Ponderosa Village Shopping Center 4,825 0.07 0.15 0.00
72 SBRC Heinz Apartments 35,264 551 551 0.00
73 GCFP Barcelona Apartments 35,700 243 281 205
74 SBRC Highbury Court Apartments 37,896 271 296 0.00
75 GCFP BankBoston Building 9,684 0.12 0.20 0.03
76 SBRC Northwest Plaza Shopping Center 7,620 0.08 0.15 0.00
77 GCFP 43 West 47th Street 2,150 0.10 0.20 0.00
78 SBRC 58-38 Page Place 13,680 0.09 0.15 0.00
79 GCFP 3832-3844 Sepulveda Boulevard 2,388 0.03 0.20 0.00
80 SBRC Sweetwater Plaza East 11,412 0.22 0.22 0.00
81 SBRC Duane Reade Maspeth 3,750 0.30 0.17 0.20
82 GCFP Fairfield Inn Houma 5% of revenue 273 832 70.48
83 SBRC Brentwood Apartments 14,556 239 260 0.00
84 SBRC Whitehall Apartments 6,780 232 250 0.00
85 SBRC Wind River Park Plaza 6,134 0.19 0.20 0.00
86 SBRC Newport Victoria Plaza 7,381 0.14 0.20 0.00
87 SBRC Haverty Furniture Store 0 0.21 0.25 0.00
88 GCFP Westgate Office Center 8,472 0.19 0.20 0.02
89 GCFP Commonwealth Park 0 0.05 0.10 0.51 LOC
90 SBRC New Jersey Portfolio 20,526 225 307 0.00
90A SBRC 5004 Palisades 224 311
90B SBRC 727 & 727A 25th Street 204 300
90C SBRC Franklin's Tower Two 208 316
90D SBRC Franklin's Tower One 289 300
91 GCFP Centerpointe 24-Hour Fitness 7,658 0.17 0.22 0.04
92 GCFP Keats Plaza 8,211 0.05 0.15 0.04
93 SBRC South Pointe Townhomes 33,356 256 269 0.00
94 GCFP Glenmoor Green I Apartments 27,000 206 250 20.83
95 SBRC Alameda Shopping Center 0 0.02 0.15 0.00
96 SBRC 41 North Division Street 7,362 0.22 0.22 0.00
97 GCFP Glenmoor Green II Apartments 37,632 286 336 28.00
98 GCFP Flagship Wharf Commercial Condominium 0 0.05 0.00 0.00
99 GCFP South Park Center 6,912 0.04 0.15 0.01
100 GCFP 1952 West El Camino 6,266 0.28 0.33 0.03
101 SBRC Office Max Traverse 2,585 0.10 0.15 0.03
102 GCFP Rockland Multi-family Residences 11,592 214 250 42.00
103 GCFP Realty Expert Building 4,092 0.07 0.17 0.00
104 GCFP 75 Bermar Park, Nickel Office Building & 0 0.01 0.20 0.00
Tonida Office Building
105 SBRC Office Max Mankato 2,350 0.07 0.15 0.02
106 SBRC Office Max Martinsburg 3,525 0.07 0.15 0.04
107 GCFP Kmart South Bend 14,160 0.10 0.15 0.00
</TABLE>
ESCROWS AND RESERVES INFORMATION
<TABLE>
<CAPTION>
ESCROWED
REPLACEMENT ESCROWED
RESERVES ESCROWED TI/LC
CURRENT TI/LC RESERVES
MORTGAGE ANNUAL U/W ANNUAL RESERVES CURRENT
CONTROL LOAN DEPOSIT TI/LC INITIAL ANNUAL
NUMBER SELLER LOAN / PROPERTY NAME PSF/UNIT RESERVES DEPOSIT DEPOSIT
<S> <C> <C> <C> <C> <C> <C>
54 SBRC Jester Village Retail Center 0.15 39,011 0 40,836
55 GCFP Suncreek Corporate Center 0.21 63,864 50,000 63,864
56 GCFP Airport Business Plaza 0.20 30,916 4,622 27,732
57 SBRC Otay Distribution Center 0.00 29,754 0 31,056
58 GCFP Groesbeck Industrial Park 0.10 46,370 0 25,008
59 GCFP A Safe Self Storage 0.20 2,000 333 2,000
60 GCFP Audobon One 0.30 42,659 3,732 44,784
61 GCFP Quail Valley Apartments 256 NAP NAP NAP
62 SBRC Valley Sunset Center 0.10 64,164 50,000 0
63 GCFP Tangerine Hill Apartments 257 NAP NAP NAP
64 GCFP Modesto Imaging Center 0.35 17,852 0 17,856
65 GCFP Beechnut Grove Apartments 248 NAP NAP NAP
66 GCFP Woodvine Apartments 258 NAP NAP NAP
67 GCFP Holiday Inn Kennedy Space Center 4% of revenue NAP NAP NAP
68 GCFP Chateau Resort & Conf. 5% of revenue NAP NAP NAP
69 GCFP West Pointe Apartments 250 NAP NAP NAP
70 GCFP Auburn Hills Industrial Center 0.10 25,722 25,000 16,248
71 SBRC Ponderosa Village Shopping Center 0.15 21,617 0 0
72 SBRC Heinz Apartments 551 NAP NAP NAP
73 GCFP Barcelona Apartments 281 NAP NAP NAP
74 SBRC Highbury Court Apartments 296 NAP NAP NAP
75 GCFP BankBoston Building 0.20 48,396 8,066 48,396
76 SBRC Northwest Plaza Shopping Center 0.15 25,370 0 0
77 GCFP 43 West 47th Street 0.20 18,963 0 18,963
78 SBRC 58-38 Page Place 0.15 27,360 0 27,360
79 GCFP 3832-3844 Sepulveda Boulevard 0.10 27,389 7,326 29,304
80 SBRC Sweetwater Plaza East 0.22 54,835 0 25,740
81 SBRC Duane Reade Maspeth 0.15 8,500 0 0
82 GCFP Fairfield Inn Houma 5% of revenue NAP NAP NAP
83 SBRC Brentwood Apartments 260 NAP NAP NAP
84 SBRC Whitehall Apartments 161 NAP NAP NAP
85 SBRC Wind River Park Plaza 0.20 35,521 0 35,531
86 SBRC Newport Victoria Plaza 0.20 39,740 0 39,769
87 SBRC Haverty Furniture Store 0.00 23,750 0 0
88 GCFP Westgate Office Center 0.23 36,412 65,000 0
89 GCFP Commonwealth Park 0.00 2,842 100,000 LOC 0
90 SBRC New Jersey Portfolio 157 NAP NAP NAP
90A SBRC 5004 Palisades
90B SBRC 727 & 727A 25th Street
90C SBRC Franklin's Tower Two
90D SBRC Franklin's Tower One
91 GCFP Centerpointe 24-Hour Fitness 0.22 34,420 0 0
92 GCFP Keats Plaza 0.15 18,284 0 18,284
93 SBRC South Pointe Townhomes 269 NAP NAP NAP
94 GCFP Glenmoor Green I Apartments 250 NAP NAP NAP
95 SBRC Alameda Shopping Center 0.00 16,227 0 16,314
96 SBRC 41 North Division Street 0.22 33,464 0 0
97 GCFP Glenmoor Green II Apartments 336 NAP NAP NAP
98 GCFP Flagship Wharf Commercial Condominium 0.00 15,608 2,956 17,724
99 GCFP South Park Center 0.15 26,789 1,151 13,812
100 GCFP 1952 West El Camino 0.33 8,599 715 8,578
101 SBRC Office Max Traverse 0.11 0 0 0
102 GCFP Rockland Multi-family Residences 252 NAP NAP NAP
103 GCFP Realty Expert Building 0.17 21,442 0 21,442
104 GCFP 75 Bermar Park, Nickel Office Building & 0.00 29,118 0 29,118
Tonida Office Building
105 SBRC Office Max Mankato 0.10 0 0 0
106 SBRC Office Max Martinsburg 0.15 0 0 0
107 GCFP Kmart South Bend 0.15 27,065 200,000 LOC 0
</TABLE>
ESCROWS AND RESERVES INFORMATION
<TABLE>
<CAPTION>
ESCROWED
ESCROWED TI/LC
TI/LC RESERVES
U/W ANNUAL RESERVES CURRENT
MORTGAGE TI/LC INITIAL ANNUAL
CONTROL LOAN RESERVES DEPOSIT DEPOSIT
NUMBER SELLER LOAN / PROPERTY NAME PSF/UNIT PSF/UNIT PSF/UNIT
<S> <C> <C> <C> <C> <C>
54 SBRC Jester Village Retail Center 1.06 0.00 1.11
55 GCFP Suncreek Corporate Center 1.02 0.80 1.02
56 GCFP Airport Business Plaza 0.52 0.08 0.46
57 SBRC Otay Distribution Center 0.29 0.00 0.30
58 GCFP Groesbeck Industrial Park 0.32 0.00 0.17
59 GCFP A Safe Self Storage 0.04 0.01 0.04
60 GCFP Audobon One 1.41 0.12 1.48
61 GCFP Quail Valley Apartments NAP NAP NAP
62 SBRC Valley Sunset Center 1.19 0.92 0.00
63 GCFP Tangerine Hill Apartments NAP NAP NAP
64 GCFP Modesto Imaging Center 1.00 0.00 1.00
65 GCFP Beechnut Grove Apartments NAP NAP NAP
66 GCFP Woodvine Apartments NAP NAP NAP
67 GCFP Holiday Inn Kennedy Space Center NAP NAP NAP
68 GCFP Chateau Resort & Conf. NAP NAP NAP
69 GCFP West Pointe Apartments NAP NAP NAP
70 GCFP Auburn Hills Industrial Center 0.32 0.31 0.20
71 SBRC Ponderosa Village Shopping Center 0.67 0.00 0.00
72 SBRC Heinz Apartments NAP NAP NAP
73 GCFP Barcelona Apartments NAP NAP NAP
74 SBRC Highbury Court Apartments NAP NAP NAP
75 GCFP BankBoston Building 1.00 0.17 1.00
76 SBRC Northwest Plaza Shopping Center 0.50 0.00 0.00
77 GCFP 43 West 47th Street 1.76 0.00 1.76
78 SBRC 58-38 Page Place 0.30 0.00 0.30
79 GCFP 3832-3844 Sepulveda Boulevard 1.14 0.31 1.22
80 SBRC Sweetwater Plaza East 1.08 0.00 0.51
81 SBRC Duane Reade Maspeth 0.34 0.00 0.00
82 GCFP Fairfield Inn Houma NAP NAP NAP
83 SBRC Brentwood Apartments NAP NAP NAP
84 SBRC Whitehall Apartments NAP NAP NAP
85 SBRC Wind River Park Plaza 1.16 0.00 1.16
86 SBRC Newport Victoria Plaza 1.08 0.00 1.08
87 SBRC Haverty Furniture Store 0.50 0.00 0.00
88 GCFP Westgate Office Center 1.00 1.79 0.00
89 GCFP Commonwealth Park 0.05 1.82 LOC 0.00
90 SBRC New Jersey Portfolio NAP NAP NAP
90A SBRC 5004 Palisades
90B SBRC 727 & 727A 25th Street
90C SBRC Franklin's Tower Two
90D SBRC Franklin's Tower One
91 GCFP Centerpointe 24-Hour Fitness 1.00 0.00 0.00
92 GCFP Keats Plaza 0.33 0.00 0.33
93 SBRC South Pointe Townhomes NAP NAP NAP
94 GCFP Glenmoor Green I Apartments NAP NAP NAP
95 SBRC Alameda Shopping Center 1.00 0.00 1.00
96 SBRC 41 North Division Street 1.00 0.00 0.00
97 GCFP Glenmoor Green II Apartments NAP NAP NAP
98 GCFP Flagship Wharf Commercial Condominium 0.53 0.10 0.60
99 GCFP South Park Center 0.58 0.03 0.30
100 GCFP 1952 West El Camino 0.46 0.04 0.46
101 SBRC Office Max Traverse 0.00 0.00 0.00
102 GCFP Rockland Multi-family Residences NAP NAP NAP
103 GCFP Realty Expert Building 0.90 0.00 0.90
104 GCFP 75 Bermar Park, Nickel Office Building & 0.61 0.00 0.61
Tonida Office Building
105 SBRC Office Max Mankato 0.00 0.00 0.00
106 SBRC Office Max Martinsburg 0.00 0.00 0.00
107 GCFP Kmart South Bend 0.29 2.12 LOC 0.00
</TABLE>
<PAGE> 34
ESCROWS AND RESERVES INFORMATION
<TABLE>
<CAPTION>
RECOM- ESCROWED
MENDED REPLACE-
ANNUAL U/W ANNUAL MENT
MORTGAGE TAXES INSURANCE REPLACE- REPLACE- RESERVES
CONTROL LOAN CURRENTLY CURRENTLY MENT MENT INITIAL
NUMBER SELLER LOAN / PROPERTY NAME ESCROWED ESCROWED RESERVES RESERVES DEPOSIT
<S> <C> <C> <C> <C> <C> <C> <C>
108 GCFP Wolfie's Plaza Yes No 10,350 12,160 1,013
109 GCFP 200-220 West 1st Street Yes Yes 2,736 3,516 10,000
110 GCFP The Loring Building Yes Yes 4,106 5,067 40,000
111 GCFP Park Paloma Apartments Yes Yes 11,221 13,372 2,229
112 GCFP Mitchell Building Yes Yes 1,213 3,483 581
113 GCFP Kennedy I Office Building Yes Yes 8,025 9,777 0
114 SBRC Holiday Inn Express Yes Yes 15,708 51,549 0
115 GCFP 16300 Addison Road Office Building Yes Yes 542 3,554 296
116 GCFP Fairfield Inn Jackson Yes Yes 12,203 63,814 5,293
117 SBRC Amberwood Mobile Home Park Yes Yes 28,583 20,048 0
118 SBRC Carson Commerce Center Yes Yes 4,664 6,587 0
119 GCFP Nome Plaza Shopping Center Yes Yes 3,434 4,179 0
120 GCFP River Park Shopping Center Yes Yes 853 3,448 192
121 SBRC Fountain Plaza Yes Yes 3,050 3,230 0
122 GCFP Fairfield Inn Hattiesburg Yes Yes 12,203 57,009 5,037
123 GCFP Fairfield Inn Lake Charles-Sulphur Yes Yes 21,802 55,791 4,790
124 SBRC Hampton Inn Blythe Yes Yes 27,070 48,064 4,013
125 SBRC The Grove Shopping Center Yes Yes 11,658 13,990 0
126 GCFP 475-499 Hillside Avenue Yes Yes 19,546 31,341 0
127 SBRC Copeland Shopping Center Yes Yes 5,683 6,820 0
128 GCFP The Fleet Building Yes Yes 5,629 9,589 1,199
129 GCFP Commack Tower Plaza Yes Yes 2,854 3,640 910
130 GCFP Shoppes of Northshore Yes Yes 1,600 3,305 184
131 SBRC Las Posadas Shopping Center Yes Yes 7,708 7,822 0
132 SBRC The Ville Apartments Yes Yes 25,915 27,500 0
133 GCFP Amelia Court Apartments Yes Yes 9,217 25,550 0
134 SBRC Long Street Townhouses Yes Yes 4,545 10,250 0
135 GCFP Silverbrook Apartments Yes Yes 6,329 7,750 0
136 SBRC Garden Apartments Yes Yes 18,890 19,525 0
137 GCFP Westchester and New Haven Apartments Yes Yes 20,729 24,480 1,767
138 SBRC Madison Midtown Shopping Center Yes Yes 251 1,110 0
139 SBRC Cleveland Corners Shopping Center Yes Yes 97 504 0
140 SBRC Park Place Apartments Yes Yes 6,196 12,000 0
141 GCFP Horizons Apartments Yes Yes 11,083 12,750 2,125
142 GCFP Regency Square Apartments Yes Yes 50,135 57,937 33,000
143 SBRC Federal Express Yes No 2,474 7,784 0
144 SBRC Levittown Professional Building Yes Yes 5,500 4,600 0
145 SBRC 3311 Richmond Office Building Yes Yes 10,417 10,657 0
146 SBRC Carmel Towers Yes Yes 8,267 12,750 0
147 GCFP Westwood Apartments Yes Yes 9,304 10,922 1,821
148 SBRC Crestridge Apartments Yes Yes 24,707 25,500 0
149 GCFP Pine Tree Square Yes No 2,051 3,731 0
150 GCFP Thistlewood Apartments Yes Yes 10,417 30,400 0
151 GCFP Lesbo/Bullion Mobile Home Park Yes Yes 2,500 4,200 0
152 SBRC The Town Center Yes Yes 7,141 7,057 0
153 SBRC Bayridge Apartments Yes Yes 22,033 31,250 0
154 SBRC Ramada Inn - Elizabethtown Yes Yes 8,705 42,033 0
155 SBRC Oasis Surgery Center Yes Yes 1,128 2,254 0
156 SBRC 715 South Oxford Court Apartments Yes Yes 3,371 7,250 0
157 SBRC Barefoot Bay Medical Office Center Yes Yes 1,167 1,440 0
158 GCFP 14 Mamaroneck Avenue Yes Yes 2,103 4,207 0
159 SBRC Presidio Plaza Yes Yes 4,036 4,843 0
160 SBRC 904-912 21st Avenue Yes Yes 18,718 20,257 0
161 GCFP Ambassador Apartments Yes Yes 6,917 10,750 50,000
162 SBRC Frisco South Shopping Center Yes Yes 971 2,788 0
163 GCFP Oquendo Office Warehouse Yes Yes 0 2,944 0
164 GCFP Palm Harbor Mobile Home Park Yes Yes 0 5,150 0
165 SBRC Milan Apartments Yes Yes 10,776 10,250 0
166 SBRC Palm Pacific Plaza Shopping Center Yes Yes 1,523 1,687 0
167 SBRC North Dixie Commerce Center Yes Yes 4,252 5,003 0
</TABLE>
ESCROWS AND RESERVES INFORMATION
<TABLE>
<CAPTION>
RECOM-
MENDED ESCROWED
ESCROWED ANNUAL U/W ANNUAL REPLACEMENT
REPLACEMENT REPLACE- REPLACE- RESERVES
MORTGAGE RESERVES MENT MENT INITIAL
CONTROL LOAN CURRENT RESERVES RESERVES DEPOSIT
NUMBER SELLER LOAN / PROPERTY NAME ANNUAL DEPOSIT PSF/UNIT PSF/UNIT PSF/UNIT
<S> <C> <C> <C> <C> <C> <C>
108 GCFP Wolfie's Plaza 12,160 0.35 0.41 0.03
109 GCFP 200-220 West 1st Street 0 0.12 0.16 0.45
110 GCFP The Loring Building 5,076 0.17 0.20 1.61
111 GCFP Park Paloma Apartments 13,372 187 223 37.15
112 GCFP Mitchell Building 3,483 0.03 0.10 0.02
113 GCFP Kennedy I Office Building 9,777 0.16 0.20 0.00
114 SBRC Holiday Inn Express 48,381 224 736 0.00
115 GCFP 16300 Addison Road Office Building 3,564 0.02 0.15 0.01
116 GCFP Fairfield Inn Jackson 5% of revenue 154 808 67.00
117 SBRC Amberwood Mobile Home Park 20,048 255 179 0.00
118 SBRC Carson Commerce Center 0 0.11 0.15 0.00
119 GCFP Nome Plaza Shopping Center 4,179 0.19 0.23 0.00
120 GCFP River Park Shopping Center 2,304 0.04 0.15 0.01
121 SBRC Fountain Plaza 3,230 0.14 0.15 0.00
122 GCFP Fairfield Inn Hattiesburg 5% of revenue 154 722 63.76
123 GCFP Fairfield Inn Lake Charles-Sulphur 5% of revenue 276 706 60.63
124 SBRC Hampton Inn Blythe 48,156 459 815 68.02
125 SBRC The Grove Shopping Center 0 0.24 0.29 0.00
126 GCFP 475-499 Hillside Avenue 22,620 0.09 0.15 0.00
127 SBRC Copeland Shopping Center 0 0.27 0.32 0.00
128 GCFP The Fleet Building 7,192 0.12 0.20 0.03
129 GCFP Commack Tower Plaza 3,640 0.20 0.26 0.06
130 GCFP Shoppes of Northshore 2,208 0.07 0.15 0.01
131 SBRC Las Posadas Shopping Center 0 0.30 0.30 0.00
132 SBRC The Ville Apartments 15,549 236 250 0.00
133 GCFP Amelia Court Apartments 0 97.02 269 0.00
134 SBRC Long Street Townhouses 6,150 111 250 0.00
135 GCFP Silverbrook Apartments 7,504 204 250 0.00
136 SBRC Garden Apartments 17,750 266 275 0.00
137 GCFP Westchester and New Haven Apartments 21,204 259 306 22.09
138 SBRC Madison Midtown Shopping Center 0 0.02 0.10 0.00
139 SBRC Cleveland Corners Shopping Center 0 0.02 0.10 0.00
140 SBRC Park Place Apartments 7,200 129 250 0.00
141 GCFP Horizons Apartments 12,750 217 250 41.67
142 GCFP Regency Square Apartments 0 418 483 275
143 SBRC Federal Express 7,788 0.05 0.15 0.00
144 SBRC Levittown Professional Building 0 0.28 0.23 0.00
145 SBRC 3311 Richmond Office Building 10,668 0.24 0.25 0.00
146 SBRC Carmel Towers 7,650 162 250 0.00
147 GCFP Westwood Apartments 10,928 216 254 42.36
148 SBRC Crestridge Apartments 15,300 242 250 0.00
149 GCFP Pine Tree Square 3,731 0.08 0.15 0.00
150 GCFP Thistlewood Apartments 22,800 91.37 267 0.00
151 GCFP Lesbo/Bullion Mobile Home Park 4,200 29.76 50.00 0.00
152 SBRC The Town Center 0 0.24 0.24 0.00
153 SBRC Bayridge Apartments 0 176 250 0.00
154 SBRC Ramada Inn - Elizabethtown 46,184 128 618 0.00
155 SBRC Oasis Surgery Center 0 0.08 0.15 0.00
156 SBRC 715 South Oxford Court Apartments 0 116 250 0.00
157 SBRC Barefoot Bay Medical Office Center 0 0.08 0.10 0.00
158 GCFP 14 Mamaroneck Avenue 3,270 0.10 0.20 0.00
159 SBRC Presidio Plaza 0 0.32 0.39 0.00
160 SBRC 904-912 21st Avenue 20,257 398 431 0.00
161 GCFP Ambassador Apartments 8,600 161 250 1,163
162 SBRC Frisco South Shopping Center 0 0.05 0.15 0.00
163 GCFP Oquendo Office Warehouse 2,944 0.00 0.15 0.00
164 GCFP Palm Harbor Mobile Home Park 5,148 0.00 58.52 0.00
165 SBRC Milan Apartments 10,250 263 250 0.00
166 SBRC Palm Pacific Plaza Shopping Center 0 0.14 0.15 0.00
167 SBRC North Dixie Commerce Center 0 0.13 0.15 0.00
</TABLE>
ESCROWS AND RESERVES INFORMATION
<TABLE>
<CAPTION>
ESCROWED
REPLACEMENT ESCROWED
RESERVES ESCROWED TI/LC
CURRENT TI/LC RESERVES
MORTGAGE ANNUAL U/W ANNUAL RESERVES CURRENT
CONTROL LOAN DEPOSIT TI/LC INITIAL ANNUAL
NUMBER SELLER LOAN / PROPERTY NAME PSF/UNIT RESERVES DEPOSIT DEPOSIT
<S> <C> <C> <C> <C> <C> <C>
108 GCFP Wolfie's Plaza 0.41 31,820 2,652 31,820
109 GCFP 200-220 West 1st Street 0.00 22,351 25,000 0
110 GCFP The Loring Building 0.20 24,157 2,016 24,192
111 GCFP Park Paloma Apartments 223 NAP NAP NAP
112 GCFP Mitchell Building 0.10 31,943 5,800 34,800
113 GCFP Kennedy I Office Building 0.20 36,103 300,000 48,886
114 SBRC Holiday Inn Express 691 NAP NAP NAP
115 GCFP 16300 Addison Road Office Building 0.15 21,432 64,827 21,444
116 GCFP Fairfield Inn Jackson 5% of revenue NAP NAP NAP
117 SBRC Amberwood Mobile Home Park 179 NAP NAP NAP
118 SBRC Carson Commerce Center 0.00 28,628 0 28,632
119 GCFP Nome Plaza Shopping Center 0.23 18,931 0 18,531
120 GCFP River Park Shopping Center 0.10 17,942 50,000 18,192
121 SBRC Fountain Plaza 0.15 16,517 0 16,592
122 GCFP Fairfield Inn Hattiesburg 5% of revenue NAP NAP NAP
123 GCFP Fairfield Inn Lake Charles-Sulphur 5% of revenue NAP NAP NAP
124 SBRC Hampton Inn Blythe 816 NAP NAP NAP
125 SBRC The Grove Shopping Center 0.00 49,036 0 48,950
126 GCFP 475-499 Hillside Avenue 0.11 46,651 0 18,000
127 SBRC Copeland Shopping Center 0.00 20,828 0 20,999
128 GCFP The Fleet Building 0.15 47,947 7,991 47,947
129 GCFP Commack Tower Plaza 0.26 19,039 20,000 18,087
130 GCFP Shoppes of Northshore 0.10 13,702 927 11,124
131 SBRC Las Posadas Shopping Center 0.00 20,868 0 0
132 SBRC The Ville Apartments 141 NAP NAP NAP
133 GCFP Amelia Court Apartments 0.00 NAP NAP NAP
134 SBRC Long Street Townhouses 150 NAP NAP NAP
135 GCFP Silverbrook Apartments 242 NAP NAP NAP
136 SBRC Garden Apartments 250 NAP NAP NAP
137 GCFP Westchester and New Haven Apartments 265 NAP NAP NAP
138 SBRC Madison Midtown Shopping Center 0.00 11,067 0 0
139 SBRC Cleveland Corners Shopping Center 0.00 5,290 0 0
140 SBRC Park Place Apartments 150 NAP NAP NAP
141 GCFP Horizons Apartments 250 NAP NAP NAP
142 GCFP Regency Square Apartments 0.00 NAP NAP NAP
143 SBRC Federal Express 0.15 15,701 0 11,412
144 SBRC Levittown Professional Building 0.00 23,800 0 23,800
145 SBRC 3311 Richmond Office Building 0.25 47,375 0 47,376
146 SBRC Carmel Towers 150 NAP NAP NAP
147 GCFP Westwood Apartments 254 NAP NAP NAP
148 SBRC Crestridge Apartments 150 NAP NAP NAP
149 GCFP Pine Tree Square 0.15 12,085 0 11,891
150 GCFP Thistlewood Apartments 200 NAP NAP NAP
151 GCFP Lesbo/Bullion Mobile Home Park 50.00 NAP NAP NAP
152 SBRC The Town Center 0.00 23,507 0 12,000
153 SBRC Bayridge Apartments 0.00 NAP NAP NAP
154 SBRC Ramada Inn - Elizabethtown 679 NAP NAP NAP
155 SBRC Oasis Surgery Center 0.00 38,014 53,613 38,000
156 SBRC 715 South Oxford Court Apartments 0.00 NAP NAP NAP
157 SBRC Barefoot Bay Medical Office Center 0.00 14,400 0 14,400
158 GCFP 14 Mamaroneck Avenue 0.16 27,040 150,000 LOC 27,040
159 SBRC Presidio Plaza 0.00 12,630 0 6,246
160 SBRC 904-912 21st Avenue 431 NAP NAP NAP
161 GCFP Ambassador Apartments 200 NAP NAP NAP
162 SBRC Frisco South Shopping Center 0.00 26,354 0 18,585
163 GCFP Oquendo Office Warehouse 0.15 5,361 0 5,360
164 GCFP Palm Harbor Mobile Home Park 58.50 NAP NAP NAP
165 SBRC Milan Apartments 250 NAP NAP NAP
166 SBRC Palm Pacific Plaza Shopping Center 0.00 11,142 0 11,245
167 SBRC North Dixie Commerce Center 0.00 14,586 150,000 0
</TABLE>
ESCROWS AND RESERVES INFORMATION
<TABLE>
<CAPTION>
ESCROWED
ESCROWED TI/LC
TI/LC RESERVES
U/W ANNUAL RESERVES CURRENT
MORTGAGE TI/LC INITIAL ANNUAL
CONTROL LOAN RESERVES DEPOSIT DEPOSIT
NUMBER SELLER LOAN / PROPERTY NAME PSF/UNIT PSF/UNIT PSF/UNIT
<S> <C> <C> <C> <C> <C>
108 GCFP Wolfie's Plaza 1.06 0.09 1.06
109 GCFP 200-220 West 1st Street 1.01 1.12 0.00
110 GCFP The Loring Building 0.97 0.08 0.97
111 GCFP Park Paloma Apartments NAP NAP NAP
112 GCFP Mitchell Building 0.92 0.17 1.00
113 GCFP Kennedy I Office Building 0.74 6.14 1.00
114 SBRC Holiday Inn Express NAP NAP NAP
115 GCFP 16300 Addison Road Office Building 0.90 2.74 0.90
116 GCFP Fairfield Inn Jackson NAP NAP NAP
117 SBRC Amberwood Mobile Home Park NAP NAP NAP
118 SBRC Carson Commerce Center 0.65 0.00 0.65
119 GCFP Nome Plaza Shopping Center 1.04 0.00 1.02
120 GCFP River Park Shopping Center 0.78 2.18 0.79
121 SBRC Fountain Plaza 0.77 0.00 0.77
122 GCFP Fairfield Inn Hattiesburg NAP NAP NAP
123 GCFP Fairfield Inn Lake Charles-Sulphur NAP NAP NAP
124 SBRC Hampton Inn Blythe NAP NAP NAP
125 SBRC The Grove Shopping Center 1.00 0.00 1.00
126 GCFP 475-499 Hillside Avenue 0.22 0.00 0.09
127 SBRC Copeland Shopping Center 0.99 0.00 1.00
128 GCFP The Fleet Building 1.00 0.17 1.00
129 GCFP Commack Tower Plaza 1.34 1.41 1.27
130 GCFP Shoppes of Northshore 0.62 0.04 0.50
131 SBRC Las Posadas Shopping Center 0.80 0.00 0.00
132 SBRC The Ville Apartments NAP NAP NAP
133 GCFP Amelia Court Apartments NAP NAP NAP
134 SBRC Long Street Townhouses NAP NAP NAP
135 GCFP Silverbrook Apartments NAP NAP NAP
136 SBRC Garden Apartments NAP NAP NAP
137 GCFP Westchester and New Haven Apartments NAP NAP NAP
138 SBRC Madison Midtown Shopping Center 1.00 0.00 0.00
139 SBRC Cleveland Corners Shopping Center 1.05 0.00 0.00
140 SBRC Park Place Apartments NAP NAP NAP
141 GCFP Horizons Apartments NAP NAP NAP
142 GCFP Regency Square Apartments NAP NAP NAP
143 SBRC Federal Express 0.30 0.00 0.22
144 SBRC Levittown Professional Building 1.19 0.00 1.19
145 SBRC 3311 Richmond Office Building 1.11 0.00 1.11
146 SBRC Carmel Towers NAP NAP NAP
147 GCFP Westwood Apartments NAP NAP NAP
148 SBRC Crestridge Apartments NAP NAP NAP
149 GCFP Pine Tree Square 0.49 0.00 0.48
150 GCFP Thistlewood Apartments NAP NAP NAP
151 GCFP Lesbo/Bullion Mobile Home Park NAP NAP NAP
152 SBRC The Town Center 0.80 0.00 0.41
153 SBRC Bayridge Apartments NAP NAP NAP
154 SBRC Ramada Inn - Elizabethtown NAP NAP NAP
155 SBRC Oasis Surgery Center 2.53 3.57 2.53
156 SBRC 715 South Oxford Court Apartments NAP NAP NAP
157 SBRC Barefoot Bay Medical Office Center 1.00 0.00 1.00
158 GCFP 14 Mamaroneck Avenue 1.29 7.13 LOC 1.29
159 SBRC Presidio Plaza 1.01 0.00 0.50
160 SBRC 904-912 21st Avenue NAP NAP NAP
161 GCFP Ambassador Apartments NAP NAP NAP
162 SBRC Frisco South Shopping Center 1.42 0.00 1.00
163 GCFP Oquendo Office Warehouse 0.27 0.00 0.27
164 GCFP Palm Harbor Mobile Home Park NAP NAP NAP
165 SBRC Milan Apartments NAP NAP NAP
166 SBRC Palm Pacific Plaza Shopping Center 0.99 0.00 1.00
167 SBRC North Dixie Commerce Center 0.44 4.50 0.00
</TABLE>
<PAGE> 35
ESCROWS AND RESERVES INFORMATION
<TABLE>
<CAPTION>
RECOM- ESCROWED
MENDED REPLACE-
ANNUAL U/W ANNUAL MENT
MORTGAGE TAXES INSURANCE REPLACE- REPLACE- RESERVES
CONTROL LOAN CURRENTLY CURRENTLY MENT MENT INITIAL
NUMBER SELLER LOAN / PROPERTY NAME ESCROWED ESCROWED RESERVES RESERVES DEPOSIT
<S> <C> <C> <C> <C> <C> <C> <C>
168 SBRC Meadowlark Apartments Yes Yes 16,360 16,348 0
169 SBRC Old Judge Building Yes Yes 2,052 8,229 0
170 SBRC Sherman/Lennox Portfolio 2,817 3,678 0
170A SBRC 6839-6841 Lennox Avenue Yes Yes 1,825 2,342
170B SBRC 17732 Sherman Way Yes Yes 992 1,336
171 SBRC Pacific Winds Apartments Yes Yes 11,180 11,750 0
172 SBRC Isle of Capri Apartments Yes Yes 10,096 12,000 10,000
173 SBRC Datura Station Yes Yes 1,917 2,253 0
174 SBRC Park View Cooperative Yes Yes 5,070 21,250 0
175 SBRC H & Z Office Building Yes Yes 3,985 4,294 0
176 SBRC Nassau Bay Villas Apartments Yes Yes 10,378 16,750 0
177 SBRC 2180 West First Street Yes Yes 6,042 6,583 0
178 GCFP 8020 Northwest 60th Street Yes Yes 342 7,039 0
179 SBRC Irving Place Apartments Yes Yes 13,706 18,000 0
180 GCFP Regency Palms Apartments Yes Yes 22,877 25,632 19,694
181 GCFP Four Flags Motors, Inc. Yes Yes 0 3,627 0
182 GCFP Alexandria Gardens Apartments Yes Yes 7,402 8,700 0
183 GCFP 47-49 Main Street Yes Yes 918 1,174 0
184 SBRC Madrid Apartments Yes Yes 18,368 18,240 35,000
185 SBRC Comfort Inn - Milledgeville Yes Yes 15,992 26,864 0
186 SBRC Wal-Mart Shopping Center Yes Yes 1,102 1,414 0
187 SBRC Stratford Apartments Yes Yes 12,758 15,174 0
188 SBRC Willow Glen Plaza Yes Yes 531 1,715 0
189 SBRC Edgewater Bay Apartments Yes Yes 7,974 8,000 0
190 SBRC 420 Group Yes Yes 10,596 11,250 0
191 GCFP 7-Eleven Yes Yes 516 449 5,000
192 SBRC Lake Forest North Apartments Yes Yes 8,171 11,500 0
193 SBRC CompuChem Industrial Yes Yes 8,021 7,974 0
194 GCFP Palazzolo Plaza Yes Yes 0 1,800 0
195 SBRC A. E. Larson Building Yes Yes 18,828 22,283 0
196 GCFP Lanewood Apartments Yes Yes 8,000 9,000 0
197 GCFP Chris-Town Mobile Home Park Yes Yes 0 3,100 0
198 SBRC Corbus-Peppertree Lane Apartments Yes Yes UAV 16,500 0
199 SBRC Missouri Meadows Apartments Yes Yes 12,942 15,500 5,000
200 SBRC Highlander Square Apartments Yes Yes 33,746 23,375 0
201 SBRC Hillcrest Crossing Yes Yes 1,897 985 0
202 SBRC Virginia Plaza Yes Yes 2,177 2,575 0
203 SBRC Pedersen Building Yes Yes UAV 1,456 0
204 GCFP Spring Oaks Mobile Home & Recreational Vehicle Yes Yes 683 6,100 0
Park
205 SBRC Shadowood Apartments Yes Yes 12,767 15,000 0
206 SBRC Arroyo Shopping Center Yes Yes 2,775 2,745 0
207 GCFP The Nog Retail Center Yes Yes 2,935 4,073 0
208 GCFP London Square Apartments Yes Yes 8,723 18,100 0
209 SBRC Petite Chateau Villa Mobile Home Park No No UAV 6,900 0
210 GCFP Walnut Hills Apartments Yes Yes 10,733 26,250 0
211 SBRC Palmer Highway Shopping Center Yes Yes 2,897 2,913 0
212 SBRC Somerset Apartments Yes Yes 12,092 14,000 0
213 SBRC Shady Acres/Pine Shadows Portfolio UAV 10,000 0
213A SBRC Shady Acres Duplexes No No UAV 7,000
213B SBRC Pine Shadows Estates No No UAV 3,000
214 SBRC Vanowen Street Retail Center Yes Yes 1,038 1,410 0
215 GCFP Rena's Village Plaza Yes Yes 0 3,846 0
216 SBRC Stanford Place Apartments Yes Yes 9,238 11,400 0
217 SBRC Panola-Redan Crossing Yes Yes 283 1,709 0
218 SBRC Garnet Avenue Shopping Center Yes Yes 1,646 1,975 0
219 SBRC The Chalet Apartments Yes Yes 8,289 10,000 0
220 SBRC Galt Ocean Plaza Yes Yes 6,567 3,814 0
221 SBRC Zion Street Apartments Yes Yes 143,065 13,000 0
</TABLE>
ESCROWS AND RESERVES INFORMATION
<TABLE>
<CAPTION>
RECOM-
MENDED ESCROWED
ESCROWED ANNUAL U/W ANNUAL REPLACEMENT
REPLACEMENT REPLACE- REPLACE- RESERVES
MORTGAGE RESERVES MENT MENT INITIAL
CONTROL LOAN CURRENT RESERVES RESERVES DEPOSIT
NUMBER SELLER LOAN / PROPERTY NAME ANNUAL DEPOSIT PSF/UNIT PSF/UNIT PSF/UNIT
<S> <C> <C> <C> <C> <C> <C>
168 SBRC Meadowlark Apartments 11,200 268 268 0.00
169 SBRC Old Judge Building 8,229 0.05 0.20 0.00
170 SBRC Sherman/Lennox Portfolio 0 0.11 0.15 0.00
170A SBRC 6839-6841 Lennox Avenue 0.12 0.15
170B SBRC 17732 Sherman Way 0.11 0.15
171 SBRC Pacific Winds Apartments 7,050 238 250 0.00
172 SBRC Isle of Capri Apartments 12,000 210 250 208
173 SBRC Datura Station 0 0.16 0.19 0.00
174 SBRC Park View Cooperative 12,750 59.65 250 0.00
175 SBRC H & Z Office Building 0 0.24 0.26 0.00
176 SBRC Nassau Bay Villas Apartments 10,044 155 250 0.00
177 SBRC 2180 West First Street 4,323 0.21 0.23 0.00
178 GCFP 8020 Northwest 60th Street 0 0.01 0.20 0.00
179 SBRC Irving Place Apartments 10,800 190 250 0.00
180 GCFP Regency Palms Apartments 25,632 257 288 221
181 GCFP Four Flags Motors, Inc. 0 0.00 0.15 0.00
182 GCFP Alexandria Gardens Apartments 8,700 247 290 0.00
183 GCFP 47-49 Main Street 1,174 0.26 0.33 0.00
184 SBRC Madrid Apartments 15,105 322 320 614
185 SBRC Comfort Inn - Milledgeville 26,868 348 584 0.00
186 SBRC Wal-Mart Shopping Center 0 0.08 0.10 0.00
187 SBRC Stratford Apartments 9,216 236 281 0.00
188 SBRC Willow Glen Plaza 0 0.05 0.15 0.00
189 SBRC Edgewater Bay Apartments 5,248 249 250 0.00
190 SBRC 420 Group 7,240 235 250 0.00
191 GCFP 7-Eleven 5,387 0.17 0.15 1.67
192 SBRC Lake Forest North Apartments 11,500 178 250 0.00
193 SBRC CompuChem Industrial 0 0.26 0.26 0.00
194 GCFP Palazzolo Plaza 1,800 0.00 0.15 0.00
195 SBRC A. E. Larson Building 0 0.37 0.43 0.00
196 GCFP Lanewood Apartments 9,000 222 250 0.00
197 GCFP Chris-Town Mobile Home Park 0 0.00 53.45 0.00
198 SBRC Corbus-Peppertree Lane Apartments 16,500 UAV 275 0.00
199 SBRC Missouri Meadows Apartments 15,000 209 250 80.65
200 SBRC Highlander Square Apartments 12,954 397 275 0.00
201 SBRC Hillcrest Crossing 0 0.19 0.10 0.00
202 SBRC Virginia Plaza 0 0.20 0.24 0.00
203 SBRC Pedersen Building 0 UAV 0.20 0.00
204 GCFP Spring Oaks Mobile Home & Recreational Vehicle 6,100 5.60 50.00 0.00
Park
205 SBRC Shadowood Apartments 9,000 213 250 0.00
206 SBRC Arroyo Shopping Center 0 0.24 0.24 0.00
207 GCFP The Nog Retail Center 4,080 0.11 0.15 0.00
208 GCFP London Square Apartments 14,000 126 262 0.00
209 SBRC Petite Chateau Villa Mobile Home Park 0 UAV 100 0.00
210 GCFP Walnut Hills Apartments 0 111 271 0.00
211 SBRC Palmer Highway Shopping Center 0 0.22 0.22 0.00
212 SBRC Somerset Apartments 8,244 302 350 0.00
213 SBRC Shady Acres/Pine Shadows Portfolio 0 UAV 250 0.00
213A SBRC Shady Acres Duplexes UAV 250
213B SBRC Pine Shadows Estates UAV 250
214 SBRC Vanowen Street Retail Center 0 0.11 0.15 0.00
215 GCFP Rena's Village Plaza 2,885 0.00 0.20 0.00
216 SBRC Stanford Place Apartments 10,656 243 300 0.00
217 SBRC Panola-Redan Crossing 0 0.02 0.15 0.00
218 SBRC Garnet Avenue Shopping Center 0 0.25 0.30 0.00
219 SBRC The Chalet Apartments 6,000 207 250 0.00
220 SBRC Galt Ocean Plaza 0 0.26 0.15 0.00
221 SBRC Zion Street Apartments 7,800 2,751 250 0.00
</TABLE>
ESCROWS AND RESERVES INFORMATION
<TABLE>
<CAPTION>
ESCROWED
REPLACEMENT ESCROWED
RESERVES ESCROWED TI/LC
CURRENT TI/LC RESERVES
MORTGAGE ANNUAL U/W ANNUAL RESERVES CURRENT
CONTROL LOAN DEPOSIT TI/LC INITIAL ANNUAL
NUMBER SELLER LOAN / PROPERTY NAME PSF/UNIT RESERVES DEPOSIT DEPOSIT
<S> <C> <C> <C> <C> <C> <C>
168 SBRC Meadowlark Apartments 184 NAP NAP NAP
169 SBRC Old Judge Building 0.20 30,858 0 14,473
170 SBRC Sherman/Lennox Portfolio 0.00 24,330 0 24,400
170A SBRC 6839-6841 Lennox Avenue 15,489
170B SBRC 17732 Sherman Way 8,841
171 SBRC Pacific Winds Apartments 150 NAP NAP NAP
172 SBRC Isle of Capri Apartments 250 NAP NAP NAP
173 SBRC Datura Station 0.00 10,667 0 0
174 SBRC Park View Cooperative 150 NAP NAP NAP
175 SBRC H & Z Office Building 0.00 27,130 0 23,124
176 SBRC Nassau Bay Villas Apartments 150 NAP NAP NAP
177 SBRC 2180 West First Street 0.15 21,898 21,841 11,717
178 GCFP 8020 Northwest 60th Street 0.00 5,157 0 0
179 SBRC Irving Place Apartments 150 NAP NAP NAP
180 GCFP Regency Palms Apartments 288 NAP NAP NAP
181 GCFP Four Flags Motors, Inc. 0.00 16,674 0 0
182 GCFP Alexandria Gardens Apartments 290 NAP NAP NAP
183 GCFP 47-49 Main Street 0.33 5,338 0 7,427
184 SBRC Madrid Apartments 265 NAP NAP NAP
185 SBRC Comfort Inn - Milledgeville 584 NAP NAP NAP
186 SBRC Wal-Mart Shopping Center 0.00 14,022 0 0
187 SBRC Stratford Apartments 171 NAP NAP NAP
188 SBRC Willow Glen Plaza 0.00 7,456 11,740 0
189 SBRC Edgewater Bay Apartments 164 NAP NAP NAP
190 SBRC 420 Group 161 NAP NAP NAP
191 GCFP 7-Eleven 1.80 0 0 0
192 SBRC Lake Forest North Apartments 250 NAP NAP NAP
193 SBRC CompuChem Industrial 0.00 0 0 0
194 GCFP Palazzolo Plaza 0.15 11,882 0 11,882
195 SBRC A. E. Larson Building 0.00 38,485 0 0
196 GCFP Lanewood Apartments 250 NAP NAP NAP
197 GCFP Chris-Town Mobile Home Park 0.00 NAP NAP NAP
198 SBRC Corbus-Peppertree Lane Apartments 275 NAP NAP NAP
199 SBRC Missouri Meadows Apartments 242 NAP NAP NAP
200 SBRC Highlander Square Apartments 152 NAP NAP NAP
201 SBRC Hillcrest Crossing 0.00 9,836 0 9,850
202 SBRC Virginia Plaza 0.00 7,998 0 8,048
203 SBRC Pedersen Building 0.00 8,783 0 0
204 GCFP Spring Oaks Mobile Home & Recreational Vehicle 50.00 NAP NAP NAP
Park
205 SBRC Shadowood Apartments 150 NAP NAP NAP
206 SBRC Arroyo Shopping Center 0.00 11,462 0 0
207 GCFP The Nog Retail Center 0.15 9,488 50,000 4,300
208 GCFP London Square Apartments 203 NAP NAP NAP
209 SBRC Petite Chateau Villa Mobile Home Park 0.00 NAP NAP NAP
210 GCFP Walnut Hills Apartments 0.00 NAP NAP NAP
211 SBRC Palmer Highway Shopping Center 0.00 6,620 0 0
212 SBRC Somerset Apartments 206 NAP NAP NAP
213 SBRC Shady Acres/Pine Shadows Portfolio 0.00 NAP NAP NAP
213A SBRC Shady Acres Duplexes
213B SBRC Pine Shadows Estates
214 SBRC Vanowen Street Retail Center 0.00 9,404 0 9,404
215 GCFP Rena's Village Plaza 0.15 21,233 0 12,236
216 SBRC Stanford Place Apartments 280 NAP NAP NAP
217 SBRC Panola-Redan Crossing 0.00 9,344 0 0
218 SBRC Garnet Avenue Shopping Center 0.00 6,617 0 6,600
219 SBRC The Chalet Apartments 150 NAP NAP NAP
220 SBRC Galt Ocean Plaza 0.00 20,869 0 20,904
221 SBRC Zion Street Apartments 150 NAP NAP NAP
</TABLE>
ESCROWS AND RESERVES INFORMATION
<TABLE>
<CAPTION>
ESCROWED
ESCROWED TI/LC
TI/LC RESERVES
U/W ANNUAL RESERVES CURRENT
MORTGAGE TI/LC INITIAL ANNUAL
CONTROL LOAN RESERVES DEPOSIT DEPOSIT
NUMBER SELLER LOAN / PROPERTY NAME PSF/UNIT PSF/UNIT PSF/UNIT
<S> <C> <C> <C> <C> <C>
168 SBRC Meadowlark Apartments NAP NAP NAP
169 SBRC Old Judge Building 0.75 0.00 0.35
170 SBRC Sherman/Lennox Portfolio 0.99 0.00 1.00
170A SBRC 6839-6841 Lennox Avenue 0.99
170B SBRC 17732 Sherman Way 0.99
171 SBRC Pacific Winds Apartments NAP NAP NAP
172 SBRC Isle of Capri Apartments NAP NAP NAP
173 SBRC Datura Station 0.90 0.00 0.00
174 SBRC Park View Cooperative NAP NAP NAP
175 SBRC H & Z Office Building 1.64 0.00 1.40
176 SBRC Nassau Bay Villas Apartments NAP NAP NAP
177 SBRC 2180 West First Street 0.76 0.76 0.41
178 GCFP 8020 Northwest 60th Street 0.15 0.00 0.00
179 SBRC Irving Place Apartments NAP NAP NAP
180 GCFP Regency Palms Apartments NAP NAP NAP
181 GCFP Four Flags Motors, Inc. 0.69 0.00 0.00
182 GCFP Alexandria Gardens Apartments NAP NAP NAP
183 GCFP 47-49 Main Street 1.49 0.00 2.07
184 SBRC Madrid Apartments NAP NAP NAP
185 SBRC Comfort Inn - Milledgeville NAP NAP NAP
186 SBRC Wal-Mart Shopping Center 0.99 0.00 0.00
187 SBRC Stratford Apartments NAP NAP NAP
188 SBRC Willow Glen Plaza 0.65 1.03 0.00
189 SBRC Edgewater Bay Apartments NAP NAP NAP
190 SBRC 420 Group NAP NAP NAP
191 GCFP 7-Eleven 0.00 0.00 0.00
192 SBRC Lake Forest North Apartments NAP NAP NAP
193 SBRC CompuChem Industrial 0.00 0.00 0.00
194 GCFP Palazzolo Plaza 0.99 0.00 0.99
195 SBRC A. E. Larson Building 0.75 0.00 0.00
196 GCFP Lanewood Apartments NAP NAP NAP
197 GCFP Chris-Town Mobile Home Park NAP NAP NAP
198 SBRC Corbus-Peppertree Lane Apartments NAP NAP NAP
199 SBRC Missouri Meadows Apartments NAP NAP NAP
200 SBRC Highlander Square Apartments NAP NAP NAP
201 SBRC Hillcrest Crossing 1.00 0.00 1.00
202 SBRC Virginia Plaza 0.75 0.00 0.75
203 SBRC Pedersen Building 1.21 0.00 0.00
204 GCFP Spring Oaks Mobile Home & Recreational Vehicle NAP NAP NAP
Park
205 SBRC Shadowood Apartments NAP NAP NAP
206 SBRC Arroyo Shopping Center 1.00 0.00 0.00
207 GCFP The Nog Retail Center 0.35 1.84 0.16
208 GCFP London Square Apartments NAP NAP NAP
209 SBRC Petite Chateau Villa Mobile Home Park NAP NAP NAP
210 GCFP Walnut Hills Apartments NAP NAP NAP
211 SBRC Palmer Highway Shopping Center 0.50 0.00 0.00
212 SBRC Somerset Apartments NAP NAP NAP
213 SBRC Shady Acres/Pine Shadows Portfolio NAP NAP NAP
213A SBRC Shady Acres Duplexes
213B SBRC Pine Shadows Estates
214 SBRC Vanowen Street Retail Center 1.00 0.00 1.00
215 GCFP Rena's Village Plaza 1.10 0.00 0.64
216 SBRC Stanford Place Apartments NAP NAP NAP
217 SBRC Panola-Redan Crossing 0.82 0.00 0.00
218 SBRC Garnet Avenue Shopping Center 1.02 0.00 1.02
219 SBRC The Chalet Apartments NAP NAP NAP
220 SBRC Galt Ocean Plaza 0.82 0.00 0.82
221 SBRC Zion Street Apartments NAP NAP NAP
</TABLE>
<PAGE> 36
ESCROWS AND RESERVES INFORMATION
<TABLE>
<CAPTION>
RECOM- ESCROWED
MENDED REPLACE-
ANNUAL U/W ANNUAL MENT
MORTGAGE TAXES INSURANCE REPLACE- REPLACE- RESERVES
CONTROL LOAN CURRENTLY CURRENTLY MENT MENT INITIAL
NUMBER SELLER LOAN / PROPERTY NAME ESCROWED ESCROWED RESERVES RESERVES DEPOSIT
<S> <C> <C> <C> <C> <C> <C> <C>
222 GCFP Country Square Mobile Home Park Yes Yes 0 5,950 0
223 GCFP 1513-1517 Taylor Avenue Yes Yes 5,450 15,000 0
224 GCFP Westside Warehouse Yes Yes 0 7,112 0
225 SBRC Heritage House Apartments Yes Yes 6,605 7,196 0
226 SBRC Troy Building Yes Yes 7,287 8,746 0
227 SBRC Arlington Manor Mobile Home Park Yes Yes 11,005 4,950 0
228 GCFP Capitol View Apartments, Charles Apartments & Yes Yes 333 9,000 0
Randolph Apartments
229 SBRC Beresford Retail No No UAV 1,200 0
230 SBRC 120 Standard Street No No UAV 2,400 0
231 GCFP 2077-2089 New York Avenue Yes Yes 0 1,491 0
232 SBRC Blair Place Duplexes No No UAV 7,000 0
233 SBRC 18714 Parthenia Street No No UAV 3,326 0
234 GCFP Thornapple Apartments Yes Yes 10,017 25,500 0
235 GCFP 2800 Oakmont Drive Yes Yes 0 2,010 0
236 SBRC Fox Tile Yes Yes 12,047 12,047 0
237 SBRC 471 Prospect Street Yes Yes 7,147 7,150 0
238 GCFP Barclay Arms Apartments Yes Yes 0 7,000 0
239 SBRC Wishney No No UAV 3,243 0
240 GCFP Elmgrove Apartments Yes Yes 7,063 13,050 0
241 SBRC Centennial Apartments Yes Yes 3,770 4,800 0
242 SBRC Vanguard Industrial Building No No UAV 2,106 0
243 GCFP 135-145 Orange Street Apartments Yes Yes 0 8,250 0
244 SBRC Brentwood Village Apartments No No UAV 7,650 0
245 GCFP Seoul Plaza Yes Yes 0 1,522 0
246 SBRC Glendale Apartments Yes Yes 7,119 8,400 0
247 GCFP Riverview Apartments Yes Yes 1,000 5,000 0
248 GCFP 820 Linden Boulevard Yes Yes 0 4,750 0
249 GCFP Vail Valley Auto Yes Yes 0 579 0
250 GCFP Hawthorne Apartments II Yes Yes 5,513 12,450 0
251 GCFP 2096 Saint Georges Avenue Yes Yes 0 550 0
252 SBRC Notre Dame Apartments Yes No UAV 4,500 0
253 GCFP Nash Multi-family Apartments Yes Yes 0 1,750 0
254 SBRC Somers Apartments Yes Yes 1,350 2,500 0
255 GCFP Foxglove Apartments, Phase I Yes Yes 4,946 9,550 0
256 SBRC Muse Apartments Yes Yes UAV 5,250 0
257 GCFP Chalmer Place Yes Yes 0 3,750 0
258 GCFP Ivy Court Apartments Yes Yes 6,413 15,100 0
259 GCFP Royce Apartments Yes Yes 1,202 2,250 0
260 SBRC C. Martin Company Yes Yes 3,099 3,690 0
261 GCFP Aster Court Apartments Yes Yes 5,121 8,600 0
262 GCFP Zora Lee Apartments Yes Yes 0 2,000 0
263 GCFP Foxglove II Apartments Yes Yes 3,217 5,950 0
264 GCFP Indiana Street Apartments Yes Yes 0 3,000 0
265 GCFP "A" Street Apartments Yes Yes 0 3,250 0
266 GCFP The Colonial Apartments Yes Yes 0 3,500 0
267 GCFP Taylene Court Apartments Yes Yes 200 2,750 0
268 GCFP Myrtle Street Apartments Yes Yes 0 5,500 0
</TABLE>
ESCROWS AND RESERVES INFORMATION
<TABLE>
<CAPTION>
RECOM-
MENDED ESCROWED
ESCROWED ANNUAL U/W ANNUAL REPLACEMENT
REPLACEMENT REPLACE- REPLACE- RESERVES
MORTGAGE RESERVES MENT MENT INITIAL
CONTROL LOAN CURRENT RESERVES RESERVES DEPOSIT
NUMBER SELLER LOAN / PROPERTY NAME ANNUAL DEPOSIT PSF/UNIT PSF/UNIT PSF/UNIT
<S> <C> <C> <C> <C> <C> <C>
222 GCFP Country Square Mobile Home Park 0 0.00 50.00 0.00
223 GCFP 1513-1517 Taylor Avenue 0 90.83 250 0.00
224 GCFP Westside Warehouse 7,112 0.00 0.15 0.00
225 SBRC Heritage House Apartments 4,320 236 257 0.00
226 SBRC Troy Building 0 0.12 0.15 0.00
227 SBRC Arlington Manor Mobile Home Park 4,950 111 50.00 0.00
228 GCFP Capitol View Apartments, Charles Apartments & 0 9.26 250 0.00
Randolph Apartments
229 SBRC Beresford Retail 0 UAV 0.15 0.00
230 SBRC 120 Standard Street 0 UAV 0.20 0.00
231 GCFP 2077-2089 New York Avenue 1,491 0.00 0.15 0.00
232 SBRC Blair Place Duplexes 0 UAV 350 0.00
233 SBRC 18714 Parthenia Street 0 UAV 0.20 0.00
234 GCFP Thornapple Apartments 0 104 266 0.00
235 GCFP 2800 Oakmont Drive 0 0.00 0.15 0.00
236 SBRC Fox Tile 0 0.40 0.40 0.00
237 SBRC 471 Prospect Street 4,908 325 325 0.00
238 GCFP Barclay Arms Apartments 0 0.00 250 0.00
239 SBRC Wishney 0 UAV 0.15 0.00
240 GCFP Elmgrove Apartments 9,400 150 278 0.00
241 SBRC Centennial Apartments 2,400 236 300 0.00
242 SBRC Vanguard Industrial Building 0 UAV 0.15 0.00
243 GCFP 135-145 Orange Street Apartments 8,250 0.00 250 0.00
244 SBRC Brentwood Village Apartments 0 UAV 225 0.00
245 GCFP Seoul Plaza 0 0.00 0.15 0.00
246 SBRC Glendale Apartments 5,141 254 300 0.00
247 GCFP Riverview Apartments 0 50.00 250 0.00
248 GCFP 820 Linden Boulevard 0 0.00 250 0.00
249 GCFP Vail Valley Auto 0 0.00 0.15 0.00
250 GCFP Hawthorne Apartments II 0 117 265 0.00
251 GCFP 2096 Saint Georges Avenue 0 0.00 0.15 0.00
252 SBRC Notre Dame Apartments 2,700 UAV 300 0.00
253 GCFP Nash Multi-family Apartments 0 0.00 250 0.00
254 SBRC Somers Apartments 1,500 135 250 0.00
255 GCFP Foxglove Apartments, Phase I 0 137 265 0.00
256 SBRC Muse Apartments 3,150 UAV 250 0.00
257 GCFP Chalmer Place 0 0.00 250 0.00
258 GCFP Ivy Court Apartments 0 115 270 0.00
259 GCFP Royce Apartments 0 134 250 0.00
260 SBRC C. Martin Company 0 0.25 0.30 0.00
261 GCFP Aster Court Apartments 6,600 160 269 0.00
262 GCFP Zora Lee Apartments 2,000 0.00 250 0.00
263 GCFP Foxglove II Apartments 4,600 140 259 0.00
264 GCFP Indiana Street Apartments 3,000 0.00 250 0.00
265 GCFP "A" Street Apartments 0 0.00 232 0.00
266 GCFP The Colonial Apartments 0 0.00 250 0.00
267 GCFP Taylene Court Apartments 0 18.18 250 0.00
268 GCFP Myrtle Street Apartments 5,500 0.00 250 0.00
</TABLE>
ESCROWS AND RESERVES INFORMATION
<TABLE>
<CAPTION>
ESCROWED
REPLACEMENT ESCROWED
RESERVES ESCROWED TI/LC
CURRENT TI/LC RESERVES
MORTGAGE ANNUAL U/W ANNUAL RESERVES CURRENT
CONTROL LOAN DEPOSIT TI/LC INITIAL ANNUAL
NUMBER SELLER LOAN / PROPERTY NAME PSF/UNIT RESERVES DEPOSIT DEPOSIT
<S> <C> <C> <C> <C> <C> <C>
222 GCFP Country Square Mobile Home Park 0.00 NAP NAP NAP
223 GCFP 1513-1517 Taylor Avenue 0.00 NAP NAP NAP
224 GCFP Westside Warehouse 0.15 13,936 10,000 12,766
225 SBRC Heritage House Apartments 154 NAP NAP NAP
226 SBRC Troy Building 0.00 28,519 0 0
227 SBRC Arlington Manor Mobile Home Park 50.00 NAP NAP NAP
228 GCFP Capitol View Apartments, Charles Apartments & 0.00 NAP NAP NAP
Randolph Apartments
229 SBRC Beresford Retail 0.00 6,332 0 0
230 SBRC 120 Standard Street 0.00 6,090 0 0
231 GCFP 2077-2089 New York Avenue 0.15 5,365 9,078 5,365
232 SBRC Blair Place Duplexes 0.00 NAP NAP NAP
233 SBRC 18714 Parthenia Street 0.00 13,898 0 0
234 GCFP Thornapple Apartments 0.00 NAP NAP NAP
235 GCFP 2800 Oakmont Drive 0.00 13,745 0 13,740
236 SBRC Fox Tile 0.00 8,930 0 0
237 SBRC 471 Prospect Street 223 NAP NAP NAP
238 GCFP Barclay Arms Apartments 0.00 NAP NAP NAP
239 SBRC Wishney 0.00 17,852 0 0
240 GCFP Elmgrove Apartments 200 NAP NAP NAP
241 SBRC Centennial Apartments 150 NAP NAP NAP
242 SBRC Vanguard Industrial Building 0.00 6,856 0 0
243 GCFP 135-145 Orange Street Apartments 250 NAP NAP NAP
244 SBRC Brentwood Village Apartments 0.00 NAP NAP NAP
245 GCFP Seoul Plaza 0.00 10,545 0 6,556
246 SBRC Glendale Apartments 184 NAP NAP NAP
247 GCFP Riverview Apartments 0.00 NAP NAP NAP
248 GCFP 820 Linden Boulevard 0.00 NAP NAP NAP
249 GCFP Vail Valley Auto 0.00 2,886 0 0
250 GCFP Hawthorne Apartments II 0.00 NAP NAP NAP
251 GCFP 2096 Saint Georges Avenue 0.00 2,678 0 0
252 SBRC Notre Dame Apartments 180 NAP NAP NAP
253 GCFP Nash Multi-family Apartments 0.00 NAP NAP NAP
254 SBRC Somers Apartments 150 NAP NAP NAP
255 GCFP Foxglove Apartments, Phase I 0.00 NAP NAP NAP
256 SBRC Muse Apartments 150 NAP NAP NAP
257 GCFP Chalmer Place 0.00 NAP NAP NAP
258 GCFP Ivy Court Apartments 0.00 NAP NAP NAP
259 GCFP Royce Apartments 0.00 NAP NAP NAP
260 SBRC C. Martin Company 0.00 0 0 0
261 GCFP Aster Court Apartments 206 NAP NAP NAP
262 GCFP Zora Lee Apartments 250 NAP NAP NAP
263 GCFP Foxglove II Apartments 200 NAP NAP NAP
264 GCFP Indiana Street Apartments 250 NAP NAP NAP
265 GCFP "A" Street Apartments 0.00 NAP NAP NAP
266 GCFP The Colonial Apartments 0.00 NAP NAP NAP
267 GCFP Taylene Court Apartments 0.00 NAP NAP NAP
268 GCFP Myrtle Street Apartments 250 NAP NAP NAP
</TABLE>
ESCROWS AND RESERVES INFORMATION
<TABLE>
<CAPTION>
ESCROWED
ESCROWED TI/LC
TI/LC RESERVES
U/W ANNUAL RESERVES CURRENT
MORTGAGE TI/LC INITIAL ANNUAL
CONTROL LOAN RESERVES DEPOSIT DEPOSIT
NUMBER SELLER LOAN / PROPERTY NAME PSF/UNIT PSF/UNIT PSF/UNIT
<S> <C> <C> <C> <C> <C>
222 GCFP Country Square Mobile Home Park NAP NAP NAP
223 GCFP 1513-1517 Taylor Avenue NAP NAP NAP
224 GCFP Westside Warehouse 0.29 0.21 0.27
225 SBRC Heritage House Apartments NAP NAP NAP
226 SBRC Troy Building 0.49 0.00 0.00
227 SBRC Arlington Manor Mobile Home Park NAP NAP NAP
228 GCFP Capitol View Apartments, Charles Apartments & NAP NAP NAP
Randolph Apartments
229 SBRC Beresford Retail 0.79 0.00 0.00
230 SBRC 120 Standard Street 0.51 0.00 0.00
231 GCFP 2077-2089 New York Avenue 0.54 0.91 0.54
232 SBRC Blair Place Duplexes NAP NAP NAP
233 SBRC 18714 Parthenia Street 0.84 0.00 0.00
234 GCFP Thornapple Apartments NAP NAP NAP
235 GCFP 2800 Oakmont Drive 1.03 0.00 1.03
236 SBRC Fox Tile 0.30 0.00 0.00
237 SBRC 471 Prospect Street NAP NAP NAP
238 GCFP Barclay Arms Apartments NAP NAP NAP
239 SBRC Wishney 0.83 0.00 0.00
240 GCFP Elmgrove Apartments NAP NAP NAP
241 SBRC Centennial Apartments NAP NAP NAP
242 SBRC Vanguard Industrial Building 0.49 0.00 0.00
243 GCFP 135-145 Orange Street Apartments NAP NAP NAP
244 SBRC Brentwood Village Apartments NAP NAP NAP
245 GCFP Seoul Plaza 1.04 0.00 0.65
246 SBRC Glendale Apartments NAP NAP NAP
247 GCFP Riverview Apartments NAP NAP NAP
248 GCFP 820 Linden Boulevard NAP NAP NAP
249 GCFP Vail Valley Auto 0.75 0.00 0.00
250 GCFP Hawthorne Apartments II NAP NAP NAP
251 GCFP 2096 Saint Georges Avenue 0.73 0.00 0.00
252 SBRC Notre Dame Apartments NAP NAP NAP
253 GCFP Nash Multi-family Apartments NAP NAP NAP
254 SBRC Somers Apartments NAP NAP NAP
255 GCFP Foxglove Apartments, Phase I NAP NAP NAP
256 SBRC Muse Apartments NAP NAP NAP
257 GCFP Chalmer Place NAP NAP NAP
258 GCFP Ivy Court Apartments NAP NAP NAP
259 GCFP Royce Apartments NAP NAP NAP
260 SBRC C. Martin Company 0.00 0.00 0.00
261 GCFP Aster Court Apartments NAP NAP NAP
262 GCFP Zora Lee Apartments NAP NAP NAP
263 GCFP Foxglove II Apartments NAP NAP NAP
264 GCFP Indiana Street Apartments NAP NAP NAP
265 GCFP "A" Street Apartments NAP NAP NAP
266 GCFP The Colonial Apartments NAP NAP NAP
267 GCFP Taylene Court Apartments NAP NAP NAP
268 GCFP Myrtle Street Apartments NAP NAP NAP
</TABLE>
|
|