INFORMATION CONTAINED HEREIN IS SUBJECT TO COMPLETION OR AMENDMENT. A
REGISTRATION STATEMENT RELATING TO THESE SECURITIES HAS BEEN FILED WITH THE
SECURITIES AND EXCHANGE COMMISSION. OFFERS TO BUY THESE SECURITIES MAY NOT BE
ACCEPTED WITHOUT THE DELIVERY OF A FINAL PROSPECTUS SUPPLEMENT AND PROSPECTUS.
THIS PROSPECTUS SUPPLEMENT SHALL NOT CONSTITUTE AN OFFER TO SELL OR THE
SOLICITATION OF AN OFFER TO BUY NOR SHALL THERE BE ANY SALE OF THESE SECURITIES
IN ANY STATE IN WHICH SUCH OFFER, SOLICITATION OR SALE WOULD BE UNLAWFUL PRIOR
TO REGISTRATION OR QUALIFICATION UNDER THE SECURITIES LAWS OF ANY SUCH STATE.
SUBJECT TO COMPLETION, DATED NOVEMBER 10, 1997
PROSPECTUS SUPPLEMENT
- ---------------------
(TO PROSPECTUS DATED OCTOBER 29, 1997)
$1,997,052,000 (APPROXIMATE)
FIRST UNION-LEHMAN BROTHERS COMMERCIAL MORTGAGE TRUST II
COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES
SERIES 1997-C2
FIRST UNION COMMERCIAL MORTGAGE SECURITIES, INC.
(DEPOSITOR)
----------
The Series 1997-C2 Commercial Mortgage Pass-Through Certificates (the
"Certificates") will consist of seventeen classes (each, a "Class") of
Certificates, including the eight Classes of Certificates offered hereby
(collectively, the "Offered Certificates"). The Certificates, in the aggregate,
will represent the entire undivided beneficial ownership interest in a trust
fund (the "Trust Fund") to be established by First Union Commercial Mortgage
Securities, Inc. (the "Depositor"), that is expected to consist primarily of a
segregated pool (the "Mortgage Pool") of 430 conventional, fixed rate mortgage
loans (the "Mortgage Loans") secured by either first liens or first and second
liens on commercial and multifamily properties (each, a "Mortgaged Property").
As of November 1, 1997 (the "Cut-off Date"), the Mortgage Loans had an aggregate
principal balance (the "Initial Pool Balance") of approximately $2,243,878,854,
after application of all payments of principal due on or before such date,
whether or not received.
----------
(Continued on next page)
PROSPECTIVE INVESTORS SHOULD CONSIDER THE INFORMATION SET FORTH UNDER "RISK
FACTORS" BEGINNING ON PAGE S-26 OF THIS PROSPECTUS SUPPLEMENT AND ON PAGE 18 OF
THE PROSPECTUS.
----------
PROCEEDS OF THE ASSETS IN THE TRUST FUND WILL BE THE SOLE SOURCE OF
PAYMENTS ON THE OFFERED CERTIFICATES. THE OFFERED CERTIFICATES WILL NOT
REPRESENT AN INTEREST IN OR OBLIGATION OF THE DEPOSITOR, EITHER UNDERWRITER,
THE MASTER SERVICER, THE TRUSTEE OR ANY OF THEIR RESPECTIVE AFFILIATES.
NEITHER THE OFFERED CERTIFICATES NOR THE MORTGAGE LOANS WILL BE INSURED OR
GUARANTEED BY THE FEDERAL DEPOSIT INSURANCE CORPORATION OR ANY OTHER
GOVERNMENTAL AGENCY OR INSTRUMENTALITY.
----------
THESE SECURITIES HAVE NOT BEEN APPROVED OR DISAPPROVED BY THE
SECURITIES AND EXCHANGE COMMISSION OR ANY STATE SECURITIES COMMISSION,
NOR HAS THE SECURITIES AND EXCHANGE COMMISSION OR ANY STATE SECURITIES
COMMISSION PASSED UPON THE ACCURACY OR ADEQUACY OF THIS PROSPECTUS SUPPLEMENT OR
THE ACCOMPANYING PROSPECTUS. ANY REPRESENTATION TO THE CONTRARY IS A CRIMINAL
OFFENSE.
----------
THE ATTORNEY GENERAL OF THE STATE OF NEW YORK HAS NOT PASSED ON OR ENDORSED THE
MERITS OF THIS OFFERING. ANY REPRESENTATION TO THE CONTRARY IS UNLAWFUL.
<TABLE>
<CAPTION>
===============================================================================================================================
INITIAL ASSUMED FINAL
CERTIFICATE % OF INITIAL PASS-THROUGH DISTRIBUTION EXPECTED
CLASS BALANCE(1) POOL BALANCE(1) RATE DATE(2) CUSIP NO. RATING(3)
===============================================================================================================================
<S> <C> <C> <C> <C> <C> <C>
Class A-1 ............. $220,000,000 9.8% % March 18, 2004 Aaa/AAA/AAA
Class A-2 ............. $400,000,000 17.8% % May 18, 2007 Aaa/AAA/AAA
Class A-3 ............. $995,592,000 44.4% % June 18, 2008 Aaa/AAA/AAA
Class B ............... $112,194,000 5.0% % March 18, 2012 Aa2/AA/AA
Class C ............... $112,194,000 5.0% % September 18, 2012 A2/A/A
Class D ............... $123,413,000 5.5% % November 18, 2012 Baa2/BBB/BBB
Class E ............... $ 33,659,000 1.5% % November 18, 2012 Baa3/BBB-/BBB-
Class IO .............. (4) N/A (4) November 18, 2027 Aaa/NR/AAA
===============================================================================================================================
</TABLE>
(1) Subject to a permitted variance of plus or minus 5%.
(2) The Assumed Final Distribution Date has been determined on the basis of the
assumptions set forth in "Description of the Certificates--Assumed Final
Distribution Date; Rated Final Distribution Date" herein and a 0% CPR (as
defined herein). The "Rated Final Distribution Date" is November 18, 2029,
the first Distribution Date that follows the second anniversary of the end
of the amortization term for the Mortgage Loan that, as of the Cut-off
Date, has the longest remaining amortization term. See "Description of the
Certificates--Assumed Final Distribution Date; Rated Final Distribution
Date" and "Ratings" herein.
(3) By each of Moody's Investors Service, Inc., Standard & Poor's Ratings
Services, a division of The McGraw-Hill Companies, Inc. and Duff & Phelps
Credit Rating Co.
(4) The Class IO Certificates will not have a Certificate Balance nor will they
entitle the holders thereof to receive distributions of principal, but will
entitle such holders to receive payments of the aggregate interest accrued
on the notional amount of each of the Class IO Components, as described
herein. The aggregate of such notional amounts will initially equal
approximately $2,243,878,854. See "Description of the Certificates--
Certificate Balances and Notional Amount" and "--Pass-Through
Rates" herein.
----------
The Offered Certificates will be offered by Lehman Brothers Inc. and First
Union Capital Markets Corp. (together, the "Underwriters") from time to time in
negotiated transactions or otherwise at varying prices to be determined at the
time of sale. Proceeds to the Depositor from the sale of the Offered
Certificates, before deducting expenses payable by the Depositor, will be
approximately $_____________, which includes accrued interest. See "Method of
Distribution" herein.
The Offered Certificates are offered by the Underwriters when, as and if
issued and delivered to and accepted by the Underwriters, subject to prior sale
and subject to the Underwriters' right to reject orders in whole or in part. It
is expected that the Offered Certificates will be delivered in book-entry form
through the Same-Day Funds Settlement System of The Depository Trust Company on
or about November 25, 1997.
----------
LEHMAN BROTHERS FIRST UNION CAPITAL MARKETS CORP.
----------
The date of this Prospectus Supplement is November __, 1997.
<PAGE>
(cover continued)
First Union National Bank (in such capacity, the "Master Servicer"), directly or
through one or more subservicers, and CRIIMI MAE Services Limited Partnership
(the "Special Servicer"), will service the Mortgage Loans. The Offered
Certificates bear the class designations and have the characteristics set forth
in the table above. Simultaneously with the issuance of the Offered
Certificates, the Private Certificates (as defined herein) will be issued. Only
the Offered Certificates are offered hereby.
The Depositor will acquire certain of the Mortgage Loans from First Union
National Bank and certain of the Mortgage Loans from an affiliate of Lehman
Brothers Inc. (each, in such capacity, a "Mortgage Loan Seller"). On or before
the date the Certificates are issued, the Depositor will transfer the Mortgage
Loans, without recourse, to LaSalle National Bank, as trustee of the Trust Fund
(the "Trustee"), in exchange for the Certificates.
As and to the extent described herein, the Private Certificates will be
subordinate to the Offered Certificates; the Class B, Class C, Class D and Class
E Certificates will be subordinate to the Class A-1, Class A-2, Class A-3 and
Class IO Certificates; the Class C, Class D and Class E Certificates will be
subordinate to the Class B Certificates; the Class D and Class E Certificates
will be subordinate to the Class C Certificates; and the Class E Certificates
will be subordinate to the Class D Certificates. Distributions of interest on
and principal of the Certificates will be made, to the extent of available
funds, on the 18th day of each month or, if any such 18th day is not a business
day, then on the next succeeding business day, commencing December 18, 1997
(each, a "Distribution Date"). As described herein, distributions allocable to
interest accrued on each Class of Offered Certificates (other than the Class IO
Certificates) will be made on each Distribution Date based on the pass-through
rate (the "Pass-Through Rate") applicable to such Class and the principal amount
(the "Certificate Balance") of such Class outstanding immediately prior to such
Distribution Date. As described herein, distributions allocable to interest
accrued on the Class IO Certificates will be made on each Distribution Date in
an amount equal to the aggregate amount of interest which has accrued on the
notional amount of each of the Class IO Components (as defined herein). The
Class IO Certificates will have thirteen Class IO Components, each with a
designation and a notional amount that corresponds with the designation and
Certificate Balance of a Class of Sequential Pay Certificates (as defined
herein). Interest will accrue on the notional amount of each Class IO Component
based on the Pass-Through Rate of such Class IO Component. The Pass-Through Rate
applicable to each Class IO Component will be equal to the Weighted Average Net
Mortgage Rate (as defined herein) minus the Pass-Through Rate applicable to the
corresponding Class of Sequential Pay Certificates. As described herein,
distributions allocable to principal of the Offered Certificates will be made
sequentially to the Class A-1, Class A-2, Class A-3, Class B, Class C, Class D
and Class E Certificates, in that order, until the respective Classes of
Certificates are retired. The Class IO Certificates will not have a Certificate
Balance, nor will they entitle the holders thereof to distributions of
principal. The holders of the Certificates may also receive portions of any
Prepayment Premiums and Yield Maintenance Charges (each as defined herein) to
the extent described herein. See "Description of the Certificates--
Distributions" herein.
The yield to maturity on each Class of Offered Certificates (other than the
Class IO Certificates) will depend on, among other things, the rate and timing
of principal payments (including by reason of prepayments, defaults and
liquidations) on the Mortgage Loans that are applied in reduction of the
Certificate Balance of such Class. THE YIELD TO MATURITY ON THE CLASS IO
CERTIFICATES WILL BE HIGHLY SENSITIVE TO THE RATE AND TIMING OF PRINCIPAL
PAYMENTS (INCLUDING BY REASON OF PREPAYMENTS, DEFAULTS AND LIQUIDATIONS) ON THE
MORTGAGE LOANS AND INVESTORS IN THE CLASS IO CERTIFICATES SHOULD FULLY CONSIDER
THE ASSOCIATED RISKS, INCLUDING THE RISK THAT A RAPID RATE OF PREPAYMENT OF THE
MORTGAGE LOANS COULD RESULT IN THE FAILURE OF SUCH INVESTORS TO FULLY RECOUP
THEIR INITIAL INVESTMENTS. The allocation to any Class of Offered Certificates
of any Prepayment Premium or Yield Maintenance Charge may be insufficient to
offset fully the adverse effects on the anticipated yield to maturity resulting
from the corresponding principal prepayment. Any delay in collection of a
Balloon Payment (as defined herein) due at the maturity of a Mortgage Loan will
likely extend the weighted average life of the Class or Classes of Offered
Certificates entitled to distributions in respect of principal as of the date
such Balloon Payment was due. See "Description of the Certificates--Certificate
Balances and Notional Amount" and "--Distributions," "Yield and Maturity
Considerations" and "Servicing of the Mortgage Loans--Modifications, Waivers and
Amendments" herein, and "Yield and Maturity Considerations" and "Risk
Factors--Prepayments; Average Life of Certificates; Yields" in the Prospectus.
As described herein, three separate "real estate mortgage investment
conduit" ("REMIC") elections will be made with respect to the Trust Fund for
federal income tax purposes (the REMICs formed thereby, "REMIC I," "REMIC II"
and "REMIC III", respectively). The Offered Certificates will constitute
"regular interests" in the related REMIC. See "Certain Federal Income Tax
Consequences" herein and in the Prospectus.
There is currently no secondary market for the Offered Certificates. Each
of the Underwriters currently intends to make a secondary market in the Offered
Certificates, but has no obligation to do so. See "Risk Factors--The
Certificates--Limited Liquidity" herein.
THE PROSPECTUS THAT ACCOMPANIES THIS PROSPECTUS SUPPLEMENT CONTAINS
IMPORTANT INFORMATION REGARDING THIS OFFERING THAT IS NOT CONTAINED HEREIN, AND
PROSPECTIVE INVESTORS ARE URGED TO READ BOTH THE PROSPECTUS AND THIS PROSPECTUS
SUPPLEMENT IN FULL TO OBTAIN MATERIAL INFORMATION CONCERNING THE OFFERED
CERTIFICATES. SALES OF THE OFFERED CERTIFICATES MAY NOT BE CONSUMMATED UNLESS
THE PURCHASER HAS RECEIVED A COPY OF BOTH THE PROSPECTUS AND THIS PROSPECTUS
SUPPLEMENT.
UNTIL 90 DAYS AFTER THE DATE OF THIS PROSPECTUS SUPPLEMENT, ALL DEALERS
EFFECTING TRANSACTIONS IN THE OFFERED CERTIFICATES, WHETHER OR NOT PARTICIPATING
IN THIS DISTRIBUTION, MAY BE REQUIRED TO DELIVER A PROSPECTUS SUPPLEMENT AND
PROSPECTUS. THIS DELIVERY REQUIREMENT IS IN ADDITION TO THE OBLIGATION OF
DEALERS TO DELIVER A PROSPECTUS SUPPLEMENT AND PROSPECTUS WHEN ACTING AS
UNDERWRITERS AND WITH RESPECT TO THEIR UNSOLD ALLOTMENTS OR SUBSCRIPTIONS.
S-2
<PAGE>
TABLE OF CONTENTS
PAGE
----
SUMMARY OF PROSPECTUS SUPPLEMENT .......................................... S-5
RISK FACTORS .............................................................. S-26
The Certificates ........................................................ S-26
Limited Liquidity S-26
Certain Yield and Maturity Considerations ............................. S-26
Potential Conflicts of Interest ....................................... S-27
The Mortgage Loans ...................................................... S-28
Risks of Lending on Income-Producing Properties ....................... S-28
Credit Lease Mortgaged Properties ..................................... S-29
Factors Affecting Lease Enhancement Policy Proceeds ................... S-30
Nonrecourse Mortgage Loans ............................................ S-30
Environmental Law Considerations ...................................... S-30
Balloon Payments ...................................................... S-30
Risk of Subordinated Debt ............................................. S-31
DESCRIPTION OF THE MORTGAGE POOL .......................................... S-31
General ................................................................. S-31
Mortgage Loan History ................................................... S-32
Certain Terms and Conditions of the Mortgage Loans ...................... S-33
Mortgage Rates; Calculations of Interest .............................. S-33
Due Dates ............................................................. S-33
Amortization .......................................................... S-33
Prepayment Provisions ................................................. S-33
Secondary Financing ................................................... S-34
Nonrecourse Obligations ............................................... S-34
"Due-on-Sale" and "Due-on-Encumbrance" Provisions .................. S-34
Cross-Default and Cross-Collateralization of Certain Mortgage Loans ... S-34
Low Income Housing Tax Credits ........................................ S-34
Assessments of Property Condition ....................................... S-35
Property Inspections .................................................. S-35
Appraisals ............................................................ S-35
Environmental Assessments ............................................. S-35
Engineering Assessments ............................................... S-35
Earthquake Analyses ................................................... S-35
Credit Lease Loans ...................................................... S-36
Additional Mortgage Loan Information .................................... S-38
The Mortgage Pool ..................................................... S-38
The Mortgage Loan Sellers ............................................... S-52
Assignment of the Mortgage Loans; Repurchases ........................... S-52
Representations and Warranties; Repurchases ............................. S-52
Changes in Mortgage Pool Characteristics ................................ S-54
SERVICING OF THE MORTGAGE LOANS ........................................... S-54
General ................................................................. S-54
The Master Servicer and Special Servicer ................................ S-55
The Special Servicer .................................................... S-56
Servicing and Other Compensation and Payment of Expenses ................ S-57
Modifications, Waivers and Amendments ................................... S-58
The Controlling Class Representative .................................... S-59
REO Properties .......................................................... S-60
Inspections; Collection of Operating Information ........................ S-61
S-3
<PAGE>
PAGE
----
DESCRIPTION OF THE CERTIFICATES ........................................... S-61
General ................................................................. S-61
Registration and Denominations .......................................... S-62
Certificate Balances and Notional Amount ................................ S-62
Pass-Through Rates ...................................................... S-63
Distributions ........................................................... S-63
General ............................................................... S-63
The Available Distribution Amount ..................................... S-64
Application of the Available Distribution Amount ...................... S-64
Distributable Certificate Interest .................................... S-67
Principal Distribution Amount ......................................... S-67
Treatment of REO Properties ........................................... S-68
Allocation of Prepayment Premiums and Yield Maintenance ............... S-68
Subordination; Allocation of Losses and Certain Expenses ................ S-69
P&I Advances ............................................................ S-71
Appraisal Reductions .................................................... S-72
Reports to Certificateholders; Available Information .................... S-72
Assumed Final Distribution Date; Rated Final Distribution Date .......... S-76
Voting Rights ........................................................... S-77
Termination ............................................................. S-77
The Trustee ............................................................. S-78
Duties of the Fiscal Agent .............................................. S-78
YIELD AND MATURITY CONSIDERATIONS ......................................... S-79
Yield Considerations .................................................... S-79
General ............................................................... S-79
Rate and Timing of Principal Payment .................................. S-79
Losses and Shortfalls ................................................. S-80
Pass-Through Rates .................................................... S-80
Certain Relevant Factors .............................................. S-80
Delay in Payment of Distributions ..................................... S-81
Unpaid Distributable Certificate Interest ............................. S-81
Yield Sensitivity of the Class IO Certificates ........................ S-81
Price/Yield Tables ...................................................... S-81
Weighted Average Life ................................................... S-83
USE OF PROCEEDS ........................................................... S-86
CERTAIN FEDERAL INCOME TAX CONSEQUENCES ................................... S-86
ERISA CONSIDERATIONS ...................................................... S-87
LEGAL INVESTMENT .......................................................... S-89
METHOD OF DISTRIBUTION .................................................... S-90
LEGAL MATTERS ............................................................. S-90
RATINGS ................................................................... S-90
INDEX OF PRINCIPAL DEFINITIONS ............................................ S-92
ANNEX A--CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS .................... A-1
ANNEX B--TERM SHEET ....................................................... B-1
ANNEX C--FORM OF DISTRIBUTION DATE STATEMENT .............................. C-1
ANNEX D--FORM OF DELINQUENT LOAN STATUS REPORT ............................ D-1
ANNEX E--FORM OF HISTORICAL LOAN MODIFICATION REPORT ...................... E-1
ANNEX F--FORM OF HISTORICAL LOSS ESTIMATE REPORT .......................... F-1
ANNEX G--FORM OF REO STATUS REPORT ........................................ G-1
ANNEX H--FORM OF WATCH LIST REPORT ........................................ H-1
ANNEX I--OPERATING STATEMENT ANALYSIS ..................................... I-1
ANNEX J--NOI ADJUSTMENT WORKSHEET ......................................... J-1
ANNEX K--COMPARATIVE FINANCIAL STATUS REPORT .............................. K-1
S-4
<PAGE>
SUMMARY OF PROSPECTUS SUPPLEMENT
The following summary is qualified in its entirety by reference to the
detailed information appearing elsewhere in this Prospectus Supplement and in
the accompanying Prospectus. Certain capitalized terms used in this Summary may
be defined elsewhere in this Prospectus Supplement or in the Prospectus. An
"Index of Principal Definitions" is included at the end of both this Prospectus
Supplement and the Prospectus. Terms that are used but not defined in this
Prospectus Supplement have the meanings specified in the Prospectus. All
percentages of the Mortgage Loans, or of any specified group of Mortgage Loans,
referred to herein without further description are approximate percentages by
aggregate Cut-off Date Balance. References to percentages of Mortgaged
Properties are references to the percentages of the Initial Pool Balance
represented by the aggregate Cut-off Date Balance of the related Mortgage Loans.
All numerical information provided herein with respect to the Mortgage Loans is
provided on an approximate basis.
<TABLE>
<CAPTION>
WEIGHTED
MOODY'S/DCR/ INITIAL PERCENT OF PASS- AVERAGE CASH FLOW OR
STANDARD & CERTIFICATE INITIAL POOL CREDIT THROUGH LIFE PRINCIPAL
CLASS POOR'S RATING BALANCES(1) BALANCE(1) SUPPORT DESCRIPTION RATE (YEARS)(2) WINDOW(2)
----- ------------- ----------- ---------- ------- ----------- ---- ---------- ---------
<S> <C> <C> <C> <C> <C> <C> <C> <C>
Class A-1 .. Aaa/AAA/AAA $220,000,000 9.8% 28.00% Fixed Coupon % 3.681 12/97-03/04
Class A-2 .. Aaa/AAA/AAA $400,000,000 17.8% 28.00% Fixed Coupon % 7.787 03/04-05/07
Class A-3 .. Aaa/AAA/AAA $995,592,000 44.4% 28.00% Fixed Coupon % 9.768 05/07-06/08
Class B .... Aa2/AA/AA $112,194,000 5.0% 23.00% Fixed Coupon % 12.501 06/08-03/12
Class C .... A2/A/A $112,194,000 5.0% 18.00% Fixed Coupon % 14.686 03/12-09/12
Class D .... Baa2/BBB/BBB $123,413,000 5.5% 12.50% Fixed Coupon % 14.928 09/12-11/12
Class E .... Baa3/BBB-/BBB- $ 33,659,000 1.5% 11.00% Fixed Coupon % 14.981 11/12-11/12
Class IO ... Aaa/AAA/NR (3) N/A N/A Variable IO Strip (4) N/A 12/97-11/27
Class F .... (5) $117,803,818 5.3% 5.75% WAC %(6) 17.322 11/12-06/17
Class G .... (5) $ 16,829,091 0.7% 5.00% WAC %(6) 19.601 06/17-08/17
Class H .... (5) $ 44,877,577 2.0% 3.00% WAC %(6) 20.759 08/17-12/19
Class J .... (5) $ 22,438,788 1.0% 2.00% WAC %(6) 23.141 12/19-02/22
Class K .... (5) $ 28,048,485 1.2% 0.75% WAC %(6) 24.707 02/22-02/23
Class L .... (5) $ 16,829,095 0.8% 0% WAC %(6) 28.082 02/23-11/27
</TABLE>
- ----------
(1) Subject to a permitted variance of plus or minus 5.0%.
(2) Based on 0% CPR and the other assumptions set forth under "Yield and
Maturity Considerations--Weighted Average Life" herein.
(3) The Class IO Certificates will not have a Certificate Balance nor will they
entitle the holders thereof to receive distributions of principal. See
"--Description of the Certificates--Certificate Balances and Notional
Amount" herein.
(4) Holders of the Class IO Certificates will be entitled to receive
distributions of interest in an amount equal to the aggregate interest
accrued on the notional amount of each of the Class IO Components, as
described herein. See "--Description of the Certificates--Pass-Through
Rates" herein.
(5) Not offered hereby. Accordingly, any information herein regarding the terms
of such Class of Certificates is provided solely because of its potential
relevance to a prospective purchaser of an Offered Certificate.
(6) With respect to each Distribution Date, the Pass-Through Rate will equal
the lesser of the rate set forth above and the applicable Weighted Average
Net Mortgage Rate (as defined herein).
S-5
<PAGE>
Title of Certificates ..........First Union-Lehman Brothers Commercial Mortgage
Trust II, Commercial Mortgage Pass-Through
Certificates, Series 1997-C2 (the
"Certificates"), to be issued in seventeen
classes (each, a "Class") to be designated
as: (i) the Class A-1, Class A-2 and Class
A-3 Certificates (collectively the "Class A
Certificates"); (ii) the Class B, Class C,
Class D, Class E, Class F, Class G, Class H,
Class J, Class K and Class L Certificates
(collectively with the Class A Certificates,
the "Sequential Pay Certificates"); (iii)
the Class IO Certificates (collectively with
the Sequential Pay Certificates, the "REMIC
Regular Certificates"); and (iv) the Class
R-I, Class R-II and Class R-III Certificates
(collectively, the "REMIC Residual
Certificates"). Only the Class A-1, Class
A-2, Class A-3, Class B, Class C, Class D,
Class E and Class IO Certificates
(collectively, the "Offered Certificates")
are offered hereby. The Class F, Class G,
Class H, Class J, Class K, Class L and REMIC
Residual Certificates (collectively, the
"Private Certificates") have not been
registered under the Securities Act of 1933,
as amended (the "Securities Act"), and are
not offered hereby.
Depositor .......................First Union Commercial Mortgage Securities,
Inc., a North Carolina corporation. The
Depositor is a wholly owned subsidiary of
First Union National Bank, which is also one
of the Mortgage Loan Sellers and the Master
Servicer. The Depositor also is an affiliate
of First Union Capital Markets Corp. ("First
Union Capital"), one of the Underwriters.
Neither the Depositor nor any of its
affiliates has insured or guaranteed the
Offered Certificates. See "The Depositor" in
the Prospectus.
Master Servicer .................First Union National Bank ("FUNB"), a
national banking association which has its
principal office located in Charlotte, North
Carolina and which is a subsidiary of First
Union Corporation, a North Carolina
corporation registered as a bank holding
company under the Bank Holding Company Act of
1956, as amended. The Master Servicer is one
of the Mortgage Loan Sellers and an affiliate
of the Depositor and of First Union Capital,
one of the Underwriters. See "Servicing of
the Mortgage Loans--The Master Servicer and
Special Servicer" and "--Servicing and Other
Compensation and Payment of Expenses" herein.
Special Servicer ................CRIIMI MAE Services Limited Partnership, a
Maryland limited partnership. The Special
Servicer will be responsible for performing
certain servicing functions with respect to
the Mortgage Loans that, in general, are in
default or as to which default is imminent,
for administering any REO Property (as
defined herein) and for performing certain
other servicing functions with respect to the
Mortgage Pool under the Pooling and Servicing
Agreement. The Controlling Class of
Sequential Pay Certificates (as defined
herein) will have the right, subject to
certain conditions described herein, to
replace the Special Servicer and to select a
representative (the "Controlling Class
Representative") from whom the Special
Servicer will seek advice and approval and
take direction under certain circumstances,
as described herein. It is anticipated that
the Special
S-6
<PAGE>
Servicer or an affiliate of the Special
Servicer will purchase all or a significant
portion of the Private Certificates on or
about the Closing Date (as defined below).
See "Servicing of the Mortgage Loans--The
Master Servicer and Special Servicer" and
"--Servicing and Other Compensation and
Payment of Expenses" herein.
Trustee .........................LaSalle National Bank, a nationally chartered
bank and a wholly owned subsidiary of the
Fiscal Agent.
Fiscal Agent ....................ABN AMRO Bank N.V., a Netherlands banking
corporation and the corporate parent of the
Trustee.
Mortgage Loan Sellers ...........An affiliate of Lehman Brothers Inc., which is
one of the Underwriters (such affiliate, the
"Lehman Seller"), and FUNB. FUNB is also the
Master Servicer and an affiliate of the
Depositor and First Union Capital, one of the
Underwriters. See "Description of the
Mortgage Pool--The Mortgage Loan Sellers"
herein.
Cut-off Date ....................November 1, 1997.
Closing Date ....................On or about November 25, 1997.
Registration of the Offered
Certificates ..................The Offered Certificates of each Class will
initially be represented by one or more
global Certificates registered in the name of
Cede & Co., as nominee of The Depository
Trust Company ("DTC"). No person acquiring
an interest in any Offered Certificate (any
such person, a "Certificate Owner") will be
entitled to receive such Certificate in fully
registered, certificated form (a "Definitive
Offered Certificate"), except under the
limited circumstances described under
"Description of the
Certificates--Registration and Denominations"
herein and "Description of the
Certificates--Book-Entry Registration and
Definitive Certificates" in the Prospectus.
Instead, DTC will effect payments and
transfers in respect of the Offered
Certificates by means of its electronic
recordkeeping services, acting through
certain participating organizations
("Participants"). This may result in certain
delays in receipt of payments by an investor
and may restrict an investor's ability to
pledge its Certificates. Unless and until
Definitive Offered Certificates of any Class
are issued to the related Certificate Owners,
all references herein to the rights of
holders of such Class of Offered Certificates
are to the rights of those Certificate Owners
as such rights may be exercised through DTC
and its Participants, except as otherwise
specified herein.
Denominations ...................The Offered Certificates of each Class will be
issued, maintained and transferred on the
book-entry records of DTC and its
Participants in denominations of $10,000
actual principal amount (or $100,000 notional
amount with respect to the Class IO
Certificates), and in integral multiples of
$1 in excess thereof.
The Mortgage Pool ...............The Mortgage Pool will consist of 430
conventional, fixed rate Mortgage Loans. The
Mortgage Loans have an aggregate Cut-off Date
Balance of $2,243,878,854 (the "Initial Pool
Balance"), subject to a variance of plus or
minus 5.0%. The "Cut-off Date Balance" of
each Mortgage Loan will equal the unpaid
principal balance thereof as of the Cut-off
Date, after
S-7
<PAGE>
reduction for all payments of principal
due on or before such date, whether or not
received. For purposes of the numerical
information provided herein, each of the
Mortgage Loans is deemed to be secured by one
Mortgaged Property, whether or not such
Mortgaged Property is comprised of more than
one parcel.
Generally, all of the Mortgage Loans are
non-recourse obligations of the related
borrowers. No Mortgage Loan will be insured
or guaranteed by any governmental entity or
private insurer.
Four hundred and twenty-eight (428) of the
Mortgage Loans, or 99.8%, are each secured by
a first mortgage lien, and two of the
Mortgage Loans, or 0.2%, are each secured by
a second mortgage lien (the related first
mortgage lien of which is also in the
Mortgage Pool), on the borrower's fee simple
estate (or, with respect to 14 Mortgage
Loans, or 3.7%, on the borrower's leasehold
estate) in income producing real property
(each, a "Mortgaged Property").
Set forth below are the number of Mortgage
Loans, and the approximate percentage of the
Initial Pool Balance represented by such
Mortgage Loans, that are secured by Mortgaged
Properties operated for each indicated
purpose:
PERCENTAGE OF
NUMBER OF INITIAL POOL
PROPERTY TYPE MORTGAGE LOANS BALANCE
------------- -------------- -------------
Multifamily .............. 137(1) 30.5%
Retail ................... 123(2) 30.4%
Office ................... 38 10.5%
Hospitality .............. 33(3) 8.7%
Health Care .............. 16(4) 4.0%
Industrial/Retail ........ 3 2.7%
Industrial/Warehouse ..... 10 2.1%
Mobile Home Park ......... 2 0.2%
Self-Storage ............. 2 0.2%
Mixed Use ................ 1 0.1%
Credit Lease Loans(5) .... 65 10.6%
----------
(1) Including eight Mortgage Loans, or 0.8%,
secured by properties which are eligible to
receive low-income housing tax credits
pursuant to Section 42 of the Internal
Revenue Code of 1986 (the "Code" and such
properties, the "Section 42 Properties").
(2) Including 72 Mortgage Loans, or 22.5%,
secured by anchored retail properties and
51 Mortgage Loans, or 8.0%, secured by
unanchored retail properties.
(3) All but two of such Mortgage Loans are
secured by properties which are affiliated
with recognized hotel/motel franchisors.
(4) Including five Mortgage Loans, or 0.7%,
secured by assisted living facilities;
three Mortgage Loans, or 1.1%,
S-8
<PAGE>
secured by congregate care facilities; and
seven Mortgage Loans, or 1.3%, secured by
skilled nursing care facilities and one
Mortgage Loan, or 1.0%, secured by a
skilled nursing care facility and a
congregate care facility.
(5) Including 56 Mortgage Loans, or 6.2%,
secured by retail properties; three
Mortgage Loans, or 3.3%, secured by office
properties; and six Mortgage Loans, or
1.1%, secured by health and fitness or
mixed-use properties or solely by the
Mortgagor's interest as lessor with respect
to a ground lease on a retail property.
The Mortgaged Properties are located throughout
38 states. Set forth below are the number of
Mortgage Loans, and the approximate
percentage of the Initial Pool Balance
represented by such Mortgage Loans, that are
secured by Mortgage Properties located in the
states with concentrations of Mortgage Loans
above 5.0%:
PERCENTAGE OF
NUMBER OF INITIAL POOL
STATE MORTGAGE LOANS BALANCE
----- -------------- -------
Florida ....... 58 14.2%
New York ...... 21 11.1%
Texas ......... 55 10.6%
California .... 38 9.4%
Georgia ....... 34 5.0%
----------
All of the Mortgage Loans bear interest at
annualized rates ("Mortgage Rates") that will
remain fixed for their respective remaining
loan terms, except as described herein.
Except with respect to one Mortgage Loan,
scheduled payments of principal and interest
on the Mortgage Loans ("Monthly Payments")
are due monthly on the first day of each
month. See "Description of the Mortgage
Pool--Certain Terms and Conditions of the
Mortgage Loans--Due Dates" and "--Mortgage
Rates; Calculations of Interest" herein.
Three hundred thirty-seven (337) of the
Mortgage Loans, or 83.2%, provide for Monthly
Payments based on amortization schedules
significantly longer than their respective
remaining terms to maturity. As a result,
such Mortgage Loans ("Balloon Loans"), will
have substantial principal amounts due and
payable (each such amount, together with the
corresponding payment of interest, a "Balloon
Payment") on their respective scheduled
maturity dates, unless prepaid prior thereto.
Four of the Balloon Loans, or 2.8% (which are
Credit Lease Loans) provide for increases in
the amount of their respective monthly
payments at specified times in the future.
Seven of the Mortgage Loans, or 2.5%, are ARD
Loans, as described herein. See "Description
of the Mortgage Pool--Certain Terms and
Conditions of the Mortgage
Loans--Amortization" herein. See "Description
of the Mortgage Pool--Certain Terms and
Conditions of the Mortgage
Loans--Amortization" herein. The remaining 86
Mortgage Loans, or 14.3%, are
self-amortizing. Fourteen (14) of
S-9
<PAGE>
such self-amortizing Mortgage Loans, or 1.4%
(which are Credit Lease Loans), provide for
increases in the amount of their respective
monthly payment at specified times in the
future. See "Risk Factors--The Mortgage
Loans--Balloon Payments" herein and "Risk
Factors--Balloon Payments; Borrower Default"
in the Prospectus.
As of the Cut-off Date, all but one of the
Mortgage Loans, or 99.6%, restrict or
prohibit voluntary principal prepayments. In
general, the Mortgage Loans: (i) prohibit
voluntary prepayments of principal for a
period (a "Lockout Period") ending on a date
specified in the related Mortgage Note (as
defined herein) and, in general, thereafter
impose a Yield Maintenance Charge and/or
Prepayment Premium (each as defined herein)
for most of their respective remaining terms
to maturity (406 Mortgage Loans, or 92.9%);
(ii) prohibit voluntary prepayments of
principal for a Lockout Period and thereafter
permit voluntary principal prepayments in
whole without material restrictions (10
Mortgage Loans, or 1.7%); or (iii) permit
voluntary principal prepayments provided that
the prepayment is accompanied by a Yield
Maintenance Charge or by a Prepayment Premium
for most of their respective remaining terms
to maturity (13 Mortgage Loans, or 5.0%).
With respect to the 399 Mortgage Loans which
impose Yield Maintenance Charges, 366 of such
Mortgage Loans, or 93.6%, provide for the
calculation of the Yield Maintenance Charge
using a discount rate equal to the applicable
Treasury Rate (as set forth in the related
Mortgage Note), 30 of such Mortgage Loans, or
6.0%, provide for the calculation of the
Yield Maintenance Charge using a discount
rate equal to the applicable Treasury Rate
plus 0.5%, and three of such Mortgage Loans,
or 0.4%, provide for the calculation of the
Yield Maintenance Charge using a discount
rate equal to the applicable Treasury Rate
plus 1.0%. See "Description of the Mortgage
Pool--Certain Terms and Conditions of the
Mortgage Loans--Prepayment Provisions" and
"--Additional Mortgage Loan Information"
herein. The ability of the Master Servicer or
the Special Servicer to waive or modify the
terms of any Mortgage Loan relating to the
payment of a Prepayment Premium or Yield
Maintenance Charge is limited as described
herein. See "Servicing of the Mortgage
Loans--Modifications, Waivers and Amendments"
herein. The Depositor makes no representation
as to the enforceability of the provision of
any Mortgage Note requiring the payment of a
Prepayment Premium or Yield Maintenance
Charge, or of the collectability of any
Prepayment Premium or Yield Maintenance
Charge.
One hundred twenty-one (121) of the Mortgage
Loans, or 31.1%, provide that the holder of
the Mortgage, following notice from the
borrower that the borrower intends to prepay
the Mortgage Loan as permitted by the related
Mortgage Note, may require the borrower, in
lieu of prepayment, to pledge to such holder
"Defeasance Collateral" and thereupon obtain
a release of the Mortgaged Property from the
lien of the related Mortgage. In general,
"Defeasance Collateral" is required to
consist of direct,
S-10
<PAGE>
non-callable United States Treasury
obligations that provide for payments prior,
but as close as possible, to all successive
Due Dates and the scheduled maturity date,
with each such payment being equal to or
greater than (with any excess to be returned
to the borrower) than the Monthly Payment
and, in the case of the scheduled maturity
date, the Balloon Payment, due on such date.
The Pooling and Servicing Agreement will
require the Master Servicer or the Special
Servicer to require each borrower that
proposes to prepay its Mortgage Loan to
pledge instead Defeasance Collateral, but in
each case subject to certain conditions,
including confirmation from each Rating
Agency that acceptance of a pledge of the
Defeasance Collateral in lieu of a full
prepayment will not result in a downgrade,
withdrawal or qualification of the rating
then assigned by it to any Class of
Certificates.
Sixty-five of the Mortgage Loans, or 10.6%, are
secured by Mortgages on Mortgaged Properties
leased, pursuant to leases (each a "Credit
Lease") to a tenant (each a "Tenant" and
collectively, the "Tenants") which possesses
(or whose parent or other affiliate which
guarantees the Credit Lease obligation
possesses) the rating indicated in the Credit
Lease Table (the "Credit Lease Loans"). See
"Description of the Mortgage Pool--Credit
Lease Loans" herein. Scheduled monthly rent
payments (the "Monthly Rental Payments")
under the Credit Leases are generally
sufficient to pay in full and on a timely
basis all interest and principal scheduled to
be paid with respect to the related Credit
Lease Loans other than the Balloon Payments
with respect to Credit Lease Loans which are
Balloon Loans.
The Credit Leases generally provide that the
Tenant is responsible for all costs and
expenses incurred in connection with the
maintenance and operation of the related
Mortgaged Property and that, in the event of
a casualty or condemnation of a material
portion of the related Mortgaged Property,
(i) the Tenant is obligated to continue
making payments, (ii) the Tenant must make an
offer to purchase the applicable Mortgaged
Property for an amount not less than the
unpaid principal balance plus accrued
interest on the related Credit Lease Loan or
(iii) the Trustee on behalf of the
Certificateholders will have the benefit of
certain non-cancelable credit lease
enhancement insurance policies (the "Lease
Enhancement Policies") obtained to cover
certain casualty and/or condemnation risks.
See "Description of the Mortgage Pool--Credit
Lease Loans" herein.
Except with respect to 21 Mortgage Loans, or
2.4%, all of the Mortgage Loans were
originated in 1997.
Set forth below is certain information
regarding the Mortgage Loans and the
Mortgaged Properties as of the Cut-off Date
(all weighted averages set forth below are
based on the Cut-off Date Balances of the
respective Mortgage Loans). Such information
is more fully described, and additional
information regarding the Mortgage Loans and
the Mortgaged Properties is set forth, in the
tables under "Description of The Mortgage
Pool--Additional Mortgage Loan Information"
herein and in Annex A hereto:
S-11
<PAGE>
Minimum Cut-off Date Balance ......... $ 400,000
Maximum Cut-off Date Balance ......... $45,416,841
Average Cut-off Date Balance ......... $ 5,218,323
Minimum Mortgage Rate ................ 7.065%
Maximum Mortgage Rate ................ 10.500%
Weighted Average Mortgage Rate ....... 8.203%
Minimum Remaining Term to Maturity
(months) ........................... 45
Maximum Remaining Term to Maturity
(months) ........................... 360
Weighted Average Remaining Term to
Maturity (months) .................. 151
Minimum Remaining Amortization
Term (months) ...................... 120
Maximum Remaining Amortization
Term (months) ...................... 360
Weighted Average Remaining Amorti-
zation Term (months) ............... 323
Minimum Cut-off Date DSC Ratio ....... 1.15x(1)(2)
Maximum Cut-off Date DSC Ratio ....... 2.50x(2)
Weighted Average Cut-off Date DSC
Ratio .............................. 1.36x(2)
Minimum Cut-off Date LTV Ratio ....... 29.0%(2)
Maximum Cut-off Date LTV Ratio ....... 83.0%(2)(3)
Weighted Average Cut-off Date LTV
Ratio .............................. 72.2%(2)
Minimum Maturity Date LTV Ratio ...... 7.7%(2)(4)
Maximum Maturity Date LTV Ratio ...... 75.1%(2)(4)
Weighted Average Maturity Date LTV
Ratio .............................. 59.3%(2)(4)
----------
(1) Except with respect to one Mortgage
Loan, or 0.7%, the only Mortgage Loans
with DSC Ratios below 1.20x are Mortgage
Loans secured by Section 42 Properties.
(2) Calculated without regard to the Credit
Lease Loans.
(3) The only Mortgage Loans with Cut-off
Date LTV Ratios in excess of 81.5% are
Mortgage Loans secured by Section 42
Properties.
(4) Includes Balloon Loans only.
Two hundred fourteen (214) of the Mortgage
Loans, or 50.3% (the "Lehman Loans"), will be
acquired by the Depositor from the Lehman
Seller, which either originated each such
Mortgage Loan or acquired it in connection
with its commercial and multifamily mortgage
loan conduit program. Two hundred sixteen
(216) of the Mortgage Loans, or 49.7% (the
"FUNB Loans"), will be acquired by the
Depositor from FUNB, which either originated
each such Mortgage Loan or acquired it in
connection with its commercial and
multifamily mortgage loan conduit program.
See "Description of the Mortgage Pool"
herein.
On or prior to the Closing Date, the Depositor
will cause the Mortgage Loan Sellers to
assign the Mortgage Loans, without recourse
(except as set forth in the next sentence),
to the Trustee for the benefit of the holders
of the Certificates (the
"Certificateholders"). In connection with
such assignment, each Mortgage
S-12
<PAGE>
Loan Seller will make certain representations
and warranties regarding the characteristics
of its Mortgage Loans and, as more
particularly described herein, will agree to
cure any material breach thereof or, in the
absence of such a cure, to repurchase the
affected Mortgage Loan. See "Description of
the Mortgage Pool--Representations and
Warranties; Repurchases" herein.
Description of the
Certificates.....................The Certificates will be issued pursuant to a
Pooling and Servicing Agreement, to be dated
as of November 1, 1997, among the Depositor,
the Master Servicer, the Special Servicer,
the Trustee and the Fiscal Agent (the
"Pooling and Servicing Agreement"), and will
represent in the aggregate the entire
beneficial ownership interest in a trust fund
(the "Trust Fund") consisting of the
Mortgage Pool and certain related assets.
A. Certificate Balances and
Notional Amount .................Upon initial issuance, and in each case subject
to a permitted variance of plus or minus
5.0%, the respective Classes of Sequential
Pay Certificates will have the Certificate
Balances set forth in the table at the
beginning of this Summary.
The "Certificate Balance" of any Class of
Sequential Pay Certificates outstanding at
any time represents the maximum amount that
the holders thereof are entitled to receive
as distributions allocable to principal from
the cash flow on the Mortgage Loans and other
assets in the Trust Fund. As more
particularly described herein, the
Certificate Balance of a Class of Sequential
Pay Certificates will be reduced on each
Distribution Date by any distributions of
principal actually made on such Class of
Certificates on such Distribution Date, and
further by any losses on the Mortgage Loans
(herein referred to as "Realized Losses")
and certain Trust Fund expenses (herein
referred to as "Additional Trust Fund
Expenses") actually allocated to such Class
of Certificates on such Distribution Date.
The Class IO Certificates will not have a
Certificate Balance, but will represent the
right to receive distributions of interest in
an amount equal to the aggregate interest
accrued on the notional amount of each of the
Class IO Components, as described herein. The
Class IO Certificates will have thirteen
components (each a "Class IO Component"),
each corresponding to a different Class of
Sequential Pay Certificates. Each Class IO
Component will have the same letter and/or
numerical designation as the corresponding
Class of Sequential Pay Certificates. The
notional amount of each Class IO Component
will equal the Certificate Balance of the
corresponding Class of Sequential Pay
Certificates outstanding from time to time.
On the Closing Date, the aggregate of the
notional amounts of all the Class IO
Components will equal approximately
$2,243,878,854, which amount will equal the
Initial Pool Balance. References herein to
the "notional amount" of the Class IO
Certificates shall mean the aggregate of the
notional amounts of all the Class IO
Components. See "Description of the
Certificates--Certificate Balances and
Notional Amount" herein.
The REMIC Residual Certificates will not have
Certificate Balances or notional amounts, but
will represent the right to
S-13
<PAGE>
receive certain limited amounts not otherwise
payable on the REMIC Regular Certificates.
B. Pass-Through Rates ...........The Pass-Through Rate applicable to each Class
of Sequential Pay Certificates for each
Distribution Date is fixed at the respective
rate per annum set forth with respect to such
Class in the table at the beginning of this
Summary. The Pass-Through Rate applicable to
each Class IO Component for any Distribution
Date will be equal to the Weighted Average
Net Mortgage Rate for such Distribution Date
minus the Pass-Through Rate applicable to the
corresponding Class of Sequential Pay
Certificates. The REMIC Residual Certificates
will not bear interest.
The "Weighted Average Net Mortgage Rate" for
each Distribution Date is the weighted
average of the Net Mortgage Rates for the
Mortgage Loans as of the commencement of the
related Collection Period (as defined
herein), weighted on the basis of their
respective Stated Principal Balances
outstanding immediately prior to such
Distribution Date. The "Net Mortgage Rate"
for each Mortgage Loan will generally equal
(x) the Mortgage Rate in effect for such
Mortgage Loan as of the Cut-off Date, minus
(y) the applicable Administrative Cost Rate
(as defined herein) for such Mortgage Loan;
provided that if any Mortgage Loan does not
accrue interest on the basis of a 360-day
year consisting of twelve 30-day months
(which is the basis on which interest accrues
in respect of the REMIC Regular
Certificates), then, solely for the purposes
of calculating the Weighted Average Net
Mortgage Rate, such Net Mortgage Rate will,
to the extent appropriate, be adjusted from
accrual period to accrual period to
compensate for such difference. The "Stated
Principal Balance" of each Mortgage Loan
outstanding at any time represents the
principal balance of such Mortgage Loan
ultimately due and payable thereon and will
generally equal the Cut-off Date Balance
thereof, reduced on each Distribution Date
(to not less than zero) by (i) any payments
or other collections (or advances in lieu
thereof) of principal of such Mortgage Loan
that are due or received, as the case may be,
during the related Collection Period (as
defined herein) and distributed on the
Certificates on such date and (ii) the
principal portion of any Realized Loss
incurred in respect of such Mortgage Loan
during the related Collection Period for such
Distribution Date. See "Description of the
Certificates--Pass-Through Rates" herein.
C. Distributions ................Distributions on the Certificates will be made
by the Trustee, to the extent of available
funds, on the 18th day of each month or, if
any such 18th day is not a business day, then
on the next succeeding business day,
commencing December 18, 1997 (each, a
"Distribution Date"). The total of all
payments or other collections (or advances in
lieu thereof) on or in respect of the
Mortgage Loans (other than Prepayment
Premiums and Yield Maintenance Charges, which
are separately distributable in respect of
the Certificates) that are available for
distribution to Certificateholders on any
Distribution Date (less certain fees and
expenses set forth in the Pooling and
Servicing Agreement) is herein referred to as
the "Available Distribution Amount" for such
date. See
S-14
<PAGE>
"Description of the Certificates--
Distributions--The Available Distribution
Amount" herein.
On each Distribution Date, the Trustee will
(except as otherwise described under
"Description of the
Certificates--Termination" herein) apply the
Available Distribution Amount for such date
for the following purposes and in the
following order of priority, in each case to
the extent of remaining available funds:
(1) to distributions of interest to the
holders of the Class A-1, Class A-2,
Class A-3 and Class IO Certificates (in
each case, so long as any such Class
remains outstanding), pro rata, in
accordance with the respective amounts
of Distributable Certificate Interest
(as defined herein) on such Classes of
Certificates on such Distribution Date,
in an amount equal to all Distributable
Certificate Interest in respect of each
such Class of Certificates for such
Distribution Date and, to the extent not
previously paid, for all prior
Distribution Dates;
(2) to distributions of principal to the
holders of the Class A-1 Certificates in
an amount (not to exceed the then
outstanding Certificate Balance of such
Class of Certificates) equal to the
Principal Distribution Amount (as
defined herein) for such Distribution
Date;
(3) after the Class A-1 Certificates have
been retired, to distributions of
principal to the holders of the Class
A-2 Certificates in an amount (not to
exceed the then outstanding Certificate
Balance of such Class of Certificates)
equal to the Principal Distribution
Amount for such Distribution Date, less
any portion thereof distributed in
respect of the Class A-1 Certificates;
(4) after the Class A-1 and Class A-2
Certificates have been retired, to
distributions of principal to the
holders of the Class A-3 Certificates in
an amount (not to exceed the then
outstanding Certificate Balance of such
Class of Certificates) equal to the
Principal Distribution Amount for such
Distribution Date, less any portion
thereof distributed in respect of the
Class A-1 and/or Class A-2 Certificates;
(5) to distributions to the holders of the
Class A-1, Class A-2 and Class A-3
Certificates, pro rata, in accordance
with the amount of Realized Losses and
Additional Trust Fund Expenses, if any,
previously allocated to such Classes of
Certificates and for which no
reimbursement has previously been
received, to reimburse such holders for
such Realized Losses and Additional
Trust Fund Expenses, if any;
(6) to distributions of interest to the
holders of the Class B Certificates in
an amount equal to all Distributable
Certificate Interest in respect of such
Class of Certificates for such
Distribution Date and, to the extent not
previously paid, for all prior
Distribution Dates;
(7) after the Class A-1, Class A-2 and Class
A-3 Certificates have been retired, to
distributions of principal to the
holders of the Class B Certificates in
an amount (not to
S-15
<PAGE>
exceed the then outstanding Certificate
Balance of such Class of Certificates)
equal to the Principal Distribution
Amount for such Distribution Date, less
any portion thereof distributed in
respect of the Class A-1, Class A-2
and/or Class A-3 Certificates;
(8) to distributions to the holders of the
Class B Certificates to reimburse such
holders for all Realized Losses and
Additional Trust Fund Expenses, if any,
previously allocated to such Class of
Certificates and for which no
reimbursement has previously been
received;
(9) to distributions of interest to the
holders of the Class C Certificates in
an amount equal to all Distributable
Certificate Interest in respect of such
Class of Certificates for such
Distribution Date and, to the extent not
previously paid, for all prior
Distribution Dates;
(10) after the Class A-1, Class A-2, Class
A-3 and Class B Certificates have been
retired, to distributions of principal
to the holders of the Class C
Certificates in an amount (not to exceed
the then outstanding Certificate Balance
of such Class of Certificates) equal to
the Principal Distribution Amount for
such Distribution Date, less any portion
thereof distributed in respect of the
Class A-1, Class A-2, Class A-3 and/or
Class B Certificates;
(11) to distributions to the holders of the
Class C Certificates to reimburse such
holders for all Realized Losses and
Additional Trust Fund Expenses, if any,
previously allocated to such Class of
Certificates and for which no
reimbursement has previously been
received;
(12) to distributions of interest to the
holders of the Class D Certificates in
an amount equal to all Distributable
Certificate Interest in respect of such
Class of Certificates for such
Distribution Date and, to the extent not
previously paid, for all prior
Distribution Dates;
(13) after the Class A-1, Class A-2, Class
A-3, Class B and Class C Certificates
have been retired, to distributions of
principal to the holders of the Class D
Certificates in an amount (not to exceed
the then outstanding Certificate Balance
of such Class of Certificates) equal to
the Principal Distribution Amount for
such Distribution Date, less any portion
thereof distributed in respect of the
Class A-1, Class A-2, Class A-3, Class B
and/or Class C Certificates;
(14) to distributions to the holders of the
Class D Certificates to reimburse such
holders for all Realized Losses and
Additional Trust Fund Expenses, if any,
previously allocated to such Class of
Certificates and for which no
reimbursement has previously been
received;
(15) to distributions of interest to the
holders of the Class E Certificates in
an amount equal to all Distributable
Certificate Interest in respect of such
Class of Certificates for such
Distribution Date and, to the extent not
previously paid, for all prior
Distribution Dates;
S-16
<PAGE>
(16) after the Class A-1, Class A-2, Class
A-3, Class B, Class C and Class D
Certificates have been retired, to
distributions of principal to the
holders of the Class E Certificates in
an amount (not to exceed the then
outstanding Certificate Balance of such
Class of Certificates) equal to the
Principal Distribution Amount for such
Distribution Date, less any portion
thereof distributed in respect of the
Class A-1, Class A-2, Class A-3, Class
B, Class C and/or Class D Certificates;
(17) to distributions to the holders of the
Class E Certificates to reimburse such
holders for all Realized Losses and
Additional Trust Fund Expenses, if any,
previously allocated to such Class of
Certificates and for which no
reimbursement has previously been
received; and
(18) to distributions to the holders of the
respective Classes of Private
Certificates (other than the REMIC
Residual Certificates, which are not
expected to receive distributions) as
described herein (provided that no
distributions of principal will be made
in respect of any Class of Private
Certificates until the aggregate
Certificate Balance of the Class A-1,
Class A-2, Class A-3, Class B, Class C,
Class D and Class E Certificates has
been reduced to zero). See "Description
of the Certificates--Distributions--
Application of the Available
Distribution Amount" herein;
provided that, on each Distribution Date, if
any, after the aggregate of the Certificate
Balances of the Subordinate Certificates (as
defined herein) has been reduced to zero
prior to retirement of the Class A
Certificates as a result of the allocation of
Realized Losses and Additional Trust Fund
Expenses, and in any event on the final
Distribution Date in connection with a
termination of the Trust Fund (see
"Description of the
Certificates--Termination" herein), the
payments of principal to be made as
contemplated by clauses (2), (3) and (4)
above with respect to the Class A
Certificates, will be so made to the holders
of the respective Classes of such
Certificates, up to an amount equal to, and
pro rata as among such Classes in accordance
with, the respective then outstanding
Certificate Balances of such Classes of
Certificates, and without regard to the
Principal Distribution Amount for such date.
The "Distributable Certificate Interest" in
respect of any Class of Sequential Pay
Certificates for any Distribution Date will
generally equal one month's interest at the
applicable Pass-Through Rate accrued on the
Certificate Balance of such Class of
Certificates outstanding immediately prior to
such Distribution Date, reduced (to not less
than zero) by such Class' allocable share (in
each case, calculated as described herein) of
any Net Aggregate Prepayment Interest
Shortfall (as described herein) for such
Distribution Date. The "Distributable
Certificate Interest" in respect of the Class
IO Certificates for any Distribution Date
will generally equal the aggregate of one
month's interest accrued at the applicable
Pass-Through Rate on
S-17
<PAGE>
the notional amount of each Class IO
Component outstanding immediately prior to
such Distribution Date, reduced (to not less
than zero) by such Class' allocable share
(calculated as described herein) of any Net
Aggregate Prepayment Interest Shortfall for
such Distribution Date. Interest payable on
the REMIC Regular Certificates will be
calculated on a 30/360 basis (as defined
herein). See "Servicing of the Mortgage
Loans--Servicing and Other Compensation and
Payment of Expenses" and "Description of the
Certificates--Distributions--Distributable
Certificate Interest" herein.
The "Principal Distribution Amount" for any
Distribution Date will generally equal the
aggregate of the following (without
duplication): (a) the aggregate of the
principal portions of all Scheduled Payments
(other than Balloon Payments) and the
principal portion of any Assumed Scheduled
Payments (as defined herein) due or deemed
due on or in respect of the Mortgage Loans
for their respective Due Dates (as defined
herein) occurring during the related
Collection Period; (b) the aggregate of all
principal prepayments received on the
Mortgage Loans during the related Collection
Period; (c) with respect to any Mortgage Loan
as to which the related stated maturity date
occurred during or prior to the related
Collection Period, any payment of principal
made by or on behalf of the related borrower
during the related Collection Period
(including any Balloon Payment), net of any
portion of such payment that represents a
recovery of the principal portion of any
Scheduled Payment (other than a Balloon
Payment) due or the principal portion of any
Assumed Scheduled Payment deemed due, in
respect of such Mortgage Loan on a Due Date
during or prior to the related Collection
Period and not previously recovered; (d) the
aggregate of all liquidation proceeds,
insurance proceeds, condemnation awards and
proceeds of Mortgage Loan repurchases that
were received on or in respect of the
Mortgage Loans during the related Collection
Period and that were identified and applied
by the Master Servicer as recoveries of
principal, in each case net of any portion of
such amounts that represents a recovery of
the principal portion of any Scheduled
Payment (other than a Balloon Payment) due or
of the principal portion of any Assumed
Scheduled Payment deemed due, in respect of
the related Mortgage Loan on a Due Date
during or prior to the related Collection
Period and not previously recovered; and (e)
for each Distribution Date after the initial
Distribution Date, the excess, if any, of the
Principal Distribution Amount for the
immediately preceding Distribution Date, over
the aggregate distributions of principal made
on the Certificates on such immediately
preceding Distribution Date.
The "Scheduled Payment" due on any Mortgage
Loan on any related Due Date is the amount of
the Monthly Payment that is or would have
been, as the case may be, due thereon on such
date, without regard to any waiver,
modification or amendment granted or agreed
to by the Special Servicer or otherwise
resulting from a bankruptcy or similar
proceeding involving the related borrower,
and assuming that each prior Scheduled
S-18
<PAGE>
Payment has been timely made. The "Assumed
Scheduled Payment" is an amount deemed due
(i) in respect of a Balloon Loan that is
delinquent in respect of its Balloon Payment
beyond the first Determination Date (as
defined herein) after its stated maturity
date and (ii) in respect of each REO Mortgage
Loan (as defined herein). The Assumed
Scheduled Payment deemed due on any such
Balloon Loan on its stated maturity date and
on each successive related Due Date that it
remains or is deemed to remain outstanding
will equal the Scheduled Payment that would
have been due thereon on such date if the
related Balloon Payment had not come due but
rather such Mortgage Loan had continued to
amortize in accordance with such loan's
amortization schedule, if any, in effect as
of the Closing Date. The Assumed Scheduled
Payment deemed due on any REO Mortgage Loan
on each Due Date that the related REO
Property (as defined herein) remains part of
the Trust Fund will equal the Scheduled
Payment that would have been due in respect
of such predecessor Mortgage Loan on such Due
Date had it remained outstanding (or, if such
Mortgage Loan was a Balloon Loan and such Due
Date coincides with or follows what had been
its stated maturity date, the Assumed
Scheduled Payment that would have been deemed
due in respect of such Mortgage Loan on such
Due Date had it remained outstanding). The
"Determination Date" will be the 10th day of
each month (or, if not a business day, the
next preceding business day). See
"Description of the Certificates--
Distributions--Principal Distribution
Amount" herein.
Reimbursements of previously allocated Realized
Losses and Additional Trust Fund Expenses
will not constitute distributions of
principal for any purpose and will not result
in an additional reduction in the Certificate
Balance of the Class of Certificates in
respect of which any such reimbursement is
made.
The holders of the Certificates may also
receive portions of any Prepayment Premiums
and Yield Maintenance Charges to the extent
described under "Description of the
Certificates--Distributions--Allocation of
Prepayment Premiums and Yield Maintenance
Charges" herein. Such distributions will be
in addition to the distributions of interest,
if any, made to such holders from the
Available Distribution Amount on each
Distribution Date.
P&I Advances ....................Subject to a recoverability determination, as
described herein, and further subject to the
reduced advancing obligations in respect of
certain Required Appraisal Loans (as defined
herein) and certain Mortgage Loans as to
which the Monthly Payment has been reduced as
part of a modification or otherwise, the
Master Servicer will be required to make
advances (each, a "P&I Advance") with
respect to each Distribution Date in an
amount that is generally equal to the
aggregate of all Scheduled Payments (other
than Balloon Payments) and any Assumed
Scheduled Payments, net of related Servicing
Fees and any related Principal Recovery Fees
(each as defined herein), due or deemed due,
as the case may be, on or in respect of the
Mortgage
S-19
<PAGE>
Loans during the related Collection Period,
in each case to the extent that such amount
was not paid by or on behalf of the related
borrower or otherwise collected as of the
close of business on the last day of the
related Collection Period. Pursuant to the
terms of the Pooling and Servicing Agreement,
if the Master Servicer fails to make a
required P&I Advance, the Trustee shall then
be obligated to make such P&I Advance, and if
the Trustee fails to make a required P&I
Advance, the Fiscal Agent will then be
obligated to make such P&I Advance, in each
case subject to a recoverability
determination, as described herein. No
default by the Trustee will be deemed to have
occurred if the Fiscal Agent makes such P&I
Advance in a timely manner, as set forth in
the Pooling and Servicing Agreement.
As more fully described herein, the Master
Servicer (or the Trustee or Fiscal Agent, as
applicable) will be entitled to interest on
any P&I Advance made by it, and each of the
Master Servicer, the Special Servicer, the
Trustee and the Fiscal Agent will be entitled
to interest on certain reimbursable servicing
expenses incurred by any of them. Such
interest will accrue from the date any such
P&I Advance is made or such servicing expense
is incurred at a rate per annum equal to the
"prime rate" published in the "Money Rates"
section of The Wall Street Journal, as such
"prime rate" may change from time to time
(the "Reimbursement Rate"); and such
interest will be compounded annually and will
be paid, contemporaneously with the
reimbursement of such P&I Advance or
servicing expense, out of general collections
on the Mortgage Pool then on deposit in the
Certificate Account. See "Description of the
Certificates--P&I Advances" herein and
"Description of the Certificates--Advances in
Respect of Delinquencies" and "Description of
the Pooling Agreements--Certificate Account"
in the Prospectus.
Compensating Interest Payments ..To the extent of its servicing compensation for
the related Collection Period, including
Prepayment Interest Excesses (as defined
below) received during such Collection
Period, the Master Servicer is required to
make a non-reimbursable payment (a
"Compensating Interest Payment") with
respect to each Distribution Date to cover
the aggregate of any Prepayment Interest
Shortfalls incurred during such Collection
Period. A "Prepayment Interest Shortfall" is
a shortfall in the collection of a full
month's interest (net of the related Master
Servicing Fee and the Additional Servicing
Fee) and without regard to any Prepayment
Premium or Yield Maintenance Charge actually
collected) on any Mortgage Loan by reason of
a full or partial principal prepayment made
prior to its Due Date in any Collection
Period. A "Prepayment Interest Excess" is a
payment of interest (net of the related
Master Servicing Fee and the Additional
Servicing Fee) made in connection with any
fullor partial prepayment of a Mortgage Loan
after its DueDate in any Collection Period,
which payment of interest is intended to
cover the period on and after such Due Date
(exclusive of any Prepayment Premium or Yield
Maintenance Charge actually collected). The
"Net Aggregate Prepayment Interest Shortfall"
for any Distribution Date will be the amount,
S-20
<PAGE>
if any, by which (a) the aggregate of any
Prepayment Interest Shortfalls incurred
during the related Collection Period exceeds
(b) any Compensating Interest Payment made by
the Master Servicer with respect to such
Distribution Date. See "Servicing of the
Mortgage Loans--Servicing and Other
Compensation and Payment of Expenses" and
"Description of the Certificates--
Distributions--Distributable Certificate
Interest" herein.
Subordination; Allocation of
Losses and Certain Expenses .....The rights of holders of the Class B, Class C,
Class D, Class E and the Private Certificates
(collectively, the "Subordinate
Certificates"), to receive distributions of
amounts collected or advanced on the Mortgage
Loans will, in each case, be subordinated, to
the extent described herein, to the rights of
holders of the Class A and Class IO
Certificates (collectively, the "Senior
Certificates") and each other such Class of
Subordinate Certificates, if any, with an
earlier alphabetical Class designation. This
subordination is intended to enhance the
likelihood of timely receipt by the holders
of the Senior Certificates of the full amount
of Distributable Certificate Interest payable
in respect of such Classes of Certificates on
each Distribution Date, and the ultimate
receipt by the holders of each Class of the
Class A Certificates of principal equal to
the entire related Certificate Balance.
Similarly, but to decreasing degrees, this
subordination is also intended to enhance the
likelihood of timely receipt by the holders
of the Class B, Class C, Class D and Class E
Certificates of the full amount of
Distributable Certificate Interest payable in
respect of such Classes of Certificates on
each Distribution Date, and the ultimate
receipt by the holders of such Certificates
of, in the case of each such Class, principal
equal to the entire related Certificate
Balance. The protection afforded to the
holders of the Offered Certificates by means
of the subordination referred to above will
be accomplished by (i) the application of the
Available Distribution Amount on each
Distribution Date in the order described
above in this Summary under "--Description of
the Certificates--Distributions" and (ii) by
the allocation of Realized Losses and
Additional Trust Fund Expenses as described
below. No other form of credit support will
be available for the benefit of the holders
of the Offered Certificates.
On each Distribution Date, following all
distributions on the Certificates to be made
on such date, the aggregate of all Realized
Losses and Additional Trust Fund Expenses
that have been incurred since the Cut-off
Date through the end of the related
Collection Period and that have not
previously been so allocated will be
allocated, subject to the limitations
described herein, first to the Private
Certificates in the order described in the
Pooling and Servicing Agreement, and then to
the Class E, Class D, Class C and Class B
Certificates, in that order, until the
Certificate Balance of each such Class has
been reduced to zero. Thereafter any
additional Realized Losses and Additional
Trust Fund Expenses will be allocated,
subject to the limitations described herein,
to the Class A-1, Class A-2 and Class A-3
Certificates, pro rata, in proportion to
their outstanding Certifi-
S-21
<PAGE>
cate Balances (in each such case, in
reduction of the related Certificate
Balance). See "Description of the
Certificates--Subordination; Allocation of
Losses and Certain Expenses" herein.
Any Realized Loss or Additional Trust Fund
Expenses allocated in reduction of the
Certificate Balance of any Class of
Sequential Pay Certificates will result in a
corresponding reduction in the notional
amount of the related Class IO Component.
Treatment of REO Properties .....Notwithstanding that a Mortgaged Property may
be acquired on behalf of the
Certificateholders through foreclosure, deed
in lieu of foreclosure or otherwise (upon
acquisition, an "REO Property"), the related
Mortgage Loan will be treated, for purposes
of determining (i) distributions on the
Certificates, (ii) allocations of Realized
Losses and Additional Trust Fund Expenses to
the Certificates and (iii) the amount of fees
payable to the Trustee, the Master Servicer
and the Special Servicer under the Pooling
and Servicing Agreement, as having remained
outstanding until such REO Property is
liquidated. In connection therewith,
operating revenues and other proceeds derived
from such REO Property (net of related
operating costs, including certain
reimbursements payable to the Master Servicer
or the Special Servicer in connection with
the operation and disposition of such REO
Property) will be "applied" by the Master
Servicer as principal, interest and other
amounts that would have been "due" on such
Mortgage Loan, and the Master Servicer will
be required to make P&I Advances in respect
of such Mortgage Loan, in all cases as if
such Mortgage Loan had remained outstanding.
Optional Termination ............Each of the Master Servicer, the Special
Servicer, the Depositor, Lehman Brothers Inc.
and the Majority Subordinate
Certificateholder (as defined herein) will
have an option to purchase all of the
Mortgage Loans and REO Properties, and
thereby effect termination of the Trust Fund
and early retirement of the then outstanding
Certificates, on any Distribution Date on
which the aggregate Stated Principal Balance
of the Mortgage Pool is less than 1% of the
Initial Pool Balance. See "Description of the
Certificates--Termination" herein and in the
Prospectus.
Certain Investment
Considerations ..................The yield to maturity of a Class A-1, Class
A-2, Class A-3, Class B, Class C, Class D or
Class E Certificate purchased at a discount
or premium will be affected by the rate of
prepayments and other unscheduled collections
of principal on or in respect of the Mortgage
Loans and the allocation thereof to reduce
the principal balance of such Certificate. An
investor should consider, in the case of any
such Certificate purchased at a discount, the
risk that a slower than anticipated rate of
prepayments could result in a lower than
anticipated yield and, in the case of any
such Certificate purchased at a premium, the
risk that a faster than anticipated rate of
prepayments could result in a lower than
anticipated yield. IN ADDITION, THE YIELD TO
MATURITY OF THE CLASS IO CERTIFICATES WILL BE
HIGHLY SENSITIVE TO THE RATE AND TIMING OF
PRINCIPAL PAYMENTS (INCLUDING BY REASON OF
PREPAYMENTS, DEFAULTS AND LIQUIDATIONS) ON
THE MORTGAGE LOANS, AND INVESTORS IN THE
CLASS IO CERTIFICATES SHOULD FULLY
S-22
<PAGE>
CONSIDER THE ASSOCIATED RISKS, INCLUDING THE
RISK THAT A RAPID RATE OF PREPAYMENTS AND/OR
LIQUIDATIONS IN RESPECT OF THE MORTGAGE LOANS
COULD RESULT IN THE FAILURE OF SUCH INVESTORS
TO FULLY RECOUP THEIR INITIAL INVESTMENTS.
See "Yield and Maturity Considerations"
herein and in the Prospectus. The allocation
to any Class of any Prepayment Premium or
Yield Maintenance Charge may be insufficient
to offset fully any adverse effects on the
anticipated yield to maturity resulting from
the corresponding principal prepayment. See
"Description of Certificates--Distributions--
Allocation of Prepayment Premiums and Yield
Maintenance Charges" herein.
In addition, insofar as an investor's initial
investment in any Offered Certificate is
returned in the form of payments of principal
thereon, there can be no assurance that such
amounts can be reinvested in comparable
alternative investments with comparable
yields. Investors in the Offered Certificates
should consider that, as of the Cut-off Date,
certain of the Mortgage Loans may be prepaid
at any time and the remainder may be prepaid
at any time after the expiration of the
applicable Lock-Out Period (as defined
herein), subject, in most cases, to the
payment of a Prepayment Premium or Yield
Maintenance Charge. See "Description of the
Mortgage Pool--Certain Terms and Conditions
of the Mortgage Loans--Prepayment Provisions"
herein. Accordingly, the rate of prepayments
on the Mortgage Loans is likely to be
inversely related to the level of prevailing
market interest rates (and, presumably, to
the yields on comparable alternative
investments).
Certain Federal Income Tax
Consequences ....................Three separate "real estate mortgage investment
conduit" ("REMIC") elections will be made
with respect to the Trust Fund for federal
income tax purposes, with the resulting
REMICs being herein referred to as "REMIC I,"
"REMIC II" and "REMIC III." The assets of
REMIC I will consist of the Mortgage Loans,
any REO Properties acquired on behalf of the
Certificateholders and the Certificate
Account (see "Description of the Pooling
Agreements--Certificate Account" in the
Prospectus). For federal income tax purposes,
(a) the separate noncertificated regular
interests in REMIC I will be the "regular
interests" in REMIC I and will constitute the
assets of REMIC II, (b) the Class R-I
Certificates will be the sole class of
"residual interests" in REMIC I, (c) the
separate noncertificated regular interests in
REMIC II will be the "regular interests" in
REMIC II and will constitute the assets of
REMIC III, (d) the Class R-II Certificates
will be sole class of "residual interests" in
REMIC II, (e) the REMIC Regular Certificates
(or, in the case of the Class IO
Certificates, the Class IO Components) will
be the "regular interests" in REMIC III and
generally will be treated as debt instruments
of REMIC III, and (f) the Class R-III
Certificates will be the sole class of
"residual interests" in REMIC III.
The Class A-1, Class A-2, Class A-3, Class B,
Class C and Class D Certificates will not,
and the Class E and IO Certificates will, be
S-23
<PAGE>
treated as having been issued with original
issue discount for federal income tax
reporting purposes. The prepayment assumption
that will be used for purposes of computing
the accrual of original issue discount,
market discount and premium, if any, for
federal income tax purposes will be equal to
a CPR of 0%, except that it is assumed that
the ARD Loans pay their respective
outstanding principal balances on their
related Anticipated Repayment Dates. However,
no representation is made that the Mortgage
Loans will prepay at that rate or at any
other rate.
The Offered Certificates will be treated as
"real estate assets" within the meaning of
Section 856(c)(5)(A) of the Code. In
addition, interest (including original issue
discount) on the Offered Certificates will be
interest described in Section 856(c)(3)(B) of
the Code. However, the Offered Certificates
will generally only be considered assets
described in Section 7701(a)(19)(C) of the
Code to the extent that the Mortgage Loans
are secured by residential property and,
accordingly, an investment in the Offered
Certificates may not be suitable for certain
thrift institutions.
For further information regarding the federal
income tax consequences of investing in the
Offered Certificates, see "Certain Federal
Income Tax Consequences" herein and in the
Prospectus.
ERISA Considerations ............A fiduciary of any employee benefit plan or
other retirement arrangement subject to the
Employee Retirement Income Security Act of
1974, as amended ("ERISA"), or Section 4975
of the Code (a "Plan") should review
carefully with its legal advisors whether the
purchase or holding of Offered Certificates
could give rise to a transaction that is
prohibited or is not otherwise permitted
either under ERISA or Section 4975 of the
Code or whether there exists any statutory or
administrative exemption applicable to an
investment therein.
Lehman Brothers Inc. has received from the U.S.
Department of Labor (the "DOL") an
individual Prohibited Transaction Exemption
that generally exempts from the application
of certain of the prohibited transaction
provisions of Sections 406(a) and (b) and
407(a) of ERISA and the excise taxes imposed
on such prohibited transactions by Section
4975(a) and (b) of the Code, transactions
relating to the purchase, sale and holding of
pass-through certificates underwritten by
Lehman Brothers Inc. provided that certain
conditions are satisfied.
The Depositor expects that the Prohibited
Transaction Exemption will generally apply to
the Senior Certificates, but it will not
apply to the other Classes of Offered
Certificates. ACCORDINGLY, EXCEPT AS
DESCRIBED HEREIN, THE CLASS B, CLASS C, CLASS
D AND CLASS E CERTIFICATES SHOULD NOT BE
ACQUIRED BY A PLAN OR ANY INVESTOR HOLDING
ASSETS OF A PLAN. PURCHASERS USING INSURANCE
COMPANY GENERAL ACCOUNT FUNDS TO EFFECT SUCH
PURCHASE SHOULD CONSIDER THE AVAILABILITY OF
PROHIBITED TRANSACTION CLASS EXEMPTION 95-60
(60 FED. REG. 35925, JULY 12, 1995) ISSUED BY
THE DOL. SEE "ERISA CONSIDERATIONS" HEREIN
AND IN THE PROSPECTUS.
S-24
<PAGE>
Ratings .........................It is a condition of their issuance that the
Offered Certificates receive the ratings from
each of Moody's Investors Service, Inc.
("Moody's"), Duff & Phelps Credit Rating Co.
("DCR") and, except for the Class IO
Certificates, Standard & Poor's Ratings
Services, a division of The McGraw-Hill
Companies, Inc. ("Standard & Poor's" and,
together with Moody's and Standard & Poor's,
the "Rating Agencies") set forth on the
cover page of this Prospectus Supplement. The
ratings on the Offered Certificates address
the likelihood of the timely receipt by
holders thereof of all distributions of
interest to which they are entitled and,
except in the case of the Class IO
Certificates, distributions of principal by
the Rated Final Distribution Date set forth
on the cover page of this Prospectus
Supplement. A security rating is not a
recommendation to buy, sell or hold
securities and may be subject to revision or
withdrawal at any time by the assigning
rating organization. A security rating does
not represent any assessment of (i) the
likelihood or frequency of principal
prepayments or default interest on the
Mortgage Loans, (ii) the degree to which such
prepayments might differ from those
originally anticipated or (iii) whether and
to what extent Prepayment Premiums and Yield
Maintenance Charges will be received. Also, a
security rating does not represent any
assessment of the yield to maturity that
investors may experience or the possibility
that the holders of the Class IO Certificates
might not fully recover their investment in
the event of rapid prepayments of the
Mortgage Loans (including both voluntary and
involuntary prepayments). Therefore, such
security rating addresses credit risk and not
the risk of prepayment. The Class IO
Certificates' notional amount upon which
interest is calculated is reduced by the
allocation of Realized Losses and
prepayments, whether voluntary or
involuntary. A downgrade, qualification or
withdrawal of a rating with respect to the
Enhancement Insurer, a provider of a residual
value insurance policy, a Tenant or a
Guarantor may adversely affect the ratings of
the Offered Certificates. See "Ratings"
herein and "Risk Factors--Limited Nature of
Ratings" in the Prospectus.
Legal Investment ................Any Offered Certificates rated in the category
of "AAA" or "AA" (or the equivalent) by at
least one Rating Agency or Fitch (as defined
herein) will constitute "mortgage related
securities" pursuant to the Secondary
Mortgage Market Enhancement Act of 1984, as
amended ("SMMEA"). All other Offered
Certificates ("Non-SMMEA Certificates")
will not constitute "mortgage related
securities" for purposes of SMMEA. As a
result, the appropriate characterization of
the Non-SMMEA Certificates under various
legal investment restrictions, and thus the
ability of investors subject to these
restrictions to purchase the Non-SMMEA
Certificates of any Class, may be subject to
significant interpretative uncertainties. In
addition, institutions whose investment
activities are subject to review by federal
or state regulatory authorities may be or may
become subject to restrictions on the
investment by such institutions in certain
forms of mortgage backed securities.
Investors should consult their own legal
advisors to determine whether and to what
extent the Offered Certificates constitute
legal investments for them. See "Legal
Investment" herein and in the Prospectus.
S-25
<PAGE>
RISK FACTORS
Prospective purchasers of the Offered Certificates of any Class should
consider, among other things, the following risk factors (as well as the risk
factors set forth under "Risk Factors" in the Prospectus) in connection with an
investment therein.
THE CERTIFICATES
Limited Liquidity. There is currently no secondary market for the Offered
Certificates. While each of the Underwriters currently intends to make a
secondary market in the Offered Certificates, neither is under any obligation to
do so. Accordingly, there can be no assurance that a secondary market for the
Offered Certificates will develop. Moreover, if a secondary market does develop,
there can be no assurance that it will provide holders of the Offered
Certificates with liquidity of investment or that it will continue for the life
of the Offered Certificates. Any such secondary market may provide less
liquidity to investors than any comparable market for securities that evidence,
for example, interests solely in single-family mortgage loans. The Certificates
will not be listed on any securities exchange.
Certain Yield and Maturity Considerations. The yield on the Class IO
Certificates and any other Classes of Offered Certificates that are purchased at
a discount or premium will be affected by the rate and timing of principal
payments applied or otherwise resulting in reduction of the Certificate Balance
of such Class of Certificates (or, in the case of the Class IO Certificates, the
notional amount of any Class IO Component), which in turn will be affected by
(i) the rate and timing of principal payments and collections on the Mortgage
Loans, particularly unscheduled payments or collections in the form of voluntary
prepayments of principal or unscheduled recoveries of principal due to defaults,
casualties or condemnations whether before or after the scheduled maturity date
of the related Mortgage Loans, and (ii) the order of priority of distributions
of principal in respect of the Sequential Pay Certificates. The rate and timing
of unscheduled payments and collections of principal on the Mortgage Loans is
impossible to accurately predict and will be affected by a variety of factors,
including, without limitation, the level of prevailing interest rates,
restrictions on voluntary prepayments contained in the Mortgage Notes, the
availability of mortgage credit and other economic, demographic, geographic, tax
and legal factors. In general, however, if prevailing interest rates fall
significantly below the Mortgage Rates on the Mortgage Loans, borrowers under
the Mortgage Loans will have an increased incentive to prepay. As described
herein, the Principal Distribution Amount for each Distribution Date will be
distributable entirely in reduction of the Certificate Balance of the Class A-1,
Class A-2 and Class A-3 Certificates, in that order (unless the aggregate
Certificate Balance of the Subordinate Certificates has been reduced to zero),
in each such case until the related Certificate Balance thereof is reduced to
zero, and will thereafter be distributable in its entirety in respect of each
remaining Class of Sequential Pay Certificates, sequentially in alphabetical
order of Class designation, until the related Certificate Balance of each such
Class is, in turn, reduced to zero. See "Description of the
Certificates--Distributions--Application of the Available Distribution Amount"
herein. Accordingly, the actual rate of principal payments on the Mortgage Loans
may have different effects on the yields of the respective Classes of Offered
Certificates. Any payment in reduction of the Certificate Balance of a Class of
Sequential Pay Certificates will also result in a corresponding reduction in the
notional amount of the related Class IO Component. Thus, the yield on the Class
IO Certificates will be extremely sensitive to the rate and timing of principal
payments on the Mortgage Loans, and the more quickly the notional amount of any
Class IO Component is reduced, the greater will be the negative effect on their
yields, to the extent such effect is not offset by distributions of a portion of
any applicable Prepayment Premiums or Yield Maintenance Charges to the holders
thereof, as described under "Description of the
Certificates--Distributions--Allocation of Prepayment Premiums and Yield
Maintenance Charges" herein. In addition, the Mortgage Loans may not require the
payment of Prepayment Premiums or Yield Maintenance Charges in the event of
involuntary prepayments resulting from casualty or condemnation. Furthermore, in
the event of a liquidation of a Mortgage Loan following a default, the
liquidation proceeds may be insufficient to cover any Prepayment Premium or
Yield Maintenance Charge, together with all principal, interest and other sums
that may be due and owing in respect of such Mortgage Loan, and the obligation
to pay such Prepayment Premium or Yield Maintenance Charge under those
circumstances may be unenforceable. Accordingly, prospective investors in the
Class IO Certificates should consider the associated risks, including the risk
that a rapid rate of prepayments on the Mortgage Loans could result in the
failure of such investors to fully recoup their initial investments.
S-26
<PAGE>
The yield on any Offered Certificate also will be affected by the rate and
timing of losses attributable to defaults on the Mortgage Loans, the severity of
such losses and the extent to which such losses and related expenses are applied
in reduction of the actual or notional principal amount of such Certificate or
otherwise reduce the amount of funds available for distribution to the holder of
such Certificate. To the extent described herein, the Private Certificates are
subordinate in right and time of payment to the Offered Certificates and will
bear shortfalls in collections and losses incurred in respect of the Mortgage
Loans prior to the Offered Certificates; and the Class B, Class C, Class D and
Class E Certificates are subordinate in right and time of payment to the Senior
Certificates and will bear such shortfalls and losses prior to the Senior
Certificates, in reverse alphabetical order of Class designation. The Class A-1,
Class A-2 and Class A-3 Certificates will bear shortfalls in collections and
losses incurred in respect of the Mortgage Loans pro rata, in proportion to
their respective outstanding Certificate Balances. However, until the first
Distribution Date after the aggregate of the Certificate Balances of the
Subordinate Certificates has been reduced to zero, (i) the Class A-3
Certificates will receive principal payments only after the Certificate Balances
of the Class A-2 and Class A-1 Certificates have been reduced to zero and (ii)
the Class A-2 Certificates will receive principal payments only after the
Certificate Balance of the Class A-1 Certificates has been reduced to zero. As a
result, the shortfalls and losses allocated to the Class A-1, Class A-2 and
Class A-3 Certificates will have a greater effect on the Class A-3 Certificates
than on the Class A-1 and Class A-2 Certificates and, depending on the timing of
such shortfalls or losses, a greater effect on the Class A-2 Certificates than
on the Class A-1 Certificates. Any Realized Loss or Additional Trust Fund
Expenses allocated in reduction of the Certificate Balance of any Class of
Sequential Pay Certificates will result in a corresponding reduction in the
notional amount of the corresponding Class IO Component. See "Description of the
Certificates--Distributions" and "--Subordination; Allocation of Losses and
Certain Expenses" herein and "Yield and Maturity Considerations" herein and in
the Prospectus.
The Pass-Through Rate applicable to each Class IO Component will be
variable and will be equal to the Weighted Average Net Mortgage Rate from time
to time minus the Pass-Through Rate on the Class of Sequential Pay Certificates
related to such Class IO Component. Accordingly, the Pass-Through Rate
applicable to each such Class IO Component and, correspondingly, the yield on
the Class IO Certificates will be sensitive to changes in the relative
composition of the Mortgage Pool as a result of scheduled amortization,
voluntary prepayments and liquidations. See "Description of the
Certificates--Distributions" and "Subordination; Allocation of Losses and
Certain Expenses" herein and "Yield and Maturity Considerations" herein and in
the Prospectus.
Potential Conflicts of Interest. Subject to certain conditions described
herein, the Pooling and Servicing Agreement will permit the holder (or holders)
of the majority of the Voting Rights (as defined herein) allocated to the Class
of Sequential Pay Certificates that has the latest alphabetical Class
designation and that has a Certificate Balance that is greater than 25% of its
original Certificate Balance (or, if no Class of Sequential Pay Certificates has
a Certificate Balance that is greater than 25% of its original Certificate
Balance, the then outstanding Class of Sequential Pay Certificates with the
latest alphabetical Class designation) to replace the Special Servicer or any
successor thereafter appointed and to select the Controlling Class
Representative from whom the Special Servicer will seek advice and approval and
take direction under certain circumstances, as described herein. The replacement
Special Servicer may be a Certificateholder of such Class or an affiliate of any
such Certificateholder. As described herein, any such Special Servicer will have
considerable latitude in determining to liquidate or modify defaulted Mortgage
Loans. In addition, the Special Servicer will perform certain servicing
functions with respect to the Mortgage Loans, pursuant to the Pooling and
Servicing Agreement. See "Servicing of the Mortgage Loans--Modifications,
Waivers and Amendments" herein. It is contemplated that the initial Special
Servicer or an affiliate thereof may purchase some or all of the Certificates of
one or more Classes of Private Certificates, including the initial Controlling
Class of Sequential Pay Certificates, and the Special Servicer or an affiliate
thereof is not prohibited from purchasing the Certificates of any other Class.
Although the Special Servicer will be obligated to observe the terms of the
Pooling and Servicing Agreement and will be governed by the servicing standard
described herein, it may, especially if it is itself a Certificateholder, have
interests when dealing with defaulted Mortgage Loans that are in conflict with
those of holders of Offered Certificates. For instance, a Special Servicer that
is a Certificateholder could seek to mitigate the potential for loss to its
Class from a troubled Mortgage Loan by deferring enforcement in the hope of
maximizing future proceeds. However, such action could result in less proceeds
to the Trust Fund than would have been realized if earlier action had been
taken. In connection with the servicing of the Specially Serviced Mortgage
Loans, the Special Servicer may, at the direction of the Controlling Class
Representative, take actions with respect to such Specially Serviced Mortgage
Loans that could adversely affect the holders of some or all of the Classes of
Offered Certificates. It is possible that the Controlling Class Representative
S-27
<PAGE>
may direct the Special Servicer to take actions which conflict with the
interests of the holders of certain Classes of Offered Certificates.
THE MORTGAGE LOANS
Risks of Lending on Income-Producing Properties. The Mortgaged Properties
consist entirely of income-producing real estate. Lending on the security of
income-producing real estate is generally viewed as exposing a lender to a
greater risk of loss than lending on the security of single-family residences.
Income property lending typically involves larger loans than single-family
lending. In addition, and unlike loans made on the security of single family
residences, repayment of loans made on the security of income-producing real
property depends upon the ability of the related real estate project (i) to
generate income sufficient to pay operating expenses and leasing commissions, to
make necessary repairs, tenant improvements and capital improvements and to pay
debt service and (ii) in the case of loans that do not fully amortize over their
terms, to retain sufficient value to permit the borrower to pay off the loan at
maturity by sale or refinancing. A number of factors, many beyond the control of
the property owner, can affect the ability of an income-producing real estate
project to generate sufficient net operating income to pay debt service and/or
to maintain its value. Among these factors are economic conditions generally and
in the area of the project, the age, quality and design of the project and the
degree to which it competes with other projects in the area, changes or
continued weakness in specific industry segments, increases in operating costs,
the willingness and ability of the owner to provide capable property management
and maintenance and, in the case of Mortgaged Properties that are retail,
industrial/warehouse or office properties, the degree to which the project's
revenue is dependent upon a single tenant or user (as is the case with Mortgaged
Properties related to Credit Lease Loans), a small group of tenants, tenants
concentrated in a particular business or industry and the competition to any
such tenants. If leases are not renewed or replaced, if tenants default and/or
if rental rates fall and/or if operating expenses increase, the borrower's
ability to repay the loan may be impaired and the resale value of the property,
which is substantially dependent upon the property's ability to generate income,
may decline. In addition, there are other factors, including changes in zoning
or tax laws, the availability of credit for refinancing, and changes in interest
rate levels that may adversely affect the value of a project (and thus the
borrower's ability to sell or refinance) without necessarily affecting the
ability to generate current income.
In addition, particular types of income properties are exposed to
particular risks. For instance, office properties may require their owners to
expend significant amounts of cash to pay for general capital improvements,
tenant improvements and costs of re-leasing space. Also, office properties that
are not equipped to accommodate the needs of modern businesses may become
functionally obsolete and thus non-competitive. Multifamily projects are part of
a market that, in general, is characterized by low barriers to entry. Thus, a
particular apartment market with historically low vacancies could experience
substantial new construction, and a resultant oversupply of units, in a
relatively short period of time. Since multifamily apartment units are typically
leased on a short-term basis, the tenants who reside in a particular project
within such a market may easily move to alternative projects with more desirable
amenities or locations. The rent limitations imposed on Section 42 Properties
may adversely affect the ability of the applicable borrowers to increase rents
to maintain such Mortgaged Properties in proper condition during periods of
rapid inflation or declining market value of such Mortgaged Properties. In
addition, the income restrictions on tenants imposed by Section 42 of the Code
may reduce the number of eligible tenants in such Mortgaged Properties and
result in a reduction in occupancy rates applicable thereto. See "Description of
the Mortgage Pool--Certain Terms and Conditions of the Mortgage Loans--Low
Income Housing Tax Credits" herein. Shopping centers, in general, are affected
by the health of the retail industry, which is currently undergoing a
consolidation and is experiencing changes due to the growing market share of
"off-price" retailing, and a particular shopping center may be adversely
affected by the bankruptcy or decline in drawing power of an anchor tenant, a
shift in consumer demand due to demographic changes (for example, population
decreases or changes in average age or income) and/or changes in consumer
preference (for example, to discount retailers). See "Description of the
Mortgage Pool--Additional Mortgage Loan Information--Certain Lease Matters"
herein. Industrial properties may be adversely affected by reduced demand for
industrial space occasioned by a decline in a particular industry segment (for
example, a decline in defense spending), and a particular industrial property
that suited the needs of its original tenant may be difficult to re-let to
another tenant or may become functionally obsolete relative to newer properties.
See "Risk Factors--Risks Associated with Certain Mortgage Loans and Mortgaged
Properties" in the Prospectus.
In the case of retail properties, the failure of an anchor tenant to renew
its lease, the termination of an anchor tenant's lease, the bankruptcy or
economic decline of an anchor tenant, or the cessation of the business of an
anchor
S-28
<PAGE>
at its store, notwithstanding its continued payment of rent after "going dark",
can have a particularly negative effect on the economic performance of a
shopping center property given the importance of anchor tenants in attracting
traffic to other stores within the same shopping center. In addition, the
failure of one or more major tenants, such as an anchor tenant, to operate from
its premises may entitle other tenants to rent reductions or the right to
terminate their leases. For several Mortgage Loans, the land and improvements
utilized by an anchor or other tenant are not subject to the related Mortgage.
Mortgage Loans secured by liens on residential health care facilities pose
risks not associated with loans secured by liens on other types of
income-producing real estate. Providers of long-term nursing care, assisted
living and other medical services are subject to federal and state laws that
relate to the adequacy of medical care, distribution of pharmaceuticals, rate
setting, equipment, personnel, operating policies and additions to facilities
and services and, to the extent dependent on patients whose fees are reimbursed
by private insurers, to the reimbursement policies of such insurers. The failure
of any of such borrower to maintain or renew any required license or regulatory
approval could prevent it from continuing operations at a Mortgaged Property (in
which case no revenues would be received from such property or portion thereof
requiring licensing) or, if applicable, bar it from participation in government
reimbursement programs. Furthermore, in the event of foreclosure, there can be
no assurance that the Trustee or any other purchaser at a foreclosure sale would
be entitled to the rights under such licenses and such party may have to apply
in its own right for such a license. There can be no assurance that a new
license could be obtained or that the related Mortgage Property would be
adaptable to other uses. To the extent any nursing home receives a significant
portion of its revenues from government reimbursement programs, primarily
Medicaid and Medicare, such revenue may be subject to statutory and regulatory
changes, retroactive rate adjustments, administrative rulings, policy
interpretations, delays by fiscal intermediaries and government funding
restrictions. Moreover, governmental payors have employed cost-containment
measures that limit payments to health care providers, and there are currently
under consideration various proposals in the United States Congress that could
materially change or curtail those payments. Accordingly, there can be no
assurance that payments under government reimbursement programs will, in the
future, be sufficient to fully reimburse the cost of caring for program
beneficiaries. If not, net operating income of the Mortgaged Properties that
receive substantial revenues from those sources, and consequently the ability of
the related borrowers to meet their Mortgage Loan obligations, could be
adversely affected. Under applicable federal and state laws and regulations,
including those that govern Medicare and Medicaid programs, only the provider
who actually furnished the related medical goods and services may sue for or
enforce its rights to reimbursement. Accordingly, in the event of foreclosure,
none of the Trustee, the Master Servicer, the Special Servicer or a subsequent
lessee or operator of the property would generally be entitled to obtain from
federal or state governments any outstanding reimbursement payments relating to
services furnished at the respective properties prior to such foreclosure.
Various factors, including location, quality and franchise affiliation (or
lack thereof), affect the economic viability of a hotel. Adverse economic
conditions, either local, regional or national, may limit the amount that may be
charged for a room and may result in a reduction in occupancy levels. The
construction of competing hotels or motels can have similar effects. Because
hotel rooms generally are rented for short periods of time, hotel properties
tend to respond more quickly to adverse economic conditions and competition than
do other commercial properties. The successful operation of a hotel with a
franchise affiliation may depend in part upon the strength of the franchisor,
the public perception of the franchise service mark and the continued existence
of any franchise license agreement. The transferability of a franchise license
agreement may be restricted, and a lender or other person that acquires title to
a hotel property as a result of foreclosure may be unable to succeed to the
borrower's rights under any franchise license agreement. Furthermore, the
ability of a hotel to attract customers, and some of such hotel's revenues, may
depend in large part on its having a liquor license. Such a license may not be
transferable (for example, in connection with a foreclosure).
Credit Lease Mortgaged Properties. Sixty-five (65) of the Mortgage Loans,
or 10.6%, are Credit Lease Loans. The payment of interest and principal on
Credit Lease Loans is dependent principally on the payment by each Tenant or
guarantor of the Tenant's Credit Lease (the "Guarantor"), if any, of Monthly
Rental Payments and other payments due under the terms of its Credit Lease. A
downgrade in the credit rating of the Tenant and/or the Guarantor may have a
related adverse effect on the rating of the Offered Certificates. In addition,
because the ability of a Credit Lease to service the related Credit Lease Loan
is dependent on revenue from a single Tenant, in the event of a default under a
Credit Lease or the associated guarantee, as the case may be, the Mortgagor may
not have the ability to make required payments on such Credit Lease Loan until
the premises are re-let. If a payment default on the Credit Lease Loan occurs,
the Special Servicer may be entitled to foreclose upon or otherwise realize upon
the related Mortgaged
S-29
<PAGE>
Property to recover amounts due under the Credit Lease Loan, and will also be
entitled to pursue any available remedies against the defaulting Tenant and any
Guarantor. Other than with respect to three Credit Lease Loans, or 0.3%, each
Credit Lease Loan which is a Balloon Loan is insured to the extent of the
related Balloon Payment through a residual value insurance policy. If a default
occurs under such Credit Lease Loans and no recovery is available from the
related Mortgagor, the Tenant or any Guarantor, the Special Servicer will be
entitled or able to recover in full the amount of the Balloon Payment due under
such Credit Lease Loan through the related residual value insurance policy after
the maturity date for such Credit Lease Loan. With respect to defaults other
than with respect to Balloon Payments (and defaults with respect to Balloon
Payments of the Credit Lease Loans which are Balloon Loans but do not benefit
from a residual value insurance policy), it is unlikely that the Special
Servicer will be able to recover in full the amounts then due under such Credit
Lease Loans. See "Description of the Mortgage Pool--Credit Lease Loans" herein.
Factors Affecting Lease Enhancement Policy Proceeds. With respect to each
Credit Lease Loan which is not secured by a Bond-Type Lease (as defined herein),
the Trustee is the beneficiary of a non-cancelable Lease Enhancement Policy (as
defined herein) obtained to cover certain lease termination (and abatement with
respect to losses arising out of a condemnation) events arising out of a
casualty to, or condemnation of, the related Mortgaged Property issued by Chubb
Custom Insurance Company (the "Enhancement Insurer"), which, as of the Cut-off
Date, was rated "AAA" by Standard & Poor's and "Aaa" by Moody's. The Lease
Enhancement Policy is subject to certain limited exclusions and does not insure
interest on Credit Lease Loans for a period of greater than 75 days past the
date of the occurrence of a Casualty or Condemnation Right (each as defined
herein). The Enhancement Insurer is not required to pay amounts due under the
Credit Lease Loan other than principal and, subject to the limitation above,
accrued interest, and therefore is not required to pay any Prepayment Premium or
Yield Maintenance Charge due thereunder or any amounts the related Mortgagor is
obligated to pay thereunder as reimbursement for outstanding Servicing Advances.
Certificateholders may be adversely affected by any failure by the
Enhancement Insurer to pay under the terms of the Lease Enhancement Policies,
and any downgrade of the credit rating of the Enhancement Insurer (or the
provider of a residual value insurance policy) may adversely affect the ratings
of the Offered Certificates. See "Description of the Mortgage Pool--Credit Lease
Loans" herein.
Nonrecourse Mortgage Loans. The Mortgage Loans are not insured or
guaranteed by any governmental entity or private mortgage insurer. The Depositor
has not undertaken any evaluation of the significance of the recourse provisions
of Mortgage Loans that may permit recourse against the related borrower or
another person in the event of a default. Accordingly, investors should consider
all of the Mortgage Loans to be nonrecourse loans as to which recourse in the
case of default will be limited to the related Mortgaged Property.
Environmental Law Considerations. Contamination of real property may give
rise to a lien on that property to assure payment of the cost of clean-up or, in
certain circumstances, may result in liability to the lender for that cost. Such
contamination may also reduce the value of a property. A "Phase I" environmental
site assessment was performed at each of the Mortgaged Properties. See
"Description of the Mortgage Pool--Assessments of Property Condition--
Environmental and Engineering Assessments" herein.
The Pooling and Servicing Agreement requires that the Special Servicer
obtain an environmental site assessment of a Mortgaged Property prior to taking
possession of the property through foreclosure or otherwise or assuming control
of its operation. Such requirement effectively precludes enforcement of the
security for the related Mortgage Note until a satisfactory environmental site
assessment is obtained (or until any required remedial action is thereafter
taken), but will decrease the likelihood that the Trust Fund will become liable
for a material adverse environmental condition at the Mortgaged Property.
However, there can be no assurance that the requirements of the Pooling and
Servicing Agreement will effectively insulate the Trust Fund from potential
liability for a materially adverse environmental condition at any Mortgaged
Property. See "Description of the Pooling Agreements--Realization Upon Defaulted
Mortgage Loans", "Risk Factors--Environmental Risks" and "Certain Legal Aspects
of Mortgage Loans and Leases--Environmental Considerations" in the Prospectus.
Balloon Payments. Three hundred thirty-seven (337) of the Mortgage Loans,
or 83.2%, do not fully amortize over their terms to maturity. Balloon Loans
involve a greater risk to a lender than fully-amortizing loans because the
ability of a borrower to make a Balloon Payment typically will depend upon its
ability either to fully refinance the loan or to sell the related mortgaged
property at a price sufficient to permit the borrower to make the Balloon
Payment.
S-30
<PAGE>
Moreover, and whether or not losses are ultimately sustained, any delay in the
collection of a Balloon Payment that would otherwise be distributable in respect
of a Class of Offered Certificates will likely extend the weighted average life
of such Class. The ability of a borrower to effect a refinancing or sale will be
affected by a number of factors, including the value of the related Mortgaged
Property, the level of available mortgage rates at the time of sale or
refinancing, the borrower's equity in the Mortgaged Property, the financial
condition and operating history of the borrower and the Mortgaged Property, tax
laws, prevailing general economic conditions and the availability of credit for
loans secured by multifamily or commercial, as the case may be, real properties
generally. See "Risk Factors--Balloon Payments; Borrower Default" in the
Prospectus.
In order to maximize recoveries on defaulted Mortgage Loans, the Pooling
and Servicing Agreement permits the Special Servicer to extend and modify
Mortgage Loans that are in material default or as to which a payment default
(including the failure to make a Balloon Payment) is imminent; subject, however,
to the limitations described under "Servicing of the Mortgage
Loans--Modifications, Waivers and Amendments" herein. There can be no assurance,
however, that any such extension or modification will increase the present value
of recoveries in a given case. Any delay in collection of a Balloon Payment that
would otherwise be distributable in respect of a Class of Offered Certificates,
whether such delay is due to borrower default or to modification of the related
Mortgage Loan, will likely extend the weighted average life of such Class of
Offered Certificates. See "Yield and Maturity Considerations" herein and in the
Prospectus.
Risk of Subordinated Debt. The Mortgaged Properties securing ten Mortgage
Loans, or 2.8%, are encumbered by subordinated debt. The existence of
subordinated debt encumbering any Mortgaged Property may increase the difficulty
of refinancing the related Mortgage Loan at maturity and the possibility that
reduced cash flow could result in deferred maintenance. Also, in the event that
the holder of the subordinated debt has filed for bankruptcy or been placed in
involuntary receivership, foreclosing on the Mortgaged Property could be
delayed. See "Certain Legal Aspects of Mortgage Loans and Leases--Subordinate
Financing" and "--Due-on-Sale and Due-on-Encumbrance" in the Prospectus.
DESCRIPTION OF THE MORTGAGE POOL
GENERAL
The Mortgage Pool will consist of 430 conventional, fixed rate Mortgage
Loans, with an Initial Pool Balance of $2,243,878,854, which will equal the
aggregate Cut-off Date Balance of such Mortgage Loans. The Cut-off Date Balances
of the Mortgage Loans range from $400,000 to $45,416,841, and the Mortgage Loans
have an average Cut-off Date Balance of $5,218,323. All percentages of the
Mortgage Loans, or of any specified group of Mortgage Loans, referred to herein
without further description are approximate percentages by aggregate Cut-off
Date Balance. References to percentages of Mortgaged Properties referred to
herein without further description are references to the percentages of the
Initial Pool Balance represented by the aggregate Cut-off Date Balance of the
related Mortgage Loans. For purposes of calculations herein, as shown on Annex A
hereto, each of the Mortgage Loans is deemed to be secured by one Mortgaged
Property, whether or not such Mortgaged Property is comprised of more than one
parcel. Mortgage Loans secured by multiple Mortgaged Properties located in more
than one state, such Mortgaged Properties are, for purposes of calculations
herein, deemed to be located only in the state of the Mortgaged Property or
Properties having the highest appraised value. All numerical information
provided herein with respect to the Mortgage Loans is provided on an approximate
basis.
All of the Mortgage Loans are evidenced by promissory notes (each a
"Mortgage Note"). Four hundred and twenty-eight (428) of the Mortgage Loans, or
99.8%, are secured by a mortgage, deed of trust or other similar security
instrument (a "Mortgage") that creates a first mortgage lien, and two of the
Mortgage Loans, or 0.2%, are each secured by a second mortgage lien (the related
first mortgage lien is also in the Mortgage Pool), on a fee simple estate (or
with respect to 14 Mortgage Loans, or 3.7%, on the borrower's leasehold estate)
in an income-producing real property (each, a "Mortgaged Property").
S-31
<PAGE>
Set forth below are the number of Mortgage Loans, and the approximate
percentage of the Initial Pool Balance represented by such Mortgage Loans, that
are secured by Mortgaged Properties operated for each indicated purpose:
PERCENTAGE OF
NUMBER OF INITIAL POOL
PROPERTY TYPE MORTGAGE LOANS BALANCE
------------- -------------- ---------
Multifamily ............................ 137(1) 30.5%
Retail ................................. 123(2) 30.4%
Office ................................. 38 10.5%
Hospitality ............................ 33(3) 8.7%
Health Care ............................ 16(4) 4.0%
Industrial/Retail ...................... 3 2.7%
Industrial/Warehouse ................... 10 2.1%
Mobile Home Park ....................... 2 0.2%
Self-Storage ........................... 2 0.2%
Mixed Use .............................. 1 0.1%
Credit Lease Loans ..................... 65(5) 10.6%
- ----------
(1) Including eight Mortgage Loans, or 0.8%, secured by properties which are
eligible to receive low-income housing tax credits pursuant to Section 42
of the Internal Revenue Code of 1986 (the "Code" and such properties, the
"Section 42 Properties").
(2) Including 72 Mortgage Loans, or 22.5%, secured by anchored retail
properties and 51 Mortgage Loans, or 8.0%, secured by unanchored retail
properties.
(3) All but two of such Mortgage Loans are secured by properties which are
affiliated with recognized hotel/motel franchisors.
(4) Including five Mortgage Loans, or 0.7%, secured by assisted living
facilities; three Mortgage Loans, or 1.1%, secured by congregate care
facilities; seven Mortgage Loan, or 1.3%, secured by skilled nursing care
facilities and one Mortgage Loan or 1.0%, secured by a skilled nursing care
facility and a congregate care facility.
(5) Including 56 Mortgage Loans, or 6.2%, secured by retail properties; three
Mortgage Loans, or 3.3%, secured by office properties; and six Mortgage
Loans, or 1.1%, secured by health and fitness or mixed-use properties or
solely by Mortgagor's interest with respect to a ground lease on a retail
property.
The Mortgaged Properties are located throughout 38 states. Set forth below
are the number of Mortgage Loans, and the approximate percentage of the Initial
Pool Balance represented by such Mortgage Loans, that are secured by Mortgaged
Properties located in the states with concentrations of Mortgage Loans above
5.0%:
PERCENTAGE OF
NUMBER OF INITIAL POOL
STATE MORTGAGE LOANS BALANCE
----- -------------- -----------
Florida ............................... 58 14.2%
New York .............................. 21 11.1%
Texas ................................. 55 10.6%
California ............................ 38 9.4%
Georgia ............................... 34 5.0%
No Mortgage Loan or group of Mortgage Loans to one borrower or group of
related borrowers exceeds 2.7% of the Initial Pool Balance. See "--Additional
Mortgage Loan Information."
MORTGAGE LOAN HISTORY
Two hundred fourteen (214) of the Mortgage Loans, or 50.3% (the "Lehman
Loans"), will be acquired by the Depositor from the Lehman Seller, which either
originated each such Mortgage Loan or acquired it in connection with its
commercial and multifamily mortgage loan conduit program. Two hundred sixteen
(216) of the Mortgage Loans, or 49.7% (the "FUNB Loans"), will be acquired by
the Depositor from FUNB, which either originated each such Mortgage Loan or
acquired it in connection with its commercial and multifamily mortgage loan
conduit program. All but 21 of the Mortgage Loans, or 2.4%, were originated in
1997.
S-32
<PAGE>
None of the Mortgage Loans was 30 days or more delinquent as of the Cut-off
Date, and no Mortgage Loan has been more than 30 days delinquent during the 12
months preceding the Cut-off Date.
CERTAIN TERMS AND CONDITIONS OF THE MORTGAGE LOANS
Mortgage Rates; Calculations of Interest. All of the Mortgage Loans bear
interest at Mortgage Rates that will remain fixed for their remaining terms,
except after the Anticipated Repayment Date with respect to seven of the
Mortgage Loans. See "--Amortization" below. Two hundred (200) of the Mortgage
Loans, or 44.7%, accrue interest on the basis (a "30/360 basis") of a 360-day
year consisting of twelve 30-day months, and 230 of the Mortgage Loans, or
55.3%, accrue interest on the basis (an "actual/360 basis") of the actual number
of days elapsed over a 360 day year.
Due Dates. All but one of the Mortgage Loans have Due Dates (that is, the
dates upon which the related Monthly Payments first become due) that occur on
the first day of each month. For purposes of calculating the Cut-off Date
Balance, the November 1997 Due Date of the remaining Mortgage Loan is deemed to
be on the Cut-off Date.
Amortization. Three hundred thirty-seven (337) of the Mortgage Loans, or
83.2%, provide for Monthly Payments based on amortization schedules
significantly longer than their respective terms to maturity. Four of the
Balloon Loans, or 2.8% (which are Credit Lease Loans), provide for increases in
the amount of their respective monthly payments at specified times in the
future. Seven of the Mortgage Loans (the "ARD Loans"), or 2.5%, provide that if
the unamortized principal amount thereof is not repaid on a date (the
"Anticipated Repayment Date") set forth in the related Mortgage Note, the
Mortgage Loan will accrue additional interest at the rate set forth therein and
the borrower will be required to apply excess monthly cash flow generated by the
Mortgaged Property (as determined in the related Mortgage) to the repayment of
principal outstanding on the Mortgage Loan. With respect to such Mortgage Loans,
no Prepayment Premiums or Yield Maintenance Charges will be due in connection
with any principal prepayment after the Anticipated Repayment Date. Fourteen
(14) of such self-amortizing Mortgage Loans, or 1.4%, which are Credit Lease
Loans, provide for increases in the amount of their respective monthly payments
at specified times in the future.Eighty-six (86) of the Mortgage Loans, or
14.3%, are self-amortizing. See "Risk Factors--Balloon Payments" herein.
Prepayment Provisions. As of the Cut-off Date, 429 of the Mortgage Loans,
or 99.6%, restrict or prohibit voluntary principal prepayment. In general, the
Mortgage Loans either (i) prohibit voluntary prepayments of principal for a
period (a "Lockout Period") ending on a date specified in the related Mortgage
Note and thereafter, in general, require that prepayments made for most of their
respective terms to maturity be accompanied by a Prepayment Premium and/or Yield
Maintenance Charge in excess of the amount prepaid (406 Mortgage Loans, or
92.9%); (ii) prohibit voluntary payments of principal for a Lockout Period and
thereafter permit voluntary principal prepayments in whole without material
restrictions (10 Mortgage Loans, or 1.7%) or (iii) permit voluntary principal
payments provided that the prepayment is accompanied by a Yield Maintenance
Charge or a Prepayment Premium for most of their respective terms to maturity
(13 Mortgage Loans, or 5.0%). With respect to 399 of the Mortgage Loans which
impose Yield Maintenance Charges, 366 of such Mortgage Loans, or 93.6% of such
Mortgage Loans, provide for the calculation of the Yield Maintenance Charge
using a discount rate equal to the applicable Treasury Rate (as set forth in the
related Mortgage Note), 30 of such Mortgage Loans, or 6.0% of such Mortgage
Loans, provide for the calculation of the Yield Maintenance Charge using a
discount rate equal to the applicable Treasury Rate plus 0.5%, and three of such
Mortgage Loans, or 0.4% of such Mortgage Loans, provide for the calculation of
the Yield Maintenance Charge using a discount rate equal to the applicable
Treasury Rate plus 1.0%. See "--Additional Mortgage Loan Information" herein.
Prepayment Premiums and Yield Maintenance Charges, if and to the extent
collected, will be distributed to the holders of the Offered Certificates as
described herein under "Description of the Certificates--Distributions--
Allocation of Prepayment Premiums and Yield Maintenance Charges." The Depositor
makes no representation as to the enforceability of the provisions of any
Mortgage Note requiring the payment of a Prepayment Premium or Yield Maintenance
Charge, or of the collectability of any Prepayment Premium or Yield Maintenance
Charge.
One hundred twenty-one (121) of the Mortgage Loans, or 31.1%, provide that
the holder of the Mortgage, following notice from the borrower that the borrower
intends to prepay the Mortgage Loan as permitted by the related Mortgage Note,
may require the borrower, in lieu of prepayment, to pledge to such holder
"Defeasance Collateral" and thereupon obtain a release of the Mortgaged Property
from the lien of the related Mortgage. In general, "Defeasance Collateral" is
required to consist of direct, non-callable United States Treasury obligations
that provide
S-33
<PAGE>
for payments prior, but as close as possible, to all successive Due Dates and
the scheduled maturity date, with each such payment being equal to or greater
than (with any excess to be returned to the borrower) the Monthly Payment and,
in the case of the scheduled maturity date, the Balloon Payment, due on such
date. The Pooling and Servicing Agreement will require the Master Servicer or
the Special Servicer to require each borrower that proposes to prepay its
Mortgage Loan to pledge instead Defeasance Collateral, but in each case subject
to certain conditions, including (i) that the defeasance would not have an
adverse effect on the REMIC status of any of REMIC I, REMIC II or REMIC III
(accordingly, no defeasance would be required prior to the second anniversary of
the Closing Date) and (ii) receipt of confirmation from each Rating Agency that
acceptance of a pledge of the Defeasance Collateral in lieu of a full prepayment
will not result in a downgrade, withdrawal or qualification of the rating then
assigned by it to any Class of Certificates.
Neither the Master Servicer nor the Special Servicer will be permitted to
waive or modify the terms of any Mortgage Loan prohibiting voluntary prepayments
during a Lockout Period or requiring the payment of a Prepayment Premium or
Yield Maintenance Charge except under the circumstances described in "Servicing
of the Mortgage Loans--Modifications, Waivers and Amendments" herein.
Secondary Financing. The Mortgaged Properties securing ten Mortgage Loans,
or 2.8%, are encumbered by subordinated debt. With limited exception, all of the
Mortgage Loans either prohibit the related borrower from encumbering the
Mortgaged Property with additional secured debt or require the lender's consent
prior to so encumbering such property. See "--Due-on-Sale and Due-on-Encumbrance
Provisions" below. Other than as indicated above, the Depositor has not
confirmed if any other subordinate financing currently encumbers any Mortgaged
Property.
Nonrecourse Obligations. The Mortgage Loans are generally nonrecourse
obligations of the related borrowers and, upon any such borrower's default in
the payment of any amount due under the related Mortgage Loan, the holder
thereof may look only to the related Mortgaged Property for satisfaction of the
borrower's obligations. In addition, in those cases where recourse to a borrower
or guarantor is purportedly permitted, the Depositor has not undertaken an
evaluation of the financial condition of any such person, and prospective
investors should thus consider all of the Mortgage Loans to be nonrecourse.
"Due-on-Sale" and "Due-on-Encumbrance" Provisions. All of the Mortgages
contain "due-on-sale" and "due-on-encumbrance" clauses that, in general, permit
the holder of the Mortgage to accelerate the maturity of the related Mortgage
Loan if the borrower sells or otherwise transfers or encumbers the related
Mortgaged Property or prohibit the borrower from doing so without the consent of
the holder of the Mortgage. However, certain of the Mortgage Loans permit one or
more transfers of the related Mortgaged Property. As provided in the Pooling and
Servicing Agreement, the Master Servicer or the Special Servicer, on behalf of
the Trust Fund, will determine, in a manner consistent with the servicing
standard described herein under "Servicing of the Mortgage Loans--General,"
whether to exercise any right the holder of any Mortgage may have under any such
clause to accelerate payment of the related Mortgage Loan upon, or to withhold
its consent to, any transfer or further encumbrance of the related Mortgaged
Property.
Cross-Default and Cross-Collateralization of Certain Mortgage Loans.
Thirty-one (31) of the Mortgage Loans, or 8.6%, are cross-collateralized and
cross-defaulted with one or more Mortgage Loans in the Mortgage Pool as
indicated in Annex A. No Mortgage Loans are cross-collateralized or
cross-defaulted with any loans which are not included in the Mortgage Pool. The
Master Servicer or the Special Servicer, as the case may be, will determine
whether to enforce the cross-default and cross-collateralization rights upon a
mortgage loan default with respect to any of these Mortgage Loans. The
Certificateholders will not have any right to participate in or control any such
determination. No other Mortgage Loans are subject to cross-collateralization or
cross-default provisions.
Low Income Housing Tax Credits. Eight of the Mortgaged Properties, or 0.8%,
are eligible to receive low-income housing tax credits ("Tax Credits") pursuant
to Section 42 of the Code ("Section 42 Properties"). Section 42 of the Code
provides a Tax Credit for owners of residential rental property meeting the
definition of low-income housing who have received a tax credit allocation from
the state or local allocating agency.
At the time the project is "placed in service" (that is, when the first
unit is available for occupancy), the property owner must make an irrevocable
election of one of two set-aside rules, either (i) at least 20% of the units
must be rented to tenants with incomes of 50% or less of the median income (as
defined below), or (ii) at least 40% of the units must be rented to tenants with
incomes of 60% or less of the median income. The aggregate amount of Tax
S-34
<PAGE>
Credits the owner is entitled to is based upon the percentage of total units
made available to qualified tenants. Median income is determined by the U.S.
Department of Housing and Urban Development ("HUD") for each metropolitan area
or county in the United States and is adjusted annually.
The Tax Credit provisions require that gross rent for each low-income unit
not exceed 30% of the annual HUD median income, adjusted for the household size
expected to occupy the particular unit. The gross rent charged for a unit must
take into account an allowance for utilities. If utilities are paid by the
tenant, then the maximum allowable Tax Credit rent is reduced according to
utility allowances, as provided in regulations of the Internal Revenue Service.
Under the Tax Credit provisions, a property owner must comply with the
tenant income restrictions and rental restrictions over a 15-year compliance
period, which provide for an annual adjustment of rent according to published
area median income statistics. In addition, agreements governing the property
may require an "extended use period" which has the effect of extending the
income and rental restrictions for an additional period (typically 15 years).
In the event a Tax Credit project does not maintain compliance with the Tax
Credit restrictions on tenant income or rental rates, the owners of the Tax
Credit project may lose the Tax Credits related to the period of the
noncompliance and face the partial recapture of previously taken Tax Credits.
The loss of Tax Credits, and the possibility of recapture of Tax Credits already
taken, may provide significant incentive for project owners to keep the Tax
Credit project in compliance and to fund property operating deficits.
ASSESSMENTS OF PROPERTY CONDITION
Property Inspections. All of the Mortgaged Properties were inspected in
connection with the origination or acquisition of the related Mortgage Loans to
assess their general condition. No inspection revealed any patent structural
deficiency or any deferred maintenance considered material and adverse to the
interests of the holders of the Offered Certificates and for which adequate
reserves have not been established.
Appraisals. All of the Mortgaged Properties were appraised by a state
certified appraiser or an appraiser belonging to the Appraisal Institute. The
primary purpose of each appraisal was to provide an opinion of the fair market
value of the related Mortgaged Property. There can be no assurance that another
appraiser would have arrived at the same opinion of value.
Environmental Assessments. A "Phase I" environmental site assessment was
performed with respect to all the Mortgaged Properties in connection with the
origination of the related Mortgage Loans. In certain cases, additional
environmental testing, as recommended by such "Phase I" assessment, was
performed. In each case where environmental assessments recommended remediation,
the originator determined that the necessary remediation had been undertaken in
a satisfactory manner, was being undertaken in a satisfactory manner or that
such remediation would be adequately addressed post-closing. In some instances,
the originator required that reserves be established to cover the estimated cost
of such remediation.
Engineering Assessments. In connection with the origination of 395 of the
Mortgage Loans, or 96.9%, a licensed engineer inspected the related Mortgaged
Property to assess the structure, exterior walls, roofing, interior structure
and mechanical and electrical systems. No engineering inspections were made with
respect to the remaining 35 Mortgage Loans (including Credit Lease Loans), or
3.1%, which were determined by the related Mortgage Loan Seller to be either
"new construction" or a "substantially rehabilitated property" pursuant to its
underwriting guidelines. The resulting reports indicated certain deferred
maintenance items and/or recommended capital improvements with respect to
certain of such Mortgaged Properties. Generally, with respect to such Mortgaged
Properties, the related borrowers were required to deposit with the lender an
amount equal to at least 125% of the licensed engineer's estimated cost of the
recommended repairs, corrections or replacements to assure their completion.
Earthquake Analyses. An architectural and engineering consultant performed
an analysis on 35 of the 38 Mortgaged Properties located in the State of
California in order to evaluate the structural and seismic condition of the
property and to assess, based primarily on statistical information, the maximum
probable loss for the property in an earthquake scenario. The resulting reports,
which were prepared not earlier than January 1997, concluded that in the event
of an earthquake, only two of the Mortgaged Properties are likely to suffer a
maximum probable loss in excess of 25% of the amount of the estimated
replacement cost of the improvements. Each of those two Mortgaged Properties is
covered by earthquake insurance in an amount at least equal to the outstanding
principal balance of the related Mortgage Loan. Two of the Mortgage Loans are
required to be covered by such insurance through the maturity date thereof. With
respect to one Mortgage Loan, or 0.1%, the related Mortgaged Property, a mobile
home park, was determined to not be located in an area of material seismic risk,
and no such analysis was performed.
S-35
<PAGE>
CREDIT LEASE LOANS
Each Credit Lease has a primary lease term (the "Primary Term") that
expires on or after the scheduled final maturity date of the related Credit
Lease Loan. The Credit Lease Loans are scheduled to be fully repaid from (i)
Monthly Rental Payments made over the Primary Term of the related Credit Lease
and (ii) with respect to Credit Lease Loans which are Balloon Loans, Monthly
Rental Payments and the related Balloon Payments (which Balloon Payments, in the
case of Credit Lease Loans which have the benefit of residual value insurance
policies, may be repaid from amounts paid by the related insurer pursuant to
such policies). Certain of the Credit Leases give the Tenant the right to extend
the term of the Credit Lease by one or more renewal periods after the end of the
Primary Term.
The amount of the Monthly Rental Payments payable by each Tenant (plus, in
the case of 14 Mortgage Loans, or 1.0% (control numbers 340, 298, 334, 303, 324,
382, 347, 415, 359, 417, 388, 387, 385, 362), the amount in the debt service
reserve account, which will be drawn upon through the date of the termination of
any rent credits) is equal to or greater than the scheduled payment of all
principal, interest and other amounts due each month on the related Credit Lease
Loan. In the case of Credit Lease Loans with debt service reserve accounts,
withdrawals of funds on deposit in the debt service reserve account will be used
to supplement Monthly Rental Payments in an amount necessary to fully amortize
such Mortgage Loans.
Set forth in the table below (the "Credit Lease Table") for each Credit
Lease Loan, is the name of the Tenant, the Cut-off Date balance of the related
Credit Lease Loan, the Guarantor, if any, the rating of the Tenant or Guarantor
and the Credit Lease type.
<TABLE>
<CAPTION>
NUMBER PROPERTY LEASE CREDIT
TENANT/GUARANTOR OF LOANS BALANCE TYPE TYPE (1) RATING (2)
---------------- -------- ------- ------ -------- ----------
<S> <C> <C> <C> <C> <C>
Rite Aid Pharmacy/
Rite Aid Corporation ................. 25 40,648,355 Retail NN BBB+/Baa1
Blue Cross Blue Shield ................ 1 30,000,000 Office B A (3)
Office Depot .......................... 1 24,140,144 Office NNN BB+/Baa2
Circuit City .......................... 5 23,263,531 Retail B NAIC2
Hartford Fire ......................... 1 20,078,226 Office NN AA/Aa3 (3)
Garden Ridge .......................... 2 19,223,363 Retail NNN (4)
Bally Total Fitness/Bally Total
Fitness Holding Corp. ................ 4 17,224,559 Other NNN B+/B3
Revco/Revco D.S. Inc. ................. 10 13,368,129 Retail NN N.A./Baa1
K-Mart ................................ 1 11,673,663 Retail NNN B+/Ba3
Walmart ............................... 1 7,341,749 Retail NNN AA/Aa2
Eckerd ................................ 4 6,332,318 Retail NNN A-/Baa1
Eckerd ................................ 1 1,513,702 Retail NN A-/Baa1
Walgreen .............................. 2 5,277,018 Retail NN A+/Aa3
Albertson's, Inc. ..................... 1 5,158,010 Retail NN A+/Aa3
Barnes & Noble, Inc. .................. 1 4,989,871 Mixed Use NNN BB/Ba2
Pep Boys .............................. 1 2,447,077 Ground Lease NNN BBB+/Baa2
Thrifty-Payless ....................... 1 2,262,166 Retail NN N.A./Baa2
Sunbelt Rentals/
Ashtead Group, PLC ................... 2 1,891,245 Retail NN (4)
Orleans CVS, Inc. /
CVS Corporation ...................... 1 1,153,040 Retail NNN A-/A3
-- -----------
Total CTLs ............................ 65 237,986,165
== ===========
</TABLE>
- ----------
(1) "NNN" means Triple Net Lease; "NN" means Double Net Lease; "B" means
Bond-Type Lease.
(2) Such ratings were the rating assigned to the related Tenant or Guarantor,
as applicable, by Standard & Poor's and Moody's, respectively, or the
National Association of Insurance Commissioners, as applicable. The various
rating categories of any rating organization, and the ratings presented
above, reflect differing analyses depending on the nature of the entity,
the obligation being rated and the rating assigned. For a description of
the ratings, refer to the respective rating organization's published
criteria. Ratings may be changed or withdrawn at any time.
(3) Claims paying ability rating.
(4) Private rating; disclosure not available.
S-36
<PAGE>
Each Credit Lease generally provides that the related Tenant must pay all
real property taxes and assessments levied or assessed against the related
Mortgaged Property, and except as discussed below in the case of certain of the
Double Net Leases, all charges for utility services, insurance and other
operating expenses incurred in connection with the operation of the related
Mortgaged Property.
Generally, each Credit Lease Loan provides that if the Tenant defaults
beyond applicable notice and grace periods in the performance of any covenant or
agreement in such Credit Lease (a "Credit Lease Default"), then the holder of
the related Mortgage may require the related Mortgagor either (i) to terminate
such Credit Lease or (ii) refrain from the exercise of any of its rights
thereunder. A default under a Credit Lease will constitute a default under the
related Credit Lease Loan.
In addition, most of the Credit Leases permit the Tenant, at its own
expense, and generally with the consent of the Mortgagor, to make such
alterations or improvements on the related Mortgaged Property as the Tenant may
deem necessary or desirable and one Credit Lease permits the related Tenant to
demolish any part of a building, provided that the Tenant restores the building
to a structure whose value is equal to or greater than that of the original
building. Such actions, if undertaken by the Tenant, will not affect the
Tenant's obligations under the Credit Lease.
Lease termination rights and rent abatement rights, if any, provided
Tenants in the Credit Leases may be divided into three categories: (i)
termination and abatement rights directly arising from certain casualty
occurrences or condemnations ("Casualty or Condemnation Rights"), (ii)
termination and abatement rights arising from a Mortgagor's default relating to
its obligations under a Credit Lease to perform required maintenance, repairs or
replacements with respect to the related Mortgaged Property ("Maintenance
Rights") and (iii) termination and abatement rights arising from a Mortgagor's
default in the performance of various other obligations under the Credit Lease,
including remediating environmental conditions not caused by the Tenant,
enforcement of restrictive covenants affecting other property owned by the
Mortgagor in the area of the related Mortgaged Property and complying with laws
affecting such Mortgaged Property or common areas related to such Mortgaged
Property ("Additional Rights"). Certain Credit Leases ("Bond-Type Leases")
provide neither Casualty or Condemnation Rights, Maintenance Rights nor
Additional Rights and the Tenants thereunder are required, at their expense, to
maintain their related Mortgaged Property in good order and repair. Other Credit
Leases provide Casualty or Condemnation Rights and may provide Additional Rights
("Triple Net Leases"). The Tenants under Triple Net Leases are required, at
their expense, to maintain their Mortgaged Property, including the roof and
structure, in good order and repair. Additionally, certain of the Credit Leases
provide Casualty or Condemnation Rights and Maintenance Rights and may provide
Additional Rights ("Double Net Leases"). If the Mortgagor defaults in the
performance of certain obligations under a Triple Net Lease or a Double Net
Lease and the Tenant exercises its Additional Rights or Maintenance Rights,
there could be a disruption in the stream of Monthly Rental Payments available
to pay principal and interest to the Credit Lease Loans. Generally, Additional
Rights and Maintenance Rights are mitigated by repair and maintenance reserves,
debt service coverage ratios in excess of 1.0x and, prior to the disbursement of
such Mortgage Loan, receiving Tenant estoppel certificates or certificates with
respect to the non-existence of landlord default, from the related Tenant with
respect to any existing offset rights.
Credit Leases with respect to six of the Mortgage Loans, or 2.4%, are
Bond-Type Leases, Credit Leases with respect to 16 Mortgaged Properties, or
4.2%, are Triple Net Leases and Credit Leases with respect to 43 of the
Mortgaged Properties, or 4.0%, are Double Net Leases.
At the end of the term of the Credit Lease, the Tenants are generally
obligated to surrender the related Mortgaged Property in good order and in its
original condition received by the Tenant, except for ordinary wear and tear and
repairs required to be performed by the Mortgagor.
Pursuant to the terms of each Credit Lease Assignment, the related
Mortgagor has assigned to the mortgagee of the related Credit Lease Loan, as
security for such Mortgagor's obligations thereunder, such Mortgagor's rights
under the Credit Leases and its rights to all income and profits to be derived
from the operation and leasing of the related Mortgaged Property including, but
not limited to, an assignment of any guarantee of the Tenant's obligations under
the Credit Lease and an assignment of the right to receive all Monthly Rental
Payments due under the Credit Leases. Pursuant of the terms of the Credit Lease
Assignments, each Tenant is obligated under its Credit Lease to make all Monthly
Rental Payments either to the related Mortgagor or directly to the owner of the
related Credit Lease Loan. Repayment of the Credit Lease Loans and other
obligations of the Mortgagors are expected to be funded from such Monthly Rental
Payments. Notwithstanding the foregoing, the Mortgagors remain liable for all
obligations under the Credit Lease Loans (subject to the non-recourse provisions
thereof).
S-37
<PAGE>
Each Credit Lease Loan that provides the Tenant with a Casualty or
Condemnation Right has the benefit of a noncancelable Lease Enhancement Policy
issued by the Enhancement Insurer. Each Lease Enhancement Policy provides,
subject to customary exclusions, that in the event of a permitted termination by
a Tenant of its Credit Lease as a result of a casualty or condemnation, the
Enhancement Insurer will pay to the Master Servicer on behalf of the Trustee the
"Loss of Rents" that is a lump sum payment of all outstanding principal plus,
subject to the limitation below, accrued interest on the Credit Lease Loan). The
Enhancement Insurer is not required to pay interest for a period greater than 75
days past the date of the exercise of a Casualty or Condemnation Right. All of
the Lease Enhancement Policies were issued by Chubb Custom Insurance Company
which, as of the Cut-off Date, was rated "AAA" by Standard & Poor's and "Aaa" by
Moody's. If the Credit Lease permits the Tenant to abate all or a portion of the
rent in the event of a condemnation, the "Loss of Rents" will be in an amount
equal to the portion of any Monthly Rental Payments not made by such Tenant for
the period from the date the abatement commences until the earlier of the date
the abatement ceases or the expiration date of the initial term of such Credit
Lease. The Enhancement Insurer is also not required to pay amounts due under the
Credit Lease Loan other than principal and, subject to the limitation above,
accrued interest, and therefore is not required to pay any Prepayment Premium or
Yield Maintenance Charge due thereunder or any amounts the Mortgagor is
obligated to pay thereunder to reimburse the Master Servicer or the Trustee for
outstanding servicing advances.
Each Lease Enhancement Policy contains certain exclusions from coverage,
including loss arising from damage or destruction directly or indirectly caused
by war, insurrection, rebellion, revolution, usurped power, pollutants or
radioactive matter, or from a taking (other than by condemnation).
The Mortgage Loans which are Credit Lease Loans are indicated on Annex A
hereto.
ADDITIONAL MORTGAGE LOAN INFORMATION
The Mortgage Pool. For a detailed presentation of certain of the
characteristics of the Mortgage Loans and the Mortgaged Properties, on an
individual basis, see Annex A hereto. Certain additional information regarding
the Mortgage Loans is contained herein under "--Assignment of the Mortgage
Loans; Repurchases" and "--Representations and Warranties; Repurchases," and in
the Prospectus under "Description of the Trust Funds" and "Certain Legal Aspects
of Mortgage Loans."
Each of the following tables sets forth certain characteristics of the
Mortgage Pool presented, where applicable, as of the Cut-off Date. For purposes
of the tables and Annex A:
(i) References to "DSC Ratio" are references to debt service coverage
ratios. Debt service coverage ratios are used by income property lenders to
measure the ratio of (a) cash currently generated by a property that is
available for debt service (that is, cash that remains after average cost
of non-capital expenses of operation, tenant improvements, leasing
commissions and replacement reserves during the term of the Mortgage Loan)
to (b) required debt service payments. However, debt service coverage
ratios only measure the current, or recent, ability of a property to
service mortgage debt. The DSC Ratio for any Mortgage Loan is the ratio of
"Net Cash Flow" produced by the related Mortgaged Property to the
annualized amount of debt service that will be payable under that Mortgage
Loan commencing after the origination date. The Net Cash Flow for a
Mortgaged Property is the "net cash flow" of such Mortgaged Property as set
forth in, or determined by the applicable Mortgage Loan Seller on the basis
of, Mortgaged Property operating statements, generally unaudited, and
certified rent rolls (as applicable) supplied by the related borrower in
the case of multifamily, mixed use, retail, mobile home park, industrial,
self storage and office properties (each a "Rental Property"). In general,
the applicable Mortgage Loan Seller relied on full year operating
statements, rolling 12-month operating statements and/or applicable
year-to-date financial statements, if available, and on rent rolls for all
Rental Properties that were current as of a date not earlier than six
months prior to the respective date of origination in determining Net Cash
Flow for the Mortgaged Properties. References to "Cut-off Date DSC Ratio"
are references to the DSC Ratio as of the Cut-off Date.
In general, "net cash flow" is the revenue derived from the use and
operation of a Mortgaged Property less operating expenses (such as
utilities, administrative expenses, repairs and maintenance, tenant
improvement costs, leasing commissions, management fees and advertising),
fixed expenses (such as insurance, real estate taxes and, if applicable,
ground lease payments) and replacement reserves and an allowance for
vacancies and credit losses. Net cash flow does not reflect interest
expenses and non-cash items such as depreciation and amortization, and
generally does not reflect capital expenditures, but does reflect reserves
for replacements and an allowance for vacancies and credit losses.
S-38
<PAGE>
In determining the "revenue" component of Net Cash Flow for each
Rental Property, the applicable Mortgage Loan Seller generally relied on
the most recent rent roll (as applicable) supplied and, where the actual
vacancy shown thereon and the market vacancy was less than 5.0%, assumed a
5.0% vacancy in determining revenue from rents, except that in the case of
certain anchored shopping centers and certain single tenant properties,
space occupied by such anchor or single tenants may have been disregarded
in performing the vacancy adjustment due to the length of the related
leases or creditworthiness of such tenants, in accordance with the
respective Mortgage Loan Seller's underwriting standards. In determining
rental revenue for multifamily, self storage and mobile home park
properties, the applicable Mortgage Loan Seller either reviewed rental
revenue shown on the certified rolling 12-month operating statements or
annualized the rental revenue and reimbursement of expenses shown on rent
rolls or operating statements with respect to the prior one to twelve month
periods. For the other Rental Properties, the applicable Mortgage Loan
Seller generally annualized rental revenue shown on the most recent
certified rent roll (as applicable), after applying the vacancy factor,
without further regard to the terms (including expiration dates) of the
leases shown thereon. In the case of hospitality properties, gross receipts
were determined on the basis of historical operating levels shown on the
borrower-supplied operating statements, but in no case in excess of rolling
12-month operating statements. In the case of residential health care
facilities, receipts were based on historical occupancy levels, historical
operating revenues and the then current occupancy rates. Private occupancy
rates were within the then current market ranges and vacancy levels were a
minimum of 5%. In general, any non-recurring items and non-property related
revenue were eliminated from the calculation except in the case of
residential health care facilities.
In determining the "expense" component of Net Cash Flow for each
Mortgaged Property, the Mortgage Loan Seller generally relied on full-year
or year-to-date financial statements, rolling 12-month operating statements
and/or year-to-date financial statements supplied by the related borrower,
except that (a) if tax or insurance expense information more current than
that reflected in the financial statements was available, the newer
information was used, (b) property management fees were generally assumed
to be 3.0% to 6.0% of effective gross revenue (except with respect to
hospitality properties, where a minimum of 4.0% of gross receipts was
assumed, and single tenant properties, where fees as low as 1.5% of
effective gross receipts were assumed), (c) assumptions were made with
respect to reserves for leasing commissions, tenant improvement expenses
and capital expenditures and (d) expenses were assumed to include annual
replacement reserves equal to (1) in the case of retail, office and
industrial properties, not less than $0.05 and not more than $0.66 per
square foot net rentable commercial area, (2) in the case of multifamily
properties, not less than $150 or more than $500 per residential unit per
year, depending on the condition of the property, (3) in the case of
hospitality properties, generally 4.0% of the gross revenues received by
the property owner on an ongoing basis, (4) in the case of residential
healthcare facilities, $200 to $445 per bed per year, (5) in the case of
the mobile home parks, not less than $22 or more than $50 per pad per year
and (6) in the case of self storage facilities, not less than $0.10 or more
than $0.19 per square foot per year. In addition, in some instances, the
applicable Mortgage Loan Seller recharacterized as capital expenditures
those items reported by borrowers as operating expenses (thus increasing
"net cash flow") where such Mortgage Loan Seller determined appropriate.
THE BORROWERS' FINANCIAL INFORMATION USED TO DETERMINE NET CASH FLOW
WAS IN MOST CASES UNAUDITED, AND NEITHER THE MORTGAGE LOAN SELLERS NOR THE
DEPOSITOR VERIFIED THEIR ACCURACY.
(ii) References to "Cut-off Date LTV Ratio" are references to the
ratio, expressed as a percentage, of the Cut-off Date Balance of a Mortgage
Loan to the appraised value of the related Mortgaged Property as shown on
the most recent third-party appraisal thereof available to the related
Mortgage Loan Seller.
(iii) References to "Maturity Date LTV Ratio" are references to the
ratio, expressed as a percentage, of the expected balance of a Balloon Loan
on its scheduled maturity date (prior to the payment of any Balloon
Payment) to the appraised value of the related Mortgaged Property as shown
on the most recent third-party appraisal thereof available to the related
Mortgage Loan Seller prior to the Cut-off Date.
(iv) References to "Loan per Sq Ft, Unit, Bed, Pad or Room" are, for
each Mortgage Loan secured by a lien on a multifamily property (including a
mobile home park), hospitality property or healthcare facility,
respectively, references to the Cut-off Date Balance of such Mortgage Loan
divided by the number of dwelling units, pads, guest rooms or beds,
respectively that the related Mortgaged Property comprises, and, for each
Mortgage Loan secured by a lien on a retail, industrial/warehouse, self
storage or office property, references to
S-39
<PAGE>
the Cut-off Date Balance of such Mortgage Loan divided by the net rentable
square foot area of the related Mortgaged Property.
(v) References to "Year Built" are references to the year that a
Mortgaged Property was originally constructed or substantially renovated.
With respect to any Mortgaged Property which was constructed in phases, the
"Year Built" refers to the year that the first phase was originally
constructed.
(vi) References to "weighted averages" are references to averages
weighted on the basis of the Cut-off Date Balances of the related Mortgage
Loans.
(vii) References to "Underwriting Reserves" represent estimated annual
capital costs, as used by the applicable Mortgage Loan Seller in
determining Net Cash Flow.
(viii) References to "Administrative Cost Rate" for each Mortgage Loan
represent the sum of the Master Servicing Fee Rate for such Mortgage Loan
and 0.0125% which percentage represents the sum of the Additional Servicing
Fee Rate and trustee fee rate with respect to each Mortgage Loan.
(ix) References to "Remaining Term to Maturity" represent, with
respect to each Mortgage Loan, the number of months remaining from the
Cut-off Date to the stated maturity date of such Mortgage Loan.
(x) References to "Remaining Amortization Term" represent, with
respect to each Mortgage Loan, the number of months remaining from the
Cut-off Date to the month in which such Mortgage Loan would fully amortize
in accordance with such loan's amortization schedule without regard to any
Balloon Payment, if any, due on such Mortgage Loan.
(xi) References to "L" represent, with respect to each Mortgage Loan,
the period during which prepayments of principal are prohibited. The number
indicated in the parentheses indicates the duration in years of such
period. References to "% ( )" represent the percentage of Prepayment
Premium percentages and the duration such Prepayment Premium is assessed.
References to "O ( )" represent the period for which no (A) Prepayment
Premium or Yield Maintenance Charge is assessed or (B) defeasance can be
required. References to "YM1% ( )" represent the period for which the
Prepayment Premium for such Mortgage Loan is equal to the greater of the
Yield Maintenance Charge for such Mortgage Loan and 1.0% of such Mortgage
Loan's outstanding principal balance. References to "YM ( )" represent the
period for which the Yield Maintenance Charge is assessed.
(xii) References to "DEF" represent, with respect to each applicable
Mortgage Loan, the right of the related holder of the Mortgage to require
the related borrower, in lieu of prepayment, to pledge to such holder
Defeasance Collateral during the period in which a Prepayment Premium or
Yield Maintenance Chargeis required.
(xiii) References to "Occupancy Percentage" are, with respect to any
Mortgaged Property, references to (a) in the case of multifamily properties
and assisted living/congregate care facilities, the percentage of units
rented, (b) in the case of office and retail properties, the percentage of
the net rentable square footage rented, and (c) in the case of self-storage
facilities, either the percentage of the net rentable square footage rented
or the percentage of units rented (depending on borrower reporting).
(xiv) References to "Stated Remaining Term" are references to the
remaining term to maturity for each Mortgage Loan (or remaining number of
months to the Anticipated Repayment Date with respect to each ADR Loan).
(xv) References to "Original Term to Maturity" are references to the
term from origination to maturity for each Mortgage Loan (or the term from
origination to the Anticipated Repayment Date with respect to each ARD
Loan).
The sum in any column of any of the following tables may not equal the indicated
total due to rounding.
S-40
<PAGE>
MORTGAGE LOANS BY STATE
(ALL MORTGAGE LOANS)
<TABLE>
<CAPTION>
% BY
AGGREGATE AGGREGATE AVERAGE HIGHEST WTD. AVG.
NUMBER CUT-OFF DATE CUT-OFF DATE CUT-OFF DATE CUT-OFF DATE CUT-OFF DATE
STATE OF LOANS BALANCE BALANCE BALANCE BALANCE LTV RATIO(1)
----- -------- ----------- ------------ ------------ ------------ ------------
<S> <C> <C> <C> <C> <C> <C>
AL ........................ 6 $ 25,894,192 1.2% $ 4,315,699 $ 7,230,000 73.9%
AR ........................ 2 5,783,872 0.3 2,891,936 3,795,978 69.8
AZ ........................ 18 83,647,496 3.7 4,647,083 17,360,000 72.1
CA ........................ 38 211,737,245 9.4 5,572,033 22,988,718 72.8
CO ........................ 5 17,485,431 0.8 3,497,086 7,986,834 69.7
CT ........................ 7 41,739,807 1.9 5,962,830 20,078,226 72.5
FL ........................ 58 317,926,524 14.2 5,481,492 24,140,144 69.9
GA ........................ 34 111,791,654 5.0 3,287,990 9,763,390 72.3
ID ........................ 1 2,760,569 0.1 2,760,569 2,760,569 74.6
IL ........................ 5 42,810,559 1.9 8,562,112 28,773,665 73.2
IN ........................ 7 21,162,848 0.9 3,023,264 3,993,109 65.7
KS ........................ 7 21,145,015 0.9 3,020,716 7,155,350 76.8
LA ........................ 1 19,977,150 0.9 19,977,150 19,977,150 79.9
MA ........................ 8 60,521,745 2.7 7,565,218 29,121,268 75.2
MD ........................ 12 54,050,299 2.4 4,504,192 7,408,285 74.0
MI ........................ 11 56,808,969 2.5 5,164,452 28,887,122 77.5
MN ........................ 5 18,390,301 0.8 3,678,060 5,415,475 73.3
MO ........................ 6 64,988,377 2.9 10,831,396 29,000,000 68.7
MS ........................ 2 5,011,416 0.2 2,505,708 2,598,995 74.9
NC ........................ 13 51,766,194 2.3 3,982,015 7,476,817 74.0
NE ........................ 2 1,983,080 0.1 991,540 1,299,431 78.3
NH ........................ 1 2,848,000 0.1 2,848,000 2,848,000 69.1
NJ ........................ 13 77,505,212 3.5 5,961,939 16,491,481 69.6
NV ........................ 2 23,265,259 1.0 11,632,630 18,665,259 76.6
NY ........................ 21 248,888,549 11.1 11,851,836 45,416,841 70.3
OH ........................ 18 58,862,189 2.6 3,270,122 16,276,911 74.1
OK ........................ 2 7,676,604 0.3 3,838,302 5,280,462 69.4
OR ........................ 1 3,997,673 0.2 3,997,673 3,997,673 72.7
PA ........................ 15 77,892,222 3.5 5,192,815 19,958,798 70.7
RI ........................ 1 3,398,622 0.2 3,398,622 3,398,622 71.6
SC ........................ 6 24,102,759 1.1 4,017,127 8,082,804 73.8
TN ........................ 13 70,677,332 3.1 5,436,718 12,269,348 75.9
TX ........................ 55 238,733,516 10.6 4,340,609 28,687,500 72.0
UT ........................ 3 35,399,154 1.6 11.799,718 30,000,000 75.8
VA ........................ 18 85,081,249 3.8 4,726,736 35,250,000 73.5
WA ........................ 7 24,663,643 1.1 3,523,378 7,014,139 74.6
WI ........................ 4 21,327,931 1.0 5,331,983 9,749,977 73.3
WV ........................ 2 2,176,196 0.1 1,088,098 1,156,200 NAP
Total/Avg./Wtd. Avg./ --- -------------- ----- ----------- ----------- ----
Min./Max. ................ 430 $2,243,878,854 100.0% $ 5,218,323 $45,416,841 72.2%
=== ============== ===== =========== =========== ====
<CAPTION>
WTD. AVG. MINIMUM MAXIMUM WTD. AVG. WTD. AVG.
CUT-OFF DATE CUT-OFF DATE CUT-OFF DATE OCCUPANCY MORTGAGE
STATE DSC RATIO(1) DSC RATIO(1) DSC RATIO(1) RATE(2) RATE
----- ------------- ------------ ------------ --------- --------
<S> <C> <C> <C> <C> <C>
AL ........................ 1.31x 1.20x 1.42x 95.7% 8.23%
AR ........................ 1.25 1.23 1.31 100.0 7.96
AZ ........................ 1.38 1.23 1.76 93.6 8.19
CA ........................ 1.33 1.20 1.64 96.3 8.16
CO ........................ 1.32 1.25 1.49 97.6 8.48
CT ........................ 1.36 1.28 1.47 97.7 7.62
FL ........................ 1.38 1.20 2.50 97.4 8.30
GA ........................ 1.35 1.18 2.07 96.9 8.68
ID ........................ 1.27 1.27 1.27 100.0 7.75
IL ........................ 1.27 1.25 1.37 96.3 8.22
IN ........................ 1.45 1.25 1.70 98.1 8.89
KS ........................ 1.34 1.15 1.44 98.3 8.17
LA ........................ 1.27 1.27 1.27 94.6 7.94
MA ........................ 1.33 1.26 1.57 96.8 8.61
MD ........................ 1.40 1.22 1.54 95.7 8.19
MI ........................ 1.26 1.21 1.44 98.0 8.13
MN ........................ 1.37 1.25 1.46 94.7 9.15
MO ........................ 1.46 1.24 2.08 95.1 8.09
MS ........................ 1.30 1.25 1.35 88.3 8.20
NC ........................ 1.35 1.23 1.67 96.5 8.07
NE ........................ 1.25 1.25 1.25 96.2 7.91
NH ........................ 1.42 1.42 1.42 NAP 8.25
NJ ........................ 1.31 1.18 1.45 92.9 8.19
NV ........................ 1.29 1.28 1.29 93.1 8.21
NY ........................ 1.43 1.20 2.02 96.3 8.06
OH ........................ 1.34 1.21 1.41 98.9 8.24
OK ........................ 1.37 1.30 1.40 99.1 8.58
OR ........................ 1.29 1.29 1.29 95.1 8.19
PA ........................ 1.29 1.21 1.39 97.1 8.16
RI ........................ 1.37 1.37 1.37 100.0 8.27
SC ........................ 1.31 1.20 1.50 92.7 8.46
TN ........................ 1.32 1.21 1.55 97.0 7.91
TX ........................ 1.38 1.20 1.71 95.9 8.20
UT ........................ 1.32 1.17 1.46 99.9 7.36
VA ........................ 1.28 1.20 1.43 91.6 7.98
WA ........................ 1.29 1.21 1.39 93.8 8.49
WI ........................ 1.34 1.15 1.46 93.5 8.69
WV ........................ NAP NAP NAP 100.0 8.50
Total/Avg./Wtd. Avg./ ---- ---- ---- ---- ----
Min./Max. ................ 1.36x 1.15x 2.50x 96.1% 8.20%
==== ==== ==== ==== ====
<FN>
(1) The Debt Service Coverage Ratio and Loan to Value Ratio information shown
above do not reflect the 65 Credit Lease Loans representing 10.61% of the
Initial Pool Balance, which typically have Debt Service Coverage Ratios
below 1.20x and Loan to Value Ratios in excess of 80%.
(2) Occupancy Rates were calculated without reference to Hospitality
properties.
</FN>
</TABLE>
S-41
<PAGE>
<TABLE>
MORTGAGE LOANS BY PROPERTY TYPE
(ALL MORTGAGE LOANS)
<CAPTION>
% BY
AGGREGATE AGGREGATE AVERAGE HIGHEST WTD. AVG.
NUMBER CUT-OFF DATE CUT-OFF DATE CUT-OFF DATE CUT-OFF DATE CUT-OFF DATE
PROPERTY TYPE OF LOANS BALANCE BALANCE BALANCE BALANCE LTV RATIO
- ------------- -------- -------------- ------------ ------------ ------------ ------------
<S> <C> <C> <C> <C> <C> <C>
Multifamily ................ 137 $ 684,244,715 30.5% $4,994,487 $33,449,419 76.7%
Retail ..................... 123 682,166,412 30.4 5,546,068 38,206,000 72.4
Office ..................... 38 235,562,040 10.5 6,199,001 22,901,796 69.1
Hospitality ................ 33 195,779,045 8.7 5,932,698 29,000,000 63.9
Health Care ................ 16 90,158,951 4.0 5,634,934 23,372,304 68.5
Industrial/Retail .......... 3 59,513,700 2.7 19,837,900 45,416,841 66.0
Industrial/Warehouse ....... 10 48,026,349 2.1 4,802,635 8,783,677 68.8
Mobile Home Park ........... 2 4,890,822 0.2 2,445,411 2,998,549 71.2
Self Storage ............... 2 3,940,655 0.2 1,970,328 2,692,537 60.7
Mixed Use .................. 1 1,610,000 0.1 1,610,000 1,610,000 70.0
Credit Lease--Retail ....... 56 139,106,288 6.2 2,484,041 11,673,663 NAP
Credit Lease--Office ....... 3 74,218,370 3.3 24,739,457 30,000,000 NAP
Credit Lease--Other ........ 6 24,661,507 1.1 4,110,251 5,415,475 NAP
--- -------------- ----- ---------- ---------- -----
Total/Avg./Wtd. Avg./
Min./Max. ................ 430 $2,243,878,854 100.0% $5,218,323 $45,416,841 72.2%
=== ============== ===== ========== =========== ====
<CAPTION>
WTD. AVG. MINIMUM MAXIMUM WTD. AVG. WTD. AVG.
CUT-OFF DATE CUT-OFF DATE CUT-OFF DATE OCCUPANCY MORTGAGE
PROPERTY TYPE DSC RATIO(1) DSC RATIO(1) DSC RATIO(1) RATE(2) RATE
- ------------- ------------ ------------ ------------ --------- --------
<S> <C> <C> <C> <C> <C>
Multifamily ................ 1.30x 1.15x 2.02x 95.6% 8.05%
Retail ..................... 1.32 1.20 1.66 95.7 8.15
Office ..................... 1.47 1.22 2.00 95.4 8.33
Hospitality ................ 1.54 1.40 2.50 NAP 8.37
Health Care ................ 1.41 1.29 2.07 93.4 8.63
Industrial/Retail .......... 1.34 1.31 1.45 100.0 8.30
Industrial/Warehouse ....... 1.36 1.30 1.52 95.9 8.65
Mobile Home Park ........... 1.43 1.30 1.65 90.8 7.97
Self Storage ............... 1.57 1.49 1.62 91.4 8.39
Mixed Use .................. 1.44 1.44 1.44 87.1 7.47
Credit Lease--Retail ....... NAP NAP NAP 100.0 8.39
Credit Lease--Office ....... NAP NAP NAP 100.0 7.55
Credit Lease--Other ........ NAP NAP NAP 100.0 9.49
---- ---- ---- ---- ----
Total/Avg./Wtd. Avg./
Min./Max. ................ 1.36x 1.15x 2.50x 96.1% 8.20%
==== ==== ==== ==== ====
<FN>
(1) The Debt Service Coverage Ratio and Loan to Value Ratio information shown
above do not reflect the 65 Credit Lease Loans representing 10.61% of the
Initial Pool Balance, which typically have Debt Service Coverage Ratios
below 1.20x and Loan to Value Ratios in excess of 80%.
(2) Occupancy Rates were calculated without reference to Hospitality
properties.
</FN>
</TABLE>
S-42
<PAGE>
<TABLE>
CUT-OFF DATE DSC RATIOS
(ALL MORTGAGE LOANS)
<CAPTION>
% BY
RANGE OF AGGREGATE AGGREGATE AVERAGE HIGHEST
CUT-OFF DATE NUMBER CUT-OFF DATE CUT-OFF DATE CUT-OFF DATE CUT-OFF DATE
DSC RATIOS (X) OF LOANS BALANCE BALANCE BALANCE BALANCE
- -------------- -------- -------------- ------------ ------------ ------------
<S> <C> <C> <C> <C> <C>
Credit Lease Loans ........ 65 $ 237,986,165 10.6% $3,661,326 $30,000,000
1.15-1.19 ................. 5 23,109,724 1.0 4,621,945 16,491,481
1.20-1.24 ................. 33 239,387,896 10.7 7,254,179 38,206,000
1.25-1.29 ................. 80 482,506,112 21.5 6,031,326 35,250,000
1.30-1.34 ................. 88 473,339,244 21.1 5,378,855 45,416,841
1.35-1.39 ................. 52 256,317,227 11.4 4,929,177 20,000,000
1.40-1.44 ................. 36 149,026,846 6.6 4,139,635 12,250,000
1.45-1.49 ................. 28 166,309,861 7.4 5,939,638 29,000,000
1.50-1.54 ................. 11 31,325,783 1.4 2,847,798 6,389,097
1.55-1.59 ................. 8 25,489,395 1.1 3,186,174 6,234,626
1.60-1.64 ................. 7 25,115,492 1.1 3,587,927 6,700,000
1.65-1.69 ................. 7 41,893,544 1.9 5,984,792 19,093,718
1.70-1.74 ................. 3 28,843,381 1.3 9,614,460 16,965,000
1.75-1.79 ................. 2 23,449,752 1.0 11,724,876 16,460,174
2.00-2.04 ................. 2 25,098,975 1.1 12,549,487 22,901,796
2.05-2.09 ................. 2 9,100,000 0.4 4,550,000 7,000,000
2.50 ...................... 1 5,579,458 0.2 5,579,458 5,579,458
--- -------------- ----- ---------- -----------
Total/Avg./Wtd. Avg./
Min./Max. ............... 430 $2,243,878,854 100.0% $5,218,323 $45,416,841
=== ============== ===== ========== ===========
<CAPTION>
RANGE OF WTD. AVG. WTD. AVG. MINIMUM MAXIMUM WTD. AVG. WTD. AVG.
CUT-OFF DATE CUT-OFF DATE CUT-OFF DATE CUT-OFF DATE CUT-OFF DATE OCCUPANCY MORTGAGE
DSC RATIOS (X) LTV RATIO DSC RATIO(1) DSC RATIO(1) DSC RATIO(1) RATE(2) RATE
- -------------- ------------ ------------- ------------ ------------ --------- ---------
<S> <C> <C> <C> <C> <C> <C>
Credit Lease Loans ........ NAP NAP NAP NAP 100.0% 8.24%
1.15-1.19 ................. 79.3% 1.18x 1.15x 1.18x 97.5 7.88
1.20-1.24 ................. 76.2 1.21 1.20 1.24 95.5 7.84
1.25-1.29 ................. 75.1 1.27 1.24 1.29 95.0 8.19
1.30-1.34 ................. 73.3 1.31 1.29 1.34 97.1 8.23
1.35-1.39 ................. 70.9 1.36 1.34 1.39 95.2 8.34
1.40-1.44 ................. 69.5 1.41 1.39 1.44 95.8 8.30
1.45-1.49 ................. 70.6 1.45 1.44 1.49 96.9 8.19
1.50-1.54 ................. 65.0 1.51 1.49 1.54 96.9 8.67
1.55-1.59 ................. 64.3 1.56 1.54 1.58 95.5 8.51
1.60-1.64 ................. 57.0 1.61 1.59 1.63 92.5 8.64
1.65-1.69 ................. 71.3 1.65 1.64 1.67 93.1 8.07
1.70-1.74 ................. 58.0 1.71 1.70 1.71 99.9 8.10
1.75-1.79 ................. 61.8 1.78 1.76 1.78 88.0 8.15
2.00-2.04 ................. 64.4 2.00 2.00 2.02 88.3 8.46
2.05-2.09 ................. 51.2 2.08 2.07 2.08 99.5 8.00
2.50 ...................... 34.9 2.50 2.50 2.50 NAP 8.90
---- ---- ---- ---- ---- ----
Total/Avg./Wtd. Avg./
Min./Max. ............... 72.2% 1.36x 1.15x 2.50x 96.1% 8.20%
==== ==== ==== ==== ==== ====
<FN>
The weighted average Cut-off Date DSCR is 1.36x.
(1) The Debt Service Coverage Ratio and Loan to Value Ratio information shown
above do not reflect the 65 Credit Lease Loans, representing 10.61% of the
Initial Pool Balance, which typically have Debt Service Coverage Ratios
below 1.20x and Loan to Value Ratios in excess of 80%.
(2) Occupancy Rates were calculated without reference to Hospitality
properties.
</FN>
</TABLE>
S-43
<PAGE>
<TABLE>
CUT-OFF DATE LTV RATIOS
(ALL MORTGAGE LOANS)
<CAPTION>
% BY
RANGE OF AGGREGATE AGGREGATE AVERAGE HIGHEST
CUT-OFF DATE NUMBER CUT-OFF DATE CUT-OFF DATE CUT-OFF DATE CUT-OFF DATE
LTV RATIOS (%) OF LOANS BALANCE BALANCE BALANCE BALANCE
- -------------- -------- ------------ ------------ ------------ ------------
<S> <C> <C> <C> <C> <C>
Credit Lease Loans ........ 65 $ 237,986,165 10.6% $3,661,326 $30,000,000
25.01-30.00 ............... 1 2,100,000 0.1 2,100,000 $ 2,100,000
30.01-35.00 ............... 1 5,579,458 0.2 5,579,458 5,579,458
35.01-40.00 ............... 1 1,893,030 0.1 1,893,030 1,893,030
40.01-45.00 ............... 2 8,393,198 0.4 4,196,599 6,700,000
45.01-50.00 ............... 5 9,615,853 0.4 1,923,171 3,984,774
50.01-55.00 ............... 9 34,850,439 1.6 3,872,271 9,985,351
55.01-60.00 ............... 19 84,404,331 3.8 4,442,333 19,958,798
60.01-65.00 ............... 30 193,394,987 8.6 6,446,500 45,416,841
65.01-70.00 ............... 46 238,408,314 10.6 5,182,789 29,000,000
70.01-75.00 ............... 148 716,485,651 31.9 4,841,119 35,250,001
75.01-80.00 ............... 97 683,729,327 30.5 7,048,756 38,206,000
80.01-85.00 ............... 6 27,038,101 1.2 $4,506,350 7,014,139
--- -------------- ----- ---------- -----------
Total/Avg./Wtd. Avg./
Min./Max. ............... 430 $2,243,878,854 100.0% $5,218,323 $45,416,841
=== ============== ===== ========== ===========
<CAPTION>
RANGE OF WTD. AVG. WTD. AVG. MINIMUM MAXIMUM WTD. AVG. WTD. AVG.
CUT-OFF DATE CUT-OFF DATE CUT-OFF DATE CUT-OFF DATE CUT-OFF DATE OCCUPANCY MORTGAGE
LTV RATIOS (%) LTV RATIO(1) DSC RATIO(1) DSC RATIO(1) DSC RATIO(1) RATE(2) RATE
- -------------- ------------ ------------ ------------ ------------ --------- --------
<S> <C> <C> <C> <C> <C> <C>
Credit Lease Loans ........ NAP NAP NAP NAP 100.0% 8.24%
25.01-30.00 ............... 29.0 2.07 2.07 2.07 99.5 8.15
30.01-35.00 ............... 34.9 2.50 2.50 2.50 NAP 8.90
35.01-40.00 ............... 37.1 1.70 1.70 1.70 NAP 8.90
40.01-45.00 ............... 42.2 1.59 1.47 1.62 93.3 8.87
45.01-50.00 ............... 47.3 1.41 1.28 1.49 94.6 8.95
50.01-55.00 ............... 54.0 1.59 1.30 1.76 93.1 8.38
55.01-60.00 ............... 58.1 1.46 1.30 2.08 92.4 8.73
60.01-65.00 ............... 63.8 1.52 1.25 2.02 93.7 8.41
65.01-70.00 ............... 68.2 1.35 1.22 1.65 95.1 8.34
70.01-75.00 ............... 73.3 1.35 1.20 1.67 95.9 8.23
75.01-80.00 ............... 78.3 1.28 1.15 1.63 96.3 7.96
80.01-85.00 ............... 80.9 1.26 1.15 1.35 95.7 8.02
---- ---- ---- ---- ---- ----
Total/Avg./Wtd. Avg./
Min./Max. ............... 72.2% 1.36x 1.15x 2.50x 96.1% 8.20%
==== ==== ==== ==== ==== ====
<FN>
The weighted average Cut-off Date LTV Ratio is 72.16%.
(1) The Debt Service Coverage Ratio and Loan to Value Ratio information shown
above do not reflect the 65 Credit Lease Loans, representing 10.61% of the
Initial Pool Balance, which typically have Debt Service Coverage Ratios
below 1.20x and Loan to Value Ratios in excess of 80%.
(2) Occupancy Rates were calculated without reference to Hospitality
properties.
</FN>
</TABLE>
S-44
<PAGE>
<TABLE>
MATURITY DATE LTV RATIOS
(ALL BALLOON LOANS)
<CAPTION>
% BY
RANGE OF AGGREGATE AGGREGATE AVERAGE HIGHEST
MATURITY DATE NUMBER CUT-OFF DATE CUT-OFF DATE CUT-OFF DATE CUT-OFF DATE
LTV RATIOS (%) OF LOANS BALANCE BALANCE BALANCE BALANCE
- -------------- -------- ------------ ------------ ------------ ------------
<S> <C> <C> <C> <C> <C>
5.01-10.00 .......... 3 $ 3,500,000 0.2% $ 1,166,667 $ 1,950,000
20.01-25.00 .......... 4 41,458,178 2.2 10,364,545 20,078,226
25.01-30.00 .......... 4 46,337,787 2.5 11,584,447 23,372,304
30.01-35.00 .......... 9 23,252,029 1.2 2,583,559 5,579,458
35.01-40.00 .......... 10 54,567,885 2.9 5,456,788 24,140,144
40.01-45.00 .......... 12 41,720,813 2.2 3,476,734 16,965,000
45.01-50.00 .......... 18 89,525,202 4.8 4,973,622 29,000,000
50.01-55.00 .......... 32 151,174,529 8.1 4,724,204 19,958,798
55.01-60.00 .......... 40 325,895,144 17.5 8,147,379 45,416,841
60.01-65.00 .......... 72 358,567,783 19.2 4,980,108 33,449,419
65.01-70.00 .......... 97 465,209,963 24.9 4,795,979 35,250,000
70.01-75.00 .......... 35 257,679,238 13.8 7,362,264 29,121,268
75.01-80.00 .......... 1 7,014,139 0.4 7,014,139 7,014,139
--- -------------- ----- ----------- -----------
Total: ............... 337 $1,865,902,688 100.0% $ 5,536,803 $45,416,841
=== ============== ===== =========== ===========
<CAPTION>
RANGE OF WTD. AVG. WTD. AVG. MINIMUM MAXIMUM WTD. AVG. WTD. AVG.
MATURITY DATE CUT-OFF DATE CUT-OFF DATE CUT-OFF DATE CUT-OFF DATE OCCUPANCY MORTGAGE
LTV RATIOS (%) LTV RATIO(1) DSC RATIO(1) DSC RATIO(1) DSC RATIO(1) RATE(2) RATE
- -------------- ------------ ------------ ------------ ------------ --------- ---------
<S> <C> <C> <C> <C> <C> <C>
5.01-10.00 .......... 62.3% 1.35x 1.30x 1.49x 100.0% 8.08%
20.01-25.00 .......... 75.7 1.23 1.23 1.23 99.7 8.53
25.01-30.00 .......... 66.4 1.32 1.20 1.62 95.2 8.51
30.01-35.00 .......... 43.6 1.95 1.49 2.50 98.2 8.38
35.01-40.00 .......... 65.2 1.60 1.26 2.08 99.3 8.24
40.01-45.00 .......... 60.2 1.54 1.15 2.02 92.4 8.38
45.01-50.00 .......... 62.0 1.47 1.27 1.76 96.2 8.24
50.01-55.00 .......... 67.3 1.41 1.22 1.78 94.2 8.32
55.01-60.00 .......... 70.5 1.33 1.20 1.64 95.9 8.19
60.01-65.00 .......... 73.7 1.33 1.20 1.61 96.9 8.15
65.01-70.00 .......... 74.9 1.34 1.20 1.65 95.6 8.11
70.01-75.00 .......... 78.9 1.28 1.20 1.40 95.2 8.12
75.01-80.00 .......... 80.4 1.29 1.29 1.29 92.5 8.54
---- ---- ---- ---- ---- ----
Total: ............... 72.2% 1.35x 1.15x 2.50x 95.9% 8.19%
==== ==== ==== ==== ==== ====
<FN>
The weighted average Maturity Date LTV Ratio is 59.29%.
(1) The Debt Service Coverage Ratio and Loan to Value Ratio information shown
above do not reflect the 65 Credit Lease Loans, representing 10.61% of the
Initial Pool Balance, which typically have Debt Service Coverage Ratios
below 1.20x and Loan to Value Ratios in excess of 80%.
(2) Occupancy Rates were calculated without reference to Hospitality
properties.
</FN>
</TABLE>
S-45
<PAGE>
<TABLE>
MORTGAGE RATES
(ALL MORTGAGE LOANS)
<CAPTION>
% BY
AGGREGATE AGGREGATE AVERAGE HIGHEST
RANGE OF NUMBER CUT-OFF DATE CUT-OFF DATE CUT-OFF DATE CUT-OFF DATE
MORTGAGE RATES OF LOANS BALANCE BALANCE BALANCE BALANCE
- -------------- -------- -------------- ------------ ------------ -------------
<S> <C> <C> <C> <C> <C>
7.000- 7.249 ............ 3 $ 78,765,726 3.5% $26,255,242 $30,000,000
7.250- 7.499 ............ 12 150,849,461 6.7 12,570,788 38,206,000
7.500- 7.749 ............ 44 245,565,256 10.9 5,581,029 35,250,000
7.750- 7.999 ............ 68 355,915,517 15.9 5,234,052 29,000,000
8.000- 8.249 ............ 82 366,072,373 16.3 4,464,297 28,773,665
8.250- 8.499 ............ 65 410,827,776 18.3 6,320,427 45,416,841
8.500- 8.749 ............ 65 318,835,595 14.2 4.905,163 29,121,268
8.750- 8.999 ............ 32 123,555,706 5.5 3,861,116 19,958,798
9.000- 9.249 ............ 39 109,334,941 4.9 2,803,460 8,082,804
9.250- 9.499 ............ 10 38,219,747 1.7 3,821,975 9,749,977
9.500- 9.749 ............ 3 4,805,377 0.2 1,601,792 2,736,203
9.750- 9.999 ............ 1 4,344,815 0.2 4,344,815 4,344,815
10.000-10.249 ............ 5 32,103,107 1.4 6,420,621 9,763,390
10.500-10.749 ............ 1 4,683,455 0.2 4,683,455 4,683,455
--- -------------- ----- ----------- -----------
Total/Avg./Wtd. Avg./
Min./Max. .............. 430 $2,243,878,854 100.0% $ 5,218,323 $45,416,841
=== ============== ===== =========== ===========
<CAPTION>
WTD. AVG. WTD. AVG. MINIMUM MAXIMUM WTD. AVG. WTD. AVG.
RANGE OF CUT-OFF DATE CUT-OFF DATE CUT-OFF DATE CUT-OFF DATE OCCUPANCY MORTGAGE
MORTGAGE RATES LTV RATIO(1) DSC RATIO(1) DSC RATIO(1) DSC RATIO(1) RATE(2) RATE
- -------------- ------------ ------------ ------------ ------------ --------- --------
<C> <C> <C> <C> <C> <C> <C>
7.000- 7.249 ............ 72.1% 1.44x 1.44x 1.44x 100.0% 7.17%
7.250- 7.499 ............ 77.9 1.27 1.20 1.44 98.3 7.44
7.500- 7.749 ............ 74.8 1.30 1.18 1.76 95.0 7.60
7.750- 7.999 ............ 73.0 1.38 1.20 2.08 97.1 7.88
8.000- 8.249 ............ 74.7 1.32 1.17 2.07 95.2 8.10
8.250- 8.499 ............ 70.8 1.40 1.23 2.00 96.3 8.34
8.500- 8.749 ............ 71.7 1.35 1.15 1.67 95.5 8.61
8.750- 8.999 ............ 64.8 1.44 1.20 2.50 94.5 8.87
9.000- 9.249 ............ 66.0 1.37 1.22 1.62 96.8 9.09
9.250- 9.499 ............ 61.2 1.38 1.29 1.49 87.7 9.35
9.500- 9.749 ............ 69.4 1.28 1.15 1.35 96.3 9.52
9.750- 9.999 ............ NAP NAP NAP NAP 100.0 9.88
10.000-10.249 ............ NAP NAP NAP NAP 100.0 10.13
10.500-10.749 ............ 74.0 1.44 1.44 1.44 97.0 10.50
---- ---- ---- ---- ----- -----
Total/Avg./Wtd. Avg./
Min./Max. .............. 72.2% 1.36x 1.15x 2.50x 96.1% 8.20%
==== ==== ==== ==== ===== =====
<FN>
The weighted average Mortgage Rate is 8.203%.
(1) The Debt Service Coverage Ratio and Loan to Value Ratio information shown
above do not reflect the 65 Credit Lease Loans, representing 10.61% of the
Initial Pool Balance, which typically have Debt Service Coverage Ratios
below 1.20x and Loan to Value Ratios in excess of 80%.
(2) Occupancy Rates were calculated without reference to Hospitality
properties.
</FN>
</TABLE>
S-46
<PAGE>
<TABLE>
<CAPTION>
ORIGINAL TERMS TO MATURITY
(ALL MORTGAGE LOANS)
RANGE OF % BY
ORIGINAL TERMS AGGREGATE AGGREGATE AVERAGE HIGHEST
TO MATURITY NUMBER CUT-OFF DATE CUT-OFF DATE CUT-OFF DATE CUT-OFF DATE
(MONTHS) OF LOANS BALANCE BALANCE BALANCE BALANCE
- -------------- -------- ------------- ------------ ------------ ------------
<S> <C> <C> <C> <C> <C>
49- 60 ................ 1 $ 28,687,500 1.3% $28,687,500 $28,687,500
73- 84 ................ 42 178,502,678 8.0 4,250,064 17,970,413
85- 96 ................ 1 4,699,778 0.2 4,699,778 4,699,778
97-108 ................ 1 1,798,719 0.1 1,798,719 1,798,719
109-120 ................ 241 1,205,026,180 53.7 5,000,109 45,416,841
121-132 ................ 2 10,297,420 0.5 5,148,710 7,000,000
133-144 ................ 4 17,224,559 0.8 4,306,140 5,415,475
145-156 ................ 1 2,919,341 0.1 2,919,341 2,919,341
169-180 ................ 41 394,149,957 17.6 9,613,414 38,206,000
205-216 ................ 2 4,911,687 0.2 2,455,843 3,019,414
217-228 ................ 2 2,533,698 0.1 1,266,849 1,513,702
229-240 ................ 57 158,400,047 7.1 2,778,948 24,140,144
241-252 ................ 1 1,153,040 0.1 1,153,040 1,153,040
253-264 ................ 11 64,360,557 2.9 5,850,960 11,673,663
265-276 ................ 1 4,978,679 0.2 4,978,679 4,978,679
289-300 ................ 13 120,817,560 5.4 9,293,658 30,000,000
325-336 ................ 1 2,156,589 0.1 2,156,589 2,156,589
349-360 ................ 8 41,260,866 1.8 5,157,608 16,491,481
--- -------------- ----- ----------- -----------
Total/Avg./Wtd. Avg./
Min./Max. ............ 430 $2,243,878,854 100.0% $ 5,218,323 $45,416,841
=== ============== ===== =========== ===========
<CAPTION>
RANGE OF
ORIGINAL TERMS WTD. AVG. WTD. AVG. MINIMUM MAXIMUM WTD.AVG. WTD. AVG.
TO MATURITY CUT-OFF DATE CUT-OFF DATE CUT-OFF DATE CUT-OFF DATE OCCUPANCY MORTGAGE
(MONTHS) LTV RATIO(1) DSC RATIO(1) DSC RATIO(1) DSC RATIO(1) RATE(2) RATE
- -------------- ------------ ------------ ------------ ------------ --------- ---------
<S> <C> <C> <C> <C> <C> <C>
49- 60 ................ 72.1% 1.44x 1.44x 1.44x 100.0% 7.24%
73- 84 ................ 71.1 1.38 1.20 2.50 93.3 8.42
85- 96 ................ 69.1 1.36 1.36 1.36 91.0 9.15
97-108 ................ 75.0 1.34 1.34 1.34 99.0 7.71
109-120 ................ 72.4 1.34 1.20 2.07 95.7 8.25
121-132 ................ 79.3 1.27 1.27 1.27 100.0 7.78
133-144 ................ NAP NAP NAP NAP 100.0 10.06
145-156 ................ 74.9 1.31 1.31 1.31 100.0 7.88
169-180 ................ 72.2 1.37 1.20 2.08 96.4 7.88
205-216 ................ 65.3 1.65 1.65 1.65 93.1 7.89
217-228 ................ NAP NAP NAP NAP 100.0 7.90
229-240 ................ 72.1 1.36 1.25 1.67 99.8 8.26
241-252 ................ NAP NAP NAP NAP 100.0 8.75
253-264 ................ 68.3 1.44 1.40 1.47 100.0 8.89
265-276 ................ 56.9 1.59 1.59 1.59 NAP 9.24
289-300 ................ 68.6 1.46 1.15 2.00 94.5 8.15
325-336 ................ 75.7 1.23 1.23 1.23 94.1 8.00
349-360 ................ 79.1 1.20 1.15 1.35 97.2 7.79
---- ---- ---- ---- ----- -----
Total/Avg./Wtd. Avg./
Min./Max. ............ 72.2% 1.36x 1.15x 2.50x 96.1% 8.20%
==== ==== ==== ==== ===== =====
<FN>
The weighted average original term to maturity is 154 months.
(1) The Debt Service Coverage Ratio and Loan to Value Ratio information shown
above do not reflect the 65 Credit Lease Loans, representing 10.61% of the
Initial Pool Balance, which typically have Debt Service Coverage Ratios
below 1.20x and Loan to Value Ratios in excess of 80%.
(2) Occupancy Rates are calculated without reference to Hospitality properties.
</FN>
</TABLE>
S-47
<PAGE>
<TABLE>
REMAINING TERMS TO MATURITY
(ALL MORTGAGE LOANS)
<CAPTION>
% BY
RANGE OF AGGREGATE AGGREGATE AVERAGE HIGHEST
REMAINING TERMS NUMBER CUT-OFF DATE CUT-OFF DATE CUT-OFF DATE CUT-OFF DATE
TO MATURITY (MONTHS) OF LOANS BALANCE BALANCE BALANCE BALANCE
- -------------------- -------- ------------ ------------ ------------ ------------
<S> <C> <C> <C> <C> <C>
37- 48 ................... 1 $ 9,061,380 0.4% $ 9,061,380 $ 9,061,380
49- 60 ................... 1 28,687,500 1.3 28,687,500 28,687,500
73- 84 ................... 43 183,202,456 8.2 4,260,522 17,970,413
97-108 ................... 1 1,798,719 0.1 1,798,719 1,798,719
109-120 ................... 242 1,212,026,180 54.0 5,008,373 45,416,841
121-132 ................... 1 3,297,420 0.1 3,297,420 3,297,420
133-144 ................... 4 17,224,559 0.8 4,306,140 5,415,475
145-156 ................... 1 2,919,341 0.1 2,919,341 2,919,341
169-180 ................... 40 385,088,577 17.2 9,627,214 38,206,000
205-216 ................... 3 5,931,683 0.3 1,977,228 3,019,414
217-228 ................... 20 34,888,452 1.6 1,744,423 7,341,749
229-240 ................... 38 125,025,297 5.6 3,290,139 24,140,144
241-252 ................... 6 24,416,571 1.1 4,069,429 6,428,181
253-264 ................... 6 41,097,026 1.8 6,849,504 11,673,663
265-276 ................... 1 4,978,679 0.2 4,978,679 4,978,679
289-300 ................... 13 120,817,560 5.4 9,293,658 30,000,000
325-336 ................... 1 2,156,589 0.1 2,156,589 2,156,589
349-360 ................... 8 41,260,866 1.8 5,157,608 16,491,481
--- -------------- ----- ----------- -----------
Total/Avg./Wtd. Avg./
Min./Max. ............... 430 $2,243,878,854 100.0% $ 5,218,323 $45,416,841
=== ============== ===== =========== ===========
<CAPTION>
RANGE OF WTD. AVG. WTD. AVG. MINIMUM MAXIMUM WTD. AVG. WTD. AVG.
REMAINING TERMS CUT-OFF DATE CUT-OFF DATE CUT-OFF DATE CUT-OFF DATE OCCUPANCY MORTGAGE
TO MATURITY (MONTHS) LTV RATIO(1) DSC RATIO(1) DSC RATIO(1) DSC RATIO(1) RATE(2) RATE
- -------------------- ------------ ------------ ------------ ------------ --------- --------
<S> <C> <C> <C> <C> <C> <C>
37- 48 ................... 72.5% 1.22x 1.22x 1.22x 100.0% 7.50%
49- 60 ................... 72.1 1.44 1.44 1.44 100.0 7.24
73- 84 ................... 71.1 1.38 1.20 2.50 93.2 8.44
97-108 ................... 75.0 1.34 1.34 1.34 99.0 7.71
109-120 ................... 72.4 1.34 1.20 2.07 95.7 8.24
121-132 ................... 74.9 1.27 1.27 1.27 100.0 8.38
133-144 ................... NAP NAP NAP NAP 100.0 10.06
145-156 ................... 74.9 1.31 1.31 1.31 100.0 7.88
169-180 ................... 72.2 1.37 1.20 2.08 96.3 7.89
205-216 ................... 65.3 1.65 1.65 1.65 94.3 7.99
217-228 ................... NAP NAP NAP NAP 100.0 8.14
229-240 ................... 72.1 1.36 1.25 1.67 99.7 8.29
241-252 ................... NAP NAP NAP NAP 100.0 8.21
253-264 ................... 68.3 1.44 1.40 1.47 100.0 9.29
265-276 ................... 56.9 1.59 1.59 1.59 NAP 9.24
289-300 ................... 68.6 1.46 1.15 2.00 94.5 8.15
325-336 ................... 75.7 1.23 1.23 1.23 94.1 8.00
349-360 ................... 79.1 1.20 1.15 1.35 97.2 7.79
---- ---- ---- ---- ----- -----
Total/Avg./Wtd. Avg./
Min./Max. ............... 72.2% 1.36x 1.15x 2.50x 96.1% 8.20%
==== ==== ==== ==== ===== =====
<FN>
The weighted average remaining term to maturity is 151 months.
(1) The Debt Service Coverage Ratio and Loan to Value Ratio information shown
above do not reflect the 65 Credit Lease Loans representing 10.61% of the
Initial Pool Balance, which typically have Debt Service Coverage Ratios
below 1.20x and Loan to Value Ratios in excess of 80%.
(2) Occupancy Rates were calculated without reference to Hospitality
properties.
</FN>
</TABLE>
S-48
<PAGE>
<TABLE>
CUT-OFF DATE BALANCES
(ALL MORTGAGE LOANS)
<CAPTION>
% BY
RANGE OF AGGREGATE AGGREGATE AVERAGE HIGHEST
CUT-OFF DATE NUMBER CUT-OFF DATE CUT-OFF DATE CUT-OFF DATE CUT-OFF DATE
BALANCES ($) OF LOANS BALANCE BALANCE BALANCE BALANCE
- ------------ -------- -------------- ------------ ------------ ------------
<S> <C> <C> <C> <C> <C>
0.01- 2,000,000.00 .... 116 $ 163,604,094 7.3% $ 1,410,380 $ 2,000,000
2,000,000.01- 4,000,000.00 .... 141 403,349,021 18.0 2,860,631 4,000,000
4,000,000.01- 6,000,000.00 .... 69 334,190,716 14.9 4,843,344 5,912,058
6,000,000.01- 8,000,000.00 .... 40 272,939,404 12.2 6,823,485 7,991,880
8,000,000.01-10,000,000.00 .... 20 180,709,890 8.1 9,035,494 9,986,732
10,000,000.01-12,000,000.00 .... 5 56,166,368 2.5 11,233,274 11,954,284
12,000,000.01-14,000,000.00 .... 7 90,080,463 4.0 12,868,638 14,000,000
14,000,000.01-16,000,000.00 .... 2 29,640,099 1.3 14,820,049 14,859,825
16,000,000.01-18,000,000.00 .... 8 135,425,979 6.0 16,928,247 17,970,413
18,000,000.01-20,000,000.00 .... 6 116,184,243 5.2 19,364,040 20,000,000
20,000,000.01-22,000,000.00 .... 2 41,393,801 1.8 20,696,900 21,315,575
22,000,000.01-24,000,000.00 .... 3 69,262,819 3.1 23,087,606 23,372,304
24,000,000.01-26,000,000.00 .... 1 24,140,144 1.1 24,140,144 24,140,144
28,000,000.01-30,000,000.00 .... 6 174,469,555 7.8 29,078,259 30,000,000
32,000,000.01-34,000,000.00 .... 1 33,449,419 1.5 33,449,419 33,449,419
34,000,000.01-36,000,000.00 .... 1 35,250,000 1.6 35,250,000 35,250,000
38,000,000.01-40,000,000.00 .... 1 38,206,000 1.7 38,206,000 38,206,000
44,000,000.01-46,000,000.00 .... 1 45,416,841 2.0 45,416,841 45,416,841
--- -------------- ----- ----------- -----------
Total/Avg./Wtd. Avg./
Min./Max. .................... 430 $2,243,878,854 100.0% $ 5,218,323 $45,416,841
=== ============== ===== =========== ===========
<CAPTION>
RANGE OF WTD. AVG. WTD. AVG. MINIMUM MAXIMUM WTD. AVG. WTD. AVG.
CUT-OFF DATE CUT-OFF DATE CUT-OFF DATE CUT-OFF DATE CUT-OFF DATE OCCUPANCY MORTGAGE
BALANCES ($) LTV RATIO(1) DSC RATIO(1) DSC RATIO(1) DSC RATIO(1) RATE(2) RATE
- ------------ ------------ ------------ ------------ ------------ --------- ---------
<S> <C> <C> <C> <C> <C> <C>
0.01- 2,000,000.00 .... 67.9% 1.37x 1.15x 1.70x 97.2% 8.40%
2,000,000.01- 4,000,000.00 .... 71.5 1.35 1.17 2.07 96.6 8.35
4,000,000.01- 6,000,000.00 .... 72.3 1.37 1.20 2.50 95.0 8.32
6,000,000.01- 8,000,000.00 .... 70.4 1.36 1.20 2.08 94.7 8.24
8,000,000.01-10,000,000.00 .... 71.8 1.36 1.20 1.70 96.8 8.38
10,000,000.01-12,000,000.00 .... 71.7 1.33 1.30 1.35 96.8 8.53
12,000,000.01-14,000,000.00 .... 74.6 1.30 1.21 1.41 97.2 7.95
14,000,000.01-16,000,000.00 .... 78.6 1.25 1.20 1.30 96.7 8.30
16,000,000.01-18,000,000.00 .... 73.4 1.41 1.18 1.78 95.3 8.08
18,000,000.01-20,000,000.00 .... 74.5 1.38 1.27 1.65 95.8 8.12
20,000,000.01-22,000,000.00 .... 69.2 1.22 1.22 1.22 98.5 7.50
22,000,000.01-24,000,000.00 .... 70.3 1.53 1.29 2.00 94.1 8.27
24,000,000.01-26,000,000.00 .... NAP NAP NAP NAP 100.0 8.41
28,000,000.01-30,000,000.00 .... 74.6 1.34 1.25 1.45 97.9 7.88
32,000,000.01-34,000,000.00 .... 79.6 1.33 1.33 1.33 99.5 7.43
34,000,000.01-36,000,000.00 .... 75.0 1.25 1.25 1.25 86.4 7.63
38,000,000.01-40,000,000.00 .... 76.4 1.20 1.20 1.20 95.4 7.47
44,000,000.01-46,000,000.00 .... 64.9 1.31 1.31 1.31 100.0 8.34
---- ---- ---- ---- ----- ----
Total/Avg./Wtd. Avg./
Min./Max. .................... 72.2% 1.36x 1.15x 2.50x 96.1% 8.20%
==== ==== ==== ==== ===== ====
<FN>
The average Cut-off Date Balance is $5,218,323.
(1) The Debt Service Coverage Ratio and Loan to Value Ratio information shown
above do not reflect the 65 Credit Lease Loans, representing 10.61% of the
Initial Pool Balance, which typically have Debt Service Coverage Ratios
below 1.20x and Loan to Value Ratios in excess of 80%.
(2) Occupancy Rates were calculated without reference to Hospitality
properties.
</FN>
</TABLE>
S-49
<PAGE>
<TABLE>
ORIGINAL AMORTIZATION TERMS
(ALL MORTGAGE LOANS)
<CAPTION>
% BY
ORIGINAL AGGREGATE AGGREGATE AVERAGE HIGHEST
AMORTIZATION NUMBER CUT-OFF DATE CUT-OFF DATE CUT-OFF DATE CUT-OFF DATE
TERM (MONTHS) OF LOANS BALANCE BALANCE BALANCE BALANCE
- ------------- -------- -------------- ------------ ------------ ------------
<S> <C> <C> <C> <C> <C>
109-120 ................... 1 $ 2,100,000 0.1% $ 2,100,000 $ 2,100,000
133-144 ................... 4 17,224,559 0.8 4,306,140 5,415,475
169-180 ................... 6 26,016,733 1.2 4,336,122 9,000,000
181-192 ................... 3 3,500,000 0.2 1,166,667 1,950,000
205-216 ................... 3 24,989,913 1.1 8,329,971 20,078,226
217-228 ................... 2 2,533,698 0.1 1,266,849 1,513,702
229-240 ................... 56 125,922,453 5.6 2,248,615 16,276,911
241-252 ................... 1 1,153,040 0.1 1,153,040 1,153,040
253-264 ................... 10 49,531,660 2.2 4,953,166 11,673,663
265-276 ................... 1 4,978,679 0.2 4,978,679 4,978,679
277-288 ................... 3 43,363,507 1.9 14,454,502 24,140,144
289-300 ................... 105 512,778,193 22.9 4,883,602 30,000,000
301-312 ................... 4 60,699,000 2.7 15,174,750 38,206,000
313-324 ................... 2 3,180,587 0.1 1,590,293 2,234,690
325-336 ................... 20 97,814,305 4.4 4,890,715 9,382,540
349-360 ................... 209 1,268,092,527 56.5 6,067,428 45,416,841
--- -------------- ----- ----------- -----------
Total/Avg./Wtd. Avg./
Min./Max. ............... 430 $2,243,878,854 100.0% $ 5,218,323 $45,416,841
=== ============== ===== =========== ===========
<CAPTION>
ORIGINAL WTD. AVG. WTD. AVG. MINIMUM MAXIMUM WTD. AVG. WTD. AVG.
AMORTIZATION CUT-OFF DATE CUT-OFF DATE CUT-OFF DATE CUT-OFF DATE OCCUPANCY MORTGAGE
TERM (MONTHS) LTV RATIO(1) DSC RATIO(1) DSC RATIO(1) DSC RATIO(1) RATE(2) RATE
- ------------- ------------ ------------ ------------ ------------ --------- --------
<C> <C> <C> <C> <C> <C> <C>
109-120 ................... 29.0% 2.07x 2.07x 2.07x 99.5% 8.15%
133-144 ................... NAP NAP NAP NAP 100.0 10.06
169-180 ................... 61.3 1.46 1.30 1.62 95.9 8.48
181-192 ................... 62.3 1.35 1.30 1.49 100.0 8.08
205-216 ................... 65.3 1.65 1.65 1.65 98.6 7.23
217-228 ................... NAP NAP NAP NAP 100.0 7.90
229-240 ................... 68.0 1.41 1.25 2.02 99.1 8.43
241-252 ................... NAP NAP NAP NAP 100.0 8.75
253-264 ................... 71.6 1.38 1.26 1.47 100.0 8.30
265-276 ................... 56.9 1.59 1.59 1.59 NAP 9.24
277-288 ................... NAP NAP NAP NAP 100.0 9.17
289-300 ................... 67.2 1.46 1.22 2.50 95.3 8.26
301-312 ................... 76.8 1.21 1.20 1.44 96.8 7.47
313-324 ................... 62.8 1.41 1.28 1.47 97.0 8.87
325-336 ................... 71.6 1.32 1.25 1.53 95.9 8.31
349-360 ................... 74.4 1.32 1.15 1.78 95.7 8.13
---- ---- ---- ---- ----- -----
Total/Avg./Wtd. Avg./
Min./Max. ............... 72.2% 1.36x 1.15x 2.50x 96.1% 8.20%
==== ==== ==== ==== ===== =====
<FN>
The weighted average original amortization term is 327 months.
(1) The Debt Service Coverage Ratio and Loan to Value Ratio information shown
above do not reflect the 65 Credit Lease Loans representing 10.61% of the
Initial Pool Balance, which typically have Debt Service Coverage Ratios
below 1.20x and Loan to Value Ratios in excess of 80%.
(2) Occupancy Rates were calculated without reference to Hospitality
properties.
</FN>
</TABLE>
S-50
<PAGE>
AMORTIZATION TYPES
(ALL MORTGAGE LOANS)
<TABLE>
<CAPTION>
% BY
AGGREGATE AGGREGATE AVERAGE HIGHEST
AMORTIZATION NUMBER CUT-OFF DATE CUT-OFF DATE CUT-OFF DATE CUT-OFF DATE
TYPES OF LOANS BALANCE BALANCE BALANCE BALANCE
- ------------ -------- -------------- ------------ ------------ ------------
<S> <C> <C> <C> <C> <C>
Balloon(3) ................. 337 $1,865,902,688 83.2% $5,536,803 $45,416,841
Fully Amortizing ........... 86 321,794,166 14.3 3,741,793 30,000,000
ARD Loans(4) ............... 7 56,182,000 2.5 8,026,000 17,360,000
--- -------------- ----- ---------- -----------
Total/Avg./Wtd. Avg./
Min./Max. ................ 430 $2,243,878,854 100.0% $5,218,323 $45,416,841
=== ============== ===== ========== ===========
<CAPTION>
WTD. AVG. WTD. AVG. MINIMUM MAXIMUM WTD. AVG. WTD. AVG.
AMORTIZATION CUT-OFF DATE CUT-OFF DATE CUT-OFF DATE CUT-OFF DATE OCCUPANCY MORTGAGE
TYPES LTV RATIO(1) DSC RATIO(1) DSC RATIO(1) DSC RATIO(1) RATE(2) RATE
- ------------ ------------ ------------ ------------ ------------ --------- --------
<S> <C> <C> <C> <C> <C> <C> <C>
Balloon(3) ................. 72.2% 1.35x 1.15x 2.50x 95.9% 8.19%
Fully Amortizing ........... 69.0 1.44 1.15 2.07 97.6 8.29
ARD Loans(4) ............... 79.2 1.32 1.27 1.45 94.7 8.15
---- ---- ---- ---- ---- ----
Total/Avg./Wtd. Avg./
Min./Max. ................ 72.2% 1.36x 1.15x 2.50x 96.1% 8.20%
==== ==== ==== ==== ==== ====
<FN>
(1) The Debt Service Coverage Ratio and Loan to Value Ratio information shown
above do not reflect the 65 Credit Lease Loans, representing 10.61% of the
Initial Pool Balance, which typically have Debt Service Coverage Ratios
below 1.20x and Loan to Value Ratios in excess of 80%.
(2) Occupancy Rates were calculated without reference to Hospitality
properties.
(3) Includes six Mortgage Loans or 3.4%, which require payments of interest
only for one to three years prior to beginning to make payments that
amortize the Mortgage Loan.
(4) These Mortgage Loans require payments of interest only for a period of 23
months from origination prior to beginning to make payments that amortize
the Mortgage Loan.
</FN>
</TABLE>
OCCUPANCY RATES
(ALL MORTGAGE LOANS)
<TABLE>
<CAPTION>
% BY
RANGE OF AGGREGATE AGGREGATE AVERAGE HIGHEST
OCCUPANCY NUMBER CUT-OFF DATE CUT-OFF DATE CUT-OFF DATE CUT-OFF DATE
RATES (%) OF LOANS BALANCE BALANCE BALANCE BALANCE
- ---------- -------- -------------- ------------ ---------- -----------
<S> <C> <C> <C> <C> <C>
Not Applicable ............. 33 $ 195,779,045 8.7% $5,932,698 $29,000,000
60.01- 65.00 ............... 1 5,788,599 0.3 5,788,599 5,788,599
70.01- 75.00 ............... 2 7,578,015 0.3 3,789,008 5,853,430
75.01- 80.00 ............... 2 12,803,227 0.6 6,401,614 6,528,304
80.01- 85.00 ............... 8 47,067,205 2.1 5,883,401 16,460,174
85.01- 90.00 ............... 31 174,075,215 7.8 5,615,330 35,250,000
90.01- 95.00 ............... 77 415,014,628 18.5 5,389,800 29,121,268
95.01-100.00 ............... 276 1,385,772,920 61.8 5,020,916 45,416,841
--- -------------- ----- ---------- -----------
Total /Avg. /Wtd. Avg. /
Min. /Max. ............... 430 $2,243,878,854 100.0% $5,218,323 $45,416,841
=== ============== ===== ========== ===========
<CAPTION>
RANGE OF WTD. AVG. WTD. AVG. MINIMUM MAXIMUM WTD. AVG. WTD. AVG.
OCCUPANCY CUT-OFF DATE CUT-OFF DATE CUT-OFF DATE CUT-OFF DATE OCCUPANCY MORTGAGE
RATES (%) LTV RATIO(1) DSC RATIO(1) DSC RATIO(1) DSC RATIO(1) RATE(2) RATE
- ---------- ------------ ------------ ------------ ------------ --------- ---------
<S> <C> <C> <C> <C> <C>
Not Applicable ............. 63.9% 1.54x 1.40x 2.50x NAP 8.37%
60.01- 65.00 ............... 68.1 1.35 1.35 1.35 63.0 8.15
70.01- 75.00 ............... 77.5 1.24 1.20 1.40 72.7 8.30
75.01- 80.00 ............... 57.9 1.29 1.28 1.30 78.1 9.07
80.01- 85.00 ............... 70.8 1.54 1.20 1.78 83.7 8.17
85.01- 90.00 ............... 69.4 1.41 1.21 2.00 87.8 8.24
90.01- 95.00 ............... 73.4 1.32 1.15 1.66 93.5 8.34
95.01-100.00 ............... 73.7 1.32 1.15 2.07 98.8 8.13
---- ---- ---- ---- ---- ----
Total /Avg. /Wtd. Avg. /
Min. /Max. ............... 72.2% 1.36x 1.15x 2.50x 96.1% 8.20%
==== ==== ==== ==== ==== ====
</TABLE>
(1) The weighted average occupancy rate is 96.13%, excluding Hospitality
properties.
(2) The Debt Service Coverage Ratio and Loan to Value Ratio information shown
above do not reflect the 65 Credit Lease Loans, representing 10.61% of the
Initial Pool Balance, which typically have Debt Service Coverage Ratios
below 1.20x and Loan to Value Ratios in excess of 80%.
S-51
<PAGE>
THE MORTGAGE LOAN SELLERS
On or about November 25, 1997 (the "Closing Date"), the Depositor will
acquire the Mortgage Loans from the Mortgage Loan Sellers pursuant to separate
agreements (the "Mortgage Loan Purchase Agreements"). The Mortgage Loan Sellers
acquired or originated the Mortgage Loans as described above under "--Mortgage
Loan History."
ASSIGNMENT OF THE MORTGAGE LOANS; REPURCHASES
On or prior to the Closing Date, the Depositor will transfer the Mortgage
Loans, without recourse, to the Trustee for the benefit of the
Certificateholders. In connection with such transfer, the Depositor will require
each Mortgage Loan Seller to deliver to the Trustee or to a document custodian
appointed by the Trustee (a "Custodian"), among other things, the following
documents with respect to each Mortgage Loan (collectively, as to each Mortgage
Loan, the "Mortgage File"): (i) the original Mortgage Note, endorsed, without
recourse, to the order of the Trustee; (ii) the original or a copy of the
Mortgage, together with an original or copy of any intervening assignments of
the Mortgage, in each case with evidence of recording indicated thereon; (iii)
the original or a copy of any related assignment of leases and of any
intervening assignments thereof (if such item is a document separate from the
Mortgage), with evidence of recording indicated thereon; (iv) an original
assignment of the Mortgage in favor of the Trustee and in recordable form; (v)
an original assignment of any related assignment of leases (if such item is a
document separate from the Mortgage) in favor of the Trustee and in recordable
form; (vi) originals or copies of all written modification agreements in those
instances in which the terms or provisions of the Mortgage or Mortgage Note have
been modified; (vii) the original or a copy of the policy or certificate of
lender's title insurance issued on the date of the origination of such Mortgage
Loan, or, if such policy has not been issued, an irrevocable, binding commitment
to issue such title insurance policy; (viii) any file copies of any UCC
financing statements and related amendments and continuation statements in the
possession of the applicable Mortgage Loan Seller and (ix) an original
assignment in favor of the Trustee of any financing statement executed and filed
in favor of the related Mortgage Loan Seller in the relevant jurisdiction.
The Trustee or a Custodian on its behalf will be required to review each
Mortgage File within a specified period following its receipt thereof. If any of
the above-described documents is found during the course of such review to be
missing from any Mortgage File or defective, and in either case such omission or
defect materially and adversely affects the interests of the Certificateholders,
the applicable Mortgage Loan Seller, if it cannot deliver the document or cure
the defect (other than omissions solely due to a document not having been
returned by the related recording office) within a period of 90 days following
its receipt of notice thereof, will be obligated pursuant to the applicable
Mortgage Loan Purchase Agreement (the relevant rights under which will be
assigned by the Depositor to the Trustee) to repurchase the affected Mortgage
Loan within such 90-day period at a price (the "Purchase Price") generally equal
to the sum of (i) the unpaid principal balance of such Mortgage Loan, (ii)
unpaid accrued interest on such Mortgage Loan (calculated at the Mortgage Rate)
to but not including the Due Date in the Collection Period in which the purchase
is to occur, and (iii) certain servicing expenses that are reimbursable to the
Master Servicer or the Special Servicer plus any interest thereon and on any P&I
Advances; provided that such Mortgage Loan Seller will have an additional 90-day
period to deliver the document or cure the defect, as the case may be, if it is
diligently proceeding to effect such delivery or cure and has delivered to the
Trustee an officer's certificate that describes the reasons that such delivery
or cure was not effected within the first 90-day cure period and the actions it
proposes to take to effect such delivery or cure, and which states that it
anticipates such delivery or cure will be effected within the additional 90-day
period. The foregoing repurchase obligation will constitute the sole remedy
available to the Certificateholders and the Trustee for any uncured failure to
deliver, or any uncured defect in, a constituent Mortgage Loan document. The
applicable Mortgage Loan Seller will be solely responsible for such repurchase
obligation, and such obligation will not be the responsibility of the Depositor
or any of its other affiliates.
The Pooling and Servicing Agreement will require the Master Servicer
promptly to cause each of the assignments described in clauses (iv), (v) and
(ix) of the second preceding paragraph to be submitted for recording in the real
property records of the jurisdiction in which the related Mortgaged Property is
located. See "Description of the Pooling Agreements--Assignment of Mortgage
Loans; Repurchases" in the Prospectus.
REPRESENTATIONS AND WARRANTIES; REPURCHASES
In each Mortgage Loan Purchase Agreement, the applicable Mortgage Loan
Seller will represent and warrant with respect to each related Mortgage Loan
(subject to certain exceptions specified in the related Mortgage Loan
S-52
<PAGE>
Purchase Agreement), as of the Closing Date, or as of such other date
specifically provided in the representation and warranty, among other things,
generally that: (i) the information set forth in the schedule of Mortgage Loans
attached to the applicable Mortgage Loan Purchase Agreement (which contains
certain of the information set forth in Annex A) is true and correct in all
material respects as of the Cut-off Date; (ii) if such Mortgage Loan was
originated by the applicable Mortgage Loan Seller or an affiliate thereof, then,
as of the date of its origination, such Mortgage Loan complied in all material
respects with, or was exempt from, all requirements of federal, state or local
law relating to the origination of such Mortgage Loan and, if such Mortgage Loan
was not originated by the applicable Mortgage Loan Seller or an affiliate
thereof, then, to the best of such Seller's knowledge after having performed the
type of due diligence customarily performed by prudent institutional commercial
and multifamily mortgage lenders, as of the date of its origination, such
Mortgage Loan complied in all material respects with, or was exempt from, all
requirements of federal, state or local law relating to the origination of such
Mortgage Loan; (iii) the applicable Mortgage Loan Seller owns the Mortgage Loan,
has good and marketable title thereto, has full right and authority to sell,
assign and transfer the Mortgage Loan and is transferring the Mortgage Loan free
and clear of any and all liens, pledges, charges or security interests; (iv) the
proceeds of such Mortgage Loan have been fully disbursed and there is no
requirement for future advances thereunder; (v) to the actual knowledge of the
applicable Mortgage Loan Seller, each of the related Mortgage Note, related
Mortgage, related assignment of leases, if any, and other agreements executed in
connection therewith is the legal, valid and binding obligation of the maker
thereof (subject to any non-recourse provisions therein and any state
anti-deficiency legislation), enforceable in accordance with its terms, except
as such enforcement may be limited by bankruptcy, insolvency, reorganization or
other similar laws affecting the enforcement of creditors' rights generally, and
by general principles of equity (regardless of whether such enforcement is
considered in a proceeding in equity or at law), and a legal opinion to such
effect was obtained by the originator of such Mortgage Loan at the time of
origination; and, as of the date of its origination, there was no valid offset,
defense, counterclaim or right to rescission with respect to any of the related
Mortgage Note, Mortgage or other agreements executed in connection with such
Mortgage Loan, and, as of the Cut-off Date, to the actual knowledge of the
applicable Mortgage Loan Seller, there is no valid offset, defense, counterclaim
or right to rescission with respect to such Mortgage Note, Mortgage(s) or other
agreements; (vi) the assignment of the related Mortgage in favor of the Trustee
constitutes the legal, valid and binding assignment of such Mortgage to the
Trustee; (vii) the related Mortgage (or, in the case of a cross-collateralized
Mortgage Loan, a related Mortgage) is a valid and enforceable first lien on the
related Mortgaged Property (or, in the case of a cross-collateralized Mortgage
Loan, the related primary Mortgaged Property), which Mortgaged Property is free
and clear of all encumbrances and liens having priority over or on a parity with
the first lien of such Mortgage, except for (a) liens for real estate taxes and
special assessments not yet due and payable, (b) covenants, conditions and
restrictions, rights of way, easements and other matters of public record as of
the date of recording of such Mortgage, such exceptions appearing of record
being customarily acceptable to mortgage lending institutions generally or
specifically reflected in the appraisal of such Mortgaged Property made in
connection with the origination of such Mortgage Loan, (c) other matters to
which like properties are commonly subject which do not, individually or in the
aggregate, materially interfere with the benefits of the security intended to be
provided by such Mortgage or materially affect the value or marketability of
such Mortgaged Property and (d) if such Mortgage secures a cross-collateralized
Mortgage Loan, any lien securing a related cross-collateralized Mortgage Loan;
(viii) to the actual knowledge of the applicable Mortgage Loan Seller, all taxes
and governmental assessments that prior to the Cut-off Date became due or owing
in respect of, and affect, the related Mortgaged Property (or, in the case of a
cross-collateralized Mortgage Loan, the related primary Mortgaged Property) have
been paid, or an escrow of funds in an amount sufficient to cover such payments
has been established; (ix) as of the date of its origination, there was no
proceeding pending for the total or partial condemnation of the related
Mortgaged Property that materially affects the value thereof, and such Mortgaged
Property was free of material damage; and, as of the Cut-off Date, there is no
proceeding pending for the total or partial condemnation of the related
Mortgaged Property (or, in the case of a cross-collateralized Mortgage Loan, the
related primary Mortgaged Property) that materially affects the value thereof,
and such Mortgaged Property is free of material damage; (x) as of the date of
its origination, all insurance required under the Mortgage for such Mortgage
Loan was in full force and effect with respect to the related Mortgaged Property
(or, in the case of a cross-collateralized Mortgage Loan, the related primary
Mortgaged Property); (xi) as of the Cut-off Date, no Mortgage Loan is, or in the
prior 12 months, has been, 30 days or more past due in respect of any Scheduled
Payment; and (xii) one or more environmental site assessments were performed
with respect to the related Mortgaged Property (or, in the case of a
cross-collateralized Mortgage Loan, the related primary Mortgaged Property)
during the 18-month period preceding the Cut-off Date, and the Seller, having
made no independent inquiry other than to review the report(s) prepared in
S-53
<PAGE>
connection with the assessment(s) referenced herein, has no knowledge of any
material and adverse environmental condition or circumstance affecting such
Mortgaged Property that was not disclosed in such report(s).
In the case of a breach of any of the foregoing representations and
warranties that materially and adversely affects the interests of the
Certificateholders, the applicable Mortgage Loan Seller, if it cannot cure such
breach within a period of 90 days following its receipt of notice thereof, will
be obligated pursuant to the applicable Mortgage Loan Purchase Agreement (the
relevant rights under which will be assigned by the Depositor to the Trustee) to
repurchase the affected Mortgage Loan within such 90-day period at the
applicable Purchase Price; provided that such Mortgage Loan Seller will have an
additional 90-day period to cure such breach if it is diligently proceeding with
such cure and has delivered to the Trustee an officer's certificate that
describes the reasons that a cure was not effected within the first 90-day cure
period and the actions it proposes to take to effect such cure and which states
that it anticipates such cure will be effected within the additional 90-day
period.
The foregoing repurchase obligation will constitute the sole remedy
available to the Certificateholders and the Trustee for any uncured breach of
the applicable Mortgage Loan Seller's representations and warranties regarding
the applicable Mortgage Loans. The applicable Mortgage Loan Seller will be the
sole warranting party in respect of the Mortgage Loans sold by such Mortgage
Loan Seller to the Depositor, and neither the Depositor nor any of its other
affiliates will be obligated to repurchase any such affected Mortgage Loan in
connection with a breach of the applicable Mortgage Loan Seller's
representations and warranties if the applicable Mortgage Loan Seller defaults
on its obligation to do so. See "Description of the Pooling
Agreements--Representations and Warranties; Repurchases" in the Prospectus.
CHANGES IN MORTGAGE POOL CHARACTERISTICS
The description in this Prospectus Supplement of the Mortgage Pool and the
Mortgaged Properties is based upon the Mortgage Pool as expected to be
constituted at the time the Offered Certificates are issued. Prior to the
issuance of the Offered Certificates, a Mortgage Loan may be removed from the
Mortgage Pool if the Depositor deems such removal necessary or appropriate or if
it is prepaid. The Depositor believes that the information set forth herein will
be representative of the characteristics of the Mortgage Pool as it will be
constituted at the time the Offered Certificates are issued, although the range
of Mortgage Rates, maturities and certain other characteristics of the Mortgage
Loans in the Mortgage Pool may vary.
A Current Report on Form 8-K (the "Form 8-K") will be available to
purchasers of the Offered Certificates on or shortly after the Closing Date and
will be filed, together with the Pooling and Servicing Agreement, with the
Securities and Exchange Commission within fifteen days after the initial
issuance of the Offered Certificates. If Mortgage Loans are removed from or
added to the Mortgage Pool as described in the preceding paragraph, such removal
or addition will be noted in the Form 8-K.
SERVICING OF THE MORTGAGE LOANS
GENERAL
The Master Servicer and the Special Servicer, either directly or through
sub-servicers, will be required to service and administer the Mortgage Loans on
behalf of the Trustee for the benefit of the Certificateholders, in accordance
with applicable law, the terms of the Pooling and Servicing Agreement, the terms
of the respective Mortgage Loans and, to the extent consistent with the
foregoing, in the same manner in which, and with the same care, skill, prudence
and diligence with which, the Master Servicer or the Special Servicer, as the
case may be, generally services and administers similar mortgage loans (a) for
other third-parties, giving due consideration to customary and usual standards
of practice of prudent institutional commercial mortgage lenders servicing their
own loans and to the maximization of the recovery on such Mortgage Loans on a
net present value basis, or (b) held in its own portfolio, whichever servicing
procedure is of a higher standard, but without regard to (i) any relationship
that the Master Servicer or the Special Servicer, as the case may be, or any
affiliate thereof may have with the related borrower; (ii) the ownership of any
Certificate by the Master Servicer or the Special Servicer, as the case may be,
or by any affiliate thereof; (iii) the right of the Master Servicer or the
Special Servicer, as the case may be, to receive compensation or other fees for
its services rendered pursuant to the Pooling and Servicing Agreement; (iv) the
obligations of the Master Servicer or the Special Servicer, as the case may be,
to make Advances (as defined herein); (v) the ownership,
S-54
<PAGE>
servicing or management for others of any other mortgage loans or mortgaged
property; and (vi) any obligation of the Master Servicer, as a Mortgage Loan
Seller or as an affiliate thereof, to pay any indemnity with respect to or
repurchase any Mortgage Loan.
Set forth below, following the subsection captioned "--The Master Servicer
and Special Servicer," is a description of certain pertinent provisions of the
Pooling and Servicing Agreement relating to the servicing of the Mortgage Loans.
Reference is also made to the Prospectus, in particular to the section captioned
"Description of the Pooling Agreements," for important information in addition
to that set forth herein regarding the terms and conditions of the Pooling and
Servicing Agreement as they relate to the rights and obligations of the Master
Servicer and Special Servicer thereunder. The Special Servicer generally will
have all of the rights to indemnity and reimbursement, and limitations on
liability, that the Master Servicer is described as having in the Prospectus and
the Special Servicer rather than the Master Servicer will perform the servicing
duties described in the Prospectus with respect to Specially Serviced Mortgage
Loans and REO Properties (each as described herein). In addition to the
circumstances for resignation of the Master Servicer set forth in the
Prospectus, the Master Servicer and the Special Servicer shall have the right to
resign at any other time provided that (i) each of the Rating Agencies confirms
in writing that the successor's appointment will not result in a withdrawal,
qualification or downgrade of any rating or ratings assigned to any Class of
Certificates, (ii) the resigning party pays all costs and expenses in connection
with such transfer, and (iii) the successor accepts appointment prior to the
effectiveness of such resignation. See "Certain Matters Regarding the Master
Servicer and the Depositor" in the Prospectus.
THE MASTER SERVICER AND SPECIAL SERVICER
FUNB, in its capacity as master servicer under the Pooling and Servicing
Agreement (in such capacity, the "Master Servicer") will be responsible for
servicing the Mortgage Loans (other than Specially Serviced Mortgage Loans and
REO Properties). Although the Master Servicer is authorized to employ agents,
including sub-servicers, to directly service the Mortgage Loans for which it is
responsible, the Master Servicer will remain liable for its servicing
obligations under the Pooling and Servicing Agreement. The Master Servicer is a
wholly owned subsidiary of First Union Corporation. The Master Servicer's
principal servicing offices are located at One First Union Center, TW9, 301
South College Street, Charlotte, North Carolina 28288-1075.
Effective June 5, 1997, First Union National Bank of Georgia and First
Union National Bank of Florida were merged with and into First Union National
Bank of North Carolina, which changed its name to First Union National Bank
effective as of such date. Effective July 31, 1997, each of First Union Bank of
Connecticut, First Union National Bank of Maryland, First Union National Bank of
South Carolina, First Union National Bank of Tennessee, First Union National
Bank of Virginia and First Union National Bank of Washington, D.C. were merged
with and into First Union National Bank.
As of September 30, 1997, the Master Servicer and its affiliates serviced
approximately 2,062 commercial and multifamily loans, totaling approximately
$9.9 billion in aggregate outstanding principal amounts, including loans
securitized in mortgage-backed securitization transactions.
The initial Special Servicer will be CRIIMI MAE Services Limited
Partnership, a Maryland limited partnership, the general partner of which is
CRIIMI MAE Management, Inc. The Special Servicer will be responsible for
performing certain servicing functions with respect to Mortgage Loans that, in
general, are in default or as to which default is imminent, for administering
any REO Property and for performing certain other functions with respect to all
Mortgage Loans, such as conducting property inspections, collecting financial
statements, rent-rolls and other financial data on the Mortgaged Properties, and
preparing related reports, as set forth in the Pooling and Servicing Agreement.
As of September 30, 1997, the Special Servicer was responsible for the servicing
of approximately 2,700 commercial and multifamily loans with an aggregate
principal balance of approximately $11 billion, the collateral for which is
located in 49 states. It is anticipated that the Special Servicer or an
affiliate of the Special Servicer will purchase all or a significant portion of
certain Classes of the Private Certificates on or about the Closing Date. The
Special Servicer's principal offices are located at 11200 Rockville Pike,
Rockville, Maryland 20852.
The information set forth herein concerning the Master Servicer and the
Special Servicer has been provided by the Master Servicer and Special Servicer,
respectively, and none of the Depositor or either Underwriter makes any
representation or warranty as to the accuracy or completeness of such
information.
S-55
<PAGE>
THE SPECIAL SERVICER
The Pooling and Servicing Agreement permits the holder (or holders) of the
majority of the Voting Rights allocated to the Controlling Class of Sequential
Pay Certificates to replace the Special Servicer and to select a representative
(the "Controlling Class Representative") from whom the Special Servicer will
seek advice and approval and take direction under certain circumstances. See
"Servicing of the Mortgage Loans--The Controlling Class Representative." The
"Controlling Class of Sequential Pay Certificates" is the Class of Sequential
Pay Certificates that has the latest alphabetical Class designation and that has
a Certificate Balance that is greater than 25% of its original Certificate
Balance; provided that if no Class of Sequential Pay Certificates has a
Certificate Balance that is greater than 25% of its original Certificate
Balance, the then outstanding Class of Sequential Pay Certificates with the
latest alphabetical Class designation will be the "Controlling Class of
Sequential Pay Certificates." The Class A-1, Class A-2 and Class A-3
Certificates will be treated as one Class for determining the Controlling Class
of Sequential Pay Certificates. Any such replacement of a Special Servicer will
be subject to, among other things, (i) the delivery of notice of the proposed
replacement to the Rating Agencies and receipt of notice from the Rating
Agencies that the replacement will not result in a qualification, downgrade or
withdrawal of any of the then current ratings assigned to the Certificates, and
(ii) the written agreement of the successor Special Servicer to be bound by the
terms and conditions of the Pooling and Servicing Agreement. Subject to the
foregoing, any Certificateholder or affiliate thereof may be appointed as
Special Servicer. See "Description of Certificates--Voting Rights" herein.
The Special Servicer will be responsible for servicing and administering
any Mortgage Loan as to which (a) any Monthly Payment shall be delinquent 45 or
more days (or, in the case of a Balloon Payment, if the Master Servicer
determines that the related borrower has obtained a binding commitment to
refinance, such longer period of delinquency (not to exceed 120 days) within
which such refinancing is expected to occur); (b) the Master Servicer shall have
determined that a default in making a Monthly Payment is likely to occur within
30 days and is likely to remain unremedied for at least 60 days (or, in the case
of a Balloon Payment, if the Master Servicer determines that the related
borrower has obtained commitment to refinance, such longer period of delinquency
(not to exceed 120 days) within which such refinancing is expected to occur);
(c) there shall have occurred a default (other than as described in clause (a)
above) that materially impairs the value of the Mortgaged Property as security
for the Mortgage Loan or otherwise materially adversely affects the interests of
Certificateholders and that continues unremedied for the applicable grace period
under the terms of the Mortgage Loan (or, if no grace period is specified, for
30 days); (d) a decree or order under any bankruptcy, insolvency or similar law
shall have been entered against the related borrower and such decree or order
shall have remained in force, undischarged or unstayed for a period of 60 days;
(e) the related borrower shall consent to the appointment of a conservator or
receiver or liquidator in any insolvency or similar proceedings of or relating
to such related borrower or of or relating to all or substantially all of its
property; (f) the related borrower shall admit in writing its inability to pay
its debts generally as they become due, file a petition to take advantage of any
applicable insolvency or reorganization statute, make an assignment for the
benefit of its creditors, or voluntarily suspend payment of its obligations; or
(g) the Master Servicer shall have received notice of the commencement of
foreclosure or similar proceedings with respect to the related Mortgaged
Property.
In the event of any of the foregoing with respect to any Mortgage Loan, the
Master Servicer is required to transfer certain of its servicing
responsibilities with respect thereto to the Special Servicer. Notwithstanding
such transfer, the Master Servicer will continue to receive payments on such
Mortgage Loan (including amounts collected by the Special Servicer), to make
certain calculations with respect to such Mortgage Loan, and to make remittances
(including, if necessary, P&I Advances) and prepare certain reports to the
Trustee with respect to such Mortgage Loan. If title to the related Mortgaged
Property is acquired by the Trust Fund (upon acquisition, an "REO Property"),
whether through foreclosure, deed in lieu of foreclosure or otherwise, the
Special Servicer will continue to be responsible for the operation and
management thereof. Mortgage Loans serviced by the Special Servicer are referred
to herein as "Specially Serviced Mortgage Loans" and, together with any REO
Properties, constitute "Specially Serviced Trust Fund Assets." The Master
Servicer will have no responsibility for the Special Servicer's performance of
its duties under the Pooling and Servicing Agreement.
A Mortgage Loan will cease to be a Specially Serviced Mortgage Loan (and
will become a "Corrected Mortgage Loan" as to which the Master Servicer will
re-assume servicing responsibilities):
(w) with respect to the circumstances described in clause (a) of the
second preceding paragraph, when the related borrower has made three
consecutive full and timely Monthly Payments under the terms of such
Mortgage Loan (as such terms may be changed or modified in connection with
a bankruptcy or similar
S-56
<PAGE>
proceeding involving the related borrower or by reason of a modification,
waiver or amendment granted or agreed to by the Special Servicer);
(x) with respect to any of the circumstances described in clauses (b),
(d), (e) and (f) of the second preceding paragraph, when such circumstances
cease to exist in the good faith, reasonable judgment of the Special
Servicer, but, with respect to any bankruptcy or insolvency proceedings
described in clauses (d), (e) and (f), no later than the entry of an order
or decree dismissing such proceeding;
(y) with respect to the circumstances described in clause (c) of the
second preceding paragraph, when such default is cured; and
(z) with respect to the circumstances described in clause (g) of the
second preceding paragraph, when such proceedings are terminated;
so long as at that time no other circumstance identified in such clauses (a)
through (g) then exists.
SERVICING AND OTHER COMPENSATION AND PAYMENT OF EXPENSES
The principal compensation to be paid to the Master Servicer in respect of
its servicing activities will be the Master Servicing Fee. The "Master Servicing
Fee" will be payable monthly on a loan-by-loan basis from amounts received in
respect of interest on each Mortgage Loan, will accrue at the related Master
Servicing Fee Rate and will be computed on the basis of the same principal
amount and for the same period respecting which any related interest payment due
on the Mortgage Loan is computed. The "Master Servicing Fee Rate" will be a per
annum rate equal to: 0.090% in the case of 325 Mortgage Loans (or 75.5%), 0.115%
in the case of six Mortgage Loans (or 3.7%), 0.120% in the case of one Mortgage
Loan (or 0.1%), 0.135% in the case of one Mortgage Loan (or 0.1%), 0.140% in the
case of 21 Mortgage Loans (or 5.1%), 0.150% in the case of 20 Mortgage Loans (or
4.0%), 0.165% in the case of 41 Mortgage Loans (or 9.1%) and 0.170% in the case
of 15 Mortgage Loans (or 2.5%).
If a borrower voluntarily prepays a Mortgage Loan on a date that is prior
to its Due Date in such Collection Period, the amount of interest (net of
related Master Servicing Fees and Additional Servicing Fees (as defined herein))
that accrues on the Mortgage Loan during such Collection Period will be less
(such shortfall, a "Prepayment Interest Shortfall") than the amount of interest
(net of related Master Servicing Fees and the Additional Servicing Fees and
without regard to any Prepayment Premium or Yield Maintenance Charge actually
collected) that would have accrued on the Mortgage Loan through its Due Date. If
such a principal prepayment occurs during any Collection Period after the Due
Date for such Mortgage Loan in such Collection Period, the amount of interest
(net of related Master Servicing Fees, Additional Servicing Fees and the Trustee
Fee) that accrues and is collected on the Mortgage Loans during such Collection
Period will exceed (such excess, a "Prepayment Interest Excess") the amount of
interest (net of related Master Servicing Fees, Additional Servicing Fees and
the Trustee Fee and without regard to any Prepayment Premium or Yield
Maintenance Charge actually collected) that would have been collected on the
Mortgage Loan during such Collection Period if the borrower had not prepaid. Any
Prepayment Interest Excesses collected will be paid to the Master Servicer as
additional servicing compensation. However, with respect to each Distribution
Date, the Master Servicer will be required to deposit into the Certificate
Account (such deposit, a "Compensating Interest Payment"), without any right of
reimbursement therefor, an amount equal to the lesser of (i) its servicing
compensation for the related Collection Period, including any Prepayment
Interest Excesses received during such Collection Period, and (ii) the aggregate
of any Prepayment Interest Shortfalls experienced during the related Collection
Period. Compensating Interest Payments will not cover shortfalls in Mortgage
Loan interest accruals that result from any liquidation of a defaulted Mortgage
Loan, or of any REO Property acquired in respect thereof, that occurs during a
Collection Period prior to the related Due Date therein.
The principal compensation to be paid to the Special Servicer in respect of
its special servicing activities will be the Special Servicing Fee (together
with the Master Servicing Fee and the Additional Servicing Fee, the "Servicing
Fees") and, under the circumstances described herein, Principal Recovery Fees.
The "Special Servicing Fee" will accrue at a rate (the "Special Servicing Fee
Rate") equal to 0.25% per annum and will be computed on the basis of the same
principal amount and for the same period respecting which any related interest
payment on the related Specially Serviced Mortgage Loan is computed. However,
earned Special Servicing Fees will be payable out of general collections on the
Mortgage Loans then on deposit in the Certificate Account. The Special Servicing
Fee with respect to any Specially Serviced Mortgage Loan will cease to accrue if
such loan is liquidated or becomes a Corrected Mortgage Loan. The Special
Servicer will be entitled to a "Principal Recovery Fee" with respect to each
S-57
<PAGE>
Specially Serviced Trust Fund Asset and Corrected Mortgage Loan, which Principal
Recovery Fee generally will be in an amount equal to 0.25% of all amounts
received in respect thereof and allocable as a recovery of principal. However,
no Principal Recovery Fee will be payable in connection with, or out of
Liquidation Proceeds (as defined in the Prospectus) resulting from, the purchase
of any Specially Serviced Trust Fund Asset or Corrected Mortgage Loan (i) by a
Mortgage Loan Seller (as described herein under "Description Of The Mortgage
Pool--Assignment of the Mortgage Loans; Repurchases" and "--Representations and
Warranties; Repurchases," (ii) by the Master Servicer, the Special Servicer, the
Depositor, Lehman Brothers Inc. or the Majority Subordinate Certificateholder as
described herein under "Description Of The Certificates--Termination" or (iii)
in certain other limited circumstances.
The Special Servicer, in addition to its duties with respect to the
Specially Serviced Mortgage Loans, will be responsible for (i) conducting (or
retaining a third party to conduct) inspections of each Mortgaged Property and
(ii) collecting and making certain calculations based on annual and quarterly
operating statements and rent rolls with respect to each Mortgaged Property. The
Special Servicer will be entitled to a monthly fee (the "Additional Servicing
Fee") for performing the duties set forth in clauses (i) and (ii) above payable
monthly on a loan-by-loan basis from amounts received in respect of interest on
each Mortgage Loan, which monthly fee will accrue at a per annum rate of 0.01%
(the "Additional Servicing Fee Rate") and will be computed on the basis of the
same principal amount and for the same period respecting which any related
interest payment due on the related Mortgage Loan is computed. The Special
Servicer will be entitled to any loan service charges, statement charges or
other charges earned by it.
As additional servicing compensation, the Master Servicer or the Special
Servicer will be entitled to retain all assumption and modification fees, late
charges and Prepayment Interest Excesses collected from borrowers on Mortgage
Loans. In addition, the Master Servicer and the Special Servicer each is
authorized to invest or direct the investment of funds held in those accounts
maintained by it that relate to the Mortgage Loans or REO Properties, as the
case may be, in certain short-term United States government securities and other
permitted investment grade obligations, and the Master Servicer and the Special
Servicer each will be entitled to retain any interest or other income earned on
such funds held in those accounts maintained by it, but shall be required to
cover any losses on investments of funds held in those accounts maintained by
it, from its own funds without any right to reimbursement.
Each of the Master Servicer and Special Servicer will, in general, be
required to pay all ordinary expenses incurred by it in connection with its
servicing activities under the Pooling and Servicing Agreement, including the
fees of any sub-servicers retained by it, and will not be entitled to
reimbursement therefor except as expressly provided in the Pooling and Servicing
Agreement. However, each of the Master Servicer and Special Servicer will be
permitted to pay certain of such expenses (including certain expenses incurred
as a result of a Mortgage Loan default) directly out of the Certificate Account
and at times without regard to the relationship between the expense and the
funds from which it is being paid. See "Description of the
Certificates--Distributions" herein and "Description of the Pooling
Agreements--Certificate Account" and "--Servicing Compensation and Payment of
Expenses" in the Prospectus.
As and to the extent described herein under "Description of the
Certificates--P&I Advances," the Master Servicer, the Special Servicer, the
Trustee and the Fiscal Agent will be each entitled to receive interest, at the
Reimbursement Rate, on any reimbursable servicing expenses incurred by it. Such
interest will compound annually and will be paid, contemporaneously with the
reimbursement of the related servicing expense, from general collections on the
Mortgage Loans then on deposit in the Certificate Account.
MODIFICATIONS, WAIVERS AND AMENDMENTS
The Pooling and Servicing Agreement will permit the Special Servicer to
modify, waive or amend any term of any Mortgage Loan if (a) it determines, in
accordance with the servicing standard described under "--General" above, that
it is appropriate to do so and (b) except as described in the following
paragraph, such modification, waiver or amendment, will not (i) affect the
amount or timing of any scheduled payments of principal, interest or other
amount (including Prepayment Premiums and Yield Maintenance Charges) payable
under the Mortgage Loan, (ii) affect the obligation of the related borrower to
pay a Prepayment Premium or Yield Maintenance Charge or permit a principal
prepayment during the applicable Lockout Period, (iii) except as expressly
provided by the related Mortgage or in connection with a material adverse
environmental condition at the related Mortgaged Property, result in a release
of the lien of the related Mortgage on any material portion of such Mortgaged
Property without a corresponding principal prepayment or (iv) in the judgment of
the Special Servicer, materially impair the security for the Mortgage Loan or
reduce the likelihood of timely payment of amounts due thereon.
S-58
<PAGE>
Notwithstanding clause (b) of the preceding paragraph, the Special Servicer
may (i) reduce the amounts owing under any Specially Serviced Mortgage Loan by
forgiving principal, accrued interest and/or any Prepayment Premium or Yield
Maintenance Charge, (ii) reduce the amount of the Monthly Payment on any
Specially Serviced Mortgage Loan, including by way of a reduction in the related
Mortgage Rate, (iii) forbear in the enforcement of any right granted under any
Mortgage Note or Mortgage relating to a Specially Serviced Mortgage Loan, (iv)
extend the maturity date of any Mortgage Loan, and/or (v) accept a principal
prepayment during any Lockout Period; provided that (x) the related borrower is
in default with respect to the Specially Serviced Mortgage Loan or, in the
judgment of the Special Servicer, such default is reasonably foreseeable, (y) in
the sole, good faith judgment of the Special Servicer, such modification, waiver
or amendment would increase the recovery to Certificateholders on a net present
value basis documented to the Trustee and (z) such modification, waiver or
amendment does not result in a tax being imposed on the Trust Fund or cause any
REMIC created pursuant to the Pooling and Servicing Agreement to fail to qualify
as a REMIC at any time the Certificates are outstanding. In no event, however,
will the Special Servicer be permitted to (i) extend the maturity date of a
Mortgage Loan beyond a date that is two years prior to the Rated Final
Distribution Date, (ii) extend the maturity date of any Mortgage Loan which has
a Mortgage Rate below the then prevailing interest rate for comparable loans, as
determined by the Special Servicer, unless such Mortgage Loan is a Balloon Loan
that has failed to make the Balloon Payment at its scheduled maturity and such
Balloon Loan is not a Specially Serviced Mortgage Loan (other than by reason of
failure to make the Balloon Payment) and has not been delinquent in the
preceding 12 months (other than with respect to the Balloon Payment), in which
case the Special Servicer may make up to three one-year extensions at the
existing Mortgage Rate for such Mortgage Loan (such limitation of extensions
made at a below market rate shall not limit the ability of the Special Servicer
to extend the maturity date of any Mortgage Loan at an interest rate at or in
excess of the prevailing rate for comparable loans at the time of such
modification), (iii) if the Mortgage Loan is secured by a ground lease, extend
the maturity date of such Mortgage Loan beyond a date which is 10 years prior to
the expiration of the term of such ground lease, (iv) reduce the Mortgage Rate
to a rate below the then prevailing interest rate for comparable loans, as
determined by the Special Servicer or (v) defer interest due on any Mortgage
Loan in excess of 10% of the Stated Principal Balance of such Mortgage Loan or
defer the collection of interest on any Mortgage Loan without accruing interest
on such deferred interest at a rate at least equal to the Mortgage Rate of such
Mortgage Loan.
The Special Servicer will be required to notify the Trustee and the Master
Servicer of any modification, waiver or amendment of any term of any Mortgage
Loan, and to deliver to the Trustee or the related Custodian, for deposit in the
related Mortgage File, an original counterpart of the agreement related to such
modification, waiver or amendment, promptly (and in any event within 10 business
days) following the execution thereof. Copies of each agreement whereby any such
modification, waiver or amendment of any term of any Mortgage Loan is effected
are required to be available for review during normal business hours at the
offices of the Special Servicer. See "Description of the Certificates--Reports
to Certificateholders; Available Information" herein.
THE CONTROLLING CLASS REPRESENTATIVE
The Controlling Class Representative will be entitled to advise the Special
Servicer with respect to the following actions of the Special Servicer, and the
Special Servicer will not be permitted to take any of the following actions as
to which the Controlling Class Representative has objected in writing within ten
business days of being notified thereof (provided that if such written objection
has not been received by the Special Servicer within such ten business day
period, then the Controlling Class Representative's approval will be deemed to
have been given):
(i) any foreclosure upon or comparable conversion (which may include
acquisitions of an REO Property) of the ownership of properties securing
such of the Specially Serviced Mortgage Loans as come into and continue in
default;
(ii) any modification of a monetary term of a Mortgage Loan other than
a modification consisting of the extension of the maturity date of a
Mortgage Loan for one year or less;
(iii) any proposed sale of a defaulted Mortgage Loan or REO Property
(other than in connection with the termination of the Trust Fund as
described under "Description of the Certificates--Termination" herein);
(iv) any determination to bring an REO Property into compliance with
applicable environmental laws;
(v) any acceptance of substitute or additional collateral for a
Mortgage Loan;
(vi) any waiver of a "due-on-sale" or "due-on-encumbrance" clause; and
S-59
<PAGE>
(vii) any acceptance of an assumption agreement releasing a borrower
from liability under a Mortgage Loan.
In addition, the Controlling Class Representative may direct the Special
Servicer to take or to refrain from taking, such other actions as the
Controlling Class Representative may deem advisable or as to which provision is
otherwise made in the Pooling and Servicing Agreement; provided that no such
direction and no objection contemplated by the prior paragraph may require or
cause the Special Servicer to violate any provision of the Pooling and Servicing
Agreement, including the Special Servicer's obligation to act in accordance with
the servicing standards described under "--General" above, or expose the Master
Servicer, the Special Servicer, the Trust Fund or the Trustee to liability, or
materially expand the scope of the Special Servicer's responsibilities under the
Pooling and Servicing Agreement or cause the Special Servicer to act or fail to
act in a manner which, in the reasonable judgment of the Special Servicer, is
not in the best interests of the Certificateholders.
Limitation on Liability of Controlling Class Representative
The Controlling Class Representative will have no liability to the
Certificateholders for any action taken, or for refraining from the taking of
any action, in good faith pursuant to the Pooling and Servicing Agreement, or
for errors in judgment; provided, however, that the Controlling Class
Representative will not be protected against any liability which would otherwise
be imposed by reason of willful misfeasance, bad faith or negligence in the
performance of duties or by reason of reckless disregard of obligations or
duties. By its acceptance of a Certificate, each Certificateholder confirms its
understanding that the Controlling Class Representative may take actions that
favor the interests of one or more Classes of the Certificates over other
Classes of the Certificates, and that the Controlling Class Representative may
have special relationships and interests that conflict with those of holders of
some Classes of the Certificates; and, absent willful misfeasance, bad faith or
negligence on the part of the Controlling Class Representative, each
Certificateholder agrees to take no action against the Controlling Class
Representative or any of its officers, directors, employees, principals or
agents as a result of such a special relationship or conflict.
REO PROPERTIES
If title to any Mortgaged Property is acquired by the Trustee on behalf of
the Certificateholders, the Special Servicer, on behalf of such holders, will be
required to sell the Mortgaged Property within three years of acquisition,
unless (i) the Internal Revenue Service grants an extension of time to sell such
property (an "REO Extension") or (ii) it obtains an opinion of counsel generally
to the effect that the holding of the property for more than three years after
the end of the calendar year in which it was acquired will not result in the
imposition of a tax on the Trust Fund or cause any REMIC created pursuant to the
Pooling and Servicing Agreement to fail to qualify as a REMIC under the Code.
Subject to the foregoing, the Special Servicer will generally be required to
solicit bids for any Mortgaged Property so acquired in such a manner as will be
reasonably likely to realize a fair price for such property. The Special
Servicer may retain an independent contractor to operate and manage any REO
Property; however, the retention of an independent contractor will not relieve
the Special Servicer of its obligations with respect to such REO Property.
In general, the Special Servicer or an independent contractor employed by
the Special Servicer at the expense of the Trust Fund will be obligated to
operate and manage any Mortgaged Property acquired as REO Property in a manner
that would, to the extent commercially feasible, maximize the Trust Fund's net
after-tax proceeds from such property. After the Special Servicer reviews the
operation of such property and consults with the Trustee to determine the Trust
Fund's federal income tax reporting position with respect to the income it is
anticipated that the Trust Fund would derive from such property, the Special
Servicer could determine (particularly in the case of an REO Property that is a
hospitality or residential health care facility) that it would not be
commercially feasible to manage and operate such property in a manner that would
avoid the imposition of a tax on "net income from foreclosure property," within
the meaning of Section 857(b)(4)(B) of the Code or a tax on "prohibited
transactions" under Section 860F of the Code (either such tax referred to herein
as an "REO Tax"). To the extent that income the Trust Fund receives from an REO
Property is subject to a tax on (i) "net income from foreclosure property" such
income would be subject to federal tax at the highest marginal corporate tax
rate (currently 35%) or (ii) "prohibited transactions," such income would be
subject to federal tax at a 100% rate. The determination as to whether income
from an REO Property would be subject to an REO Tax will depend on the specific
facts and circumstances relating to the management and operation of each REO
Property. Generally, income from an REO Property that is directly operated by
the Special Servicer would be apportioned and classified as "service" or
"non-service" income. The "service" portion of such income could be subject to
federal tax either at the highest marginal corporate tax rate or at the 100%
rate on
S-60
<PAGE>
"prohibited transactions," and the "non-service" portion of such income
could be subject to federal tax at the highest marginal corporate tax rate or,
although it appears unlikely, at the 100% rate applicable to "prohibited
transactions." Any REO Tax imposed on the Trust Fund's income from an REO
Property would reduce the amount available for distribution to
Certificateholders. Certificateholders are advised to consult their tax advisors
regarding the possible imposition of REO Taxes in connection with the operation
of commercial REO Properties by REMICs. See "Certain Federal Income Tax
Consequences" herein and "Certain Federal Income Tax Consequences--REMICs" in
the Prospectus.
INSPECTIONS; COLLECTION OF OPERATING INFORMATION
The Special Servicer will be required to perform or cause to be performed a
physical inspection of a Mortgaged Property as soon as practicable after the
related Mortgage Loan becomes a Specially Serviced Mortgage Loan. In addition,
the Special Servicer will be required to inspect or cause to be inspected each
Mortgaged Property at least once per calendar year if, in a given calendar year,
it has not already done so. The Special Servicer will be required to prepare a
written report of each such inspection performed by it that describes the
condition of the Mortgaged Property and that specifies the existence with
respect thereto of any sale, transfer or abandonment or any material change in
its condition or value.
The Special Servicer is also required to use reasonable efforts to collect
from the related borrower and review the quarterly and annual operating
statements of each Mortgaged Property and to cause annual operating statements
to be prepared for each REO Property. Each of the Mortgages requires the related
borrower to deliver an annual property operating statement. However, there can
be no assurance that any operating statements required to be delivered will in
fact be delivered, nor is the Special Servicer likely to have any practical
means of compelling such delivery in the case of an otherwise performing
Mortgage Loan.
Copies of the inspection reports and operating statements referred to above
are required to be available for review by Certificateholders during normal
business hours at the offices of the Special Servicer. See "Description of the
Certificates--Reports to Certificateholders; Available Information" herein.
DESCRIPTION OF THE CERTIFICATES
GENERAL
The First Union-Lehman Brothers Commercial Mortgage Trust II, Commercial
Mortgage Pass-Through Certificates, Series 1997-C2 (the "Certificates") will be
issued pursuant to a Pooling and Servicing Agreement, to be dated as of November
1, 1997, among the Depositor, the Master Servicer, the Special Servicer, the
Trustee and the Fiscal Agent (the "Pooling and Servicing Agreement"). The
Certificates will represent in the aggregate the entire beneficial ownership
interest in a trust fund (the "Trust Fund") consisting primarily of: (i) the
Mortgage Loans and all payments and other collections in respect of the Mortgage
Loans received or applicable to periods after the Cut-off Date (exclusive of
payments of principal and interest due, and principal prepayments received, on
or before the Cut-off Date); (ii) any REO Property acquired on behalf of the
Trust Fund; (iii) such funds or assets as from time to time are deposited in the
Certificate Account (see "Description of the Pooling Agreements--Certificate
Account" in the Prospectus); and (iv) certain rights of the Depositor under the
Mortgage Loan Purchase Agreements relating to Mortgage Loan document delivery
requirements and the representations and warranties of the Mortgage Loan Sellers
regarding the Mortgage Loans.
The Certificates will consist of seventeen classes (each, a "Class") to be
designated as: (i) the Class A-1 Certificates, the Class A-2 Certificates and
the Class A-3 Certificates (collectively, the "Class A Certificates"); (ii) the
Class B Certificates, the Class C Certificates, the Class D Certificates, the
Class E Certificates, the Class F Certificates, the Class G Certificates, the
Class H Certificates, the Class J Certificates, the Class K Certificates and
Class L Certificates (collectively with the Class A Certificates, the
"Sequential Pay Certificates"); (iii) the Class IO Certificates (collectively
with the Sequential Pay Certificates, the "REMIC Regular Certificates"); and
(iv) the Class R-I Certificates, the Class R-II Certificates and the Class R-III
Certificates (collectively, the "REMIC Residual Certificates").
Only the Class A-1, Class A-2, Class A-3, Class IO, Class B, Class C, Class
D and Class E Certificates (collectively, the "Offered Certificates") are
offered hereby. The Class F, Class G, Class H, Class J, Class K, Class
S-61
<PAGE>
L and the REMIC Residual Certificates (collectively, the "Private Certificates")
have not been registered under the Securities Act, and are not offered hereby.
Accordingly, information herein regarding the terms of the Private Certificates
is provided solely because of its potential relevance to a prospective purchaser
of an Offered Certificate.
REGISTRATION AND DENOMINATIONS
The Offered Certificates will be issued in book-entry format through the
facilities of The Depository Trust Company ("DTC"). Each Class of Offered
Certificates will be issued in denominations of not less than $10,000 actual
principal amount (or $100,000 notional amount with respect to the Class IO
Certificates), and in integral multiples of $1 in excess thereof.
Each Class of Offered Certificates will initially be represented by one or
more global Certificates registered in the name of the nominee of DTC. The
Depositor has been informed by DTC that DTC's nominee will be Cede & Co. No
beneficial owner of an Offered Certificate (each, a "Certificate Owner") will be
entitled to receive a fully registered, certificated form of such Certificate (a
"Definitive Offered Certificate"), except under the limited circumstances
described in the Prospectus under "Description of the Certificates--Book-Entry
Registration and Definitive Certificates." Unless and until Definitive Offered
Certificates are issued in respect of a Class of Offered Certificates,
beneficial ownership interests in such Class will be recorded and transferred on
the book-entry records of DTC and its participating organizations (the
"Participants"), and all references to actions by holders of a Class of Offered
Certificates will refer to actions taken by DTC upon instructions received from
the related Certificate Owners through the Participants in accordance with DTC
procedures, and all references herein to payments, notices, reports and
statements to the holders of a Class of Offered Certificates will refer to
payments, notices, reports and statements to DTC or Cede & Co., as the
registered holder thereof, for distribution to the related Certificate Owners
through the Participants in accordance with DTC procedures. The form of such
payments and transfers may result in certain delays in receipt of payments by an
investor and may restrict an investor's ability to pledge its securities. None
of the Depositor, the Master Servicer, the Special Servicer, the Trustee or the
Fiscal Agent or any of their respective affiliates will have any liability for
any actions taken by DTC or its nominee, including, without limitation, actions
for any aspect of the records relating to or payments made on account of
beneficial ownership interests in Offered Certificates held by Cede & Co., as
nominee for DTC, or for maintaining, supervising or reviewing any records
relating to such beneficial ownership interests. See "Description of the
Certificates--Book-Entry Registration and Definitive Certificates" and "Risk
Factors--Book-Entry Registration" in the Prospectus.
CERTIFICATE BALANCES AND NOTIONAL AMOUNT
Upon initial issuance, and in each case subject to a permitted variance of
plus or minus 5%, the respective Classes of Sequential Pay Certificates will
have the Certificate Balances representing the approximate percentage of the
Initial Pool Balance as set forth in the following table:
INITIAL PERCENT OF
CERTIFICATE INITIAL POOL
CLASS OF CERTIFICATES BALANCE BALANCE
- --------------------- ------------ ------------
Class A-1 Certificates .......................... $220,000,000 9.8%
Class A-2 Certificates .......................... $400,000,000 17.8%
Class A-3 Certificates .......................... $995,592,000 44.4%
Class B Certificates ............................ $112,194,000 5.0%
Class C Certificates ............................ $112,194,000 5.0%
Class D Certificates ............................ $123,413,000 5.5%
Class E Certificates ............................ $ 33,659,000 1.5%
Private Certificates ............................ $246,826,854 11.0%
(other than the REMIC Residual Certificates)
The "Certificate Balance" of any Class of Sequential Pay Certificates
outstanding at any time represents the maximum amount that the holders thereof
are entitled to receive as distributions allocable to principal from the cash
flow on the Mortgage Loans and the other assets in the Trust Fund. The
Certificate Balance of each Class of Sequential Pay Certificates will be reduced
on each Distribution Date by any distributions of principal actually made on
such Class of Certificates on such Distribution Date, and further by any
Realized Losses and Additional Trust Fund Expenses actually allocated to such
Class of Certificates on such Distribution Date.
S-62
<PAGE>
The Class IO Certificates will not have a Certificate Balance, but will
represent the right to receive distributions of interest in an amount equal to
the aggregate interest accrued on the notional amount of each of the Class IO
Components, as described herein. The Class IO Certificates will have thirteen
components (each a "Class IO Component"), each corresponding to a different
Class of Sequential Pay Certificates. Each such Class IO Component will have the
same letter and/or numerical designation as a Class of Sequential Pay
Certificates. The notional amount of each such Class IO Component will equal the
Certificate Balance of the corresponding Class of Sequential Pay Certificates
outstanding from time to time. On the Closing Date, the aggregate of the
notional amounts of all the Class IO Components will equal approximately
$2,243,878,854, which amount will equal the Initial Pool Balance. References
herein to the "notional amount" of the Class IO Certificates shall mean the
aggregate of the notional amounts of the Class IO Components.
The REMIC Residual Certificates will not have Certificate Balances or
notional amounts, but will represent the right to receive on each Distribution
Date any portion of the Available Distribution Amount (as defined below) for
such date that remains after the required distributions have been made on all
the REMIC Regular Certificates.
PASS-THROUGH RATES
The Pass-Through Rate applicable to each Class of Sequential Pay
Certificates for each Distribution Date is fixed at the respective rate per
annum set forth with respect to such Class in the table at the beginning of the
Summary. The Pass-Through Rate applicable to each Class IO Component for any
Distribution Date will be equal to the Weighted Average Net Mortgage Rate for
such Distribution Date minus the Pass-Through Rate applicable to the
corresponding Class of Sequential Pay Certificates. The REMIC Residual
Certificates will not bear interest.
The "Weighted Average Net Mortgage Rate" for each Distribution Date is the
weighted average of the Net Mortgage Rates for the Mortgage Loans as of the
commencement of the related Collection Period, weighted on the basis of their
respective Stated Principal Balances outstanding immediately prior to such
Distribution Date. The "Net Mortgage Rate" for each Mortgage Loan will generally
equal (x) the Mortgage Rate in effect for such Mortgage Loan as of the Cut-off
Date, minus (y) the applicable Administrative Cost Rate; provided that if any
Mortgage Loan does not accrue interest on the basis of a 360-day year consisting
of twelve 30-day months (which is the basis on which interest accrues in respect
of the REMIC Regular Certificates), then, solely for purposes of calculating the
Weighted Average Net Mortgage Rate, such Net Mortgage Rate will, to the extent
appropriate, be adjusted from accrual period to accrual period to compensate for
such difference. The "Stated Principal Balance" of each Mortgage Loan
outstanding at any time will generally be an amount equal to the Cut-off Date
Balance thereof, reduced on each Distribution Date (to not less than zero) by
(i) any payments or other collections (or advances in lieu thereof) of principal
of such Mortgage Loan that are due or received, as the case may be, during the
related Collection Period and are distributed on the Certificates on such
Distribution Date and (ii) the principal portion of any Realized Loss incurred
in respect of such Mortgage Loan during the related Collection Period.
Notwithstanding the foregoing, if any Mortgage Loan is paid in full, liquidated
or otherwise removed from the Trust Fund, commencing as of the first
Distribution Date following the Collection Period during which such event
occurred, the Stated Principal Balance of such Mortgage Loan will be zero.
The "Collection Period" for each Distribution Date will be the period that
begins immediately following the Determination Date in the month preceding the
month in which such Distribution Date occurs (or, in the case of the initial
Distribution Date, immediately following the Cut-off Date) and ends on and
includes the Determination Date in the same month as such Distribution Date. The
"Determination Date" will be the 10th day of each month (or, if not a business
day, the next preceding business day).
DISTRIBUTIONS
General. Distributions on the Certificates will be made by the Trustee, to
the extent of available funds, on the 18th day of each month or, if any such
18th day is not a business day, then on the next succeeding business day with
the same force and effect and no additional interest shall accrue, commencing
December 18, 1997 (each, a "Distribution Date"). Except as described below, all
such distributions will be made to the persons in whose names the Certificates
are registered (the "Certificateholders") at the close of business on the last
business day of the month preceding the month in which the related Distribution
Date occurs and shall be made by wire transfer of immediately available funds,
if such Certificateholder shall have provided wiring instructions no less than
five business days prior to such record date, or otherwise by check mailed to
the address of such Certificateholder as it appears in the
S-63
<PAGE>
Certificate register. The final distribution on any Certificate (determined
without regard to any possible future reimbursement of any Realized Loss or
Additional Trust Fund Expense previously allocated to such Certificate) will be
made only upon presentation and surrender of such Certificate at the location
that will be specified in a notice of the pendency of such final distribution.
All distributions made with respect to a Class of Certificates will be allocated
pro rata among the outstanding Certificates of such Class based on their
respective percentage interests in such Class.
The Available Distribution Amount. The aggregate amount available for
distributions of interest and principal to Certificateholders on each
Distribution Date (the "Available Distribution Amount") will, in general, equal
the sum of the following amounts:
(a) the total amount of all cash received on or in respect of the
Mortgage Loans and any REO Properties by the Master Servicer as of the
close of business on the related Determination Date and not previously
distributed with respect to the Certificates, exclusive of any portion
thereof that represents one or more of the following:
(i) any Monthly Payments collected but due on a Due Date after
the related Collection Period,
(ii) any Prepayment Premiums and Yield Maintenance Charges, and
(iii) all amounts in the Certificate Account that are payable or
reimbursable to any person other than the Certificateholders,
including any Servicing Fees and Trustee Fees;
(b) all P&I Advances made by the Master Servicer with respect to such
Distribution Date;
(c) any Compensating Interest Payment made by the Master Servicer to
cover the aggregate of any Prepayment Interest Shortfalls experienced
during the related Collection Period. See "Servicing of the Mortgage
Loans--Servicing and Other Compensation and Payment of Expenses" herein,
"--P&I Advances" below and "Description of the Pooling
Agreements--Certificate Account" in the Prospectus.
Any Prepayment Premiums and Yield Maintenance Charges actually collected
will be distributed separately from the Available Distribution Amount. See
"--Distributions--Allocation of Prepayment Premiums and Yield Maintenance
Charges" herein.
Application of the Available Distribution Amount. On each Distribution
Date, the Trustee will (except as otherwise described under "--Termination"
below) apply amounts on deposit in the Certificate Account, to the extent of the
Available Distribution Amount, in the following order of priority:
(1) to distributions of interest to the holders of the Class A-1,
Class A-2 and Class A-3 and Class IO Certificates (in each case, so long as
any such Class remains outstanding), pro rata, in accordance with the
respective amounts of Distributable Certificate Interest (as defined
herein) in respect of such Classes of Certificates on such Distribution
Date, in an amount equal to all Distributable Certificate Interest in
respect of each such Class of Certificates for such Distribution Date and,
to the extent not previously paid, for all prior Distribution Dates;
(2) to distributions of principal to the holders of the Class A-1
Certificates in an amount (not to exceed the then outstanding Certificate
Balance of such Class of Certificates) equal to the Principal Distribution
Amount (as defined herein) for such Distribution Date;
(3) after the Class A-1 Certificates have been retired, to
distributions of principal to the holders of the Class A-2 Certificates in
an amount (not to exceed the then outstanding Certificate Balance of such
Class of Certificates) equal to the Principal Distribution Amount for such
Distribution Date, less any portion thereof distributed in respect of the
Class A-1 Certificates;
(4) after the Class A-1 and Class A-2 Certificates have been retired,
to distributions of principal to the holders of the Class A-3 Certificates
in an amount (not to exceed the then outstanding Certificate Balance of
such Class of Certificates) equal to the Principal Distribution Amount for
such Distribution Date, less any portion thereof distributed in respect of
the Class A-1 and/or Class A-2 Certificates;
(5) to distributions to the holders of the Class A-1, Class A-2 and
Class A-3 Certificates, pro rata, in accordance with the amount of Realized
Losses and Additional Trust Fund Expenses, if any, previously allocated to
such Classes of Certificates and for which no reimbursement has previously
been received, to reimburse such holders for all such Realized Losses and
Additional Trust Fund Expenses, if any;
(6) to distributions of interest to the holders of the Class B
Certificates in an amount equal to all Distributable Certificate Interest
in respect of such Class of Certificates for such Distribution Date and, to
the extent not previously paid, for all prior Distribution Dates;
S-64
<PAGE>
(7) after the Class A-1, Class A-2 and Class A-3 Certificates have
been retired, to distributions of principal to the holders of the Class B
Certificates in an amount (not to exceed the then outstanding Certificate
Balance of the Class B Certificates) equal to the Principal Distribution
Amount for such Distribution Date, less any portion thereof distributed in
respect of the Class A-1, Class A-2 and/or Class A-3 Certificates on such
Distribution Date;
(8) to distributions to the holders of the Class B Certificates to
reimburse such holders for all Realized Losses and Additional Trust Fund
Expenses, if any, previously allocated to such Class of Certificates and
for which no reimbursement has previously been received;
(9) to distributions of interest to the holders of the Class C
Certificates in an amount equal to all Distributable Certificate Interest
in respect of such Class of Certificates for such Distribution Date and, to
the extent not previously paid, for all prior Distribution Dates;
(10) after the Class A-1, Class A-2, Class A-3 and Class B
Certificates have been retired, to distributions of principal to the
holders of the Class C Certificates in an amount (not to exceed the then
outstanding Certificate Balance of the Class C Certificates) equal to the
Principal Distribution Amount for such Distribution Date, less any portion
thereof distributed in respect of the Class A-1, Class A-2, Class A-3
and/or Class B Certificates on such Distribution Date;
(11) to distributions to the holders of the Class C Certificates to
reimburse such holders for all Realized Losses and Additional Trust Fund
Expenses, if any, previously allocated to such Class of Certificates and
for which no reimbursement has previously been received;
(12) to distributions of interest to the holders of the Class D
Certificates in an amount equal to all Distributable Certificate Interest
in respect of such Class of Certificates for such Distribution Date and, to
the extent not previously paid, for all prior Distribution Dates;
(13) after the Class A-1, Class A-2, Class A-3, Class B and Class C
Certificates have been retired, to distributions of principal to the
holders of the Class D Certificates in an amount (not to exceed the then
outstanding Certificate Balance of the Class D Certificates) equal to the
Principal Distribution Amount for such Distribution Date, less any portion
thereof distributed in respect of the Class A-1, Class A-2, Class A-3,
Class B and/or Class C Certificates on such Distribution Date;
(14) to distributions to the holders of the Class D Certificates to
reimburse such holders for all Realized Losses and Additional Trust Fund
Expenses, if any, previously allocated to such Class of Certificates and
for which no reimbursement has previously been received;
(15) to distributions of interest to the holders of the Class E
Certificates in an amount equal to all Distributable Certificate Interest
in respect of such Class of Certificates for such Distribution Date and, to
the extent not previously paid, for all prior Distribution Dates;
(16) after the Class A-1, Class A-2, Class A-3, Class B, Class C and
Class D Certificates have been retired, to distributions of principal to
the holders of the Class E Certificates in an amount (not to exceed the
then outstanding Certificate Balance of such Class of Certificates) equal
to the Principal Distribution Amount for such Distribution Date, less any
portion thereof distributed in respect of the Class A-1, Class A-2, Class
A-3, Class B, Class C and/or Class D Certificates;
(17) to distributions to the holders of the Class E Certificates to
reimburse such holders for all Realized Losses and Additional Trust Fund
Expenses, if any, previously allocated to such Class of Certificates and
for which no reimbursement has previously been received;
(18) to distributions of interest to the holders of the Class F
Certificates in an amount equal to all Distributable Certificate Interest
in respect of such Class of Certificates for such Distribution Date and, to
the extent not previously paid, for all prior Distribution Dates;
(19) after the Class A-1, Class A-2, Class A-3, Class B, Class C,
Class D and Class E Certificates have been retired, to distributions of
principal to the holders of the Class F Certificates in an amount (not to
exceed the then outstanding Certificate Balance of such Class of
Certificates) equal to the Principal Distribution Amount for such
Distribution Date, less any portion thereof distributed in respect of the
Class A-1, Class A-2, Class A-3, Class B, Class C, Class D and/or Class E
Certificates;
(20) to distributions to the holders of the Class F Certificates to
reimburse such holders for all Realized Losses and Additional Trust Fund
Expenses, if any, previously allocated to such Class of Certificates and
for which no reimbursement has previously been received;
S-65
<PAGE>
(21) to distributions of interest to the holders of the Class G
Certificates in an amount equal to all Distributable Certificate Interest
in respect of such Class of Certificates for such Distribution Date and, to
the extent not previously paid, for all prior Distribution Dates;
(22) after the Class A-1, Class A-2, Class A-3, Class B, Class C,
Class D, Class E and Class F Certificates have been retired, to
distributions of principal to the holders of the Class G Certificates in an
amount (not to exceed the then outstanding Certificate Balance of such
Class of Certificates) equal to the Principal Distribution Amount for such
Distribution Date, less any portion thereof distributed in respect of the
Class A-1, Class A-2, Class A-3, Class B, Class C, Class D, Class E and/or
Class F Certificates;
(23) to distributions to the holders of the Class G Certificates to
reimburse such holders for all Realized Losses and Additional Trust Fund
Expenses, if any, previously allocated to such Class of Certificates and
for which no reimbursement has previously been received;
(24) to distributions of interest to the holders of the Class H
Certificates in an amount equal to all Distributable Certificate Interest
in respect of such Class of Certificates for such Distribution Date and, to
the extent not previously paid, for all prior Distribution Dates;
(25) after the Class A-1, Class A-2, Class A-3, Class B, Class C,
Class D, Class E, Class F and Class G Certificates have been retired, to
distributions of principal to the holders of the Class H Certificates in an
amount (not to exceed the then outstanding Certificate Balance of such
Class of Certificates) equal to the Principal Distribution Amount for such
Distribution Date, less any portion thereof distributed in respect of the
Class A-1, Class A-2, Class A-3, Class B, Class C, Class D, Class E, Class
F and/or Class G Certificates;
(26) to distributions to the holders of the Class H Certificates to
reimburse such holders for all Realized Losses and Additional Trust Fund
Expenses, if any, previously allocated to such Class of Certificates and
for which no reimbursement has previously been received;
(27) to distributions of interest to the holders of the Class J
Certificates in an amount equal to all Distributable Certificate Interest
in respect of such Class of Certificates for such Distribution Date and, to
the extent not previously paid, for all prior Distribution Dates;
(28) after the Class A-1, Class A-2, Class A-3, Class B, Class C,
Class D, Class E, Class F, Class G and Class H Certificates have been
retired, to distributions of principal to the holders of the Class J
Certificates in an amount (not to exceed the then outstanding Certificate
Balance of such Class of Certificates) equal to the Principal Distribution
Amount for such Distribution Date, less any portion thereof distributed in
respect of the Class A-1, Class A-2, Class A-3, Class B, Class C, Class D,
Class E, Class F, Class G and/or Class H Certificates;
(29) to distributions to the holders of the Class J Certificates to
reimburse such holders for all Realized Losses and Additional Trust Fund
Expenses, if any, previously allocated to such Class of Certificates and
for which no reimbursement has previously been received;
(30) to distributions of interest to the holders of the Class K
Certificates in an amount equal to all Distributable Certificate Interest
in respect of such Class of Certificates for such Distribution Date and, to
the extent not previously paid, for all prior Distribution Dates;
(31) after the Class A-1, Class A-2, Class A-3, Class B, Class C,
Class D, Class E, Class F, Class G, Class H and Class J Certificates have
been retired, to distributions of principal to the holders of the Class K
Certificates in an amount (not to exceed the then outstanding Certificate
Balance of such Class of Certificates) equal to the Principal Distribution
Amount for such Distribution Date, less any portion thereof distributed in
respect of the Class A-1, Class A-2, Class A-3, Class B, Class C, Class D,
Class E, Class F, Class G, Class H and/or Class J Certificates;
(32) to distributions to the holders of the Class K Certificates to
reimburse such holders for all Realized Losses and Additional Trust Fund
Expenses, if any, previously allocated to each such Class of Certificates
and for which no reimbursement has previously been received;
(33) to distributions of interest to the holders of the Class L
Certificates in an amount equal to all Distributable Certificate Interest
in respect of such Class of Certificates for such Distribution Date and, to
the extent not previously paid, for all prior Distribution Dates;
(34) after the Class A-1, Class A-2, Class A-3, Class B, Class C,
Class D, Class E, Class F, Class G, Class H, Class J and Class K
Certificates have been retired, to distributions of principal to the
holders of the Class L Certificates in an amount (not to exceed the then
outstanding Certificate Balance of such Class of Certificates)
S-66
<PAGE>
equal to the Principal Distribution Amount for such Distribution Date, less
any portion thereof distributed in respect of the Class A-1, Class A-2,
Class A-3, Class B, Class C, Class D, Class E, Class F, Class G, Class H,
Class J and/or Class K Certificates;
(35) to distributions to the holders of the Class L Certificates to
reimburse such holders for all Realized Losses and Additional Trust Fund
Expenses, if any, previously allocated to each such Class of Certificates
and for which no reimbursement has previously been received; and
(36) to distributions to the holders of the Class R-I Certificates in
an amount equal to the balance, if any, of the Available Distribution
Amount remaining after the distributions to be made on such Distribution
Date as described in clauses (1) through (35) above;
provided that, on each Distribution Date, if any, after the aggregate of the
Certificate Balances of the Subordinate Certificates has been reduced to zero
prior to retirement of the Class A Certificates as a result of the allocations
of Realized Losses and Additional Trust Fund Expenses, and in any event on the
final Distribution Date in connection with a termination of the Trust Fund (see
"Description of the Certificates--Termination" herein), the payments of
principal to be made as contemplated by clauses (2), (3) and (4) above with
respect to the Class A Certificates, will be so made to the holders of the
respective Classes of such Certificates, up to an amount equal to, and pro rata
as among such Classes in accordance with, the respective then outstanding
Certificate Balances of such Classes of Certificates, and without regard to the
Principal Distribution Amount for such date.
Distributable Certificate Interest. The "Distributable Certificate
Interest" in respect of each Class of REMIC Regular Certificates for each
Distribution Date will equal the Accrued Certificate Interest in respect of such
Class of Certificates for such Distribution Date, net of such Class's allocable
share (calculated as described below) of the aggregate of any Prepayment
Interest Shortfalls resulting from voluntary principal prepayments made on the
Mortgage Loans during the related Collection Period that are not covered by the
Master Servicer's Compensating Interest Payment for such Distribution Date (the
aggregate of such Prepayment Interest Shortfalls that are not so covered, as to
such Distribution Date, the "Net Aggregate Prepayment Interest Shortfall").
The "Accrued Certificate Interest" in respect of each Class of Sequential
Pay Certificates for each Distribution Date will equal one month's interest at
the Pass-Through Rate applicable to such Class of Certificates for such
Distribution Date accrued on the related Certificate Balance outstanding
immediately prior to such Distribution Date. The "Accrued Certificate Interest"
in respect of the Class IO Certificates for any Distribution Date will equal the
aggregate of one month's interest at the applicable Pass-Through Rate on the
notional amount of each Class IO Component outstanding immediately prior to such
Distribution Date. Accrued Certificate Interest will be calculated on a basis of
a 360-day year consisting of twelve 30-day months.
The portion of the Net Aggregate Prepayment Interest Shortfall for any
Distribution Date that is allocable to each Class of REMIC Regular Certificates
will equal the product of (a) such Net Aggregate Prepayment Interest Shortfall,
multiplied by (b) a fraction, the numerator of which is equal to the Accrued
Certificate Interest in respect of such Class of Certificates for such
Distribution Date, and the denominator of which is equal to the aggregate
Accrued Certificate Interest in respect of all Classes of REMIC Regular
Certificates for such Distribution Date.
Principal Distribution Amount. The "Principal Distribution Amount" for each
Distribution Date will generally equal the aggregate of the following (without
duplication):
(a) the aggregate of the principal portions of all Scheduled Payments
(other than Balloon Payments) due, and the principal portions of any
Assumed Scheduled Payments deemed due, on or in respect of the Mortgage
Loans for their respective Due Dates occurring during the related
Collection Period;
(b) the aggregate of all principal prepayments received on the
Mortgage Loans during the related Collection Period;
(c) with respect to any Mortgage Loan as to which the related stated
maturity date occurred during or prior to the related Collection Period,
any payment of principal made by or on behalf of the related borrower
during the related Collection Period (including any Balloon Payment), net
of any portion of such payment that represents a recovery of the principal
portion of any Scheduled Payment (other than a Balloon Payment) due or the
principal portion of any Assumed Scheduled Payment deemed due, in respect
of such Mortgage Loan on a Due Date during or prior to the related
Collection Period and not previously recovered;
(d) the aggregate of all Liquidation Proceeds, Insurance Proceeds
(each as defined in the Prospectus), condemnation awards and proceeds of
Mortgage Loan repurchases that were received on or in respect of
S-67
<PAGE>
Mortgage Loans during the related Collection Period and that were
identified and applied by the Master Servicer as recoveries of principal,
in each case net of any portion of such amounts that represents a recovery
of the principal portion of any Scheduled Payment (other than a Balloon
Payment) due, or of the principal portion of any Assumed Scheduled Payment
deemed due, in respect of the related Mortgage Loan on a Due Date during or
prior to the related Collection Period and not previously recovered; and
(e) if such Distribution Date is subsequent to the initial
Distribution Date, the excess, if any, of the Principal Distribution Amount
for the immediately preceding Distribution Date, over the aggregate
distributions of principal made on the Certificates on such immediately
preceding Distribution Date.
The "Scheduled Payment" due on any Mortgage Loan on any related Due Date is
the amount of the Monthly Payment that is or would have been, as the case may
be, due thereon on such date, without regard to any waiver, modification or
amendment of such Mortgage Loan granted or agreed to by the Special Servicer or
otherwise resulting from a bankruptcy or similar proceeding involving the
related borrower, and assuming that each prior Scheduled Payment has been made
in a timely manner. The "Assumed Scheduled Payment" is an amount deemed due (i)
in respect of any Balloon Loan that is delinquent in respect of its Balloon
Payment beyond the first Determination Date that follows its stated maturity
date and (ii) in respect of an REO Mortgage Loan. The Assumed Scheduled Payment
deemed due on any such Balloon Loan on its stated maturity date and on each
successive related Due Date that it remains or is deemed to remain outstanding
will equal the Scheduled Payment that would have been due thereon on such date
if the related Balloon Payment had not come due but rather such Mortgage Loan
had continued to amortize in accordance with such loan's amortization schedule,
if any, in effect as of the Closing Date. The Assumed Scheduled Payment deemed
due on any REO Mortgage Loan on each Due Date that the related REO Property
remains part of the Trust Fund will equal the Scheduled Payment that would have
been due in respect of such Mortgage Loan on such Due Date had it remained
outstanding (or, if such Mortgage Loan was a Balloon Mortgage Loan and such Due
Date coincides with or follows what had been its stated maturity date, the
Assumed Scheduled Payment that would have been deemed due in respect of such
Mortgage Loan on such Due Date had it remained outstanding).
Distributions of the Principal Distribution Amount will constitute the only
distributions of principal on the Certificates. Reimbursements of previously
allocated Realized Losses and Additional Trust Fund Expenses will not constitute
distributions of principal for any purpose and will not result in an additional
reduction in the Certificate Balance of the Class of Certificates in respect of
which any such reimbursement is made.
Treatment of REO Properties. Notwithstanding that any Mortgaged Property
may be acquired as part of the Trust Fund through foreclosure, deed in lieu of
foreclosure or otherwise, the related Mortgage Loan will be treated, for
purposes of determining (i) distributions on the Certificates, (ii) allocations
of Realized Losses and Additional Trust Fund Expenses to the Certificates, and
(iii) the amount of Trustee Fees and Servicing Fees payable under the Pooling
and Servicing Agreement, as having remained outstanding until such REO Property
is liquidated. In connection therewith, operating revenues and other proceeds
derived from such REO Property (net of related operating costs) will be
"applied" by the Master Servicer as principal, interest and other amounts that
would have been "due" on such Mortgage Loan, and the Master Servicer will be
required to make P&I Advances in respect of such Mortgage Loan, in all cases as
if such Mortgage Loan had remained outstanding. References to "Mortgage Loan" or
"Mortgage Loans" in the definitions of "Principal Distribution Amount" and
"Weighted Average Net Mortgage Rate" are intended to include any Mortgage Loan
as to which the related Mortgaged Property has become an REO Property (an "REO
Mortgage Loan").
Allocation of Prepayment Premiums and Yield Maintenance Charges. In the
event a borrower is required to pay any Yield Maintenance Charge or any
Prepayment Premium, the amount of such payments actually collected will be
distributed in respect of the Offered Certificates as set forth below. "Yield
Maintenance Charges" are fees paid or payable, as the context requires, as a
result of a prepayment of principal on a Mortgage Loan, which fees have been
calculated (based on Scheduled Payments on such Mortgage Loan) to compensate the
holder of the Mortgage for reinvestment losses based on the value of a discount
rate at or near the time of prepayment. Any other fees paid or payable, as the
context requires, as a result of a prepayment of principal on a Mortgage Loan,
which are calculated based upon a specified percentage (which may decline over
time) of the amount prepaid are considered "Prepayment Premiums."
On each Distribution Date, any Prepayment Premium or Yield Maintenance
Charge collected on a Mortgage Loan during the related Collection Period will be
distributed as follows: The holders of each Class of Sequential Pay
S-68
<PAGE>
Certificates (other than an Excluded Class thereof) then entitled to
distributions of principal on such Distribution Date will be entitled to an
amount equal to (a) the amount of such Prepayment Premium or Yield Maintenance
Charge, multiplied by (b) a fraction (which in no event may be greater than
one), the numerator of which is equal to the excess, if any, of the Pass-Through
Rate of such Class of Sequential Pay Certificates, over the relevant Discount
Rate (as defined below), and the denominator of which is equal to the excess, if
any, of the Mortgage Rate of the prepaid Mortgage Loan, over the relevant
Discount Rate, and (c) a fraction, the numerator of which is equal to the amount
of principal distributable on such Class of Sequential Pay Certificates on such
Distribution Date, and the denominator of which is the Principal Distribution
Amount for such Distribution Date. If there is more than one Class of Sequential
Pay Certificates (other than an Excluded Class thereof) entitled to
distributions of principal on any particular Distribution Date on which a
Prepayment Premium or Yield Maintenance Charge is distributable, the aggregate
amount of such Prepayment Premium or Yield Maintenance Charge will be allocated
among all such Classes up to, and on a pro rata basis in accordance with their
respective entitlements thereto in accordance with, the foregoing sentence. The
portion, if any, of the Prepayment Premium or Yield Maintenance Charge remaining
after any such payments to the holders of the Sequential Pay Certificates will
be distributed to the holders of the Class IO Certificates. For purposes of the
foregoing, an "Excluded Class" of Sequential Pay Certificates is any Class
thereof other than the Class A-1, Class A-2, Class A-3, Class B, Class C, Class
D, Class E and Class F Certificates.
The "Discount Rate" applicable to any Class of Offered Certificates will be
equal to the yield (when compounded monthly) on the U.S. Treasury issue (primary
issue) with a maturity date closest to the maturity date for the prepaid
Mortgage Loan. In the event that there are two such U.S. Treasury issues (a)
with the same coupon, the issue with the lower yield will be utilized, and (b)
with maturity dates equally close to the maturity date for the prepaid Mortgage
Loan, the issue with the earliest maturity date will be utilized.
For an example of the foregoing allocation of Prepayment Premiums and Yield
Maintenance Charges, see Annex B hereto. The Depositor makes no representation
as to the enforceability of the provision of any Mortgage Note requiring the
payment of a Prepayment Premium or Yield Maintenance Charge, or of the
collectability of any Prepayment Premium or Yield Maintenance Charge. See
"Description of the Mortgage Pool--Certain Terms and Conditions of the Mortgage
Loans-Prepayment Provisions" herein.
SUBORDINATION; ALLOCATION OF LOSSES AND CERTAIN EXPENSES
The rights of holders of the Class B, Class C, Class D and Class E
Certificates and each Class of the Private Certificates (collectively, the
"Subordinate Certificates") to receive distributions of amounts collected or
advanced on the Mortgage Loans will be subordinated, to the extent described
herein, to the rights of holders of the Class A and Class IO Certificates
(collectively, the "Senior Certificates") and each other such Class of
Subordinate Certificates, if any, with an earlier alphabetical Class
designation. This subordination is intended to enhance the likelihood of timely
receipt by the holders of the Senior Certificates of the full amount of
Distributable Certificate Interest payable in respect of such Classes of
Certificates on each Distribution Date, and the ultimate receipt by the holders
of each Class of the Class A Certificates of principal in an amount equal to the
entire related Certificate Balance. Similarly, but to decreasing degrees, this
subordination is also intended to enhance the likelihood of timely receipt by
the holders of the Class B, the Class C, the Class D and the Class E
Certificates of the full amount of Distributable Certificate Interest payable in
respect of such Classes of Certificates on each Distribution Date, and the
ultimate receipt by the holders of such Certificates of, in the case of each
such Class thereof, principal equal to the entire related Certificate Balance.
The protection afforded to the holders of the Class E Certificates by means of
the subordination of the Private Certificates, to the holders of the Class D
Certificates by means of the subordination of the Class E and the Private
Certificates, to the holders of the Class C Certificates by means of the
subordination of the Class D, the Class E and the Private Certificates, to the
holders of the Class B Certificates by means of the subordination of the Class
C, the Class D, the Class E and the Private Certificates, and to the holders of
the Senior Certificates by means of the subordination of the Subordinate
Certificates, will be accomplished by (i) the application of the Available
Distribution Amount on each Distribution Date in accordance with the order of
priority described under "--Distributions--Application of the Available
Distribution Amount" above and (ii) by the allocation of Realized Losses and
Additional Trust Fund Expenses as described below. Until the first Distribution
Date after the aggregate of the Certificate Balances of the Subordinate
Certificates has been reduced to zero, the Class A-3 Certificates will receive
principal payments only after the Certificate Balances of the Class A-2 and
Class A-1 Certificates have been reduced to zero and the Class A-2 Certificates
will receive principal payments only after the Certificate Balance of the Class
A-1 Certificates has been reduced to zero. However, the Class A-1, Class A-2,
Class
S-69
<PAGE>
A-3 and Class IO Certificates will bear shortfalls in collections and losses
incurred in respect of the Mortgage Loans concurrently. No other form of credit
support will be available for the benefit of the holders of the Offered
Certificates.
On each Distribution Date, following all distributions on the Certificates
to be made on such date, the aggregate of all Realized Losses and Additional
Trust Fund Expenses that have been incurred since the Cut-off Date through the
end of the related Collection Period and that have not previously been allocated
as described below will be allocated among the respective Classes of Sequential
Pay Certificates (in each case in reduction of their respective Certificate
Balances) as follows, but in the aggregate only to the extent that the aggregate
Certificate Balance of all Classes of Sequential Pay Certificates remaining
outstanding after giving effect to the distributions on such Distribution Date
exceeds the aggregate Stated Principal Balance of the Mortgage Pool that will be
outstanding immediately following such Distribution Date: first, to the Class L
Certificates, until the remaining Certificate Balance of such Class of
Certificates is reduced to zero; second, to the Class K Certificates, until the
remaining Certificate Balance of such Class of Certificates is reduced to zero;
third, to the Class J Certificates, until the remaining Certificate Balance of
such Class of Certificates is reduced to zero; fourth, to the Class H
Certificates, until the remaining Certificate Balance of such Class of
Certificates is reduced to zero; fifth, to the Class G Certificates, until the
remaining Certificate Balance of such Class of Certificates is reduced to zero;
sixth, to the Class F Certificates, until the remaining Certificate Balance of
such Class of Certificates is reduced to zero; seventh, to the Class E
Certificates, until the remaining Certificate Balance of such Class of
Certificates is reduced to zero; eighth, to the Class D Certificates, until the
remaining Certificate Balance of such Class of Certificates is reduced to zero;
ninth, to the Class C Certificates, until the remaining Certificate Balance of
such Class of Certificates is reduced to zero; tenth, to the Class B
Certificates, until the remaining Certificate Balance of such Class of
Certificates is reduced to zero; and, last, to the Class A-1 Certificates, the
Class A-2 Certificates and the Class A-3 Certificates, pro rata, in proportion
to their respective outstanding Certificate Balances, until the remaining
Certificate Balances of such Classes of Certificates are reduced to zero.
Any Realized Loss or Additional Trust Fund Expenses allocated in reduction
of the Certificate Balance of any Class of Sequential Pay Certificates will
result in a corresponding reduction in the notional amount for the Class IO
Component of the Class IO Certificates that is related to such Class of
Sequential Pay Certificates.
"Realized Losses" are losses arising from the inability to collect all
amounts due and owing under any defaulted Mortgage Loan, including by reason of
the fraud or bankruptcy of the borrower or a casualty of any nature at the
related Mortgaged Property, to the extent not covered by insurance. The Realized
Loss in respect of a liquidated Mortgage Loan (or related REO Property) is an
amount generally equal to the excess, if any, of (a) the outstanding principal
balance of such Mortgage Loan as of the date of liquidation, together with (i)
all accrued and unpaid interest thereon at the related Mortgage Rate in effect
from time to time to but not including the Due Date in the Collection Period in
which the liquidation occurred and (ii) certain related unreimbursed servicing
expenses, over (b) the aggregate amount of Liquidation Proceeds, if any,
recovered in connection with such liquidation. If any portion of the debt due
under a Mortgage Loan is forgiven, whether in connection with a modification,
waiver or amendment granted or agreed to by the Special Servicer or in
connection with the bankruptcy or similar proceeding involving the related
borrower, the amount so forgiven also will be treated as a Realized Loss.
"Additional Trust Fund Expenses" include, among other things, (i) any
Special Servicing Fees or Principal Recovery Fees paid to the Special Servicer,
(ii) any interest paid to the Master Servicer, the Trustee and/or the Fiscal
Agent in respect of unreimbursed Advances, and (iii) any of certain
unanticipated, non-Mortgage Loan specific expenses of the Trust Fund, including
certain indemnities and reimbursements to the Trustee and the Fiscal Agent of
the type described under "Description of the Pooling Agreements--Certain Matters
Regarding the Trustee" in the Prospectus (the Fiscal Agent having the same
rights to indemnity and reimbursement described thereunder with respect to the
Trustee), certain indemnities and reimbursements to the Master Servicer, the
Special Servicer and the Depositor of the type described under "Description of
the Pooling Agreements--Certain Matters Regarding the Master Servicer and the
Depositor" in the Prospectus (the Special Servicer having the same rights to
indemnity and reimbursement as described thereunder with respect to the Master
Servicer), and certain federal, state and local taxes, and certain tax related
expenses, payable from the assets of the Trust Fund and described under "Certain
Federal Income Tax Consequences--Prohibited Transactions Tax and Other Taxes" in
the Prospectus and "Servicing of the Mortgage Loans--REO Properties" herein.
Additional Trust Fund Expenses will reduce amounts payable to
S-70
<PAGE>
Certificateholders and, subject to the distribution priorities described above,
may result in a loss on one or more Classes of Offered Certificates.
P&I ADVANCES
On or about each Distribution Date, the Master Servicer will be obligated,
subject to the recoverability determination described in the next paragraph, to
make advances (each, a "P&I Advance") out of its own funds or, subject to the
replacement thereof as provided in the Pooling and Servicing Agreement, from
funds held in the Certificate Account that are not required to be distributed to
Certificateholders (or paid to any other Person pursuant to the Pooling and
Servicing Agreement) on such Distribution Date, in an amount that is generally
equal to the aggregate of all Scheduled Payments (other than Balloon Payments)
and any Assumed Scheduled Payments, net of related Servicing Fees and, if any,
Principal Recovery Fees, due or deemed due, as the case may be, in respect of
the Mortgage Loans during the related Collection Period, in each case to the
extent such amount was not paid by or on behalf of the related borrower or
otherwise collected as of the close of business on the related Determination
Date. The Master Servicer's obligations to make P&I Advances in respect of any
Mortgage Loan will continue until liquidation of such Mortgage Loan or
disposition of any REO Property acquired in respect thereof. However, if the
Monthly Payment on any Mortgage Loan has been reduced in connection with a
bankruptcy or similar proceeding or a modification, waiver or amendment granted
or agreed to by a Special Servicer, the Master Servicer will be required to
advance only the amount of the reduced Monthly Payment (net of related Servicing
Fees and, if any, Principal Recovery Fees) in respect of subsequent
delinquencies. In addition, if it is determined that an Appraisal Reduction
Amount (as defined below) exists with respect to any Required Appraisal Loan (as
defined below), then, with respect to the Distribution Date immediately
following the date of such determination and with respect to each subsequent
Distribution Date for so long as such Appraisal Reduction Amount exists, the
Master Servicer will be required in the event of subsequent delinquencies to
advance in respect of such Mortgage Loan only an amount equal to the product of
(i) the amount of the P&I Advance that would otherwise be required without
regard to this sentence, multiplied by (ii) a fraction, the numerator of which
is equal to the Stated Principal Balance of such Mortgage Loan, net of such
Appraisal Reduction Amount, and the denominator of which is equal to the Stated
Principal Balance of such Mortgage Loan. Pursuant to the terms of the Pooling
and Servicing Agreement, if the Master Servicer fails to make a P&I Advance
required to be made, the Trustee shall then be required to make such P&I
Advance, and if the Trustee fails to make a P&I Advance required to be made, the
Fiscal Agent will then be required to make such P&I Advance, in each case,
subject to the recoverability standard described below. No default by the
Trustee will be deemed to have occurred if the Fiscal Agent makes such P&I
Advance in a timely manner, as set forth in the Pooling and Servicing Agreement.
See "--Appraisal Reductions" below.
The Master Servicer (or the Trustee or Fiscal Agent, as applicable) will be
entitled to recover any P&I Advance made out of its own funds from any amounts
collected in respect of the Mortgage Loan (net of related Servicing Fees with
respect to collections of interest and net of related Principal Recovery Fees
with respect to collections of principal) as to which such P&I Advance was made
whether such amounts are collected in the form of late payments, Insurance
Proceeds or Liquidation Proceeds, or any other recovery of the related Mortgage
Loan or REO Property ("Related Proceeds"). Neither the Master Servicer, the
Trustee nor the Fiscal Agent will be obligated to make any P&I Advance that it
determines in accordance with the servicing standards described herein, would,
if made, not be recoverable from Related Proceeds (a "Nonrecoverable P&I
Advance"), and the Master Servicer (or the Trustee or the Fiscal Agent, as
applicable) will be entitled to recover, from general funds on deposit in the
Certificate Account, any P&I Advance made that it later determines to be a
Nonrecoverable P&I Advance. See "Description of the Certificates--Advances in
Respect of Delinquencies" and "Description of the Pooling
Agreements--Certificate Account" in the Prospectus.
In connection with the recovery by the Master Servicer, the Trustee or the
Fiscal Agent of any P&I Advance made by it or the recovery by the Master
Servicer, the Special Servicer, the Trustee or the Fiscal Agent of any
reimbursable servicing expense incurred by it (each such P&I Advance or expense,
an "Advance"), the Master Servicer, the Special Servicer, the Trustee or the
Fiscal Agent, as applicable, will be entitled to be paid, out of any amounts
then on deposit in the Certificate Account, interest compounded annually at a
per annum rate (the "Reimbursement Rate") equal to the "prime rate" published in
the "Money Rates" section of The Wall Street Journal, as such "prime rate" may
change from time to time, accrued on the amount of such Advance from the date
made to but not including the date of reimbursement. To the extent not offset or
covered by amounts otherwise
S-71
<PAGE>
payable on the Private Certificates, interest accrued on outstanding Advances
will result in a reduction in amounts payable on the Offered Certificates,
subject to the distribution priorities described herein.
APPRAISAL REDUCTIONS
Upon the earliest of the date (each such date, a "Required Appraisal Date")
that (1) any Mortgage Loan is sixty (60) days delinquent in respect of any
Monthly Payments, (2) any REO Property is acquired on behalf of the Trust Fund,
(3) any Mortgage Loan has been modified by the Special Servicer to reduce the
amount of any Monthly Payment, other than a Balloon Payment, (4) a receiver is
appointed and continues in such capacity in respect of the Mortgaged Property
securing any Mortgage Loan, (5) a borrower with respect to any Mortgage Loan is
subject to any bankruptcy proceeding or (6) a Balloon Payment with respect to
any Mortgage Loan has not been paid on its scheduled maturity date (each such
Mortgage Loan, including an REO Mortgage Loan, a "Required Appraisal Loan"), the
Special Servicer will be required to obtain (within 60 days of the applicable
Required Appraisal Date) an appraisal of the related Mortgaged Property prepared
in accordance with 12 CFR ss.225.62 and conducted in accordance with the
standards of the Appraisal Institute by a Qualified Appraiser, unless such an
appraisal had previously been obtained within the prior three months. A
"Qualified Appraiser" is an independent appraiser, selected by the Special
Servicer, that is a member in good standing of the Appraisal Institute, and,
that, if the state in which the subject Mortgaged Property is located certifies
or licenses appraisers, is certified or licensed in such state, and in each such
case, who has a minimum of five years experience in the subject property type
and market. The cost of such appraisal will be borne by the Special Servicer,
subject to the Special Servicer's right to be reimbursed therefor out of Related
Proceeds or, if not reimbursable therefrom, out of general funds on deposit in
the Certificate Account. As a result of any such appraisal, it may be determined
that an "Appraisal Reduction Amount" exists with respect to the related Required
Appraisal Loan, such determination to be made upon the later of 30 days after
the Required Appraisal Date if no new appraisal is required or upon receipt of a
new appraisal. The Appraisal Reduction Amount for any Required Appraisal Loan
will equal the excess, if any, of (a) the sum of, as of the Determination Date
immediately succeeding the date on which the appraisal is obtained, (i) the
Stated Principal Balance of such Required Appraisal Loan, (ii) to the extent not
previously advanced by or on behalf of the Master Servicer, the Trustee or the
Fiscal Agent, all unpaid interest on the Required Appraisal Loan through the
most recent Due Date prior to such Determination Date at a per annum rate equal
to the related Net Mortgage Rate, (iii) all accrued but unpaid Servicing Fees
and any Additional Trust Fund Expenses in respect of such Required Appraisal
Loan, (iv) all related unreimbursed Advances made by or on behalf of the Master
Servicer, the Special Servicer, the Trustee or the Fiscal Agent with respect to
such Required Appraisal Loan and (v) all currently due and unpaid real estate
taxes and reserves owed for improvements (net of any amount escrowed therefor)
and assessments, insurance premiums, and, if applicable, ground rents in respect
of the related Mortgaged Property, over (b) an amount equal to 90% of the
appraised value (net of any prior liens) of the related Mortgaged Property as
determined by such appraisal.
Notwithstanding the foregoing, if any Required Appraisal Loan as to which
an Appraisal Reduction Amount has been established in accordance with the
preceding paragraph becomes a Corrected Mortgage Loan, then the Appraisal
Reduction Amount shall be deemed to be zero, subject to such Mortgage Loan again
becoming subject to the appraisal requirement described above; provided that, in
the case of any Required Appraisal Loan that has been modified as described in
the immediately preceding paragraph, the Appraisal Reduction Amount will be
deemed to exist for so long as the terms of the modification are in effect.
REPORTS TO CERTIFICATEHOLDERS; AVAILABLE INFORMATION
Trustee Reports. Based on information provided in monthly reports prepared
by the Master Servicer and the Special Servicer and delivered to the Trustee,
the Trustee will prepare and forward either electronically or by first class
mail on each Distribution Date to each Certificateholder, each initial
Certificate Owner and (upon written request made to the Trustee) each subsequent
Certificate Owner (as identified to the reasonable satisfaction of the Trustee),
the Depositor, the Master Servicer, the Special Servicer, the Underwriters and
each Rating Agency:
1. A statement (a "Distribution Date Statement"), substantially in the
form of Annex C hereto, setting forth, among other things, for each
Distribution Date: (i) the amount of the distribution to the holders of
each Class of REMIC Regular Certificates in reduction of the Certificate
Balance thereof; (ii) the amount of the distribution to the holders of each
Class of REMIC Regular Certificates allocable to Distributable Certificate
Interest; (iii) the amount of the distribution to the holders of each Class
of REMIC Regular Certificates allocable
S-72
<PAGE>
to Prepayment Premiums and Yield Maintenance Charges; (iv) the amount of
the distribution to the holders of each Class of REMIC Regular Certificates
in reimbursement of previously allocated Realized Losses and Additional
Trust Fund Expenses; (v) the Available Distribution Amount for such
Distribution Date; (vi) (A) the aggregate amount of P&I Advances made in
respect of such Distribution Date and (B) the aggregate amount of servicing
advances and Nonrecoverable P&I Advances as of the close of business on the
related Determination Date; (vii) the aggregate unpaid principal balance of
the Mortgage Pool outstanding as of the close of business on the related
Determination Date; (viii) the aggregate Stated Principal Balance of the
Mortgage Pool outstanding immediately before and immediately after such
Distribution Date; (ix) the number, aggregate unpaid principal balance,
weighted average remaining term to maturity and weighted average Mortgage
Rate of the Mortgage Loans as of the close of business on the related
Determination Date; (x) the number, aggregate unpaid principal balance (as
of the close of business on the related Determination Date) and aggregate
Stated Principal Balance (immediately after such Distribution Date) of
Mortgage Loans (A) delinquent one month, (B) delinquent two months, (C)
delinquent three or more months, and (D) as to which foreclosure
proceedings have been commenced; (xi) as to each Mortgage Loan referred to
in the preceding clause (x) above, (A) the loan number thereof, (B) the
Stated Principal Balance thereof immediately following such Distribution
Date, (C) whether the delinquency is in respect of its Balloon Payment, (D)
whether a notice of acceleration has been sent to the borrower and, if so,
the date of such notice, (E) if a Phase I Environmental Assessment of the
related Mortgaged Property has been performed as contemplated by the
Pooling and Servicing Agreement and (F) a brief description of the status
of any foreclosure proceedings or any workout or loan modification
negotiations with the related borrower; (xii) with respect to any Mortgage
Loan as to which a liquidation event occurred during the related Collection
Period (other than a payment in full), (A) the loan number thereof, (B) the
nature of the liquidation event and, in the case of a determination by the
Special Servicer with respect to any defaulted Mortgage Loan or REO
Property that there has been a recovery of all Insurance Proceeds,
Liquidation Proceeds and other payments or recoveries that the Special
Servicer has determined in accordance with accepted servicing standards,
will be ultimately recoverable (a "Final Recovery Determination"), a brief
description of the basis for such Final Recovery Determination, (C) the
aggregate of all liquidation proceeds and other amounts received in
connection with such liquidation event (separately identifying the portion
thereof allocable to distributions on the Certificates), and (D) the amount
of any Realized Loss in connection with such liquidation event; (xiii) with
respect to any REO Property included in the Trust Fund as to which a Final
Recovery Determination was made during the related Collection Period, (A)
the loan number of the related Mortgage Loan, (B) a brief description of
the basis for the Final Recovery Determination, (C) the aggregate of all
liquidation proceeds and other amounts received in connection with such
Final Recovery Determination (separately identifying the portion thereof
allocable to distributions on the Certificates), and (D) the amount of any
Realized Loss in respect of the related REO Property in connection with
such Final Recovery Determination; (xiv) the Accrued Certificate Interest
and Distributable Certificate Interest in respect of each Class of REMIC
Regular Certificates for such Distribution Date; (xv) any unpaid
Distributable Certificate Interest in respect of each Class of REMIC
Regular Certificates after giving effect to the distributions made on such
Distribution Date; (xvi) the Pass-Through Rate for each Class of REMIC
Regular Certificates; (xvii) the Principal Distribution Amount for such
Distribution Date, separately identifying the respective components thereof
(and, in the case of any principal prepayment or other unscheduled
collection of principal received during the related Collection Period, the
loan number for the related Mortgage Loan and the amount of such prepayment
or other collection of principal); (xviii) the aggregate of all Realized
Losses incurred during the related Collection Period and, aggregated by
type, all Additional Trust Fund Expenses incurred during the related
Collection Period; (xix) the aggregate of all Appraisal Reduction Amounts,
Realized Losses and Additional Trust Fund Expenses that remain unallocated
immediately following such Distribution Date; (xx) the Certificate Balance
of each Class of REMIC Regular Certificates (other than the Class IO
Certificates) and the notional amount of each Class IO Component
immediately before and immediately after such Distribution Date, separately
identifying any reduction therein due to the allocation of Realized Losses
and Additional Trust Fund Expenses on such Distribution Date; (xxi) the
certificate factor for each Class of REMIC Regular Certificates immediately
following such Distribution Date; (xxii) the aggregate amount of interest
on P&I Advances paid to the Master Servicer during the related Collection
Period; (xxiii) the aggregate amount of interest on servicing advances paid
to the Master Servicer and the Special Servicer during the related
Collection Period; (xxiv) (A) the aggregate amount of servicing
compensation (separately identifying the amount of each category of
compensation) paid to the Master Servicer, the Special Servicer and, if
payable directly out of the Trust Fund without a reduction in the servicing
compensation otherwise payable to
S-73
<PAGE>
the Master Servicer or the Special Servicer, to each sub-servicer, during
the related Collection Period, and (B) such other information as the
Trustee is required by the Code or other applicable law to furnish to
enable Certificateholders to prepare their tax returns and (xv) the
information contained in the "Loan Payoff Notification Report" together,
for each applicable Mortgage Loan, with the Distribution Date on which such
payment is expected to be distributed to Certificateholders.
2. A report updating the information regarding the Mortgage Loans,
which report shall contain substantially all of the categories of
information regarding the Mortgage Loans set forth in this Prospectus
Supplement in Annex A. Each such report shall be based upon information
received as of the related Determination Date and be based upon the most
recent information provided by the borrowers.
The Master Servicer or the Special Servicer is required to deliver to
the Trustee prior to each Distribution Date, and the Trustee is required to
deliver to each Certificateholder, the Depositor, the Underwriters and each
Rating Agency on each Distribution Date, the following five reports
providing the required information as of the Determination Date immediately
preceding the preparation of each such report:
(a) A "Delinquent Loan Status Report" containing substantially the
content set forth in Annex D attached hereto, prepared by each of the
Master Servicer and Special Servicer setting forth, among other things,
those Mortgage Loans that were delinquent 30-59 days, delinquent 60-89
days, delinquent 90 days or more, current but specially serviced, or in
foreclosure but not REO Property.
(b) An "Historical Loan Modification Report" containing substantially
the content set forth in Annex E attached hereto, prepared by the Special
Servicer setting forth, among other things, those Mortgage Loans that have
been modified pursuant to the Pooling and Servicing Agreement (i) during
the related Collection Period and (ii) since the Cut-off Date, showing the
original and the revised terms thereof.
(c) An "Historical Loss Estimate Report" containing substantially the
content set forth in Annex F attached hereto, prepared by the Special
Servicer setting forth, among other things, (i) the aggregate amount of
Liquidation Proceeds and expenses relating to each Final Recovery
Determination, both during the related Collection Period and historically,
and (ii) the amount of Realized Losses occurring during the related
Collection Period, set forth on a loan-by-loan basis.
(d) An "REO Status Report" containing substantially the content set
forth in Annex G attached hereto, prepared by the Special Servicer setting
forth, among other things, with respect to each REO Property that was
included in the Trust Fund (i) the acquisition date of such REO Property,
(ii) the amount of income collected with respect to such REO Property net
of related expenses, taxes and other amounts, if any, received on such REO
Property during the related Collection Period and (iii) the value of the
REO Property based on the most recent appraisal or other valuation thereof
available to the Special Servicer as of such Determination Date (including
any prepared internally by the Special Servicer).
(e) A "Watch List Report" containing substantially the content set
forth in Annex H attached hereto, prepared by the Special Servicer setting
forth, among other things, any Mortgage Loan that is in jeopardy of
becoming a Specially Serviced Mortgage Loan.
(f) A "Loan Payoff Notification Report" setting forther among other
things for each Mortgage Loan where notice of anticipated payoff has been
received, the Control No., the Property Name, the amount of principal
expected to be paid, the expected date of payment and the estimated amount
of Yield Maintenance or Prepayment Premium due.
The information that pertains to Specially Serviced Trust Fund Assets
reflected in reports shall be based solely upon the reports delivered by the
Special Servicer to the Trustee prior to related Distribution Date. Absent
manifest error, none of the Master Servicer, the Special Servicer or the Trustee
shall be responsible for the accuracy or completeness of any information
supplied to it by a Borrower or third party that is included in any reports,
statements, materials or information prepared or provided by the Master
Servicer, the Special Servicer or the Trustee, as applicable.
The Special Servicer or the Master Servicer is also required to deliver to
the Trustee the following materials:
(a) Within 45 days following the end of each calendar quarter
commencing with the calendar quarter ending in March 1998, with respect to
each Mortgaged Property and REO Property, an "Operating Statement Analysis"
containing substantially the content set forth in Annex I as of the end of
such calendar quarter together
S-74
<PAGE>
with copies of the operating statements and rent rolls (but only to the
extent the related borrower is required by the Mortgage to deliver, or
otherwise agrees to provide, such information). The Special Servicer is
required consistent with the servicing standards described herein to
endeavor to obtain such quarterly operating statements and rent rolls.
(b) Within 45 days after receipt by the Special Servicer of any annual
operating statement with respect to any Mortgaged Property or REO Property,
an "NOI Adjustment Worksheet" containing substantially the content set
forth in Annex J for such Mortgaged Property (with the annual operating
statements attached thereto as an exhibit), presenting the computations
made in accordance with the methodology described in the Pooling and
Servicing Agreement to "normalize" the full year net operating income and
debt service coverage numbers used by the Special Servicer in the other
reports referenced above.
(c) Prior to each Distribution Date, a "Comparative Financial Status
Report" containing substantially the content set forth in Annex K setting
forth, among other things, the occupancy, revenue, net operating income and
DSCR for each Mortgage Loan or related Mortgaged Property as of the
Determination Date immediately preceding the preparation of such report for
each of the following three periods (to the extent such information is in
the Special Servicer's possession): (i) the most current available
year-to-date, (ii) each of the previous two full fiscal years stated
separately; and (iii) the "base year" (representing the original analysis
of information used as of the Cut-off Date).
The Trustee is to deliver a copy of each Comparative Financial Status Report
that it receives from the Master Servicer or Special Servicer to the Depositor,
the Underwriters, the Master Servicer and each Rating Agency promptly after its
receipt thereof. Any Certificateholder may obtain a copy of each Comparative
Financial Status Report upon written request to the Trustee. Upon specific
written request, the Trustee is to deliver a copy of each NOI Adjustment
Worksheet that it receives from the Master Servicer or Special Servicer to the
Depositor, the Master Servicer, the Underwriters and each Rating Agency. The
Trustee is to deliver on April 30 of each year to each Rating Agency and the
Underwriters, and at any time upon written request, to the Depositor and the
Master Servicer, a copy of each annual Operating Statement Analysis that it
receives from the Special Servicer. Any Certificateholder may obtain a copy of
any NOI Adjustment Worksheet or Operating Statement Analysis in the possession
of the Trustee upon written request and at the expense of such
Certificateholder.
In addition, within a reasonable period of time after the end of each
calendar year, the Trustee is required to send to each person who at any time
during the calendar year was a Certificateholder of record, a report summarizing
on an annual basis (if appropriate) the items provided to Certificateholders in
the monthly Distribution Date Statements and such other information as may be
required to enable such Certificateholders to prepare their federal income tax
returns. Such information is required to include the amount of original issue
discount accrued on each Class of Certificates held by persons other than
Certificateholders exempted from the reporting requirements and information
regarding the expenses of the Trust Fund.
Other Information. The Pooling and Servicing Agreement requires that the
Master Servicer or the Special Servicer make available at its offices primarily
responsible for administration of the Trust Fund, during normal business hours,
for review by any Certificate Owner owning an interest in an Offered Certificate
or any person identified to the Master Servicer as a prospective transferee of
such an interest, originals or copies of, among other things, the following
items: (a) the Pooling and Servicing Agreement and any amendments thereto, (b)
all Distribution Date Statements delivered to holders of the relevant Class of
Offered Certificates since the Closing Date, (c) all officer's certificates
delivered to the Master Servicer since the Closing Date as described under
"Description of the Pooling Agreements--Evidence as to Compliance" in the
Prospectus, (d) all accountants' reports delivered to the Master Servicer since
the Closing Date as described under "Description of the Pooling
Agreements--Evidence as to Compliance" in the Prospectus, (e) the most recent
property inspection report prepared by or on behalf of the Special Servicer in
respect of each Mortgaged Property and delivered to the Master Servicer, (f) the
most recent Mortgaged Property annual operating statements and rent roll, if
any, collected by or on behalf of the Special Servicer and delivered to the
Master Servicer, (g) any and all modifications, waivers and amendments of the
terms of a Mortgage Loan entered into by the Special Servicer, and (h) any and
all officers' certificates and other evidence delivered to the Master Servicer
to support the Master Servicer's or a Special Servicer's determination that any
Advance was or, if made, would not be recoverable from Related Proceeds. Copies
of any and all of the foregoing items will be available from the Master Servicer
upon request; however, the Master Servicer will be permitted to
S-75
<PAGE>
require payment of a sum sufficient to cover the reasonable costs and expenses
of providing such information to the Certificate Owners, including, without
limitation, copy charges and reasonable fees for employee time and for space.
Book-Entry Certificates. Until such time as Definitive Certificates are
issued in respect of the Book Entry Certificates, the foregoing information and
access will be available to the holders of the Book-Entry Certificates only to
the extent it is forwarded by or otherwise available through DTC and DTC
Participants. Any beneficial owner of a Book-Entry Certificate who does not
receive information through DTC or its Participants may request that Trustee
reports be mailed directly to it by written request to the Trustee (accompanied
by evidence of such beneficial ownership) at the Corporate Trust Office of the
Trustee. The manner in which notices and other communications are conveyed by
DTC to DTC Participants, and by DTC Participants to the holders of the
Book-Entry Certificates, will be governed by arrangements among them, subject to
any statutory or regulators requirements as may be in effect from time to time.
The Master Servicer, the Special Servicer, the Trustee and the Depositor are
required to recognize as Certificateholders only those persons in whose names
the Certificates are registered on the books and records of the Certificate
Registrar.
The Trustee will be required to make available monthly to, among others,
Certificateholders, an electronic file containing Mortgage Loan information,
based on reports provided to it by the Master Servicer and the Special Servicer,
in the "CSSA Loan" periodic update file and the "CSSA Property File" with the
Delinquent Loan Status Report, Historical Loan Modification Report, Historical
Loss Estimate Report, REO Status Report and Watch List Report attached (provided
that these reports are delivered to the Trustee in an electronic format
acceptable to the Trustee) via the Trustee's bulletin board. Access to the
bulletin board can be obtained by dialing (714) 282-3990. Those who have an
account on the bulletin board may retrieve the data file for each transaction in
the directory. An account number may be obtained by typing "NEW" upon logging
into the bulletin board. In order to access information from the bulletin board
the user must have available their assigned log-on ID. The Master Servicer may
make the information that is available via the Trustee's bulletin board, also
available via the Internet at www.firstunion.com under the heading "Capital
Markets International-Structured Products.
A Certificate Owner may obtain certain information contained in each
Distribution Date Statement by sending a written request, together with any fee
that LaSalle National Bank may require, to LaSalle National Bank, Corporate
Trust Department, 135 South LaSalle Street, Chicago, Illinois 60603, Attention:
Asset Backed Securities Trust Services Group--First Union-Lehman Brothers
1997-C2 or by calling the Trustee's ASAP System at (312)904-2200 and requesting
statement number 295, or through such other mechanism as the Trustee may have in
place from time to time. Account numbers on the Trustee's ASAP System may be
obtained by calling (312) 904-2200 and following the voice prompts for obtaining
account numbers. Separately, bond factor information may be obtained from the
Trustee by calling (800) 246-5761. The Trustee may disclaim responsibility for
any information therein for which it is not the original source.
Upon written request of any Certificateholder of record made for purposes
of communicating with other Certificateholders with respect to their rights
under the Pooling and Servicing Agreement, the Certificate Registrar will
furnish such Certificateholder with a list of the other Certificateholders then
of record.
ASSUMED FINAL DISTRIBUTION DATE; RATED FINAL DISTRIBUTION DATE
The "Assumed Final Distribution Date" with respect to any Class of REMIC
Regular Certificates is the Distribution Date on which the Certificate Balance
of such Class of Certificates (or, in the case of the Class IO Certificates, the
aggregate of the notional amounts of the respective Class IO Components) would
be reduced to zero based on the assumption that no Mortgage Loan is voluntarily
prepaid prior to its stated maturity date and otherwise
S-76
<PAGE>
based on the "Table Assumptions" set forth under "Yield and Maturity
Considerations--Weighted Average Life" herein, which Distribution Date shall in
each case be as follows:
CLASS DESIGNATION ASSUMED FINAL DISTRIBUTION DATE
- ----------------- -------------------------------
Class A-1 ................................... March 18, 2004
Class A-2 ................................... May 18, 2007
Class A-3 ................................... June 18, 2008
Class IO .................................... November 18, 2027
Class B ..................................... March 18, 2012
Class C ..................................... September 18, 2012
Class D ..................................... November 18, 2012
Class E ..................................... November 18, 2012
Class F ..................................... June 18, 2017
Class G ..................................... August 18, 2017
Class H ..................................... December 18, 2019
Class J ..................................... February 18, 2022
Class K ..................................... February 18, 2023
Class L ..................................... November 18, 2027
The Assumed Final Distribution Dates set forth above were calculated
without regard to any delays in the collection of Balloon Payments and without
regard to a reasonable liquidation time with respect to any Mortgage Loans that
may be delinquent. Accordingly, in the event of defaults on the Mortgage Loans,
the actual final Distribution Date for one or more Classes of the Offered
Certificates may be later, and could be substantially later, than the related
Assumed Final Distribution Date(s).
In addition, the Assumed Final Distribution Dates set forth above were
calculated on the basis of a 0% CPR (as defined herein) and no losses on the
Mortgage Loans. Because the rate of principal payments (including prepayments)
on the Mortgage Loans can be expected to exceed the scheduled rate of principal
payments, and could exceed such scheduled rate by a substantial amount, and
because losses may occur in respect of the Mortgage Loans, the actual final
Distribution Date for one or more Classes of the Offered Certificates may be
earlier, and could be substantially earlier, than the related Assumed Final
Distribution Date(s). The rate of principal payments (including prepayments) on
the Mortgage Loans will depend on the characteristics of the Mortgage Loans, as
well as on the prevailing level of interest rates and other economic factors,
and no assurance can be given as to actual principal payment experience. See
"Yield and Maturity Considerations" and "Description of the Mortgage Pool"
herein and "Yield and Prepayment Considerations" in the Prospectus.
The "Rated Final Distribution Date" with respect to each Class of Offered
Certificates is the first Distribution Date that follows the second anniversary
of the end of the amortization term for the Mortgage Loan that, as of the
Cut-off Date, has the longest remaining amortization term. The rating assigned
by a Rating Agency to any Class of Offered Certificates entitled to receive
distributions in respect of principal reflects an assessment of the likelihood
that Certificateholders of such Class will receive, on or before the Rated Final
Distribution Date, all principal distributions to which they are entitled. See
"Ratings" herein.
VOTING RIGHTS
At all times during the term of the Pooling and Servicing Agreement, 100%
of the voting rights for the Certificates (the "Voting Rights") will be
allocated among the respective Classes of Sequential Pay Certificates in
proportion to the Certificate Balances (as adjusted by treating any Appraisal
Reduction Amount as Realized Losses solely for the purposes of adjusting Voting
Rights) of those Classes. Voting Rights allocated to a Class of Certificates
will be allocated among the related Certificateholders in proportion to the
percentage interests in such Class evidenced by their respective Certificates.
The Class A-1, Class A-2 and Class A-3 Certificates will be treated as one Class
for determining the Controlling Class of Sequential Pay Certificates. In
addition, if either the Master Servicer or the Special Servicer is the holder of
any Sequential Pay Certificate, neither of the Master Servicer or Special
Servicer, in its capacity as a Certificateholder, shall have Voting Rights with
respect to matters concerning compensation affecting the Master Servicer or the
Special Servicer. See "Description of the Certificates--Voting Rights" in the
Prospectus.
TERMINATION
The obligations created by the Pooling and Servicing Agreement will
terminate following the earlier of (i) the final payment (or advance in respect
thereof) or other liquidation of the last Mortgage Loan or REO Property subject
S-77
<PAGE>
thereto, and (ii) the purchase of all of the Mortgage Loans and all of the REO
Properties remaining in the Trust Fund, if any, by the Master Servicer, the
Special Servicer, the Depositor, Lehman Brothers Inc. or any single
Certificateholder that is entitled to greater than 50% of the Voting Rights
allocated to the Class of Sequential Pay Certificates with the latest
alphabetical class designation then outstanding (or if no Certificateholder is
entitled to greater than 50% of the Voting Rights of such Class, the
Certificateholder with the largest percentage of Voting Rights allocated to such
Class) (the "Majority Subordinate Certificateholder") and distribution thereof
to the Certificateholders. Written notice of termination of the Pooling and
Servicing Agreement will be given to each Certificateholder, and the final
distribution will be made only upon surrender and cancellation of the
Certificates at the office of the Trustee or other registrar for the
Certificates or at such other location as may be specified in such notice of
termination.
Any such purchase by the Master Servicer, the Special Servicer, the
Depositor, Lehman Brothers Inc. or the Majority Subordinate Certificateholder of
all the Mortgage Loans and all of the REO Properties, if any, remaining in the
Trust Fund is required to be made at a price equal to (i) the aggregate Purchase
Price of all the Mortgage Loans (other than REO Mortgage Loans) then included in
the Trust Fund, plus (ii) the fair market value of all REO Properties then
included in the Trust Fund, as determined by an appraiser mutually agreed upon
by the Master Servicer and the Trustee, minus (iii) if the purchaser is the
Master Servicer, the aggregate of amounts payable or reimbursable to the Master
Servicer under the Pooling and Servicing Agreement. Such purchase will effect
early retirement of the then outstanding Offered Certificates, but the right of
the Master Servicer, the Special Servicer, Lehman Brothers Inc., the Majority
Subordinate Certificateholder or the Depositor to effect such termination is
subject to the requirement that the then aggregate Stated Principal Balance of
the Mortgage Pool be less than 1% of the Initial Pool Balance.
The purchase price paid in connection with the purchase of all Mortgage
Loans and REO Properties remaining in the Trust Fund, exclusive of any portion
thereof payable or reimbursable (as if such purchase price constituted
liquidation proceeds) to any person other than the Certificateholders, will
constitute part of the Available Distribution Amount for the final Distribution
Date. The Available Distribution Amount for the final Distribution Date will be
distributed by the Trustee generally as described herein under
"--Distributions--Application of the Available Distribution Amount", except that
the distributions of principal on any Class of Sequential Pay Certificates
described thereunder will be made, subject to available funds and the
distribution priorities described thereunder, in an amount equal to the entire
Certificate Balance of such Class remaining outstanding, and except that any
distributions of principal on the respective Classes of Class A Certificates (if
more than one is then outstanding) described thereunder will be made on a pro
rata basis in accordance with their respective Certificate Balances.
THE TRUSTEE
LaSalle National Bank, a nationally chartered bank, will act as Trustee on
behalf of the Certificateholders. The Corporate Trust Department of the Trustee
is located at 135 South LaSalle Street, Chicago, Illinois 60603, Attention:
Asset Backed Securities Trust Services Group--First Union--Lehman Brothers
1997-C2. See "Description of the Pooling Agreements--The Trustee," "--Duties of
the Trustee," "--Certain Matters Regarding the Trustee" and "--Resignation and
Removal of the Trustee" in the Prospectus. As compensation for its services, the
Trustee will be entitled to receive monthly, from general funds on deposit in
the Certificate Account, the Trustee Fee. The "Trustee Fee" for each Mortgage
Loan and REO Loan for any Distribution Date will equal one month's interest for
the most recently ended calendar month (calculated (a) if such Mortgage Loan or
REO Loan is an Actual-360 Loan, on the basis of the actual number of days
elapsed during such calendar month in a year assumed to consist of 360-days and
(b) otherwise, on the basis of a 360-day year consisting of twelve 30-day
months), accrued at the trustee fee rate on the Stated Principal Balance of such
Mortgage Loan or REO Loan, as the case may be, outstanding immediately following
the prior Distribution Date (or, in the case of the initial Distribution Date,
as of the Closing Date). The trustee fee rate will be a per annum rate set forth
in the Pooling and Servicing Agreement.
The Trustee will also have certain duties with respect to REMIC
administration (in such capacity the "REMIC Administrator"). See "Certain
Federal Income Tax Consequences--REMICs--Reporting and Other Administrative
Matters" in the Prospectus.
DUTIES OF THE FISCAL AGENT
ABN AMRO Bank N.V., a banking corporation organized under the laws of The
Netherlands, will act as Fiscal Agent pursuant to the Pooling and Servicing
Agreement. The Fiscal Agent's office is located at 135 South LaSalle
S-78
<PAGE>
Street, Chicago, Illinois 60603. The Fiscal Agent will make no representation as
to the validity or sufficiency of the Pooling and Servicing Agreement, the
Certificates, the Mortgage Loans, this Prospectus Supplement (except for the
first two sentences of this paragraph) or related documents. The duties and
obligations of the Fiscal Agent consist only of making P&I Advances as described
in "--P&I Advances" above. The Fiscal Agent shall not be liable except for the
performance of such duties and obligations. The Fiscal Agent will be entitled to
reimbursement for each P&I Advance made by it in the same manner and to the same
extent as the Trustee and the Master Servicer.
YIELD AND MATURITY CONSIDERATIONS
YIELD CONSIDERATIONS
General. The yield on any Offered Certificate will depend on (a) the price
at which such Certificate is purchased by an investor and (b) the rate, timing
and amount of distributions on such Certificate. The rate, timing and amount of
distributions on any Offered Certificate will in turn depend on, among other
things, (i) the Pass-Through Rate for such Certificate (deemed, in the case of a
Class IO Certificate, to equal the weighted average of the Pass-Through Rates
for the respective Class IO Components from time to time), (ii) the rate and
timing of principal payments (including principal prepayments) and other
principal collections on the Mortgage Loans and the extent to which such amounts
are to be applied in reduction of the Certificate Balance or notional amount of
the related Class or Class IO Component, as the case may be, (iii) the rate,
timing and severity of Realized Losses and Additional Trust Fund Expenses and
the extent to which such losses and expenses are allocable in reduction of the
Certificate Balance or notional amount of the related Class or Class IO
Component, as the case may be, and (iv) the timing and severity of any Net
Aggregate Prepayment Interest Shortfalls and the extent to which such shortfalls
are allocable in reduction of the Distributable Certificate Interest payable on
the related Class.
Rate and Timing of Principal Payment. The yield to holders of the Class IO
Certificates will be extremely sensitive to, and the yield to holders of any
other Offered Certificates purchased at a discount or premium will be affected
by, the rate and timing of principal payments made in reduction of the
Certificate Balance of any Class of Sequential Pay Certificates and,
correspondingly, the notional amount of any Class IO Component. As described
herein, the Principal Distribution Amount for each Distribution Date will
generally be distributable first in respect of the Class A-1 Certificates until
the Certificate Balance thereof is reduced to zero, and thereafter will
generally be distributable entirely in respect of the Class A-2 Certificates,
the Class A-3 Certificates, the Class B Certificates, the Class C Certificates,
the Class D Certificates and the Class E Certificates, in that order, in each
case until the Certificate Balance of such Class of Certificates is reduced to
zero. Any reduction of the Certificate Balance of any Class of Sequential Pay
Certificates will result in a corresponding reduction in the notional amount of
the related Class IO Component. Consequently, the rate and timing of principal
payments that are distributed or otherwise result in reduction of the
Certificate Balance of any Class of Offered Certificates or the notional amount
of a Class IO Component, as the case may be, will be directly related to the
rate and timing of principal payments on or in respect of the Mortgage Loans,
which will in turn be affected by the amortization schedules thereof, the dates
on which Balloon Payments are due and the rate and timing of principal
prepayments and other unscheduled collections thereon (including for this
purpose, collections made in connection with liquidations of Mortgage Loans due
to defaults, casualties or condemnations affecting the Mortgaged Properties, or
purchases of Mortgage Loans out of the Trust Fund). Prepayments and, assuming
the respective stated maturity dates therefor have not occurred, liquidations
and purchases of the Mortgage Loans, will result in distributions on the
Certificates of amounts that would otherwise be distributed over the remaining
terms of the Mortgage Loans. Defaults on the Mortgage Loans, particularly at or
near their stated maturity dates, may result in significant delays in payments
of principal on the Mortgage Loans (and, accordingly, on the Offered
Certificates that are Sequential Pay Certificates) while work-outs are
negotiated or foreclosures are completed. See "Servicing of the Mortgage
Loans--Modifications, Waivers and Amendments" herein and "Description of the
Pooling Agreements--Realization Upon Defaulted Mortgage Loans" and "Certain
Legal Aspects of Mortgage Loans--Foreclosure" in the Prospectus.
The extent to which the yield to maturity of any Class of Offered
Certificates may vary from the anticipated yield will depend upon the degree to
which such Certificates are purchased at a discount or premium and when, and to
what degree, payments of principal on the Mortgage Loans in turn are distributed
or otherwise result in reduction of the Certificate Balance or notional amount
of a Class IO Component, as the case may be, of such Certificates. An investor
should consider, in the case of any Offered Certificate purchased at a discount,
the risk that a slower than anticipated rate of principal payments on the
Mortgage Loans could result in an actual yield to such investor that is lower
than
S-79
<PAGE>
the anticipated yield and, in the case of a Class IO Certificate or any other
Offered Certificate purchased at a premium, the risk that a faster than
anticipated rate of principal payments could result in an actual yield to such
investor that is lower than the anticipated yield. In general, the earlier a
payment of principal on the Mortgage Loans is distributed or otherwise results
in reduction of the principal balance (or notional amount of a Class IO
Component, as applicable) of an Offered Certificate purchased at a discount or
premium, the greater will be the effect on an investor's yield to maturity. As a
result, the effect on an investor's yield of principal payments on the Mortgage
Loans occurring at a rate higher (or lower) than the rate anticipated by the
investor during any particular period would not be fully offset by a subsequent
like reduction (or increase) in the rate of such principal payments. Investors
in the Class IO Certificates should fully consider the risk that a rapid rate of
principal payments on the Mortgage Loans could result in the failure of such
investors to recoup their initial investments. Because the rate of principal
payments on the Mortgage Loans will depend on future events and a variety of
factors (as described more fully below), no assurance can be given as to such
rate or the rate of principal prepayments in particular. The Depositor is not
aware of any relevant publicly available or authoritative statistics with
respect to the historical prepayment experience of a large group of mortgage
loans comparable to the Mortgage Loans.
Losses and Shortfalls. The yield to holders of the Offered Certificates
will also depend on the extent to which such holders are required to bear the
effects of any losses or shortfalls on the Mortgage Loans. Losses and other
shortfalls on the Mortgage Loans will, with the exception of any Net Aggregate
Prepayment Interest Shortfalls, generally be borne by the holders of the
respective Classes of Sequential Pay Certificates, to the extent of amounts
otherwise distributable in respect of their Certificates, in reverse
alphabetical order of their Class designations. Realized Losses and Additional
Trust Fund Expenses will be allocated, as and to the extent described herein, to
the respective Classes of Sequential Pay Certificates (in reduction of the
Certificate Balance of each such Class), in reverse alphabetical order of their
Class designations. Any Realized Loss or Additional Trust Fund Expenses
allocated in reduction of the Certificate Balance of any Class of Sequential Pay
Certificates will result in a corresponding reduction in the notional amount of
the related Class IO Component. As more fully described herein under
"Description of the Certificates--Distributions--Distributable Certificate
Interest," Net Aggregate Prepayment Interest Shortfalls will generally be borne
by the respective Classes of REMIC Regular Certificates on a pro rata basis.
Pass-Through Rates. The Pass-Through Rate applicable to each Class IO
Component will be variable and will be equal to the Weighted Average Net
Mortgage Rate from time to time minus the Pass-Through Rate on the Class of
Sequential Pay Certificates relating to such Class IO Component. Accordingly,
the Pass-Through Rate on the Class IO Components and, correspondingly, the yield
on the Class IO Certificates, will be sensitive to changes in the relative
composition of the Mortgage Pool as a result of scheduled amortization,
voluntary prepayments and liquidations and to changes in the relative sizes of
the Certificate Balances of the respective Classes of Sequential Pay
Certificates.
Certain Relevant Factors. The rate and timing of principal payments and
defaults and the severity of losses on the Mortgage Loans may be affected by a
number of factors, including, without limitation, prevailing interest rates, the
terms of the Mortgage Loans (for example, Lockout Periods, provisions requiring
the payment of Prepayment Premiums and Yield Maintenance Charges and
amortization terms that require Balloon Payments), the demographics and relative
economic vitality of the areas in which the Mortgaged Properties are located and
the general supply and demand for rental units, hotel/motel guest rooms, health
care facility beds or comparable commercial space, as applicable, in such areas,
the quality of management of the Mortgaged Properties, the servicing of the
Mortgage Loans, possible changes in tax laws and other opportunities for
investment. See "Risk Factors--The Mortgage Loans" and "Description of the
Mortgage Pool" herein and "Yield and Maturity Considerations--Principal
Prepayments" in the Prospectus.
The rate of prepayment on the Mortgage Pool is likely to be affected by
prevailing market interest rates for mortgage loans of a comparable type, term
and risk level. When the prevailing market interest rate is below a mortgage
interest rate, the related borrower has an incentive to refinance its mortgage
loan. As of the Cut-off Date, all of the Mortgage Loans may be prepaid at any
time after the expiration of the applicable Lockout Period and/or any period
when the holder of a Mortgage may require a borrower to pledge Defeasance
Collateral in lieu of prepaying the related Mortgage Loan (a "Required
Defeasance Period"), subject, in most cases, to the payment of a Prepayment
Premium or a Yield Maintenance Charge. A requirement that a prepayment be
accompanied by a Prepayment Premium or Yield Maintenance Charge may not provide
a sufficient economic disincentive to deter a borrower from refinancing at a
more favorable interest rate.
S-80
<PAGE>
Depending on prevailing market interest rates, the outlook for market
interest rates and economic conditions generally, some borrowers may sell or
refinance Mortgaged Properties in order to realize their equity therein, to meet
cash flow needs or to make other investments. In addition, some borrowers may be
motivated by federal and state tax laws (which are subject to change) to sell
Mortgaged Properties prior to the exhaustion of tax depreciation benefits.
The Depositor makes no representation as to the particular factors that
will affect the rate and timing of prepayments and defaults on the Mortgage
Loans, as to the relative importance of such factors, as to the percentage of
the principal balance of the Mortgage Loans that will be prepaid or as to
whether a default will have occurred as of any date or as to the overall rate of
prepayment or default on the Mortgage Loans.
Delay in Payment of Distributions. Because monthly distributions will not
be made to Certificateholders until a date that is scheduled to be at least 18
days following the Due Dates for the Mortgage Loans during the related
Collection Period, the effective yield to the holders of the Offered
Certificates will be lower than the yield that would otherwise be produced by
the applicable Pass-Through Rates and purchase prices (assuming such prices did
not account for such delay).
Unpaid Distributable Certificate Interest. As described under "Description
of the Certificates--Distributions--Application of the Available Distribution
Amount" herein, if the portion of the Available Distribution Amount
distributable in respect of interest on any Class of Offered Certificates on any
Distribution Date is less than the Distributable Certificate Interest then
payable for such Class, the shortfall will be distributable to holders of such
Class of Certificates on subsequent Distribution Dates, to the extent of
available funds. Any such shortfall will not bear interest, however, and will
therefore negatively affect the yield to maturity of such Class of Certificates
for so long as it is outstanding.
Yield Sensitivity of the Class IO Certificates. The yield to maturity on
the Class IO Certificates will be extremely sensitive to the rate and timing of
principal payments (including by reason of prepayments, defaults and
liquidations) on the Mortgage Loans. Accordingly, investors in the Class IO
Certificates should fully consider the associated risks, including the risk that
a rapid rate of prepayment of the Mortgage Loans could result in the failure of
such investors to fully recoup their initial investments. The allocation of a
portion of collected Prepayment Premiums and Yield Maintenance Charges to the
Class IO Certificates is intended to reduce those risks; however, such
allocation may be insufficient to offset fully the adverse effects on the yields
on such Class of Certificates that the related prepayments may otherwise have.
PRICE/YIELD TABLES
The tables beginning on page B-14 of Annex B hereto (the "Yield Tables")
show the pre-tax corporate bond equivalent ("CBE") yield to maturity, modified
duration (except in the case of the Class IO Certificates), weighted average
life, first Distribution Date on which principal is to be paid ("First Principal
Payment Date") and final Distribution Date on which principal is to be paid
("Last Principal Payment Date") with respect to each Class of Offered
Certificates, prepared using the Table Assumptions (as described below) and,
where applicable, the specified assumed purchase prices (which prices do not
include accrued interest). Assumed purchase prices are expressed in 32nds (i.e.
100.04 means 100 4/32%) as a percentage of the initial Certificate Balance (or,
in the case of the Class IO Certificates, of the aggregate of the initial
notional amounts of the respective Class IO Components) of each Class of Offered
Certificates. For purposes of the Yield Tables relating to the Class IO
Certificates, the information therein relating to weighted average life, First
Principal Payment Date and Last Principal Payment Date is being calculated in
respect of the aggregate notional amount of the respective Class IO Components
of the Class IO Certificates.
The yields set forth in the Yield Tables were calculated by determining the
monthly discount rates which, when applied to the assumed stream of cash flows
to be paid on each Class of Offered Certificates, would cause the discounted
present value of such assumed stream of cash flows to equal the assumed purchase
prices, plus accrued interest from and including the Cut-off Date to but
excluding November 25, 1997, and by converting such monthly rates to semi-annual
corporate bond equivalent rates. Such calculation does not take into account
variations that may occur in the interest rates at which investors may be able
to reinvest funds received by them as distributions on the Offered Certificates
and consequently does not purport to reflect the return on any investment in
such Classes of Offered Certificates when such reinvestment rates are
considered. For purposes of the Yield Tables (except in the case of the Class IO
Certificates), "modified duration" has been calculated using the modified
Macaulay Duration as
S-81
<PAGE>
specified in the "PSA Standard Formulas." The Macaulay Duration is calculated as
the present value weighted average time to receive future payments of principal
and interest, and the PSA Standard Formula modified duration is calculated by
dividing the Macaulay Duration by the appropriate semi-annual compounding
factor. The duration of a security may be calculated according to various
methodologies; accordingly, no representation is made by the Depositor or any
other person that the "modified duration" approach used herein is appropriate.
Duration, like yield, will be affected by the prepayment rate of the Mortgage
Loans and extensions in respect of Balloon Payments that actually occur during
the life of the Class A, Class B, Class C, Class D and Class E Certificates and
by the actual performance of the Mortgage Loans, all of which may differ, and
may differ significantly, from the assumptions used in preparing the Yield
Tables.
Prepayments on mortgage loans may be measured by a prepayment standard or
model. The model used in this Prospectus Supplement is the "Constant Prepayment
Rate" or "CPR" model. The CPR model represents an assumed constant annual rate
of prepayment each month, expressed as a per annum percentage of the then
scheduled principal balance of one or more mortgage loans. As used in the Yield
Tables, the columns headed "0% CPR" assumes that none of the Mortgage Loans is
prepaid in whole or in part before maturity. The columns headed "10% CPR", "20%
CPR", "30% CPR" and "50% CPR," respectively, assume that prepayments are made
each month at those levels of CPR on each Mortgage Loan that is eligible for
prepayment under the Table Assumptions (each such scenario, a "Scenario").
The Yield Tables were derived from calculations based on the following
assumptions (the "Table Assumptions"): (i) no Mortgage Loan prepays during any
applicable Lockout Period or Required Defeasance Period or during any period
when a Prepayment Premium or a Yield Maintenance Charge could be required in
connection with a voluntary prepayment of principal; otherwise, in the case of
each of the Yield Tables, each Mortgage Loan is assumed to prepay at the
indicated level of CPR, with each prepayment being applied on the first day of
the applicable month in which it is assumed to be received, (ii) the initial
Certificate Balances of the respective Classes of Sequential Pay Certificates
are as described on the front cover hereof and the initial Pass-Through Rates
for the respective Classes of the REMIC Regular Certificates are as follows:
Class A-1, 6.57%; Class A-2, 6.65%; Class A-3, 6.75%; Class B, 6.875%; Class C,
7.00%; Class D, 7.12%; Class E, 7.12%; Class F, 7.50%; Class G, 7.50%; Class H,
6.00%; Class J, 6.00%; Class K, 6.00%; Class L, 6.00%; Class IO for the first
Distribution Date, 1.3192%, (iii) there are no delinquencies or defaults with
respect to, and no modifications, waivers or amendments of the terms of, the
Mortgage Loans, (iv) there are no Realized Losses, Additional Trust Fund
Expenses or Appraisal Reduction Amounts with respect to the Mortgage Loans or
the Trust Fund, (v) scheduled interest and principal payments on the Mortgage
Loans are timely received, (vi) all Mortgage Loans have Due Dates on the first
day of each month and accrue interest on the respective basis described herein
(i.e., a 30/360 basis or an actual/360 basis), (vii) all prepayments are
accompanied by a full month's interest and there are no Prepayment Interest
Shortfalls, (viii) there are no breaches of either Seller's representations and
warranties regarding its Mortgage Loans, (ix) no Prepayment Premiums or Yield
Maintenance Charges are collected, (x) no party entitled thereto exercises its
right of optional termination of the Trust Fund described herein, (xi) the
Mortgage Loans which have Anticipated Repayment Dates are repaid in full on
their respective Anticipated Repayment Dates, and such Anticipated Repayment
Date for any such Mortgage Loan is deemed to be its maturity date, (xii)
distributions on the Certificates are made on the 18th day (each assumed to be a
business day) of each month, commencing in December 1997, and (xiii) the Closing
Date for the sale of the Offered Certificates is November 25, 1997.
The characteristics of the Mortgage Loans differ in certain respects from
those assumed in preparing the Yield Tables, and the Yield Tables are presented
for illustrative purposes only. In particular, none of the Mortgage Loans permit
voluntary partial prepayments. Thus neither the Mortgage Pool nor any Mortgage
Loan will prepay at any constant rate, and it is unlikely that the Mortgage
Loans will prepay in a manner consistent with the designated Scenario for the
Yield Tables. In addition, there can be no assurance that the Mortgage Loans
will prepay at any particular rate, that the Mortgage Loans will not prepay
(involuntarily or otherwise) during Lockout Periods and/or Required Defeasance
Periods, that the actual pre-tax yields on, or any other payment characteristics
of, any Class of Offered Certificates will correspond to any of the information
shown in the Yield Tables, or that the aggregate purchase prices of the Offered
Certificates will be as assumed. Accordingly, investors must make their own
decisions as to the appropriate assumptions (including prepayment assumptions)
to be used in deciding whether to purchase the Offered Certificates.
S-82
<PAGE>
WEIGHTED AVERAGE LIFE
The weighted average life of any Class A-1, Class A-2, Class A-3, Class B,
Class C, Class D or Class E Certificate refers to the average amount of time
that will elapse from the assumed Closing Date until each dollar allocable to
principal of such Certificate is distributed to the investor. The weighted
average life of any such Offered Certificate will be influenced by, among other
things, the rate at which principal on the Mortgage Loans is paid or otherwise
collected or advanced and applied to pay principal of such Offered Certificate.
As described herein, the Principal Distribution Amount for each Distribution
Date will generally be distributable first in respect of the Class A-1
Certificates until the Certificate Balance thereof is reduced to zero, and will
thereafter generally be distributable entirely in respect of the Class A-2
Certificates, the Class A-3 Certificates, the Class B Certificates, the Class C
Certificates, the Class D Certificates and the Class E Certificates, in that
order, in each case until the Certificate Balance of such Class of Certificates
is reduced to zero.
The following tables indicate the percentage of the initial Certificate
Balance of each Class of Offered Certificates that would be outstanding after
each of the dates shown and the corresponding weighted average life of each such
Class of Offered Certificates. The tables have been prepared on the basis of the
Table Assumptions. To the extent that the Mortgage Loans or the Certificates
have characteristics that differ from those assumed in preparing the tables, the
Class A-1, Class A-2, Class A-3, Class B, Class C, Class D and/or Class E
Certificates may mature earlier or later than indicated by the tables. In
particular, partial prepayments on the Mortgage Loans in fact are not permitted.
Accordingly, the Mortgage Loans will not prepay at any constant rate, and it is
highly unlikely that the Mortgage Loans will prepay in a manner consistent with
the assumptions described above. In addition, variations in the actual
prepayment experience and the balance of the Mortgage Loans that prepay may
increase or decrease the percentages of initial Certificate Balances (and
shorten or extend the weighted average lives) shown in the following tables.
Investors are urged to conduct their own analyses of the rates at which the
Mortgage Loans may be expected to prepay.
The tables set forth below were prepared on the basis of the Table
Assumptions and indicate the resulting weighted average lives of each Class of
Offered Certificates (other than the Class IO Certificates) and set forth the
percentages of the initial Certificate Balance of such Class of Offered
Certificates that would be outstanding after each of the dates shown in each
case assuming the indicated level of CPR. For purposes of the following tables,
the weighted average life of an Offered Certificate (other than the Class IO
Certificates) is determined by (i) multiplying the amount of each principal
distribution thereon by the number of years from the assumed Closing Date of
such Certificate to the related Distribution Date, (ii) summing the results and
(iii) dividing the sum by the aggregate amount of the reductions in the
principal balance of such Certificate.
S-83
<PAGE>
<TABLE>
PERCENTAGES OF THE INITIAL CERTIFICATE BALANCE OF THE
CLASS A-1 CERTIFICATES
<CAPTION>
0% CPR DURING LOCKOUT, YM OR
PP-OTHERWISE AT INDICATED CPR
------------------------------------------
DISTRIBUTION DATE 0% CPR 10% CPR 20% CPR 30% CPR 50% CPR
- ----------------- ------ ------- ------- ------- -------
<S> <C> <C> <C> <C> <C>
Closing Date ............................................. 100% 100% 100% 100% 100%
November 1998 ............................................ 90 89 89 89 88
November 1999 ............................................ 79 78 77 77 76
November 2000 ............................................ 66 65 65 64 63
November 2001 ............................................ 49 49 49 49 49
November 2002 ............................................ 22 22 22 22 21
November 2003 ............................................ 5 5 4 3 2
November 2004 and thereafter ............................. 0 0 0 0 0
Weighted Average Life (in years) ......................... 3.7 3.6 3.6 3.6 3.6
PERCENTAGES OF THE INITIAL CERTIFICATE BALANCE OF THE
CLASS A-2 CERTIFICATES
<CAPTION>
0% CPR DURING LOCKOUT, YM OR
PP-OTHERWISE AT INDICATED CPR
------------------------------------------
DISTRIBUTION DATE 0% CPR 10% CPR 20% CPR 30% CPR 50% CPR
- ----------------- ------ ------- ------- ------- -------
<S> <C> <C> <C> <C> <C>
Closing Date ............................................. 100% 100% 100% 100% 100%
November 1998 ............................................ 100 100 100 100 100
November 1999 ............................................ 100 100 100 100 100
November 2000 ............................................ 100 100 100 100 100
November 2001 ............................................ 100 100 100 100 100
November 2002 ............................................ 100 100 100 100 100
November 2003 ............................................ 100 100 100 100 100
November 2004 ............................................ 51 51 50 49 47
November 2005 ............................................ 42 39 37 36 32
November 2006 ............................................ 31 26 23 19 14
November 2007 and thereafter ............................. 0 0 0 0 0
Weighted Average Life (in years) ......................... 7.8 7.7 7.6 7.6 7.4
PERCENTAGES OF THE INITIAL CERTIFICATE BALANCE OF THE
CLASS A-3 CERTIFICATES
<CAPTION>
0% CPR DURING LOCKOUT, YM OR
PP-OTHERWISE AT INDICATED CPR
------------------------------------------
DISTRIBUTION DATE 0% CPR 10% CPR 20% CPR 30% CPR 50% CPR
- ----------------- ------ ------- ------- ------- -------
<S> <C> <C> <C> <C> <C>
Closing Date ............................................. 100% 100% 100% 100% 100%
November 1998 ............................................ 100 100 100 100 100
November 1999 ............................................ 100 100 100 100 100
November 2000 ............................................ 100 100 100 100 100
November 2001 ............................................ 100 100 100 100 100
November 2002 ............................................ 100 100 100 100 100
November 2003 ............................................ 100 100 100 100 100
November 2004 ............................................ 100 100 100 100 100
November 2005 ............................................ 100 100 100 100 100
November 2006 ............................................ 100 100 100 100 100
November 2007 ............................................ 2 2 2 2 2
November 2008 and thereafter ............................. 0 0 0 0 0
Weighted Average Life (in years) ......................... 9.8 9.8 9.7 9.7 9.7
</TABLE>
S-84
<PAGE>
<TABLE>
PERCENTAGES OF THE INITIAL CERTIFICATE BALANCE OF THE
CLASS B CERTIFICATES
<CAPTION>
0% CPR DURING LOCKOUT, YM OR
PP-OTHERWISE AT INDICATED CPR
------------------------------------------
DISTRIBUTION DATE 0% CPR 10% CPR 20% CPR 30% CPR 50% CPR
- ----------------- ------ ------- ------- ------- -------
<S> <C> <C> <C> <C> <C>
Closing Date ........................................ 100% 100% 100% 100% 100%
November 1998 ....................................... 100 100 100 100 100
November 1999 ....................................... 100 100 100 100 100
November 2000 ....................................... 100 100 100 100 100
November 2001 ....................................... 100 100 100 100 100
November 2002 ....................................... 100 100 100 100 100
November 2003 ....................................... 100 100 100 100 100
November 2004 ....................................... 100 100 100 100 100
November 2005 ....................................... 100 100 100 100 100
November 2006 ....................................... 100 100 100 100 100
November 2007 ....................................... 100 100 100 100 100
November 2008 ....................................... 88 87 87 86 85
November 2009 ....................................... 64 63 62 62 61
November 2010 ....................................... 36 36 35 34 34
November 2011 ....................................... 9 8 7 7 6
November 2012 and thereafter ........................ 0 0 0 0 0
Weighted average life (in years) .................... 12.5 12.5 12.4 12.4 12.4
PERCENTAGES OF THE INITIAL CERTIFICATE BALANCE OF THE
CLASS C CERTIFICATES
<CAPTION>
0% CPR DURING LOCKOUT, YM OR
PP-OTHERWISE AT INDICATED CPR
------------------------------------------
DISTRIBUTION DATE 0% CPR 10% CPR 20% CPR 30% CPR 50% CPR
- ----------------- ------ ------- ------- ------- -------
<S> <C> <C> <C> <C> <C>
Closing Date ........................................ 100% 100% 100% 100% 100%
November 1998 ....................................... 100 100 100 100 100
November 1999 ....................................... 100 100 100 100 100
November 2000 ....................................... 100 100 100 100 100
November 2001 ....................................... 100 100 100 100 100
November 2002 ....................................... 100 100 100 100 100
November 2003 ....................................... 100 100 100 100 100
November 2004 ....................................... 100 100 100 100 100
November 2005 ....................................... 100 100 100 100 100
November 2006 ....................................... 100 100 100 100 100
November 2007 ....................................... 100 100 100 100 100
November 2008 ....................................... 100 100 100 100 100
November 2009 ....................................... 100 100 100 100 100
November 2010 ....................................... 100 100 100 100 100
November 2011 ....................................... 100 100 100 100 100
November 2012 and thereafter ........................ 0 0 0 0 0
Weighted average life (in years) .................... 14.7 14.6 14.6 14.6 14.5
PERCENTAGES OF THE INITIAL CERTIFICATE BALANCE OF THE
CLASS D CERTIFICATES
<CAPTION>
0% CPR DURING LOCKOUT, YM OR
PP-OTHERWISE AT INDICATED CPR
------------------------------------------
DISTRIBUTION DATE 0% CPR 10% CPR 20% CPR 30% CPR 50% CPR
- ----------------- ------ ------- ------- ------- -------
<S> <C> <C> <C> <C> <C>
Closing Date ........................................ 100% 100% 100% 100% 100%
November 1998 ....................................... 100 100 100 100 100
November 1999 ....................................... 100 100 100 100 100
November 2000 ....................................... 100 100 100 100 100
November 2001 ....................................... 100 100 100 100 100
November 2002 ....................................... 100 100 100 100 100
November 2003 ....................................... 100 100 100 100 100
November 2004 ....................................... 100 100 100 100 100
November 2005 ....................................... 100 100 100 100 100
November 2006 ....................................... 100 100 100 100 100
November 2007 ....................................... 100 100 100 100 100
November 2008 ....................................... 100 100 100 100 100
November 2009 ....................................... 100 100 100 100 100
November 2010 ....................................... 100 100 100 100 100
November 2011 ....................................... 100 100 100 100 100
November 2012 and thereafter ........................ 0 0 0 0 0
Weighted average life (in years) .................... 14.9 14.9 14.9 14.9 14.8
</TABLE>
S-85
<PAGE>
<TABLE>
PERCENTAGES OF THE INITIAL CERTIFICATE BALANCE OF THE
CLASS E CERTIFICATES
<CAPTION>
0% CPR DURING LOCKOUT, YM OR
PP-OTHERWISE AT INDICATED CPR
------------------------------------------
DISTRIBUTION DATE 0% CPR 10% CPR 20% CPR 30% CPR 50% CPR
- ----------------- ------ ------- ------- ------- -------
<S> <C> <C> <C> <C> <C>
Closing Date ........................................ 100% 100% 100% 100% 100%
November 1998 ....................................... 100 100 100 100 100
November 1999 ....................................... 100 100 100 100 100
November 2000 ....................................... 100 100 100 100 100
November 2001 ....................................... 100 100 100 100 100
November 2002 ....................................... 100 100 100 100 100
November 2003 ....................................... 100 100 100 100 100
November 2004 ....................................... 100 100 100 100 100
November 2005 ....................................... 100 100 100 100 100
November 2006 ....................................... 100 100 100 100 100
November 2007 ....................................... 100 100 100 100 100
November 2008 ....................................... 100 100 100 100 100
November 2009 ....................................... 100 100 100 100 100
November 2010 ....................................... 100 100 100 100 100
November 2011 ....................................... 100 100 100 100 100
November 2012 and thereafter ........................ 0 0 0 0 0
Weighted average life (in years)..................... 15.0 15.0 15.0 15.0 15.0
</TABLE>
USE OF PROCEEDS
Substantially all of the proceeds from the sale of the Offered Certificates
will be used by the Depositor to purchase the Mortgage Loans and to pay certain
expenses in connection with the issuance of the Certificates.
CERTAIN FEDERAL INCOME TAX CONSEQUENCES
Upon the issuance of the Offered Certificates, Willkie Farr & Gallagher,
counsel to the Depositor, will deliver its opinion generally to the effect that,
assuming compliance with all provisions of the Pooling and Servicing Agreement,
for federal income tax purposes, portions of the Trust Fund designated in the
Pooling and Servicing Agreement as "REMIC I," "REMIC II" and "REMIC III,"
respectively, will each qualify as a REMIC under the Code. For federal income
tax purposes, (a) the separate noncertificated regular interests in REMIC I will
be the "regular interests" in REMIC I and will constitute the assets of REMIC
II, (b) the Class R-I Certificates will be the sole class of "residual
interests" in REMIC I, (c) the separate noncertificated regular interests in
REMIC II will be the "regular interests" in REMIC II and will constitute the
assets of REMIC III, (d) the Class R-II Certificates will be the sole class of
"residual interest" in REMIC II, (e) the REMIC Regular Certificates (or, in the
case of the Class IO Certificates, the Class IO Components) will be the "regular
interests" in REMIC III and generally will be treated as debt instruments of
REMIC III, and (f) the Class R-III Certificates will be the sole class of
"residual interests" in REMIC III. For federal income tax purposes the Class IO
Certificates will consist of thirteen components, each corresponding to one of
the Classes of Sequential Pay Certificates constituting "regular interests." See
"Certain Federal Income Tax Consequences--REMICs" in the Prospectus.
The Class A-1, Class A-2, Class A-3, Class B, Class C and Class D
Certificates will not, and the Class E and IO Certificates will, be treated as
having been issued with original issue discount for federal income tax reporting
purposes. The prepayment assumption that will be used in determining the rate of
accrual of original issue discount, market discount and premium, if any, for
federal income tax purposes will be based on the assumption that subsequent to
the date of any determination the Mortgage Loans will prepay at a rate equal to
a CPR of 0%, except that it is assumed that the ARD Loans pay their respective
outstanding principal balances on their related Anticipated Repayment Dates. No
representation is made that the Mortgage Loans will prepay at that rate or at
any other rate. See "Certain Federal Income Tax Consequences--REMICs--Taxation
of Owners of REMIC Regular Certificates--Original Issue Discount" in the
Prospectus.
S-86
<PAGE>
If the method for computing original issue discount described in the
Prospectus results in a negative amount for any period with respect to a
Certificateholder (in particular, the holder of a Class IO Certificate), the
amount of original issue discount allocable to such period would be zero and
such Certificateholder will be permitted to offset such negative amount only
against future original issue discount (if any) attributable to such
Certificates. Although the matter is not free from doubt, a holder of a Class IO
Certificate may be permitted to deduct a loss to the extent that his or her
respective remaining basis in such Certificate exceeds the maximum amount of
future payments to which such Certificateholder is entitled, assuming no further
prepayments of the Mortgage Loans. Any such loss might be treated as a capital
loss.
The Internal Revenue Service (the "IRS") has issued regulations (the "OID
Regulations") under Sections 1271 to 1275 of the Code generally addressing the
treatment of debt instruments issued with original issue discount. The OID
Regulations in some circumstances permit the holder of a debt instrument to
recognize original issue discount under a method that differs from that used by
the issuer. Accordingly, it is possible that the holder of an Offered
Certificate may be able to select a method for recognizing original issue
discount that differs from that used by the Trustee in preparing reports to the
Certificateholders and the IRS. Prospective purchasers of Offered Certificates
are advised to consult their tax advisors concerning the tax treatment of such
Certificates.
The Offered Certificates will be treated as "real estate assets" within the
meaning of Section 856(c)(5)(A) of the Code. In addition, interest (including
original issue discount) on the Offered Certificates will be interest described
in Section 856(c)(3)(B) of the Code. However, the Offered Certificates will
generally only be considered assets described in Section 7701(a)(19)(C) of the
Code to the extent that the Mortgage Loans are secured by residential property
and, accordingly, investment in the Offered Certificates may not be suitable for
certain thrift institutions.
Prepayment Premiums and Yield Maintenance Charges actually collected will
be distributed to the holders of the Offered Certificates as described herein.
It is not entirely clear under the Code when the amount of a Prepayment Premium
or Yield Maintenance Charge should be taxed to the holder of an Offered
Certificate, but it is not expected, for federal income tax reporting purposes,
that Prepayment Premiums and Yield Maintenance Charges will be treated as giving
rise to any income to the holders of the Offered Certificates prior to the
Master Servicer's actual receipt of a Prepayment Premium or Yield Maintenance
Charge. It appears that Prepayment Premiums and Yield Maintenance Charges, if
any, will be treated as ordinary income rather than capital gain. However, that
is not entirely clear and Certificateholders should consult their own tax
advisors concerning the treatment of Prepayment Premiums and Yield Maintenance
Charges.
For further information regarding the federal income tax consequences of
investing in the Offered Certificates, see "Certain Federal Income Tax
Consequences--REMICs" in the Prospectus.
ERISA CONSIDERATIONS
A fiduciary of any employee benefit plan or other retirement plan or
arrangement, including individual retirement accounts and annuities, Keogh plans
and collective investment funds, separate accounts and general accounts in which
such plans, accounts or arrangements are invested, that is subject to the
Employee Retirement Income Security Act of 1974, as amended ("ERISA"), or
Section 4975 of the Code (each, a "Plan") should carefully review with its legal
advisors whether the purchase or holding of Offered Certificates could give rise
to a transaction that is prohibited or is not otherwise permitted either under
ERISA or Section 4975 of the Code or whether there exists any statutory or
administrative exemption applicable thereto.
Lehman Brothers Inc. ("Lehman Brothers") has received from the DOL an
individual prohibited transaction exemption (the "Exemption"), which generally
exempts from the application of the prohibited transaction provisions of
Sections 406(a) and (b) and 407(a) of ERISA, and the excise taxes imposed on
such prohibited transactions pursuant to Sections 4975(a) and (b) of the Code,
the purchase, sale and holding of mortgage pass-through certificates
underwritten by an Underwriter, as hereinafter defined, provided that certain
conditions set forth in the Exemption are satisfied. For purposes of this
discussion, the term "Underwriter" shall include (a) Lehman Brothers, (b) any
person directly or indirectly, through one or more intermediaries, controlling,
controlled by or under common control with Lehman Brothers, and (c) any member
of the underwriting syndicate or selling group of which Lehman Brothers or a
person described in (b) is a manager or co-manager with respect to the Offered
Certificates.
S-87
<PAGE>
The Exemption sets forth six general conditions that must be satisfied for
a transaction involving the purchase, sale and holding of Class A-1, Class A-2,
Class A-3 and Class IO Certificates to be eligible for exemptive relief
thereunder. First, the acquisition of the Certificates by a Plan must be on
terms that are at least as favorable to the Plan as they would be in an
arm's-length transaction with an unrelated party. Second, the rights and
interests evidenced by such Certificates must not be subordinated to the rights
and interests evidenced by the other certificates of the same trust. Third, such
Certificates at the time of acquisition by the Plan must be rated in one of the
three highest generic rating categories by Standard & Poor's, DCR, Moody's or
Fitch Investors Service, L.P. ("Fitch"). Fourth, the Trustee cannot be an
affiliate of any other member of the "Restricted Group," which consists of
either Underwriter, the Depositor, the Master Servicer, a Special Servicer, the
Trustee, any sub-servicer, and any borrower with respect to Mortgage Loans
constituting more than 5.0% of the aggregate unamortized principal balance of
the Mortgage Loans as of the date of initial issuance of such Certificates.
Fifth, the sum of all payments made to and retained by either Underwriter must
represent not more than reasonable compensation for underwriting such
Certificates; the sum of all payments made to and retained by the Depositor
pursuant to the assignment of the Mortgage Loans to the Trust Fund must
represent not more than the fair market value of such obligations; and the sum
of all payments made to and retained by the Master Servicer, a Special Servicer
or any sub-servicer must represent not more than reasonable compensation for
such person's services under the Pooling and Servicing Agreement and
reimbursement of such person's reasonable expenses in connection therewith.
Sixth, the investing Plan must be an accredited investor as defined in Rule
501(a)(1) of Regulation D of the Securities and Exchange Commission under the
Securities Act.
Because none of the Class A-1, Class A-2, Class A-3 and Class IO
Certificates are subordinated with respect to the allocation of Realized Losses
and Additional Trust Fund Expenses to any other Class of Certificates, the
second general condition set forth above is satisfied with respect to such
Certificates. It is a condition of the issuance of the Class A-1, Class A-2,
Class A-3 and Class IO Certificates that they be rated not lower than "AAA" (or
the equivalent) by each of DCR, Moody's and, except for the Class IO
Certificates, Standard & Poor's; thus, the third general condition set forth
above is satisfied with respect to such Certificates as of the Closing Date. In
addition, the fourth general condition set forth above is also satisfied as of
the Closing Date. A fiduciary of a Plan contemplating purchasing any such
Certificate in the secondary market must make its own determination that, at the
time of such purchase, such Certificate continue to satisfy the third and fourth
general conditions set forth above. A fiduciary of a Plan contemplating the
purchase of any such Certificate must make its own determination that the first,
fifth and sixth general conditions set forth above will be satisfied with
respect to such Certificate as of the date of such purchase.
The Exemption also requires that the Trust Fund meet the following
requirements: (i) the Trust Fund must consist solely of assets of the type that
have been included in other investment pools; (ii) certificates in such other
investment pools must have been rated in one of the three highest categories of
Standard & Poor's, Moody's, DCR or Fitch for at least one year prior to the
Plan's acquisition of such Certificates; and (iii) certificates in such other
investment pools must have been purchased by investors other than Plans for at
least one year prior to any Plan's acquisition of such Certificates. The
Depositor has confirmed to its satisfaction that such requirements have been
satisfied as of the date hereof.
If the general conditions of the Exemption are satisfied, the Exemption may
provide an exemption from the restrictions imposed by Sections 406(a) and 407(a)
of ERISA (as well as the excise taxes imposed by Sections 4975(a) and (b) of the
Code by reason of Sections 4975(c)(1)(A) through (D) of the Code) in connection
with (i) the direct or indirect sale, exchange or transfer of such Certificates
in the initial issuance of Certificates between the Depositor or an Underwriter
and a Plan when the Depositor, an Underwriter, Trustee, Master Servicer, Special
Servicer, sub-servicer or borrower is a "Party in Interest," as defined in the
Prospectus, with respect to the investing Plan, (ii) the direct or indirect
acquisition or disposition in the secondary market of Senior Certificates by a
Plan and (iii) the holding of Senior Certificates by a Plan. However, no
exemption is provided from the restrictions of Sections 406(a)(1)(E), 406(a)(2)
and 407 of ERISA for the acquisition or holding of such Certificate on behalf of
an "Excluded Plan" by any person who has discretionary authority or renders
investment advice with respect to the assets of such Excluded Plan. For purposes
hereof, an Excluded Plan is a Plan sponsored by any member of the Restricted
Group.
If certain specific conditions of the Exemption are also satisfied, the
Exemption may provide an exemption from the restrictions imposed by Sections
406(b)(1) and (b)(2) of ERISA and the taxes imposed by Section 4975(c)(1)(E) of
the Code in connection with (1) the direct or indirect sale, exchange or
transfer of Senior Certificates in the initial issuance of Certificates between
the Depositor or an Underwriter and a Plan when the person who has discretionary
authority or renders investment advice with respect to the investment of such
Plan's assets in such Certificates is (a) a
S-88
<PAGE>
borrower with respect to 5.0% or less of the fair market value of the Mortgage
Loans or (b) an affiliate of such a person, (2) the direct or indirect
acquisition or disposition in the secondary market of Senior Certificates by
such Plan and (3) the holding of such Certificates by such Plan.
Further, if certain specific conditions of the Exemption are satisfied, the
Exemption may provide an exemption from the restrictions imposed by Sections
406(a), 406(b) and 407(a) of ERISA, and the taxes imposed by Sections 4975(a)
and (b) of the Code by reason of Section 4975(c) of the Code for transactions in
connection with the servicing, management and operation of the Mortgage Pool.
The Depositor expects that the specific conditions of the Exemption required for
this purpose will be satisfied with respect to the Senior Certificates.
The Exemption also may provide an exemption from the restrictions imposed
by Sections 406(a) and 407(a) of ERISA, and the taxes imposed by Sections
4975(a) and (b) of the Code by reason of Sections 4975(c)(1)(A) through (D) of
the Code if such restrictions are deemed to otherwise apply merely because a
person is deemed to be a Party in Interest with respect to an investing Plan by
virtue of providing services to the Plan (or by virtue of having certain
specified relationships to such a person) solely as a result of the Plan's
ownership of Senior Certificates. A purchaser of any such Certificate should be
aware, however, that even if the conditions specified in one or more exemptions
are satisfied, the scope of relief provided by an exemption may not cover all
acts that may be considered prohibited transactions.
Before purchasing any Senior Certificate, a fiduciary of a Plan should
itself confirm that the specific and general conditions of the Exemption and the
other requirements set forth in the Exemption would be satisfied. In addition to
making its own determination as to the availability of the exemptive relief
provided in the Exemption, the Plan fiduciary should consider the availability
of any other prohibited transaction exemptions. See "ERISA CONSIDERATIONS" in
the Prospectus.
THE CHARACTERISTICS OF THE CLASS B, CLASS C, CLASS D AND CLASS E
CERTIFICATES DO NOT MEET THE REQUIREMENTS OF THE EXEMPTION. ACCORDINGLY,
CERTIFICATES OF THOSE CLASSES MAY NOT BE ACQUIRED BY A PLAN, OTHER THAN AN
INSURANCE COMPANY GENERAL ACCOUNT, WHICH MAY BE ABLE TO RELY ON SECTION III OF
PTE 95-60 (DISCUSSED BELOW).
Section III of Prohibited Transaction Class Exemption 95-60 ("PTE 95-60")
exempts from the application of the prohibited transaction provisions of
Sections 406(a), 406(b) and 407(a) of ERISA and Section 4975 of the Code
transactions in connection with the servicing, management and operation of a
trust (such as the Trust Fund) in which an insurance company general account has
an interest as a result of its acquisition of certificates issued by the trust,
provided that certain conditions are satisfied. If these conditions are met,
insurance company general accounts would be allowed to purchase classes of
Certificates (such as the Class B, Class C, Class D and Class E Certificates)
which do not meet the requirements of the Exemption solely because they (i) are
subordinated to other classes of Certificates in the Trust Fund and/or (ii) have
not received a rating at the time of the acquisition in one of the three highest
rating categories from Standard & Poor's, Moody's, DCR or Fitch. All other
conditions of the Exemption would have to be satisfied in order for PTE 95-60 to
be available. Before purchasing Class B, Class C, Class D or Class E
Certificates, an insurance company general account seeking to rely on Section
III of PTE 95-60 should itself confirm that all applicable conditions and other
requirements have been satisfied.
Insurance company general accounts purchasing any Class of Certificates may
also be able to rely on relief from certain fiduciary provisions of ERISA
provided under Section 401(c) of ERISA. Insurance companies seeking to rely on
such relief should independently determine whether, and the extent to which,
such relief is available.
LEGAL INVESTMENT
Any Offered Certificates rated in the category of "AAA" or "AA" (or the
equivalent) by at least one Rating Agency will constitute "mortgage related
securities" for purposes of the Secondary Mortgage Market Enhancement Act of
1984, as amended ("SMMEA"). All other Offered Certificates (the "Non-SMMEA
Certificates") will not constitute "mortgage related securities" for purposes of
SMMEA. As a result, the appropriate characterization of the Non-SMMEA
Certificates under various legal investment restrictions, and thus the ability
of investors subject to these restrictions to purchase the Non-SMMEA
Certificates of any Class, may be subject to significant interpretative
uncertainties. In addition, institutions whose investment activities are subject
to review by federal or state regulatory authorities may be or may become
subject to restrictions on the investment by such institutions in certain forms
of
S-89
<PAGE>
mortgage related securities. Investors should consult their own legal advisors
to determine whether and to what extent the Offered Certificates constitute
legal investments for them. See "Legal Investment" in the Prospectus.
The Depositor makes no representation as to the ability of particular
investors to purchase the Offered Certificates under applicable legal investment
or other restrictions. All institutions whose investment activities are subject
to legal investment laws and regulations, regulatory capital requirements or
review by regulatory authorities should consult with their own legal advisors in
determining whether and to what extent the Offered Certificates constitute legal
investments for them or are subject to investment, capital or other
restrictions. See "Legal Investment" in the Prospectus.
METHOD OF DISTRIBUTION
Subject to the terms and conditions set forth in the underwriting agreement
(the "Underwriting Agreement") among the Depositor and the Underwriters, the
Depositor has agreed to sell to each Underwriter, and each Underwriter has
agreed to purchase one-half of the respective Certificate Balances of each class
of Offered Certificates.
In the Underwriting Agreement, the Underwriters have severally agreed to
purchase all of the Offered Certificates if any are purchased. In the event of a
default by either Underwriter, the Underwriting Agreement provides that the
purchase commitment of the non-defaulting Underwriter may be increased. Proceeds
to the Depositor from the sale of the Offered Certificates, before deducting
expenses payable by the Depositor, will be approximately $_________, which
includes accrued interest.
Distribution of the Offered Certificates will be made by each Underwriter
from time to time in negotiated transactions or otherwise at varying prices to
be determined at the time of sale. Each Underwriter may effect such transactions
by selling the Offered Certificates to or through dealers, and such dealers may
receive compensation in the form of underwriting discounts, concessions or
commissions from such Underwriter. In connection with the purchase and sale of
the Offered Certificates, the Underwriters may be deemed to have received
compensation from the Depositor in the form of underwriting discounts. Each
Underwriter and any dealers that participate with either Underwriter in the
distribution of the Offered Certificates may be deemed to be underwriters and
any profit on the resale of the Offered Certificates positioned by them may be
deemed to be underwriting discounts and commissions under the Securities Act.
Purchasers of the Offered Certificates, including dealers, may, depending
on the facts and circumstances of such purchases, be deemed to be "underwriters"
within the meaning of the Securities Act in connection with reoffers and sales
by them of Offered Certificates. Certificateholders should consult with their
legal advisors in this regard prior to any such reoffer or sale.
The Depositor also has been advised by the Underwriters that each of them,
through one or more of its affiliates, currently intends to make a market in the
Offered Certificates; however, neither Underwriter has any obligation to do so,
any market making may be discontinued at any time and there can be no assurance
that an active public market for the Offered Certificates will develop. See
"Risk Factors--Limited Liquidity" herein and in the Prospectus.
The Depositor has agreed to indemnify each Underwriter and each person, if
any, who controls any Underwriter within the meaning of Section 15 of the
Securities Act against, or make contributions to each Underwriter and each such
controlling person with respect to, certain liabilities, including liabilities
under the Securities Act.
LEGAL MATTERS
Certain legal matters will be passed upon for the Depositor by Willkie Farr
& Gallagher, New York, New York, and certain legal matters will be passed upon
for the Underwriters by Sidley & Austin, New York, New York.
RATINGS
It is a condition of their issuance that each of the Class A-1, Class A-2
and Class A-3 Certificates be rated not lower than "Aaa" by Moody's, "AAA" by
DCR and "AAA" by Standard & Poor's, that the Class IO Certificates
S-90
<PAGE>
be rated not lower than "Aaa" by Moody's and "AAA" by DCR, that the Class B
Certificates be rated not lower than "Aa2" by Moody's, "AA" by DCR and "AA" by
Standard & Poor's, that the Class C Certificates be rated not lower than "A2" by
Moody's, "A" by DCR and "A" by Standard & Poor's, that the Class D Certificates
be rated not lower than "Baa2" by Moody's, "BBB" by DCR and "BBB" by Standard &
Poor's and that the Class E Certificates be rated not lower than "Baa3" by
Moody's, "BBB-" by DCR and "BBB-" by Standard & Poor's.
The ratings on the Offered Certificates address the likelihood of timely
receipt by holders thereof of all distributions of interest to which they are
entitled and, except in the case of the Class IO Certificates, distributions of
principal by the Rated Final Distribution Date set forth on the cover page of
this Prospectus Supplement. The ratings take into consideration the credit
quality of the Mortgage Pool, structural and legal aspects associated with the
Offered Certificates, and the extent to which the payment stream from the
Mortgage Pool is adequate to make payments required under the Offered
Certificates. A security rating does not represent any assessment of (i) the
likelihood or frequency of principal prepayments or default interest on the
Mortgage Loans, (ii) the degree to which such prepayments might differ from
those originally anticipated or (iii) whether and to what extent Prepayment
Premiums and Yield Maintenance Charges will be received. Also, a security rating
does not represent any assessment of the yield to maturity that investors may
experience or the possibility that the holders of the Class IO Certificates
might not fully recover their investment in the event of rapid prepayments of
the Mortgage Loans (including both voluntary and involuntary prepayments).
Therefore, such security rating addresses credit risk and not the risk of
prepayment. As described herein, the amounts payable with respect to the Class
IO Certificates consist only of interest. If the entire Mortgage Pool were to
prepay in the initial month, with the result that the holders of the Class IO
Certificates receive only a single month's interest and thus suffer a nearly
complete loss of their investment, all amounts "due" to such Certificateholders
will nevertheless have been paid, and such result is consistent with the ratings
received on the Class IO Certificates. The Class IO Certificates' notional
amount upon which interest is calculated is reduced by the allocation of
Realized Losses and prepayments, whether voluntary or involuntary. The rating
does not address the timing or magnitude of reductions of the notional amounts
of the Class IO Components, but only the obligation to pay interest timely on
the notional amount as reduced from time to time. Accordingly, the ratings of
the Class IO Certificates should be evaluated independently from similar ratings
on other types of securities.
A downgrade, qualification or withdrawal of a rating with respect to the
Enhancement Insurer, a provider of a residual value insurance policy, a Tenant
or a Guarantor may adversely affect the ratings of the Offered Certificates.
There can be no assurance that any rating agency not requested to rate the
Offered Certificates will not nonetheless issue a rating to any or all Classes
thereof and, if so, what such rating or ratings would be. A rating assigned to
any Class of Offered Certificates by a rating agency that has not been requested
by the Depositor to do so may be lower than the rating assigned thereto by any
of the Rating Agencies.
The ratings on the Offered Certificates should be evaluated independently
from similar ratings on other types of securities. A security rating is not a
recommendation to buy, sell or hold securities and may be subject to revision or
withdrawal at any time by the assigning rating agency. See "Risk
Factors--Limited Nature of Ratings" in the Prospectus.
S-91
<PAGE>
INDEX OF PRINCIPAL DEFINITIONS
PAGE
----
30/360 Basis ............................................ S-33
actual/360 Basis ........................................ S-33
Additional Rights ....................................... S-37
Additional Servicing Fee ................................ S-58
Additional Servicing Fee Rate ........................... S-58
Additional Trust Fund Expenses .......................... S-13
Administrative Cost Rate ................................ S-40
Advance ................................................. S-71
Anticipated Repayment Date .............................. S-33
ARD Loans ............................................... S-33
Available Distribution Amount ........................... S-64
Balloon Loans ........................................... S-9
Balloon Payment ......................................... S-9
Bond-Type Leases ........................................ S-37
Casualty or Condemnation Rights ......................... S-37
CBE ..................................................... S-88
Certificate Balance ..................................... S-2
Certificate Owner ....................................... S-7, S-62
Certificateholders ...................................... S-12, S-63
Certificates ............................................ S-1, S-6, S-61
Class ................................................... S-1, S-6, S-61
Class A Certificates .................................... S-6, S-61
Class IO Component ...................................... S-13, S-63
Closing Date ............................................ S-7, S-52
Code .................................................... S-8, S-32
Compensating Interest Payment ........................... S-20, S-64
Controlling Class of Sequential Pay Certificates ........ S-56
Controlling Class Representative ........................ S-56
Credit Lease ............................................ S-11
Credit Lease Assignments ................................ S-13
Credit Lease Loans ...................................... S-11
Credit Lease Table ...................................... S-36
Custodian ............................................... S-52
Cut-off Date ............................................ S-1
DCR ..................................................... S-25
Definitive Offered Certificate .......................... S-7, S-62
Depositor ............................................... S-1
Discount Rate ........................................... S-70
Distributable Certificate Interest ...................... S-17
Distribution Date ....................................... S-2, S-14, S-63
Distribution Date Statement ............................. S-72
DOL ..................................................... S-24
Double Net Leases ....................................... S-37
DTC ..................................................... S-7, S-62
Enhancement Insurer ..................................... S-30
ERISA ................................................... S-24, S-87
Excluded Class .......................................... S-70
Exemption ............................................... S-87
Final Recovery Determination ............................ S-73
First Principal Payment Date ............................ S-81
First Union Capital ..................................... S-6
Fitch ................................................... S-88
Form 8-K ................................................ S-54
FUNB .................................................... S-6
FUNB Loans .............................................. S-12, S-32
S-92
<PAGE>
PAGE
----
Guarantor ............................................... S-29
HUD ..................................................... S-35
Initial Pool Balance .................................... S-1
IRS ..................................................... S-87
Last Principal Payment Date ............................. S-81
Lease Enhancement Policies .............................. S-11
Lehman Brothers ......................................... S-87
Lehman Loans ............................................ S-12, S-32
Lehman Seller ........................................... S-7
Lockout Period .......................................... S-10, S-33
Loss of Rents ........................................... S-38
Maintenance Rights ...................................... S-37
Majority Subordinate Certificateholder .................. S-78
Master Servicer ......................................... S-2, S-55
Monthly Payments ........................................ S-9
Monthly Rental Payments ................................. S-11
Moody's ................................................. S-25
Mortgage ................................................ S-31
Mortgage File ........................................... S-52
Mortgage Loan Purchase Agreements ....................... S-52
Mortgage Loan Seller .................................... S-2
Mortgage Loans .......................................... S-1
Mortgage Note ........................................... S-31
Mortgage Pool ........................................... S-1
Mortgage Rates .......................................... S-9
Mortgaged Property ...................................... S-1, S-8, S-31
Mortgagor ............................................... S-30
Net Aggregate Prepayment Interest Shortfall ............. S-67
Net Cash Flow ........................................... S-39
Nonrecoverable P&I Advance .............................. S-71
Non-SMMEA Certificates .................................. S-25
Offered Certificates .................................... S-1, S-6, S-68
Office Depot Mortgage Loan .............................. S-38
OID Regulations ......................................... S-94
P&I Advance ............................................. S-19, S-77
Participants ............................................ S-7, S-69
Pass-Through Rate ....................................... S-2
Plan .................................................... S-24
Pooling and Servicing Agreement ......................... S-13, S-67
PP ...................................................... S-90
Prepayment Interest Excess .............................. S-64
Principal Distribution Amount ........................... S-18
Private Certificates .................................... S-6, S-68
PTE 95-60 ............................................... S-96
Purchase Price .......................................... S-59
Rating Agencies ......................................... S-25
Realized Losses ......................................... S-13
Reimbursement Rate ...................................... S-20, S-78
Related Proceeds ........................................ S-78
REMIC ................................................... S-2, S-23
REMIC Administrator ..................................... S-85
"REMIC I" "REMIC II" and "REMIC III" .................... S-2
REMIC Regular Certificates .............................. S-6, S-68
S-93
<PAGE>
PAGE
----
REMIC Residual Certificates ............................. S-6, S-61
Rental Property ......................................... S-38
REO Extension ........................................... S-60
REO Mortgage Loan ....................................... S-68
REO Property ............................................ S-22, S-63
REO Tax ................................................. S-60
Required Appraisal Date ................................. S-72
Required Appraisal Loan ................................. S-72
Required Defeasance Period .............................. S-80
Risk Factors ............................................ S-26
Scenario ................................................ S-82
Section 42 Properties ................................... S-8, S-32, S-34
Securities Act .......................................... S-6
Senior Certificates ..................................... S-21, S-69
Sequential Pay Certificates ............................. S-6, S-61
Servicing Fees .......................................... S-57
SMMEA ................................................... S-25, S-89
Special Servicer ........................................ S-2
Special Servicing Fee Rate .............................. S-57
Standard & Poor's ....................................... S-25
Table Assumptions ....................................... S-82
Tax Credits ............................................. S-34
Tenant .................................................. S-11
Triple Net Leases ....................................... S-37
Trust Fund .............................................. S-1, S-13, S-61
Trustee ................................................. S-2
Underwriters ............................................ S-1
Voting Rights ........................................... S-77
Yield Tables ............................................ S-81
YM ...................................................... S-40
S-94
<PAGE>
<TABLE>
<CAPTION>
Control Zip
No. Property Name Address City State Code
====================================================================================================================================
<S> <C> <C> <C> <C> <C>
1 Rentar 66-26 Metropolitan Avenue Middle Village NY 11379
2 Plainview Shopping Center South Oyster Bay Road & Woodbury Road Plainview NY 11714
3 Centreville Square 5900 Centreville Crest Lane Centreville VA 22020
4 Soho Court 299-307 Elizabeth Street New York NY 10012
5 Blue Cross Blue Shield 2800 East 6500 South Salt Lake City UT 84121
- ------------------------------------------------------------------------------------------------------------------------------------
6 Fountainhead Apartments 293-297 Turnpike Road Westborough MA 01581
7 Drury Portfolio #1
7a Drury Inn - Columbia 1000 Knipp Street Columbia MO 65203
7b Drury Inn -Terre Haute 3040 South U.S. Highway 41 Terre Haute IN 47802
- ------------------------------------------------------------------------------------------------------------------------------------
7c Drury Inn - Indianapolis 9320 N. Michigan Road Indianapolis IN 46268
7d Drury Inn - St. Peters 80 Mid Rivers Mall Drive St. Peters MO 63376
7e Hampton Inn - St. Louis airport 10800 Pear Tree Lane St. Louis MO 63074
8 Sutton Place 23275 Riverside Drive Southfield MI 48034
- ------------------------------------------------------------------------------------------------------------------------------------
9 Town Square Wheaton 199 Town Square Wheaton IL 60187
10 San Pedro Plaza N. Side of Loop 410 E. of San Pedro Blvd. San Antonio TX 78212
11 Office Depot - Delray Beach 2300 So. Congress St. Delray Beach FL 33426
12 Cypress Palms & Sabal Palms
- ------------------------------------------------------------------------------------------------------------------------------------
12a Cypress Palms Assisted Living Center 400 Lake Avenue Largo FL 34641
12b Sabal Palms Health Care Center 499 Alternate Keene Road Largo FL 34641
13 Pinole Vista Crossing IH-80 & Fitzgerald Drive Pinole CA 94564
14 675 Sixth Avenue 675 Sixth Ave. New York NY 10010
- ------------------------------------------------------------------------------------------------------------------------------------
15 Citrus Center Office Building 255 S. Orange Avenue Orlando FL 32801
16 Hartford Fire - Farmington 8 Farm Springs Road Farmington CT 06032
17 Campus Club 4000 Southwest 37th Boulevard Gainesville FL 32608
18 Park Esplanade Apartments 3443 Esplanade Ave. New Orleans LA 70119
- ------------------------------------------------------------------------------------------------------------------------------------
19 Glazer Portfolio
19a Allentown-Glazer 4701-4797 Tilghman St. Allentown PA 18104
19b K-Mart Plaza (Chambersburg-Glazer) 1001-1025 Wayne Ave. Chambersburg PA 17201
19c Rt. 30 Mall (Glazer) 341 Cochituate Rd. Framingham MA 01701
19d Hills Plaza (Glazer) 3930-3942 Murdoch Ave. Parkersburg WV 26101
- ------------------------------------------------------------------------------------------------------------------------------------
19e Perry Plaza Shopping Center (Glazer) 2202-2264 Broad Street Erie PA 16503
19f Ridge Plaza Seneca-Glazer 277-345 Ridge Road East Rochester NY 14621
19g Vineland-Glazer 3820 South Delsea Dr. Vineland NJ 08360
19h Acme Plaza (Reading) Glazer 600-634 Greenwich St. Reading PA 19601
- ------------------------------------------------------------------------------------------------------------------------------------
20 Cross Island Plaza 133-33 Brookville Boulevard Rosedale NY 11422
21 The Hamptons 3070 South Nellis Boulevard Las Vegas NV 89121
22 Noland Fashion Square US 40 Highway and Nolan Road Independence MO 64055
23 Sheraton Orlando North 600 North Lake Destiny Drive Maitland FL 32751
24 Olive Tree 6201 West Olive Avenue Glendale AZ 85032
- ------------------------------------------------------------------------------------------------------------------------------------
25 Saddleback Apts. 4722 East Bell Road Phoenix AZ 85032
26 Drury Portfolio #2
26a Drury Inn & Suites Springfield 3180 South Dirksen Parkway Springfield IL 62703
26b Drury Houston Galleria 1615 West Loop South Houston TX 77027
- ------------------------------------------------------------------------------------------------------------------------------------
26c Drury Inn - Woodlands 28099 I-45 North The Woodlands TX 77380
27 Hylan Commons Hylan Boulevard Staten Island NY 10305
28 Eatoncrest 3300 Eaton Crest Drive Eatontown NJ 07724
29 625 Sixth Avenue 625 Sixth Ave. New York NY 10011
- ------------------------------------------------------------------------------------------------------------------------------------
30 375 and 377 Ghent Road 375 and 377 Ghent Road Akron OH 44333
31 Chapel Hill Apartments 1500 Worcester Road Framingham MA 01701
32 Royal Palms Senior Residence 200 Lake Ave, N.E. Largo FL 34641
33 Abrams Run Apartments 232 Long Road King of Prussia PA 19406
34 Brandon Crossings Shopping Center SW Corner of SR 60 & I75 Brandon FL 33619
- ------------------------------------------------------------------------------------------------------------------------------------
35 Trexlertown Shopping Center 7150 Hamilton Blvd. Upper and Lower Macungie PA 18087
36 Renaissance Parc 5151 Verde Valley Lane Dallas TX 75240
37 Berkley Square 4701 Park Boulevard Plano TX 75093
38 Oak Ridge Corporate Center 151 Layfayette Drive Oak Ridge TN 37830
39 NorthPark Executive Suites Hotel 7685 Northcross Drive Austin TX 78757
- ------------------------------------------------------------------------------------------------------------------------------------
40 Serramonte Plaza 329-391 Gellert Boulevard Daly City CA 94015
41 Palm Court Apartments 3995 Overland Avenue Culver City CA 90232
42 KMart - San Antonio 12300 San Pedro Ave. San Antonio TX 78216
43 Yaohan Plaza Torrance 21515 Western Avenue Torrence CA 90503
44 Irondequoit Shopping Plaza Hudson & Titus Aves. Irondequiot NY 14617
- ------------------------------------------------------------------------------------------------------------------------------------
<PAGE>
<CAPTION>
Cross Collateralized
Control Loans Control Original Cut-off Date
No. Property Name Nos. Balance Balance
====================================================================================================================================
<S> <C> <C> <C> <C>
1 Rentar $ 45,500,000 $ 45,416,841
2 Plainview Shopping Center 38,206,000 38,206,000
3 Centreville Square 35,250,000 35,250,000
4 Soho Court 33,500,000 33,449,419
5 Blue Cross Blue Shield 30,000,000 30,000,000
- ------------------------------------------------------------------------------------------------------------------------------------
6 Fountainhead Apartments 29,200,000 29,121,268
7 Drury Portfolio #1 29,000,000 29,000,000
7a Drury Inn - Columbia 7b,7c,7d,7e
7b Drury Inn -Terre Haute 7a,7c,7d,7e
- ------------------------------------------------------------------------------------------------------------------------------------
7c Drury Inn - Indianapolis 7a,7b,7d,7e
7d Drury Inn - St. Peters 7a,7b,7c,7e
7e Hampton Inn - St. Louis airport 7a,7b,7c,7d
8 Sutton Place 29,000,000 28,887,122
- ------------------------------------------------------------------------------------------------------------------------------------
9 Town Square Wheaton 28,850,000 28,773,665
10 San Pedro Plaza 28,687,500 28,687,500
11 Office Depot - Delray Beach 24,146,602 24,140,144
12 Cypress Palms & Sabal Palms 23,400,000 23,372,304
- ------------------------------------------------------------------------------------------------------------------------------------
12a Cypress Palms Assisted Living Center 12b,32
12b Sabal Palms Health Care Center 12a,32
13 Pinole Vista Crossing 23,000,000 22,988,718
14 675 Sixth Avenue 23,000,000 22,901,796
- ------------------------------------------------------------------------------------------------------------------------------------
15 Citrus Center Office Building 21,375,000 21,315,575
16 Hartford Fire - Farmington 20,142,693 20,078,226
17 Campus Club 20,000,000 20,000,000
18 Park Esplanade Apartments 20,000,000 19,977,150
- ------------------------------------------------------------------------------------------------------------------------------------
19 Glazer Portfolio 20,000,000 19,958,798
19a Allentown-Glazer 19b,19c,19d,19e,19f,19g,19h
19b K-Mart Plaza (Chambersburg-Glazer) 19a,19c,19d,19e,19f,19g,19h
19c Rt. 30 Mall (Glazer) 19a,19b,19d,19e,19f,19g,19h
19d Hills Plaza (Glazer) 19a,19b,19c,19e,19f,19g,19h
- ------------------------------------------------------------------------------------------------------------------------------------
19e Perry Plaza Shopping Center (Glazer) 19a,19b,19c,19d,19f,19g,19h
19f Ridge Plaza Seneca-Glazer 19a,19b,19c,19d,19e,19g,19h
19g Vineland-Glazer 19a,19b,19c,19d,19e,19f,19h
19h Acme Plaza (Reading) Glazer 19a,19b,19c,19d,19e,19f,19g
- ------------------------------------------------------------------------------------------------------------------------------------
20 Cross Island Plaza 19,125,000 19,093,718
21 The Hamptons 18,700,000 18,665,259
22 Noland Fashion Square 18,525,000 18,489,317
23 Sheraton Orlando North 18,000,000 17,970,413
24 Olive Tree 17,360,000 17,360,000
- ------------------------------------------------------------------------------------------------------------------------------------
25 Saddleback Apts. 17,342,000 17,342,000
26 Drury Portfolio #2 16,965,000 16,965,000
26a Drury Inn & Suites Springfield 26b,26c
26b Drury Houston Galleria 26a,26c
- ------------------------------------------------------------------------------------------------------------------------------------
26c Drury Inn - Woodlands 26a,26b
27 Hylan Commons 16,560,000 16,560,000
28 Eatoncrest 16,500,000 16,491,481
29 625 Sixth Avenue 16,500,000 16,460,174
- ------------------------------------------------------------------------------------------------------------------------------------
30 375 and 377 Ghent Road 16,300,000 16,276,911
31 Chapel Hill Apartments 14,900,000 14,859,825
32 Royal Palms Senior Residence 12a,12b 14,800,000 14,780,274
33 Abrams Run Apartments 14,000,000 14,000,000
34 Brandon Crossings Shopping Center 13,500,000 13,482,188
- ------------------------------------------------------------------------------------------------------------------------------------
35 Trexlertown Shopping Center 13,100,000 13,093,282
36 Renaissance Parc 12,520,000 12,497,380
37 Berkley Square 12,500,000 12,488,265
38 Oak Ridge Corporate Center 121,144,179,236,274 12,280,000 12,269,348
39 NorthPark Executive Suites Hotel 12,250,000 12,250,000
- ------------------------------------------------------------------------------------------------------------------------------------
40 Serramonte Plaza 12,000,000 11,954,284
41 Palm Court Apartments 11,790,000 11,773,564
42 KMart - San Antonio 11,704,599 11,673,663
43 Yaohan Plaza Torrance 10,500,000 10,495,288
44 Irondequoit Shopping Plaza 10,300,000 10,269,569
- ------------------------------------------------------------------------------------------------------------------------------------
<PAGE>
<CAPTION>
Cumulative
% of Aggregate % of Initial Interest
Control Cut-off Date Pool Mortgage Administrative Accrual
No. Property Name Balance Balance Rate Cost Rate Method
====================================================================================================================================
<S> <C> <C> <C> <C> <C> <C>
1 Rentar 2.02% 2.02% 8.3400% 0.1025% Act/360
2 Plainview Shopping Center 1.70 3.73 7.4700 0.1025 30/360
3 Centreville Square 1.57 5.30 7.6250 0.1025 30/360
4 Soho Court 1.49 6.79 7.4300 0.1025 30/360
5 Blue Cross Blue Shield 1.34 8.13 7.1850 0.1025 30/360
- ------------------------------------------------------------------------------------------------------------------------------------
6 Fountainhead Apartments 1.30 9.42 8.5500 0.1275 Act/360
7 Drury Portfolio #1 1.29 10.72 7.9600 0.1025 Act/360
7a Drury Inn - Columbia
7b Drury Inn -Terre Haute
- ------------------------------------------------------------------------------------------------------------------------------------
7c Drury Inn - Indianapolis
7d Drury Inn - St. Peters
7e Hampton Inn - St. Louis airport
8 Sutton Place 1.29 12.00 8.2500 0.1025 30/360
- ------------------------------------------------------------------------------------------------------------------------------------
9 Town Square Wheaton 1.28 13.29 8.1200 0.1025 30/360
10 San Pedro Plaza 1.28 14.56 7.2400 0.1025 Act/360
11 Office Depot - Delray Beach 1.08 15.64 8.4100 0.1025 30/360
12 Cypress Palms & Sabal Palms 1.04 16.68 8.6310 0.1775 30/360
- ------------------------------------------------------------------------------------------------------------------------------------
12a Cypress Palms Assisted Living Center
12b Sabal Palms Health Care Center
13 Pinole Vista Crossing 1.02 17.71 7.7500 0.1525 Act/360
14 675 Sixth Avenue 1.02 18.73 8.4200 0.1025 Act/360
- ------------------------------------------------------------------------------------------------------------------------------------
15 Citrus Center Office Building 0.95 19.68 7.9100 0.1525 Act/360
16 Hartford Fire - Farmington 0.89 20.57 7.0650 0.1025 30/360
17 Campus Club 0.89 21.46 7.4500 0.1025 Act/360
18 Park Esplanade Apartments 0.89 22.35 7.9400 0.1825 Act/360
- ------------------------------------------------------------------------------------------------------------------------------------
19 Glazer Portfolio 0.89 23.24 8.9300 0.1025 Act/360
19a Allentown-Glazer
19b K-Mart Plaza (Chambersburg-Glazer)
19c Rt. 30 Mall (Glazer)
19d Hills Plaza (Glazer)
- ------------------------------------------------------------------------------------------------------------------------------------
19e Perry Plaza Shopping Center (Glazer)
19f Ridge Plaza Seneca-Glazer
19g Vineland-Glazer
19h Acme Plaza (Reading) Glazer
- ------------------------------------------------------------------------------------------------------------------------------------
20 Cross Island Plaza 0.85 24.09 7.8800 0.1025 Act/360
21 The Hamptons 0.83 24.92 8.2900 0.1275 Act/360
22 Noland Fashion Square 0.82 25.75 8.2500 0.1775 30/360
23 Sheraton Orlando North 0.80 26.55 8.6900 0.1625 Act/360
24 Olive Tree 0.77 27.32 8.1400 0.1025 30/360
- ------------------------------------------------------------------------------------------------------------------------------------
25 Saddleback Apts. 0.77 28.10 8.1400 0.1025 30/360
26 Drury Portfolio #2 0.76 28.85 7.9200 0.1025 Act/360
26a Drury Inn & Suites Springfield
26b Drury Houston Galleria
- ------------------------------------------------------------------------------------------------------------------------------------
26c Drury Inn - Woodlands
27 Hylan Commons 0.74 29.59 7.4700 0.1025 30/360
28 Eatoncrest 0.73 30.33 7.6000 0.1025 Act/360
29 625 Sixth Avenue 0.73 31.06 8.4200 0.1025 Act/360
- ------------------------------------------------------------------------------------------------------------------------------------
30 375 and 377 Ghent Road 0.73 31.78 8.2500 0.1025 Act/360
31 Chapel Hill Apartments 0.66 32.45 8.5500 0.1275 Act/360
32 Royal Palms Senior Residence 0.66 33.11 8.0500 0.1775 30/360
33 Abrams Run Apartments 0.62 33.73 7.5100 0.1025 30/360
34 Brandon Crossings Shopping Center 0.60 34.33 8.1000 0.1025 30/360
- ------------------------------------------------------------------------------------------------------------------------------------
35 Trexlertown Shopping Center 0.58 34.91 7.6200 0.1025 Act/360
36 Renaissance Parc 0.56 35.47 8.3750 0.1025 Act/360
37 Berkley Square 0.56 36.03 8.6500 0.1525 Act/360
38 Oak Ridge Corporate Center 0.55 36.57 7.8100 0.1625 Act/360
39 NorthPark Executive Suites Hotel 0.55 37.12 7.6700 0.1025 Act/360
- ------------------------------------------------------------------------------------------------------------------------------------
40 Serramonte Plaza 0.53 37.65 8.6700 0.1025 30/360
41 Palm Court Apartments 0.52 38.18 8.4100 0.1025 Act/360
42 KMart - San Antonio 0.52 38.70 8.8400 0.1025 30/360
43 Yaohan Plaza Torrance 0.47 39.17 8.0000 0.1775 Act/360
44 Irondequoit Shopping Plaza 0.46 39.62 8.6910 0.1025 30/360
- ------------------------------------------------------------------------------------------------------------------------------------
</TABLE>
<PAGE>
<TABLE>
FIRST UNION - LEHMAN BROTHERS COMMERCIAL MORTGAGE TRUST 1997-C2
<CAPTION>
Original Remaining
Term to Term to Original
Control Amortization Maturity Maturity Amortization
No. Property Name Type (Mos.) (Mos.) Term (Mos.)
====================================================================================================================================
<S> <C> <C> <C> <C>
1 Rentar Amortizing Balloon 120 116 360
2 Plainview Shopping Center Interest Only then Amortizing Balloon 180 180 312
3 Centreville Square Amortizing Balloon 120 120 360
4 Soho Court Amortizing Balloon 180 178 360
5 Blue Cross Blue Shield Fully Amortizing 299 299 299
- ------------------------------------------------------------------------------------------------------------------------------------
6 Fountainhead Apartments Amortizing Balloon 120 114 360
7 Drury Portfolio #1 Amortizing Balloon 180 180 300
7a Drury Inn - Columbia
7b Drury Inn -Terre Haute
- ------------------------------------------------------------------------------------------------------------------------------------
7c Drury Inn - Indianapolis
7d Drury Inn - St. Peters
7e Hampton Inn - St. Louis airport
8 Sutton Place Amortizing Balloon 120 114 360
- ------------------------------------------------------------------------------------------------------------------------------------
9 Town Square Wheaton Amortizing Balloon 180 176 360
10 San Pedro Plaza Amortizing Balloon 60 60 360
11 Office Depot - Delray Beach Step 236 235 283
12 Cypress Palms & Sabal Palms Amortizing Balloon 300 298 360
- ------------------------------------------------------------------------------------------------------------------------------------
12a Cypress Palms Assisted Living Center
12b Sabal Palms Health Care Center
13 Pinole Vista Crossing Amortizing Balloon 180 179 360
14 675 Sixth Avenue Fully Amortizing 300 295 300
- ------------------------------------------------------------------------------------------------------------------------------------
15 Citrus Center Office Building Amortizing Balloon 120 117 300
16 Hartford Fire - Farmington Step 179 177 209
17 Campus Club Amortizing Balloon 120 120 360
18 Park Esplanade Apartments Amortizing Balloon 120 118 360
- ------------------------------------------------------------------------------------------------------------------------------------
19 Glazer Portfolio Amortizing Balloon 120 115 360
19a Allentown-Glazer
19b K-Mart Plaza (Chambersburg-Glazer)
19c Rt. 30 Mall (Glazer)
19d Hills Plaza (Glazer)
- ------------------------------------------------------------------------------------------------------------------------------------
19e Perry Plaza Shopping Center (Glazer)
19f Ridge Plaza Seneca-Glazer
19g Vineland-Glazer
19h Acme Plaza (Reading) Glazer
- ------------------------------------------------------------------------------------------------------------------------------------
20 Cross Island Plaza Amortizing Balloon 120 117 360
21 The Hamptons Amortizing Balloon 120 116 360
22 Noland Fashion Square Amortizing Balloon 180 177 360
23 Sheraton Orlando North Amortizing Balloon 84 82 300
24 Olive Tree Interest Only then Hyper amortizing 120 116 360
- ------------------------------------------------------------------------------------------------------------------------------------
25 Saddleback Apts. Interest Only then Hyper amortizing 120 116 360
26 Drury Portfolio #2 Amortizing Balloon 180 180 300
26a Drury Inn & Suites Springfield
26b Drury Houston Galleria
- ------------------------------------------------------------------------------------------------------------------------------------
26c Drury Inn - Woodlands
27 Hylan Commons Interest Only then Amortizing Balloon 180 180 312
28 Eatoncrest Fully Amortizing 360 359 360
29 625 Sixth Avenue Amortizing Balloon 180 175 360
- ------------------------------------------------------------------------------------------------------------------------------------
30 375 and 377 Ghent Road Fully Amortizing 240 239 240
31 Chapel Hill Apartments Amortizing Balloon 120 114 360
32 Royal Palms Senior Residence Amortizing Balloon 300 298 360
33 Abrams Run Apartments Fully Amortizing 360 360 360
34 Brandon Crossings Shopping Center Amortizing Balloon 120 118 360
- ------------------------------------------------------------------------------------------------------------------------------------
35 Trexlertown Shopping Center Amortizing Balloon 120 119 360
36 Renaissance Parc Amortizing Balloon 120 116 360
37 Berkley Square Amortizing Balloon 120 118 360
38 Oak Ridge Corporate Center Amortizing Balloon 180 179 300
39 NorthPark Executive Suites Hotel Amortizing Balloon 120 120 300
- ------------------------------------------------------------------------------------------------------------------------------------
40 Serramonte Plaza Amortizing Balloon 84 80 300
41 Palm Court Apartments Amortizing Balloon 120 117 360
42 KMart - San Antonio Fully Amortizing 257 255 257
43 Yaohan Plaza Torrance Amortizing Balloon 180 179 360
44 Irondequoit Shopping Plaza Amortizing Balloon 120 115 360
- ------------------------------------------------------------------------------------------------------------------------------------
<PAGE>
<CAPTION>
Remaining
Control Amortization Origination Maturity Balloon
No. Property Name Term (Mos.) Date Date Balance
====================================================================================================================================
<S> <C> <C> <C> <C> <C>
1 Rentar 356 07/01/97 07/01/07 $ 41,021,426
2 Plainview Shopping Center 312 10/14/97 11/01/12 28,808,275
3 Centreville Square 360 10/15/97 11/01/07 30,678,900
4 Soho Court 358 08/07/97 09/01/12 25,202,968
5 Blue Cross Blue Shield 299 10/02/97 10/01/22 -
- ------------------------------------------------------------------------------------------------------------------------------------
6 Fountainhead Apartments 354 05/01/97 05/01/07 26,453,458
7 Drury Portfolio #1 300 10/03/97 11/01/12 19,273,479
7a Drury Inn - Columbia
7b Drury Inn -Terre Haute
- ------------------------------------------------------------------------------------------------------------------------------------
7c Drury Inn - Indianapolis
7d Drury Inn - St. Peters
7e Hampton Inn - St. Louis airport
8 Sutton Place 354 05/01/97 05/01/07 25,569,311
- ------------------------------------------------------------------------------------------------------------------------------------
9 Town Square Wheaton 356 06/30/97 07/01/12 22,243,000
10 San Pedro Plaza 360 09/25/97 11/01/02 27,246,613
11 Office Depot - Delray Beach 282 09/16/97 06/01/17 9,335,743
12 Cypress Palms & Sabal Palms 358 08/28/97 09/01/22 8,848,645
- ------------------------------------------------------------------------------------------------------------------------------------
12a Cypress Palms Assisted Living Center
12b Sabal Palms Health Care Center
13 Pinole Vista Crossing 359 09/09/97 10/01/12 18,190,012
14 675 Sixth Avenue 295 05/30/97 06/01/22 1,981,294
- ------------------------------------------------------------------------------------------------------------------------------------
15 Citrus Center Office Building 297 08/01/97 08/01/07 17,571,021
16 Hartford Fire - Farmington 207 08/12/97 08/01/12 5,172,877
17 Campus Club 360 10/10/97 11/01/07 17,641,391
18 Park Esplanade Apartments 358 08/11/97 09/01/07 17,855,776
- ------------------------------------------------------------------------------------------------------------------------------------
19 Glazer Portfolio 355 05/14/97 06/01/07 18,267,491
19a Allentown-Glazer
19b K-Mart Plaza (Chambersburg-Glazer)
19c Rt. 30 Mall (Glazer)
19d Hills Plaza (Glazer)
- ------------------------------------------------------------------------------------------------------------------------------------
19e Perry Plaza Shopping Center (Glazer)
19f Ridge Plaza Seneca-Glazer
19g Vineland-Glazer
19h Acme Plaza (Reading) Glazer
- ------------------------------------------------------------------------------------------------------------------------------------
20 Cross Island Plaza 357 07/18/97 08/01/07 17,053,143
21 The Hamptons 356 06/20/97 07/01/07 16,839,887
22 Noland Fashion Square 357 07/24/97 08/01/12 14,345,571
23 Sheraton Orlando North 298 08/15/97 09/01/04 16,263,945
24 Olive Tree 360 06/16/97 07/01/07 15,813,515
- ------------------------------------------------------------------------------------------------------------------------------------
25 Saddleback Apts. 360 06/16/97 07/01/07 15,797,118
26 Drury Portfolio #2 300 10/03/97 11/01/12 11,252,040
26a Drury Inn & Suites Springfield
26b Drury Houston Galleria
- ------------------------------------------------------------------------------------------------------------------------------------
26c Drury Inn - Woodlands
27 Hylan Commons 312 10/14/97 11/01/12 12,486,652
28 Eatoncrest 359 09/04/97 10/01/27 1,764,952
29 625 Sixth Avenue 355 05/30/97 06/01/12 13,424,550
- ------------------------------------------------------------------------------------------------------------------------------------
30 375 and 377 Ghent Road 239 09/17/97 10/01/17 757,962
31 Chapel Hill Apartments 354 05/01/97 05/01/07 13,498,512
32 Royal Palms Senior Residence 358 08/28/97 09/01/22 5,374,960
33 Abrams Run Apartments 360 10/09/97 11/01/27 -
34 Brandon Crossings Shopping Center 358 08/21/97 09/01/07 11,867,092
- ------------------------------------------------------------------------------------------------------------------------------------
35 Trexlertown Shopping Center 359 09/26/97 10/01/07 11,606,284
36 Renaissance Parc 356 06/11/97 07/01/07 11,296,748
37 Berkley Square 358 08/12/97 09/01/07 11,344,106
38 Oak Ridge Corporate Center 299 09/18/97 10/01/12 8,102,957
39 NorthPark Executive Suites Hotel 300 10/10/97 11/01/07 9,996,968
- ------------------------------------------------------------------------------------------------------------------------------------
40 Serramonte Plaza 296 06/27/97 07/01/04 10,700,045
41 Palm Court Apartments 357 06/30/97 08/01/07 10,644,389
42 KMart - San Antonio 255 08/11/97 02/01/19 -
43 Yaohan Plaza Torrance 359 08/29/97 10/01/12 8,393,146
44 Irondequoit Shopping Plaza 355 05/06/97 06/01/07 9,159,217
- ------------------------------------------------------------------------------------------------------------------------------------
<PAGE>
<CAPTION>
Control
No. Property Name Property Type Prepayment Provisions
====================================================================================================================================
<S> <C> <C> <C>
1 Rentar Industrial/Retail L(5),5(1),4(1),3(1),2(1.5),O(.5)
2 Plainview Shopping Center Retail - Anchored L(5),YM1%(5),3(1),2(1),1(2),O(1)
3 Centreville Square Retail - Anchored L(4),YM1%(5.75),O(.25)
4 Soho Court Multifamily L(5),7(1),5(1),3(1),1(6.5),O(.5) or DEF
5 Blue Cross Blue Shield Office - CTL L(10),YM1%(14.916) or DEF
- ------------------------------------------------------------------------------------------------------------------------------------
6 Fountainhead Apartments Multifamily L(2),YM1%(5),O(3)
7 Drury Portfolio #1 L(4),YM1%(6),4(2),3(1),2(1),O(1)
7a Drury Inn - Columbia Hospitality
7b Drury Inn -Terre Haute Hospitality
- ------------------------------------------------------------------------------------------------------------------------------------
7c Drury Inn - Indianapolis Hospitality
7d Drury Inn - St. Peters Hospitality
7e Hampton Inn - St. Louis airport Hospitality
8 Sutton Place Multifamily L(0),YM1%(8.5),O(1.5)
- ------------------------------------------------------------------------------------------------------------------------------------
9 Town Square Wheaton Retail - Unanchored L(5),YM1%(9.5),O(.5)
10 San Pedro Plaza Retail - Anchored L(2),YM1%(2.5),O(.5) or DEF
11 Office Depot - Delray Beach Office - CTL L(8),YM1%(11.42),O(.25)
12 Cypress Palms & Sabal Palms L(9),YM1%(10),5(1),4(1),3(1),2(1),1(1.5),O(.5)
- ------------------------------------------------------------------------------------------------------------------------------------
12a Cypress Palms Assisted Living Center Congregate Care
12b Sabal Palms Health Care Center Skilled Nursing
13 Pinole Vista Crossing Retail - Anchored L(8),YM1%(6.5),O(.5)
14 675 Sixth Avenue Office L(10),YM1%(14.5),O(.5) or DEF
- ------------------------------------------------------------------------------------------------------------------------------------
15 Citrus Center Office Building Office L(8),YM1%(1.5),O(.5) or DEF
16 Hartford Fire - Farmington Office - CTL L(10),YM1%(4.67),O(.25)
17 Campus Club Multifamily DEF(9.5),O(.5)
18 Park Esplanade Apartments Multifamily L(4),YM1%(5.5),O(.5) or DEF
- ------------------------------------------------------------------------------------------------------------------------------------
19 Glazer Portfolio L(3),YM1%(6.5),O(.5) or DEF(Borr)
19a Allentown-Glazer Retail - Anchored
19b K-Mart Plaza (Chambersburg-Glazer) Retail - Anchored
19c Rt. 30 Mall (Glazer) Retail - Anchored
19d Hills Plaza (Glazer) Retail - Anchored
- ------------------------------------------------------------------------------------------------------------------------------------
19e Perry Plaza Shopping Center (Glazer) Retail - Anchored
19f Ridge Plaza Seneca-Glazer Retail - Unanchored
19g Vineland-Glazer Retail - Anchored
19h Acme Plaza (Reading) Glazer Retail - Anchored
- ------------------------------------------------------------------------------------------------------------------------------------
20 Cross Island Plaza Office L(4),YM1%(5.5),O(.5) or DEF
21 The Hamptons Multifamily L(2),YM1%(3),<YM3%(1),<YM2%(1),1(2.5),O(.5)
22 Noland Fashion Square Retail - Anchored L(7),YM1%(7.5),O(.5) or DEF
23 Sheraton Orlando North Hospitality L(3),YM1%(3.5),O(.5) or DEF
24 Olive Tree Multifamily L(2),YM1%(3),5(1),4(1),3(1),2(1),1(.5),O(.5)
- ------------------------------------------------------------------------------------------------------------------------------------
25 Saddleback Apts. Multifamily L(2),YM1%(3),5(1),4(1),3(1),2(1),1(.5),O(.5)
26 Drury Portfolio #2 L(4),YM1%(6),4(2),3(1),2(1),O(1)
26a Drury Inn & Suites Springfield Hospitality
26b Drury Houston Galleria Hospitality
- ------------------------------------------------------------------------------------------------------------------------------------
26c Drury Inn - Woodlands Hospitality
27 Hylan Commons Retail - Anchored L(5),YM1%(5),3(1),2(1),1(2),O(1)
28 Eatoncrest Multifamily L(4),YM1%(11),1(14.75),O(.25)
29 625 Sixth Avenue Office L(10),YM1%(4.5),O(.5) or DEF
- ------------------------------------------------------------------------------------------------------------------------------------
30 375 and 377 Ghent Road Office L(5),YM1%(7),3(1),2(1),1(5.75),O(.25)
31 Chapel Hill Apartments Multifamily L(2),YM1%(5),O(3)
32 Royal Palms Senior Residence Multifamily L(9),YM1%(10),5(1),4(1),3(1),2(1),1(1.5),O(.5)
33 Abrams Run Apartments Multifamily L(12),DEF(2),O(16)
34 Brandon Crossings Shopping Center Retail - Unanchored L(9.5),O(.5)
- ------------------------------------------------------------------------------------------------------------------------------------
35 Trexlertown Shopping Center Retail - Anchored L(4),YM1%(5.5),O(.5) or DEF
36 Renaissance Parc Multifamily L(4),YM1%(5.75),O(.25)
37 Berkley Square Retail - Anchored L(4),YM1%(5.5),O(.5) or DEF
38 Oak Ridge Corporate Center Office L(10),YM1%(4.5),O(.5)
39 NorthPark Executive Suites Hotel Hospitality L(5),5(1),4(1),3(1),2(1),1(.5),O(.5)
- ------------------------------------------------------------------------------------------------------------------------------------
40 Serramonte Plaza Office L(4),YM1%(2.5),O(.5) or DEF
41 Palm Court Apartments Congregate Care L(3),YM1%(6.5),O(.5) or DEF
42 KMart - San Antonio Retail - CTL L(10),YM1%(11.17),O(.25)
43 Yaohan Plaza Torrance Retail - Anchored L(8),YM1%(6.5),O(.5) or DEF
44 Irondequoit Shopping Plaza Retail - Anchored L(4),YM1%(5.5),O(.5) or DEF
- ------------------------------------------------------------------------------------------------------------------------------------
<PAGE>
<CAPTION>
Control Annual Net Appraised
No. Property Name Debt Service Cash Flow DSCR Value
====================================================================================================================================
<S> <C> <C> <C> <C> <C>
1 Rentar $4,136,513 $5,412,592 1.31x $ 70,000,000
2 Plainview Shopping Center 3,335,088 4,014,616 1.20 50,000,000
3 Centreville Square 2,993,968 3,739,361 1.25 47,000,000
4 Soho Court 2,791,599 3,700,114 1.33 42,000,000
5 Blue Cross Blue Shield 2,590,153 2,667,858 1.03 33,000,000
- ------------------------------------------------------------------------------------------------------------------------------------
6 Fountainhead Apartments 2,706,699 3,518,443 1.30 37,000,000
7 Drury Portfolio #1 2,676,706 3,893,681 1.45 42,700,000
---------- -------------
7a Drury Inn - Columbia 911,486 8,300,000
7b Drury Inn -Terre Haute 654,273 9,100,000
- ------------------------------------------------------------------------------------------------------------------------------------
7c Drury Inn - Indianapolis 584,608 5,800,000
7d Drury Inn - St. Peters 687,052 9,100,000
7e Hampton Inn - St. Louis airport 1,056,262 10,400,000
8 Sutton Place 2,614,408 3,316,078 1.27 36,400,000
- ------------------------------------------------------------------------------------------------------------------------------------
9 Town Square Wheaton 2,569,314 3,212,329 1.25 38,500,000
10 San Pedro Plaza 2,346,057 3,389,310 1.44 39,800,000
11 Office Depot - Delray Beach 2,108,229 2,213,640 1.05 25,000,000
12 Cypress Palms & Sabal Palms 2,185,232 2,817,422 1.29 34,800,000
- ------------------------------------------------------------------------------------------------------------------------------------
12a Cypress Palms Assisted Living Center 1,292,228 16,000,000
12b Sabal Palms Health Care Center 1,525,194 18,800,000
13 Pinole Vista Crossing 1,977,298 2,576,395 1.30 29,100,000
14 675 Sixth Avenue 2,207,567 4,405,553 2.00 35,400,000
- ------------------------------------------------------------------------------------------------------------------------------------
15 Citrus Center Office Building 1,964,440 2,389,446 1.22 30,800,000
16 Hartford Fire - Farmington 1,808,748 1,814,174 1.00 21,600,000
17 Campus Club 1,669,905 2,267,085 1.36 25,000,000
18 Park Esplanade Apartments 1,751,007 2,223,187 1.27 25,000,000
- ------------------------------------------------------------------------------------------------------------------------------------
19 Glazer Portfolio 1,919,018 2,582,686 1.35 33,600,000
---------- -------------
19a Allentown-Glazer 548,472 8,000,000
19b K-Mart Plaza (Chambersburg-Glazer) 447,810 5,100,000
19c Rt. 30 Mall (Glazer) 669,883 6,500,000
19d Hills Plaza (Glazer) 302,937 4,400,000
- ------------------------------------------------------------------------------------------------------------------------------------
19e Perry Plaza Shopping Center (Glazer) 130,717 3,100,000
19f Ridge Plaza Seneca-Glazer 143,892 1,700,000
19g Vineland-Glazer 160,952 2,000,000
19h Acme Plaza (Reading) Glazer 178,023 2,800,000
- ------------------------------------------------------------------------------------------------------------------------------------
20 Cross Island Plaza 1,664,831 2,753,960 1.65 25,500,000
21 The Hamptons 1,692,157 2,177,780 1.29 24,000,000
22 Noland Fashion Square 1,670,066 2,272,559 1.36 24,600,000
23 Sheraton Orlando North 1,767,034 2,572,355 1.46 25,500,000
24 Olive Tree 1,548,958 1,988,941 1.28 21,700,000
- ------------------------------------------------------------------------------------------------------------------------------------
25 Saddleback Apts. 1,547,352 1,959,998 1.27 21,900,000
26 Drury Portfolio #2 1,560,490 2,668,303 1.71 27,300,000
---------- -------------
26a Drury Inn & Suites Springfield 531,147 6,200,000
26b Drury Houston Galleria 941,824 9,600,000
- ------------------------------------------------------------------------------------------------------------------------------------
26c Drury Inn - Woodlands 1,195,332 11,500,000
27 Hylan Commons 1,445,560 1,734,782 1.20 20,700,000
28 Eatoncrest 1,398,028 1,653,392 1.18 21,000,000
29 625 Sixth Avenue 1,511,237 2,696,242 1.78 25,400,000
- ------------------------------------------------------------------------------------------------------------------------------------
30 375 and 377 Ghent Road 1,666,640 2,271,499 1.36 22,625,000
31 Chapel Hill Apartments 1,381,158 1,790,317 1.30 18,700,000
32 Royal Palms Senior Residence 1,309,362 1,577,464 1.20 19,000,000
33 Abrams Run Apartments 1,175,831 1,423,216 1.21 17,500,000
34 Brandon Crossings Shopping Center 1,200,011 1,516,651 1.26 18,500,000
- ------------------------------------------------------------------------------------------------------------------------------------
35 Trexlertown Shopping Center 1,112,111 1,422,479 1.28 17,300,000
36 Renaissance Parc 1,141,932 1,468,238 1.29 16,200,000
37 Berkley Square 1,169,354 1,603,133 1.37 16,850,000
38 Oak Ridge Corporate Center 1,118,863 1,454,478 1.30 15,700,000
39 NorthPark Executive Suites Hotel 1,102,624 1,549,196 1.41 19,350,000
- ------------------------------------------------------------------------------------------------------------------------------------
40 Serramonte Plaza 1,176,070 1,593,219 1.35 18,500,000
41 Palm Court Apartments 1,078,848 1,424,760 1.32 15,725,000
42 KMart - San Antonio 1,219,621 1,329,387 1.09 13,080,000
43 Yaohan Plaza Torrance 924,543 1,244,704 1.35 14,300,000
44 Irondequoit Shopping Plaza 967,158 1,261,931 1.30 13,800,000
- ------------------------------------------------------------------------------------------------------------------------------------
</TABLE>
<PAGE>
<TABLE>
FIRST UNION - LEHMAN BROTHERS COMMERCIAL MORTGAGE TRUST 1997-C2
<CAPTION>
Loan per
Cut-off Scheduled Sq Ft, Unit,
Control Appraisal Date Maturity Year Year Bed, Pad
No. Property Name Year LTV Date LTV Built Renovated or Room
====================================================================================================================================
<S> <C> <C> <C> <C> <C> <C> <C>
1 Rentar 1997 64.9% 58.6% 1972-73 1987 1,567,218 Sq Feet
2 Plainview Shopping Center 1997 76.4 57.6 1954 1990 201,452 Sq Feet
3 Centreville Square 1997 75.0 65.3 1990 311,054 Sq Feet
4 Soho Court 1997 79.6 60.0 1995-96 195 Units
5 Blue Cross Blue Shield 1997 90.9 - 1997 222,000 Sq Feet
- ------------------------------------------------------------------------------------------------------------------------------------
6 Fountainhead Apartments 1997 78.7 71.5 1970 561 Units
7 Drury Portfolio #1 67.9 45.1 676 Rooms
----------
7a Drury Inn - Columbia 1997 1989 123 Rooms
7b Drury Inn -Terre Haute 1997 1995 153 Rooms
- ------------------------------------------------------------------------------------------------------------------------------------
7c Drury Inn - Indianapolis 1997 1986 110 Rooms
7d Drury Inn - St. Peters 1997 1995,96 135 Rooms
7e Hampton Inn - St. Louis airport 1997 1980 1997 155 Rooms
8 Sutton Place 1997 79.4 70.3 1970 516 Units
- ------------------------------------------------------------------------------------------------------------------------------------
9 Town Square Wheaton 1997 74.7 57.8 1991 175,536 Sq Feet
10 San Pedro Plaza 1997 72.1 68.5 1996-97 286,388 Sq Feet
11 Office Depot - Delray Beach 1997 96.6 37.3 1997 215,000 Sq Feet
12 Cypress Palms & Sabal Palms 67.2 25.4 353 Beds
- ------------------------------------------------------------------------------------------------------------------------------------
12a Cypress Palms Assisted Living Center 1997 1996 131 Beds
12b Sabal Palms Health Care Center 1997 1990-93 222 Beds
13 Pinole Vista Crossing 1997 79.0 62.5 1995 206,253 Sq Feet
14 675 Sixth Avenue 1997 64.7 5.6 1900 1985 312,500 Sq Feet
- ------------------------------------------------------------------------------------------------------------------------------------
15 Citrus Center Office Building 1997 69.2 57.0 1971 1995 258,321 Sq Feet
16 Hartford Fire - Farmington 1997 93.0 24.0 1982 1997 107,654 Sq Feet
17 Campus Club 1997 80.0 70.6 1996 252 Units
18 Park Esplanade Apartments 1997 79.9 71.4 1972 442 Units
- ------------------------------------------------------------------------------------------------------------------------------------
19 Glazer Portfolio 59.4 54.4 750,694 Sq Feet
----------------
19a Allentown-Glazer 1997 1969 160,819 Sq Feet
19b K-Mart Plaza (Chambersburg-Glazer) 1997 1974 138,741 Sq Feet
19c Rt. 30 Mall (Glazer) 1997 1969 63,557 Sq Feet
19d Hills Plaza (Glazer) 1997 1972 112,244 Sq Feet
- ------------------------------------------------------------------------------------------------------------------------------------
19e Perry Plaza Shopping Center (Glazer) 1997 1952 108,669 Sq Feet
19f Ridge Plaza Seneca-Glazer 1997 1969 1977 43,404 Sq Feet
19g Vineland-Glazer 1997 1986 86,820 Sq Feet
19h Acme Plaza (Reading) Glazer 1997 1974 36,440 Sq Feet
- ------------------------------------------------------------------------------------------------------------------------------------
20 Cross Island Plaza 1997 74.9 66.9 1987 236,682 Sq Feet
21 The Hamptons 1997 77.8 70.2 1988 492 Units
22 Noland Fashion Square 1997 75.2 58.3 1986-88 306,423 Sq Feet
23 Sheraton Orlando North 1997 70.5 63.8 1985 394 Rooms
24 Olive Tree 1997 80.0 72.9 1984 762 Units
- ------------------------------------------------------------------------------------------------------------------------------------
25 Saddleback Apts. 1997 79.2 72.1 1985 582 Units
26 Drury Portfolio #2 62.1 41.2 404 Rooms
----------
26a Drury Inn & Suites Springfield 1997 1993 118 Rooms
26b Drury Houston Galleria 1997 1995 134 Rooms
- ------------------------------------------------------------------------------------------------------------------------------------
26c Drury Inn - Woodlands 1997 1996 152 Rooms
27 Hylan Commons 1997 80.0 60.3 1995 85,277 Sq Feet
28 Eatoncrest 1997 78.5 8.4 1965 1997 412 Units
29 625 Sixth Avenue 1997 64.8 52.9 1876 1980s 144,861 Sq Feet
- ------------------------------------------------------------------------------------------------------------------------------------
30 375 and 377 Ghent Road 1997 71.9 3.4 1988 1990 244,894 Sq Feet
31 Chapel Hill Apartments 1997 79.5 72.2 1972 180 Units
32 Royal Palms Senior Residence 1997 77.8 28.3 1990 179 Units
33 Abrams Run Apartments 1997 80.0 - 1996 194 Units
34 Brandon Crossings Shopping Center 1997 72.9 64.1 1985 1987 283,609 Sq Feet
- ------------------------------------------------------------------------------------------------------------------------------------
35 Trexlertown Shopping Center 1997 75.7 67.1 1990 212,027 Sq Feet
36 Renaissance Parc 1997 77.1 69.7 1971 1995 294 Units
37 Berkley Square 1997 74.1 67.3 1986 124,490 Sq Feet
38 Oak Ridge Corporate Center 1997 78.2 51.6 1991 158,600 Sq Feet
39 NorthPark Executive Suites Hotel 1997 63.3 51.7 1986 180 Rooms
- ------------------------------------------------------------------------------------------------------------------------------------
40 Serramonte Plaza 1996 64.6 57.8 1970-78 1995 236,329 Sq Feet
41 Palm Court Apartments 1997 74.9 67.7 1991 100 Units
42 KMart - San Antonio 1997 89.3 - 1994 169,563 Sq Feet
43 Yaohan Plaza Torrance 1997 73.4 58.7 1991 56,682 Sq Feet
44 Irondequoit Shopping Plaza 1997 74.4 66.4 1956 1991 212,578 Sq Feet
- ------------------------------------------------------------------------------------------------------------------------------------
<PAGE>
<CAPTION>
Sq Ft, Unit,
Control Bed, Pad Occupancy Rent Roll Underwriting
No. Property Name or Room Percentage Date Reserves
====================================================================================================================================
<S> <C> <C> <C> <C> <C>
1 Rentar $29.03 100.0% 04/30/97 $0.10 Sq Foot
2 Plainview Shopping Center 189.65 95.4 09/01/97 $0.22 Sq Foot
3 Centreville Square 113.32 86.4 10/15/97 $0.13 Sq Foot
4 Soho Court 171,794.87 99.5 07/01/97 $150.00 Unit
5 Blue Cross Blue Shield 135.14 100.0 09/30/97 $0.00 Sq Foot
- ------------------------------------------------------------------------------------------------------------------------------------
6 Fountainhead Apartments 52,049.91 94.7 10/01/97 $210.00 Unit
7 Drury Portfolio #1 42,899.41 4% of gross revenue Room
7a Drury Inn - Columbia NAP NAP 4% of gross revenue Room
7b Drury Inn -Terre Haute NAP NAP 4% of gross revenue Room
- ------------------------------------------------------------------------------------------------------------------------------------
7c Drury Inn - Indianapolis NAP NAP 4% of gross revenue Room
7d Drury Inn - St. Peters NAP NAP 4% of gross revenue Room
7e Hampton Inn - St. Louis airport NAP NAP 4% of gross revenue Room
8 Sutton Place 56,201.55 99.0 09/03/97 $202.67 Unit
- ------------------------------------------------------------------------------------------------------------------------------------
9 Town Square Wheaton 164.35 96.0 06/17/97 $0.11 Sq Foot
10 San Pedro Plaza 100.17 100.0 07/31/97 $0.15 Sq Foot
11 Office Depot - Delray Beach 112.31 100.0 10/31/97 $0.00 Sq Foot
12 Cypress Palms & Sabal Palms 66,288.95 $349.00 Bed
- ------------------------------------------------------------------------------------------------------------------------------------
12a Cypress Palms Assisted Living Center 95.0 08/21/97 $347.33 Bed
12b Sabal Palms Health Care Center 95.0 08/21/97 $350.00 Bed
13 Pinole Vista Crossing 111.51 100.0 06/01/97 $0.12 Sq Foot
14 675 Sixth Avenue 73.60 87.2 04/01/97 $0.15 Sq Foot
- ------------------------------------------------------------------------------------------------------------------------------------
15 Citrus Center Office Building 82.75 97.0 07/29/97 $0.13 Sq Foot
16 Hartford Fire - Farmington 187.11 100.0 10/31/97 $0.10 Sq Foot
17 Campus Club 79,365.08 99.4 09/30/97 $500.00 Unit
18 Park Esplanade Apartments 45,248.87 94.6 06/30/97 $200.00 Unit
- ------------------------------------------------------------------------------------------------------------------------------------
19 Glazer Portfolio 26.64 $0.23 Sq Foot
-------------
19a Allentown-Glazer 95.7 05/13/97 $0.32 Sq Foot
19b K-Mart Plaza (Chambersburg-Glazer) 92.1 05/13/97 $0.15 Sq Foot
19c Rt. 30 Mall (Glazer) 95.0 05/13/97 $0.15 Sq Foot
19d Hills Plaza (Glazer) 100.0 05/13/97 $0.15 Sq Foot
- ------------------------------------------------------------------------------------------------------------------------------------
19e Perry Plaza Shopping Center (Glazer) 86.6 05/13/97 $0.23 Sq Foot
19f Ridge Plaza Seneca-Glazer 86.8 05/13/97 $0.17 Sq Foot
19g Vineland-Glazer 100.0 05/13/97 $0.29 Sq Foot
19h Acme Plaza (Reading) Glazer 100.0 05/13/97 $0.49 Sq Foot
- ------------------------------------------------------------------------------------------------------------------------------------
20 Cross Island Plaza 80.80 98.7 06/01/97 $0.16 Sq Foot
21 The Hamptons 38,008.13 92.7 06/18/97 $200.00 Unit
22 Noland Fashion Square 60.46 94.6 06/30/97 $0.09 Sq Foot
23 Sheraton Orlando North 45,685.28 NAP NAP 4% of gross revenue Room
24 Olive Tree 22,782.15 98.5 08/31/97 $175.00 Unit
- ------------------------------------------------------------------------------------------------------------------------------------
25 Saddleback Apts. 29,797.25 90.6 08/31/97 $175.00 Unit
26 Drury Portfolio #2 41,992.57 4% of gross revenue Room
26a Drury Inn & Suites Springfield NAP NAP 4% of gross revenue Room
26b Drury Houston Galleria NAP NAP 4% of gross revenue Room
- ------------------------------------------------------------------------------------------------------------------------------------
26c Drury Inn - Woodlands NAP NAP 4% of gross revenue Room
27 Hylan Commons 194.19 100.0 09/01/97 $0.10 Sq Foot
28 Eatoncrest 40,048.54 97.8 08/01/97 $200.00 Unit
29 625 Sixth Avenue 113.90 85.0 10/30/97 $0.11 Sq Foot
- ------------------------------------------------------------------------------------------------------------------------------------
30 375 and 377 Ghent Road 66.56 100.0 08/05/97 $0.05 Sq Foot
31 Chapel Hill Apartments 82,777.78 98.3 10/01/97 $225.00 Unit
32 Royal Palms Senior Residence 82,681.56 95.0 08/20/97 $384.64 Unit
33 Abrams Run Apartments 72,164.95 98.0 09/11/97 $324.62 Unit
34 Brandon Crossings Shopping Center 47.60 96.7 07/10/97 $0.20 Sq Foot
- ------------------------------------------------------------------------------------------------------------------------------------
35 Trexlertown Shopping Center 61.78 94.1 09/01/97 $0.17 Sq Foot
36 Renaissance Parc 42,585.03 96.6 07/21/97 $200.00 Unit
37 Berkley Square 100.41 98.3 08/01/97 $0.22 Sq Foot
38 Oak Ridge Corporate Center 77.43 100.0 06/01/97 $0.14 Sq Foot
39 NorthPark Executive Suites Hotel 68,055.56 NAP NAP 4% of gross revenue Room
- ------------------------------------------------------------------------------------------------------------------------------------
40 Serramonte Plaza 50.78 88.7 03/31/97 $0.09 Sq Foot
41 Palm Court Apartments 117,900.00 100.0 04/30/97 $202.98 Unit
42 KMart - San Antonio 69.03 100.0 10/31/97 $0.00 Sq Foot
43 Yaohan Plaza Torrance 185.24 100.0 08/11/97 $0.15 Sq Foot
44 Irondequoit Shopping Plaza 48.45 95.7 03/31/97 $0.09 Sq Foot
- ------------------------------------------------------------------------------------------------------------------------------------
<PAGE>
<CAPTION>
Largest Retail Tenant
-----------------------------------------------------------------
Tenant
Control Area Leased Lease Control
No. Property Name Tenant Name (Sq. Ft.) Exp Date No.
====================================================================================================================================
<S> <C> <C> <C> <C> <C>
1 Rentar 1
2 Plainview Shopping Center Shop-Rite (Food Town) 42,000 01/01/10 2
3 Centreville Square Shopper's Food Warehouse 47,002 08/01/08 3
4 Soho Court 4
5 Blue Cross Blue Shield 5
- ------------------------------------------------------------------------------------------------------------------------------------
6 Fountainhead Apartments 6
7 Drury Portfolio #1 7
7a Drury Inn - Columbia 7a
7b Drury Inn -Terre Haute 7b
- ------------------------------------------------------------------------------------------------------------------------------------
7c Drury Inn - Indianapolis 7c
7d Drury Inn - St. Peters 7d
7e Hampton Inn - St. Louis airport 7e
8 Sutton Place 8
- ------------------------------------------------------------------------------------------------------------------------------------
9 Town Square Wheaton Barnes & Noble 14,678 01/31/07 9
10 San Pedro Plaza Oshman's Sporting 65,000 09/20/16 10
11 Office Depot - Delray Beach 11
12 Cypress Palms & Sabal Palms 12
- ------------------------------------------------------------------------------------------------------------------------------------
12a Cypress Palms Assisted Living Center 12a
12b Sabal Palms Health Care Center 12b
13 Pinole Vista Crossing Toys R Us 44,983 01/31/07 13
14 675 Sixth Avenue 14
- ------------------------------------------------------------------------------------------------------------------------------------
15 Citrus Center Office Building 15
16 Hartford Fire - Farmington 16
17 Campus Club 17
18 Park Esplanade Apartments 18
- ------------------------------------------------------------------------------------------------------------------------------------
19 Glazer Portfolio 19
19a Allentown-Glazer KMart 116,805 06/30/98 19a
19b K-Mart Plaza (Chambersburg-Glazer) KMart 84,180 10/31/99 19b
19c Rt. 30 Mall (Glazer) Tandy Computer City 41,955 01/01/03 19c
19d Hills Plaza (Glazer) Hills Department Store 73,000 09/30/01 19d
- ------------------------------------------------------------------------------------------------------------------------------------
19e Perry Plaza Shopping Center (Glazer) Erie County Farms Grocery Store 24,920 10/31/09 19e
19f Ridge Plaza Seneca-Glazer Gannett Rochester 7,500 09/30/08 19f
19g Vineland-Glazer KMart 84,180 08/31/01 19g
19h Acme Plaza (Reading) Glazer Greenwich Market 20,440 05/31/11 19h
- ------------------------------------------------------------------------------------------------------------------------------------
20 Cross Island Plaza 20
21 The Hamptons 21
22 Noland Fashion Square 1/2 Price Store 76,520 09/30/03 22
23 Sheraton Orlando North 23
24 Olive Tree 24
- ------------------------------------------------------------------------------------------------------------------------------------
25 Saddleback Apts. 25
26 Drury Portfolio #2 26
26a Drury Inn & Suites Springfield 26a
26b Drury Houston Galleria 26b
- ------------------------------------------------------------------------------------------------------------------------------------
26c Drury Inn - Woodlands 26c
27 Hylan Commons TJ Maxx 21,000 11/30/05 27
28 Eatoncrest 28
29 625 Sixth Avenue 29
- ------------------------------------------------------------------------------------------------------------------------------------
30 375 and 377 Ghent Road 30
31 Chapel Hill Apartments 31
32 Royal Palms Senior Residence 32
33 Abrams Run Apartments 33
34 Brandon Crossings Shopping Center Waccamaw 86,475 10/01/03 34
- ------------------------------------------------------------------------------------------------------------------------------------
35 Trexlertown Shopping Center Ames 61,420 02/28/16 35
36 Renaissance Parc 36
37 Berkley Square UA Theatre 29,200 12/31/01 37
38 Oak Ridge Corporate Center 38
39 NorthPark Executive Suites Hotel 39
- ------------------------------------------------------------------------------------------------------------------------------------
40 Serramonte Plaza 40
41 Palm Court Apartments 41
42 KMart - San Antonio KMart 169,563 02/28/19 42
43 Yaohan Plaza Torrance Yaohan USA 56,682 09/03/17 43
44 Irondequoit Shopping Plaza Wegman's 90,000 02/28/21 44
- ------------------------------------------------------------------------------------------------------------------------------------
</TABLE>
First Union - Lehman Brothers Commercial Mortgage Trust 1997-C2
<TABLE>
<CAPTION>
Control Zip
No. Property Name Address City State Code
====================================================================================================================================
<S> <C> <C> <C> <C> <C>
45 The Deauville 8665 Burton Way Los Angeles CA 90048
46 The NorthCorp Center 3910 RCA Blvd. Palm Beach Gardens FL 33410
47 Garden Ridge - Kennesaw 2875 George Busbee Parkway Marietta City Limits(Kennesaw) GA 30144
48 Holiday Inn Select (Appleton) 150 Nicolet Road Appleton WI 54914
49 Perwinkle Place Shopping Center 2075 Periwinkle Place Sanibel Island FL 33957
- ------------------------------------------------------------------------------------------------------------------------------------
50 Garden Ridge - Norcross 1887 Willow Trail Parkway Norcross GA 30093
51 Willow Bend Town Centre 22928-23048 S. R. 54 Lutz FL 33549
52 Coachman Manor 401 Gibbsboro Road Lindenwold NJ 08021
53 Avalon Manor Note A
- ------------------------------------------------------------------------------------------------------------------------------------
54 Avalon Manor Note B
53&54 Avalon Manor Note A & B - Property Level 14014 Marsh Pike Hagerstown MD 21741
55 (*) Mountain View Apartments 22700 Lake Forest Drive El Toro CA 92630
56 FEL Facility Lakewood Farmingdale Road Farmingdale NJ 07727
- ------------------------------------------------------------------------------------------------------------------------------------
57 Castle Way 5955 Weiss Road Saginaw MI 48603
58 Gateway Shopping Center 855 Interstate10 South Beaumont TX 77701
59 2011 North Soto Street 2011 North Soto St. Los Angeles CA 90032
60 Herndon Centre III 358 - 434 Elden Street Herdon VA 22070
61 Yaohan Plaza Costa Mesa 665 Paularino Avenue Costa Mesa CA 92628
- ------------------------------------------------------------------------------------------------------------------------------------
62 Brainerd Village Brainerd Road Chattanooga TN 37421
63 Chatsworth Gardens 20801 Devonshire Street Chatsworth CA 91311
64 Sierra Creek 501 Central Texas Expressway Killeen TX 76541
65 Shirley Shopping Center Montauk Highway & William Floyd Parkway Shirley NY 11967
66 One Price Distribution Center 1875 East Main Street Duncan SC 29334
- ------------------------------------------------------------------------------------------------------------------------------------
67 Quail Lakes Center 4700-4755 Quail Lakes Drive Stockton CA 95219
68 Cedar Run 816 South Oneida Denver CO 80224
69 Woodmeade South Apartments 200 Lowwood Drive Knoxville TN 37920
70 Park Tower 200 W. Santa Ana Boulevard Santa Ana CA 92701
71 Brampton Moors 101 Brampton Lane Cary NC 27513
- ------------------------------------------------------------------------------------------------------------------------------------
72 Country Place I 3900 Blackburn Lane Burtonsville MD 20866
73 Wal-Mart - Boone 1812 Blowing Rock Boone NC 28607
74 Premier Place Shopping Center NWC of Cobb's Ford & McQueen Smith Roads Prattville AL 36066
75 Concordia Shopping Center 1600 Perrineville Road Monroe NJ 08512
76 Ten Quivira Plaza Shopping Center NWQ Shawnee Mission Pkwy & Quivira Rd. Shawnee KS 66216
- ------------------------------------------------------------------------------------------------------------------------------------
77 Grandin Ridge Apartments 2400 Windsor Woods Lane Norcross GA 30071
78 Willowick 5120 North 16th Street Phoenix AZ 85016
79 Buccaneer Trace Apartments 55 E. Deerwood Rd. Savannah GA 31410
80 Euclid Shopping Center 1315 Euclid Ave. Bristol VA 24202
81 Overlook Rim Apartments 3202 South Mason Avenue Tacoma WA 98409
- ------------------------------------------------------------------------------------------------------------------------------------
82 Drury Inn - St. Louis Airport 10490 Natural Bridge Road Edmundson MO 63134
83 Farmington 2013 Fry Road Katy TX 77449
84 Key Biscayne Galeria 328 Crandon Blvd. Key Biscayne FL 33149
85 The Crossings Shopping Center 2260-2336 Lebanon Pike Nashville TN 37214
86 Scottsdale Park Terrace 1075 North Miller Road Scottsdale AZ 85257
- ------------------------------------------------------------------------------------------------------------------------------------
87 Falls Village 6200 A Green Meadow Parkway Baltimore MD 21209
88 Holiday Inn - Catalina Centre 1601 North Congress Avenue Boynton Beach FL 33426
89 Dam Neck Crossings 1630 and 1650 General Booth Boulevard Virginia Beach VA 23454
90 Roger Smith Hotel 501 Lexington Avenue@47th Street New York NY 10017
91 Main Street Village Apartments 6400 Main St. Columbus GA 31904
- ------------------------------------------------------------------------------------------------------------------------------------
92 DFW Air Cargo Complex 2963,2967, & 3015 N. Airfield Dr. Irving TX 75261
93 Bayview Apartments 4315 W. 182nd Street Torrance CA 90504
94 Whiting Shopping Center 108 Lacey Road Whiting NJ 08759
95 Circuit City - Poughkeepsie 837 South Rd. Poughkeepsie NY 12602
96 Reisterstown Business Center 100-322 Business Center Way Reisterstown MD 21136
- ------------------------------------------------------------------------------------------------------------------------------------
97 Nob Hill Apartments - Madison 1108 Moorland Road Madison WI 53713
98 Atrium Executive Plaza 499 Northwest 70th Avenue Plantation FL 33317
99 Gardens Park Plaza 8940 North Military Trail Palm Beach Gardens FL 33403
100 Plaza Healthcare 1475 North Granite Reef Road Scottsdale AZ 85257
- ------------------------------------------------------------------------------------------------------------------------------------
101 Leisure Living Properties
101a CumberLand Retirement Village 11535 East Fulton Street Lowell MI 49331
101b Fountain View - Portage 7818 Kenmure Drive Portage MI 49081
101c Fountain View - Fremont 102 Hillcrest Avenue Fremont MI 49412
- ------------------------------------------------------------------------------------------------------------------------------------
102 Victoria Village shopping center 1401 - 1463 Victoria Avenue Ventura CA 93003
103 Terraces @ Windy Hill 3000 Windy Hill Road Marietta GA 30339
104 Ralphs 67th Street Montezuma & 67th Street San Diego CA 92115
105 Brywood Shopping Center 8600-8760 E. 63rd Street Kansas City MO 64133
106 Clarington 3767 Clarington Avenue Los Angeles CA 90034
- ------------------------------------------------------------------------------------------------------------------------------------
107 Tallahasse Residence Inn 1880 Raymond Diehl Road Tallahasee FL 32308
108 Bradford Place Apartments 325 Percival Road Columbia SC 29206
109 Bellevue Valley Plaza 7401 - 7091 Highway 70 South Nashville TN 37221
110 Tri State Plaza NE Route 23 and Route 84 Montague NJ 07827
111 Chimney Sweep Apartments 775 Camino Del Sur Isla Vista CA 93117
- ------------------------------------------------------------------------------------------------------------------------------------
<PAGE>
<CAPTION>
Crossed Collateralized
Control Loans Control Original Cut-off Date
No. Property Name Nos. Balance Balance
====================================================================================================================================
<S> <C> <C> <C>
45 The Deauville $ 10,000,000 $ 9,986,732
46 The NorthCorp Center 10,000,000 9,985,351
47 Garden Ridge - Kennesaw 9,763,565 9,763,390
48 Holiday Inn Select (Appleton) 9,800,000 9,749,977
49 Perwinkle Place Shopping Center 9,675,000 9,667,450
- ------------------------------------------------------------------------------------------------------------------------------------
50 Garden Ridge - Norcross 9,460,142 9,459,973
51 Willow Bend Town Centre 9,400,000 9,387,597
52 Coachman Manor 9,400,000 9,382,540
53 Avalon Manor Note A 4,700,000 4,683,455
- ------------------------------------------------------------------------------------------------------------------------------------
54 Avalon Manor Note B 4,580,000 4,553,995
--------- ---------
53 & 54 Avalon Manor Note A & B - Property Level 9,280,000 9,237,450
55 (*) Mountain View Apartments 10,000,000 9,061,380
56 FEL Facility 9,000,000 9,000,000
- ------------------------------------------------------------------------------------------------------------------------------------
57 Castle Way 8,900,000 8,900,000
58 Gateway Shopping Center 8,910,000 8,882,624
59 2011 North Soto Street 8,800,000 8,783,677
60 Herndon Centre III 8,500,000 8,500,000
61 Yaohan Plaza Costa Mesa 8,500,000 8,496,186
- ------------------------------------------------------------------------------------------------------------------------------------
62 Brainerd Village 8,500,000 8,494,274
63 Chatsworth Gardens 8,500,000 8,491,163
64 Sierra Creek 8,400,000 8,400,000
65 Shirley Shopping Center 8,250,000 8,234,773
66 One Price Distribution Center 8,125,000 8,082,804
- ------------------------------------------------------------------------------------------------------------------------------------
67 Quail Lakes Center 8,000,000 7,991,880
68 Cedar Run 8,000,000 7,986,834
69 Woodmeade South Apartments 7,500,000 7,495,930
70 Park Tower 7,500,000 7,487,785
71 Brampton Moors 7,500,000 7,476,817
- ------------------------------------------------------------------------------------------------------------------------------------
72 Country Place I 7,425,000 7,408,285
73 Wal-Mart - Boone 7,458,022 7,341,749
74 Premier Place Shopping Center 7,230,000 7,230,000
75 Concordia Shopping Center 7,200,000 7,170,968
76 Ten Quivira Plaza Shopping Center 105,280,408 7,160,000 7,155,350
- ------------------------------------------------------------------------------------------------------------------------------------
77 Grandin Ridge Apartments 7,140,000 7,127,772
78 Willowick 7,100,000 7,088,580
79 Buccaneer Trace Apartments 7,040,000 7,016,198
80 Euclid Shopping Center 7,031,000 7,014,233
81 Overlook Rim Apartments 7,040,000 7,014,139
- ------------------------------------------------------------------------------------------------------------------------------------
82 Drury Inn - St. Louis Airport 7,000,000 7,000,000
83 Farmington 7,000,000 7,000,000
84 Key Biscayne Galeria 7,000,000 6,996,673
85 The Crossings Shopping Center 7,000,000 6,989,789
86 Scottsdale Park Terrace 7,000,000 6,989,578
- ------------------------------------------------------------------------------------------------------------------------------------
87 Falls Village 6,900,000 6,900,000
88 Holiday Inn - Catalina Centre 6,746,000 6,729,457
89 Dam Neck Crossings 6,725,000 6,725,000
90 Roger Smith Hotel 6,700,000 6,700,000
91 Main Street Village Apartments 6,600,000 6,592,053
- ------------------------------------------------------------------------------------------------------------------------------------
92 DFW Air Cargo Complex 6,551,000 6,528,304
93 Bayview Apartments 6,500,000 6,488,356
94 Whiting Shopping Center 6,500,000 6,473,791
95 Circuit City - Poughkeepsie 6,589,015 6,428,181
96 Reisterstown Business Center 6,400,000 6,389,097
- ------------------------------------------------------------------------------------------------------------------------------------
97 Nob Hill Apartments - Madison 6,350,000 6,342,551
98 Atrium Executive Plaza 6,300,000 6,284,126
99 Gardens Park Plaza 6,300,000 6,274,923
100 Plaza Healthcare 6,250,000 6,234,626
- ------------------------------------------------------------------------------------------------------------------------------------
101 Leisure Living Properties 6,250,000 6,217,295
101a CumberLand Retirement Village 101b,101c
101b Fountain View - Portage 101a,101c
101c Fountain View - Fremont 101a,101b
- ------------------------------------------------------------------------------------------------------------------------------------
102 Victoria Village shopping center 6,200,000 6,179,213
103 Terraces @ Windy Hill 6,185,000 6,176,283
104 Ralphs 67th Street 6,150,000 6,122,436
105 Brywood Shopping Center 76,280,408 6,110,000 6,106,032
106 Clarington 6,075,000 6,065,121
- ------------------------------------------------------------------------------------------------------------------------------------
107 Tallahasse Residence Inn 5,917,000 5,912,058
108 Bradford Place Apartments 5,885,771 5,853,430
109 Bellevue Valley Plaza 5,813,000 5,801,266
110 Tri State Plaza 5,800,000 5,788,599
111 Chimney Sweep Apartments 5,750,000 5,739,700
- ------------------------------------------------------------------------------------------------------------------------------------
<PAGE>
<CAPTION>
Cumulative
% of Aggregate % of Initial Interest
Control Cut-off Date Pool Mortgage Administrative Accrual
No. Property Name Balance Balance Rate Cost Rate Method
====================================================================================================================================
<S> <C> <C> <C> <C> <C> <C>
45 The Deauville 0.45% 40.07% 7.3600% 0.1025% Act/360
46 The NorthCorp Center 0.45 40.51 8.2500 0.1025 Act/360
47 Garden Ridge - Kennesaw 0.44 40.95 10.1250 0.1025 30/360
48 Holiday Inn Select (Appleton) 0.43 41.38 9.4000 0.1025 30/360
49 Perwinkle Place Shopping Center 0.43 41.81 8.2500 0.1025 Act/360
- ------------------------------------------------------------------------------------------------------------------------------------
50 Garden Ridge - Norcross 0.42 42.23 10.1250 0.1025 30/360
51 Willow Bend Town Centre 0.42 42.65 8.1000 0.1025 30/360
52 Coachman Manor 0.42 43.07 8.4500 0.1275 Act/360
53 Avalon Manor Note A 0.21 43.28 10.5000 0.1025 30/360
- ------------------------------------------------------------------------------------------------------------------------------------
54 Avalon Manor Note B 0.20 43.48 7.6025 0.1025 30/360
53 & 54 Avalon Manor Note A & B - Property Level
55 (*) Mountain View Apartments 0.40 43.89 7.5000 0.1025 30/360
56 FEL Facility 0.40 44.29 8.3800 0.1025 30/360
- ------------------------------------------------------------------------------------------------------------------------------------
57 Castle Way 0.40 44.68 7.6500 0.1025 30/360
58 Gateway Shopping Center 0.40 45.08 8.6100 0.1025 Act/360
59 2011 North Soto Street 0.39 45.47 8.0900 0.1775 Act/360
60 Herndon Centre III 0.38 45.85 7.5000 0.1025 30/360
61 Yaohan Plaza Costa Mesa 0.38 46.23 8.0000 0.1775 Act/360
- ------------------------------------------------------------------------------------------------------------------------------------
62 Brainerd Village 0.38 46.61 7.9800 0.1775 30/360
63 Chatsworth Gardens 0.38 46.99 8.0700 0.1025 30/360
64 Sierra Creek 0.37 47.36 8.1400 0.1025 30/360
65 Shirley Shopping Center 0.37 47.73 8.3100 0.1025 Act/360
66 One Price Distribution Center 0.36 48.09 9.1250 0.1025 Act/360
- ------------------------------------------------------------------------------------------------------------------------------------
67 Quail Lakes Center 0.36 48.44 8.3750 0.1025 Act/360
68 Cedar Run 0.36 48.80 8.6500 0.1025 Act/360
69 Woodmeade South Apartments 0.33 49.13 7.4500 0.1025 Act/360
70 Park Tower 0.33 49.47 8.6800 0.1775 Act/360
71 Brampton Moors 0.33 49.80 8.4700 0.1025 30/360
- ------------------------------------------------------------------------------------------------------------------------------------
72 Country Place I 0.33 50.13 7.6800 0.1025 Act/360
73 Wal-Mart - Boone 0.33 50.46 7.3125 0.1025 30/360
74 Premier Place Shopping Center 0.32 50.78 7.9500 0.1025 30/360
75 Concordia Shopping Center 0.32 51.10 8.6900 0.1025 Act/360
76 Ten Quivira Plaza Shopping Center 0.32 51.42 8.1600 0.1775 30/360
- ------------------------------------------------------------------------------------------------------------------------------------
77 Grandin Ridge Apartments 0.32 51.74 7.7200 0.1025 Act/360
78 Willowick 0.32 52.05 7.9375 0.1025 Act/360
79 Buccaneer Trace Apartments 0.31 52.37 8.9400 0.1025 30/360
80 Euclid Shopping Center 0.31 52.68 8.6300 0.1025 30/360
81 Overlook Rim Apartments 0.31 52.99 8.5350 0.1025 30/360
- ------------------------------------------------------------------------------------------------------------------------------------
82 Drury Inn - St. Louis Airport 0.31 53.30 7.9600 0.1025 Act/360
83 Farmington 0.31 53.61 7.5000 0.1025 30/360
84 Key Biscayne Galeria 0.31 53.93 7.8400 0.1025 Act/360
85 The Crossings Shopping Center 0.31 54.24 8.0000 0.1025 Act/360
86 Scottsdale Park Terrace 0.31 54.55 7.5000 0.1025 30/360
- ------------------------------------------------------------------------------------------------------------------------------------
87 Falls Village 0.31 54.86 7.5000 0.1025 30/360
88 Holiday Inn - Catalina Centre 0.30 55.16 8.5000 0.1025 Act/360
89 Dam Neck Crossings 0.30 55.46 7.7500 0.1025 Act/360
90 Roger Smith Hotel 0.30 55.75 9.0000 0.1025 Act/360
91 Main Street Village Apartments 0.29 56.05 7.7400 0.1025 Act/360
- ------------------------------------------------------------------------------------------------------------------------------------
92 DFW Air Cargo Complex 0.29 56.34 9.3750 0.1025 Act/360
93 Bayview Apartments 0.29 56.63 7.5600 0.1025 Act/360
94 Whiting Shopping Center 0.29 56.92 8.6900 0.1025 Act/360
95 Circuit City - Poughkeepsie 0.29 57.20 8.1875 0.1025 30/360
96 Reisterstown Business Center 0.28 57.49 8.5500 0.1625 Act/360
- ------------------------------------------------------------------------------------------------------------------------------------
97 Nob Hill Apartments - Madison 0.28 57.77 7.8400 0.1525 Act/360
98 Atrium Executive Plaza 0.28 58.05 8.3750 0.1025 Act/360
99 Gardens Park Plaza 0.28 58.33 8.7500 0.1025 Act/360
100 Plaza Healthcare 0.28 58.61 8.7500 0.1025 Act/360
- ------------------------------------------------------------------------------------------------------------------------------------
101 Leisure Living Properties 0.28 58.89 9.2500 0.1775 30/360
101a CumberLand Retirement Village
101b Fountain View - Portage
101c Fountain View - Fremont
- ------------------------------------------------------------------------------------------------------------------------------------
102 Victoria Village shopping center 0.28 59.16 8.8750 0.1025 Act/360
103 Terraces @ Windy Hill 0.28 59.44 8.3750 0.1025 Act/360
104 Ralphs 67th Street 0.27 59.71 8.7200 0.1775 30/360
105 Brywood Shopping Center 0.27 59.98 8.1600 0.1775 30/360
106 Clarington 0.27 60.25 7.9000 0.1025 Act/360
- ------------------------------------------------------------------------------------------------------------------------------------
107 Tallahasse Residence Inn 0.26 60.52 7.9700 0.1025 Act/360
108 Bradford Place Apartments 0.26 60.78 8.0000 0.1025 30/360
109 Bellevue Valley Plaza 0.26 61.03 8.1250 0.1025 Act/360
110 Tri State Plaza 0.26 61.29 8.1500 0.1025 30/360
111 Chimney Sweep Apartments 0.26 61.55 7.5600 0.1025 Act/360
- ------------------------------------------------------------------------------------------------------------------------------------
<PAGE>
<CAPTION>
Original Remaining
Term to Term to Original
Control Amortization Maturity Maturity Amortization
No. Property Name Type (Mos.) (Mos.) Term (Mos.)
====================================================================================================================================
<S> <C> <C> <C> <C> <C>
45 The Deauville Amortizing Balloon 120 118 360
46 The NorthCorp Center Amortizing Balloon 120 117 360
47 Garden Ridge - Kennesaw Step 264 260 288
48 Holiday Inn Select (Appleton) Amortizing Balloon 120 114 300
49 Perwinkle Place Shopping Center Amortizing Balloon 120 119 300
- ------------------------------------------------------------------------------------------------------------------------------------
50 Garden Ridge - Norcross Step 264 260 288
51 Willow Bend Town Centre Amortizing Balloon 120 118 360
52 Coachman Manor Amortizing Balloon 180 177 330
53 Avalon Manor Note A Amortizing Balloon 120 115 300
- ------------------------------------------------------------------------------------------------------------------------------------
54 Avalon Manor Note B Amortizing Balloon 120 115 300
53 & 54 Avalon Manor Note A & B - Property Level
55 (*) Mountain View Apartments Amortizing Balloon 180 45 360
56 FEL Facility Fully Amortizing 180 180 180
- ------------------------------------------------------------------------------------------------------------------------------------
57 Castle Way Interest Only then Amortizing Balloon 84 82 360
58 Gateway Shopping Center Amortizing Balloon 120 115 330
59 2011 North Soto Street Amortizing Balloon 84 82 300
60 Herndon Centre III Amortizing Balloon 120 120 360
61 Yaohan Plaza Costa Mesa Amortizing Balloon 180 179 360
- ------------------------------------------------------------------------------------------------------------------------------------
62 Brainerd Village Amortizing Balloon 120 119 360
63 Chatsworth Gardens Amortizing Balloon 120 119 300
64 Sierra Creek Interest Only then Hyperamortizing 120 116 360
65 Shirley Shopping Center Amortizing Balloon 120 116 360
66 One Price Distribution Center Fully Amortizing 240 236 240
- ------------------------------------------------------------------------------------------------------------------------------------
67 Quail Lakes Center Amortizing Balloon 120 118 360
68 Cedar Run Amortizing Balloon 120 116 360
69 Woodmeade South Apartments Amortizing Balloon 120 119 360
70 Park Tower Amortizing Balloon 84 80 360
71 Brampton Moors Amortizing Balloon 84 79 360
- ------------------------------------------------------------------------------------------------------------------------------------
72 Country Place I Amortizing Balloon 120 117 330
73 Wal-Mart - Boone Fully Amortizing 236 228 236
74 Premier Place Shopping Center Amortizing Balloon 120 120 360
75 Concordia Shopping Center Amortizing Balloon 120 115 300
76 Ten Quivira Plaza Shopping Center Amortizing Balloon 120 119 360
- ------------------------------------------------------------------------------------------------------------------------------------
77 Grandin Ridge Apartments Amortizing Balloon 120 117 360
78 Willowick Amortizing Balloon 120 117 360
79 Buccaneer Trace Apartments Amortizing Balloon 84 78 360
80 Euclid Shopping Center Amortizing Balloon 120 116 360
81 Overlook Rim Apartments Amortizing Balloon 84 78 360
- ------------------------------------------------------------------------------------------------------------------------------------
82 Drury Inn - St. Louis Airport Amortizing Balloon 180 180 300
83 Farmington Interest Only then Amortizing Balloon 123 120 360
84 Key Biscayne Galeria Amortizing Balloon 120 119 360
85 The Crossings Shopping Center Amortizing Balloon 120 118 330
86 Scottsdale Park Terrace Amortizing Balloon 120 118 360
- ------------------------------------------------------------------------------------------------------------------------------------
87 Falls Village Amortizing Balloon 120 120 360
88 Holiday Inn - Catalina Centre Amortizing Balloon 120 117 300
89 Dam Neck Crossings Amortizing Balloon 120 120 360
90 Roger Smith Hotel Amortizing Balloon 180 180 300
91 Main Street Village Apartments Amortizing Balloon 180 178 360
- ------------------------------------------------------------------------------------------------------------------------------------
92 DFW Air Cargo Complex Fully Amortizing 300 295 300
93 Bayview Apartments Amortizing Balloon 120 117 360
94 Whiting Shopping Center Amortizing Balloon 120 115 300
95 Circuit City - Poughkeepsie Fully Amortizing 264 247 264
96 Reisterstown Business Center Amortizing Balloon 120 116 360
- ------------------------------------------------------------------------------------------------------------------------------------
97 Nob Hill Apartments - Madison Amortizing Balloon 180 178 360
98 Atrium Executive Plaza Amortizing Balloon 120 117 300
99 Gardens Park Plaza Amortizing Balloon 180 175 300
100 Plaza Healthcare Fully Amortizing 180 179 180
- ------------------------------------------------------------------------------------------------------------------------------------
101 Leisure Living Properties Amortizing Balloon 120 114 300
101a CumberLand Retirement Village
101b Fountain View - Portage
101c Fountain View - Fremont
- ------------------------------------------------------------------------------------------------------------------------------------
102 Victoria Village shopping center Amortizing Balloon 120 114 330
103 Terraces @ Windy Hill Amortizing Balloon 120 117 360
104 Ralphs 67th Street Amortizing Balloon 240 234 330
105 Brywood Shopping Center Amortizing Balloon 120 119 360
106 Clarington Amortizing Balloon 120 117 360
- ------------------------------------------------------------------------------------------------------------------------------------
107 Tallahasse Residence Inn Amortizing Balloon 120 119 300
108 Bradford Place Apartments Amortizing Balloon 84 76 360
109 Bellevue Valley Plaza Amortizing Balloon 120 117 330
110 Tri State Plaza Amortizing Balloon 120 117 360
111 Chimney Sweep Apartments Amortizing Balloon 120 117 360
- ------------------------------------------------------------------------------------------------------------------------------------
<PAGE>
<CAPTION>
Remaining
Control Amortization Origination Maturity Balloon
No. Property Name Term (Mos.) Date Date Balance
====================================================================================================================================
<S> <C> <C> <C> <C> <C>
45 The Deauville 358 08/22/97 09/01/07 $ 8,800,952
46 The NorthCorp Center 357 07/02/97 08/01/07 8,995,123
47 Garden Ridge - Kennesaw 284 06/30/97 07/01/19 2,588,138
48 Holiday Inn Select (Appleton) 294 04/18/97 05/01/07 8,181,671
49 Perwinkle Place Shopping Center 299 09/19/97 10/01/07 8,030,493
- ------------------------------------------------------------------------------------------------------------------------------------
50 Garden Ridge - Norcross 284 06/30/97 07/01/19 2,507,706
51 Willow Bend Town Centre 358 08/21/97 09/01/07 8,263,012
52 Coachman Manor 327 07/10/97 08/01/12 7,111,902
53 Avalon Manor Note A 295 03/28/97 06/01/07 4,014,527
- ------------------------------------------------------------------------------------------------------------------------------------
54 Avalon Manor Note B 295 05/08/97 06/01/07 3,661,024
53 & 54 Avalon Manor Note A & B - Property Level
55 (*) Mountain View Apartments 225 08/08/86 08/01/01 8,111,501
56 FEL Facility 180 10/07/97 11/01/12 -
- ------------------------------------------------------------------------------------------------------------------------------------
57 Castle Way 360 08/27/97 09/01/04 8,316,694
58 Gateway Shopping Center 325 05/05/97 06/01/07 7,815,335
59 2011 North Soto Street 298 08/13/97 09/01/04 7,866,791
60 Herndon Centre III 360 10/10/97 11/01/07 7,377,574
61 Yaohan Plaza Costa Mesa 359 08/29/97 10/01/12 6,794,451
- ------------------------------------------------------------------------------------------------------------------------------------
62 Brainerd Village 359 09/23/97 10/01/07 7,453,524
63 Chatsworth Gardens 299 10/01/97 10/01/07 6,877,064
64 Sierra Creek 360 06/16/97 07/01/07 7,651,701
65 Shirley Shopping Center 356 06/13/97 07/01/07 7,432,801
66 One Price Distribution Center 236 06/17/97 07/01/17 489,757
- ------------------------------------------------------------------------------------------------------------------------------------
67 Quail Lakes Center 358 08/12/97 09/01/07 7,215,371
68 Cedar Run 356 06/30/97 07/01/07 7,263,453
69 Woodmeade South Apartments 359 09/30/97 10/01/07 6,616,613
70 Park Tower 356 06/30/97 07/01/04 7,086,702
71 Brampton Moors 355 05/07/97 06/01/04 6,978,308
- ------------------------------------------------------------------------------------------------------------------------------------
72 Country Place I 327 08/01/97 08/01/07 6,357,579
73 Wal-Mart - Boone 228 02/21/97 11/01/16 -
74 Premier Place Shopping Center 360 10/02/97 11/01/07 6,335,945
75 Concordia Shopping Center 295 05/23/97 06/01/07 6,050,244
76 Ten Quivira Plaza Shopping Center 359 09/26/97 10/01/07 6,301,602
- ------------------------------------------------------------------------------------------------------------------------------------
77 Grandin Ridge Apartments 357 07/23/97 08/01/07 6,341,759
78 Willowick 357 07/29/97 08/01/07 6,339,606
79 Buccaneer Trace Apartments 354 04/22/97 05/01/04 6,587,689
80 Euclid Shopping Center 356 06/20/97 07/01/07 6,245,105
81 Overlook Rim Apartments 354 04/29/97 05/01/04 6,555,622
- ------------------------------------------------------------------------------------------------------------------------------------
82 Drury Inn - St. Louis Airport 300 10/03/97 11/01/12 4,652,220
83 Farmington 360 07/23/97 11/01/07 6,290,956
84 Key Biscayne Galeria 359 09/13/97 10/01/07 6,235,366
85 The Crossings Shopping Center 328 08/29/97 09/01/07 6,043,715
86 Scottsdale Park Terrace 358 08/27/97 09/01/07 6,075,650
- ------------------------------------------------------------------------------------------------------------------------------------
87 Falls Village 360 10/21/97 11/01/07 5,988,854
88 Holiday Inn - Catalina Centre 297 08/01/97 08/01/07 5,638,917
89 Dam Neck Crossings 360 10/02/97 11/01/07 5,976,229
90 Roger Smith Hotel 300 10/09/97 11/01/12 4,688,635
91 Main Street Village Apartments 358 08/19/97 09/01/12 5,215,988
- ------------------------------------------------------------------------------------------------------------------------------------
92 DFW Air Cargo Complex 295 05/02/97 06/01/22 760,973
93 Bayview Apartments 357 07/25/97 08/01/07 5,750,487
94 Whiting Shopping Center 295 05/23/97 06/01/07 5,462,027
95 Circuit City - Poughkeepsie 247 05/03/96 06/01/18 -
96 Reisterstown Business Center 356 06/13/97 07/01/07 5,797,740
- ------------------------------------------------------------------------------------------------------------------------------------
97 Nob Hill Apartments - Madison 358 08/27/97 09/01/12 5,039,954
98 Atrium Executive Plaza 297 07/03/97 08/01/07 5,247,835
99 Gardens Park Plaza 295 05/22/97 06/01/12 4,359,196
100 Plaza Healthcare 179 09/05/97 10/01/12 175,731
- ------------------------------------------------------------------------------------------------------------------------------------
101 Leisure Living Properties 294 04/10/97 05/01/07 5,200,570
101a CumberLand Retirement Village
101b Fountain View - Portage
101c Fountain View - Fremont
- ------------------------------------------------------------------------------------------------------------------------------------
102 Victoria Village shopping center 324 04/11/97 05/01/07 5,475,052
103 Terraces @ Windy Hill 357 07/16/97 08/01/07 5,579,546
104 Ralphs 67th Street 324 04/09/97 05/01/17 3,241,920
105 Brywood Shopping Center 359 09/26/97 10/01/07 5,377,485
106 Clarington 357 07/30/97 08/01/07 5,419,493
- ------------------------------------------------------------------------------------------------------------------------------------
107 Tallahasse Residence Inn 299 09/22/97 10/01/07 4,872,186
108 Bradford Place Apartments 352 02/24/97 03/01/04 5,443,011
109 Bellevue Valley Plaza 327 07/24/97 08/01/07 5,036,265
110 Tri State Plaza 357 07/02/97 08/01/07 5,103,620
111 Chimney Sweep Apartments 357 07/25/97 08/01/07 5,086,968
- ------------------------------------------------------------------------------------------------------------------------------------
<PAGE>
<CAPTION>
Control
No. Property Name Property Type Prepayment Provisions
====================================================================================================================================
<S> <C> <C> <C>
45 The Deauville Multifamily L(4),YM1%(5.5),O(.5) or DEF
46 The NorthCorp Center Office L(4),YM1%(5.5),O(.5)
47 Garden Ridge - Kennesaw Retail - CTL L(8),YM1%(13.75),O(.25)
48 Holiday Inn Select (Appleton) Hospitality L(0),YM1%(9.5),O(.5) or DEF
49 Perwinkle Place Shopping Center Retail - Unanchored 3(3),2(3),1(3),O(1)
- ------------------------------------------------------------------------------------------------------------------------------------
50 Garden Ridge - Norcross Retail - CTL L(8),YM1%(13.75),O(.25)
51 Willow Bend Town Centre Retail - Anchored L(9.5),O(.5)
52 Coachman Manor Multifamily L(5),YM1%(6),1(3.75)O(.25)
53 Avalon Manor Note A L(4),YM1%(5.5),O(.5)
- ------------------------------------------------------------------------------------------------------------------------------------
54 Avalon Manor Note B L(4),YM1%(5.5),O(.5)
53 & 54 Avalon Manor Note A & B - Property Level Skilled Nursing
55(*) Mountain View Apartments Multifamily None
56 FEL Facility Industrial/Retail L(7.5),YM1%(7),O(.5) or DEF
- ------------------------------------------------------------------------------------------------------------------------------------
57 Castle Way Multifamily L(1),YM1%(3),2(1),1(1),O(1)
58 Gateway Shopping Center Retail - Anchored L(4),YM1%(5.75),O(.25)
59 2011 North Soto Street Industrial L(4),YM1%(2.5),O(.5) or DEF
60 Herndon Centre III Retail - Anchored L(4),YM1%(5.75),O(.25)
61 Yaohan Plaza Costa Mesa Retail - Anchored L(8),YM1%(6.5),O(.5) or DEF
- ------------------------------------------------------------------------------------------------------------------------------------
62 Brainerd Village Retail - Anchored L(4),YM1%(5.5),O(.5) or DEF(Borrower's Option)
63 Chatsworth Gardens Congregate Care L(4),YM1%(5.5),O(.5)
64 Sierra Creek Multifamily L(2),YM1%(3),5(1),4(1),3(1),2(1),1(.5),O(.5)
65 Shirley Shopping Center Retail - Anchored L(5),YM1%(4.5),O(.5) or DEF
66 One Price Distribution Center Industrial L(7),YM1%(10),O(3)
- ------------------------------------------------------------------------------------------------------------------------------------
67 Quail Lakes Center Retail - Anchored L(4),YM1%(5.5),O(.5)
68 Cedar Run Multifamily YM1%(9.75),O(.25)
69 Woodmeade South Apartments Multifamily L(4),YM1%(5.5),O(.5) or DEF
70 Park Tower Office L(4),YM1%(2.5),O(.5)
71 Brampton Moors Multifamily L(4),YM1%(2.5),O(.5) or DEF
- ------------------------------------------------------------------------------------------------------------------------------------
72 Country Place I Multifamily L(4),YM1%(5.5),O(.5)
73 Wal-Mart - Boone Retail - CTL L(8),YM1%(6),YM5%(1),YM4%(1),YM3%(1),YM2%(1),YM1%(1.42),O(.25)
74 Premier Place Shopping Center Retail - Anchored L(4),YM1%(5.5),O(.5)
75 Concordia Shopping Center Retail - Anchored L(4),YM1%(5.75),O(.25)
76 Ten Quivira Plaza Shopping Center Retail - Anchored L(4),YM1%(5.5),O(.5)
- ------------------------------------------------------------------------------------------------------------------------------------
77 Grandin Ridge Apartments Multifamily L(4),YM1%(5.5),O(.5) or DEF
78 Willowick Multifamily L(2),3(1),2(1),1(5.75),O(.25)
79 Buccaneer Trace Apartments Multifamily L(3),YM1%(3.5),O(.5) or DEF
80 Euclid Shopping Center Retail - Anchored L(4),YM1%(5.5),O(.5) or DEF
81 Overlook Rim Apartments Multifamily L(4),YM1%(2.5),O(.5)
- ------------------------------------------------------------------------------------------------------------------------------------
82 Drury Inn - St. Louis Airport Hospitality L(4),YM1%(6),4(2),3(1),2(1),O(1)
83 Farmington Multifamily L(0),YM1%(8.75),O(1.5)
84 Key Biscayne Galeria Retail - Anchored L(4),YM1%(5.5),O(.5) or DEF
85 The Crossings Shopping Center Retail - Anchored L(3),YM1%(6.75),O(.25)
86 Scottsdale Park Terrace Multifamily L(2),3(1),2(1),1(1),O(5)
- ------------------------------------------------------------------------------------------------------------------------------------
87 Falls Village Multifamily L(4),YM1%(3),O(3)
88 Holiday Inn - Catalina Centre Hospitality L(4),YM1%(5.75),O(.25)
89 Dam Neck Crossings Retail - Anchored L(4),YM1%(5.75),O(.25)
90 Roger Smith Hotel Hospitality L(3),YM5%(1),YM3%(1),YM1%(9.5),O(.5)
91 Main Street Village Apartments Multifamily L(9),YM1%(5.5),O(.5) or DEF
- ------------------------------------------------------------------------------------------------------------------------------------
92 DFW Air Cargo Complex Industrial L(5),YM1%(5),5(1),4(1),3(1),2(1),1(10.75),O(.5)
93 Bayview Apartments Multifamily L(3),YM1%(6.5),O(.5)
94 Whiting Shopping Center Retail - Anchored L(4),YM1%(5.75),O(.25)
95 Circuit City - Poughkeepsie Retail - CTL L(8),YM1%(13.5),O(.5)
96 Reisterstown Business Center Industrial L(4),YM1%(5.5),O(.5)
- ------------------------------------------------------------------------------------------------------------------------------------
97 Nob Hill Apartments - Madison Multifamily L(10),YM1%(4.5),O(.5)
98 Atrium Executive Plaza Office L(4),YM1%(5.75),O(.25)
99 Gardens Park Plaza Retail - Anchored L(5),5(2),4(2),3(2),2(2),1(1.75),O(.25)
100 Plaza Healthcare Skilled Nursing L(4),YM1%(5.75),O(5.25)
- ------------------------------------------------------------------------------------------------------------------------------------
101 Leisure Living Properties L(4),YM1%(5.75),O(.25)
101a CumberLand Retirement Village Assisted Living
101b Fountain View - Portage Assisted Living
101c Fountain View - Fremont Assisted Living
- ------------------------------------------------------------------------------------------------------------------------------------
102 Victoria Village shopping center Retail - Anchored L(4),5(1),4(1),3(1),2(1),1(1.75),O(.25)
103 Terraces @ Windy Hill Retail - Unanchored L(4),YM1%(5.5),O(.5)
104 Ralphs 67th Street Retail - Anchored L(7),YM1%(12.5),O(.5)
105 Brywood Shopping Center Retail - Anchored L(4),YM1%(5.5),O(.5)
106 Clarington Multifamily L(3),YM1%(1),1(5.5),O(.5)
- ------------------------------------------------------------------------------------------------------------------------------------
107 Tallahasse Residence Inn Hospitality L(4),YM1%(5.75),O(.25)
108 Bradford Place Apartments Multifamily L(2),YM1%(4.5),O(.5) or DEF
109 Bellevue Valley Plaza Retail - Anchored L(4),YM1%(5.75),O(.25)
110 Tri State Plaza Retail - Anchored L(3),YM1%(6.333),O(.667)
111 Chimney Sweep Apartments Multifamily L(3),YM1%(6.5),O(.5)
- ------------------------------------------------------------------------------------------------------------------------------------
<PAGE>
<CAPTION>
Control Annual Net Appraised
No. Property Name Debt Service Cash Flow DSCR Value
====================================================================================================================================
<S> <C> <C> <C> <C> <C>
45 The Deauville $ 827,584 $ 989,866 1.20x $13,650,000
46 The NorthCorp Center 901,520 1,536,992 1.70 18,200,000
47 Garden Ridge - Kennesaw 989,079 1,078,096 1.09 10,900,000
48 Holiday Inn Select (Appleton) 1,019,304 1,489,822 1.46 13,900,000
49 Perwinkle Place Shopping Center 915,391 1,190,159 1.30 12,500,000
- ------------------------------------------------------------------------------------------------------------------------------------
50 Garden Ridge - Norcross 958,341 1,044,592 1.09 10,500,000
51 Willow Bend Town Centre 835,563 1,114,399 1.33 12,550,000
52 Coachman Manor 881,289 1,147,795 1.30 13,100,000
53 Avalon Manor Note A 532,518
- ------------------------------------------------------------------------------------------------------------------------------------
54 Avalon Manor Note B 409,821
53 & 54 Avalon Manor Note A & B - Property Level 1,359,490 1.44 12,500,000
55 (*) Mountain View Apartments 899,737 1,097,337 1.22 12,500,000
56 FEL Facility 1,055,936 1,525,930 1.45 13,500,000
- ------------------------------------------------------------------------------------------------------------------------------------
57 Castle Way 757,761 916,044 1.21 11,500,000
58 Gateway Shopping Center 847,200 1,061,117 1.25 13,000,000
59 2011 North Soto Street 821,344 1,090,558 1.33 12,000,000
60 Herndon Centre III 713,199 932,400 1.31 12,500,000
61 Yaohan Plaza Costa Mesa 748,440 997,670 1.33 11,600,000
- ------------------------------------------------------------------------------------------------------------------------------------
62 Brainerd Village 747,018 1,078,222 1.44 11,300,000
63 Chatsworth Gardens 791,988 1,301,313 1.64 11,525,000
64 Sierra Creek 749,496 1,046,927 1.40 10,500,000
65 Shirley Shopping Center 747,934 980,324 1.31 11,000,000
66 One Price Distribution Center 885,086 1,167,134 1.32 11,475,000
- ------------------------------------------------------------------------------------------------------------------------------------
67 Quail Lakes Center 729,669 980,786 1.34 11,300,000
68 Cedar Run 748,386 962,946 1.29 11,100,000
69 Woodmeade South Apartments 626,215 754,840 1.21 9,400,000
70 Park Tower 703,536 965,121 1.37 10,000,000
71 Brampton Moors 690,110 963,577 1.40 11,100,000
- ------------------------------------------------------------------------------------------------------------------------------------
72 Country Place I 649,338 902,856 1.39 9,900,000
73 Wal-Mart - Boone 716,092 859,310 1.20 9,515,000
74 Premier Place Shopping Center 633,593 760,883 1.20 9,650,000
75 Concordia Shopping Center 706,813 929,353 1.31 12,500,000
76 Ten Quivira Plaza Shopping Center 640,060 869,239 1.36 9,300,000
- ------------------------------------------------------------------------------------------------------------------------------------
77 Grandin Ridge Apartments 612,047 795,030 1.30 8,930,000
78 Willowick 621,459 884,181 1.42 9,200,000
79 Buccaneer Trace Apartments 676,101 809,791 1.20 8,800,000
80 Euclid Shopping Center 656,537 816,844 1.24 9,400,000
81 Overlook Rim Apartments 651,675 838,876 1.29 8,725,000
- ------------------------------------------------------------------------------------------------------------------------------------
82 Drury Inn - St. Louis Airport 646,101 1,346,309 2.08 12,100,000
83 Farmington 587,340 744,845 1.27 8,600,000
84 Key Biscayne Galeria 607,019 831,040 1.37 10,200,000
85 The Crossings Shopping Center 630,357 788,172 1.25 9,450,000
86 Scottsdale Park Terrace 587,340 1,030,962 1.76 12,800,000
- ------------------------------------------------------------------------------------------------------------------------------------
87 Falls Village 578,950 725,230 1.25 8,800,000
88 Holiday Inn - Catalina Centre 651,847 932,400 1.43 11,400,000
89 Dam Neck Crossings 578,145 762,021 1.32 8,800,000
90 Roger Smith Hotel 674,714 1,093,169 1.62 16,100,000
91 Main Street Village Apartments 566,851 681,781 1.20 8,334,000
- ------------------------------------------------------------------------------------------------------------------------------------
92 DFW Air Cargo Complex 680,012 885,170 1.30 12,000,000
93 Bayview Apartments 548,595 681,391 1.24 8,065,000
94 Whiting Shopping Center 638,095 879,829 1.38 10,800,000
95 Circuit City - Poughkeepsie 646,935 646,935 1.00 7,000,000
96 Reisterstown Business Center 593,249 899,974 1.52 9,100,000
- ------------------------------------------------------------------------------------------------------------------------------------
97 Nob Hill Apartments - Madison 550,653 679,358 1.23 8,600,000
98 Atrium Executive Plaza 602,397 792,966 1.32 8,700,000
99 Gardens Park Plaza 621,541 795,163 1.28 10,200,000
100 Plaza Healthcare 749,586 1,172,735 1.56 11,100,000
- ------------------------------------------------------------------------------------------------------------------------------------
101 Leisure Living Properties 642,286 832,360 1.30 8,990,000
--------- -----------
101a CumberLand Retirement Village 333,835 4,500,000
101b Fountain View - Portage 332,250 2,930,000
101c Fountain View - Fremont 166,275 1,560,000
- ------------------------------------------------------------------------------------------------------------------------------------
102 Victoria Village shopping center 603,273 763,597 1.27 8,675,000
103 Terraces @ Windy Hill 564,126 753,782 1.34 8,200,000
104 Ralphs 67th Street 590,416 774,452 1.31 8,270,000
105 Brywood Shopping Center 546,197 677,295 1.24 8,800,000
106 Clarington 529,841 704,242 1.33 8,300,000
- ------------------------------------------------------------------------------------------------------------------------------------
107 Tallahasse Residence Inn 546,610 782,338 1.43 8,150,000
108 Bradford Place Apartments 518,253 621,312 1.20 7,400,000
109 Bellevue Valley Plaza 529,413 692,131 1.31 7,750,000
110 Tri State Plaza 517,997 700,693 1.35 8,500,000
111 Chimney Sweep Apartments 485,296 621,939 1.28 7,600,000
- ------------------------------------------------------------------------------------------------------------------------------------
<PAGE>
<CAPTION>
Loan per
Cut-off Scheduled Sq Ft, Unit,
Control Appraisal Date Maturity Year Year Bed, Pad
No. Property Name Year LTV Date LTV Built Renovated or Room
====================================================================================================================================
<S> <C> <C> <C> <C> <C> <C> <C>
45 The Deauville 1997 73.2% 64.5% 1989 78 Units
46 The NorthCorp Center 1997 54.9 49.4 1961-70 348,612 Sq Feet
47 Garden Ridge - Kennesaw 1997 89.6 23.7 1997 141,000 Sq Feet
48 Holiday Inn Select (Appleton) 1996 70.1 58.9 1986 1996 228 Rooms
49 Perwinkle Place Shopping Center 1997 77.3 64.2 1973-85 41,092 Sq Feet
- ------------------------------------------------------------------------------------------------------------------------------------
50 Garden Ridge - Norcross 1997 90.1 23.9 1997 141,000 Sq Feet
51 Willow Bend Town Centre 1997 74.8 65.8 1991 184,435 Sq Feet
52 Coachman Manor 1997 71.6 54.3 1967 558 Units
53 Avalon Manor Note A 74.0 63.4
- ------------------------------------------------------------------------------------------------------------------------------------
54 Avalon Manor Note B 73.8 59.3
53 & 54 Avalon Manor Note A & B - Property Level 1997 1953 1994 221 Beds
55(*) Mountain View Apartments 1996 72.5 64.9 1975 225 Units
56 FEL Facility 1997 66.7 - 1978 459,000 Sq Feet
- ------------------------------------------------------------------------------------------------------------------------------------
57 Castle Way 1997 77.4 72.3 1985 1996 224 Units
58 Gateway Shopping Center 1997 68.3 60.1 1957 1996 289,551 Sq Feet
59 2011 North Soto Street 1997 73.2 65.6 1956 1995 289,854 Sq Feet
60 Herndon Centre III 1997 68.0 59.0 1985 1997 85,485 Sq Feet
61 Yaohan Plaza Costa Mesa 1997 73.2 58.6 1991 44,419 Sq Feet
- ------------------------------------------------------------------------------------------------------------------------------------
62 Brainerd Village 1997 75.2 66.0 1960 1989 221,825 Sq Feet
63 Chatsworth Gardens 1997 73.7 59.7 1981,89 224 Units
64 Sierra Creek 1997 80.0 72.9 1982 344 Units
65 Shirley Shopping Center 1997 74.9 67.6 1981 1996 110,287 Sq Feet
66 One Price Distribution Center 1997 70.4 4.3 1986 1995 405,091 Sq Feet
- ------------------------------------------------------------------------------------------------------------------------------------
67 Quail Lakes Center 1997 70.7 63.9 1979 1991 147,591 Sq Feet
68 Cedar Run 1997 72.0 65.4 1971 383 Units
69 Woodmeade South Apartments 1997 79.7 70.4 1983 242 Units
70 Park Tower 1997 74.9 70.9 1986 146,029 Sq Feet
71 Brampton Moors 1996 67.4 62.9 1986 224 Units
- ------------------------------------------------------------------------------------------------------------------------------------
72 Country Place I 1997 74.8 64.2 1979 192 Units
73 Wal-Mart - Boone 1996 77.2 - 1997 122,367 Sq Feet
74 Premier Place Shopping Center 1997 74.9 65.7 1997 76,494 Sq Feet
75 Concordia Shopping Center 1997 57.4 48.4 1985 114,735 Sq Feet
76 Ten Quivira Plaza Shopping Center 1997 76.9 67.8 1981 164,361 Sq Feet
- ------------------------------------------------------------------------------------------------------------------------------------
77 Grandin Ridge Apartments 1997 79.8 71.0 1973 1996 215 Units
78 Willowick 1997 77.1 68.9 1973 395 Units
79 Buccaneer Trace Apartments 1997 79.7 74.9 1987 208 Units
80 Euclid Shopping Center 1997 74.6 66.4 1983 1995-96 129,572 Sq Feet
81 Overlook Rim Apartments 1997 80.4 75.1 1986 297 Units
- ------------------------------------------------------------------------------------------------------------------------------------
82 Drury Inn - St. Louis Airport 1997 57.9 38.5 1993 172 Rooms
83 Farmington 1997 81.4 73.2 1984 168 Units
84 Key Biscayne Galeria 1997 68.6 61.1 1990 50,889 Sq Feet
85 The Crossings Shopping Center 1997 74.0 64.0 1990 110,059 Sq Feet
86 Scottsdale Park Terrace 1997 54.6 47.5 1988 188 Units
- ------------------------------------------------------------------------------------------------------------------------------------
87 Falls Village 1997 78.4 68.1 1962 1996 320 Units
88 Holiday Inn - Catalina Centre 1997 59.0 49.5 1988 1997 170 Rooms
89 Dam Neck Crossings 1997 76.4 67.9 1991 1994 138,571 Sq Feet
90 Roger Smith Hotel 1997 41.6 29.1 1929 1988 135 Rooms
91 Main Street Village Apartments 1997 79.1 62.6 1996 154 Units
- ------------------------------------------------------------------------------------------------------------------------------------
92 DFW Air Cargo Complex 1996 54.4 6.3 1978,90 1990 172,603 Sq Feet
93 Bayview Apartments 1997 80.5 71.3 1965 130 Units
94 Whiting Shopping Center 1997 59.9 50.6 1980,82 114,381 Sq Feet
95 Circuit City - Poughkeepsie 1996 91.8 - 1996 42,031 Sq Feet
96 Reisterstown Business Center 1997 70.2 63.7 1992-95 132,600 Sq Feet
- ------------------------------------------------------------------------------------------------------------------------------------
97 Nob Hill Apartments - Madison 1997 73.8 58.6 1972 1996 272 Units
98 Atrium Executive Plaza 1997 72.2 60.3 1985 86,977 Sq Feet
99 Gardens Park Plaza 1996 61.5 42.7 1979 1996 120,241 Sq Feet
100 Plaza Healthcare 1997 56.2 1.6 1961 1982,85 221 Beds
- ------------------------------------------------------------------------------------------------------------------------------------
101 Leisure Living Properties 69.2 57.9 209 Beds
---------------
101a CumberLand Retirement Village 1997 1978 1987 149 Beds
101b Fountain View - Portage 1997 1989 1992 40 Beds
101c Fountain View - Fremont 1997 1988 20 Beds
- ------------------------------------------------------------------------------------------------------------------------------------
102 Victoria Village shopping center 1997 71.2 63.1 1982 89,637 Sq Feet
103 Terraces @ Windy Hill 1997 75.3 68.0 1985 75,028 Sq Feet
104 Ralphs 67th Street 1997 74.0 39.2 1997 46,218 Sq Feet
105 Brywood Shopping Center 1997 69.4 61.1 1972 171,256 Sq Feet
106 Clarington 1997 73.1 65.3 1982 157 Units
- ------------------------------------------------------------------------------------------------------------------------------------
107 Tallahasse Residence Inn 1997 72.5 59.8 1995 78 Rooms
108 Bradford Place Apartments 1997 79.1 73.6 1968 312 Units
109 Bellevue Valley Plaza 1997 74.9 65.0 1985,86 82,304 Sq Feet
110 Tri State Plaza 1997 68.1 60.0 1997 1968 114,500 Sq Feet
111 Chimney Sweep Apartments 1997 75.5 66.9 1960 90 Units
- ------------------------------------------------------------------------------------------------------------------------------------
<PAGE>
<CAPTION>
Sq Ft, Unit,
Control Bed, Pad Occupancy Rent Roll Underwriting
No. Property Name or Room Percentage Date Reserves
===================================================================================================================================
<S> <C> <C> <C> <C>
45 The Deauville $ 128,205.13 100.0% 08/12/97 $192.00 Unit
46 The NorthCorp Center 28.69 99.9 06/25/97 $0.20 Sq Foot
47 Garden Ridge - Kennesaw 69.25 100.0 10/31/97 $0.00 Sq Foot
48 Holiday Inn Select (Appleton) 42,982.46 NAP NAP 4% of gross revenue Room
49 Perwinkle Place Shopping Center 235.45 100.0 08/29/97 $0.24 Sq Foot
-----------------------------------------------------------------------------------------------------------------------------------
50 Garden Ridge - Norcross 67.09 100.0 10/31/97 $0.00 Sq Foot
51 Willow Bend Town Centre 50.97 96.0 08/05/97 $0.10 Sq Foot
52 Coachman Manor 16,845.88 87.5 07/01/97 $200.00 Unit
53 Avalon Manor Note A
-----------------------------------------------------------------------------------------------------------------------------------
54 Avalon Manor Note B
53&54 Avalon Manor Note A & B - Property Level 41,990.95 97.0 04/25/97 $300.00 Bed
55(*) Mountain View Apartments 44,444.44 100.0 07/10/97 $250.00 Unit
56 FEL Facility 19.61 100.0 09/13/97 $0.15 Sq Foot
-----------------------------------------------------------------------------------------------------------------------------------
57 Castle Way 39,732.14 96.9 07/16/97 $200.00 Unit
58 Gateway Shopping Center 30.77 96.4 06/30/97 $0.10 Sq Foot
59 2011 North Soto Street 30.36 100.0 07/01/97 $0.15 Sq Foot
60 Herndon Centre III 99.43 89.2 09/25/97 $0.12 Sq Foot
61 Yaohan Plaza Costa Mesa 191.36 100.0 08/14/97 $0.15 Sq Foot
-----------------------------------------------------------------------------------------------------------------------------------
62 Brainerd Village 38.32 93.2 08/02/97 $0.15 Sq Foot
63 Chatsworth Gardens 37,946.43 82.6 06/30/97 $225.00 Unit
64 Sierra Creek 24,418.60 96.1 08/29/97 $175.00 Unit
65 Shirley Shopping Center 74.80 100.0 05/05/97 $0.19 Sq Foot
66 One Price Distribution Center 20.06 100.0 06/01/97 $0.13 Sq Foot
-----------------------------------------------------------------------------------------------------------------------------------
67 Quail Lakes Center 54.20 95.0 08/31/97 $0.10 Sq Foot
68 Cedar Run 20,887.73 96.3 06/30/97 $284.00 Unit
69 Woodmeade South Apartments 30,991.74 97.5 07/25/97 $236.00 Unit
70 Park Tower 51.36 90.3 06/30/97 $0.15 Sq Foot
71 Brampton Moors 33,482.14 95.0 07/05/97 $317.56 Unit
-----------------------------------------------------------------------------------------------------------------------------------
72 Country Place I 38,671.88 96.9 07/24/97 $263.00 Unit
73 Wal-Mart - Boone 60.95 100.0 10/31/97 $0.00 Sq Foot
74 Premier Place Shopping Center 94.52 91.0 06/25/97 $0.10 Sq Foot
75 Concordia Shopping Center 62.75 92.3 10/01/97 $0.17 Sq Foot
76 Ten Quivira Plaza Shopping Center 43.56 100.0 10/03/97 $0.14 Sq Foot
-----------------------------------------------------------------------------------------------------------------------------------
77 Grandin Ridge Apartments 33,209.30 95.8 07/07/97 $277.00 Unit
78 Willowick 17,974.68 94.4 09/15/97 $247.00 Unit
79 Buccaneer Trace Apartments 33,846.15 91.4 07/05/97 $321.00 Unit
80 Euclid Shopping Center 54.26 95.8 03/27/97 $0.10 Sq Foot
81 Overlook Rim Apartments 23,703.70 92.5 02/19/97 $200.00 Unit
-----------------------------------------------------------------------------------------------------------------------------------
82 Drury Inn - St. Louis Airport 40,697.67 NAP NAP 4% of gross revenue Room
83 Farmington 41,666.67 100.0 09/03/97 $200.00 Unit
84 Key Biscayne Galeria 137.55 96.0 08/01/97 $0.15 Sq Foot
85 The Crossings Shopping Center 63.60 88.6 07/31/97 $0.14 Sq Foot
86 Scottsdale Park Terrace 37,234.04 95.2 07/01/97 $200.00 Unit
-----------------------------------------------------------------------------------------------------------------------------------
87 Falls Village 21,562.50 98.1 08/15/97 $220.00 Unit
88 Holiday Inn - Catalina Centre 39,682.35 NAP NAP 4% of gross revenue Room
89 Dam Neck Crossings 48.53 100.0 08/01/97 $0.10 Sq Foot
90 Roger Smith Hotel 49,629.63 NAP NAP 4% of gross revenue Room
91 Main Street Village Apartments 42,857.14 98.7 08/18/97 $151.00 Unit
-----------------------------------------------------------------------------------------------------------------------------------
92 DFW Air Cargo Complex 37.95 76.8 09/09/97 $0.14 Sq Foot
93 Bayview Apartments 50,000.00 93.9 06/01/97 $250.00 Unit
94 Whiting Shopping Center 56.83 88.0 09/10/97 $0.16 Sq Foot
95 Circuit City - Poughkeepsie 156.77 100.0 10/31/97 $0.00 Sq Foot
96 Reisterstown Business Center 48.27 100.0 05/28/97 $0.10 Sq Foot
-----------------------------------------------------------------------------------------------------------------------------------
97 Nob Hill Apartments - Madison 23,345.59 89.9 03/31/97 $250.00 Unit
98 Atrium Executive Plaza 72.43 100.0 09/09/97 $0.18 Sq Foot
99 Gardens Park Plaza 52.39 79.5 09/10/97 $0.19 Sq Foot
100 Plaza Healthcare 28,280.54 87.0 06/30/97 $293.00 Bed
-----------------------------------------------------------------------------------------------------------------------------------
101 Leisure Living Properties 29,904.31 91.2 $225.00 Bed
-----------
101a CumberLand Retirement Village 89.0 07/31/97 $225.00 Bed
101b Fountain View - Portage 97.5 07/31/97 $225.00 Bed
101c Fountain View - Fremont 95.0 07/31/97 $225.00 Bed
-----------------------------------------------------------------------------------------------------------------------------------
102 Victoria Village shopping center 69.17 98.6 08/21/97 $0.18 Sq Foot
103 Terraces @ Windy Hill 82.44 97.3 06/30/97 $0.18 Sq Foot
104 Ralphs 67th Street 133.07 100.0 05/15/96 $0.10 Sq Foot
105 Brywood Shopping Center 35.68 100.0 10/03/97 $0.18 Sq Foot
106 Clarington 38,694.27 98.7 09/24/97 $306.00 Unit
-----------------------------------------------------------------------------------------------------------------------------------
107 Tallahasse Residence Inn 75,858.97 NAP NAP 4% of gross revenue Room
108 Bradford Place Apartments 18,864.65 72.8 07/07/97 $212.00 Unit
109 Bellevue Valley Plaza 70.63 96.2 07/17/97 $0.12 Sq Foot
110 Tri State Plaza 50.66 63.0 09/01/97 $0.15 Sq Foot
111 Chimney Sweep Apartments 63,888.89 83.2 06/20/97 $250.00 Unit
-----------------------------------------------------------------------------------------------------------------------------------
<PAGE>
<CAPTION>
Largest Retail Tenant
-----------------------------------------------
Tenant
Control Area Leased Lease Control
No. Property Name Tenant Name (Sq. Ft.) Exp Date No.
===================================================================================================================================
<S> <C> <C> <C> <C> <C>
45 The Deauville 45
46 The NorthCorp Center 46
47 Garden Ridge - Kennesaw Garden Ridge 141,000 07/31/19 47
48 Holiday Inn Select (Appleton) 48
49 Perwinkle Place Shopping Center Cricket Shop 3,393 06/30/98 49
-----------------------------------------------------------------------------------------------------------------------------------
50 Garden Ridge - Norcross Garden Ridge 141,000 07/31/19 50
51 Willow Bend Town Centre KMart 86,479 03/01/16 51
52 Coachman Manor 52
53 Avalon Manor Note A 53
-----------------------------------------------------------------------------------------------------------------------------------
54 Avalon Manor Note B 54
53&54 Avalon Manor Note A & B - Property Level 53&54
55(*) Mountain View Apartments 55
56 FEL Facility 56
-----------------------------------------------------------------------------------------------------------------------------------
57 Castle Way 57
58 Gateway Shopping Center White House 50,000 04/30/98 58
59 2011 North Soto Street 59
60 Herndon Centre III Fashion Bug 9,115 01/01/03 60
61 Yaohan Plaza Costa Mesa Yaohan USA 44,419 08/22/17 61
-----------------------------------------------------------------------------------------------------------------------------------
62 Brainerd Village Sports Authority 44,080 06/30/10 62
63 Chatsworth Gardens 63
64 Sierra Creek 64
65 Shirley Shopping Center Pathmark 59,778 08/31/16 65
66 One Price Distribution Center 66
-----------------------------------------------------------------------------------------------------------------------------------
67 Quail Lakes Center S-Mart Foods 27,968 01/02/05 67
68 Cedar Run 68
69 Woodmeade South Apartments 69
70 Park Tower 70
71 Brampton Moors 71
-----------------------------------------------------------------------------------------------------------------------------------
72 Country Place I 72
73 Wal-Mart - Boone Wal-Mart 122,367 12/18/16 73
74 Premier Place Shopping Center Goody's 25,000 07/31/07 74
75 Concordia Shopping Center Edwards 34,746 04/01/05 75
76 Ten Quivira Plaza Shopping Center Sun Fresh Grocery 40,223 12/07/00 76
-----------------------------------------------------------------------------------------------------------------------------------
77 Grandin Ridge Apartments 77
78 Willowick 78
79 Buccaneer Trace Apartments 79
80 Euclid Shopping Center Food City 44,334 08/31/12 80
81 Overlook Rim Apartments 81
-----------------------------------------------------------------------------------------------------------------------------------
82 Drury Inn - St. Louis Airport 82
83 Farmington 83
84 Key Biscayne Galeria Eckerd Drugs 6,225 08/18/00 84
85 The Crossings Shopping Center Food Lion 29,000 10/05/10 85
86 Scottsdale Park Terrace 86
-----------------------------------------------------------------------------------------------------------------------------------
87 Falls Village 87
88 Holiday Inn - Catalina Centre 88
89 Dam Neck Crossings KMart 104,231 09/30/16 89
90 Roger Smith Hotel 90
91 Main Street Village Apartments 91
-----------------------------------------------------------------------------------------------------------------------------------
92 DFW Air Cargo Complex 92
93 Bayview Apartments 93
94 Whiting Shopping Center Edwards 31,590 02/23/00 94
95 Circuit City - Poughkeepsie Circuit City 42,031 05/31/18 95
96 Reisterstown Business Center 96
-----------------------------------------------------------------------------------------------------------------------------------
97 Nob Hill Apartments - Madison 97
98 Atrium Executive Plaza 98
99 Gardens Park Plaza Winn-Dixie Stores 46,491 05/31/99 99
100 Plaza Healthcare 100
-----------------------------------------------------------------------------------------------------------------------------------
101 Leisure Living Properties 101
101a CumberLand Retirement Village 101a
101b Fountain View - Portage 101b
101c Fountain View - Fremont 101c
-----------------------------------------------------------------------------------------------------------------------------------
102 Victoria Village shopping center Ralphs Grocery 35,862 07/31/02 102
103 Terraces @ Windy Hill Dental One Associates 10,985 12/31/05 103
104 Ralphs 67th Street Ralphs Grocery Store 46,218 05/15/17 104
105 Brywood Shopping Center Price Chopper 61,132 01/31/04 105
106 Clarington 106
-----------------------------------------------------------------------------------------------------------------------------------
107 Tallahasse Residence Inn 107
108 Bradford Place Apartments 108
109 Bellevue Valley Plaza Freidmans 15,120 12/31/00 109
110 Tri State Plaza Big V 59,000 08/30/22 110
111 Chimney Sweep Apartments 111
-----------------------------------------------------------------------------------------------------------------------------------
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
First Union - Lehman Brothers Commercial Mortgage Trust 1997-C2
Control Zip
No. Property Name Address City State Code
====================================================================================================================================
<S> <C> <C> <C> <C> <C>
112 Forest Brook Apartments 2921 Forestbrook Drive Charlotte NC 28208
113 Holiday Inn-Oceanfront 2605 North A1A Melbourne FL 32903
114 Nob Hill Apartments - Birmingham 800 Valley Ave. Birmingham AL 35209
115 Carriage Way Shopping Center 201-235 South Waukegan Road Lake Bluff IL 60044
116 The Benchmark 170 Old Country Road Mineola NY 11501
- ------------------------------------------------------------------------------------------------------------------------------------
117 Bally Total Fitness - Bloomington 4901 West 80th Street Bloomington MN 55437
118 Hampton Inn - Daytona 1715 W. International Speedway Daytona FL 32114
119 The Bradley Building 1220 West 6th Street Cleveland OH 44113
120 Lincoln Plaza 4545 North Lincoln Rd. Oklahoma OK 73105
121 Oak Ridge Technical Center III 1009 Commerce Park Drive Oak Ridge TN 37830
- ------------------------------------------------------------------------------------------------------------------------------------
122 215 Coles Street 215 Coles Street Jersey City NJ 07310
123 Westpark Walk 100 - 481 Commerce Drive Peachtree City GA 30269
124 Albertson's, Inc. - Pharr-McAllen 401 North Jackson Road Pharr-McAllen TX 78577
125 The 535 Plaza 12444 Highway 535 Orlando FL 32821
126 Vanguard Distribution Building 13900 South Broadway Los Angeles CA 90061
- ------------------------------------------------------------------------------------------------------------------------------------
127 Saratoga Holiday Inn 232 Broadway at Circular Street Saratoga Springs NY 12866
128 Courtyard Sarasota 850 University Parkway Sarasota FL 34234
129 Barnes & Noble, Inc. - Rockleigh 1 Pond Road Rockleigh NJ 07647
130 Best Western Pensacola 16 Via De Luna Drive Pensacola FL 32561
131 Royal Garden Apartments 9352-9372 Holder Street Cypress CA 90620
- ------------------------------------------------------------------------------------------------------------------------------------
132 CVS Plaza 213, 214 &218 Northern Blvd. Bayside NY 11361
133 Gainesville Courtyard by Marriott 3510 SW 40th Blvd. Gainesville FL 32608
134 The Shores Apartments 1100 Lamar Blvd. East Arlington TX 76011
135 Williamsburg Villas 3211 S.W. Govenor John Sevier Highway Knoxville TN 37920
136 Dayton's Bluff Community Care Center 324 Johnson Parkway St. Paul MN 55106
- ------------------------------------------------------------------------------------------------------------------------------------
137 Kings Plaza Shopping Center 1000 & 1080 Kings Highway New Bedford MA 02745
138 Circuit City - Cincinnati 5455 Glenway Ave Cincinnati OH 45238
139 Circuit City - Wilkes Barre 500 Kidder St. Wilkes Barre PA 18702
140 College Village Shopping Center SEC College Blvd. & Quivira Road Overland Park KS 66204
141 Berwyn House 4800 Berwyn House Road College Park MD 20740
- ------------------------------------------------------------------------------------------------------------------------------------
142 Shawnee Village 12821 126th Way NE Kirkland WA 98034
143 Sierra Vista Apartments 710 South Hardy Drive Tempe AZ 85281
144 Oak Ridge Technical Center IV 1009 Commerce Park Drive Oak Ridge TN 37830
145 Cedars Executive Center 2939 North Monroe St. Tallahassee FL 32303
146 Midwest Warehouse 6634 W. 68th Street Bedford Park IL 60638
- ------------------------------------------------------------------------------------------------------------------------------------
147 Southington Queen Plaza 825-875 Queen Street Southington CT 06489
148 Best Western - Mystic 9 Whitehall Avenue Mystic CT 06355
149 Plaza 50 Shopping Center 1936-2270 E. Williams Street Carson City NV 89701
150 Wendover Plaza Shopping Center 931 Wendover Rd. Charlotte NC 28211
151 University Roost Apartments 700 S. Blackbird Road Flagstaff AZ 86001
- ------------------------------------------------------------------------------------------------------------------------------------
152 Olympic Ridge Apartments 4302 Center Street Tacoma WA 98409
153 Mountain Creek Park 4235 Highway 78 Lilburn GA 30247
154 2600 Post Road 2600 Southport Post Road Southport CT 06490
155 Westgate Plaza SEC US 64/Roller Mill Road Franklin NC 28734
156 Country Place II 3918-3930 Blackburn Lane Burtonsville MD 20866
- ------------------------------------------------------------------------------------------------------------------------------------
157 Circuit City - Florence 2400 David McLeod Blvd. Florence SC 29501
158 Eagle Crest Apartments 1601 Regency Court Arlington TX 76010
159 Edgewater Trace 10714 Abercorn Extension Savannah GA 31419
160 Lafayette Green Apartments 8327 West Tidwell Houston TX 77040
161 Zinfandel Ranch Apartments 10833 Folsom Boulevard Rancho Cordova CA 95670
- ------------------------------------------------------------------------------------------------------------------------------------
162 Cove Village Townhouses 2 Driftwood Court Baltimore MD 21221
163 Mobile Residence Inn 950 S Beltline Highway Mobile AL 36609
164 Village Shopping Center 3020 N. Main Street Hope Mills NC 28348
165 Thompson Creek Shopping Center Thompson Creek Road Stevensville MD 21666
166 Bally Total Fitness - Cincinnati 3694 Werk Rd. Cincinnati OH 45248
- ------------------------------------------------------------------------------------------------------------------------------------
167 Watchung Commons Route 22 East & Terrill Road Watchung NJ 07060
168 Giant Eagle Plaza 4400 Buffalo Road (US 20) Erie PA 16510
169 Courtyard by Marriott - Mobile 1000 South Beltline Hwy. Mobile AL 36609
170 National Hills Shopping Center 2701 Washington Rd. Augusta GA 30909
171 International Outlet Center 5532 International Drive Orlando FL 32819
- ------------------------------------------------------------------------------------------------------------------------------------
172 Wymberly Pointe Apartments 702 West Warrior Grand Prairie TX 75052
173 Indian Run Casarow Drive Bridgeton NJ 08302
174 Oak Creek Apartments 8460 Hospital Drive Atlanta GA 30134
175 South Coast Center 16261 Highway 101 Harbor OR 97415
176 The Hampton Inn 2311 North Shadeland Avenue Indianapolis IN 46219
- ------------------------------------------------------------------------------------------------------------------------------------
177 Best Western Airport East 301 North Central Avenue Hapeville GA 30354
178 Evergreen Office Center 200 East Del Mar Blvd. Pasadena CA 91101
179 Oak Ridge Technical Center VI 1060 Commerce Park Drive Oak Ridge TN 37830
180 Auburn Chase Apartments 401 Turlington Drive Newport News VA 23602
181 Foxwood I & II Apartments 19920 Foxwood Forest Humble TX 77338
- ------------------------------------------------------------------------------------------------------------------------------------
182 Radisson Suite Hotel 1808 Australian Avenue West Palm Beach FL 33409
183 Hunters Glen 1201 Bacon Ranch Road Killeen TX 76542
184 Sunset International 7000 SW 97th Ave. Miami FL 33173
185 Bally Total Fitness - Greenwood 517 US Highway 31 Greenwood IN 46142
186 Fort Myers Residence Inn by Marriott 2960 Colonial Boulevard Ft. Myers FL 33912
- ------------------------------------------------------------------------------------------------------------------------------------
<PAGE>
<CAPTION>
Crossed Collateralized
Control Loans Control Original Cut-off Date
No. Property Name Nos. Balance Balance
====================================================================================================================================
<S> <C> <C> <C> <C>
112 Forest Brook Apartments $5,750,000 $5,735,276
113 Holiday Inn-Oceanfront 5,600,000 5,579,458
114 Nob Hill Apartments - Birmingham 5,500,000 5,497,367
115 Carriage Way Shopping Center 5,500,000 5,489,244
116 The Benchmark 5,500,000 5,488,961
- ------------------------------------------------------------------------------------------------------------------------------------
117 Bally Total Fitness - Bloomington 5,471,920 5,415,475
118 Hampton Inn - Daytona 5,400,000 5,400,000
119 The Bradley Building 5,400,000 5,391,697
120 Lincoln Plaza 5,300,000 5,280,462
121 Oak Ridge Technical Center III 38,144,179,236,274 5,285,000 5,280,416
- ------------------------------------------------------------------------------------------------------------------------------------
122 215 Coles Street 5,250,000 5,250,000
123 Westpark Walk 5,200,000 5,189,301
124 Albertson's, Inc. - Pharr-McAllen 5,158,009 5,158,009
125 The 535 Plaza 5,125,000 5,108,096
126 Vanguard Distribution Building 5,100,000 5,096,859
- ------------------------------------------------------------------------------------------------------------------------------------
127 Saratoga Holiday Inn 5,000,000 5,000,000
128 Courtyard Sarasota 5,003,000 4,998,821
129 Barnes & Noble, Inc. - Rockleigh 5,000,000 4,989,871
130 Best Western Pensacola 5,000,000 4,978,679
131 Royal Garden Apartments 4,863,000 4,842,232
- ------------------------------------------------------------------------------------------------------------------------------------
132 CVS Plaza 4,841,680 4,833,642
133 Gainesville Courtyard by Marriott 4,802,000 4,797,989
134 The Shores Apartments 4,815,000 4,797,258
135 Williamsburg Villas 4,800,000 4,797,046
136 Dayton's Bluff Community Care Center 4,800,000 4,789,403
- ------------------------------------------------------------------------------------------------------------------------------------
137 Kings Plaza Shopping Center 4,800,000 4,784,004
138 Circuit City - Cincinnati 4,903,453 4,783,763
139 Circuit City - Wilkes Barre 4,903,453 4,776,282
140 College Village Shopping Center 4,750,000 4,748,045
141 Berwyn House 4,750,000 4,743,859
- ------------------------------------------------------------------------------------------------------------------------------------
142 Shawnee Village 4,750,000 4,742,388
143 Sierra Vista Apartments 4,750,000 4,741,261
144 Oak Ridge Technical Center IV 38,121,179,236,274 4,735,000 4,730,893
145 Cedars Executive Center 4,750,000 4,729,022
146 Midwest Warehouse 4,749,750 4,699,778
- ------------------------------------------------------------------------------------------------------------------------------------
147 Southington Queen Plaza 4,700,000 4,692,155
148 Best Western - Mystic 238,255 4,683,000 4,683,000
149 Plaza 50 Shopping Center 4,600,000 4,600,000
150 Wendover Plaza Shopping Center 215 4,600,000 4,597,936
151 University Roost Apartments 4,600,000 4,597,585
- ------------------------------------------------------------------------------------------------------------------------------------
152 Olympic Ridge Apartments 4,560,000 4,543,249
153 Mountain Creek Park 4,550,000 4,538,834
154 2600 Post Road 4,510,000 4,501,095
155 Westgate Plaza 4,500,000 4,495,259
156 Country Place II 4,500,000 4,489,869
- ------------------------------------------------------------------------------------------------------------------------------------
157 Circuit City - Florence 4,596,987 4,484,777
158 Eagle Crest Apartments 4,475,000 4,465,732
159 Edgewater Trace 4,463,500 4,461,018
160 Lafayette Green Apartments 4,450,000 4,440,878
161 Zinfandel Ranch Apartments 4,450,000 4,438,772
- ------------------------------------------------------------------------------------------------------------------------------------
162 Cove Village Townhouses 4,425,000 4,423,108
163 Mobile Residence Inn 4,410,000 4,410,000
164 Village Shopping Center 4,400,000 4,394,466
165 Thompson Creek Shopping Center 4,350,000 4,345,341
166 Bally Total Fitness - Cincinnati 4,368,323 4,344,815
- ------------------------------------------------------------------------------------------------------------------------------------
167 Watchung Commons 4,323,000 4,323,000
168 Giant Eagle Plaza 4,300,000 4,297,799
169 Courtyard by Marriott - Mobile 4,305,000 4,286,443
170 National Hills Shopping Center 4,100,000 4,095,982
171 International Outlet Center 4,100,000 4,089,140
- ------------------------------------------------------------------------------------------------------------------------------------
172 Wymberly Pointe Apartments 219 4,100,000 4,086,023
173 Indian Run 4,075,000 4,067,080
174 Oak Creek Apartments 4,000,000 4,000,000
175 South Coast Center 4,000,000 3,997,673
176 The Hampton Inn 4,000,000 3,993,109
- ------------------------------------------------------------------------------------------------------------------------------------
177 Best Western Airport East 4,000,000 3,984,774
178 Evergreen Office Center 3,990,000 3,977,324
179 Oak Ridge Technical Center VI 38,121,144,236,274 3,925,000 3,921,595
180 Auburn Chase Apartments 3,920,000 3,898,460
181 Foxwood I & II Apartments 3,920,000 3,898,460
- ------------------------------------------------------------------------------------------------------------------------------------
182 Radisson Suite Hotel 3,900,000 3,897,050
183 Hunters Glen 3,880,000 3,880,000
184 Sunset International 3,850,000 3,838,693
185 Bally Total Fitness - Greenwood 3,857,440 3,816,269
186 Fort Myers Residence Inn by Marriott 3,803,000 3,799,824
- ------------------------------------------------------------------------------------------------------------------------------------
<PAGE>
<CAPTION>
Cumulative
% of Aggregate % of Initial Interest
Control Cut-off Date Pool Mortgage Administrative Accrual
No. Property Name Balance Balance Rate Cost Rate Method
====================================================================================================================================
<S> <C> <C> <C> <C> <C> <C>
112 Forest Brook Apartments 0.26% 61.80% 8.3000% 0.1275% Act/360
113 Holiday Inn-Oceanfront 0.25 62.05 8.9000 0.1025 30/360
114 Nob Hill Apartments - Birmingham 0.24 62.30 7.8200 0.1625 Act/360
115 Carriage Way Shopping Center 0.24 62.54 8.2500 0.1025 Act/360
116 The Benchmark 0.24 62.79 9.0100 0.1025 Act/360
- ------------------------------------------------------------------------------------------------------------------------------------
117 Bally Total Fitness - Bloomington 0.24 63.03 10.1250 0.1025 30/360
118 Hampton Inn - Daytona 0.24 63.27 8.0400 0.1025 Act/360
119 The Bradley Building 0.24 63.51 8.0900 0.1825 Act/360
120 Lincoln Plaza 0.24 63.74 8.8700 0.1525 30/360
121 Oak Ridge Technical Center III 0.24 63.98 7.8100 0.1625 Act/360
- ------------------------------------------------------------------------------------------------------------------------------------
122 215 Coles Street 0.23 64.21 8.2500 0.1275 Act/360
123 Westpark Walk 0.23 64.44 9.0000 0.1025 Act/360
124 Albertson's, Inc. - Pharr-McAllen 0.23 64.67 7.4375 0.1025 30/360
125 The 535 Plaza 0.23 64.90 9.0600 0.1775 30/360
126 Vanguard Distribution Building 0.23 65.13 7.7930 0.1025 Act/360
- ------------------------------------------------------------------------------------------------------------------------------------
127 Saratoga Holiday Inn 0.22 65.35 8.0000 0.1025 Act/360
128 Courtyard Sarasota 0.22 65.58 7.9700 0.1025 Act/360
129 Barnes & Noble, Inc. - Rockleigh 0.22 65.80 8.2500 0.1025 30/360
130 Best Western Pensacola 0.22 66.02 9.2400 0.1525 30/360
131 Royal Garden Apartments 0.22 66.24 8.5700 0.1025 30/360
- ------------------------------------------------------------------------------------------------------------------------------------
132 CVS Plaza 0.22 66.45 8.6250 0.1025 Act/360
133 Gainesville Courtyard by Marriott 0.21 66.66 7.9700 0.1025 Act/360
134 The Shores Apartments 0.21 66.88 8.5200 0.1775 30/360
135 Williamsburg Villas 0.21 67.09 8.0000 0.1025 Act/360
136 Dayton's Bluff Community Care Center 0.21 67.31 8.9700 0.1525 Act/360
- ------------------------------------------------------------------------------------------------------------------------------------
137 Kings Plaza Shopping Center 0.21 67.52 9.0100 0.1025 30/360
138 Circuit City - Cincinnati 0.21 67.73 8.1875 0.1025 30/360
139 Circuit City - Wilkes Barre 0.21 67.94 8.1875 0.1025 30/360
140 College Village Shopping Center 0.21 68.16 8.2300 0.1775 Act/360
141 Berwyn House 0.21 68.37 8.2000 0.1825 30/360
- ------------------------------------------------------------------------------------------------------------------------------------
142 Shawnee Village 0.21 68.58 7.9500 0.1025 Act/360
143 Sierra Vista Apartments 0.21 68.79 8.3200 0.1775 Act/360
144 Oak Ridge Technical Center IV 0.21 69.00 7.8100 0.1625 Act/360
145 Cedars Executive Center 0.21 69.21 9.1500 0.1025 30/360
146 Midwest Warehouse 0.21 69.42 9.1500 0.1025 30/360
- ------------------------------------------------------------------------------------------------------------------------------------
147 Southington Queen Plaza 0.21 69.63 7.8100 0.1025 Act/360
148 Best Western - Mystic 0.21 69.84 8.2500 0.1025 Act/360
149 Plaza 50 Shopping Center 0.21 70.04 7.8750 0.1025 30/360
150 Wendover Plaza Shopping Center 0.20 70.25 8.0000 0.1025 Act/360
151 University Roost Apartments 0.20 70.45 7.5500 0.1775 Act/360
- ------------------------------------------------------------------------------------------------------------------------------------
152 Olympic Ridge Apartments 0.20 70.66 8.5350 0.1025 30/360
153 Mountain Creek Park 0.20 70.86 8.4900 0.1025 30/360
154 2600 Post Road 0.20 71.06 8.1000 0.1025 Act/360
155 Westgate Plaza 0.20 71.26 8.2400 0.1025 Act/360
156 Country Place II 0.20 71.46 7.6800 0.1025 Act/360
- ------------------------------------------------------------------------------------------------------------------------------------
157 Circuit City - Florence 0.20 71.66 8.1875 0.1025 30/360
158 Eagle Crest Apartments 0.20 71.86 7.5200 0.1025 Act/360
159 Edgewater Trace 0.20 72.06 7.3750 0.1025 Act/360
160 Lafayette Green Apartments 0.20 72.26 7.9800 0.1025 Act/360
161 Zinfandel Ranch Apartments 0.20 72.45 8.2700 0.1025 Act/360
- ------------------------------------------------------------------------------------------------------------------------------------
162 Cove Village Townhouses 0.20 72.65 8.1300 0.1025 Act/360
163 Mobile Residence Inn 0.20 72.85 8.1500 0.1025 Act/360
164 Village Shopping Center 0.20 73.04 7.6250 0.1025 Act/360
165 Thompson Creek Shopping Center 0.19 73.24 8.1800 0.1525 Act/360
166 Bally Total Fitness - Cincinnati 0.19 73.43 9.8750 0.1025 30/360
- ------------------------------------------------------------------------------------------------------------------------------------
167 Watchung Commons 0.19 73.62 7.4700 0.1025 30/360
168 Giant Eagle Plaza 0.19 73.81 7.6250 0.1025 Act/360
169 Courtyard by Marriott - Mobile 0.19 74.01 9.1250 0.1025 Act/360
170 National Hills Shopping Center 0.18 74.19 8.5000 0.1025 Act/360
171 International Outlet Center 0.18 74.37 9.2200 0.1775 30/360
- ------------------------------------------------------------------------------------------------------------------------------------
172 Wymberly Pointe Apartments 0.18 74.55 8.9000 0.1775 30/360
173 Indian Run 0.18 74.73 8.1500 0.1025 Act/360
174 Oak Creek Apartments 0.18 74.91 8.3200 0.1025 Act/360
175 South Coast Center 0.18 75.09 8.1880 0.1025 Act/360
176 The Hampton Inn 0.18 75.27 8.4600 0.1525 Act/360
- ------------------------------------------------------------------------------------------------------------------------------------
177 Best Western Airport East 0.18 75.45 9.3500 0.1025 Act/360
178 Evergreen Office Center 0.18 75.62 9.2410 0.1775 30/360
179 Oak Ridge Technical Center VI 0.17 75.80 7.8100 0.1625 Act/360
180 Auburn Chase Apartments 0.17 75.97 8.0000 0.1025 30/360
181 Foxwood I & II Apartments 0.17 76.14 8.0000 0.1025 30/360
- ------------------------------------------------------------------------------------------------------------------------------------
182 Radisson Suite Hotel 0.17 76.32 8.3750 0.1025 Act/360
183 Hunters Glen 0.17 76.49 8.1400 0.1025 30/360
184 Sunset International 0.17 76.66 8.7200 0.1025 30/360
185 Bally Total Fitness - Greenwood 0.17 76.83 10.1250 0.1025 30/360
186 Fort Myers Residence Inn by Marriott 0.17 77.00 7.9700 0.1025 Act/360
- ------------------------------------------------------------------------------------------------------------------------------------
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
Original Remaining
Term to Term to Original
Control Amortization Maturity Maturity Amortization
No. Property Name Type (Mos.) (Mos.) Term (Mos.)
====================================================================================================================================
<S> <C> <C> <C> <C> <C>
112 Forest Brook Apartments Amortizing Balloon 120 117 300
113 Holiday Inn-Oceanfront Amortizing Balloon 84 80 300
114 Nob Hill Apartments - Birmingham Amortizing Balloon 120 119 360
115 Carriage Way Shopping Center Amortizing Balloon 120 117 330
116 The Benchmark Amortizing Balloon 120 115 360
- ------------------------------------------------------------------------------------------------------------------------------------
117 Bally Total Fitness - Bloomington Step 141 137 141
118 Hampton Inn - Daytona Amortizing Balloon 120 120 300
119 The Bradley Building Amortizing Balloon 84 81 360
120 Lincoln Plaza Amortizing Balloon 120 116 300
121 Oak Ridge Technical Center III Amortizing Balloon 180 179 300
- ------------------------------------------------------------------------------------------------------------------------------------
122 215 Coles Street Amortizing Balloon 120 120 300
123 Westpark Walk Amortizing Balloon 120 116 330
124 Albertson's, Inc. - Pharr-McAllen Amortizing Balloon 238 238 298
125 The 535 Plaza Amortizing Balloon 84 78 360
126 Vanguard Distribution Building Amortizing Balloon 120 119 336
- ------------------------------------------------------------------------------------------------------------------------------------
127 Saratoga Holiday Inn Amortizing Balloon 120 120 300
128 Courtyard Sarasota Amortizing Balloon 120 119 300
129 Barnes & Noble, Inc. - Rockleigh Fully Amortizing 300 298 300
130 Best Western Pensacola Fully Amortizing 276 272 276
131 Royal Garden Apartments Amortizing Balloon 120 113 360
- ------------------------------------------------------------------------------------------------------------------------------------
132 CVS Plaza Amortizing Balloon 120 116 360
133 Gainesville Courtyard by Marriott Amortizing Balloon 120 119 300
134 The Shores Apartments Amortizing Balloon 120 114 360
135 Williamsburg Villas Amortizing Balloon 120 119 330
136 Dayton's Bluff Community Care Center Amortizing Balloon 120 117 300
- ------------------------------------------------------------------------------------------------------------------------------------
137 Kings Plaza Shopping Center Amortizing Balloon 120 114 360
138 Circuit City - Cincinnati Fully Amortizing 264 247 264
139 Circuit City - Wilkes Barre Fully Amortizing 264 246 264
140 College Village Shopping Center Amortizing Balloon 120 119 360
141 Berwyn House Amortizing Balloon 84 82 360
- ------------------------------------------------------------------------------------------------------------------------------------
142 Shawnee Village Amortizing Balloon 120 117 360
143 Sierra Vista Apartments Amortizing Balloon 120 116 360
144 Oak Ridge Technical Center IV Amortizing Balloon 180 179 300
145 Cedars Executive Center Amortizing Balloon 120 115 300
146 Midwest Warehouse Amortizing Balloon 85 78 240
- ------------------------------------------------------------------------------------------------------------------------------------
147 Southington Queen Plaza Amortizing Balloon 120 117 360
148 Best Western - Mystic Fully Amortizing 264 264 264
149 Plaza 50 Shopping Center Amortizing Balloon 120 120 300
150 Wendover Plaza Shopping Center Amortizing Balloon 120 119 360
151 University Roost Apartments Amortizing Balloon 120 119 360
- ------------------------------------------------------------------------------------------------------------------------------------
152 Olympic Ridge Apartments Amortizing Balloon 84 78 360
153 Mountain Creek Park Amortizing Balloon 240 236 360
154 2600 Post Road Amortizing Balloon 120 116 360
155 Westgate Plaza Amortizing Balloon 120 118 360
156 Country Place II Amortizing Balloon 120 117 330
- ------------------------------------------------------------------------------------------------------------------------------------
157 Circuit City - Florence Fully Amortizing 264 247 264
158 Eagle Crest Apartments Amortizing Balloon 84 82 300
159 Edgewater Trace Amortizing Balloon 120 119 360
160 Lafayette Green Apartments Amortizing Balloon 120 116 360
161 Zinfandel Ranch Apartments Amortizing Balloon 120 115 360
- ------------------------------------------------------------------------------------------------------------------------------------
162 Cove Village Townhouses Amortizing Balloon 120 119 360
163 Mobile Residence Inn Amortizing Balloon 120 120 300
164 Village Shopping Center Amortizing Balloon 120 119 264
165 Thompson Creek Shopping Center Amortizing Balloon 120 118 360
166 Bally Total Fitness - Cincinnati Step 139 137 139
- ------------------------------------------------------------------------------------------------------------------------------------
167 Watchung Commons Interest Only then Amortizing Balloon 180 180 312
168 Giant Eagle Plaza Amortizing Balloon 120 119 360
169 Courtyard by Marriott - Mobile Amortizing Balloon 120 114 300
170 National Hills Shopping Center Amortizing Balloon 120 118 360
171 International Outlet Center Amortizing Balloon 120 115 360
- ------------------------------------------------------------------------------------------------------------------------------------
172 Wymberly Pointe Apartments Amortizing Balloon 120 114 360
173 Indian Run Amortizing Balloon 120 116 360
174 Oak Creek Apartments Interest Only then Hyperamortizing 120 116 360
175 South Coast Center Amortizing Balloon 120 119 330
176 The Hampton Inn Amortizing Balloon 120 118 300
- ------------------------------------------------------------------------------------------------------------------------------------
177 Best Western Airport East Amortizing Balloon 120 117 240
178 Evergreen Office Center Amortizing Balloon 120 114 360
179 Oak Ridge Technical Center VI Amortizing Balloon 180 179 300
180 Auburn Chase Apartments Amortizing Balloon 84 76 360
181 Foxwood I & II Apartments Amortizing Balloon 84 76 360
- ------------------------------------------------------------------------------------------------------------------------------------
182 Radisson Suite Hotel Amortizing Balloon 180 179 300
183 Hunters Glen Interest Only then Hyperamortizing 120 116 360
184 Sunset International Amortizing Balloon 120 115 360
185 Bally Total Fitness - Greenwood Step 138 134 138
186 Fort Myers Residence Inn by Marriott Amortizing Balloon 120 119 300
- ------------------------------------------------------------------------------------------------------------------------------------
<PAGE>
<CAPTION>
Remaining
Control Amortization Origination Maturity Balloon
No. Property Name Term (Mos.) Date Date Balance
====================================================================================================================================
<S> <C> <C> <C> <C> <C>
112 Forest Brook Apartments 297 07/02/97 08/01/07 $4,779,632
113 Holiday Inn-Oceanfront 296 06/30/97 07/01/04 5,010,932
114 Nob Hill Apartments - Birmingham 359 09/26/97 10/01/07 4,896,841
115 Carriage Way Shopping Center 327 07/07/97 08/01/07 4,780,463
116 The Benchmark 355 05/30/97 06/01/07 5,032,230
- ------------------------------------------------------------------------------------------------------------------------------------
117 Bally Total Fitness - Bloomington 137 06/20/97 04/01/09 -
118 Hampton Inn - Daytona 300 10/15/97 11/01/07 4,454,462
119 The Bradley Building 357 07/31/97 08/01/04 5,058,191
120 Lincoln Plaza 296 06/18/97 07/01/07 4,372,027
121 Oak Ridge Technical Center III 299 09/18/97 10/01/12 3,487,304
- ------------------------------------------------------------------------------------------------------------------------------------
122 215 Coles Street 300 10/07/97 11/01/07 4,356,629
123 Westpark Walk 326 06/04/97 07/01/07 4,605,591
124 Albertson's, Inc. - Pharr-McAllen 298 10/10/97 09/01/17 1,898,993
125 The 535 Plaza 354 05/01/97 05/01/04 4,802,392
126 Vanguard Distribution Building 335 10/01/97 10/01/07 4,414,591
- ------------------------------------------------------------------------------------------------------------------------------------
127 Saratoga Holiday Inn 300 10/09/97 11/01/07 4,119,774
128 Courtyard Sarasota 299 09/22/97 10/01/07 4,119,579
129 Barnes & Noble, Inc. - Rockleigh 298 08/28/97 09/01/22 -
130 Best Western Pensacola 272 06/09/97 07/01/20 -
131 Royal Garden Apartments 353 03/19/97 04/01/07 4,314,520
- ------------------------------------------------------------------------------------------------------------------------------------
132 CVS Plaza 356 06/05/97 07/01/07 4,393,459
133 Gainesville Courtyard by Marriott 299 09/22/97 10/01/07 3,954,072
134 The Shores Apartments 354 05/01/97 05/01/07 4,267,852
135 Williamsburg Villas 329 09/26/97 10/01/07 4,144,896
136 Dayton's Bluff Community Care Center 297 07/07/97 08/01/07 4,063,836
- ------------------------------------------------------------------------------------------------------------------------------------
137 Kings Plaza Shopping Center 354 04/14/97 05/01/07 4,293,398
138 Circuit City - Cincinnati 247 05/06/96 06/01/18 -
139 Circuit City - Wilkes Barre 246 04/30/96 05/01/18 -
140 College Village Shopping Center 359 09/15/97 10/01/07 4,270,493
141 Berwyn House 358 08/27/97 09/01/04 4,404,343
- ------------------------------------------------------------------------------------------------------------------------------------
142 Shawnee Village 357 07/31/97 08/01/07 4,242,558
143 Sierra Vista Apartments 356 06/30/97 07/01/07 4,280,482
144 Oak Ridge Technical Center IV 299 09/18/97 10/01/12 3,124,388
145 Cedars Executive Center 295 05/30/97 06/01/07 3,943,560
146 Midwest Warehouse 233 03/27/97 05/01/04 3,919,573
- ------------------------------------------------------------------------------------------------------------------------------------
147 Southington Queen Plaza 357 07/28/97 08/01/07 4,183,736
148 Best Western - Mystic 264 10/03/97 11/01/19 269,911
149 Plaza 50 Shopping Center 300 10/03/97 11/01/07 3,703,251
150 Wendover Plaza Shopping Center 359 09/12/97 10/01/07 4,113,308
151 University Roost Apartments 359 09/29/97 10/01/07 4,068,394
- ------------------------------------------------------------------------------------------------------------------------------------
152 Olympic Ridge Apartments 354 04/29/97 05/01/04 4,246,256
153 Mountain Creek Park 356 06/24/97 07/01/17 2,820,358
154 2600 Post Road 356 06/24/97 07/01/07 4,043,367
155 Westgate Plaza 358 08/06/97 09/01/07 4,046,049
156 Country Place II 327 08/01/97 08/01/07 3,853,079
- ------------------------------------------------------------------------------------------------------------------------------------
157 Circuit City - Florence 247 05/02/96 06/01/18 -
158 Eagle Crest Apartments 298 08/08/97 09/01/04 3,957,752
159 Edgewater Trace 359 09/16/97 10/01/07 3,930,287
160 Lafayette Green Apartments 356 06/26/97 07/01/07 3,978,206
161 Zinfandel Ranch Apartments 355 05/23/97 06/01/07 4,004,868
- ------------------------------------------------------------------------------------------------------------------------------------
162 Cove Village Townhouses 359 09/02/97 10/01/07 3,969,013
163 Mobile Residence Inn 300 10/03/97 11/01/07 3,649,237
164 Village Shopping Center 263 09/29/97 10/01/07 3,307,234
165 Thompson Creek Shopping Center 358 08/28/97 09/01/07 3,905,725
166 Bally Total Fitness - Cincinnati 137 08/27/97 04/01/09 -
- ------------------------------------------------------------------------------------------------------------------------------------
167 Watchung Commons 312 10/14/97 11/01/12 3,259,649
168 Giant Eagle Plaza 359 10/01/97 10/01/07 3,810,169
169 Courtyard by Marriott - Mobile 294 04/22/97 05/01/07 3,661,004
170 National Hills Shopping Center 358 08/11/97 09/01/07 3,708,392
171 International Outlet Center 355 05/05/97 06/01/07 3,680,899
- ------------------------------------------------------------------------------------------------------------------------------------
172 Wymberly Pointe Apartments 354 04/18/97 05/01/07 3,660,000
173 Indian Run 356 06/27/97 07/01/07 3,657,684
174 Oak Creek Apartments 360 06/16/97 07/01/07 3,708,126
175 South Coast Center 329 09/16/97 10/01/07 3,470,991
176 The Hampton Inn 298 08/04/97 09/01/07 3,339,051
- ------------------------------------------------------------------------------------------------------------------------------------
177 Best Western Airport East 237 07/02/97 08/01/07 2,950,588
178 Evergreen Office Center 354 04/30/97 05/01/07 3,583,450
179 Oak Ridge Technical Center VI 299 09/18/97 10/01/12 2,589,911
180 Auburn Chase Apartments 352 02/24/97 03/01/04 3,625,116
181 Foxwood I & II Apartments 352 02/24/97 03/01/04 3,625,116
- ------------------------------------------------------------------------------------------------------------------------------------
182 Radisson Suite Hotel 299 09/09/97 10/01/12 2,648,163
183 Hunters Glen 360 06/16/97 07/01/07 3,534,357
184 Sunset International 355 05/16/97 06/01/07 3,425,448
185 Bally Total Fitness - Greenwood 134 06/20/97 01/01/09 -
186 Fort Myers Residence Inn by Marriott 299 09/22/97 10/01/07 3,131,473
-----------------------------------------------------------------------------------------------------------------------------------
<PAGE>
<CAPTION>
Control
No. Property Name Property Type Prepayment Provisions
====================================================================================================================================
112 Forest Brook Apartments Multifamily YM1%(9.75),O(.25)
113 Holiday Inn-Oceanfront Hospitality L(0),YM1%(7) or DEF
114 Nob Hill Apartments - Birmingham Multifamily L(4),YM1%(5.5),O(.5) or DEF
115 Carriage Way Shopping Center Retail - Anchored L(4),YM1%(5.75),O(.25)
116 The Benchmark Office L(6),YM1%(3.5),O(.5) or DEF
- ------------------------------------------------------------------------------------------------------------------------------------
117 Bally Total Fitness - Bloomington Health & Fitness - CTL L(4),YM1%(7.5),O(.25)
118 Hampton Inn - Daytona Hospitality L(4),YM1%(5.75),O(.25)
119 The Bradley Building Retail - Unanchored L(4),YM1%(2.5),O(.5) or DEF
120 Lincoln Plaza Office L(4),YM1%(5.5),O(.5)
121 Oak Ridge Technical Center III Office L(10),YM1%(4.5),O(.5)
- ------------------------------------------------------------------------------------------------------------------------------------
122 215 Coles Street Industrial YM1%(9.75),O(.25)
123 Westpark Walk Retail - Unanchored L(4),4(3),2(1),1(1.5),O(.5)
124 Albertson's, Inc. - Pharr-McAllen Retail - CTL L(8),YM1%(11.833)
125 The 535 Plaza Retail - Unanchored L(1),YM1%(5.5),O(.5)
126 Vanguard Distribution Building Industrial/Retail L(5),YM1%(4.5),O(.5) or DEF
- ------------------------------------------------------------------------------------------------------------------------------------
127 Saratoga Holiday Inn Hospitality L(7),YM1%(2.75),O(.25)
128 Courtyard Sarasota Hospitality L(4),YM1%(5.75),O(.25)
129 Barnes & Noble, Inc. - Rockleigh Mixed Use - CTL L(8),YM1%(16.75),O(.25)
130 Best Western Pensacola Hospitality L(0),YM1%(15),O(8)
131 Royal Garden Apartments Multifamily L(4),YM1%(3),3(1),2(1),1(.5),O(.5)
- ------------------------------------------------------------------------------------------------------------------------------------
132 CVS Plaza Retail - Anchored L(4),YM1%(5.75),O(.25)
133 Gainesville Courtyard by Marriott Hospitality L(4),YM1%(5.75),O(.25)
134 The Shores Apartments Multifamily L(4),YM1%(5.5),O(.5) or DEF
135 Williamsburg Villas Assisted Living L(3),5(2),3(2),1(2),O(1)
136 Dayton's Bluff Community Care Center Skilled Nursing L(4),YM1%(5.5),O(.5)
- ------------------------------------------------------------------------------------------------------------------------------------
137 Kings Plaza Shopping Center Retail - Anchored L(4),YM1%(5.5),O(.5) or DEF
138 Circuit City - Cincinnati Retail - CTL L(8),YM1%(13.5),O(.5)
139 Circuit City - Wilkes Barre Retail - CTL L(8),YM1%(13.5),O(.5)
140 College Village Shopping Center Retail - Unanchored L(4),YM1%(5.5),O(.5)
141 Berwyn House Multifamily L(4),YM1%(2.5),O(.5)
- ------------------------------------------------------------------------------------------------------------------------------------
142 Shawnee Village Multifamily L(3),YM1%(1),1(5.5),O(.5)
143 Sierra Vista Apartments Multifamily L(4),YM1%(4),YM2%(1),O(1)
144 Oak Ridge Technical Center IV Office L(10),YM1%(4.5),O(.5)
145 Cedars Executive Center Office L(4),YM1%(5.5),O(.5) or DEF
146 Midwest Warehouse Industrial L(5),YM1%(1.583),O(.5) or DEF
- ------------------------------------------------------------------------------------------------------------------------------------
147 Southington Queen Plaza Retail - Anchored L(3),YM1%(6.5),O(.5)
148 Best Western - Mystic Hospitality L(3),YM1%(18.75),O(.25)
149 Plaza 50 Shopping Center Retail - Anchored L(4),YM1%(5.75),O(.25)
150 Wendover Plaza Shopping Center Retail - Anchored L(4),YM1%(5.75),O(.25)
151 University Roost Apartments Multifamily L(4),YM1%(5.5),O(.5)
- ------------------------------------------------------------------------------------------------------------------------------------
152 Olympic Ridge Apartments Multifamily L(4),YM1%(2.5),O(.5)
153 Mountain Creek Park Retail - Anchored L(4),YM1%(15.5),O(.5)
154 2600 Post Road Retail - Unanchored L(4),YM1%(5.5),O(.5) or DEF
155 Westgate Plaza Retail - Anchored L(5),YM1%(4.5),O(.5) or DEF
156 Country Place II Multifamily L(4),YM1%(5.5),O(.5)
- ------------------------------------------------------------------------------------------------------------------------------------
157 Circuit City - Florence Retail - CTL L(8),YM1%(13.5),O(.5)
158 Eagle Crest Apartments Multifamily L(4),YM1%(2.5),O(.5) or DEF
159 Edgewater Trace Multifamily L(4),YM1%(5.75),O(.25)
160 Lafayette Green Apartments Multifamily L(4),YM1%(5.5),O(.5)
161 Zinfandel Ranch Apartments Multifamily L(3),YM1%(6.5),O(.5)
- ------------------------------------------------------------------------------------------------------------------------------------
162 Cove Village Townhouses Multifamily L(5),YM1%(4.5),O(.5)
163 Mobile Residence Inn Hospitality L(4),YM1%(5.75),O(.25)
164 Village Shopping Center Retail - Anchored L(4),YM1%(5.75),O(.25)
165 Thompson Creek Shopping Center Retail - Unanchored L(4),YM1%(5.5),O(.5) or DEF
166 Bally Total Fitness - Cincinnati Health & Fitness - CTL L(4),YM1%(7.083),O(.5)
- ------------------------------------------------------------------------------------------------------------------------------------
167 Watchung Commons Retail - Unanchored L(5),YM1%(5),3(1),2(1),1(2),O(1)
168 Giant Eagle Plaza Retail - Anchored L(4),YM1%(5),O(1)
169 Courtyard by Marriott - Mobile Hospitality L(4),YM1%(5.75),O(.25)
170 National Hills Shopping Center Retail - Anchored L(3),YM1%(6.5),O(.5) or DEF
171 International Outlet Center Retail - Unanchored L(3),YM1%(6.5),O(.5)
- ------------------------------------------------------------------------------------------------------------------------------------
172 Wymberly Pointe Apartments Multifamily L(4),YM1%(5.5),O(.5) or DEF
173 Indian Run Multifamily L(4),YM1%(4),O(2)
174 Oak Creek Apartments Multifamily L(2),YM1%(3),5(1),4(1),3(1),2(1),1(.5),O(.5)
175 South Coast Center Retail - Anchored L(1),YM1%(8.5),O(.5)
176 The Hampton Inn Hospitality L(4),YM1%(5.5),O(.5)
- ------------------------------------------------------------------------------------------------------------------------------------
177 Best Western Airport East Hospitality L(5),5(1),4(1),3(1),2(1),1(.5),O(.5)
178 Evergreen Office Center Office L(4),YM1%(5.5),O(.5)
179 Oak Ridge Technical Center VI Office L(10),YM1%(4.5),O(.5)
180 Auburn Chase Apartments Multifamily L(2),YM1%(4.5),O(.5) or DEF
181 Foxwood I & II Apartments Multifamily L(2),YM1%(4.5),O(.5) or DEF
- ------------------------------------------------------------------------------------------------------------------------------------
182 Radisson Suite Hotel Hospitality L(4),YM1%(10.75),O(.25)
183 Hunters Glen Multifamily L(2),YM1%(3),5(1),4(1),3(1),2(1),1(.5),O(.5)
184 Sunset International Office L(4),YM1%(5.5),O(.5) or DEF
185 Bally Total Fitness - Greenwood Health & Fitness - CTL L(4),YM1%(7.25),O(.25)
186 Fort Myers Residence Inn by Marriott Hospitality L(4),YM1%(5.75),O(.25)
- ------------------------------------------------------------------------------------------------------------------------------------
<PAGE>
<CAPTION>
Control Annual Net Appraised
No. Property Name Debt Service Cash Flow DSCR Value
====================================================================================================================================
<S> <C> <C> <C> <C> <C>
112 Forest Brook Apartments $546,338 $ 704,096 1.29x $ 7,525,000
113 Holiday Inn-Oceanfront 559,345 1,400,941 2.50 16,000,000
114 Nob Hill Apartments - Birmingham 476,029 599,707 1.26 7,000,000
115 Carriage Way Shopping Center 506,557 636,235 1.26 8,000,000
116 The Benchmark 531,526 749,090 1.41 8,800,000
- ------------------------------------------------------------------------------------------------------------------------------------
117 Bally Total Fitness - Bloomington 721,238 865,485 1.20 7,250,000
118 Hampton Inn - Daytona 501,855 741,144 1.48 7,440,000
119 The Bradley Building 479,551 626,147 1.31 7,220,000
120 Lincoln Plaza 528,078 739,179 1.40 7,770,000
121 Oak Ridge Technical Center III 481,530 586,171 1.22 6,700,000
- ------------------------------------------------------------------------------------------------------------------------------------
122 215 Coles Street 496,724 672,055 1.35 7,790,000
123 Westpark Walk 511,444 679,806 1.33 7,600,000
124 Albertson's, Inc. - Pharr-McAllen 455,947 457,315 1.00 5,400,000
125 The 535 Plaza 497,500 711,597 1.43 7,500,000
126 Vanguard Distribution Building 448,384 630,511 1.41 6,800,000
- ------------------------------------------------------------------------------------------------------------------------------------
127 Saratoga Holiday Inn 463,090 648,346 1.40 8,880,000
128 Courtyard Sarasota 462,175 671,488 1.45 6,900,000
129 Barnes & Noble, Inc. - Rockleigh 473,070 699,930 1.48 6,150,000
130 Best Western Pensacola 525,230 835,160 1.59 8,750,000
131 Royal Garden Apartments 451,605 563,572 1.25 6,250,000
- ------------------------------------------------------------------------------------------------------------------------------------
132 CVS Plaza 451,897 565,917 1.25 6,300,000
133 Gainesville Courtyard by Marriott 443,607 645,742 1.46 6,860,000
134 The Shores Apartments 445,097 623,781 1.40 6,275,000
135 Williamsburg Villas 432,245 573,539 1.33 6,775,000
136 Dayton's Bluff Community Care Center 482,194 702,712 1.46 6,600,000
- ------------------------------------------------------------------------------------------------------------------------------------
137 Kings Plaza Shopping Center 463,877 584,346 1.26 6,400,000
138 Circuit City - Cincinnati 481,440 481,440 1.00 5,190,000
139 Circuit City - Wilkes Barre 481,440 481,440 1.00 5,250,000
140 College Village Shopping Center 427,421 590,787 1.38 6,400,000
141 Berwyn House 426,220 582,470 1.37 6,550,000
- ------------------------------------------------------------------------------------------------------------------------------------
142 Shawnee Village 416,261 576,543 1.39 6,450,000
143 Sierra Vista Apartments 431,030 529,954 1.23 6,200,000
144 Oak Ridge Technical Center IV 431,418 549,776 1.27 6,000,000
145 Cedars Executive Center 484,210 656,269 1.36 7,300,000
146 Midwest Warehouse 518,328 706,092 1.36 6,800,000
- ------------------------------------------------------------------------------------------------------------------------------------
147 Southington Queen Plaza 406,398 521,943 1.28 6,700,000
148 Best Western - Mystic 462,057 677,401 1.47 6,690,000
149 Plaza 50 Shopping Center 421,482 540,910 1.28 6,400,000
150 Wendover Plaza Shopping Center 405,038 510,086 1.26 6,000,000
151 University Roost Apartments 387,858 513,285 1.32 5,800,000
- ------------------------------------------------------------------------------------------------------------------------------------
152 Olympic Ridge Apartments 422,108 509,911 1.21 5,945,000
153 Mountain Creek Park 419,440 532,390 1.27 6,100,000
154 2600 Post Road 400,893 534,677 1.33 6,100,000
155 Westgate Plaza 405,304 500,394 1.23 6,050,000
156 Country Place II 393,538 578,537 1.47 6,000,000
- ------------------------------------------------------------------------------------------------------------------------------------
157 Circuit City - Florence 451,350 451,350 1.00 4,870,000
158 Eagle Crest Apartments 397,537 646,099 1.63 5,900,000
159 Edgewater Trace 369,939 512,484 1.39 5,650,000
160 Lafayette Green Apartments 391,086 476,919 1.22 5,610,000
161 Zinfandel Ranch Apartments 401,927 564,258 1.40 5,650,000
- ------------------------------------------------------------------------------------------------------------------------------------
162 Cove Village Townhouses 394,452 607,362 1.54 5,900,000
163 Mobile Residence Inn 413,718 587,378 1.42 6,300,000
164 Village Shopping Center 413,093 519,335 1.26 5,550,000
165 Thompson Creek Shopping Center 389,595 529,836 1.36 5,800,000
166 Bally Total Fitness - Cincinnati 571,842 686,211 1.20 5,750,000
- ------------------------------------------------------------------------------------------------------------------------------------
167 Watchung Commons 377,364 466,537 1.24 6,175,000
168 Giant Eagle Plaza 365,222 507,747 1.39 6,400,000
169 Courtyard by Marriott - Mobile 437,959 613,129 1.40 5,850,000
170 National Hills Shopping Center 378,305 502,452 1.33 5,490,000
171 International Outlet Center 403,687 546,089 1.35 5,650,000
- ------------------------------------------------------------------------------------------------------------------------------------
172 Wymberly Pointe Apartments 392,339 477,336 1.22 5,150,000
173 Indian Run 363,937 473,626 1.30 5,200,000
174 Oak Creek Apartments 362,973 514,473 1.42 5,500,000
175 South Coast Center 366,365 471,233 1.29 5,500,000
176 The Hampton Inn 385,216 632,200 1.64 6,400,000
- ------------------------------------------------------------------------------------------------------------------------------------
177 Best Western Airport East 442,732 659,707 1.49 8,800,000
178 Evergreen Office Center 393,585 498,176 1.27 6,000,000
179 Oak Ridge Technical Center VI 357,617 479,175 1.34 5,000,000
180 Auburn Chase Apartments 345,163 415,454 1.20 4,900,000
181 Foxwood I & II Apartments 345,163 413,195 1.20 4,900,000
- ------------------------------------------------------------------------------------------------------------------------------------
182 Radisson Suite Hotel 372,912 523,749 1.40 5,600,000
183 Hunters Glen 346,196 447,762 1.29 4,850,000
184 Sunset International 362,466 560,897 1.55 5,400,000
185 Bally Total Fitness - Greenwood 512,527 615,032 1.20 5,200,000
186 Fort Myers Residence Inn by Marriott 351,320 491,898 1.40 6,050,000
- ------------------------------------------------------------------------------------------------------------------------------------
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
Loan per
Cut-off Scheduled Sq Ft, Unit,
Control Appraisal Date Maturity Year Year Bed, Pad
No. Property Name Year LTV Date LTV Built Renovated or Room
====================================================================================================================================
112 Forest Brook Apartments 1997 76.2% 63.5% 1971 262 Units
113 Holiday Inn-Oceanfront 1997 34.9 31.3 1978,85 296 Rooms
114 Nob Hill Apartments - Birmingham 1997 78.5 70.0 1972 232 Units
115 Carriage Way Shopping Center 1997 68.6 59.8 1990 64,574 Sq Feet
116 The Benchmark 1997 62.4 57.2 1966 1997 109,684 Sq Feet
- ------------------------------------------------------------------------------------------------------------------------------------
117 Bally Total Fitness - Bloomington 1997 74.7 - 1989 43,000 Sq Feet
118 Hampton Inn - Daytona 1997 72.6 59.9 1985 1993 121 Rooms
119 The Bradley Building 1997 74.7 70.1 1884 1985 120,371 Sq Feet
120 Lincoln Plaza 1997 68.0 56.3 1969 253,403 Sq Feet
121 Oak Ridge Technical Center III 1997 78.8 52.0 1992 65,000 Sq Feet
- ------------------------------------------------------------------------------------------------------------------------------------
122 215 Coles Street 1997 67.4 55.9 1927 1992 787,369 Sq Feet
123 Westpark Walk 1997 68.3 60.6 1986 86,655 Sq Feet
124 Albertson's, Inc. - Pharr-McAllen 1997 95.5 35.2 1997 55,513 Sq Feet
125 The 535 Plaza 1997 68.1 64.0 1990 30,730 Sq Feet
126 Vanguard Distribution Building 1997 75.0 64.9 1966 1988 175,600 Sq Feet
- ------------------------------------------------------------------------------------------------------------------------------------
127 Saratoga Holiday Inn 1997 56.3 46.4 1964 1996 150 Rooms
128 Courtyard Sarasota 1997 72.5 59.7 1995 81 Rooms
129 Barnes & Noble, Inc. - Rockleigh 1997 81.1 - 1973 1987 75,750 Sq Feet
130 Best Western Pensacola 1997 56.9 - 1991,93 1995 123 Rooms
131 Royal Garden Apartments 1996 77.5 69.0 1970 127 Units
- ------------------------------------------------------------------------------------------------------------------------------------
132 CVS Plaza 1997 76.7 69.7 1996 22,632 Sq Feet
133 Gainesville Courtyard by Marriott 1997 69.9 57.6 1995 81 Rooms
134 The Shores Apartments 1996 76.5 68.0 1976 1990 236 Units
135 Williamsburg Villas 1997 70.8 61.2 1990,95 96 Beds
136 Dayton's Bluff Community Care Center 1997 72.6 61.6 1960-70 204 Beds
- ------------------------------------------------------------------------------------------------------------------------------------
137 Kings Plaza Shopping Center 1997 74.8 67.1 1970 1994 169,234 Sq Feet
138 Circuit City - Cincinnati 1996 92.2 - 1995 33,343 Sq Feet
139 Circuit City - Wilkes Barre 1996 91.0 - 1996 29,660 Sq Feet
140 College Village Shopping Center 1997 74.2 66.7 1986 53,588 Sq Feet
141 Berwyn House 1997 72.4 67.2 1965 1996 132 Units
- ------------------------------------------------------------------------------------------------------------------------------------
142 Shawnee Village 1997 73.5 65.8 1978 160 Units
143 Sierra Vista Apartments 1997 76.5 69.0 1980 239 Units
144 Oak Ridge Technical Center IV 1997 78.9 52.1 1992-93 60,000 Sq Feet
145 Cedars Executive Center 1997 64.8 54.0 1974 117,782 Sq Feet
146 Midwest Warehouse 1997 69.1 57.6 1973 160,318 Sq Feet
- ------------------------------------------------------------------------------------------------------------------------------------
147 Southington Queen Plaza 1997 70.0 62.4 1969 160,711 Sq Feet
148 Best Western - Mystic 1997 70.0 4.0 1973 1994 150 Rooms
149 Plaza 50 Shopping Center 1997 71.9 57.9 1973 1986 120,534 Sq Feet
150 Wendover Plaza Shopping Center 1997 76.6 68.6 1979 1985 77,589 Sq Feet
151 University Roost Apartments 1997 79.3 70.1 1982 264 Units
- ------------------------------------------------------------------------------------------------------------------------------------
152 Olympic Ridge Apartments 1997 76.4 71.4 1980 168 Units
153 Mountain Creek Park 1997 74.4 46.2 1996 66,925 Sq Feet
154 2600 Post Road 1997 73.8 66.3 1971 1994-97 39,029 Sq Feet
155 Westgate Plaza 1997 74.3 66.9 1987 157,151 Sq Feet
156 Country Place II 1997 74.8 64.2 1979 120 Units
- ------------------------------------------------------------------------------------------------------------------------------------
157 Circuit City - Florence 1996 92.1 - 1996 33,090 Sq Feet
158 Eagle Crest Apartments 1997 75.7 67.1 1970 280 Units
159 Edgewater Trace 1997 79.0 69.6 1969 1995 160 Units
160 Lafayette Green Apartments 1997 79.2 70.9 1979 240 Units
161 Zinfandel Ranch Apartments 1997 78.6 70.9 1987 174 Units
- ------------------------------------------------------------------------------------------------------------------------------------
162 Cove Village Townhouses 1997 75.0 67.3 1964 299 Units
163 Mobile Residence Inn 1997 70.0 57.9 1996 66 Rooms
164 Village Shopping Center 1997 79.2 59.6 1987 118,822 Sq Feet
165 Thompson Creek Shopping Center 1997 74.9 67.3 1988 78,485 Sq Feet
166 Bally Total Fitness - Cincinnati 1997 75.6 - 1989 36,300 Sq Feet
- ------------------------------------------------------------------------------------------------------------------------------------
167 Watchung Commons 1997 70.0 52.8 1991 27,698 Sq Feet
168 Giant Eagle Plaza 1997 67.2 59.5 1987 1996 85,861 Sq Feet
169 Courtyard by Marriott - Mobile 1997 73.3 62.6 1994 78 Rooms
170 National Hills Shopping Center 1997 74.6 67.5 1961,73 1995-96 181,289 Sq Feet
171 International Outlet Center 1996 72.4 65.1 1985 33,025 Sq Feet
- ------------------------------------------------------------------------------------------------------------------------------------
172 Wymberly Pointe Apartments 1996 79.3 71.1 1983 1994 208 Units
173 Indian Run 1997 78.2 70.3 1973 160 Units
174 Oak Creek Apartments 1997 72.7 67.4 1972 216 Units
175 South Coast Center 1997 72.7 63.1 1984,85,89 81,326 Sq Feet
176 The Hampton Inn 1997 62.4 52.2 1989 125 Rooms
- ------------------------------------------------------------------------------------------------------------------------------------
177 Best Western Airport East 1997 45.3 33.5 1974 1994,95 184 Rooms
178 Evergreen Office Center 1997 66.3 59.7 1981 54,152 Sq Feet
179 Oak Ridge Technical Center VI 1997 78.4 51.8 1993 54,365 Sq Feet
180 Auburn Chase Apartments 1997 79.6 74.0 1974 272 Units
181 Foxwood I & II Apartments 1997 79.6 74.0 1983 184 Units
- ------------------------------------------------------------------------------------------------------------------------------------
182 Radisson Suite Hotel 1997 69.6 47.3 1986 1995 174 Rooms
183 Hunters Glen 1997 80.0 72.9 1985 152 Units
184 Sunset International 1997 71.1 63.4 1982 1997 58,174 Sq Feet
185 Bally Total Fitness - Greenwood 1997 73.4 - 1989 36,000 Sq Feet
186 Fort Myers Residence Inn by Marriott 1997 62.8 51.8 1995 78 Rooms
- ------------------------------------------------------------------------------------------------------------------------------------
<PAGE>
<CAPTION>
Sq Ft, Unit,
Control Bed, Pad Occupancy Rent Roll Underwriting
No. Property Name or Room Percentage Date Reserves
==================================================================================================================================
<S> <C> <C> <C> <C> <C>
112 Forest Brook Apartments 21,946.56 93.5 08/12/97 $300.00 Unit
113 Holiday Inn-Oceanfront 18,918.92 NAP NAP 4% of gross revenue Room
114 Nob Hill Apartments - Birmingham 23,706.90 99.0 08/07/97 $203.00 Unit
115 Carriage Way Shopping Center 85.17 100.0 07/01/97 $0.16 Sq Foot
116 The Benchmark 50.14 89.6 05/01/97 $0.15 Sq Foot
- ------------------------------------------------------------------------------------------------------------------------------------
117 Bally Total Fitness - Bloomington 127.25 100.0 10/31/97 $0.15 Sq Foot
118 Hampton Inn - Daytona 44,628.10 NAP NAP 4% of gross revenue Room
119 The Bradley Building 44.86 100.0 06/30/97 $0.28 Sq Foot
120 Lincoln Plaza 20.92 99.0 08/01/97 $0.15 Sq Foot
121 Oak Ridge Technical Center III 81.31 100.0 06/01/97 $0.19 Sq Foot
- ------------------------------------------------------------------------------------------------------------------------------------
122 215 Coles Street 6.67 100.0 10/01/97 $0.10 Sq Foot
123 Westpark Walk 60.01 93.8 07/01/97 $0.25 Sq Foot
124 Albertson's, Inc. - Pharr-McAllen 92.92 100.0 10/31/97 $0.30 Sq Foot
125 The 535 Plaza 166.78 100.0 02/28/97 $0.16 Sq Foot
126 Vanguard Distribution Building 29.04 100.0 09/26/97 $0.19 Sq Foot
- ------------------------------------------------------------------------------------------------------------------------------------
127 Saratoga Holiday Inn 33,333.33 NAP NAP 4% of gross revenue Room
128 Courtyard Sarasota 61,765.43 NAP NAP 4% of gross revenue Room
129 Barnes & Noble, Inc. - Rockleigh 66.01 100.0 10/31/97 $0.00 Sq Foot
130 Best Western Pensacola 40,650.41 NAP NAP 4% of gross revenue Room
131 Royal Garden Apartments 38,291.34 98.4 08/29/97 $292.14 Unit
- ------------------------------------------------------------------------------------------------------------------------------------
132 CVS Plaza 213.93 100.0 05/01/97 $0.05 Sq Foot
133 Gainesville Courtyard by Marriott 59,283.95 NAP NAP 4% of gross revenue Room
134 The Shores Apartments 20,402.54 95.8 04/24/97 $308.13 Unit
135 Williamsburg Villas 50,000.00 97.0 09/04/97 $200.00 Bed
136 Dayton's Bluff Community Care Center 23,529.41 85.8 04/04/97 $246.69 Bed
- ------------------------------------------------------------------------------------------------------------------------------------
137 Kings Plaza Shopping Center 28.36 99.2 03/05/97 $0.17 Sq Foot
138 Circuit City - Cincinnati 147.06 100.0 10/31/97 $0.00 Sq Foot
139 Circuit City - Wilkes Barre 165.32 100.0 10/31/97 $0.00 Sq Foot
140 College Village Shopping Center 88.64 99.9 08/01/97 $0.13 Sq Foot
141 Berwyn House 35,984.85 94.0 06/15/97 $268.43 Unit
- ------------------------------------------------------------------------------------------------------------------------------------
142 Shawnee Village 29,687.50 96.9 09/24/97 $232.00 Unit
143 Sierra Vista Apartments 19,874.48 82.4 07/25/97 $249.55 Unit
144 Oak Ridge Technical Center IV 78.92 100.0 06/01/97 $0.15 Sq Foot
145 Cedars Executive Center 40.33 98.1 04/01/97 $0.34 Sq Foot
146 Midwest Warehouse 29.63 91.0 - $0.24 Sq Foot
- ------------------------------------------------------------------------------------------------------------------------------------
147 Southington Queen Plaza 29.25 89.8 07/23/97 $0.15 Sq Foot
148 Best Western - Mystic 31,220.00 NAP NAP 4% of gross revenue Room
149 Plaza 50 Shopping Center 38.16 94.6 10/03/97 $0.17 Sq Foot
150 Wendover Plaza Shopping Center 59.29 97.0 06/01/97 $0.24 Sq Foot
151 University Roost Apartments 17,424.24 97.0 07/01/97 $225.00 Unit
- ------------------------------------------------------------------------------------------------------------------------------------
152 Olympic Ridge Apartments 27,142.86 90.0 02/20/97 $223.00 Unit
153 Mountain Creek Park 67.99 100.0 04/03/97 $0.05 Sq Foot
154 2600 Post Road 115.56 92.9 06/11/97 $0.12 Sq Foot
155 Westgate Plaza 28.63 94.9 07/01/97 $0.16 Sq Foot
156 Country Place II 37,500.00 97.5 07/24/97 $288.00 Unit
- ------------------------------------------------------------------------------------------------------------------------------------
157 Circuit City - Florence 138.92 100.0 10/31/97 $0.00 Sq Foot
158 Eagle Crest Apartments 15,982.14 92.9 07/01/97 $237.00 Unit
159 Edgewater Trace 27,896.88 97.5 08/31/97 $242.00 Unit
160 Lafayette Green Apartments 18,541.67 96.3 05/14/97 $250.00 Unit
161 Zinfandel Ranch Apartments 25,574.71 94.8 05/16/97 $200.00 Unit
- ------------------------------------------------------------------------------------------------------------------------------------
162 Cove Village Townhouses 14,799.33 92.4 07/31/97 $225.00 Unit
163 Mobile Residence Inn 66,818.18 NAP NAP 4% of gross revenue Room
164 Village Shopping Center 37.03 100.0 08/01/97 $0.12 Sq Foot
165 Thompson Creek Shopping Center 55.42 83.0 07/24/97 $0.28 Sq Foot
166 Bally Total Fitness - Cincinnati 120.34 100.0 10/31/97 $0.15 Sq Foot
- ------------------------------------------------------------------------------------------------------------------------------------
167 Watchung Commons 156.08 100.0 09/01/97 $0.07 Sq Foot
168 Giant Eagle Plaza 50.08 100.0 10/01/97 $0.10 Sq Foot
169 Courtyard by Marriott - Mobile 55,192.31 NAP NAP 4% of gross revenue Room
170 National Hills Shopping Center 22.62 92.0 04/14/97 $0.30 Sq Foot
171 International Outlet Center 124.15 100.0 02/28/97 $0.21 Sq Foot
- ------------------------------------------------------------------------------------------------------------------------------------
172 Wymberly Pointe Apartments 19,711.54 95.7 06/30/97 $238.74 Unit
173 Indian Run 25,468.75 93.8 06/01/97 $250.00 Unit
174 Oak Creek Apartments 18,518.52 92.0 05/16/97 $236.00 Unit
175 South Coast Center 49.18 95.1 08/06/97 $0.14 Sq Foot
176 The Hampton Inn 32,000.00 NAP NAP 4% of gross revenue Room
- ------------------------------------------------------------------------------------------------------------------------------------
177 Best Western Airport East 21,739.13 NAP NAP 4% of gross revenue Room
178 Evergreen Office Center 73.68 94.3 06/01/97 $0.15 Sq Foot
179 Oak Ridge Technical Center VI 72.20 100.0 06/01/97 $0.15 Sq Foot
180 Auburn Chase Apartments 14,411.76 83.8 07/07/97 $209.10 Unit
181 Foxwood I & II Apartments 21,304.35 95.7 07/01/97 $285.93 Unit
- ------------------------------------------------------------------------------------------------------------------------------------
182 Radisson Suite Hotel 22,413.79 NAP NAP 4% of gross revenue Room
183 Hunters Glen 25,526.32 94.7 06/05/97 $175.00 Unit
184 Sunset International 66.18 100.0 05/05/97 $0.32 Sq Foot
185 Bally Total Fitness - Greenwood 107.15 100.0 10/31/97 $0.15 Sq Foot
186 Fort Myers Residence Inn by Marriott 48,756.41 NAP NAP 4% of gross revenue Room
- ------------------------------------------------------------------------------------------------------------------------------------
<PAGE>
<CAPTION>
Largest Retail Tenant
----------------------------------------------------------
Tenant
Control Area Leased Lease Control
No. Property Name Tenant Name (Sq. Ft.) Exp Date No.
====================================================================================================================================
<S> <C> <C> <C> <C> <C>
112 Forest Brook Apartments 112
113 Holiday Inn-Oceanfront 113
114 Nob Hill Apartments - Birmingham 114
115 Carriage Way Shopping Center Treasure Island 40,000 11/30/10 115
116 The Benchmark 116
- ------------------------------------------------------------------------------------------------------------------------------------
117 Bally Total Fitness - Bloomington 117
118 Hampton Inn - Daytona 118
119 The Bradley Building Liquid Cafe 4,075 07/31/00 119
120 Lincoln Plaza 120
121 Oak Ridge Technical Center III 121
- ------------------------------------------------------------------------------------------------------------------------------------
122 215 Coles Street 122
123 Westpark Walk Carmike Theatres 14,236 08/31/08 123
124 Albertson's, Inc. - Pharr-McAllen Albertson's, Inc. 55,513 10/31/17 124
125 The 535 Plaza East Coast Impex, Inc. 8,583 03/31/17 125
126 Vanguard Distribution Building 126
- ------------------------------------------------------------------------------------------------------------------------------------
127 Saratoga Holiday Inn 127
128 Courtyard Sarasota 128
129 Barnes & Noble, Inc. - Rockleigh Barnes & Noble, Inc. 75,750 07/31/23 129
130 Best Western Pensacola 130
131 Royal Garden Apartments 131
- ------------------------------------------------------------------------------------------------------------------------------------
132 CVS Plaza CVS Drugs 10,000 01/31/12 132
133 Gainesville Courtyard by Marriott 133
134 The Shores Apartments 134
135 Williamsburg Villas 135
136 Dayton's Bluff Community Care Center 136
- ------------------------------------------------------------------------------------------------------------------------------------
137 Kings Plaza Shopping Center Ames 71,501 02/28/11 137
138 Circuit City - Cincinnati Circuit City 33,343 05/31/18 138
139 Circuit City - Wilkes Barre Circuit City 29,660 04/30/18 139
140 College Village Shopping Center Flack Decorating 5,730 03/01/98 140
141 Berwyn House 141
- ------------------------------------------------------------------------------------------------------------------------------------
142 Shawnee Village 142
143 Sierra Vista Apartments 143
144 Oak Ridge Technical Center IV 144
145 Cedars Executive Center 145
146 Midwest Warehouse 146
- ------------------------------------------------------------------------------------------------------------------------------------
147 Southington Queen Plaza Ames 81,550 01/31/00 147
148 Best Western - Mystic 148
149 Plaza 50 Shopping Center Scolari's Market 40,420 12/01/09 149
150 Wendover Plaza Shopping Center Food Lion 29,000 11/30/14 150
151 University Roost Apartments 151
- ------------------------------------------------------------------------------------------------------------------------------------
152 Olympic Ridge Apartments 152
153 Mountain Creek Park Sports Authority 43,393 05/31/16 153
154 2600 Post Road Bridgeport Hospital 11,785 06/30/06 154
155 Westgate Plaza K-Mart 86,479 08/13/13 155
156 Country Place II 156
- ------------------------------------------------------------------------------------------------------------------------------------
157 Circuit City - Florence Circuit City 33,090 05/31/18 157
158 Eagle Crest Apartments 158
159 Edgewater Trace 159
160 Lafayette Green Apartments 160
161 Zinfandel Ranch Apartments 161
- ------------------------------------------------------------------------------------------------------------------------------------
162 Cove Village Townhouses 162
163 Mobile Residence Inn 163
164 Village Shopping Center Roses 45,495 08/01/07 164
165 Thompson Creek Shopping Center Ritz Cameras/Boaters World 6,600 03/31/98 165
166 Bally Total Fitness - Cincinnati 166
- ------------------------------------------------------------------------------------------------------------------------------------
167 Watchung Commons Annie Sez 14,500 01/31/02 167
168 Giant Eagle Plaza Giant Eagle Supermarket 70,453 10/31/12 168
169 Courtyard by Marriott - Mobile 169
170 National Hills Shopping Center J.B. White 85,000 01/31/01 170
171 International Outlet Center Famous Shoes 8,040 02/15/00 171
- ------------------------------------------------------------------------------------------------------------------------------------
172 Wymberly Pointe Apartments 172
173 Indian Run 173
174 Oak Creek Apartments 174
175 South Coast Center Pay Less Drugs 20,846 06/30/11 175
176 The Hampton Inn 176
- ------------------------------------------------------------------------------------------------------------------------------------
177 Best Western Airport East 177
178 Evergreen Office Center 178
179 Oak Ridge Technical Center VI 179
180 Auburn Chase Apartments 180
181 Foxwood I & II Apartments 181
- ------------------------------------------------------------------------------------------------------------------------------------
182 Radisson Suite Hotel 182
183 Hunters Glen 183
184 Sunset International 184
185 Bally Total Fitness - Greenwood 185
186 Fort Myers Residence Inn by Marriott 186
- ------------------------------------------------------------------------------------------------------------------------------------
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
First Union - Lehman Brothers Commercial Mortgage Trust 1997-C2
Control Zip
No. Property Name Address City State Code
====================================================================================================================================
<S> <C> <C> <C> <C> <C>
187 Moberly Manor Phyllis Drive Bentonville AR 72712
188 Lakeway Plaza I
189 Lakeway Plaza II
188&189 Lakeway Plaza I & II - Property Level 1310 Ranch Road 620 Lakeway TX 78734
- ------------------------------------------------------------------------------------------------------------------------------------
190 Custer Park Shopping Center 2929 Custer Road Plano TX 75075
191 Sovereign 4829 Sheboygan Avene Madison WI 53705
192 Corporate Park at Kendall 12415 SW 136th Avenue Miami FL 33186
193 Canwood Business Park 5126-5137-5142 Clareton Drive Aurora Hills CA 91301
- ------------------------------------------------------------------------------------------------------------------------------------
194 Preston Luther Center 6131 Luther Lane Dallas TX 75225
195 Huntington Circle 409 W. Highway 304 Lewisville TX 75067
196 Bally Total Fitness - Indianapolis 5435 Pike Plaza Dr. Indianapolis IN 46254
197 Planters Walk Shopping Center 6570 Tara Blvd. Jonesboro GA 30236
198 Market Square Shopping Center WS Gray Highway, N of Shurling Drive Macon GA 31298
- ------------------------------------------------------------------------------------------------------------------------------------
199 812 San Antonio Street 812 San Antonio Street Austin TX 78701
200 Colombus West Park Nursing & Rehabilitation Center 1700 Heinzerling Drive Columbus OH 43223
201 Nassau Eden Club Apartments 2100 Sinton, 925-963 Auburnview,
964 Auburnview, 2116-2142 Gilbert Ave. Cincinnati OH 45214
202 Texas Melody 5929-5921 Melody Place Dallas TX 75231
203 Willow Garden Apartments 635 Willow Street Highspire PA 17034
- ------------------------------------------------------------------------------------------------------------------------------------
204 Best Western Crabtree 6619 Glenwood Avenue Raleigh NC 27612
205 3720-3740 Main Street 3720-3740 Main Street Philadelphia PA 19127
206 Two Edison Lakes 4101 Edison Lakes Parkway Mishawaka IN 46545
207 Ocean State Plaza 361 Reservoir Avenue Cranston RI 02910
208 Meadows at Central 2816 Central Drive Bedford TX 76201
- ------------------------------------------------------------------------------------------------------------------------------------
209 Belmont Plaza Retirement Center 1710 Magnolia Boulevard Nashville TN 37219
210 1227 Commonwealth Avenue 1227-1245 Commonwealth Avenue Boston MA 02165
211 Loehmann's Plaza 2701 North Federal Hwy. Fort Lauderdale FL 33306
212 Hopkins Tech Center 1600 South Second Street Hopkins MN 55343
213 Mariner's Point 15922 Pacific Coast Highway Huntington Beach CA 92649
- ------------------------------------------------------------------------------------------------------------------------------------
214 4401 Barclay Downs 4401 Barclay Downs Drive Charlotte NC 28209
215 Lake Hickory Plaza Shopping Center 1366 Highway 321 North Hickory NC 28601
216 15625 Kendall Drive 15625 Kendall Drive Kendall FL 33193
217 Holiday Inn - Dalton 515 Holiday Drive Dalton GA 30720
218 Chase Ridge 8050 103rd Street Jacksonville FL 32299
- ------------------------------------------------------------------------------------------------------------------------------------
219 Wymberly Crossing Apartments 3001 South Carrier Parkway Grand Prairie TX 75052
220 Harwood Village North 601-735 Harwood Rd. & 2908-2928 Brown Trail Bedford TX 76021
221 Town & Country Villas 3662-3798 Mill Lake Circle Greenacres City FL 33463
222 The Shops at Washington Point SWC of 120th Avenue & Washington St Northglenn CO 80233
223 Danville Plaza 2855 Riverside Drive Danville VA 24540
- ------------------------------------------------------------------------------------------------------------------------------------
224 Tarmac-Sentara Building 1151 Azalea Garden Road Norfolk VA 23502
225 Four Seasons Apartments 4443 Ocean Drive Corpus Christi TX 78412
226 Countrywood East 5700 Mack Road Sacramento CA 95823
227 Sierra Vista Business Park 100-140 Chaparral Court Anaheim CA 92808
228 Walgreen Company - San Francisco 42nd Avenue and Point Lobos Avenue San Francisco CA 94121
- ------------------------------------------------------------------------------------------------------------------------------------
229 Misty Ridge Apartments 301 West Hawkins Parkway Longview TX 75605
230 Woodward Bluffs Mobile Home Park 9360 North Blackstone Fresno CA 93720
231 Mallards Landing Apartments 3260 Justina Road Jacksonville FL 32277
232 Huntington Oaks Plaza Fred George Road at US Highway 27 Tallahassee FL 32303
233 Colony Apartments 300 Champions Drive Lufkin TX 75901
- ------------------------------------------------------------------------------------------------------------------------------------
234 Essex Shopping Center 435 Hialeah Drive Hialeah FL 33010
235 3400 West 86th Street 3400 West 86th Street Indianapolis IN 46268
236 Oak Ridge Technical Center II 1093 Commerce Park Drive Oak Ridge TN 37830
237 CH2M Hill 2567 Fairlane Drive Montgomery AL 36116
238 Best Western - Keene 401 Winchester Street Keene NH 03431
- ------------------------------------------------------------------------------------------------------------------------------------
239 Marriott Fairfield Inn 2437 South Wildcat Way Wood Cross UT 84011
240 Tysons Plaza Retail Center 8032 Leesburg Pike Tysons Corner VA 22182
241 Holiday Inn College Station 1503 Texas Avenue College Station TX 77840
242 Circuit City - Muncy Lycoming Mall Ring Rd. Muncy PA 17756
243 Porterwood Apartments 24270 FM 1314 Porter TX 77365
- ------------------------------------------------------------------------------------------------------------------------------------
244 Designer Shoe Warehouse Northwest Corner Yosemite and Chester Street Littleton CO 80124
245 Eastgate Shopping Center 578-680 East Boise Avenue Boise ID 83701
246 8180 NW 36th Street 8180 NW 36th Street Miami FL 33166
247 3300 Holcomb Bridge Road 3300 Holcomb Bridge Road Norcross GA 30092
248 84 Business Park 84 Business Park Drive Armonk NY 10504
- ------------------------------------------------------------------------------------------------------------------------------------
249 Apple Creek 9905 Locust Street Kansas City MO 64131
250 Day Hill Village Shoppes 555 Day Hill Road Windsor CT 06095
251 Cedar Pointe Apartments 7610 Fallbrook Drive Houston TX 77086
252 Lockworks Square Shopping Center 1208-1236 Main St. Branford CT 06405
253 Coliseum Self Storage 5200 Coliseum Way Oakland CA 94601
- ------------------------------------------------------------------------------------------------------------------------------------
254 Mission Center 4460 Lincoln Avenue Cypress CA 90630
255 Ramada Inn - Bedford 340 Great Road Bedford MA 01730
256 Clearlake Shopping Center 1068 Clearlake Boulevard Cocoa FL 32922
257 Westgate Hills 3175 Robinson Road Jackson MS 39209
258 Wheaton Square Apartments 10866 Bucknell Drive Wheaton MD 20902
- ------------------------------------------------------------------------------------------------------------------------------------
<CAPTION>
Crossed Collateralized
Control Loans Control Original Cut-off Date
No. Property Name Nos. Balance Balance
====================================================================================================================================
<S> <C> <C> <C> <C>
187 Moberly Manor $3,800,000 $3,795,978
188 Lakeway Plaza I 3,350,000 3,342,286
189 Lakeway Plaza II 450,000 449,722
---------- ----------
188&189 Lakeway Plaza I & II - Property Level 3,800,000 3,792,008
- ------------------------------------------------------------------------------------------------------------------------------------
190 Custer Park Shopping Center 3,775,000 3,771,311
191 Sovereign 3,768,000 3,763,729
192 Corporate Park at Kendall 3,720,000 3,718,625
193 Canwood Business Park 3,720,000 3,711,291
- ------------------------------------------------------------------------------------------------------------------------------------
194 Preston Luther Center 3,700,000 3,688,712
195 Huntington Circle 3,670,000 3,668,187
196 Bally Total Fitness - Indianapolis 3,687,350 3,648,000
197 Planters Walk Shopping Center 3,620,000 3,614,084
198 Market Square Shopping Center 3,600,000 3,588,345
- ------------------------------------------------------------------------------------------------------------------------------------
199 812 San Antonio Street 3,600,000 3,588,272
200 Colombus West Park Nursing & Rehabilitation Center 3,600,000 3,584,657
201 Nassau Eden Club Apartments 3,550,000 3,548,384
202 Texas Melody 3,520,000 3,511,325
203 Willow Garden Apartments 3,500,000 3,495,840
-----------------------------------------------------------------------------------------------------------------------------------
204 Best Western Crabtree 3,500,000 3,495,344
205 3720-3740 Main Street 3,500,000 3,486,313
206 Two Edison Lakes 3,450,000 3,445,183
207 Ocean State Plaza 3,400,000 3,398,622
208 Meadows at Central 3,400,000 3,396,659
- ------------------------------------------------------------------------------------------------------------------------------------
209 Belmont Plaza Retirement Center 3,400,000 3,391,662
210 1227 Commonwealth Avenue 3,400,000 3,390,047
211 Loehmann's Plaza 3,400,000 3,384,300
212 Hopkins Tech Center 3,375,000 3,373,768
213 Mariner's Point 3,400,000 3,373,703
- ------------------------------------------------------------------------------------------------------------------------------------
214 4401 Barclay Downs 3,362,000 3,356,836
215 Lake Hickory Plaza Shopping Center 150 3,354,000 3,351,936
216 15625 Kendall Drive 3,300,000 3,297,420
217 Holiday Inn - Dalton 3,300,000 3,290,597
218 Chase Ridge 3,300,000 3,289,627
- ------------------------------------------------------------------------------------------------------------------------------------
219 Wymberly Crossing Apartments 172 3,300,000 3,288,751
220 Harwood Village North 3,300,000 3,281,916
221 Town & Country Villas 3,250,000 3,234,030
222 The Shops at Washington Point 3,250,000 3,230,658
223 Danville Plaza 3,100,000 3,100,000
- ------------------------------------------------------------------------------------------------------------------------------------
224 Tarmac-Sentara Building 3,100,000 3,096,954
225 Four Seasons Apartments 3,100,000 3,096,346
226 Countrywood East 3,075,000 3,070,666
227 Sierra Vista Business Park 3,050,000 3,041,128
228 Walgreen Company - San Francisco 3,026,068 3,019,414
- ------------------------------------------------------------------------------------------------------------------------------------
229 Misty Ridge Apartments 3,000,000 3,000,000
230 Woodward Bluffs Mobile Home Park 3,000,000 2,998,549
231 Mallards Landing Apartments 3,000,000 2,998,544
232 Huntington Oaks Plaza 3,000,000 2,996,822
233 Colony Apartments 2,960,000 2,943,735
- ------------------------------------------------------------------------------------------------------------------------------------
234 Essex Shopping Center 2,935,500 2,929,205
235 3400 West 86th Street 2,925,000 2,919,341
236 Oak Ridge Technical Center II 38,121,144,179,274 2,910,000 2,907,476
237 CH2M Hill 2,850,000 2,850,000
238 Best Western - Keene 148,255 2,848,000 2,848,000
- ------------------------------------------------------------------------------------------------------------------------------------
239 Marriott Fairfield Inn 2,810,000 2,805,319
240 Tysons Plaza Retail Center 2,800,000 2,796,539
241 Holiday Inn College Station 2,800,000 2,792,139
242 Circuit City - Muncy 2,860,347 2,790,528
243 Porterwood Apartments 2,800,000 2,784,614
- ------------------------------------------------------------------------------------------------------------------------------------
244 Designer Shoe Warehouse 2,790,000 2,775,546
245 Eastgate Shopping Center 2,763,000 2,760,569
246 8180 NW 36th Street 2,750,000 2,736,203
247 3300 Holcomb Bridge Road 2,700,000 2,699,026
248 84 Business Park 2,700,000 2,697,652
- ------------------------------------------------------------------------------------------------------------------------------------
249 Apple Creek 2,700,000 2,696,480
250 Day Hill Village Shoppes 2,700,000 2,695,400
251 Cedar Pointe Apartments 2,700,000 2,695,146
252 Lockworks Square Shopping Center 2,700,000 2,694,669
253 Coliseum Self Storage 2,700,000 2,692,537
- ------------------------------------------------------------------------------------------------------------------------------------
254 Mission Center 2,700,000 2,691,259
255 Ramada Inn - Bedford 148,238 2,669,000 2,669,000
256 Clearlake Shopping Center 2,600,000 2,600,000
257 Westgate Hills 2,600,000 2,598,995
258 Wheaton Square Apartments 2,600,000 2,596,570
- ------------------------------------------------------------------------------------------------------------------------------------
<CAPTION>
Cumulative
% of Aggregate % of Initial Interest
Control Cut-off Date Pool Mortgage Administrative Accrual
No. Property Name Balance Balance Rate Cost Rate Method
====================================================================================================================================
<S> <C> <C> <C> <C> <C> <C>
187 Moberly Manor 0.17% 77.17% 7.9600% 0.1625% 30/360
188 Lakeway Plaza I 0.15 77.32 8.8000 0.1025 30/360
189 Lakeway Plaza II 0.02 77.34 8.5200 0.1025 30/360
188&189 Lakeway Plaza I & II - Property Level
- ------------------------------------------------------------------------------------------------------------------------------------
190 Custer Park Shopping Center 0.17 77.51 8.5100 0.1025 Act/360
191 Sovereign 0.17 77.68 7.9700 0.1025 Act/360
192 Corporate Park at Kendall 0.17 77.84 8.5000 0.1025 Act/360
193 Canwood Business Park 0.17 78.01 8.7200 0.1525 30/360
- ------------------------------------------------------------------------------------------------------------------------------------
194 Preston Luther Center 0.16 78.17 8.7100 0.1025 Act/360
195 Huntington Circle 0.16 78.33 7.7300 0.1025 Act/360
196 Bally Total Fitness - Indianapolis 0.16 78.50 10.1250 0.1025 30/360
197 Planters Walk Shopping Center 0.16 78.66 8.6700 0.1025 Act/360
198 Market Square Shopping Center 0.16 78.82 9.1500 0.1025 30/360
- ------------------------------------------------------------------------------------------------------------------------------------
199 812 San Antonio Street 0.16 78.98 9.1200 0.1025 30/360
200 Colombus West Park Nursing & Rehabilitation Center 0.16 79.14 8.6250 0.1025 Act/360
201 Nassau Eden Club Apartments 0.16 79.30 7.9600 0.1825 Act/360
202 Texas Melody 0.16 79.45 8.3500 0.1025 Act/360
203 Willow Garden Apartments 0.16 79.61 7.7900 0.1025 Act/360
- ------------------------------------------------------------------------------------------------------------------------------------
204 Best Western Crabtree 0.16 79.76 8.6250 0.1025 Act/360
205 3720-3740 Main Street 0.16 79.92 9.0000 0.1025 30/360
206 Two Edison Lakes 0.15 80.07 7.8200 0.1625 30/360
207 Ocean State Plaza 0.15 80.22 8.2700 0.1025 Act/360
208 Meadows at Central 0.15 80.38 8.4900 0.1525 Act/360
- ------------------------------------------------------------------------------------------------------------------------------------
209 Belmont Plaza Retirement Center 0.15 80.53 8.5000 0.1025 Act/360
210 1227 Commonwealth Avenue 0.15 80.68 8.5000 0.1025 30/360
211 Loehmann's Plaza 0.15 80.83 8.8800 0.1025 30/360
212 Hopkins Tech Center 0.15 80.98 8.5300 0.1775 Act/360
213 Mariner's Point 0.15 81.13 8.6800 0.1025 Act/360
- ------------------------------------------------------------------------------------------------------------------------------------
214 4401 Barclay Downs 0.15 81.28 7.7500 0.1025 Act/360
215 Lake Hickory Plaza Shopping Center 0.15 81.43 8.0000 0.1025 Act/360
216 15625 Kendall Drive 0.15 81.58 8.3750 0.1025 30/360
217 Holiday Inn - Dalton 0.15 81.72 9.0000 0.1025 Act/360
218 Chase Ridge 0.15 81.87 8.5800 0.1025 Act/360
- ------------------------------------------------------------------------------------------------------------------------------------
219 Wymberly Crossing Apartments 0.15 82.02 8.9000 0.1775 30/360
220 Harwood Village North 0.15 82.16 8.9700 0.1025 30/360
221 Town & Country Villas 0.14 82.31 8.5000 0.1025 30/360
222 The Shops at Washington Point 0.14 82.45 7.7050 0.1525 30/360
223 Danville Plaza 0.14 82.59 7.8750 0.1025 Act/360
- ------------------------------------------------------------------------------------------------------------------------------------
224 Tarmac-Sentara Building 0.14 82.73 8.4900 0.1525 Act/360
225 Four Seasons Apartments 0.14 82.86 7.8220 0.1025 Act/360
226 Countrywood East 0.14 83.00 8.3750 0.1025 Act/360
227 Sierra Vista Business Park 0.14 83.14 9.3750 0.1025 Act/360
228 Walgreen Company - San Francisco 0.13 83.27 7.6600 0.1025 30/360
- ------------------------------------------------------------------------------------------------------------------------------------
229 Misty Ridge Apartments 0.13 83.40 8.1400 0.1025 30/360
230 Woodward Bluffs Mobile Home Park 0.13 83.54 7.7900 0.1025 Act/360
231 Mallards Landing Apartments 0.13 83.67 7.7800 0.1625 Act/360
232 Huntington Oaks Plaza 0.13 83.81 8.2200 0.1625 Act/360
233 Colony Apartments 0.13 83.94 8.0000 0.1025 30/360
- ------------------------------------------------------------------------------------------------------------------------------------
234 Essex Shopping Center 0.13 84.07 7.9000 0.1775 30/360
235 3400 West 86th Street 0.13 84.20 7.8750 0.1025 Act/360
236 Oak Ridge Technical Center II 0.13 84.33 7.8100 0.1625 Act/360
237 CH2M Hill 0.13 84.45 8.1250 0.1025 Act/360
238 Best Western - Keene 0.13 84.58 8.2500 0.1025 Act/360
- ------------------------------------------------------------------------------------------------------------------------------------
239 Marriott Fairfield Inn 0.13 84.71 8.6250 0.1025 Act/360
240 Tysons Plaza Retail Center 0.12 84.83 8.4200 0.1525 30/360
241 Holiday Inn College Station 0.12 84.95 8.8750 0.1025 Act/360
242 Circuit City - Muncy 0.12 85.08 8.1875 0.1025 30/360
243 Porterwood Apartments 0.12 85.20 8.0000 0.1025 30/360
- ------------------------------------------------------------------------------------------------------------------------------------
244 Designer Shoe Warehouse 0.12 85.33 9.1400 0.1025 Act/360
245 Eastgate Shopping Center 0.12 85.45 7.7500 0.1025 Act/360
246 8180 NW 36th Street 0.12 85.57 9.5040 0.1025 30/360
247 3300 Holcomb Bridge Road 0.12 85.69 8.5600 0.1025 Act/360
248 84 Business Park 0.12 85.81 7.8000 0.1625 Act/360
- ------------------------------------------------------------------------------------------------------------------------------------
249 Apple Creek 0.12 85.93 8.6200 0.1025 Act/360
250 Day Hill Village Shoppes 0.12 86.05 8.5500 0.1025 Act/360
251 Cedar Pointe Apartments 0.12 86.17 8.3900 0.1025 Act/360
252 Lockworks Square Shopping Center 0.12 86.29 8.1000 0.1025 Act/360
253 Coliseum Self Storage 0.12 86.41 8.5000 0.1025 30/360
- ------------------------------------------------------------------------------------------------------------------------------------
254 Mission Center 0.12 86.53 9.1500 0.1025 30/360
255 Ramada Inn - Bedford 0.12 86.65 8.2500 0.1025 Act/360
256 Clearlake Shopping Center 0.12 86.77 7.9900 0.1025 Act/360
257 Westgate Hills 0.12 86.88 8.3900 0.1025 Act/360
258 Wheaton Square Apartments 0.12 87.00 8.1000 0.1825 30/360
- ------------------------------------------------------------------------------------------------------------------------------------
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
Original Remaining
Term to Term to Original
Control Amortization Maturity Maturity Amortization
No. Property Name Type (Mos.) (Mos.) Term (Mos.)
====================================================================================================================================
<S> <C> <C> <C> <C> <C>
187 Moberly Manor Fully Amortizing 300 299 300
188 Lakeway Plaza I Amortizing Balloon 84 80 360
189 Lakeway Plaza II Amortizing Balloon 81 80 357
188&189 Lakeway Plaza I & II - Property Level
- ------------------------------------------------------------------------------------------------------------------------------------
190 Custer Park Shopping Center Amortizing Balloon 120 118 360
191 Sovereign Amortizing Balloon 120 118 360
192 Corporate Park at Kendall Amortizing Balloon 120 119 360
193 Canwood Business Park Amortizing Balloon 120 116 360
- ------------------------------------------------------------------------------------------------------------------------------------
194 Preston Luther Center Fully Amortizing 300 296 300
195 Huntington Circle Amortizing Balloon 120 119 360
196 Bally Total Fitness - Indianapolis Step 138 134 138
197 Planters Walk Shopping Center Amortizing Balloon 120 116 360
198 Market Square Shopping Center Amortizing Balloon 120 114 360
- ------------------------------------------------------------------------------------------------------------------------------------
199 812 San Antonio Street Amortizing Balloon 84 78 360
200 Colombus West Park Nursing & Rehabilitation Center Fully Amortizing 240 237 240
201 Nassau Eden Club Apartments Amortizing Balloon 180 179 360
202 Texas Melody Amortizing Balloon 300 295 360
203 Willow Garden Apartments Amortizing Balloon 120 118 360
- ------------------------------------------------------------------------------------------------------------------------------------
204 Best Western Crabtree Fully Amortizing 240 239 240
205 3720-3740 Main Street Amortizing Balloon 120 113 360
206 Two Edison Lakes Amortizing Balloon 120 118 360
207 Ocean State Plaza Amortizing Balloon 84 83 360
208 Meadows at Central Amortizing Balloon 120 118 360
- ------------------------------------------------------------------------------------------------------------------------------------
209 Belmont Plaza Retirement Center Amortizing Balloon 120 117 300
210 1227 Commonwealth Avenue Amortizing Balloon 84 81 300
211 Loehmann's Plaza Amortizing Balloon 120 115 300
212 Hopkins Tech Center Amortizing Balloon 120 119 360
213 Mariner's Point Fully Amortizing 180 177 180
- ------------------------------------------------------------------------------------------------------------------------------------
214 4401 Barclay Downs Amortizing Balloon 120 119 240
215 Lake Hickory Plaza Shopping Center Amortizing Balloon 120 119 330
216 15625 Kendall Drive Amortizing Balloon 126 125 330
217 Holiday Inn - Dalton Amortizing Balloon 120 116 300
218 Chase Ridge Amortizing Balloon 120 116 300
- ------------------------------------------------------------------------------------------------------------------------------------
219 Wymberly Crossing Apartments Amortizing Balloon 120 114 360
220 Harwood Village North Amortizing Balloon 84 78 300
221 Town & Country Villas Amortizing Balloon 120 115 300
222 The Shops at Washington Point Fully Amortizing 180 178 180
223 Danville Plaza Amortizing Balloon 180 180 300
- ------------------------------------------------------------------------------------------------------------------------------------
224 Tarmac-Sentara Building Amortizing Balloon 120 118 360
225 Four Seasons Apartments Amortizing Balloon 120 118 360
226 Countrywood East Amortizing Balloon 84 81 360
227 Sierra Vista Business Park Amortizing Balloon 120 114 330
228 Walgreen Company - San Francisco Fully Amortizing 214 213 214
- ------------------------------------------------------------------------------------------------------------------------------------
229 Misty Ridge Apartments Interest Only then Hyperamortizing 120 116 360
230 Woodward Bluffs Mobile Home Park Amortizing Balloon 120 119 360
231 Mallards Landing Apartments Amortizing Balloon 120 119 360
232 Huntington Oaks Plaza Amortizing Balloon 120 118 360
233 Colony Apartments Amortizing Balloon 84 76 360
- ------------------------------------------------------------------------------------------------------------------------------------
234 Essex Shopping Center Amortizing Balloon 120 118 300
235 3400 West 86th Street Amortizing Balloon 156 154 300
236 Oak Ridge Technical Center II Amortizing Balloon 180 179 300
237 CH2M Hill Fully Amortizing 240 240 240
238 Best Western - Keene Fully Amortizing 264 264 264
-----------------------------------------------------------------------------------------------------------------------------------
239 Marriott Fairfield Inn Amortizing Balloon 120 118 300
240 Tysons Plaza Retail Center Amortizing Balloon 120 118 360
241 Holiday Inn College Station Amortizing Balloon 120 118 240
242 Circuit City - Muncy Fully Amortizing 264 247 264
243 Porterwood Apartments Amortizing Balloon 84 76 360
-----------------------------------------------------------------------------------------------------------------------------------
244 Designer Shoe Warehouse Fully Amortizing 240 236 240
245 Eastgate Shopping Center Amortizing Balloon 120 119 300
246 8180 NW 36th Street Amortizing Balloon 120 114 300
247 3300 Holcomb Bridge Road Amortizing Balloon 120 119 360
248 84 Business Park Amortizing Balloon 120 119 300
-----------------------------------------------------------------------------------------------------------------------------------
249 Apple Creek Amortizing Balloon 120 117 360
250 Day Hill Village Shoppes Amortizing Balloon 120 116 360
251 Cedar Pointe Apartments Amortizing Balloon 84 80 360
252 Lockworks Square Shopping Center Amortizing Balloon 120 116 360
253 Coliseum Self Storage Fully Amortizing 180 179 180
- ------------------------------------------------------------------------------------------------------------------------------------
254 Mission Center Amortizing Balloon 120 114 360
255 Ramada Inn - Bedford Fully Amortizing 264 264 264
256 Clearlake Shopping Center Amortizing Balloon 120 120 360
257 Westgate Hills Fully Amortizing 360 359 360
258 Wheaton Square Apartments Amortizing Balloon 84 82 360
- ------------------------------------------------------------------------------------------------------------------------------------
<CAPTION>
Remaining
Control Amortization Origination Maturity Balloon
No. Property Name Term (Mos.) Date Date Balance
====================================================================================================================================
<S> <C> <C> <C> <C> <C>
187 Moberly Manor 299 09/16/97 10/01/22 -
188 Lakeway Plaza I 356 06/24/97 07/01/04 $3,129,591
189 Lakeway Plaza II 356 09/23/97 07/01/04 419,725
188&189 Lakeway Plaza I & II - Property Level
- ------------------------------------------------------------------------------------------------------------------------------------
190 Custer Park Shopping Center 358 08/18/97 09/01/07 3,415,204
191 Sovereign 358 08/29/97 09/01/07 3,366,441
192 Corporate Park at Kendall 359 09/08/97 10/01/07 3,365,238
193 Canwood Business Park 356 06/05/97 07/01/07 3,309,784
- ------------------------------------------------------------------------------------------------------------------------------------
194 Preston Luther Center 296 06/10/97 07/01/22 352,961
195 Huntington Circle 359 09/11/97 10/01/07 3,260,361
196 Bally Total Fitness - Indianapolis 134 06/20/97 01/01/09 -
197 Planters Walk Shopping Center 356 06/25/97 07/01/07 3,288,179
198 Market Square Shopping Center 354 04/09/97 05/01/07 3,228,056
- ------------------------------------------------------------------------------------------------------------------------------------
199 812 San Antonio Street 354 04/03/97 05/01/04 3,375,698
200 Colombus West Park Nursing & Rehabilitation Center 237 07/30/97 08/01/17 186,506
201 Nassau Eden Club Apartments 359 09/05/97 10/01/12 2,832,883
202 Texas Melody 355 05/19/97 06/01/22 1,628,377
203 Willow Garden Apartments 358 08/07/97 09/01/07 3,113,472
- ------------------------------------------------------------------------------------------------------------------------------------
204 Best Western Crabtree 239 09/26/97 10/01/17 180,710
205 3720-3740 Main Street 353 03/13/97 04/01/07 3,130,041
206 Two Edison Lakes 358 08/28/97 09/01/07 3,015,164
207 Ocean State Plaza 359 09/09/97 10/01/04 3,193,282
208 Meadows at Central 358 08/26/97 09/01/07 3,074,557
- ------------------------------------------------------------------------------------------------------------------------------------
209 Belmont Plaza Retirement Center 297 07/14/97 08/01/07 2,842,028
210 1227 Commonwealth Avenue 297 07/07/97 08/01/04 3,023,634
211 Loehmann's Plaza 295 05/15/97 06/01/07 2,805,350
212 Hopkins Tech Center 359 09/11/97 10/01/07 3,055,207
213 Mariner's Point 177 07/11/97 08/01/12 94,423
- ------------------------------------------------------------------------------------------------------------------------------------
214 4401 Barclay Downs 239 09/24/97 10/01/07 2,350,174
215 Lake Hickory Plaza Shopping Center 329 09/12/97 10/01/07 2,896,246
216 15625 Kendall Drive 329 09/08/97 04/01/08 2,781,637
217 Holiday Inn - Dalton 296 06/19/97 07/01/07 2,796,878
218 Chase Ridge 296 06/02/97 07/01/07 2,765,213
- ------------------------------------------------------------------------------------------------------------------------------------
219 Wymberly Crossing Apartments 354 04/18/97 05/01/07 2,945,854
220 Harwood Village North 294 04/16/97 05/01/04 2,955,976
221 Town & Country Villas 295 05/30/97 06/01/07 2,657,543
222 The Shops at Washington Point 178 08/25/97 09/01/12 -
223 Danville Plaza 300 10/08/97 11/01/12 2,051,360
- ------------------------------------------------------------------------------------------------------------------------------------
224 Tarmac-Sentara Building 358 08/25/97 09/01/07 2,803,273
225 Four Seasons Apartments 358 08/25/97 09/01/07 2,759,789
226 Countrywood East 357 07/03/97 08/01/04 2,892,559
227 Sierra Vista Business Park 324 04/10/97 05/01/07 2,725,519
228 Walgreen Company - San Francisco 213 09/11/97 08/01/15 -
- ------------------------------------------------------------------------------------------------------------------------------------
229 Misty Ridge Apartments 360 06/16/97 07/01/07 2,732,751
230 Woodward Bluffs Mobile Home Park 359 09/17/97 10/01/07 2,669,056
231 Mallards Landing Apartments 359 09/19/97 10/01/07 2,668,406
232 Huntington Oaks Plaza 358 08/12/97 09/01/07 2,696,114
233 Colony Apartments 352 02/24/97 03/01/04 2,737,333
- ------------------------------------------------------------------------------------------------------------------------------------
234 Essex Shopping Center 298 08/05/97 09/01/07 2,364,758
235 3400 West 86th Street 298 08/08/97 09/01/10 2,144,501
236 Oak Ridge Technical Center II 299 09/17/97 10/01/12 1,920,163
237 CH2M Hill 240 10/14/97 11/01/17 126,067
238 Best Western - Keene 264 10/03/97 11/01/19 164,144
- ------------------------------------------------------------------------------------------------------------------------------------
239 Marriott Fairfield Inn 298 08/22/97 09/01/07 2,356,361
240 Tysons Plaza Retail Center 358 08/08/97 09/01/07 2,477,035
241 Holiday Inn College Station 238 08/21/97 09/01/07 2,033,043
242 Circuit City - Muncy 247 05/07/96 06/01/18 -
243 Porterwood Apartments 352 02/24/97 03/01/04 2,589,368
- ------------------------------------------------------------------------------------------------------------------------------------
244 Designer Shoe Warehouse 236 06/11/97 07/01/17 168,859
245 Eastgate Shopping Center 299 09/26/97 10/01/07 2,260,598
246 8180 NW 36th Street 294 04/09/97 05/01/07 2,301,110
247 3300 Holcomb Bridge Road 359 09/04/97 10/01/07 2,445,817
248 84 Business Park 299 09/24/97 10/01/07 2,212,290
- ------------------------------------------------------------------------------------------------------------------------------------
249 Apple Creek 357 07/14/97 08/01/07 2,449,234
250 Day Hill Village Shoppes 356 06/13/97 07/01/07 2,445,921
251 Cedar Pointe Apartments 356 06/05/97 07/01/04 2,540,665
252 Lockworks Square Shopping Center 356 06/24/97 07/01/07 2,420,643
253 Coliseum Self Storage 179 09/11/97 10/01/12 -
- ------------------------------------------------------------------------------------------------------------------------------------
254 Mission Center 354 04/08/97 05/01/07 2,421,042
255 Ramada Inn - Bedford 264 10/03/97 11/01/19 153,828
256 Clearlake Shopping Center 360 10/09/97 11/01/07 2,323,917
257 Westgate Hills 359 09/04/97 10/01/27 371,328
258 Wheaton Square Apartments 358 08/29/97 09/01/04 2,407,627
- ------------------------------------------------------------------------------------------------------------------------------------
<CAPTION>
Control
No. Property Name Property Type Prepayment Provisions
====================================================================================================================================
<S> <C> <C> <C>
187 Moberly Manor Multifamily L(10),YM1%(10),1(4.5),O(.5) or DEF
188 Lakeway Plaza I L(3),YM1%(3.5),O(.5) or DEF
189 Lakeway Plaza II L(3),YM1%(3.25),O(.5) or DEF
188&189 Lakeway Plaza I & II - Property Level Retail - Unanchored
- ------------------------------------------------------------------------------------------------------------------------------------
190 Custer Park Shopping Center Retail - Unanchored L(4),YM1%(5.5),O(.5) or DEF
191 Sovereign Multifamily L(4),YM1%(5.5),O(.5)
192 Corporate Park at Kendall Office L(4),YM1%(5.5),O(.5) or DEF
193 Canwood Business Park Office L(3),YM1%(6.5),O(.5) or DEF
- ------------------------------------------------------------------------------------------------------------------------------------
194 Preston Luther Center Retail - Unanchored L(10),YM1%(14.5),O(.5) or DEF
195 Huntington Circle Multifamily L(3),YM1%(6.5),O(.5) or DEF
196 Bally Total Fitness - Indianapolis Health & Fitness - CTL L(4),YM1%(7),O(.5)
197 Planters Walk Shopping Center Retail - Anchored L(4),YM1%(5.5),O(.5) or DEF
198 Market Square Shopping Center Retail - Anchored L(3),YM1%(6.5),O(.5)
- ------------------------------------------------------------------------------------------------------------------------------------
199 812 San Antonio Street Office L(4),YM1%(2.5),O(.5) or DEF
200 Colombus West Park Nursing & Rehabilitation Center Skilled Nursing L(5),YM1%(5),O(10)
201 Nassau Eden Club Apartments Multifamily L(5),YM1%(9.5),O(.5) or DEF
202 Texas Melody Multifamily - Section 42 L(15),O(10)
203 Willow Garden Apartments Multifamily L(4),YM1%(5.5),O(.5)
- ------------------------------------------------------------------------------------------------------------------------------------
204 Best Western Crabtree Hospitality L(4),YM1%(15.75),O(.25)
205 3720-3740 Main Street Retail - Anchored L(4),YM1%(5.5),O(.5) or DEF
206 Two Edison Lakes Office L(4),YM1%(5.5),O(.5) or DEF
207 Ocean State Plaza Retail - Unanchored L(3),YM1%(3.5),O(.5) or DEF
208 Meadows at Central Retail - Unanchored L(4),YM1%(5.5),O(.5)
- ------------------------------------------------------------------------------------------------------------------------------------
209 Belmont Plaza Retirement Center Congregate Care L(3),5(2),3(2),1(2),O(1)
210 1227 Commonwealth Avenue Retail - Unanchored L(4),YM1%(2),O(1)
211 Loehmann's Plaza Retail - Anchored L(4),YM1%(5.5),O(.5) or DEF
212 Hopkins Tech Center Industrial L(4),YM1%(5.5),O(.5)
213 Mariner's Point Office L(4),YM1%(10.5),O(.5) or DEF
- ------------------------------------------------------------------------------------------------------------------------------------
214 4401 Barclay Downs Office YM1%(9.75),O(.25)
215 Lake Hickory Plaza Shopping Center Retail - Anchored L(4),YM1%(5.75),O(.25)
216 15625 Kendall Drive Retail - Anchored L(4),YM1%(6.25),O(.25)
217 Holiday Inn - Dalton Hospitality L(4),YM1%(5.5),O(.5)
218 Chase Ridge Multifamily L(4),YM1%(5.75),O(.25)
- ------------------------------------------------------------------------------------------------------------------------------------
219 Wymberly Crossing Apartments Multifamily L(4),YM1%(5.5),O(.5) or DEF
220 Harwood Village North Retail - Anchored L(4),YM1%(2.5),O(.5) or DEF
221 Town & Country Villas Multifamily L(4),YM1%(5.5),O(.5)
222 The Shops at Washington Point Retail - Anchored L(4),YM1%(10.5),O(.5)-May prepay 10% of UPB
every year w/o penalty after lockout
223 Danville Plaza Retail - Anchored L(4),YM5%(2),YM1%(7),2.5(1.75),O(.25)
- ------------------------------------------------------------------------------------------------------------------------------------
224 Tarmac-Sentara Building Office L(5),YM1%(4.5),O(.5) or DEF
225 Four Seasons Apartments Multifamily L(4),YM1%(5.5),O(.5) or DEF
226 Countrywood East Multifamily L(2),YM1%(4.75),O(.25)
227 Sierra Vista Business Park Office L(4),YM1%(5.75),O(.25)
228 Walgreen Company - San Francisco Retail - CTL L(8),YM1%(9.58),O(.25)
- ------------------------------------------------------------------------------------------------------------------------------------
229 Misty Ridge Apartments Multifamily L(2),YM1%(3),5(1),4(1),3(1),2(1),1(.5),O(.5)
230 Woodward Bluffs Mobile Home Park Mobile Home Park L(4),YM1%(5.5),O(.5) or DEF
231 Mallards Landing Apartments Multifamily L(4),YM1%(5.5),O(.5)
232 Huntington Oaks Plaza Retail - Anchored L(4),YM1%(5.5),O(.5) or DEF
233 Colony Apartments Multifamily L(2),YM1%(4.5),O(.5) or DEF
- ------------------------------------------------------------------------------------------------------------------------------------
234 Essex Shopping Center Retail - Unanchored L(3),YM1%(6.5),O(.5) or DEF
235 3400 West 86th Street Retail - Anchored L(4),YM1%(8.75),O(.25)
236 Oak Ridge Technical Center II Office L(10),YM1%(4.5),O(.5)
237 CH2M Hill Office L(5),YM1%(10),1(4),O(1)
238 Best Western - Keene Hospitality L(3),YM1%(18.75),O(.25)
- ------------------------------------------------------------------------------------------------------------------------------------
239 Marriott Fairfield Inn Hospitality L(4),YM1%(5.75),O(.25)
240 Tysons Plaza Retail Center Retail - Unanchored L(4),YM1%(5.5),O(.5) or DEF
241 Holiday Inn College Station Hospitality L(4),YM1%(5.75),O(.25)
242 Circuit City - Muncy Retail - CTL L(8),YM1%(13.5),O(.5)
243 Porterwood Apartments Multifamily L(2),YM1%(4.5),O(.5) or DEF
- ------------------------------------------------------------------------------------------------------------------------------------
244 Designer Shoe Warehouse Retail - Anchored L(5),YM1%(14.5),O(.5)
245 Eastgate Shopping Center Retail - Anchored L(4),YM1%(5.75),O(.25)
246 8180 NW 36th Street Office L(4),YM1%(5.5),O(.5) or DEF
247 3300 Holcomb Bridge Road Office L(4),YM1%(5.5),O(.5) or DEF
248 84 Business Park Office L(4),5(1),4(1),3(1),2(1),1(1.5),O(.5)
- ------------------------------------------------------------------------------------------------------------------------------------
249 Apple Creek Multifamily L(1),YM1%(8.75),O(.25)
250 Day Hill Village Shoppes Retail - Unanchored L(4),YM1%(5.5),O(.5) or DEF
251 Cedar Pointe Apartments Multifamily L(3),YM1%(3.5),O(.5) or DEF
252 Lockworks Square Shopping Center Retail - Unanchored L(4),YM1%(5.5),O(.5) or DEF
253 Coliseum Self Storage Self Storage L(7),YM1%(7.5),O(.5) or DEF
- ------------------------------------------------------------------------------------------------------------------------------------
254 Mission Center Retail - Unanchored L(9.5),O(.5)
255 Ramada Inn - Bedford Hospitality L(3),YM1%(18.75),O(.25)
256 Clearlake Shopping Center Retail - Anchored L(5),YM1%(4.5),O(.5) or DEF
257 Westgate Hills Multifamily - Section 42 YM1%(15),O(15)
258 Wheaton Square Apartments Multifamily L(4),YM1%(2.5),O(.5)
- ------------------------------------------------------------------------------------------------------------------------------------
<CAPTION>
Control Annual Net Appraised
No. Property Name Debt Service Cash Flow DSCR Value
====================================================================================================================================
<S> <C> <C> <C> <C> <C>
187 Moberly Manor $350,741 $429,886 1.23x $5,300,000
188 Lakeway Plaza I 317,690
189 Lakeway Plaza II 41,674
188&189 Lakeway Plaza I & II - Property Level 469,450 1.31 5,100,000
- ------------------------------------------------------------------------------------------------------------------------------------
190 Custer Park Shopping Center 348,639 457,265 1.31 6,500,000
191 Sovereign 330,834 416,627 1.26 4,800,000
192 Corporate Park at Kendall 343,243 434,155 1.26 5,200,000
193 Canwood Business Park 350,227 522,328 1.49 5,850,000
- ------------------------------------------------------------------------------------------------------------------------------------
194 Preston Luther Center 363,826 480,384 1.32 5,200,000
195 Huntington Circle 314,900 390,710 1.24 4,740,000
196 Bally Total Fitness - Indianapolis 489,909 587,891 1.20 4,950,000
197 Planters Walk Shopping Center 339,264 449,836 1.33 4,840,000
198 Market Square Shopping Center 352,270 461,805 1.31 4,800,000
- ------------------------------------------------------------------------------------------------------------------------------------
199 812 San Antonio Street 351,333 457,615 1.30 5,000,000
200 Colombus West Park Nursing & Rehabilitation Center 378,324 531,901 1.41 4,800,000
201 Nassau Eden Club Apartments 311,397 377,889 1.21 4,450,000
202 Texas Melody 320,309 404,276 1.26 4,400,000
203 Willow Garden Apartments 302,055 365,457 1.21 4,600,000
- ------------------------------------------------------------------------------------------------------------------------------------
204 Best Western Crabtree 367,815 614,532 1.67 4,770,000
205 3720-3740 Main Street 337,941 432,392 1.28 5,100,000
206 Two Edison Lakes 298,600 386,989 1.30 4,610,000
207 Ocean State Plaza 307,091 421,193 1.37 4,750,000
208 Meadows at Central 313,428 400,398 1.28 4,550,000
- ------------------------------------------------------------------------------------------------------------------------------------
209 Belmont Plaza Retirement Center 328,533 508,479 1.55 5,400,000
210 1227 Commonwealth Avenue 328,533 515,812 1.57 5,300,000
211 Loehmann's Plaza 339,046 447,882 1.32 5,000,000
212 Hopkins Tech Center 312,271 416,674 1.33 4,500,000
213 Mariner's Point 406,090 527,883 1.30 5,550,000
- ------------------------------------------------------------------------------------------------------------------------------------
214 4401 Barclay Downs 331,203 430,626 1.30 4,650,000
215 Lake Hickory Plaza Shopping Center 302,031 381,201 1.26 4,200,000
216 15625 Kendall Drive 307,339 390,185 1.27 4,400,000
217 Holiday Inn - Dalton 332,322 470,096 1.41 5,700,000
218 Chase Ridge 321,008 411,295 1.28 4,500,000
- ------------------------------------------------------------------------------------------------------------------------------------
219 Wymberly Crossing Apartments 315,785 380,975 1.21 4,450,000
220 Harwood Village North 331,509 535,805 1.62 5,310,000
221 Town & Country Villas 314,039 436,902 1.39 4,350,000
222 The Shops at Washington Point 366,093 484,143 1.32 4,900,000
223 Danville Plaza 284,042 373,321 1.31 4,610,000
- ------------------------------------------------------------------------------------------------------------------------------------
224 Tarmac-Sentara Building 285,772 361,795 1.27 4,400,000
225 Four Seasons Apartments 268,359 335,102 1.25 3,975,000
226 Countrywood East 280,467 355,287 1.27 4,100,000
227 Sierra Vista Business Park 309,684 415,477 1.34 5,400,000
228 Walgreen Company - San Francisco 311,650 321,000 1.03 3,900,000
- ------------------------------------------------------------------------------------------------------------------------------------
229 Misty Ridge Apartments 267,677 387,564 1.45 3,750,000
230 Woodward Bluffs Mobile Home Park 258,904 335,767 1.30 4,000,000
231 Mallards Landing Apartments 258,655 332,384 1.29 3,910,000
232 Huntington Oaks Plaza 269,697 338,329 1.25 4,100,000
233 Colony Apartments 260,633 346,399 1.33 3,700,000
- ------------------------------------------------------------------------------------------------------------------------------------
234 Essex Shopping Center 269,551 447,798 1.66 4,660,000
235 3400 West 86th Street 268,007 350,097 1.31 3,900,000
236 Oak Ridge Technical Center II 265,138 364,456 1.37 3,700,000
237 CH2M Hill 288,729 388,140 1.34 4,250,000
238 Best Western - Keene 281,003 399,089 1.42 4,120,000
- ------------------------------------------------------------------------------------------------------------------------------------
239 Marriott Fairfield Inn 274,369 400,432 1.46 3,950,000
240 Tysons Plaza Retail Center 256,452 366,858 1.43 4,350,000
241 Holiday Inn College Station 299,612 439,074 1.47 4,500,000
242 Circuit City - Muncy 280,840 280,840 1.00 3,040,000
243 Porterwood Apartments 246,545 307,825 1.25 3,500,000
- ------------------------------------------------------------------------------------------------------------------------------------
244 Designer Shoe Warehouse 304,249 380,812 1.25 3,950,000
245 Eastgate Shopping Center 250,437 318,569 1.27 3,700,000
246 8180 NW 36th Street 288,412 388,560 1.35 4,200,000
247 3300 Holcomb Bridge Road 250,507 331,759 1.32 3,600,000
248 84 Business Park 245,791 388,850 1.58 5,300,000
- ------------------------------------------------------------------------------------------------------------------------------------
249 Apple Creek 251,889 313,607 1.25 3,750,000
250 Day Hill Village Shoppes 250,277 350,568 1.40 3,600,000
251 Cedar Pointe Apartments 246,607 312,626 1.27 3,400,000
252 Lockworks Square Shopping Center 240,002 321,652 1.34 3,600,000
253 Coliseum Self Storage 319,056 515,683 1.62 4,910,000
- ------------------------------------------------------------------------------------------------------------------------------------
254 Mission Center 264,202 338,294 1.28 3,700,000
255 Ramada Inn - Bedford 263,342 368,740 1.40 4,130,000
256 Clearlake Shopping Center 228,717 317,031 1.39 3,500,000
257 Westgate Hills 237,473 296,819 1.25 3,600,000
258 Wheaton Square Apartments 231,113 281,305 1.22 3,700,000
- ------------------------------------------------------------------------------------------------------------------------------------
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
Loan per
Cut-off Scheduled Sq Ft, Unit,
Control Appraisal Date Maturity Year Year Bed, Pad
No. Property Name Year LTV Date LTV Built Renovated or Room
====================================================================================================================================
<S> <C> <C> <C> <C> <C> <C> <C>
187 Moberly Manor 1997 71.6% - 1996 144 Units
188 Lakeway Plaza I 74.3 69.6%
189 Lakeway Plaza II 74.5 69.5
188&189 Lakeway Plaza I & II - Property Level 1997 1985 85,225 Sq Feet
- ------------------------------------------------------------------------------------------------------------------------------------
190 Custer Park Shopping Center 1997 58.0 52.5 1975-85 131,214 Sq Feet
191 Sovereign 1997 78.4 70.1 1970 114 Units
192 Corporate Park at Kendall 1997 71.5 64.7 1997 72,470 Sq Feet
193 Canwood Business Park 1997 63.4 56.6 1984 98,206 Sq Feet
- ------------------------------------------------------------------------------------------------------------------------------------
194 Preston Luther Center 1997 70.9 6.8 1951 1986 39,165 Sq Feet
195 Huntington Circle 1997 77.4 68.8 1982 126 Units
196 Bally Total Fitness - Indianapolis 1997 73.7 - 1989 36,000 Sq Feet
197 Planters Walk Shopping Center 1997 74.7 67.9 1985 69,756 Sq Feet
198 Market Square Shopping Center 1996 74.8 67.3 1982 116,290 Sq Feet
- ------------------------------------------------------------------------------------------------------------------------------------
199 812 San Antonio Street 1997 71.8 67.5 1974 1987 58,074 Sq Feet
200 Colombus West Park Nursing & Rehabilitation Center 1997 74.7 3.9 1984 100 Beds
201 Nassau Eden Club Apartments 1997 79.7 63.7 1880,1987 1989 81 Units
202 Texas Melody 1997 79.8 37.0 1996 262 Units
203 Willow Garden Apartments 1997 76.0 67.7 1973-75 176 Units
- ------------------------------------------------------------------------------------------------------------------------------------
204 Best Western Crabtree 1997 73.3 3.8 1984,88 1994 88 Rooms
205 3720-3740 Main Street 1997 68.4 61.4 1997 32,000 Sq Feet
206 Two Edison Lakes 1997 74.7 65.4 1989 40,286 Sq Feet
207 Ocean State Plaza 1997 71.6 67.2 1988 60,580 Sq Feet
208 Meadows at Central 1997 74.7 67.6 1986 58,796 Sq Feet
- ------------------------------------------------------------------------------------------------------------------------------------
209 Belmont Plaza Retirement Center 1997 62.8 52.6 1980 124 Units
210 1227 Commonwealth Avenue 1997 64.0 57.1 1899 1989 30,831 Sq Feet
211 Loehmann's Plaza 1997 67.7 56.1 1997 25,000 Sq Feet
212 Hopkins Tech Center 1997 75.0 67.9 1951 344,976 Sq Feet
213 Mariner's Point 1996 60.8 1.7 1984 22,808 Sq Feet
- ------------------------------------------------------------------------------------------------------------------------------------
214 4401 Barclay Downs 1997 72.2 50.5 1987 39,152 Sq Feet
215 Lake Hickory Plaza Shopping Center 1997 79.8 69.0 1987 55,375 Sq Feet
216 15625 Kendall Drive 1997 74.9 63.2 1996 42,341 Sq Feet
217 Holiday Inn - Dalton 1997 57.7 49.1 1968 1993 199 Rooms
218 Chase Ridge 1997 73.1 61.5 1969 1996 172 Units
- ------------------------------------------------------------------------------------------------------------------------------------
219 Wymberly Crossing Apartments 1996 73.9 66.2 1975 1991 212 Units
220 Harwood Village North 1997 61.8 55.7 1981 85,956 Sq Feet
221 Town & Country Villas 1997 74.4 61.1 1984 113 Units
222 The Shops at Washington Point 1997 65.9 - 1996 45,200 Sq Feet
223 Danville Plaza 1997 67.3 44.5 1971 1995-96 146,288 Sq Feet
- ------------------------------------------------------------------------------------------------------------------------------------
224 Tarmac-Sentara Building 1997 70.4 63.7 1987 52,178 Sq Feet
225 Four Seasons Apartments 1997 77.9 69.4 1960's 1996 99 Units
226 Countrywood East 1997 74.9 70.6 1980 168 Units
227 Sierra Vista Business Park 1997 56.3 50.5 1986 97,906 Sq Feet
228 Walgreen Company - San Francisco 1997 77.4 - 1953 1994 10,420 Sq Feet
- ------------------------------------------------------------------------------------------------------------------------------------
229 Misty Ridge Apartments 1997 80.0 72.9 1981 176 Units
230 Woodward Bluffs Mobile Home Park 1997 75.0 66.7 1974 169 Pads
231 Mallards Landing Apartments 1997 76.7 68.2 1963 200 Units
232 Huntington Oaks Plaza 1997 73.1 65.8 1990 69,262 Sq Feet
233 Colony Apartments 1997 79.6 74.0 1984 128 Units
- ------------------------------------------------------------------------------------------------------------------------------------
234 Essex Shopping Center 1997 62.9 50.7 1948 1995 65,642 Sq Feet
235 3400 West 86th Street 1997 74.9 55.0 1997 30,000 Sq Feet
236 Oak Ridge Technical Center II 1997 78.6 51.9 1992 40,499 Sq Feet
237 CH2M Hill 1997 67.1 3.0 1988 46,775 Sq Feet
238 Best Western - Keene 1997 69.1 4.0 1975 1989 131 Rooms
- ------------------------------------------------------------------------------------------------------------------------------------
239 Marriott Fairfield Inn 1997 71.0 59.7 1995 80 Rooms
240 Tysons Plaza Retail Center 1997 64.3 56.9 1984 23,460 Sq Feet
241 Holiday Inn College Station 1997 62.1 45.2 1974 1995 126 Rooms
242 Circuit City - Muncy 1996 91.8 - 1995 18,980 Sq Feet
243 Porterwood Apartments 1997 79.6 74.0 1984 136 Units
- ------------------------------------------------------------------------------------------------------------------------------------
244 Designer Shoe Warehouse 1997 70.3 4.3 1997 25,000 Sq Feet
245 Eastgate Shopping Center 1997 74.6 61.1 1978 95,072 Sq Feet
246 8180 NW 36th Street 1996 65.2 54.8 1985 57,489 Sq Feet
247 3300 Holcomb Bridge Road 1997 75.0 67.9 1974 59,509 Sq Feet
248 84 Business Park 1997 50.9 41.7 1986 61,757 Sq Feet
- ------------------------------------------------------------------------------------------------------------------------------------
249 Apple Creek 1997 71.9 65.3 1984 103 Units
250 Day Hill Village Shoppes 1997 74.9 67.9 1989 34,384 Sq Feet
251 Cedar Pointe Apartments 1997 79.3 74.7 1983 144 Units
252 Lockworks Square Shopping Center 1997 74.9 67.2 1870 1995 34,852 Sq Feet
253 Coliseum Self Storage 1997 54.8 - 1979 1994 67,180 Sq Feet
- ------------------------------------------------------------------------------------------------------------------------------------
254 Mission Center 1997 72.7 65.4 1979 40,550 Sq Feet
255 Ramada Inn - Bedford 1997 64.6 3.7 1968 1990 99 Rooms
256 Clearlake Shopping Center 1997 74.3 66.4 1983 1995 82,522 Sq Feet
257 Westgate Hills 1997 72.2 10.3 1974 1989 296 Units
258 Wheaton Square Apartments 1997 70.2 65.1 1970 1990 64 Units
- ------------------------------------------------------------------------------------------------------------------------------------
<PAGE>
<CAPTION>
Sq Ft, Unit,
Control Bed, Pad Occupancy Rent Roll Underwriting
No. Property Name or Room Percentage Date Reserves
====================================================================================================================================
<S> <C> <C> <C> <C> <C>
187 Moberly Manor $26,388.89 100.0% 05/01/97 $205.00 Unit
188 Lakeway Plaza I
189 Lakeway Plaza II
188&189 Lakeway Plaza I & II - Property Level 44.59 87.4 03/11/97 $0.15 Sq Foot
- ------------------------------------------------------------------------------------------------------------------------------------
190 Custer Park Shopping Center 28.77 88.2 06/01/97 $0.16 Sq Foot
191 Sovereign 33,052.63 98.2 07/31/97 $263.00 Unit
192 Corporate Park at Kendall 51.33 100.0 08/01/97 $0.10 Sq Foot
193 Canwood Business Park 37.88 100.0 04/04/97 $0.15 Sq Foot
- ------------------------------------------------------------------------------------------------------------------------------------
194 Preston Luther Center 94.47 100.0 06/09/97 $0.20 Sq Foot
195 Huntington Circle 29,126.98 98.0 09/01/97 $227.54 Unit
196 Bally Total Fitness - Indianapolis 102.43 100.0 10/31/97 $0.15 Sq Foot
197 Planters Walk Shopping Center 51.90 88.7 04/03/97 $0.32 Sq Foot
198 Market Square Shopping Center 30.96 100.0 06/30/97 $0.15 Sq Foot
- ------------------------------------------------------------------------------------------------------------------------------------
199 812 San Antonio Street 61.99 92.0 03/18/97 $0.28 Sq Foot
200 Colombus West Park Nursing & Rehabilitation Center 36,000.00 94.0 07/03/97 $250.00 Bed
201 Nassau Eden Club Apartments 43,827.16 97.5 07/01/97 $249.00 Unit
202 Texas Melody 13,435.11 96.6 05/01/97 $196.18 Unit
203 Willow Garden Apartments 19,886.36 98.3 07/17/97 $250.00 Unit
- ------------------------------------------------------------------------------------------------------------------------------------
204 Best Western Crabtree 39,772.73 NAP NAP 4% of gross revenue Room
205 3720-3740 Main Street 109.38 100.0 09/22/97 $0.12 Sq Foot
206 Two Edison Lakes 85.64 92.0 09/26/97 $0.25 Sq Foot
207 Ocean State Plaza 56.12 100.0 03/25/97 $0.17 Sq Foot
208 Meadows at Central 57.83 90.9 06/18/97 $0.17 Sq Foot
- ------------------------------------------------------------------------------------------------------------------------------------
209 Belmont Plaza Retirement Center 27,419.35 95.0 06/30/97 $223.19 Unit
210 1227 Commonwealth Avenue 110.28 100.0 09/12/97 $0.18 Sq Foot
211 Loehmann's Plaza 136.00 100.0 - $0.15 Sq Foot
212 Hopkins Tech Center 9.78 99.4 06/09/97 $0.15 Sq Foot
213 Mariner's Point 149.07 100.0 06/30/97 $0.40 Sq Foot
- ------------------------------------------------------------------------------------------------------------------------------------
214 4401 Barclay Downs 85.87 100.0 - $0.24 Sq Foot
215 Lake Hickory Plaza Shopping Center 60.57 100.0 06/01/97 $0.15 Sq Foot
216 15625 Kendall Drive 77.94 100.0 07/01/97 $0.13 Sq Foot
217 Holiday Inn - Dalton 16,582.91 NAP NAP 4% of gross revenue Room
218 Chase Ridge 19,186.05 95.9 05/23/97 $295.00 Unit
- ------------------------------------------------------------------------------------------------------------------------------------
219 Wymberly Crossing Apartments 15,566.04 94.8 06/30/97 $262.64 Unit
220 Harwood Village North 38.39 98.0 02/03/97 $0.15 Sq Foot
221 Town & Country Villas 28,761.06 97.4 09/30/97 $248.85 Unit
222 The Shops at Washington Point 71.90 100.0 06/26/97 $0.10 Sq Foot
223 Danville Plaza 21.19 90.5 09/08/97 $0.10 Sq Foot
- ------------------------------------------------------------------------------------------------------------------------------------
224 Tarmac-Sentara Building 59.41 100.0 07/22/97 $0.15 Sq Foot
225 Four Seasons Apartments 31,313.13 95.0 08/12/97 $225.00 Unit
226 Countrywood East 18,303.57 94.0 06/18/97 $264.00 Unit
227 Sierra Vista Business Park 31.15 87.7 06/30/97 $0.22 Sq Foot
228 Walgreen Company - San Francisco 290.41 100.0 10/31/97 $0.15 Sq Foot
- ------------------------------------------------------------------------------------------------------------------------------------
229 Misty Ridge Apartments 17,045.45 96.0 06/05/97 $175.00 Unit
230 Woodward Bluffs Mobile Home Park 17,751.48 96.4 08/18/97 $50.00 Pad
231 Mallards Landing Apartments 15,000.00 98.7 09/01/97 $252.00 Unit
232 Huntington Oaks Plaza 43.31 97.7 06/26/97 $0.23 Sq Foot
233 Colony Apartments 23,125.00 94.5 07/03/97 $363.82 Unit
- ------------------------------------------------------------------------------------------------------------------------------------
234 Essex Shopping Center 44.72 91.0 06/15/97 $0.21 Sq Foot
235 3400 West 86th Street 97.50 100.0 08/01/97 $0.10 Sq Foot
236 Oak Ridge Technical Center II 71.85 98.0 06/01/97 $0.15 Sq Foot
237 CH2M Hill 60.93 100.0 10/10/97 $0.10 Sq Foot
238 Best Western - Keene 21,740.46 NAP NAP 4% of gross revenue Room
- ------------------------------------------------------------------------------------------------------------------------------------
239 Marriott Fairfield Inn 35,125.00 NAP NAP 4% of gross revenue Room
240 Tysons Plaza Retail Center 119.35 100.0 03/12/97 $0.22 Sq Foot
241 Holiday Inn College Station 22,222.22 NAP NAP 4% of gross revenue Room
242 Circuit City - Muncy 150.70 100.0 10/31/97 $0.00 Sq Foot
243 Porterwood Apartments 20,588.24 94.9 07/08/97 $320.53 Unit
- ------------------------------------------------------------------------------------------------------------------------------------
244 Designer Shoe Warehouse 111.60 100.0 05/21/97 $0.10 Sq Foot
245 Eastgate Shopping Center 29.06 100.0 09/10/97 $0.16 Sq Foot
246 8180 NW 36th Street 47.84 95.7 02/01/97 $0.16 Sq Foot
247 3300 Holcomb Bridge Road 45.37 100.0 08/22/97 $0.17 Sq Foot
248 84 Business Park 43.72 100.0 09/10/97 $0.15 Sq Foot
- ------------------------------------------------------------------------------------------------------------------------------------
249 Apple Creek 26,213.59 87.4 05/14/97 $277.00 Unit
250 Day Hill Village Shoppes 78.52 97.6 08/02/97 $0.15 Sq Foot
251 Cedar Pointe Apartments 18,750.00 97.9 05/31/97 $200.00 Unit
252 Lockworks Square Shopping Center 77.47 100.0 06/11/97 $0.15 Sq Foot
253 Coliseum Self Storage 40.19 90.9 04/01/97 $0.19 Sq Foot
- ------------------------------------------------------------------------------------------------------------------------------------
254 Mission Center 66.58 95.8 03/14/97 $0.15 Sq Foot
255 Ramada Inn - Bedford 26,959.60 NAP NAP 4% of gross revenue Room
256 Clearlake Shopping Center 31.51 93.0 09/19/97 $0.17 Sq Foot
257 Westgate Hills 8,783.78 89.5 08/01/97 $236.00 Unit
258 Wheaton Square Apartments 40,625.00 96.9 06/11/97 $283.00 Unit
- ------------------------------------------------------------------------------------------------------------------------------------
<PAGE>
<CAPTION>
Largest Retail Tenant
---------------------------------------------------
Tenant
Control Area Leased Lease Control
No. Property Name Tenant Name (Sq. Ft.) Exp Date No.
====================================================================================================================================
<S> <C> <C> <C> <C> <C>
187 Moberly Manor 187
188 Lakeway Plaza I 188
189 Lakeway Plaza II 189
188&189 Lakeway Plaza I & II - Property Level Independent Golf Research 9,920 03/31/00 188 & 189
- ------------------------------------------------------------------------------------------------------------------------------------
190 Custer Park Shopping Center Western Auto 14,510 11/30/99 190
191 Sovereign 191
192 Corporate Park at Kendall 192
193 Canwood Business Park 193
- ------------------------------------------------------------------------------------------------------------------------------------
194 Preston Luther Center Fagadau and Hawk 5,156 09/01/99 194
195 Huntington Circle 195
196 Bally Total Fitness - Indianapolis 196
197 Planters Walk Shopping Center Eckerd Drugs 8,504 01/31/05 197
198 Market Square Shopping Center Wal-Mart 60,000 06/30/02 198
- ------------------------------------------------------------------------------------------------------------------------------------
199 812 San Antonio Street 199
200 Colombus West Park Nursing & Rehabilitation Center 200
201 Nassau Eden Club Apartments 201
202 Texas Melody 202
203 Willow Garden Apartments 203
- ------------------------------------------------------------------------------------------------------------------------------------
204 Best Western Crabtree 204
205 3720-3740 Main Street United Artists 22,000 02/28/17 205
206 Two Edison Lakes 206
207 Ocean State Plaza Ocean State Job Lot 28,480 03/31/98 207
208 Meadows at Central Fitness Forever III 15,526 10/31/03 208
- ------------------------------------------------------------------------------------------------------------------------------------
209 Belmont Plaza Retirement Center 209
210 1227 Commonwealth Avenue Marty's Liquor 20,672 03/31/99 210
211 Loehmann's Plaza Loehmann's, Inc 25,000 02/28/17 211
212 Hopkins Tech Center 212
213 Mariner's Point 213
- ------------------------------------------------------------------------------------------------------------------------------------
214 4401 Barclay Downs 214
215 Lake Hickory Plaza Shopping Center Lowe's Food Store 35,775 03/31/08 215
216 15625 Kendall Drive Babies R Us 42,341 02/01/08 216
217 Holiday Inn - Dalton 217
218 Chase Ridge 218
- ------------------------------------------------------------------------------------------------------------------------------------
219 Wymberly Crossing Apartments 219
220 Harwood Village North Minyard Food Stores 26,166 04/30/11 220
221 Town & Country Villas 221
222 The Shops at Washington Point Petco 14,000 07/31/06 222
223 Danville Plaza Value City 75,600 11/30/06 223
- ------------------------------------------------------------------------------------------------------------------------------------
224 Tarmac-Sentara Building 224
225 Four Seasons Apartments 225
226 Countrywood East 226
227 Sierra Vista Business Park 227
228 Walgreen Company - San Francisco Walgreen Company 10,420 08/31/15 228
- ------------------------------------------------------------------------------------------------------------------------------------
229 Misty Ridge Apartments 229
230 Woodward Bluffs Mobile Home Park 230
231 Mallards Landing Apartments 231
232 Huntington Oaks Plaza Food Lion 29,000 08/31/10 232
233 Colony Apartments 233
- ------------------------------------------------------------------------------------------------------------------------------------
234 Essex Shopping Center Igiesio Cristo Rompe 10,485 06/30/00 234
235 3400 West 86th Street Staples, Inc. 30,000 07/01/11 235
236 Oak Ridge Technical Center II 236
237 CH2M Hill 237
238 Best Western - Keene 238
- ------------------------------------------------------------------------------------------------------------------------------------
239 Marriott Fairfield Inn 239
240 Tysons Plaza Retail Center Yi's Interiors 5,500 02/01/00 240
241 Holiday Inn College Station 241
242 Circuit City - Muncy Circuit City 18,980 05/31/18 242
243 Porterwood Apartments 243
- ------------------------------------------------------------------------------------------------------------------------------------
244 Designer Shoe Warehouse Designer Shoe Warehouse 25,000 08/30/18 244
245 Eastgate Shopping Center Albertsons Grocery 36,996 05/31/07 245
246 8180 NW 36th Street 246
247 3300 Holcomb Bridge Road 247
248 84 Business Park 248
- ------------------------------------------------------------------------------------------------------------------------------------
249 Apple Creek 249
250 Day Hill Village Shoppes Tutor Time Child Care 8,690 07/31/12 250
251 Cedar Pointe Apartments 251
252 Lockworks Square Shopping Center Bailey, Schaefer & Errato 5,511 04/30/99 252
253 Coliseum Self Storage 253
- ------------------------------------------------------------------------------------------------------------------------------------
254 Mission Center Genghiskhan 6,101 10/31/00 254
255 Ramada Inn - Bedford 255
256 Clearlake Shopping Center Winn Dixie 46,616 04/11/04 256
257 Westgate Hills 257
258 Wheaton Square Apartments 258
- ------------------------------------------------------------------------------------------------------------------------------------
</TABLE>
<TABLE>
<CAPTION>
First Union - Lehman Brothers Commercial Mortgage Trust 1997-C2
Control Zip
No. Property Name Address City State Code
====================================================================================================================================
<S> <C> <C> <C> <C>
259 Ridgeview 710 North Washington Boulevard Ogden UT 84404
260 North Park Plaza NW Corner Arizona Ave. & Ray Rd. Chandler AZ 85224
261 South Oak SC 809 Arrowood Road Charlotte NC 28217
262 Homelife Center 8780 Central Avenue Montclair CA 91763
263 Highpoint Village Shopping Center 12101 North Greenville Ave. Dallas SC 75243
- ------------------------------------------------------------------------------------------------------------------------------------
264 Wexford Square Apartments 208 W. 62nd St. Minneapolis MN 55419
265 Shoppes of Cooper City 12125-12397 Sheridan St. Cooper City FL 33026
266 Pep Boys - Miami 10660 SW 40TH Street Miami FL 33165
267 Willow Glenn Apartments 7474 La Mancha Way Sacramento CA 95823
268 Hempstead Road Apartments 5615-5645 Hempstead Road Pittsburgh PA 15217
- ------------------------------------------------------------------------------------------------------------------------------------
269 Confederate Ridge Apartments 780 Highway 61 North Bypass Vicksburg MS 39180
270 Auto/Retail (2450 S. Military Trail) 2450 S. Military Trail West Palm Beach FL 33046
271 Wood Creek Apartments 202 North Garnett Road Tulsa OK 74166
272 Latimer Brook Commons S.C. 339 Flanders Rd. East Lyme CT 06333
273 Nob Hill Apartments 3502 South Mason Avenue Tacoma WA 98409
- ------------------------------------------------------------------------------------------------------------------------------------
274 Oak Ridge Technical Center I 1055 Commerce Park Drive Oak Ridge TN 37830
275 Capital Plaza 545,551 & 555 Washington Street Weymouth MA 02188
276 Mountain Park Square 4206 East Chandler Blvd. Phoenix AZ 85044
277 St. Mary's 551 4th St. North Winsted MN 55395
278 Tuscany Apartments 1221 North Orange Ave. Los Angeles CA 90038
- ------------------------------------------------------------------------------------------------------------------------------------
279 Lakeview Apartments 2610 West Erie Avenue Lorain OH 44052
280 Devonshire Shopping Center SEC 127th St. & Mur-Len Rd. Olathe KS 66061
281 Georgetown Apartments 751 E. Northside Drive Greenwood SC 29649
282 Shamrock Park Apartments 1440 College Way Olathe KS 66062
283 Thrifty-Payless - Corona del Mar 3141 East Pacific Coast Highway Corona del Mar CA 92625
- ------------------------------------------------------------------------------------------------------------------------------------
284 Walgreen - Weston 1751 Bonaventure Blvd Weston FL 33326
285 Summit at Woodhaven Apartments 6100 Oakland Hills Drive Fort Worth TX 76112
286 MCL Center 1331-1337 West Fullerton Ave. Chicago IL 60614
287 Hibiscus Center 2950 Tamiami Trail Naples FL 33940
288 Towers Garden Apartments 4015 Covington Highway Decatur GA 30032
- ------------------------------------------------------------------------------------------------------------------------------------
289 Greenbriar Plaza Shopping Center 7041-7181 North Pecos Street Denver CO 80221
290 Point Place II 443 Donelson Pike Nashville TN 37214
291 Babcock 222-230 Babcock Street Brookline MA 02134
292 Stoneridge Apartments 1000 South Danville Road Kilgore TX 75662
293 Rivers Edge Business Park 19017, 19039, 19201 62nd Avenue South Kent WA 98032
- ------------------------------------------------------------------------------------------------------------------------------------
294 Summit 1700 Enterprise Drive Wichita Falls TX 76306
295 2105-2109 First Avenue 2102-2109 First Avenue New York NY 10029
296 North Pointe Plaza Shopping Center 5420-5430 North Tryon Street Charlotte NC 28213
297 French Quarter Apartments 6643 Abrego Road Isla Vista CA 93117
298 Rite-Aid - Bay City 3880 E. Wilder Road Bay City MI 48706
- ------------------------------------------------------------------------------------------------------------------------------------
299 Coral Gardens 3230 East Roosevelt Street Phoenix AZ 85008
300 Sherwood Arms Apartments 3909 Baker Plaza Columbus GA 31903
301 Irongate Village Shopping Center 6401-25 Iron Bridge Road Richmond VA 23234
302 Conway Club Apartments 1900 South Conway Rd. Orlando FL 32812
303 Rite-Aid - Essexville 1490 W. Center Avenue Essexville MI 48732
- ------------------------------------------------------------------------------------------------------------------------------------
304 Golden Age Four and Taylor
304a Taylor County Health Care Center South Broad Street Butler GA 31006
304b Four County Health Care Center 99 Overby Drive Richland GA 31825
- ------------------------------------------------------------------------------------------------------------------------------------
305 Mission Station 4400 Bluemel Rd. San Antonio TX 78240
306 El Mercado Apartments 10480 El Mercado Drive Rancho Cordova CA 95670
307 Greentree 6103 Manor Road Austin TX 78723
308 Santa Rosa Plaza Shopping Center 2800 Gulf Breeze Parkway Gulf Breeze FL 32561
309 The Hermitage 219 Monastery Court Valrico FL 33594
- ------------------------------------------------------------------------------------------------------------------------------------
310 A Rite-Aid Pharmacy - Manhattan Blvd. 810 Manhattan Blvd. Toldeo OH 43608
311 Fowler Plaza 2540 East Fowler Plaza Tampa FL 33612
312 Countrywood Village 5500 Mack Road Sacramento CA 95023
313 Sun Club Apartments 1701 North Central Avenue Kissimmee FL 32741
314 A Rite-Aid Pharmacy - Sylvania Ave. 1012 Sylvania Ave. Toledo OH 43612
- ------------------------------------------------------------------------------------------------------------------------------------
315 Queensbury 220 S. Home Ave. Avalon PA 15202
316 Colonial Village 9500 103rd Street Jacksonville FL 32210
317 54 South Commerce Way 54 South Commerce Way Hanover Township PA 18017
318 Mac Frugal's Plaza 303 E Southern Avenue Mesa AZ 85210
319 1250 South Vermont Avenue 1250 South Vermont Avenue Los Angeles CA 90006
- ------------------------------------------------------------------------------------------------------------------------------------
320 Hilltop Manor 5200 Annapolis Road Bladensburg MD 20710
321 Commerce Center 1975 E. Sunrise Blvd. Ft. Lauderdale FL 33304
322 Lakecrest Shopping Center 28855 Military Road South Federal Way WA 98003
323 Bridgestone Apartments 1272 Bridgestone Avenue Springdale AR 72764
324 Rite-Aid - Jenison 2739 Port Sheldon Road Jenison MI 49428
- ------------------------------------------------------------------------------------------------------------------------------------
325 A Rite-Aid Pharmacy - Main Street 212 Main Street Toledo OH 43605
326 First Union National Bank Building 205 Front Street Wilmington NC 28403
327 Auto/Retail (2501 Sample Road) 2501-2525 W. Sample Road Pompano Beach FL 33073
328 Rite-Aid - Wilkes-Barre Wilkes-Barre Blvd & East Northampton Street Wilkes-Barre PA 18702
329 Villa Gardens Apartments 3734 West El Segundo Blvd. Hawthorne CA 90250
- ------------------------------------------------------------------------------------------------------------------------------------
<PAGE>
<CAPTION>
Crossed Collateralized
Control Loans Control Original Cut-off Date
No. Property Name Nos. Balance Balance
====================================================================================================================================
<S> <C> <C>
259 Ridgeview $ 2,595,000 $ 2,593,835
260 North Park Plaza 2,600,000 2,592,807
261 South Oak SC 2,500,000 2,500,000
262 Homelife Center 2,494,000 2,494,000
263 Highpoint Village Shopping Center 2,500,000 2,492,741
- ------------------------------------------------------------------------------------------------------------------------------------
264 Wexford Square Apartments 2,500,000 2,491,906
265 Shoppes of Cooper City 2,500,000 2,491,161
266 Pep Boys - Miami 2,447,077 2,447,077
267 Willow Glenn Apartments 2,445,000 2,441,908
268 Hempstead Road Apartments 2,445,000 2,437,864
- ------------------------------------------------------------------------------------------------------------------------------------
269 Confederate Ridge Apartments 2,425,750 2,412,421
270 Auto/Retail (2450 S. Military Trail) 2,400,000 2,400,000
271 Wood Creek Apartments 2,400,000 2,396,142
272 Latimer Brook Commons S.C. 2,400,000 2,395,261
273 Nob Hill Apartments 2,400,000 2,391,184
- ------------------------------------------------------------------------------------------------------------------------------------
274 Oak Ridge Technical Center I 38,121,144,179,236 2,365,000 2,362,949
275 Capital Plaza 2,350,000 2,329,478
276 Mountain Park Square 2,325,000 2,319,928
277 St. Mary's 2,325,000 2,319,749
278 Tuscany Apartments 2,320,000 2,313,214
- ------------------------------------------------------------------------------------------------------------------------------------
279 Lakeview Apartments 2,300,000 2,300,000
280 Devonshire Shopping Center 76,105,408 2,295,000 2,293,509
281 Georgetown Apartments 2,275,000 2,272,933
282 Shamrock Park Apartments 2,275,000 2,272,469
283 Thrifty-Payless - Corona del Mar 2,270,098 2,262,166
- ------------------------------------------------------------------------------------------------------------------------------------
284 Walgreen - Weston 2,257,604 2,257,604
285 Summit at Woodhaven Apartments 2,260,000 2,254,104
286 MCL Center 2,250,000 2,250,000
287 Hibiscus Center 2,250,000 2,248,944
288 Towers Garden Apartments 2,250,000 2,245,357
- ------------------------------------------------------------------------------------------------------------------------------------
289 Greenbriar Plaza Shopping Center 2,250,000 2,244,275
290 Point Place II 2,240,000 2,234,690
291 Babcock 2,225,000 2,215,083
292 Stoneridge Apartments 2,200,000 2,200,000
293 Rivers Edge Business Park 2,200,000 2,199,079
- ------------------------------------------------------------------------------------------------------------------------------------
294 Summit 2,200,000 2,197,608
295 2105-2109 First Avenue 2,200,000 2,197,179
296 North Pointe Plaza Shopping Center 2,175,000 2,171,313
297 French Quarter Apartments 2,169,000 2,165,115
298 Rite-Aid - Bay City 2,159,314 2,159,314
- ------------------------------------------------------------------------------------------------------------------------------------
299 Coral Gardens 2,160,000 2,156,589
300 Sherwood Arms Apartments 2,160,000 2,155,702
301 Irongate Village Shopping Center 2,128,000 2,121,737
302 Conway Club Apartments 2,125,000 2,118,577
303 Rite-Aid - Essexville 2,114,985 2,114,985
- ------------------------------------------------------------------------------------------------------------------------------------
304 Golden Age Four and Taylor 2,100,000 2,100,000
304a Taylor County Health Care Center 304b
304b Four County Health Care Center 304a
- ------------------------------------------------------------------------------------------------------------------------------------
305 Mission Station 2,100,000 2,097,344
306 El Mercado Apartments 2,100,000 2,097,344
307 Greentree 2,100,000 2,094,179
308 Santa Rosa Plaza Shopping Center 2,100,000 2,091,703
309 The Hermitage 2,050,000 2,047,557
- ------------------------------------------------------------------------------------------------------------------------------------
310 A Rite-Aid Pharmacy - Manhattan Blvd. 2,044,000 2,039,470
311 Fowler Plaza 2,025,000 2,022,355
312 Countrywood Village 2,025,000 2,022,146
313 Sun Club Apartments 2,025,000 2,017,331
314 A Rite-Aid Pharmacy - Sylvania Ave. 2,008,000 2,003,550
- ------------------------------------------------------------------------------------------------------------------------------------
315 Queensbury 2,006,000 2,000,084
316 Colonial Village 2,000,000 2,000,000
317 54 South Commerce Way 2,000,000 1,998,995
318 Mac Frugal's Plaza 2,000,000 1,998,732
319 1250 South Vermont Avenue 2,000,000 1,997,260
- ------------------------------------------------------------------------------------------------------------------------------------
320 Hilltop Manor 2,000,000 1,995,287
321 Commerce Center 2,000,000 1,994,444
322 Lakecrest Shopping Center 2,000,000 1,989,549
323 Bridgestone Apartments 1,990,000 1,987,894
324 Rite-Aid - Jenison 1,974,110 1,974,110
- ------------------------------------------------------------------------------------------------------------------------------------
325 A Rite-Aid Pharmacy - Main Street 1,956,000 1,953,856
326 First Union National Bank Building 1,960,000 1,951,883
327 Auto/Retail (2501 Sample Road) 1,950,000 1,950,000
328 Rite-Aid - Wilkes-Barre 1,948,066 1,940,888
329 Villa Gardens Apartments 1,950,000 1,938,977
- ------------------------------------------------------------------------------------------------------------------------------------
<PAGE>
<CAPTION>
Cumulative
% of Aggregate % of Initial Interest
Control Cut-off Date Pool Mortgage Administrative Accrual
No. Property Name Balance Balance Rate Cost Rate Method
====================================================================================================================================
<S> <C> <C> <C> <C> <C>
259 Ridgeview 0.12% 87.11% 8.0000% 0.1025% Act/360
260 North Park Plaza 0.12 87.23 9.0100 0.1775 30/360
261 South Oak SC 0.11 87.34 7.7500 0.1025 30/360
262 Homelife Center 0.11 87.45 7.6200 0.1025 Act/360
263 Highpoint Village Shopping Center 0.11 87.56 8.5500 0.1025 30/360
- ------------------------------------------------------------------------------------------------------------------------------------
264 Wexford Square Apartments 0.11 87.68 8.4500 0.1525 Act/360
265 Shoppes of Cooper City 0.11 87.79 8.7220 0.1025 30/360
266 Pep Boys - Miami 0.11 87.90 7.9600 0.1025 30/360
267 Willow Glenn Apartments 0.11 88.00 7.5500 0.1025 Act/360
268 Hempstead Road Apartments 0.11 88.11 8.7500 0.1025 30/360
- ------------------------------------------------------------------------------------------------------------------------------------
269 Confederate Ridge Apartments 0.11 88.22 8.0000 0.1025 30/360
270 Auto/Retail (2450 S. Military Trail) 0.11 88.33 8.0800 0.1025 Act/360
271 Wood Creek Apartments 0.11 88.43 7.9400 0.1025 Act/360
272 Latimer Brook Commons S.C. 0.11 88.54 8.1000 0.1025 Act/360
273 Nob Hill Apartments 0.11 88.65 8.5350 0.1025 30/360
- ------------------------------------------------------------------------------------------------------------------------------------
274 Oak Ridge Technical Center I 0.11 88.75 7.8100 0.1625 Act/360
275 Capital Plaza 0.10 88.86 9.3750 0.1025 30/360
276 Mountain Park Square 0.10 88.96 8.7500 0.1025 Act/360
277 St. Mary's 0.10 89.06 8.8700 0.1525 Act/360
278 Tuscany Apartments 0.10 89.17 8.7400 0.1775 30/360
- ------------------------------------------------------------------------------------------------------------------------------------
279 Lakeview Apartments 0.10 89.27 7.5100 0.1025 Act/360
280 Devonshire Shopping Center 0.10 89.37 8.1600 0.1775 30/360
281 Georgetown Apartments 0.10 89.47 7.6100 0.1625 Act/360
282 Shamrock Park Apartments 0.10 89.57 8.0400 0.1775 Act/360
283 Thrifty-Payless - Corona del Mar 0.10 89.67 7.9300 0.1025 30/360
- ------------------------------------------------------------------------------------------------------------------------------------
284 Walgreen - Weston 0.10 89.77 7.3750 0.1025 30/360
285 Summit at Woodhaven Apartments 0.10 89.88 8.1900 0.1825 30/360
286 MCL Center 0.10 89.98 7.6300 0.1025 Act/360
287 Hibiscus Center 0.10 90.08 7.8760 0.1625 Act/360
288 Towers Garden Apartments 0.10 90.18 7.9100 0.1825 30/360
- ------------------------------------------------------------------------------------------------------------------------------------
289 Greenbriar Plaza Shopping Center 0.10 90.28 8.3300 0.1775 Act/360
290 Point Place II 0.10 90.38 8.7300 0.1775 Act/360
291 Babcock 0.10 90.47 8.7500 0.1025 30/360
292 Stoneridge Apartments 0.10 90.57 8.1400 0.1025 30/360
293 Rivers Edge Business Park 0.10 90.67 8.1875 0.1025 Act/360
- ------------------------------------------------------------------------------------------------------------------------------------
294 Summit 0.10 90.77 8.1250 0.1025 Act/360
295 2105-2109 First Avenue 0.10 90.87 8.8400 0.1025 Act/360
296 North Pointe Plaza Shopping Center 0.10 90.96 8.5400 0.1525 Act/360
297 French Quarter Apartments 0.10 91.06 7.5600 0.1025 Act/360
298 Rite-Aid - Bay City 0.10 91.16 7.5000 0.1025 30/360
- ------------------------------------------------------------------------------------------------------------------------------------
299 Coral Gardens 0.10 91.25 8.0000 0.1025 Act/360
300 Sherwood Arms Apartments 0.10 91.35 8.0900 0.1825 30/360
301 Irongate Village Shopping Center 0.09 91.44 8.7100 0.1825 30/360
302 Conway Club Apartments 0.09 91.54 8.5800 0.1825 30/360
303 Rite-Aid - Essexville 0.09 91.63 7.5000 0.1025 30/360
- ------------------------------------------------------------------------------------------------------------------------------------
304 Golden Age Four and Taylor 0.09 91.72 8.1500 0.1025 Act/360
304a Taylor County Health Care Center
304b Four County Health Care Center
- ------------------------------------------------------------------------------------------------------------------------------------
305 Mission Station 0.09 91.82 7.5500 0.1025 Act/360
306 El Mercado Apartments 0.09 91.91 7.5500 0.1025 Act/360
307 Greentree 0.09 92.00 9.0000 0.1025 30/360
308 Santa Rosa Plaza Shopping Center 0.09 92.10 8.9500 0.1025 30/360
309 The Hermitage 0.09 92.19 7.7800 0.1625 Act/360
- ------------------------------------------------------------------------------------------------------------------------------------
310 A Rite-Aid Pharmacy - Manhattan Blvd. 0.09 92.28 7.7900 0.1025 30/360
311 Fowler Plaza 0.09 92.37 8.1500 0.1025 30/360
312 Countrywood Village 0.09 92.46 8.3750 0.1025 Act/360
313 Sun Club Apartments 0.09 92.55 8.6250 0.1025 30/360
314 A Rite-Aid Pharmacy - Sylvania Ave. 0.09 92.64 7.7900 0.1025 30/360
- ------------------------------------------------------------------------------------------------------------------------------------
315 Queensbury 0.09 92.73 8.7000 0.1025 30/360
316 Colonial Village 0.09 92.82 7.8750 0.1025 Act/360
317 54 South Commerce Way 0.09 92.91 7.6800 0.1625 Act/360
318 Mac Frugal's Plaza 0.09 93.00 8.2800 0.1775 30/360
319 1250 South Vermont Avenue 0.09 93.09 9.1500 0.1775 Act/360
- ------------------------------------------------------------------------------------------------------------------------------------
320 Hilltop Manor 0.09 93.17 8.5000 0.1025 Act/360
321 Commerce Center 0.09 93.26 8.9900 0.1825 30/360
322 Lakecrest Shopping Center 0.09 93.35 9.1250 0.1025 Act/360
323 Bridgestone Apartments 0.09 93.44 7.9600 0.1625 30/360
324 Rite-Aid - Jenison 0.09 93.53 7.5000 0.1025 30/360
- ------------------------------------------------------------------------------------------------------------------------------------
325 A Rite-Aid Pharmacy - Main Street 0.09 93.62 7.7900 0.1025 30/360
326 First Union National Bank Building 0.09 93.70 8.8125 0.1025 Act/360
327 Auto/Retail (2501 Sample Road) 0.09 93.79 8.0800 0.1025 Act/360
328 Rite-Aid - Wilkes-Barre 0.09 93.88 7.7650 0.1025 30/360
329 Villa Gardens Apartments 0.09 93.96 8.5900 0.1025 Act/360
- ------------------------------------------------------------------------------------------------------------------------------------
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
First Union - Lehman Brothers Commercial Mortgage Trust 1997-C2
Original Remaining
Term to Term to Original
Control Amortization Maturity Maturity Amortization
No. Property Name Type (Mos.) (Mos.) Term (Mos.)
====================================================================================================================================
<S> <C> <C> <C> <C> <C>
259 Ridgeview Fully Amortizing 360 359 360
260 North Park Plaza Amortizing Balloon 120 115 360
261 South Oak SC Amortizing Balloon 180 180 360
262 Homelife Center Amortizing Balloon 120 120 330
263 Highpoint Village Shopping Center Amortizing Balloon 120 117 300
- ------------------------------------------------------------------------------------------------------------------------------------
264 Wexford Square Apartments Fully Amortizing 300 296 300
265 Shoppes of Cooper City Amortizing Balloon 84 78 360
266 Pep Boys - Miami Step 234 234 234
267 Willow Glenn Apartments Amortizing Balloon 120 118 360
268 Hempstead Road Apartments Amortizing Balloon 120 115 360
- ------------------------------------------------------------------------------------------------------------------------------------
269 Confederate Ridge Apartments Amortizing Balloon 84 76 360
270 Auto/Retail (2450 S. Military Trail) Amortizing Balloon 180 180 300
271 Wood Creek Apartments Amortizing Balloon 120 117 360
272 Latimer Brook Commons S.C. Amortizing Balloon 120 116 360
273 Nob Hill Apartments Amortizing Balloon 84 78 360
- ------------------------------------------------------------------------------------------------------------------------------------
274 Oak Ridge Technical Center I Amortizing Balloon 180 179 300
275 Capital Plaza Amortizing Balloon 120 114 240
276 Mountain Park Square Amortizing Balloon 240 235 360
277 St. Mary's Amortizing Balloon 120 117 300
278 Tuscany Apartments Amortizing Balloon 120 115 360
- ------------------------------------------------------------------------------------------------------------------------------------
279 Lakeview Apartments Amortizing Balloon 120 120 360
280 Devonshire Shopping Center Amortizing Balloon 120 119 360
281 Georgetown Apartments Amortizing Balloon 120 119 300
282 Shamrock Park Apartments Amortizing Balloon 120 118 360
283 Thrifty-Payless - Corona del Mar Fully Amortizing 238 236 238
- ------------------------------------------------------------------------------------------------------------------------------------
284 Walgreen - Weston Fully Amortizing 235 235 235
285 Summit at Woodhaven Apartments Amortizing Balloon 120 116 360
286 MCL Center Amortizing Balloon 120 120 360
287 Hibiscus Center Amortizing Balloon 84 83 360
288 Towers Garden Apartments Amortizing Balloon 120 117 360
- ------------------------------------------------------------------------------------------------------------------------------------
289 Greenbriar Plaza Shopping Center Amortizing Balloon 120 117 300
290 Point Place II Amortizing Balloon 120 116 324
291 Babcock Amortizing Balloon 120 114 330
292 Stoneridge Apartments Interest Only then Hyperamortizing 120 116 360
293 Rivers Edge Business Park Amortizing Balloon 120 119 360
- ------------------------------------------------------------------------------------------------------------------------------------
294 Summit Amortizing Balloon 120 118 360
295 2105-2109 First Avenue Amortizing Balloon 120 119 240
296 North Pointe Plaza Shopping Center Amortizing Balloon 120 118 300
297 French Quarter Apartments Amortizing Balloon 120 117 360
298 Rite-Aid - Bay City Amortizing Balloon 240 240 296
- ------------------------------------------------------------------------------------------------------------------------------------
299 Coral Gardens Amortizing Balloon 336 333 360
300 Sherwood Arms Apartments Amortizing Balloon 120 117 360
301 Irongate Village Shopping Center Amortizing Balloon 120 115 360
302 Conway Club Apartments Amortizing Balloon 120 115 360
303 Rite-Aid - Essexville Amortizing Balloon 240 240 296
- ------------------------------------------------------------------------------------------------------------------------------------
304 Golden Age Four and Taylor Fully Amortizing 120 120 120
304a Taylor County Health Care Center
304b Four County Health Care Center
- ------------------------------------------------------------------------------------------------------------------------------------
305 Mission Station Amortizing Balloon 120 118 360
306 El Mercado Apartments Amortizing Balloon 120 118 360
307 Greentree Fully Amortizing 360 355 360
308 Santa Rosa Plaza Shopping Center Amortizing Balloon 84 77 360
309 The Hermitage Amortizing Balloon 120 118 360
- ------------------------------------------------------------------------------------------------------------------------------------
310 A Rite-Aid Pharmacy - Manhattan Blvd. Amortizing Balloon 238 236 298
311 Fowler Plaza Amortizing Balloon 120 118 360
312 Countrywood Village Amortizing Balloon 84 81 360
313 Sun Club Apartments Amortizing Balloon 120 115 330
314 A Rite-Aid Pharmacy - Sylvania Ave. Amortizing Balloon 238 236 298
- ------------------------------------------------------------------------------------------------------------------------------------
315 Queensbury Amortizing Balloon 120 115 360
316 Colonial Village Amortizing Balloon 120 120 360
317 54 South Commerce Way Amortizing Balloon 120 119 360
318 Mac Frugal's Plaza Amortizing Balloon 120 119 360
319 1250 South Vermont Avenue Amortizing Balloon 120 116 360
- ------------------------------------------------------------------------------------------------------------------------------------
320 Hilltop Manor Amortizing Balloon 120 115 360
321 Commerce Center Amortizing Balloon 84 79 360
322 Lakecrest Shopping Center Amortizing Balloon 120 113 300
323 Bridgestone Apartments Fully Amortizing 300 299 300
324 Rite-Aid - Jenison Amortizing Balloon 240 240 296
- ------------------------------------------------------------------------------------------------------------------------------------
325 A Rite-Aid Pharmacy - Main Street Amortizing Balloon 239 238 299
326 First Union National Bank Building Amortizing Balloon 180 177 240
327 Auto/Retail (2501 Sample Road) Amortizing Balloon 180 180 192
328 Rite-Aid - Wilkes-Barre Fully Amortizing 234 232 234
329 Villa Gardens Apartments Fully Amortizing 240 236 240
- ------------------------------------------------------------------------------------------------------------------------------------
<PAGE>
<CAPTION>
Remaining
Control Amortization Origination Maturity Balloon
No. Property Name Term (Mos.) Date Date Balance
====================================================================================================================================
<S> <C> <C> <C> <C> <C>
259 Ridgeview 359 09/30/97 10/01/27 $ 321,720
260 North Park Plaza 355 05/14/97 06/01/07 2,325,590
261 South Oak SC 360 10/10/97 11/01/12 1,902,770
262 Homelife Center 330 10/10/97 11/01/07 2,131,512
263 Highpoint Village Shopping Center 297 07/18/97 08/01/07 2,046,729
- ------------------------------------------------------------------------------------------------------------------------------------
264 Wexford Square Apartments 296 06/30/97 07/01/22 219,583
265 Shoppes of Cooper City 354 04/25/97 05/01/04 2,333,330
266 Pep Boys - Miami 234 10/15/97 05/01/17 -
267 Willow Glenn Apartments 358 08/25/97 09/01/07 2,162,162
268 Hempstead Road Apartments 355 05/19/97 06/01/07 2,176,598
- ------------------------------------------------------------------------------------------------------------------------------------
269 Confederate Ridge Apartments 352 02/24/97 03/01/04 2,243,272
270 Auto/Retail (2450 S. Military Trail) 300 10/06/97 11/01/12 1,604,785
271 Wood Creek Apartments 357 07/18/97 08/01/07 2,143,094
272 Latimer Brook Commons S.C. 356 06/24/97 07/01/07 2,151,682
273 Nob Hill Apartments 354 04/29/97 05/01/04 2,234,872
- ------------------------------------------------------------------------------------------------------------------------------------
274 Oak Ridge Technical Center I 299 09/18/97 10/01/12 1,560,547
275 Capital Plaza 234 04/14/97 05/01/07 1,686,964
276 Mountain Park Square 355 05/28/97 06/01/17 1,608,231
277 St. Mary's 297 07/07/97 08/01/07 1,963,157
278 Tuscany Apartments 355 05/05/97 06/01/07 2,064,935
- ------------------------------------------------------------------------------------------------------------------------------------
279 Lakeview Apartments 360 10/07/97 11/01/07 2,031,820
280 Devonshire Shopping Center 359 09/26/97 10/01/07 2,019,857
281 Georgetown Apartments 299 09/19/97 10/01/07 1,853,656
282 Shamrock Park Apartments 358 08/27/97 09/01/07 2,035,936
283 Thrifty-Payless - Corona del Mar 236 08/29/97 07/01/17 -
- ------------------------------------------------------------------------------------------------------------------------------------
284 Walgreen - Weston 235 10/10/97 06/01/17 -
285 Summit at Woodhaven Apartments 356 06/23/97 07/01/07 1,990,255
286 MCL Center 360 10/09/97 11/01/07 1,993,595
287 Hibiscus Center 359 09/25/97 10/01/04 2,100,676
288 Towers Garden Apartments 357 07/28/97 08/01/07 1,970,128
- ------------------------------------------------------------------------------------------------------------------------------------
289 Greenbriar Plaza Shopping Center 297 07/25/97 08/01/07 1,871,866
290 Point Place II 320 06/19/97 07/01/07 1,955,517
291 Babcock 324 04/18/97 05/01/07 1,915,315
292 Stoneridge Apartments 360 06/16/97 07/01/07 2,004,017
293 Rivers Edge Business Park 359 09/05/97 10/01/07 1,975,955
- ------------------------------------------------------------------------------------------------------------------------------------
294 Summit 358 08/27/97 09/01/07 1,972,768
295 2105-2109 First Avenue 239 09/10/97 10/01/07 1,595,951
296 North Pointe Plaza Shopping Center 298 08/21/97 09/01/07 1,819,624
297 French Quarter Apartments 357 07/25/97 08/01/07 1,918,903
298 Rite-Aid - Bay City 296 10/10/97 11/01/17 755,487
- ------------------------------------------------------------------------------------------------------------------------------------
299 Coral Gardens 357 07/31/97 08/01/25 578,446
300 Sherwood Arms Apartments 357 07/15/97 08/01/07 1,898,348
301 Irongate Village Shopping Center 355 05/22/97 06/01/07 1,892,985
302 Conway Club Apartments 355 05/21/97 06/01/07 1,885,689
303 Rite-Aid - Essexville 296 10/10/97 11/01/17 739,976
- ------------------------------------------------------------------------------------------------------------------------------------
304 Golden Age Four and Taylor 120 10/14/97 11/01/07 23,825
304a Taylor County Health Care Center
304b Four County Health Care Center
- ------------------------------------------------------------------------------------------------------------------------------------
305 Mission Station 358 08/22/97 09/01/07 1,857,071
306 El Mercado Apartments 358 08/25/97 09/01/07 1,857,071
307 Greentree 355 05/06/97 06/01/27 -
308 Santa Rosa Plaza Shopping Center 353 03/26/97 04/01/04 1,965,308
309 The Hermitage 358 08/27/97 09/01/07 1,823,162
- ------------------------------------------------------------------------------------------------------------------------------------
310 A Rite-Aid Pharmacy - Manhattan Blvd. 296 08/27/97 07/01/17 769,553
311 Fowler Plaza 358 08/21/97 09/01/07 1,781,867
312 Countrywood Village 357 07/03/97 08/01/04 1,904,856
313 Sun Club Apartments 325 05/12/97 06/01/07 1,738,554
314 A Rite-Aid Pharmacy - Sylvania Ave. 296 08/22/97 07/01/17 755,999
- ------------------------------------------------------------------------------------------------------------------------------------
315 Queensbury 355 05/24/97 06/01/07 1,784,125
316 Colonial Village 360 10/06/97 11/01/07 1,782,713
317 54 South Commerce Way 359 09/23/97 10/01/07 1,774,582
318 Mac Frugal's Plaza 359 09/05/97 10/01/07 1,764,453
319 1250 South Vermont Avenue 356 05/28/97 07/01/07 1,835,725
- ------------------------------------------------------------------------------------------------------------------------------------
320 Hilltop Manor 355 05/27/97 06/01/07 1,809,447
321 Commerce Center 355 05/23/97 06/01/04 1,872,593
322 Lakecrest Shopping Center 293 03/19/97 04/01/07 1,700,448
323 Bridgestone Apartments 299 09/16/97 10/01/22 -
324 Rite-Aid - Jenison 296 10/10/97 11/01/17 690,691
- ------------------------------------------------------------------------------------------------------------------------------------
325 A Rite-Aid Pharmacy - Main Street 298 09/26/97 09/01/17 735,615
326 First Union National Bank Building 237 07/03/97 08/01/12 907,861
327 Auto/Retail (2501 Sample Road) 192 10/06/97 11/01/12 256,399
328 Rite-Aid - Wilkes-Barre 232 08/21/97 03/01/17 -
329 Villa Gardens Apartments 236 06/03/97 07/01/17 101,514
- ------------------------------------------------------------------------------------------------------------------------------------
<PAGE>
<CAPTION>
Control
No. Property Name Property Type Prepayment Provisions
====================================================================================================================================
<S> <C> <C>
259 Ridgeview Multifamily - Section 42 L(5),YM1%(10),O(15)
260 North Park Plaza Retail - Anchored L(5),YM1%(1),4(1),3(1),2(1),1(.5),O(.5)
261 South Oak SC Retail - Anchored L(4),YM1%(6),5(1),4(1),3(1),2(1),1(.75),O(.25)
262 Homelife Center Retail - Unanchored L(4),YM1%(5.75),O(.25)
263 Highpoint Village Shopping Center Retail - Unanchored L(2),YM1%(7.5),O(.5) or DEF
- ------------------------------------------------------------------------------------------------------------------------------------
264 Wexford Square Apartments Multifamily L(11),YM1%(13.5),O(.5)
265 Shoppes of Cooper City Retail - Unanchored L(4),YM1%(2.5),O(.5) or DEF
266 Pep Boys - Miami Ground Lease - CTL L(8),YM1%(11.5)
267 Willow Glenn Apartments Multifamily L(3),YM1%(6.5),O(.5)
268 Hempstead Road Apartments Multifamily L(4),YM1%(5.75),O(.25)
- ------------------------------------------------------------------------------------------------------------------------------------
269 Confederate Ridge Apartments Multifamily L(2),YM1%(4.5),O(.5) or DEF
270 Auto/Retail (2450 S. Military Trail) Retail - Unanchored L(5),YM2%(9.5),O(.5)
271 Wood Creek Apartments Multifamily L(4),YM1%(5.5),O(.5) or DEF
272 Latimer Brook Commons S.C. Retail - Unanchored L(4),YM1%(5.5),O(.5) or DEF
273 Nob Hill Apartments Multifamily L(4),YM1%(2.5),O(.5)
- ------------------------------------------------------------------------------------------------------------------------------------
274 Oak Ridge Technical Center I Office L(10),YM1%(4.5),O(.5)
275 Capital Plaza Retail - Unanchored L(4),YM1%(5),O(1)
276 Mountain Park Square Retail - Unanchored L(4),YM1%(15.75),O(.25)
277 St. Mary's Skilled Nursing L(4),YM1%(5.5),O(.5)
278 Tuscany Apartments Multifamily L(4),YM1%(5.5),O(.5) or DEF
- ------------------------------------------------------------------------------------------------------------------------------------
279 Lakeview Apartments Multifamily L(4),5(1),4(1),3(1),2(1),1(1),O(1)
280 Devonshire Shopping Center Retail - Anchored L(4),YM1%(5.5),O(.5)
281 Georgetown Apartments Multifamily L(4),YM1%(5.5),O(.5) or DEF
282 Shamrock Park Apartments Multifamily L(4),YM1%(5.5),O(.5)
283 Thrifty-Payless - Corona del Mar Retail - CTL L(8),YM1%(11.58),O(.25)
- ------------------------------------------------------------------------------------------------------------------------------------
284 Walgreen - Weston Retail - CTL L(8),YM1%(11.33),O(.25)
285 Summit at Woodhaven Apartments Multifamily L(4),YM1%(5.5),O(.5)
286 MCL Center Retail - Unanchored L(4),YM1%(5.75),O(.25)
287 Hibiscus Center Retail - Unanchored L(4),YM1%(2.5),O(.5) or DEF
288 Towers Garden Apartments Multifamily L(4),YM1%(5.5),O(.5)
- ------------------------------------------------------------------------------------------------------------------------------------
289 Greenbriar Plaza Shopping Center Retail - Unanchored L(4),YM1%(5.5),O(.5) or DEF
290 Point Place II Office L(4),YM1%(5.5),O(.5) or DEF
291 Babcock Multifamily L(4),YM1%(5),O(1)
292 Stoneridge Apartments Multifamily L(2),YM1%(3),5(1),4(1),3(1),2(1),1(.5),O(.5)
293 Rivers Edge Business Park Industrial L(2),YM1%(3),5(1),4(1),3(1),2(1),1(.75),O(.25)
- ------------------------------------------------------------------------------------------------------------------------------------
294 Summit Multifamily L(4),YM1%(5.5),O(.5)
295 2105-2109 First Avenue Multifamily L(4),YM1%(5.5),O(.5) or DEF
296 North Pointe Plaza Shopping Center Retail - Anchored L(4),YM1%(5.5),O(.5) or DEF
297 French Quarter Apartments Multifamily L(3),YM1%(6.5),O(.5)
298 Rite-Aid - Bay City Retail - CTL L(10),YM1%(10)
- ------------------------------------------------------------------------------------------------------------------------------------
299 Coral Gardens Multifamily - Section 42 L(15),O(13)
300 Sherwood Arms Apartments Multifamily L(4),YM1%(5.5),O(.5)
301 Irongate Village Shopping Center Retail - Anchored L(4),YM1%(5.5),O(.5)
302 Conway Club Apartments Multifamily L(4),YM1%(5.5),O(.5)
303 Rite-Aid - Essexville Retail - CTL L(10),YM1%(10)
- ------------------------------------------------------------------------------------------------------------------------------------
304 Golden Age Four and Taylor L(3),4(3),3(1),2(1),1(1),O(1)
304a Taylor County Health Care Center Skilled Nursing
304b Four County Health Care Center Skilled Nursing
- ------------------------------------------------------------------------------------------------------------------------------------
305 Mission Station Multifamily L(3),YM1%(6.5),O(.5)
306 El Mercado Apartments Multifamily L(3),YM1%(6.5),O(.5)
307 Greentree Multifamily - Section 42 L(10),YM1%(5),O(15)
308 Santa Rosa Plaza Shopping Center Retail - Anchored L(2),YM1%(4.5),O(.5) or DEF
309 The Hermitage Multifamily L(4),YM1%(5.5),O(.5)
- ------------------------------------------------------------------------------------------------------------------------------------
310 A Rite-Aid Pharmacy - Manhattan Blvd. Retail - CTL L(10),YM1%(9.833) or DEF
311 Fowler Plaza Retail - Unanchored L(9.5),O(.5)
312 Countrywood Village Multifamily L(2),YM1%(4.75),O(.25)
313 Sun Club Apartments Multifamily L(5),YM1%(4.75),O(.25)
314 A Rite-Aid Pharmacy - Sylvania Ave. Retail - CTL L(10),YM1%(9.833) or DEF
- ------------------------------------------------------------------------------------------------------------------------------------
315 Queensbury Multifamily L(4),YM1%(5.75),O(.25)
316 Colonial Village Multifamily L(4),YM1%(5.75),O(.25)
317 54 South Commerce Way Office L(4),YM1%(5.5),O(.5) or DEF
318 Mac Frugal's Plaza Retail - Anchored L(4),YM1%(5.5),O(.5)
319 1250 South Vermont Avenue Retail - Unanchored L(3),YM1%(6.5),O(.5) or DEF
- ------------------------------------------------------------------------------------------------------------------------------------
320 Hilltop Manor Multifamily L(4),YM1%(5.75),O(.25)
321 Commerce Center Office L(4),YM1%(2.5),O(.5)
322 Lakecrest Shopping Center Retail - Unanchored L(4),YM1%(5.75),O(.25)
323 Bridgestone Apartments Multifamily L(10),YM1%(10),1(4.5),O(.5) or DEF
324 Rite-Aid - Jenison Retail - CTL L(10),YM1%(10)
- ------------------------------------------------------------------------------------------------------------------------------------
325 A Rite-Aid Pharmacy - Main Street Retail - CTL L(10),YM1%(9.917) or DEF
326 First Union National Bank Building Office L(4),YM1%(10.5),O(.5)
327 Auto/Retail (2501 Sample Road) Retail - Unanchored L(5),YM2%(9.5),O(.5)
328 Rite-Aid - Wilkes-Barre Retail - CTL L(8),YM1%(11.25),O(.25)
329 Villa Gardens Apartments Multifamily L(4),YM1%(15.5),O(.5)
- ------------------------------------------------------------------------------------------------------------------------------------
<PAGE>
<CAPTION>
Control Annual Net Appraised
No. Property Name Debt Service Cash Flow DSCR Value
====================================================================================================================================
<S> <C> <C> <C> <C>
259 Ridgeview $ 228,494 $ 268,323 1.17x $ 3,200,000
260 North Park Plaza 251,267 310,852 1.24 3,520,000
261 South Oak SC 214,924 267,724 1.25 3,400,000
262 Homelife Center 216,901 283,440 1.31 3,325,000
263 Highpoint Village Shopping Center 242,580 362,744 1.50 3,570,000
- ------------------------------------------------------------------------------------------------------------------------------------
264 Wexford Square Apartments 240,558 300,218 1.25 3,500,000
265 Shoppes of Cooper City 235,410 360,147 1.53 3,400,000
266 Pep Boys - Miami 227,019 227,700 1.00 2,530,000
267 Willow Glenn Apartments 206,155 256,657 1.24 3,100,000
268 Hempstead Road Apartments 230,818 289,421 1.25 3,180,000
- ------------------------------------------------------------------------------------------------------------------------------------
269 Confederate Ridge Apartments 213,592 288,325 1.35 3,100,000
270 Auto/Retail (2450 S. Military Trail) 223,812 298,671 1.33 3,200,000
271 Wood Creek Apartments 210,121 273,263 1.30 3,300,000
272 Latimer Brook Commons S.C. 213,335 286,662 1.34 3,200,000
273 Nob Hill Apartments 222,162 272,594 1.23 3,000,000
- ------------------------------------------------------------------------------------------------------------------------------------
274 Oak Ridge Technical Center I 215,481 288,419 1.34 3,000,000
275 Capital Plaza 260,563 355,839 1.37 4,200,000
276 Mountain Park Square 219,489 285,362 1.30 3,100,000
277 St. Mary's 231,657 322,744 1.39 3,100,000
278 Tuscany Apartments 218,819 275,127 1.26 3,350,000
- ------------------------------------------------------------------------------------------------------------------------------------
279 Lakeview Apartments 193,172 253,783 1.31 2,930,000
280 Devonshire Shopping Center 205,159 295,535 1.44 2,900,000
281 Georgetown Apartments 203,702 273,519 1.34 2,970,000
282 Shamrock Park Apartments 201,080 260,468 1.30 2,900,000
283 Thrifty-Payless - Corona del Mar 227,453 232,002 1.02 2,600,000
- ------------------------------------------------------------------------------------------------------------------------------------
284 Walgreen - Weston 218,205 240,025 1.10 2,800,000
285 Summit at Woodhaven Apartments 202,601 266,900 1.32 2,850,000
286 MCL Center 191,197 249,888 1.31 3,000,000
287 Hibiscus Center 195,787 250,405 1.28 3,125,000
288 Towers Garden Apartments 196,425 267,928 1.36 3,100,000
- ------------------------------------------------------------------------------------------------------------------------------------
289 Greenbriar Plaza Shopping Center 214,327 302,970 1.41 3,500,000
290 Point Place II 216,200 317,729 1.47 3,200,000
291 Babcock 214,164 328,477 1.53 4,350,000
292 Stoneridge Apartments 196,297 265,638 1.35 2,750,000
293 Rivers Edge Business Park 197,176 265,069 1.34 3,100,000
- ------------------------------------------------------------------------------------------------------------------------------------
294 Summit 196,019 254,024 1.30 3,150,000
295 2105-2109 First Avenue 234,818 473,540 2.02 3,600,000
296 North Pointe Plaza Shopping Center 210,868 324,799 1.54 2,900,000
297 French Quarter Apartments 183,061 253,999 1.39 3,000,000
298 Rite-Aid - Bay City 192,371 194,102 1.01 2,160,000
- ------------------------------------------------------------------------------------------------------------------------------------
299 Coral Gardens 190,192 234,810 1.23 2,850,000
300 Sherwood Arms Apartments 191,820 261,784 1.36 2,900,000
301 Irongate Village Shopping Center 200,163 267,368 1.34 2,900,000
302 Conway Club Apartments 197,521 252,156 1.28 2,660,000
303 Rite-Aid - Essexville 188,422 190,118 1.01 2,120,000
- ------------------------------------------------------------------------------------------------------------------------------------
304 Golden Age Four and Taylor 307,747 635,820 2.07 7,241,000
------- ---------
304a Taylor County Health Care Center 341,877 3,512,000
304b Four County Health Care Center 293,943 3,729,000
- ------------------------------------------------------------------------------------------------------------------------------------
305 Mission Station 177,066 236,158 1.33 2,700,000
306 El Mercado Apartments 177,066 222,778 1.26 2,850,000
307 Greentree 202,765 274,179 1.35 2,600,000
308 Santa Rosa Plaza Shopping Center 201,859 297,427 1.47 2,825,000
309 The Hermitage 176,748 233,618 1.32 2,600,000
- ------------------------------------------------------------------------------------------------------------------------------------
310 A Rite-Aid Pharmacy - Manhattan Blvd. 186,318 191,513 1.03 2,060,000
311 Fowler Plaza 180,852 240,947 1.33 2,700,000
312 Countrywood Village 184,698 232,008 1.26 3,000,000
313 Sun Club Apartments 192,799 244,344 1.27 2,700,000
314 A Rite-Aid Pharmacy - Sylvania Ave. 183,037 188,159 1.03 2,025,000
- ------------------------------------------------------------------------------------------------------------------------------------
315 Queensbury 188,516 235,701 1.25 2,550,000
316 Colonial Village 174,017 231,523 1.33 2,600,000
317 54 South Commerce Way 170,779 227,848 1.33 2,695,000
318 Mac Frugal's Plaza 180,810 298,418 1.65 3,400,000
319 1250 South Vermont Avenue 195,705 267,387 1.37 2,800,000
- ------------------------------------------------------------------------------------------------------------------------------------
320 Hilltop Manor 184,539 230,473 1.25 2,800,000
321 Commerce Center 192,937 262,416 1.36 2,885,000
322 Lakecrest Shopping Center 203,465 255,160 1.25 3,100,000
323 Bridgestone Apartments 183,677 239,857 1.31 3,000,000
324 Rite-Aid - Jenison 175,871 177,278 1.01 1,975,000
325 A Rite-Aid Pharmacy - Main Street 178,101 183,330 1.03 1,975,000
326 First Union National Bank Building 208,788 315,736 1.51 2,740,000
327 Auto/Retail (2501 Sample Road) 217,532 285,923 1.31 3,030,000
328 Rite-Aid - Wilkes-Barre 194,198 194,780 1.00 2,125,000
329 Villa Gardens Apartments 204,405 318,669 1.56 2,600,000
- ------------------------------------------------------------------------------------------------------------------------------------
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
First Union - Lehman Brothers Commercial Mortgage Trust 1997-C2
Loan per
Cut-off Scheduled Sq Ft, Unit,
Control Apraisal Date Maturity Year Year Bed, Pad
No. Property Name Year LTV Date LTV Built Renovated or Room
====================================================================================================================================
<S> <C> <C> <C> <C> <C> <C>
259 Ridgeview 1996 81.1% 10.1% 1995 79 Units
260 North Park Plaza 1997 73.7 66.1 1966 59,990 Sq Feet
261 South Oak SC 1997 73.5 56.0 1990 36,746 Sq Feet
262 Homelife Center 1997 75.0 64.1 1992 37,773 Sq Feet
263 Highpoint Village Shopping Center 1997 69.8 57.3 1984 38,413 Sq Feet
- ------------------------------------------------------------------------------------------------------------------------------------
264 Wexford Square Apartments 1997 71.2 6.3 1967 1995-96 119 Units
265 Shoppes of Cooper City 1997 73.3 68.6 1987 28,847 Sq Feet
266 Pep Boys - Miami 1997 96.7 - 1997 - Sq Feet
267 Willow Glenn Apartments 1997 78.8 69.7 1989 94 Units
268 Hempstead Road Apartments 1997 76.7 68.5 1925 90 Units
- ------------------------------------------------------------------------------------------------------------------------------------
269 Confederate Ridge Apartments 1997 77.8 72.4 1974 1994 162 Units
270 Auto/Retail (2450 S. Military Trail) 1997 75.0 50.1 1985 30,510 Sq Feet
271 Wood Creek Apartments 1997 72.6 64.9 1975 1996 160 Units
272 Latimer Brook Commons S.C. 1997 74.9 67.2 1989 33,781 Sq Feet
273 Nob Hill Apartments 1997 79.7 74.5 1986 88 Units
- ------------------------------------------------------------------------------------------------------------------------------------
274 Oak Ridge Technical Center I 1997 78.8 52.0 1991 35,100 Sq Feet
275 Capital Plaza 1996 55.5 40.2 1950,80 43,140 Sq Feet
276 Mountain Park Square 1997 74.8 51.9 1997 23,885 Sq Feet
277 St. Mary's 1997 74.8 63.3 1960 1994 95 Beds
278 Tuscany Apartments 1996 69.1 61.6 1990 54 Units
- ------------------------------------------------------------------------------------------------------------------------------------
279 Lakeview Apartments 1997 78.5 69.3 1972 96 Units
280 Devonshire Shopping Center 1997 79.1 69.7 1987 45,907 Sq Feet
281 Georgetown Apartments 1997 76.5 62.4 1972 100 Units
282 Shamrock Park Apartments 1997 78.4 70.2 1980-82 1997 113 Units
283 Thrifty-Payless - Corona del Mar 1997 87.0 - 1959 1997 9,563 Sq Feet
- ------------------------------------------------------------------------------------------------------------------------------------
284 Walgreen - Weston 1996 80.6 - 1997 15,930 Sq Feet
285 Summit at Woodhaven Apartments 1997 79.1 69.8 1984 140 Units
286 MCL Center 1997 75.0 66.5 1986 16,685 Sq Feet
287 Hibiscus Center 1997 72.0 67.2 1986 29,932 Sq Feet
288 Towers Garden Apartments 1997 72.4 63.6 1965-72 118 Units
- ------------------------------------------------------------------------------------------------------------------------------------
289 Greenbriar Plaza Shopping Center 1997 64.1 53.5 1956-62 1986 114,506 Sq Feet
290 Point Place II 1997 69.8 61.1 1985 48,957 Sq Feet
291 Babcock 1997 50.9 44.0 1962 62 Units
292 Stoneridge Apartments 1997 80.0 72.9 1982 136 Units
293 Rivers Edge Business Park 1997 70.9 63.7 1987 49,200 Sq Feet
- ------------------------------------------------------------------------------------------------------------------------------------
294 Summit 1997 69.8 62.6 1972 148 Units
295 2105-2109 First Avenue 1997 61.0 44.3 1900 1991 66 Units
296 North Pointe Plaza Shopping Center 1997 74.9 62.7 1979-80 79,300 Sq Feet
297 French Quarter Apartments 1997 72.2 64.0 1966 36 Units
298 Rite-Aid - Bay City 1997 100.0 35.0 1997 11,180 Sq Feet
- ------------------------------------------------------------------------------------------------------------------------------------
299 Coral Gardens 1997 75.7 20.3 1961 1996 118 Units
300 Sherwood Arms Apartments 1997 74.3 65.5 1972 165 Units
301 Irongate Village Shopping Center 1997 73.2 65.3 1985 51,050 Sq Feet
302 Conway Club Apartments 1997 79.7 70.9 1968 98 Units
303 Rite-Aid - Essexville 1997 99.8 34.9 1997 11,180 Sq Feet
- ------------------------------------------------------------------------------------------------------------------------------------
304 Golden Age Four and Taylor 29.0 0.3 163 Beds
--------
304a Taylor County Health Care Center 1997 1990 78 Beds
304b Four County Health Care Center 1997 1989 85 Beds
- ------------------------------------------------------------------------------------------------------------------------------------
305 Mission Station 1997 77.7 68.8 1983 76 Units
306 El Mercado Apartments 1997 73.6 65.2 1978 1995-96 104 Units
307 Greentree 1996 80.6 - 1973 1995 124 Units
308 Santa Rosa Plaza Shopping Center 1997 74.0 69.6 1984 53,227 Sq Feet
309 The Hermitage 1997 78.8 70.1 1985 82 Units
- ------------------------------------------------------------------------------------------------------------------------------------
310 A Rite-Aid Pharmacy - Manhattan Blvd. 1997 99.0 37.4 1997 11,180 Sq Feet
311 Fowler Plaza 1997 74.9 66.0 1980 1989 25,619 Sq Feet
312 Countrywood Village 1997 67.4 63.5 1980 124 Units
313 Sun Club Apartments 1996 74.7 64.4 1973 128 Units
314 A Rite-Aid Pharmacy - Sylvania Ave. 1997 98.9 37.3 1997 11,180 Sq Feet
- ------------------------------------------------------------------------------------------------------------------------------------
315 Queensbury 1997 78.4 70.0 1970 51 Units
316 Colonial Village 1997 76.9 68.6 1981 101 Units
317 54 South Commerce Way 1997 74.2 65.8 1989 36,897 Sq Feet
318 Mac Frugal's Plaza 1997 58.8 51.9 1986 51,849 Sq Feet
319 1250 South Vermont Avenue 1997 71.3 65.6 1996 12,815 Sq Feet
- ------------------------------------------------------------------------------------------------------------------------------------
320 Hilltop Manor 1997 71.3 64.6 1942 149 Units
321 Commerce Center 1997 69.1 64.9 1968 1991 46,913 Sq Feet
322 Lakecrest Shopping Center 1997 64.2 54.9 1960,90 47,755 Sq Feet
323 Bridgestone Apartments 1997 66.3 - 1996 84 Units
324 Rite-Aid - Jenison 1997 100.0 35.0 1996 11,180 Sq Feet
- ------------------------------------------------------------------------------------------------------------------------------------
325 A Rite-Aid Pharmacy - Main Street 1997 98.9 37.2 1997 11,180 Sq Feet
326 First Union National Bank Building 1997 71.2 33.1 1914 1985 61,854 Sq Feet
327 Auto/Retail (2501 Sample Road) 1997 64.4 8.5 1989 21,002 Sq Feet
328 Rite-Aid - Wilkes-Barre 1997 91.3 - 1997 11,288 Sq Feet
329 Villa Gardens Apartments 1997 74.6 3.9 1961 1997 130 Units
- ------------------------------------------------------------------------------------------------------------------------------------
<PAGE>
<CAPTION>
Sq Ft, Unit,
Control Bed, Pad Occupancy Rent Roll Underwriting
No. Property Name or Room Percentage Date Reserves
==================================================================================================================================
<S> <C> <C> <C> <C>
259 Ridgeview $ 32,848.10 98.7% 06/01/97 $150.00 Unit
260 North Park Plaza 43.34 98.5 07/17/97 $0.15 Sq Foot
261 South Oak SC 68.03 88.1 10/01/97 $0.19 Sq Foot
262 Homelife Center 66.03 100.0 09/30/97 $0.15 Sq Foot
263 Highpoint Village Shopping Center 65.08 94.7 06/26/97 $0.15 Sq Foot
- ------------------------------------------------------------------------------------------------------------------------------------
264 Wexford Square Apartments 21,008.40 98.3 04/28/97 $265.75 Unit
265 Shoppes of Cooper City 86.66 96.5 03/20/97 $0.15 Sq Foot
266 Pep Boys - Miami - 100.0 10/31/97 $0.00 Sq Foot
267 Willow Glenn Apartments 26,010.64 97.9 06/30/97 $349.00 Unit
268 Hempstead Road Apartments 27,166.67 99.0 03/31/97 $269.00 Unit
- ------------------------------------------------------------------------------------------------------------------------------------
269 Confederate Ridge Apartments 14,973.77 87.0 07/05/97 $361.20 Unit
270 Auto/Retail (2450 S. Military Trail) 78.66 100.0 09/23/97 $0.15 Sq Foot
271 Wood Creek Apartments 15,000.00 99.4 05/01/97 $261.00 Unit
272 Latimer Brook Commons S.C. 71.05 100.0 06/11/97 $0.18 Sq Foot
273 Nob Hill Apartments 27,272.73 93.2 02/20/97 $225.00 Unit
- ------------------------------------------------------------------------------------------------------------------------------------
274 Oak Ridge Technical Center I 67.38 100.0 06/01/97 $0.17 Sq Foot
275 Capital Plaza 54.47 100.0 09/01/97 $0.24 Sq Foot
276 Mountain Park Square 97.34 100.0 08/29/97 $0.28 Sq Foot
277 St. Mary's 24,473.68 90.0 04/15/97 $275.00 Bed
278 Tuscany Apartments 42,962.96 100.0 04/22/97 $307.83 Unit
- ------------------------------------------------------------------------------------------------------------------------------------
279 Lakeview Apartments 23,958.33 85.4 08/31/97 $225.00 Unit
280 Devonshire Shopping Center 49.99 91.3 10/03/97 $0.15 Sq Foot
281 Georgetown Apartments 22,750.00 98.0 07/01/97 $372.00 Unit
282 Shamrock Park Apartments 20,132.74 100.0 06/30/97 $215.00 Unit
283 Thrifty-Payless - Corona del Mar 237.38 100.0 10/31/97 $0.15 Sq Foot
- ------------------------------------------------------------------------------------------------------------------------------------
284 Walgreen - Weston 141.72 100.0 10/31/97 $0.20 Sq Foot
285 Summit at Woodhaven Apartments 16,142.86 91.4 05/12/97 $263.30 Unit
286 MCL Center 134.85 100.0 06/01/97 $0.15 Sq Foot
287 Hibiscus Center 75.17 100.0 09/03/97 $0.23 Sq Foot
288 Towers Garden Apartments 19,067.80 95.8 04/25/97 $306.00 Unit
- ------------------------------------------------------------------------------------------------------------------------------------
289 Greenbriar Plaza Shopping Center 19.65 98.7 07/21/97 $0.26 Sq Foot
290 Point Place II 45.75 100.0 05/31/97 $0.34 Sq Foot
291 Babcock 35,887.10 99.0 03/07/97 $266.00 Unit
292 Stoneridge Apartments 16,176.47 94.9 05/27/97 $175.00 Unit
293 Rivers Edge Business Park 44.72 100.0 07/21/97 $0.14 Sq Foot
- ------------------------------------------------------------------------------------------------------------------------------------
294 Summit 14,864.86 100.0 08/01/97 $278.00 Unit
295 2105-2109 First Avenue 33,333.33 100.0 09/03/97 $315.80 Unit
296 North Pointe Plaza Shopping Center 27.43 100.0 09/01/97 $0.16 Sq Foot
297 French Quarter Apartments 60,250.00 86.1 07/01/97 $250.00 Unit
298 Rite-Aid - Bay City 193.14 100.0 10/31/97 $0.30 Sq Foot
- ------------------------------------------------------------------------------------------------------------------------------------
299 Coral Gardens 18,305.08 94.1 07/02/97 $150.00 Unit
300 Sherwood Arms Apartments 13,090.91 94.0 05/30/97 $241.92 Unit
301 Irongate Village Shopping Center 41.68 89.9 08/06/97 $0.22 Sq Foot
302 Conway Club Apartments 21,683.67 97.0 06/30/97 $283.68 Unit
303 Rite-Aid - Essexville 189.18 100.0 10/31/97 $0.30 Sq Foot
- ------------------------------------------------------------------------------------------------------------------------------------
304 Golden Age Four and Taylor 12,883.44 99.5 $250.00 Bed
-----------
304a Taylor County Health Care Center 99.0 07/31/97 $250.00 Bed
304b Four County Health Care Center 100.0 07/31/97 $250.00 Bed
- ------------------------------------------------------------------------------------------------------------------------------------
305 Mission Station 27,631.58 94.7 04/30/97 $271.00 Unit
306 El Mercado Apartments 20,192.31 91.3 06/30/97 $286.00 Unit
307 Greentree 16,935.48 96.8 04/01/97 $200.00 Unit
308 Santa Rosa Plaza Shopping Center 39.45 97.4 02/07/97 $0.18 Sq Foot
309 The Hermitage 25,000.00 98.0 07/01/97 $200.00 Unit
- ------------------------------------------------------------------------------------------------------------------------------------
310 A Rite-Aid Pharmacy - Manhattan Blvd. 182.83 100.0 02/12/96 $0.25 Sq Foot
311 Fowler Plaza 79.04 100.0 08/21/97 $0.16 Sq Foot
312 Countrywood Village 16,330.65 92.0 06/18/97 $296.00 Unit
313 Sun Club Apartments 15,820.31 97.8 04/18/97 $250.00 Unit
314 A Rite-Aid Pharmacy - Sylvania Ave. 179.61 100.0 09/26/96 $0.25 Sq Foot
- ------------------------------------------------------------------------------------------------------------------------------------
315 Queensbury 39,333.33 98.0 03/31/97 $288.00 Unit
316 Colonial Village 19,801.98 100.0 09/26/97 $223.00 Unit
317 54 South Commerce Way 54.20 100.0 09/09/97 $0.12 Sq Foot
318 Mac Frugal's Plaza 38.57 98.1 03/03/97 $0.15 Sq Foot
319 1250 South Vermont Avenue 156.07 100.0 06/30/97 $0.15 Sq Foot
- ------------------------------------------------------------------------------------------------------------------------------------
320 Hilltop Manor 13,422.82 93.3 04/01/97 $250.00 Unit
321 Commerce Center 42.63 95.0 07/15/97 $0.29 Sq Foot
322 Lakecrest Shopping Center 41.88 92.5 06/01/97 $0.22 Sq Foot
323 Bridgestone Apartments 23,690.48 100.0 05/01/97 $179.00 Unit
324 Rite-Aid - Jenison 176.58 100.0 10/31/97 $0.30 Sq Foot
- ------------------------------------------------------------------------------------------------------------------------------------
325 A Rite-Aid Pharmacy - Main Street 174.96 100.0 02/12/96 $0.25 Sq Foot
326 First Union National Bank Building 31.69 89.4 09/30/97 $0.26 Sq Foot
327 Auto/Retail (2501 Sample Road) 92.85 100.0 09/23/97 $0.23 Sq Foot
328 Rite-Aid - Wilkes-Barre 172.58 100.0 10/31/97 $0.28 Sq Foot
329 Villa Gardens Apartments 15,000.00 97.0 05/31/97 $188.68 Unit
- ------------------------------------------------------------------------------------------------------------------------------------
<PAGE>
<CAPTION>
Largest Retail Tenant
--------------------------------------------------------
Tenant
Control Area Leas Lease Control
No. Property Name Tenant Name (Sq. Ft.) Exp Date No.
====================================================================================================================================
<S> <C> <C> <C> <C> <C> <C>
259 Ridgeview 259
260 North Park Plaza Southwest Supermarkets 15,900 05/31/98 260
261 South Oak SC Plej's 6,000 04/30/00 261
262 Homelife Center Sears Homelife 29,980 08/27/02 262
263 Highpoint Village Shopping Center The Point 3,979 03/31/07 263
- ------------------------------------------------------------------------------------------------------------------------------------
264 Wexford Square Apartments 264
265 Shoppes of Cooper City Robert B. Schultz, M.D., P.A. 3,637 11/14/97 265
266 Pep Boys - Miami 266
267 Willow Glenn Apartments 267
268 Hempstead Road Apartments 268
- ------------------------------------------------------------------------------------------------------------------------------------
269 Confederate Ridge Apartments 269
270 Auto/Retail (2450 S. Military Trail) Maaco Auto Paint & Body 7,500 10/31/05 270
271 Wood Creek Apartments 271
272 Latimer Brook Commons S.C. Lawrence & Memorial Hospital 8,407 02/28/04 272
273 Nob Hill Apartments 273
- ------------------------------------------------------------------------------------------------------------------------------------
274 Oak Ridge Technical Center I 274
275 Capital Plaza Highroad Adventure Sports 21,280 11/13/01 275
276 Mountain Park Square Strength Training, Inc. 7,000 03/01/02 276
277 St. Mary's 277
278 Tuscany Apartments 278
- ------------------------------------------------------------------------------------------------------------------------------------
279 Lakeview Apartments 279
280 Devonshire Shopping Center Le Petite Acadamy 5,400 07/31/03 280
281 Georgetown Apartments 281
282 Shamrock Park Apartments 282
283 Thrifty-Payless - Corona del Mar Thrifty-Payless, Inc. 9,563 08/27/17 283
- ------------------------------------------------------------------------------------------------------------------------------------
284 Walgreen - Weston Walgreen Company 15,930 07/04/17 284
285 Summit at Woodhaven Apartments 285
286 MCL Center MCL Construction 5,976 0 286
287 Hibiscus Center Za Zou 8,554 07/31/02 287
288 Towers Garden Apartments 288
- ------------------------------------------------------------------------------------------------------------------------------------
289 Greenbriar Plaza Shopping Center Aqua Pools 15,748 01/31/00 289
290 Point Place II 290
291 Babcock 291
292 Stoneridge Apartments 292
293 Rivers Edge Business Park 293
- ------------------------------------------------------------------------------------------------------------------------------------
294 Summit 294
295 2105-2109 First Avenue 295
296 North Pointe Plaza Shopping Center Big Lots 28,465 01/31/06 296
297 French Quarter Apartments 297
298 Rite-Aid - Bay City Rite-Aid of Michigan, Inc. 11,180 08/09/17 298
- ------------------------------------------------------------------------------------------------------------------------------------
299 Coral Gardens 299
300 Sherwood Arms Apartments 300
301 Irongate Village Shopping Center Food Lion 25,000 06/08/10 301
302 Conway Club Apartments 302
303 Rite-Aid - Essexville Rite-Aid of Michigan, Inc. 11,180 06/24/17 303
- ------------------------------------------------------------------------------------------------------------------------------------
304 Golden Age Four and Taylor 304
304a Taylor County Health Care Center 304a
304b Four County Health Care Center 304b
- ------------------------------------------------------------------------------------------------------------------------------------
305 Mission Station 305
306 El Mercado Apartments 306
307 Greentree 307
308 Santa Rosa Plaza Shopping Center DelChamps 33,387 06/30/01 308
309 The Hermitage 309
- ------------------------------------------------------------------------------------------------------------------------------------
310 A Rite-Aid Pharmacy - Manhattan Blvd. Rite-Aid 11,180 0 310
311 Fowler Plaza Blockbuster 13,379 12/01/99 311
312 Countrywood Village 312
313 Sun Club Apartments 313
314 A Rite-Aid Pharmacy - Sylvania Ave. Rite-Aid 11,180 0 314
- ------------------------------------------------------------------------------------------------------------------------------------
315 Queensbury 315
316 Colonial Village 316
317 54 South Commerce Way 317
318 Mac Frugal's Plaza Riccardo's Pizza & Spirits 8,026 12/31/99 318
319 1250 South Vermont Avenue Chief Auto Parts 5,400 09/30/06 319
- ------------------------------------------------------------------------------------------------------------------------------------
320 Hilltop Manor 320
321 Commerce Center 321
322 Lakecrest Shopping Center Valley Harvest Produce 17,992 05/31/04 322
323 Bridgestone Apartments 323
324 Rite-Aid - Jenison Rite-Aid of Michigan, Inc. 11,180 08/08/17 324
- ------------------------------------------------------------------------------------------------------------------------------------
325 A Rite-Aid Pharmacy - Main Street Rite-Aid 11,180 0 325
326 First Union National Bank Building 326
327 Auto/Retail (2501 Sample Road) Tire Kingdom, Inc. 7,104 08/31/14 327
328 Rite-Aid - Wilkes-Barre Rite-Aid of Pennsylvania 11,288 03/31/17 328
329 Villa Gardens Apartments 329
- ------------------------------------------------------------------------------------------------------------------------------------
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
First Union - Lehman Brothers Commercial Mortgage Trust 1997-C2
Control Zip
No. Property Name Address City State Code
====================================================================================================================================
<S> <C> <C> <C> <C> <C>
330 Rite-Aid - Cleveland 15105 St Clair Ave & 152nd St. Cleveland OH 44110
331 Holiday Inn & Suites 300 East Washington Blvd. Fort Wayne IN 46802
332 Rancho San Manuel Mobile Home Park 402 San Carlos Street San Manuel AZ 85631
333 Moonlight Townhomes 211 North Evergreen Gardner KS 66030
334 Rite-Aid - Saginaw 812 Williams Street Saginaw MI 49602
- ------------------------------------------------------------------------------------------------------------------------------------
335 Willow Park Apartments 1466 Rock Cut Road Forest Park GA 30050
336 Rite-Aid - Cartersville 954 Joe Frank Harris Pkwy Cartersville GA 30120
337 Crestwood Apartments 2100 North 57th Street Kansas City KS 66104
338 French Embassy Apartments 9920 Quail Boulevard Austin TX 78758
339 Beehive Retirement Center 401 Maple Street McCleary WA 98557
- ------------------------------------------------------------------------------------------------------------------------------------
340 Rite-Aid - West Branch 501 E. Houghton West Branch MI 48661
341 Dairy Ashford Village 1570 Dairy Ashford Road Houston TX 77477
342 Rite-Aid - Liberty Township 2704 Belmont Ave Liberty Township OH 44505
343 Eckerd - Stockton 441 Country Club Drive Stockton GA 30281
344 Englewood Apartments 5432 N.W. Waukomis Drive Kansas City MO 64151
- ------------------------------------------------------------------------------------------------------------------------------------
345 The Meadows 4300 Meyers Lane Waco TX 76705
346 Rite-Aid - Ashtabula (2) 1127 West Prospect Ave Ashtabula OH 44004
347 Revco - Norfolk (2) 3214-3216 Tidewater Drive Norfolk VA 23505
348 Rite-Aid - Jefferson 224 N Chesnut St Jefferson OH 44047
349 Rite-Aid - Ashtabula (1) 2120 Lake Ave Ashtabula OH 44004
- ------------------------------------------------------------------------------------------------------------------------------------
350 Gardens of Victoria Apartments 413 Williamsburg Avenue Victoria TX 77904
351 Woodland Terrace Apartments Armstrong Street Auburn AL 36830
352 Eckerd - Oneco 1505 Oneco Boulevard Oneco FL 34203
353 Franklin Row 32-40 North Dean Street Englewood NJ 07631
354 Southwood Village Shopping Center Northwest Side of Timberlake Road Lynchburg VA 24502
- ------------------------------------------------------------------------------------------------------------------------------------
355 1633 Chicago Avenue 1633 Chicago Avenue Evanston IL 60201
356 Su Casa 109 & 203 W. 39th Street Austin TX 78751
357 Buckner Square Office Park 3650 North Buckner Blvd. Dallas TX 75228
358 Allen's Creek Center 17900-17964 U.S. Highway 19 North Tampa FL 34624
359 Revco - Norfolk (1) 2330 Azalea Garden Road Norfolk VA 23513
- ------------------------------------------------------------------------------------------------------------------------------------
360 River Village Shopping Center 5004 - 5068 N. Oracle Road Tucson AZ 85704
361 Eckerd - Monroe 703 West Spring Street Monroe GA 30655
362 Revco - Dundalk 7845 Wise Avenue Dundalk MD 21222
363 Northridge & Quail Hollow Apartments 640 Taylor Road & 901-907 Liberty Manor Hinesville GA 31313
364 Eckerd - Sharpsburg 3055 Highway 34 East Sharpsburg GA 30265
- ------------------------------------------------------------------------------------------------------------------------------------
365 Rite-Aid - Barnegat Twp., Ocean County, Barnegat Blvd and West Bay Ave. Barnegat Twp. NJ 08005
366 Comfort Inn - Elkton 2625 State Road 207 St. Augustine FL 32033
367 McKellips Shopping Center NEC of McKellips Rd & Center Street Mesa AZ 85201
368 Trinity Oaks Shopping Center 821-829 NE Green Oaks Boulevard Arlington TX 76006
369 Holbrook Plaza Shopping Center 1501 - 1613 Navajo Boulevard Holbrook AZ 86025
- ------------------------------------------------------------------------------------------------------------------------------------
370 Carob Tree Apartments 9202 North 19th Ave. Phoenix AZ 85021
371 Sentinel Square 70-76 Main Street Lake Placid NY 12946
372 Eckerd - Lady Lake 860 Avenida Central Lady Lake FL 32159
373 Oakwood Homes 3802 Damon Street Eau Claire WI 54701
374 Southwest Oaks Apartments 4651 Oakwood Dr. Odessa TX 79761
- ------------------------------------------------------------------------------------------------------------------------------------
375 Crystal Glen 2800 Crystal Street Anderson IN 46012
376 Ocean Mews 31 Cedar Avenue Long Branch NJ 07740
377 Rite-Aid - Newton Falls 325 West Broad St Newton Falls OH 44444
378 Camden Corners Shopping Center GA Highway 40 & Haddock Road Kingsland GA 31548
379 Silverfield Condominiums 6001 Reims Road Houston TX 77036
- ------------------------------------------------------------------------------------------------------------------------------------
380 901 Alton Road 901 Alton Road Miami Beach FL 33139
381 Alfa-Laval Separators, Inc. 3944 Holland Boulevard Chesapeake VA 23323
382 Revco - Portsmouth (2) 2004 Victory Boulevard Portsmouth VA 23702
383 151-169 Nagle Avenue 151-169 Nagle Avenue New York NY 10040
384 Rite-Aid - Perry 102 North Main Street Perry MI 48872
- ------------------------------------------------------------------------------------------------------------------------------------
385 Revco - Virginia Beach 5015 Virginia Beach Blvd. Virginia Beach VA 23462
386 Revco - Akron 1140 Portage Trail Rd Akron OH 44321
387 Revco - Portsmouth (1) 3531 Airline Boulevard Portsmouth VA 23701
388 Revco - Newport News 10453 Jefferson Avenue Newport News VA 23606
389 12701 Executive Drive 12071 Executive Drive Stafford TX 77477
- ------------------------------------------------------------------------------------------------------------------------------------
390 Nicholas Venture 1102-1121 North 48th Street Omaha NE 68114
391 Sunset Court 4415 S. 28th St. Phoenix AZ 85040
392 Royal Manor 3900 Memorial Drive Decatur GA 30032
393 Parkway Square 4111 Fairmont Parkway Pasadena TX 77504
394 Rite-Aid - Portage 614 Main Street Portage PA 15946
- ------------------------------------------------------------------------------------------------------------------------------------
395 Twenty Mile Mini-Storage 18601 Longs Way Parker CO 80134
396 4840-4860 Northfield Road 4840-4860 Northfield Rd. Northfield OH 44067
397 Rite-Aid - New Bethlehem 610 Broad St New Bethlehem PA 16242
398 Rite-Aid - Folkston 200 N 2nd St. Folkston GA 31537
399 Park Terrace 105 N. Kendall Kalamazoo MI 49006
- ------------------------------------------------------------------------------------------------------------------------------------
400 Fairmont Central Shopping Center 4118-4130 Fairmont Parkway Pasadena TX 77504
401 Flagler Inn 3700 Poinsettia Avenue West Palm Beach FL 33407
402 Rite-Aid - Craigville Route 55 & Route 20 Craigville WV 25535
403 Orleans CVS, Inc. - Orleans 108-122 Cranberry Highway Orleans MA 02653
404 Rite-Aid - Latrobe NEC Depot St & Ligonier St Latrobe PA 15650
- ------------------------------------------------------------------------------------------------------------------------------------
<PAGE>
<CAPTION>
Crossed Collateralized
Control Loans Control Original Cut-off Date
No. Property Name Nos. Balance Balance
====================================================================================================================================
<S> <C> <C> <C> <C>
330 Rite-Aid - Cleveland $1,961,817 $1,925,202
331 Holiday Inn & Suites 1,900,000 1,893,030
332 Rancho San Manuel Mobile Home Park 1,900,000 1,892,273
333 Moonlight Townhomes 1,850,000 1,847,592
334 Rite-Aid - Saginaw 1,839,795 1,839,795
- ------------------------------------------------------------------------------------------------------------------------------------
335 Willow Park Apartments 1,830,000 1,826,425
336 Rite-Aid - Cartersville 1,835,631 1,807,387
337 Crestwood Apartments 1,800,000 1,798,719
338 French Embassy Apartments 1,800,000 1,796,233
339 Beehive Retirement Center 1,800,000 1,784,056
- ------------------------------------------------------------------------------------------------------------------------------------
340 Rite-Aid - West Branch 1,754,680 1,754,680
341 Dairy Ashford Village 1,730,000 1,724,585
342 Rite-Aid - Liberty Township 1,748,804 1,713,889
343 Eckerd - Stockton 1,723,331 1,710,960
344 Englewood Apartments 1,700,000 1,696,548
- ------------------------------------------------------------------------------------------------------------------------------------
345 The Meadows 1,700,000 1,693,198
346 Rite-Aid - Ashtabula (2) 1,707,479 1,673,378
347 Revco - Norfolk (2) 1,695,212 1,673,105
348 Rite-Aid - Jefferson 1,702,049 1,668,057
349 Rite-Aid - Ashtabula (1) 1,676,936 1,641,993
- ------------------------------------------------------------------------------------------------------------------------------------
350 Gardens of Victoria Apartments 1,640,000 1,637,406
351 Woodland Terrace Apartments 1,625,000 1,620,382
352 Eckerd - Oneco 1,622,868 1,617,476
353 Franklin Row 1,610,000 1,610,000
354 Southwood Village Shopping Center 1,600,000 1,599,330
- ------------------------------------------------------------------------------------------------------------------------------------
355 1633 Chicago Avenue 1,600,000 1,597,872
356 Su Casa 1,600,000 1,587,810
357 Buckner Square Office Park 1,575,000 1,574,401
358 Allen's Creek Center 1,575,000 1,571,263
359 Revco - Norfolk (1) 1,597,003 1,564,682
- ------------------------------------------------------------------------------------------------------------------------------------
360 River Village Shopping Center 1,540,000 1,538,798
361 Eckerd - Monroe 1,533,030 1,522,289
362 Revco - Dundalk 1,531,796 1,521,433
363 Northridge & Quail Hollow Apartments 1,520,000 1,517,357
364 Eckerd - Sharpsburg 1,513,702 1,513,702
- ------------------------------------------------------------------------------------------------------------------------------------
365 Rite-Aid - Barnegat Twp., Ocean County, 1,543,168 1,512,548
366 Comfort Inn - Elkton 1,505,000 1,502,493
367 McKellips Shopping Center 1,500,000 1,498,832
368 Trinity Oaks Shopping Center 1,500,000 1,497,796
369 Holbrook Plaza Shopping Center 1,500,000 1,496,101
- ------------------------------------------------------------------------------------------------------------------------------------
370 Carob Tree Apartments 1,500,000 1,492,533
371 Sentinel Square 1,500,000 1,485,209
372 Eckerd - Lady Lake 1,486,408 1,481,593
373 Oakwood Homes 1,472,000 1,471,674
374 Southwest Oaks Apartments 1,450,000 1,448,165
- ------------------------------------------------------------------------------------------------------------------------------------
375 Crystal Glen 1,450,000 1,447,916
376 Ocean Mews 1,450,000 1,445,334
377 Rite-Aid - Newton Falls 1,454,665 1,428,350
378 Camden Corners Shopping Center 1,425,000 1,424,361
379 Silverfield Condominiums 1,400,000 1,400,000
- ------------------------------------------------------------------------------------------------------------------------------------
380 901 Alton Road 1,400,000 1,398,924
381 Alfa-Laval Separators, Inc. 1,400,000 1,398,463
382 Revco - Portsmouth (2) 1,418,084 1,389,123
383 151-169 Nagle Avenue 1,370,000 1,364,049
384 Rite-Aid - Perry 1,364,026 1,361,668
- ------------------------------------------------------------------------------------------------------------------------------------
385 Revco - Virginia Beach 1,373,132 1,358,280
386 Revco - Akron 1,352,498 1,350,090
387 Revco - Portsmouth (1) 1,352,057 1,341,130
388 Revco - Newport News 1,348,886 1,334,164
389 12701 Executive Drive 1,325,000 1,321,379
- ------------------------------------------------------------------------------------------------------------------------------------
390 Nicholas Venture 1,300,000 1,299,431
391 Sunset Court 1,300,000 1,299,194
392 Royal Manor 1,300,000 1,297,521
393 Parkway Square 400 1,300,000 1,292,923
394 Rite-Aid - Portage 1,291,741 1,264,848
- ------------------------------------------------------------------------------------------------------------------------------------
395 Twenty Mile Mini-Storage 1,250,000 1,248,118
396 4840-4860 Northfield Road 1,235,000 1,234,127
397 Rite-Aid - New Bethlehem 1,240,338 1,214,515
398 Rite-Aid - Folkston 1,233,982 1,214,497
399 Park Terrace 430 1,200,000 1,200,000
- ------------------------------------------------------------------------------------------------------------------------------------
400 Fairmont Central Shopping Center 393 1,200,000 1,193,467
401 Flagler Inn 1,173,000 1,168,597
402 Rite-Aid - Craigville 1,181,635 1,156,200
403 Orleans CVS, Inc. - Orleans 1,160,219 1,153,040
404 Rite-Aid - Latrobe 1,160,344 1,136,187
- ------------------------------------------------------------------------------------------------------------------------------------
<PAGE>
<CAPTION>
Cumulative
% of Aggregate % of Initial Interest
Control Cut-off Date Pool Mortgage Administrative Accrual
No. Property Name Balance Balance Rate Cost Rate Method
====================================================================================================================================
<S> <C> <C> <C> <C> <C> <C>
330 Rite-Aid - Cleveland 0.09% 94.05% 8.1700% 0.1025% 30/360
331 Holiday Inn & Suites 0.08 94.13 8.9000 0.1025 30/360
332 Rancho San Manuel Mobile Home Park 0.08 94.22 8.2500 0.1775 Act/360
333 Moonlight Townhomes 0.08 94.30 8.6250 0.1025 Act/360
334 Rite-Aid - Saginaw 0.08 94.38 7.5000 0.1025 30/360
- ------------------------------------------------------------------------------------------------------------------------------------
335 Willow Park Apartments 0.08 94.46 8.1800 0.1825 30/360
336 Rite-Aid - Cartersville 0.08 94.54 8.3750 0.1025 30/360
337 Crestwood Apartments 0.08 94.62 7.7100 0.1775 30/360
338 French Embassy Apartments 0.08 94.70 7.8400 0.1775 30/360
339 Beehive Retirement Center 0.08 94.78 9.2500 0.1025 30/360
- ------------------------------------------------------------------------------------------------------------------------------------
340 Rite-Aid - West Branch 0.08 94.86 7.5000 0.1025 30/360
341 Dairy Ashford Village 0.08 94.94 9.3130 0.1025 30/360
342 Rite-Aid - Liberty Township 0.08 95.01 7.9300 0.1025 30/360
343 Eckerd - Stockton 0.08 95.09 8.5000 0.1025 30/360
344 Englewood Apartments 0.08 95.17 7.9900 0.1775 30/360
- ------------------------------------------------------------------------------------------------------------------------------------
345 The Meadows 0.08 95.24 8.3700 0.1525 30/360
346 Rite-Aid - Ashtabula (2) 0.07 95.32 8.0700 0.1025 30/360
347 Revco - Norfolk (2) 0.07 95.39 8.8125 0.1025 30/360
348 Rite-Aid - Jefferson 0.07 95.46 8.0700 0.1025 30/360
349 Rite-Aid - Ashtabula (1) 0.07 95.54 8.0700 0.1025 30/360
- ------------------------------------------------------------------------------------------------------------------------------------
350 Gardens of Victoria Apartments 0.07 95.61 7.9950 0.1025 Act/360
351 Woodland Terrace Apartments 0.07 95.68 8.8800 0.1025 30/360
352 Eckerd - Oneco 0.07 95.76 7.5900 0.1025 30/360
353 Franklin Row 0.07 95.83 7.4700 0.1025 30/360
354 Southwood Village Shopping Center 0.07 95.90 8.0300 0.1625 Act/360
- ------------------------------------------------------------------------------------------------------------------------------------
355 1633 Chicago Avenue 0.07 95.97 8.0600 0.1025 30/360
356 Su Casa 0.07 96.04 8.9800 0.1825 30/360
357 Buckner Square Office Park 0.07 96.11 8.4300 0.1825 Act/360
358 Allen's Creek Center 0.07 96.18 8.5000 0.1025 Act/360
359 Revco - Norfolk (1) 0.07 96.25 9.1250 0.1025 30/360
- ------------------------------------------------------------------------------------------------------------------------------------
360 River Village Shopping Center 0.07 96.32 8.2500 0.1025 Act/360
361 Eckerd - Monroe 0.07 96.39 8.5000 0.1025 30/360
362 Revco - Dundalk 0.07 96.45 8.2500 0.1025 30/360
363 Northridge & Quail Hollow Apartments 0.07 96.52 8.4900 0.1025 Act/360
364 Eckerd - Sharpsburg 0.07 96.59 7.5000 0.1025 30/360
- ------------------------------------------------------------------------------------------------------------------------------------
365 Rite-Aid - Barnegat Twp., Ocean County, 0.07 96.66 8.8750 0.1025 30/360
366 Comfort Inn - Elkton 0.07 96.72 8.6250 0.1025 Act/360
367 McKellips Shopping Center 0.07 96.79 8.2600 0.1775 Act/360
368 Trinity Oaks Shopping Center 0.07 96.86 8.2400 0.1825 Act/360
369 Holbrook Plaza Shopping Center 0.07 96.92 9.3750 0.1025 Act/360
- ------------------------------------------------------------------------------------------------------------------------------------
370 Carob Tree Apartments 0.07 96.99 8.4200 0.1525 30/360
371 Sentinel Square 0.07 97.06 9.0700 0.1775 Act/360
372 Eckerd - Lady Lake 0.07 97.12 7.6250 0.1025 30/360
373 Oakwood Homes 0.07 97.19 9.5500 0.1025 Act/360
374 Southwest Oaks Apartments 0.06 97.25 8.7100 0.1025 Act/360
- ------------------------------------------------------------------------------------------------------------------------------------
375 Crystal Glen 0.06 97.32 8.3125 0.1025 Act/360
376 Ocean Mews 0.06 97.38 9.1800 0.1475 30/360
377 Rite-Aid - Newton Falls 0.06 97.45 7.9300 0.1025 30/360
378 Camden Corners Shopping Center 0.06 97.51 8.0000 0.1025 Act/360
379 Silverfield Condominiums 0.06 97.57 7.9000 0.1025 Act/360
- ------------------------------------------------------------------------------------------------------------------------------------
380 901 Alton Road 0.06 97.63 8.3100 0.1025 Act/360
381 Alfa-Laval Separators, Inc. 0.06 97.70 8.0900 0.1525 Act/360
382 Revco - Portsmouth (2) 0.06 97.76 9.1250 0.1025 30/360
383 151-169 Nagle Avenue 0.06 97.82 9.2500 0.1025 30/360
384 Rite-Aid - Perry 0.06 97.88 7.9200 0.1025 30/360
- ------------------------------------------------------------------------------------------------------------------------------------
385 Revco - Virginia Beach 0.06 97.94 9.0000 0.1025 30/360
386 Revco - Akron 0.06 98.00 7.7500 0.1025 30/360
387 Revco - Portsmouth (1) 0.06 98.06 8.7910 0.1025 30/360
388 Revco - Newport News 0.06 98.12 9.0000 0.1025 30/360
389 12701 Executive Drive 0.06 98.18 7.9830 0.1025 Act/360
- ------------------------------------------------------------------------------------------------------------------------------------
390 Nicholas Venture 0.06 98.24 8.0700 0.1025 Act/360
391 Sunset Court 0.06 98.29 9.1250 0.1025 Act/360
392 Royal Manor 0.06 98.35 7.9500 0.1025 Act/360
393 Parkway Square 0.06 98.41 9.0100 0.1025 30/360
394 Rite-Aid - Portage 0.06 98.47 8.3400 0.1025 30/360
- ------------------------------------------------------------------------------------------------------------------------------------
395 Twenty Mile Mini-Storage 0.06 98.52 8.1600 0.1325 Act/360
396 4840-4860 Northfield Road 0.05 98.58 8.6400 0.1775 Act/360
397 Rite-Aid - New Bethlehem 0.05 98.63 8.3400 0.1025 30/360
398 Rite-Aid - Folkston 0.05 98.68 8.3750 0.1025 30/360
399 Park Terrace 0.05 98.74 8.1600 0.1025 Act/360
- ------------------------------------------------------------------------------------------------------------------------------------
400 Fairmont Central Shopping Center 0.05 98.79 9.0100 0.1025 30/360
401 Flagler Inn 0.05 98.84 8.7600 0.1775 30/360
402 Rite-Aid - Craigville 0.05 98.90 8.5000 0.1025 30/360
403 Orleans CVS, Inc. - Orleans 0.05 98.95 8.7500 0.1025 30/360
404 Rite-Aid - Latrobe 0.05 99.00 8.3400 0.1025 30/360
- ------------------------------------------------------------------------------------------------------------------------------------
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
Original Remaining
Term to Term to Original
Control Amortization Maturity Maturity Amortization
No. Property Name Type (Mos.) (Mos.) Term (Mos.)
====================================================================================================================================
<S> <C> <C> <C> <C> <C>
330 Rite-Aid - Cleveland Fully Amortizing 230 220 230
331 Holiday Inn & Suites Amortizing Balloon 84 80 300
332 Rancho San Manuel Mobile Home Park Fully Amortizing 216 214 216
333 Moonlight Townhomes Fully Amortizing 360 357 360
334 Rite-Aid - Saginaw Amortizing Balloon 240 240 296
- ------------------------------------------------------------------------------------------------------------------------------------
335 Willow Park Apartments Amortizing Balloon 120 117 360
336 Rite-Aid - Cartersville Fully Amortizing 237 228 237
337 Crestwood Apartments Amortizing Balloon 108 107 360
338 French Embassy Apartments Amortizing Balloon 84 81 360
339 Beehive Retirement Center Amortizing Balloon 120 110 300
- ------------------------------------------------------------------------------------------------------------------------------------
340 Rite-Aid - West Branch Amortizing Balloon 240 240 296
341 Dairy Ashford Village Amortizing Balloon 120 114 360
342 Rite-Aid - Liberty Township Fully Amortizing 237 226 237
343 Eckerd - Stockton Step 234 229 234
344 Englewood Apartments Amortizing Balloon 84 81 360
- ------------------------------------------------------------------------------------------------------------------------------------
345 The Meadows Amortizing Balloon 84 80 300
346 Rite-Aid - Ashtabula (2) Fully Amortizing 235 224 235
347 Revco - Norfolk (2) Fully Amortizing 236 228 236
348 Rite-Aid - Jefferson Fully Amortizing 235 224 235
349 Rite-Aid - Ashtabula (1) Fully Amortizing 230 219 230
- ------------------------------------------------------------------------------------------------------------------------------------
350 Gardens of Victoria Apartments Amortizing Balloon 84 81 360
351 Woodland Terrace Apartments Amortizing Balloon 120 115 360
352 Eckerd - Oneco Step 233 231 233
353 Franklin Row Interest Only then Amortizing Balloon 180 180 312
354 Southwood Village Shopping Center Amortizing Balloon 120 119 360
- ------------------------------------------------------------------------------------------------------------------------------------
355 1633 Chicago Avenue Amortizing Balloon 120 118 360
356 Su Casa Fully Amortizing 240 235 240
357 Buckner Square Office Park Amortizing Balloon 120 119 360
358 Allen's Creek Center Amortizing Balloon 120 116 330
359 Revco - Norfolk (1) Fully Amortizing 239 226 239
- ------------------------------------------------------------------------------------------------------------------------------------
360 River Village Shopping Center Amortizing Balloon 120 119 300
361 Eckerd - Monroe Step 234 229 234
362 Revco - Dundalk Fully Amortizing 238 234 238
363 Northridge & Quail Hollow Apartments Amortizing Balloon 120 116 360
364 Eckerd - Sharpsburg Step 227 227 227
- ------------------------------------------------------------------------------------------------------------------------------------
365 Rite-Aid - Barnegat Twp., Ocean County, Step 240 225 240
366 Comfort Inn - Elkton Amortizing Balloon 120 118 300
367 McKellips Shopping Center Amortizing Balloon 84 83 300
368 Trinity Oaks Shopping Center Amortizing Balloon 120 117 360
369 Holbrook Plaza Shopping Center Amortizing Balloon 120 116 300
- ------------------------------------------------------------------------------------------------------------------------------------
370 Carob Tree Apartments Amortizing Balloon 120 115 300
371 Sentinel Square Amortizing Balloon 120 116 180
372 Eckerd - Lady Lake Step 232 230 232
373 Oakwood Homes Amortizing Balloon 300 299 360
374 Southwest Oaks Apartments Amortizing Balloon 120 117 360
- ------------------------------------------------------------------------------------------------------------------------------------
375 Crystal Glen Amortizing Balloon 120 117 360
376 Ocean Mews Amortizing Balloon 120 114 360
377 Rite-Aid - Newton Falls Fully Amortizing 237 227 237
378 Camden Corners Shopping Center Amortizing Balloon 120 119 360
379 Silverfield Condominiums Amortizing Balloon 120 120 300
- ------------------------------------------------------------------------------------------------------------------------------------
380 901 Alton Road Amortizing Balloon 120 119 300
381 Alfa-Laval Separators, Inc. Amortizing Balloon 120 118 360
382 Revco - Portsmouth (2) Fully Amortizing 238 225 238
383 151-169 Nagle Avenue Amortizing Balloon 120 115 300
384 Rite-Aid - Perry Fully Amortizing 239 238 239
- ------------------------------------------------------------------------------------------------------------------------------------
385 Revco - Virginia Beach Fully Amortizing 239 232 239
386 Revco - Akron Fully Amortizing 238 237 238
387 Revco - Portsmouth (1) Fully Amortizing 236 231 236
388 Revco - Newport News Fully Amortizing 238 231 238
389 12701 Executive Drive Amortizing Balloon 120 117 300
- ------------------------------------------------------------------------------------------------------------------------------------
390 Nicholas Venture Amortizing Balloon 120 119 360
391 Sunset Court Amortizing Balloon 120 119 300
392 Royal Manor Fully Amortizing 300 298 300
393 Parkway Square Amortizing Balloon 120 114 300
394 Rite-Aid - Portage Fully Amortizing 237 225 237
- ------------------------------------------------------------------------------------------------------------------------------------
395 Twenty Mile Mini-Storage Amortizing Balloon 120 117 360
396 4840-4860 Northfield Road Amortizing Balloon 120 119 300
397 Rite-Aid - New Bethlehem Fully Amortizing 237 225 237
398 Rite-Aid - Folkston Fully Amortizing 234 225 234
399 Park Terrace Amortizing Balloon 120 120 300
- ------------------------------------------------------------------------------------------------------------------------------------
400 Fairmont Central Shopping Center Amortizing Balloon 120 114 300
401 Flagler Inn Amortizing Balloon 120 116 300
402 Rite-Aid - Craigville Fully Amortizing 231 219 231
403 Orleans CVS, Inc. - Orleans Step 248 242 248
404 Rite-Aid - Latrobe Fully Amortizing 237 225 237
- ------------------------------------------------------------------------------------------------------------------------------------
<PAGE>
<CAPTION>
Remaining
Control Amortization Origination Maturity Balloon
No. Property Name Term (Mos.) Date Date Balance
====================================================================================================================================
<S> <C> <C> <C> <C> <C>
330 Rite-Aid - Cleveland 220 12/31/96 03/01/16 -
331 Holiday Inn & Suites 296 06/30/97 07/01/04 $1,700,137
332 Rancho San Manuel Mobile Home Park 214 08/19/97 09/01/15 -
333 Moonlight Townhomes 357 07/10/97 08/01/27 288,194
334 Rite-Aid - Saginaw 296 10/10/97 11/01/17 643,696
- ------------------------------------------------------------------------------------------------------------------------------------
335 Willow Park Apartments 357 07/08/97 08/01/07 1,611,254
336 Rite-Aid - Cartersville 228 01/03/97 11/01/16 -
337 Crestwood Apartments 359 09/29/97 10/01/06 1,601,253
338 French Embassy Apartments 357 07/30/97 08/01/04 1,660,971
339 Beehive Retirement Center 290 12/12/96 01/01/07 1,497,764
- ------------------------------------------------------------------------------------------------------------------------------------
340 Rite-Aid - West Branch 296 10/10/97 11/01/17 613,916
341 Dairy Ashford Village 354 04/14/97 05/01/07 1,555,658
342 Rite-Aid - Liberty Township 226 11/25/96 09/01/16 -
343 Eckerd - Stockton 229 05/19/97 12/01/16 -
344 Englewood Apartments 357 07/24/97 08/01/04 1,571,905
- ------------------------------------------------------------------------------------------------------------------------------------
345 The Meadows 296 06/25/97 07/01/04 1,508,695
346 Rite-Aid - Ashtabula (2) 224 11/08/96 07/01/16 2
347 Revco - Norfolk (2) 228 02/19/97 11/01/16 1
348 Rite-Aid - Jefferson 224 11/08/96 07/01/16 -
349 Rite-Aid - Ashtabula (1) 219 11/08/96 02/01/16 -
- ------------------------------------------------------------------------------------------------------------------------------------
350 Gardens of Victoria Apartments 357 07/25/97 08/01/04 1,533,996
351 Woodland Terrace Apartments 355 05/06/97 06/01/07 1,450,081
352 Eckerd - Oneco 231 08/29/97 02/01/17 -
353 Franklin Row 312 10/14/97 11/01/12 1,213,980
354 Southwood Village Shopping Center 359 09/18/97 10/01/07 1,431,737
- ------------------------------------------------------------------------------------------------------------------------------------
355 1633 Chicago Avenue 358 08/14/97 09/01/07 1,405,325
356 Su Casa 235 05/01/97 06/01/17 -
357 Buckner Square Office Park 359 09/09/97 10/01/07 1,422,537
358 Allen's Creek Center 326 06/30/97 07/01/07 1,377,958
359 Revco - Norfolk (1) 226 09/30/96 09/01/16 0
- ------------------------------------------------------------------------------------------------------------------------------------
360 River Village Shopping Center 299 09/30/97 10/01/07 1,278,239
361 Eckerd - Monroe 229 05/19/97 12/01/16 -
362 Revco - Dundalk 234 06/27/97 05/01/17 -
363 Northridge & Quail Hollow Apartments 356 06/26/97 07/01/07 1,375,094
364 Eckerd - Sharpsburg 227 10/09/97 10/01/16 -
- ------------------------------------------------------------------------------------------------------------------------------------
365 Rite-Aid - Barnegat Twp., Ocean County, 225 07/09/96 08/01/16 -
366 Comfort Inn - Elkton 298 08/26/97 09/01/07 1,262,036
367 McKellips Shopping Center 299 09/22/97 10/01/04 1,345,213
368 Trinity Oaks Shopping Center 357 07/31/97 08/01/07 1,348,954
369 Holbrook Plaza Shopping Center 296 06/04/97 07/01/07 1,283,901
- ------------------------------------------------------------------------------------------------------------------------------------
370 Carob Tree Apartments 295 05/29/97 06/01/07 1,224,180
371 Sentinel Square 176 06/19/97 07/01/07 761,632
372 Eckerd - Lady Lake 230 08/06/97 01/01/17 -
373 Oakwood Homes 359 09/29/97 10/01/22 784,592
374 Southwest Oaks Apartments 357 07/01/97 08/01/07 1,317,963
- ------------------------------------------------------------------------------------------------------------------------------------
375 Crystal Glen 357 07/02/97 08/01/07 1,306,181
376 Ocean Mews 354 04/14/97 05/01/07 1,300,873
377 Rite-Aid - Newton Falls 227 11/25/96 10/01/16 0
378 Camden Corners Shopping Center 359 09/30/97 10/01/07 1,274,230
379 Silverfield Condominiums 300 10/10/97 11/01/07 1,150,215
- ------------------------------------------------------------------------------------------------------------------------------------
380 901 Alton Road 299 09/04/97 10/01/07 1,163,999
381 Alfa-Laval Separators, Inc. 358 08/25/97 09/01/07 1,254,364
382 Revco - Portsmouth (2) 225 09/30/96 08/01/16 -
383 151-169 Nagle Avenue 295 05/16/97 06/01/07 1,139,965
384 Rite-Aid - Perry 238 09/16/97 09/01/17 -
- ------------------------------------------------------------------------------------------------------------------------------------
385 Revco - Virginia Beach 232 03/31/97 03/01/17 -
386 Revco - Akron 237 09/25/97 08/01/17 -
387 Revco - Portsmouth (1) 231 05/16/97 02/01/17 -
388 Revco - Newport News 231 03/31/97 02/01/17 -
389 12701 Executive Drive 297 07/30/97 08/01/07 1,091,498
- ------------------------------------------------------------------------------------------------------------------------------------
390 Nicholas Venture 359 09/22/97 10/01/07 1,164,390
391 Sunset Court 299 09/30/97 10/01/07 1,105,079
392 Royal Manor 298 08/06/97 09/01/22 94,764
393 Parkway Square 294 04/17/97 05/01/07 1,075,857
394 Rite-Aid - Portage 225 10/16/96 08/01/16 -
- ------------------------------------------------------------------------------------------------------------------------------------
395 Twenty Mile Mini-Storage 357 07/31/97 08/01/07 1,122,033
396 4840-4860 Northfield Road 299 10/01/97 10/01/07 1,036,248
397 Rite-Aid - New Bethlehem 225 10/16/96 08/01/16 0
398 Rite-Aid - Folkston 225 01/03/97 08/01/16 -
399 Park Terrace 300 10/06/97 11/01/07 993,272
- ------------------------------------------------------------------------------------------------------------------------------------
400 Fairmont Central Shopping Center 294 04/17/97 05/01/07 993,099
401 Flagler Inn 296 06/27/97 07/01/07 965,134
402 Rite-Aid - Craigville 219 10/08/96 02/01/16 -
403 Orleans CVS, Inc. - Orleans 242 04/10/97 01/01/18 -
404 Rite-Aid - Latrobe 225 10/16/96 08/01/16 2
- ------------------------------------------------------------------------------------------------------------------------------------
<PAGE>
<CAPTION>
Control
No. Property Name Property Type Prepayment Provisions
====================================================================================================================================
<S> <C> <C> <C>
330 Rite-Aid - Cleveland Retail - CTL L(8),YM1%(10.67),O(.5)
331 Holiday Inn & Suites Hospitality L(0),YM1%(6.5),O(.5) or DEF
332 Rancho San Manuel Mobile Home Park Mobile Home Park L(7),YM1%(10.5),O(.5)
333 Moonlight Townhomes Multifamily - Section 42 L(15),O(15)
334 Rite-Aid - Saginaw Retail - CTL L(10),YM1%(10)
- ------------------------------------------------------------------------------------------------------------------------------------
335 Willow Park Apartments Multifamily L(4),YM1%(5.5),O(.5)
336 Rite-Aid - Cartersville Retail - CTL L(8),YM1%(11.5),O(.25)
337 Crestwood Apartments Multifamily L(4),YM1%(4),O(1)
338 French Embassy Apartments Multifamily L(4),YM1%(2),O(1)
339 Beehive Retirement Center Assisted Living L(4),YM1%(5.5),O(.5)
- ------------------------------------------------------------------------------------------------------------------------------------
340 Rite-Aid - West Branch Retail - CTL L(10),YM1%(10)
341 Dairy Ashford Village Retail - Unanchored L(4),YM1%(5.5),O(.5)
342 Rite-Aid - Liberty Township Retail - CTL L(8),YM(11.25),O(.5)
343 Eckerd - Stockton Retail - CTL L(8),YM1%(11.25),O(.25)
344 Englewood Apartments Multifamily L(4),YM1%(2),O(1)
- ------------------------------------------------------------------------------------------------------------------------------------
345 The Meadows Multifamily L(4),5(1),4(1),3(.5),O(.5)
346 Rite-Aid - Ashtabula (2) Retail - CTL L(8),YM(11.08),O(.5)
347 Revco - Norfolk (2) Retail - CTL L(8),YM1%(11.42),O(.25)
348 Rite-Aid - Jefferson Retail - CTL L(8),YM1%(11.08),O(.5)
349 Rite-Aid - Ashtabula (1) Retail - CTL L(8),YM(10.67),O(.5)
- ------------------------------------------------------------------------------------------------------------------------------------
350 Gardens of Victoria Apartments Multifamily L(3),YM1%(3.5),O(.5) or DEF
351 Woodland Terrace Apartments Multifamily L(4),YM1%(5.5),O(.5)
352 Eckerd - Oneco Retail - CTL L(8),YM1%(11.17),O(.25)
353 Franklin Row Mixed Use L(5),YM1%(5),3(1),2(1),1(2),O(1)
354 Southwood Village Shopping Center Retail - Anchored L(4),YM1%(5.5),O(.5) or DEF
- ------------------------------------------------------------------------------------------------------------------------------------
355 1633 Chicago Avenue Retail - Anchored L(5),YM1%(4.5),O(.5)
356 Su Casa Multifamily L(7),YM1%(8),1(4.5),O(.5)
357 Buckner Square Office Park Office L(4),YM1%(5.5),O(.5) or DEF
358 Allen's Creek Center Retail - Unanchored L(4),YM1%(5.75),O(.25)
359 Revco - Norfolk (1) Retail - CTL L(8),YM1%(6.5),O(5.42)
- ------------------------------------------------------------------------------------------------------------------------------------
360 River Village Shopping Center Retail - Unanchored L(4),YM1%(5.75),O(.25)
361 Eckerd - Monroe Retail - CTL L(8),YM1%(11.25),O(.25)
362 Revco - Dundalk Retail - CTL L(8),YM1%(11.58),O(.25)
363 Northridge & Quail Hollow Apartments Multifamily L(4),YM1%(5.5),O(.5) or DEF
364 Eckerd - Sharpsburg Retail - CTL L(6),YM5%(1),YM3%(1),YM1%(10),3(.75),O(.25)
- ------------------------------------------------------------------------------------------------------------------------------------
365 Rite-Aid - Barnegat Twp., Ocean County, Retail - CTL L(8),YM1%(11.5),O(.5)
366 Comfort Inn - Elkton Hospitality L(4),YM1%(5.75),O(.25)
367 McKellips Shopping Center Retail - Unanchored L(4),YM1%(2.5),O(.5) or DEF
368 Trinity Oaks Shopping Center Retail - Anchored L(4),YM1%(5.5),O(.5) or DEF
369 Holbrook Plaza Shopping Center Retail - Anchored L(4),YM1%(5.75),O(.25)
- ------------------------------------------------------------------------------------------------------------------------------------
370 Carob Tree Apartments Multifamily L(4),YM1%(5.5),O(.5)
371 Sentinel Square Retail - Anchored L(4),YM1%(5.5),O(.5) or DEF
372 Eckerd - Lady Lake Retail - CTL L(6),YM5%(1),YM3%(1),YM1%(11),3(.08),O(.25)
373 Oakwood Homes Multifamily - Section 42 L(15),O(10)
374 Southwest Oaks Apartments Multifamily L(4),YM1%(5.5),O(.5) or DEF
- ------------------------------------------------------------------------------------------------------------------------------------
375 Crystal Glen Multifamily L(1),YM1%(6),O(3)
376 Ocean Mews Multifamily L(5),YM1%(4.75),O(.25)
377 Rite-Aid - Newton Falls Retail - CTL L(8),YM1%(11.25),O(.5)
378 Camden Corners Shopping Center Retail - Anchored L(4),YM1%(5.5),O(.5) or DEF
379 Silverfield Condominiums Multifamily L(4),YM1%(5.75),O(.25)
- ------------------------------------------------------------------------------------------------------------------------------------
380 901 Alton Road Retail - Unanchored L(4),YM1%(5.5),O(.5) or DEF
381 Alfa-Laval Separators, Inc. Industrial L(5),YM1%(4.5),O(.5) or DEF
382 Revco - Portsmouth (2) Retail - CTL L(8),YM1%(6.5),O(5.33)
383 151-169 Nagle Avenue Multifamily L(5),YM1%(4.75),O(.25)
384 Rite-Aid - Perry Retail - CTL L(10),YM1%(9.67),O(.25)
- ------------------------------------------------------------------------------------------------------------------------------------
385 Revco - Virginia Beach Retail - CTL L(8),YM1%(11.67),O(.25)
386 Revco - Akron Retail - CTL L(8),YM1%(11.83)
387 Revco - Portsmouth (1) Retail - CTL L(8),YM1%(11.42),O(.25)
388 Revco - Newport News Retail - CTL L(8),YM1%(11.58),O(.25)
389 12701 Executive Drive Industrial L(4),YM1%(5.5),O(.5) or DEF
- ------------------------------------------------------------------------------------------------------------------------------------
390 Nicholas Venture Multifamily L(4),YM1%(5.5),O(.5)
391 Sunset Court Multifamily L(5),YM1%(4.5),O(.5)
392 Royal Manor Multifamily L(15),O(10)
393 Parkway Square Retail - Unanchored L(4),5(2),4(1),3(1),2(1),1(.5),O(.5) or DEF
394 Rite-Aid - Portage Retail - CTL L(8),YM(11.25),O(.5)
- ------------------------------------------------------------------------------------------------------------------------------------
395 Twenty Mile Mini-Storage Self Storage L(4),YM1%(5.5),O(.5)
396 4840-4860 Northfield Road Retail - Unanchored L(4),YM1%(5.5),O(.5) or DEF
397 Rite-Aid - New Bethlehem Retail - CTL L(8),YM(11.25),O(.5)
398 Rite-Aid - Folkston Retail - CTL L(8),YM(11.25),O(.25)
399 Park Terrace Multifamily L(4),YM1%(5.5),O(.5)
- ------------------------------------------------------------------------------------------------------------------------------------
400 Fairmont Central Shopping Center Retail - Anchored L(4),5(2),4(1),3(1),2(1),1(.5),O(.5) or DEF
401 Flagler Inn Assisted Living L(4),YM1%(5.5),O(.5)
402 Rite-Aid - Craigville Retail - CTL L(8),YM1%(10.75),O(.5)
403 Orleans CVS, Inc. - Orleans Retail - CTL L(8),YM(12.42),O(.25)
404 Rite-Aid - Latrobe Retail - CTL L(8),YM1%(11.25),O(.5)
- ------------------------------------------------------------------------------------------------------------------------------------
<PAGE>
<CAPTION>
Control Annual Net Appraised
No. Property Name Debt Service Cash Flow DSCR Value
====================================================================================================================================
<S> <C> <C> <C> <C> <C>
330 Rite-Aid - Cleveland $202,889 $213,033 1.05x $2,125,000
331 Holiday Inn & Suites 189,778 323,377 1.70 5,100,000
332 Rancho San Manuel Mobile Home Park 202,954 335,083 1.65 2,900,000
333 Moonlight Townhomes 172,669 199,306 1.15 2,225,000
334 Rite-Aid - Saginaw 163,905 165,053 1.01 1,840,000
- ------------------------------------------------------------------------------------------------------------------------------------
335 Willow Park Apartments 163,899 256,909 1.57 2,350,000
336 Rite-Aid - Cartersville 190,353 199,871 1.05 2,200,000
337 Crestwood Apartments 154,148 206,573 1.34 2,400,000
338 French Embassy Apartments 156,091 206,627 1.32 2,450,000
339 Beehive Retirement Center 184,978 250,651 1.36 3,040,000
- ------------------------------------------------------------------------------------------------------------------------------------
340 Rite-Aid - West Branch 156,323 157,339 1.01 1,755,000
341 Dairy Ashford Village 171,736 240,154 1.40 2,400,000
342 Rite-Aid - Liberty Township 175,527 184,303 1.05 1,850,000
343 Eckerd - Stockton 175,755 181,027 1.03 1,980,000
344 Englewood Apartments 149,546 204,986 1.37 3,425,000
- ------------------------------------------------------------------------------------------------------------------------------------
345 The Meadows 162,483 238,708 1.47 3,800,000
346 Rite-Aid - Ashtabula (2) 173,760 182,448 1.05 1,800,000
347 Revco - Norfolk (2) 181,708 182,254 1.00 1,960,000
348 Rite-Aid - Jefferson 173,208 181,868 1.05 1,800,000
349 Rite-Aid - Ashtabula (1) 172,184 180,793 1.05 1,800,000
- ------------------------------------------------------------------------------------------------------------------------------------
350 Gardens of Victoria Apartments 144,336 180,616 1.25 2,062,000
351 Woodland Terrace Apartments 155,221 205,487 1.32 2,100,000
352 Eckerd - Oneco 155,424 202,051 1.30 2,350,000
353 Franklin Row 140,541 202,397 1.44 2,300,000
354 Southwood Village Shopping Center 141,285 184,325 1.30 2,175,000
- ------------------------------------------------------------------------------------------------------------------------------------
355 1633 Chicago Avenue 141,687 194,255 1.37 2,235,000
356 Su Casa 172,501 231,323 1.34 2,500,000
357 Buckner Square Office Park 144,388 196,210 1.36 2,200,000
358 Allen's Creek Center 148,316 193,230 1.30 2,200,000
359 Revco - Norfolk (1) 174,224 174,747 1.00 1,870,000
- ------------------------------------------------------------------------------------------------------------------------------------
360 River Village Shopping Center 145,706 202,728 1.39 2,175,000
361 Eckerd - Monroe 155,723 160,395 1.03 1,750,000
362 Revco - Dundalk 157,142 157,613 1.00 1,830,000
363 Northridge & Quail Hollow Apartments 140,121 184,331 1.32 2,004,000
364 Eckerd - Sharpsburg 144,258 158,684 1.10 1,820,000
- ------------------------------------------------------------------------------------------------------------------------------------
365 Rite-Aid - Barnegat Twp., Ocean County, 160,209 160,690 1.00 1,700,000
366 Comfort Inn - Elkton 146,949 214,600 1.46 2,200,000
367 McKellips Shopping Center 142,041 227,056 1.60 2,800,000
368 Trinity Oaks Shopping Center 135,102 217,493 1.61 2,200,000
369 Holbrook Plaza Shopping Center 155,704 206,392 1.33 3,100,000
- ------------------------------------------------------------------------------------------------------------------------------------
370 Carob Tree Apartments 143,972 200,076 1.39 2,990,000
371 Sentinel Square 183,318 273,156 1.49 2,800,000
372 Eckerd - Lady Lake 142,138 170,566 1.20 2,000,000
373 Oakwood Homes 149,173 171,587 1.15 1,850,000
374 Southwest Oaks Apartments 136,389 179,285 1.31 2,025,000
- ------------------------------------------------------------------------------------------------------------------------------------
375 Crystal Glen 131,486 164,063 1.25 2,000,000
376 Ocean Mews 142,264 173,831 1.22 2,150,000
377 Rite-Aid - Newton Falls 146,004 153,305 1.05 1,550,000
378 Camden Corners Shopping Center 125,474 188,063 1.50 1,900,000
379 Silverfield Condominiums 128,554 189,858 1.48 1,900,000
- ------------------------------------------------------------------------------------------------------------------------------------
380 901 Alton Road 133,134 180,787 1.36 1,910,000
381 Alfa-Laval Separators, Inc. 124,328 178,101 1.43 1,900,000
382 Revco - Portsmouth (2) 154,935 155,400 1.00 1,660,000
383 151-169 Nagle Avenue 140,789 180,949 1.29 2,100,000
384 Rite-Aid - Perry 136,331 140,421 1.03 1,520,000
- ------------------------------------------------------------------------------------------------------------------------------------
385 Revco - Virginia Beach 148,475 155,899 1.05 1,690,000
386 Revco - Akron 133,710 136,384 1.02 1,360,000
387 Revco - Portsmouth (1) 144,704 151,939 1.05 1,650,000
388 Revco - Newport News 146,074 153,378 1.05 1,670,000
389 12701 Executive Drive 122,540 159,547 1.30 1,770,000
- ------------------------------------------------------------------------------------------------------------------------------------
390 Nicholas Venture 115,229 144,469 1.25 1,625,000
391 Sunset Court 132,253 171,074 1.29 2,000,000
392 Royal Manor 119,887 155,905 1.30 1,800,000
393 Parkway Square 131,022 170,643 1.30 2,180,000
394 Rite-Aid - Portage 133,612 140,292 1.05 1,400,000
- ------------------------------------------------------------------------------------------------------------------------------------
395 Twenty Mile Mini-Storage 111,742 166,038 1.49 1,700,000
396 4840-4860 Northfield Road 120,736 164,233 1.36 1,650,000
397 Rite-Aid - New Bethlehem 128,295 134,709 1.05 1,350,000
398 Rite-Aid - Folkston 128,609 135,039 1.05 1,475,000
399 Park Terrace 112,672 153,211 1.36 1,550,000
- ------------------------------------------------------------------------------------------------------------------------------------
400 Fairmont Central Shopping Center 120,943 153,587 1.27 1,660,000
401 Flagler Inn 115,821 163,983 1.42 2,000,000
402 Rite-Aid - Craigville 124,899 131,143 1.05 1,400,000
403 Orleans CVS, Inc. - Orleans 115,618 121,399 1.05 1,300,000
404 Rite-Aid - Latrobe 120,020 126,021 1.05 1,275,000
- ------------------------------------------------------------------------------------------------------------------------------------
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
Loan per
Cut-off Scheduled Sq Ft, Unit,
Control Appraisal Date Maturity Year Year Bed, Pad
No. Property Name Year LTV Date LTV Built Renovated or Room
====================================================================================================================================
<S> <C> <C> <C> <C> <C> <C> <C>
330 Rite-Aid - Cleveland 1996 90.6% - 1995 11,325 Sq Feet
331 Holiday Inn & Suites 1997 37.1 33.3% 1968 1996 208 Rooms
332 Rancho San Manuel Mobile Home Park 1997 65.3 - 1974 383 Pads
333 Moonlight Townhomes 1997 83.0 13.0 1996 57 Units
334 Rite-Aid - Saginaw 1997 100.0 35.0 1997 11,180 Sq Feet
- ------------------------------------------------------------------------------------------------------------------------------------
335 Willow Park Apartments 1997 77.7 68.6 1970 108 Units
336 Rite-Aid - Cartersville 1996 82.2 - 1996 11,325 Sq Feet
337 Crestwood Apartments 1997 75.0 66.7 1972 135 Units
338 French Embassy Apartments 1997 73.3 67.8 1973 142 Units
339 Beehive Retirement Center 1996 58.7 49.3 1968,94 114 Beds
- ------------------------------------------------------------------------------------------------------------------------------------
340 Rite-Aid - West Branch 1997 100.0 35.0 1997 11,180 Sq Feet
341 Dairy Ashford Village 1997 71.9 64.8 1986 43,798 Sq Feet
342 Rite-Aid - Liberty Township 1996 92.6 - 1996 11,325 Sq Feet
343 Eckerd - Stockton 1997 86.4 - 1997 11,310 Sq Feet
344 Englewood Apartments 1997 49.5 45.9 1969 151 Units
- ------------------------------------------------------------------------------------------------------------------------------------
345 The Meadows 1997 44.6 39.7 1984 210 Units
346 Rite-Aid - Ashtabula (2) 1996 93.0 - 1996 11,325 Sq Feet
347 Revco - Norfolk (2) 1996 85.4 - 1996 12,608 Sq Feet
348 Rite-Aid - Jefferson 1996 92.7 - 1996 11,325 Sq Feet
349 Rite-Aid - Ashtabula (1) 1996 91.2 - 1996 11,325 Sq Feet
- ------------------------------------------------------------------------------------------------------------------------------------
350 Gardens of Victoria Apartments 1997 79.4 74.4 1983 66 Units
351 Woodland Terrace Apartments 1997 77.2 69.1 1960 93 Units
352 Eckerd - Oneco 1997 68.8 - 1997 10,880 Sq Feet
353 Franklin Row 1997 70.0 52.8 1900 1994 9,544 Sq Feet
354 Southwood Village Shopping Center 1997 73.5 65.8 1982 41,000 Sq Feet
- ------------------------------------------------------------------------------------------------------------------------------------
355 1633 Chicago Avenue 1997 71.5 62.9 1940,50 1996 16,680 Sq Feet
356 Su Casa 1997 63.5 - 1970 71 Units
357 Buckner Square Office Park 1997 71.6 64.7 1986 54,525 Sq Feet
358 Allen's Creek Center 1997 71.4 62.6 1984 28,788 Sq Feet
359 Revco - Norfolk (1) 1996 83.7 - 1996 12,608 Sq Feet
- ------------------------------------------------------------------------------------------------------------------------------------
360 River Village Shopping Center 1997 70.8 58.8 1979 1996 21,900 Sq Feet
361 Eckerd - Monroe 1997 87.0 - 1996 11,294 Sq Feet
362 Revco - Dundalk 1997 83.1 - 1997 12,608 Sq Feet
363 Northridge & Quail Hollow Apartments 1997 75.7 68.6 1980 68 Units
364 Eckerd - Sharpsburg 1997 83.2 - 1996 10,908 Sq Feet
- ------------------------------------------------------------------------------------------------------------------------------------
365 Rite-Aid - Barnegat Twp., Ocean County, 1995 89.0 - 1996 10,209 Sq Feet
366 Comfort Inn - Elkton 1997 68.3 57.4 1987 62 Rooms
367 McKellips Shopping Center 1997 53.5 48.0 1986 60,140 Sq Feet
368 Trinity Oaks Shopping Center 1997 68.1 61.3 1985 25,999 Sq Feet
369 Holbrook Plaza Shopping Center 1996 48.3 41.4 1979 80,631 Sq Feet
- ------------------------------------------------------------------------------------------------------------------------------------
370 Carob Tree Apartments 1997 49.9 40.9 1979 137 Units
371 Sentinel Square 1997 53.0 27.2 1994 18,205 Sq Feet
372 Eckerd - Lady Lake 1997 74.1 - 1996 11,200 Sq Feet
373 Oakwood Homes 1997 79.6 42.4 1995 63 Units
374 Southwest Oaks Apartments 1997 71.5 65.1 1975-76 1993 103 Units
- ------------------------------------------------------------------------------------------------------------------------------------
375 Crystal Glen 1997 72.4 65.3 1965 1990 72 Units
376 Ocean Mews 1996 67.2 60.5 1942 1990 42 Units
377 Rite-Aid - Newton Falls 1996 92.2 - 1996 11,325 Sq Feet
378 Camden Corners Shopping Center 1997 75.0 67.1 1989 68,424 Sq Feet
379 Silverfield Condominiums 1997 73.7 60.5 1979 92 Units
- ------------------------------------------------------------------------------------------------------------------------------------
380 901 Alton Road 1997 73.2 60.9 1930s 1994 9,373 Sq Feet
381 Alfa-Laval Separators, Inc. 1997 73.6 66.0 1990 40,000 Sq Feet
382 Revco - Portsmouth (2) 1997 83.7 - 1995 12,608 Sq Feet
383 151-169 Nagle Avenue 1997 65.0 54.3 1910 55 Units
384 Rite-Aid - Perry 1997 89.6 - 1997 9,600 Sq Feet
- ------------------------------------------------------------------------------------------------------------------------------------
385 Revco - Virginia Beach 1997 80.4 - 1997 10,722 Sq Feet
386 Revco - Akron 1997 99.3 - 1997 10,722 Sq Feet
387 Revco - Portsmouth (1) 1997 81.3 - 1997 12,608 Sq Feet
388 Revco - Newport News 1997 79.9 - 1997 10,722 Sq Feet
389 12701 Executive Drive 1997 74.7 61.7 1980 37,950 Sq Feet
- ------------------------------------------------------------------------------------------------------------------------------------
390 Nicholas Venture 1997 80.0 71.7 1960 69 Units
391 Sunset Court 1997 65.0 55.3 1985 128 Units
392 Royal Manor 1997 72.1 5.3 1971 1996 76 Units
393 Parkway Square 1997 59.3 49.4 1981 35,170 Sq Feet
394 Rite-Aid - Portage 1996 90.4 - 1995 10,258 Sq Feet
- ------------------------------------------------------------------------------------------------------------------------------------
395 Twenty Mile Mini-Storage 1997 73.4 66.0 1996 49,550 Sq Feet
396 4840-4860 Northfield Road 1997 74.8 62.8 1980 15,950 Sq Feet
397 Rite-Aid - New Bethlehem 1996 90.0 - 1995 10,167 Sq Feet
398 Rite-Aid - Folkston 1996 82.3 - 1996 11,325 Sq Feet
399 Park Terrace 1997 77.4 64.1 1969 51 Units
- ------------------------------------------------------------------------------------------------------------------------------------
400 Fairmont Central Shopping Center 1997 71.9 59.8 1981 1990 27,580 Sq Feet
401 Flagler Inn 1997 58.4 48.3 1939,70 1996 48 Units
402 Rite-Aid - Craigville 1996 82.6 - 1996 10,141 Sq Feet
403 Orleans CVS, Inc. - Orleans 1997 88.7 - 1930 1989 10,900 Sq Feet
404 Rite-Aid - Latrobe 1996 89.1 - 1995 10,209 Sq Feet
- ------------------------------------------------------------------------------------------------------------------------------------
<PAGE>
<CAPTION>
Sq Ft, Unit,
Control Bed, Pad Occupancy Rent Roll Underwriting
No. Property Name or Room Percentage Date Reserves
====================================================================================================================================
<S> <C> <C> <C> <C> <C>
330 Rite-Aid - Cleveland $ 173.23 100.0% 10/31/97 $0.10 Sq Foot
331 Holiday Inn & Suites 9,134.62 NAP NAP 4% of gross revenue Room
332 Rancho San Manuel Mobile Home Park 4,960.84 82.0 04/01/97 $22.91 Pad
333 Moonlight Townhomes 32,456.14 93.0 07/08/97 $175.00 Unit
334 Rite-Aid - Saginaw 164.56 100.0 10/31/97 $0.30 Sq Foot
- ------------------------------------------------------------------------------------------------------------------------------------
335 Willow Park Apartments 16,944.44 94.4 06/13/97 $215.55 Unit
336 Rite-Aid - Cartersville 162.09 100.0 10/31/97 $0.15 Sq Foot
337 Crestwood Apartments 13,333.33 99.0 08/29/97 $275.02 Unit
338 French Embassy Apartments 12,676.06 93.0 07/31/97 $210.00 Unit
339 Beehive Retirement Center 15,789.47 95.0 08/01/97 $225.00 Bed
- ------------------------------------------------------------------------------------------------------------------------------------
340 Rite-Aid - West Branch 156.95 100.0 10/31/97 $0.30 Sq Foot
341 Dairy Ashford Village 39.50 72.5 01/01/97 $0.10 Sq Foot
342 Rite-Aid - Liberty Township 154.42 100.0 10/31/97 $0.10 Sq Foot
343 Eckerd - Stockton 152.37 100.0 10/31/97 $0.00 Sq Foot
344 Englewood Apartments 11,258.28 95.4 07/31/97 $287.75 Unit
- ------------------------------------------------------------------------------------------------------------------------------------
345 The Meadows 8,095.24 93.3 03/31/97 $210.00 Unit
346 Rite-Aid - Ashtabula (2) 150.77 100.0 10/31/97 $0.10 Sq Foot
347 Revco - Norfolk (2) 134.46 100.0 10/31/97 $0.15 Sq Foot
348 Rite-Aid - Jefferson 150.29 100.0 10/31/97 $0.10 Sq Foot
349 Rite-Aid - Ashtabula (1) 148.07 100.0 10/31/97 $0.10 Sq Foot
- ------------------------------------------------------------------------------------------------------------------------------------
350 Gardens of Victoria Apartments 24,848.48 97.0 06/30/97 $266.53 Unit
351 Woodland Terrace Apartments 17,473.12 97.9 04/23/97 $200.00 Unit
352 Eckerd - Oneco 149.16 100.0 10/31/97 $0.00 Sq Foot
353 Franklin Row 168.69 87.1 09/01/97 $0.14 Sq Foot
354 Southwood Village Shopping Center 39.02 100.0 09/15/97 $0.28 Sq Foot
- ------------------------------------------------------------------------------------------------------------------------------------
355 1633 Chicago Avenue 95.92 100.0 07/01/97 $0.11 Sq Foot
356 Su Casa 22,535.21 97.0 03/17/97 $264.00 Unit
357 Buckner Square Office Park 28.89 96.0 06/30/97 $0.25 Sq Foot
358 Allen's Creek Center 54.71 100.0 06/01/97 $0.23 Sq Foot
359 Revco - Norfolk (1) 126.67 100.0 10/31/97 $0.15 Sq Foot
- ------------------------------------------------------------------------------------------------------------------------------------
360 River Village Shopping Center 70.32 100.0 07/21/97 $0.15 Sq Foot
361 Eckerd - Monroe 135.74 100.0 10/31/97 $0.00 Sq Foot
362 Revco - Dundalk 121.49 100.0 10/31/97 $0.15 Sq Foot
363 Northridge & Quail Hollow Apartments 22,352.94 94.2 05/27/97 $241.41 Unit
364 Eckerd - Sharpsburg 138.77 100.0 10/31/97 $0.20 Sq Foot
- ------------------------------------------------------------------------------------------------------------------------------------
365 Rite-Aid - Barnegat Twp., Ocean County, 151.16 100.0 10/31/97 $0.10 Sq Foot
366 Comfort Inn - Elkton 24,274.19 NAP NAP $500.49 Room
367 McKellips Shopping Center 24.94 84.7 05/01/97 $0.18 Sq Foot
368 Trinity Oaks Shopping Center 57.69 90.0 06/01/97 $0.19 Sq Foot
369 Holbrook Plaza Shopping Center 18.60 99.5 09/01/97 $0.19 Sq Foot
- ------------------------------------------------------------------------------------------------------------------------------------
370 Carob Tree Apartments 10,948.91 91.9 08/12/97 $250.00 Unit
371 Sentinel Square 82.39 100.0 08/10/97 $0.15 Sq Foot
372 Eckerd - Lady Lake 132.72 100.0 10/31/97 $0.00 Sq Foot
373 Oakwood Homes 23,365.08 96.8 09/03/97 $175.00 Unit
374 Southwest Oaks Apartments 14,077.67 94.2 05/31/97 $368.78 Unit
- ------------------------------------------------------------------------------------------------------------------------------------
375 Crystal Glen 20,138.89 98.6 04/25/97 $208.00 Unit
376 Ocean Mews 34,523.81 97.3 03/19/97 $256.00 Unit
377 Rite-Aid - Newton Falls 128.45 100.0 10/31/97 $0.10 Sq Foot
378 Camden Corners Shopping Center 20.83 97.4 07/03/97 $0.07 Sq Foot
379 Silverfield Condominiums 15,217.39 95.6 07/07/97 $230.00 Unit
- ------------------------------------------------------------------------------------------------------------------------------------
380 901 Alton Road 149.37 92.5 07/04/97 $0.15 Sq Foot
381 Alfa-Laval Separators, Inc. 35.00 100.0 07/22/97 $0.10 Sq Foot
382 Revco - Portsmouth (2) 112.47 100.0 10/31/97 $0.15 Sq Foot
383 151-169 Nagle Avenue 24,909.09 100.0 07/01/97 $271.00 Unit
384 Rite-Aid - Perry 142.09 100.0 10/31/97 $0.15 Sq Foot
- ------------------------------------------------------------------------------------------------------------------------------------
385 Revco - Virginia Beach 128.07 100.0 10/31/97 $0.15 Sq Foot
386 Revco - Akron 126.14 100.0 10/31/97 $0.15 Sq Foot
387 Revco - Portsmouth (1) 107.24 100.0 10/31/97 $0.15 Sq Foot
388 Revco - Newport News 125.81 100.0 10/31/97 $0.15 Sq Foot
389 12701 Executive Drive 34.91 100.0 07/31/97 $0.10 Sq Foot
- ------------------------------------------------------------------------------------------------------------------------------------
390 Nicholas Venture 18,840.58 94.2 07/31/97 $200.00 Unit
391 Sunset Court 10,156.25 96.9 07/31/97 $257.00 Unit
392 Royal Manor 17,105.26 96.1 07/16/97 $282.00 Unit
393 Parkway Square 36.96 100.0 06/01/97 $0.26 Sq Foot
394 Rite-Aid - Portage 125.93 100.0 10/31/97 $0.10 Sq Foot
- ------------------------------------------------------------------------------------------------------------------------------------
395 Twenty Mile Mini-Storage 25.23 92.5 06/30/97 $0.10 Sq Foot
396 4840-4860 Northfield Road 77.43 100.0 08/21/97 $0.27 Sq Foot
397 Rite-Aid - New Bethlehem 122.00 100.0 10/31/97 $0.10 Sq Foot
398 Rite-Aid - Folkston 108.96 100.0 10/31/97 $0.15 Sq Foot
399 Park Terrace 23,529.41 98.0 09/01/97 $250.00 Unit
- ------------------------------------------------------------------------------------------------------------------------------------
400 Fairmont Central Shopping Center 43.51 88.6 06/01/97 $0.15 Sq Foot
401 Flagler Inn 24,437.50 93.0 04/01/97 $443.75 Unit
402 Rite-Aid - Craigville 116.52 100.0 10/31/97 $0.20 Sq Foot
403 Orleans CVS, Inc. - Orleans 106.44 100.0 10/31/97 $0.00 Sq Foot
404 Rite-Aid - Latrobe 113.66 100.0 10/31/97 $0.10 Sq Foot
- ------------------------------------------------------------------------------------------------------------------------------------
<PAGE>
<CAPTION>
Largest Retail Tenant
------------------------------------------------------------
Tenant
Control Area Leased Lease Control
No. Property Name Tenant Name (Sq. Ft.) Exp Date No.
====================================================================================================================================
<S> <C> <C> <C> <C> <C>
330 Rite-Aid - Cleveland Rite-Aid of Ohio 11,325 04/28/16 330
331 Holiday Inn & Suites 331
332 Rancho San Manuel Mobile Home Park 332
333 Moonlight Townhomes 333
334 Rite-Aid - Saginaw Rite-Aid of Michigan, Inc. 11,180 09/25/17 334
- ------------------------------------------------------------------------------------------------------------------------------------
335 Willow Park Apartments 335
336 Rite-Aid - Cartersville Rite-Aid of Georgia 11,325 12/13/16 336
337 Crestwood Apartments 337
338 French Embassy Apartments 338
339 Beehive Retirement Center 339
- ------------------------------------------------------------------------------------------------------------------------------------
340 Rite-Aid - West Branch Rite-Aid of Michigan, Inc. 11,180 09/04/17 340
341 Dairy Ashford Village Westside 6,196 07/31/97 341
342 Rite-Aid - Liberty Township Rite-Aid of Ohio 11,325 10/25/16 342
343 Eckerd - Stockton Eckerd Corporation 11,310 01/20/17 343
344 Englewood Apartments 344
- ------------------------------------------------------------------------------------------------------------------------------------
345 The Meadows 345
346 Rite-Aid - Ashtabula (2) Rite-Aid of Ohio 11,325 08/23/16 346
347 Revco - Norfolk (2) Revco Discount Drug Centers, Inc. 12,608 10/31/16 347
348 Rite-Aid - Jefferson Rite-Aid of Ohio 11,325 08/13/16 348
349 Rite-Aid - Ashtabula (1) Rite-Aid of Ohio 11,325 03/01/16 349
- ------------------------------------------------------------------------------------------------------------------------------------
350 Gardens of Victoria Apartments 350
351 Woodland Terrace Apartments 351
352 Eckerd - Oneco Eckerd Corporation 10,880 03/31/17 352
353 Franklin Row Marcia's Attic 5,039 05/31/02 353
354 Southwood Village Shopping Center Food Lion 29,000 10/12/07 354
- ------------------------------------------------------------------------------------------------------------------------------------
355 1633 Chicago Avenue Super Crown Bookstore 16,680 12/31/07 355
356 Su Casa 356
357 Buckner Square Office Park 357
358 Allen's Creek Center GTE Mobil 8,362 12/01/99 358
359 Revco - Norfolk (1) Revco Discount Drug Centers, Inc. 12,608 08/31/16 359
- ------------------------------------------------------------------------------------------------------------------------------------
360 River Village Shopping Center The Wherehouse 6,000 01/01/05 360
361 Eckerd - Monroe Eckerd Corporation 11,294 12/31/17 361
362 Revco - Dundalk Revco Discount Drug Centers, Inc. 12,608 04/30/17 362
363 Northridge & Quail Hollow Apartments 363
364 Eckerd - Sharpsburg Eckerd Corporation 10,908 12/06/16 364
- ------------------------------------------------------------------------------------------------------------------------------------
365 Rite-Aid - Barnegat Twp., Ocean County, Rite-Aid of New Jersey 10,209 08/31/16 365
366 Comfort Inn - Elkton 366
367 McKellips Shopping Center Treasures from the Past 22,000 10/14/04 367
368 Trinity Oaks Shopping Center Swif-T-Foods 2,695 07/31/01 368
369 Holbrook Plaza Shopping Center ALCO 27,071 10/31/05 369
- ------------------------------------------------------------------------------------------------------------------------------------
370 Carob Tree Apartments 370
371 Sentinel Square G.H. Bass 6,593 06/09/99 371
372 Eckerd - Lady Lake Eckerd Corporation 11,200 01/31/17 372
373 Oakwood Homes 373
374 Southwest Oaks Apartments 374
- ------------------------------------------------------------------------------------------------------------------------------------
375 Crystal Glen 375
376 Ocean Mews 376
377 Rite-Aid - Newton Falls Rite-Aid of Ohio 11,325 04/28/16 377
378 Camden Corners Shopping Center Revco 8,450 12/31/03 378
379 Silverfield Condominiums 379
- ------------------------------------------------------------------------------------------------------------------------------------
380 901 Alton Road Kamay International 2,300 06/30/07 380
381 Alfa-Laval Separators, Inc. 381
382 Revco - Portsmouth (2) Revco Discount Drug Centers, Inc. 12,608 07/31/16 382
383 151-169 Nagle Avenue 383
384 Rite-Aid - Perry Rite-Aid of Michigan 9,600 10/03/17 384
- ------------------------------------------------------------------------------------------------------------------------------------
385 Revco - Virginia Beach Revco Discount Drug Centers, Inc. 10,722 02/28/17 385
386 Revco - Akron Revco Discount Drug Center, Inc 10,722 09/30/17 386
387 Revco - Portsmouth (1) Revco Discount Drug Centers, Inc. 12,608 01/31/17 387
388 Revco - Newport News Revco Discount Drug Centers, Inc. 10,722 01/31/17 388
389 12701 Executive Drive 389
- ------------------------------------------------------------------------------------------------------------------------------------
390 Nicholas Venture 390
391 Sunset Court 391
392 Royal Manor 392
393 Parkway Square TRC 4,500 02/28/00 393
394 Rite-Aid - Portage Rite-Aid of Ohio 10,258 08/31/16 394
- ------------------------------------------------------------------------------------------------------------------------------------
395 Twenty Mile Mini-Storage 395
396 4840-4860 Northfield Road PS Plus Sizes 5,530 08/31/00 396
397 Rite-Aid - New Bethlehem Rite-Aid of Pennsylvania 10,167 08/31/16 397
398 Rite-Aid - Folkston Rite-Aid of Georgia 11,325 08/13/16 398
399 Park Terrace 399
- ------------------------------------------------------------------------------------------------------------------------------------
400 Fairmont Central Shopping Center Eckerd's 8,640 11/14/99 400
401 Flagler Inn 401
402 Rite-Aid - Craigville Rite-Aid of West Virginia 10,141 03/24/16 402
403 Orleans CVS, Inc. - Orleans Orleans CVS, Inc. 10,900 01/31/18 403
404 Rite-Aid - Latrobe Rite-Aid of Pennsylvania 10,209 08/31/16 404
- ------------------------------------------------------------------------------------------------------------------------------------
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
First Union - Lehman Brothers Commercial Mortgage Trust 1997-C2
Control Zip
No. Property Name Address City State Code
====================================================================================================================================
<S> <C> <C> <C> <C> <C>
405 Rite-Aid - Homerville 400 N Church Street Homerville GA 31634
406 Berkshire Terrace Apartments 900-909, 911-913 Berkshire Terrace Hinesville GA 31313
407 Shops at Merchants Walk 4235 Merchants Walk Drive Marietta GA 30068
408 Ten Quivira Outparcel Building NWQ Shawnee Mission Pkwy & Quivira Rd. Shawnee KS 66216
409 Rite-Aid - Glenville 902 North Lewis St. Glenville WV 26351
- ------------------------------------------------------------------------------------------------------------------------------------
410 Casa Grande 1150-1156 East Florence Boulevard Casa Grande AZ 85230
411 Braesforest 8100 Creekbend Houston TX 77071
412 Sunbelt Rentals - Savannah Bourne Aveand State Road 21 Savannah GA 31408
413 Fountain Court Plaza 1001 Tower Way Bakersfield CA 93309
414 Tower Gardens 4707 West Alabama Houston TX 77027
- ------------------------------------------------------------------------------------------------------------------------------------
415 Revco - Chase City 610 North Main Street Chase City VA 23924
416 Sunbelt Rentals - Kennesaw 2750 McCollum Parkway Kennesaw GA 30144
417 Revco - Holly Hill 8517 Old State Road Holly Hill SC 29059
418 Country Hearth Inn Columbus 2436 Highway 71 South Columbus TX 78934
419 Davie Village Assisted Living Facility 191 Crestview Drive Mocksville NC 27028
- ------------------------------------------------------------------------------------------------------------------------------------
420 Auto/Retail (2530 W. Commercial) 2530 West Commercial Boulevard Tamarac FL 33309
421 1500 Alton Road 1500 Alton Road Miami Beach FL 33139
422 2800 University Avenue 2800 University Avenue Bronx NY 10462
423 Country Hearth West Columbia 714 Columbia Drive West Columbia TX 77846
424 530 West 136th Street 530 West 136th Street New York NY 10031
- ------------------------------------------------------------------------------------------------------------------------------------
425 Country Hearth Inn Alvin 1588 Highway 35 Alvin TX 77511
426 Towering Pines 1200-1222 Towering Pines Lane & 2119-2123
Beachview Drive Albany GA 31705
427 Auto/Retail (1000-1050 Commercial) 1000-1050 Commercial Boulevard Fort Lauderdale FL 33309
428 Benson Terrace 5127 Maple Street Omaha NE 68114
429 1225 Morris Avenue 1225 Morris Avenue Bronx NY 10462
- ------------------------------------------------------------------------------------------------------------------------------------
430 Abbington Apartments 1619-1625 Fraternity Village Kalamazoo MI 49006
* Control No. 55 is a COFI index adjustable rate mortgage loan. The Mortgage Rate for this Mortgage Loan is its interest
rate floor. A retained yield interest (not part of the trust) is entitled to any interest in excess of the Mortgage
Rate, if any.
<CAPTION>
Crossed Collateralized
Control Loans Control Original Cut-off Date
No. Property Name Nos. Balance Balance
====================================================================================================================================
<S> <C> <C> <C> <C>
405 Rite-Aid - Homerville 1,147,105 $ 1,128,992
406 Berkshire Terrace Apartments 1,100,000 1,098,088
407 Shops at Merchants Walk 1,035,000 1,035,000
408 Ten Quivira Outparcel Building 76,105,280 1,030,000 1,029,331
409 Rite-Aid - Glenville 1,043,258 1,019,996
- ------------------------------------------------------------------------------------------------------------------------------------
410 Casa Grande 1,010,000 1,008,078
411 Braesforest 1,000,000 997,986
412 Sunbelt Rentals - Savannah 975,307 974,025
413 Fountain Court Plaza 950,000 945,897
414 Tower Gardens 930,000 929,642
- ------------------------------------------------------------------------------------------------------------------------------------
415 Revco - Chase City 933,486 920,048
416 Sunbelt Rentals - Kennesaw 918,245 917,220
417 Revco - Holly Hill 923,436 916,074
418 Country Hearth Inn Columbus 423,425 917,000 915,881
419 Davie Village Assisted Living Facility 900,000 897,379
- ------------------------------------------------------------------------------------------------------------------------------------
420 Auto/Retail (2530 W. Commercial) 850,000 850,000
421 1500 Alton Road 850,000 849,347
422 2800 University Avenue 760,000 757,893
423 Country Hearth West Columbia 418,425 758,000 757,075
424 530 West 136th Street 750,000 745,994
- ------------------------------------------------------------------------------------------------------------------------------------
425 Country Hearth Inn Alvin 418,423 725,000 724,115
426 Towering Pines 706,000 705,142
427 Auto/Retail (1000-1050 Commercial) 700,000 700,000
428 Benson Terrace 684,000 683,649
429 1225 Morris Avenue 600,000 597,500
- ------------------------------------------------------------------------------------------------------------------------------------
430 Abbington Apartments 399 400,000 400,000
$2,249,891,l846 $2,243,878,856
<CAPTION>
Cumulative
% of Aggregate % of Initial Interest
Control Cut-off Date Pool Mortgage Administrative Accrual
No. Property Name Balance Balance Rate Cost Rate Method
====================================================================================================================================
<S> <C> <C> <C> <C> <C> <C>
405 Rite-Aid - Homerville 0.05% 99.05% 8.3750% 0.1025% 30/360
406 Berkshire Terrace Apartments 0.05 99.10 8.4900 0.1025 Act/360
407 Shops at Merchants Walk 0.05 99.14 8.0100 0.1025 Act/360
408 Ten Quivira Outparcel Building 0.05 99.19 8.1600 0.1775 30/360
409 Rite-Aid - Glenville 0.05 99.23 8.5000 0.1025 30/360
- ------------------------------------------------------------------------------------------------------------------------------------
410 Casa Grande 0.04 99.28 8.3100 0.1775 30/360
411 Braesforest 0.04 99.32 9.0000 0.1025 Act/360
412 Sunbelt Rentals - Savannah 0.04 99.37 8.1250 0.1025 30/360
413 Fountain Court Plaza 0.04 99.41 9.1900 0.1525 30/360
414 Tower Gardens 0.04 99.45 8.4000 0.1025 Act/360
- ------------------------------------------------------------------------------------------------------------------------------------
415 Revco - Chase City 0.04 99.49 9.0000 0.1025 30/360
416 Sunbelt Rentals - Kennesaw 0.04 99.53 8.1250 0.1025 30/360
417 Revco - Holly Hill 0.04 99.57 8.8300 0.1025 30/360
418 Country Hearth Inn Columbus 0.04 99.61 9.1250 0.1025 Act/360
419 Davie Village Assisted Living Facility 0.04 99.65 8.6250 0.1025 Act/360
- ------------------------------------------------------------------------------------------------------------------------------------
420 Auto/Retail (2530 W. Commercial) 0.04 99.69 8.0800 0.1025 Act/360
421 1500 Alton Road 0.04 99.73 8.3100 0.1025 Act/360
422 2800 University Avenue 0.03 99.76 9.0000 0.1025 30/360
423 Country Hearth West Columbia 0.03 99.80 9.1250 0.1025 Act/360
424 530 West 136th Street 0.03 99.83 9.1250 0.1025 30/360
- ------------------------------------------------------------------------------------------------------------------------------------
425 Country Hearth Inn Alvin 0.03 99.86 9.1250 0.1025 Act/360
426 Towering Pines 0.03 99.89 8.5000 0.1025 30/360
427 Auto/Retail (1000-1050 Commercial) 0.03 99.93 8.0800 0.1025 Act/360
428 Benson Terrace 0.03 99.96 7.6200 0.1025 Act/360
429 1225 Morris Avenue 0.03 99.98 9.5000 0.1025 30/360
- ------------------------------------------------------------------------------------------------------------------------------------
430 Abbington Apartments 0.02 100.00 8.1600 0.1025 Act/360
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
Original Remaining
Term to Term to Original
Control Amortization Maturity Maturity Amortization
No. Property Name Type (Mos.) (Mos.) Term (Mos.)
====================================================================================================================================
<S> <C> <C> <C> <C> <C>
405 Rite-Aid - Homerville Fully Amortizing 234 225 234
406 Berkshire Terrace Apartments Amortizing Balloon 120 116 360
407 Shops at Merchants Walk Amortizing Balloon 120 120 240
408 Ten Quivira Outparcel Building Amortizing Balloon 120 119 360
409 Rite-Aid - Glenville Fully Amortizing 227 215 227
- ------------------------------------------------------------------------------------------------------------------------------------
410 Casa Grande Amortizing Balloon 84 81 360
411 Braesforest Amortizing Balloon 120 115 360
412 Sunbelt Rentals - Savannah Step 238 237 238
413 Fountain Court Plaza Amortizing Balloon 120 114 324
414 Tower Gardens Fully Amortizing 360 359 360
- ------------------------------------------------------------------------------------------------------------------------------------
415 Revco - Chase City Fully Amortizing 236 227 236
416 Sunbelt Rentals - Kennesaw Step 233 232 233
417 Revco - Holly Hill Fully Amortizing 237 232 237
418 Country Hearth Inn Columbus Amortizing Balloon 120 119 240
419 Davie Village Assisted Living Facility Amortizing Balloon 120 118 240
- ------------------------------------------------------------------------------------------------------------------------------------
420 Auto/Retail (2530 W. Commercial) Amortizing Balloon 180 180 192
421 1500 Alton Road Amortizing Balloon 120 119 300
422 2800 University Avenue Amortizing Balloon 120 115 360
423 Country Hearth West Columbia Amortizing Balloon 120 119 240
424 530 West 136th Street Amortizing Balloon 120 114 300
- ------------------------------------------------------------------------------------------------------------------------------------
425 Country Hearth Inn Alvin Amortizing Balloon 120 119 240
426 Towering Pines Fully Amortizing 360 358 360
427 Auto/Retail (1000-1050 Commercial) Amortizing Balloon 180 180 192
428 Benson Terrace Amortizing Balloon 120 119 360
429 1225 Morris Avenue Amortizing Balloon 120 115 300
- ------------------------------------------------------------------------------------------------------------------------------------
430 Abbington Apartments Amortizing Balloon 120 120 300
<CAPTION>
Remaining
Control Amortization Origination Maturity Balloon
No. Property Name Term (Mos.) Date Date Balance
====================================================================================================================================
<S> <C> <C> <C> <C> <C> <C>
405 Rite-Aid - Homerville 225 01/03/97 08/01/16 -
406 Berkshire Terrace Apartments 356 06/26/97 07/01/07 $ 995,136
407 Shops at Merchants Walk 240 10/02/97 11/01/07 729,874
408 Ten Quivira Outparcel Building 359 09/26/97 10/01/07 906,515
409 Rite-Aid - Glenville 215 10/08/96 10/01/15 -
- -----------------------------------------------------------------------------------------------------------------------------------
410 Casa Grande 357 07/10/97 08/01/04 937,838
411 Braesforest 355 05/02/97 06/01/07 914,754
412 Sunbelt Rentals - Savannah 237 09/30/97 08/01/17 -
413 Fountain Court Plaza 318 04/29/97 05/01/07 818,768
414 Tower Gardens 359 09/10/97 10/01/27 133,298
- -----------------------------------------------------------------------------------------------------------------------------------
415 Revco - Chase City 227 01/30/97 10/01/16 -
416 Sunbelt Rentals - Kennesaw 232 09/30/97 03/01/17 -
417 Revco - Holly Hill 232 05/19/97 03/01/17 -
418 Country Hearth Inn Columbus 239 09/10/97 10/01/07 671,462
419 Davie Village Assisted Living Facility 238 08/29/97 09/01/07 648,089
- -----------------------------------------------------------------------------------------------------------------------------------
420 Auto/Retail (2530 W. Commercial) 192 10/06/97 11/01/12 111,762
421 1500 Alton Road 299 09/04/97 10/01/07 706,714
422 2800 University Avenue 355 05/16/97 06/01/07 679,666
423 Country Hearth West Columbia 239 09/10/97 10/01/07 555,036
424 530 West 136th Street 294 04/30/97 05/01/07 622,316
- -----------------------------------------------------------------------------------------------------------------------------------
425 Country Hearth Inn Alvin 239 09/10/97 10/01/07 530,873
426 Towering Pines 358 08/14/97 09/01/27 -
427 Auto/Retail (1000-1050 Commercial) 192 10/06/97 11/01/12 92,040
428 Benson Terrace 359 09/22/97 10/01/07 606,007
429 1225 Morris Avenue 295 05/16/97 06/01/07 502,016
- -----------------------------------------------------------------------------------------------------------------------------------
430 Abbington Apartments 300 10/06/97 11/01/07 331,091
<CAPTION>
Control
No. Property Name Property Type Prepayment Provisions
====================================================================================================================================
<S> <C> <C> <C>
405 Rite-Aid - Homerville Retail - CTL L(8),YM(11.25),O(.25)
406 Berkshire Terrace Apartments Multifamily L(4),YM1%(5.5),O(.5) or DEF
407 Shops at Merchants Walk Retail - Unanchored L(4),YM1%(5.5),O(.5) or DEF
408 Ten Quivira Outparcel Building Retail - Unanchored L(4),YM1%(5.5),O(.5)
409 Rite-Aid - Glenville Retail - CTL L(8),YM1%(10.42),O(.5)
- ------------------------------------------------------------------------------------------------------------------------------------
410 Casa Grande Retail - Unanchored L(4),YM1%(2.5),O(.5)
411 Braesforest Multifamily L(5),YM1%(4.75),O(.25)
412 Sunbelt Rentals - Savannah Retail - CTL L(6),YM5%(1),YM3%(1),YM1%(11),YM3%(.583),O(.25)
413 Fountain Court Plaza Office L(4),YM1%(5.5),O(.5)
414 Tower Gardens Multifamily L(4),YM1%(10),O(16)
- ------------------------------------------------------------------------------------------------------------------------------------
415 Revco - Chase City Retail - CTL L(8),YM1%(11.42),O(.25)
416 Sunbelt Rentals - Kennesaw Retail - CTL L(6),YM5%(1),YM3%(1),YM1%(11),YM3%(.167),O(.25)
417 Revco - Holly Hill Retail - CTL L(8),YM1%(11.5),O(.25)
418 Country Hearth Inn Columbus Hospitality L(4),YM1%(5.75),O(.25)
419 Davie Village Assisted Living Facility Assisted Living L(5),YM1%(4.5),O(.5)
- ------------------------------------------------------------------------------------------------------------------------------------
420 Auto/Retail (2530 W. Commercial) Retail - Unanchored L(5),YM2%(9.5),O(.5)
421 1500 Alton Road Retail - Unanchored L(4),YM1%(5.5),O(.5) or DEF
422 2800 University Avenue Multifamily L(5),YM1%(4.75),O(.25)
423 Country Hearth West Columbia Hospitality L(4),YM1%(5.75),O(.25)
424 530 West 136th Street Multifamily L(4),YM1%(5.75),O(.25)
- ------------------------------------------------------------------------------------------------------------------------------------
425 Country Hearth Inn Alvin Hospitality L(4),YM1%(5.75),O(.25)
426 Towering Pines Multifamily - Section 42 L(15),O(15)
427 Auto/Retail (1000-1050 Commercial) Retail - Unanchored L(5),YM2%(9.5),O(.5)
428 Benson Terrace Multifamily L(4),YM1%(5.5),O(.5)
429 1225 Morris Avenue Multifamily L(5),YM1%(4.75),O(.25)
- ------------------------------------------------------------------------------------------------------------------------------------
430 Abbington Apartments Multifamily L(4),YM1%(5.5),O(.5)
<CAPTION>
Control Annual Net Appraised
No. Property Name Debt Service Cash Flow DSCR Value
====================================================================================================================================
<S> <C> <C> <C> <C> <C>
405 Rite-Aid - Homerville $ 119,554 $ 125,532 1.05x $ 1,375,000
406 Berkshire Terrace Apartments 101,403 143,306 1.41 1,540,000
407 Shops at Merchants Walk 103,963 135,673 1.31 1,485,000
408 Ten Quivira Outparcel Building 92,076 113,249 1.23 1,430,000
409 Rite-Aid - Glenville 111,046 116,599 1.05 1,250,000
- ------------------------------------------------------------------------------------------------------------------------------------
410 Casa Grande 91,565 119,727 1.31 1,350,000
411 Braesforest 96,555 125,063 1.30 1,500,000
412 Sunbelt Rentals - Savannah 94,622 103,138 1.09 1,100,000
413 Fountain Court Plaza 95,356 122,324 1.28 2,050,000
414 Tower Gardens 85,021 105,968 1.25 1,200,000
- ------------------------------------------------------------------------------------------------------------------------------------
415 Revco - Chase City 101,400 106,470 1.05 1,160,000
416 Sunbelt Rentals - Kennesaw 86,913 95,604 1.10 1,140,000
417 Revco - Holly Hill 98,950 103,898 1.05 1,130,000
418 Country Hearth Inn Columbus 99,892 147,342 1.48 1,310,000
419 Davie Village Assisted Living Facility 94,581 131,050 1.39 1,300,000
- ------------------------------------------------------------------------------------------------------------------------------------
420 Auto/Retail (2530 W. Commercial) 94,822 122,994 1.30 1,400,000
421 1500 Alton Road 80,831 114,337 1.41 1,175,000
422 2800 University Avenue 73,382 97,901 1.33 1,400,000
423 Country Hearth West Columbia 82,572 123,730 1.50 1,270,000
424 530 West 136th Street 76,300 102,166 1.34 1,200,000
- ------------------------------------------------------------------------------------------------------------------------------------
425 Country Hearth Inn Alvin 78,977 114,156 1.45 1,300,000
426 Towering Pines 65,142 76,587 1.18 882,600
427 Auto/Retail (1000-1050 Commercial) 78,088 116,307 1.49 1,200,000
428 Benson Terrace 58,068 72,818 1.25 910,000
429 1225 Morris Avenue 62,906 80,541 1.28 940,000
- ------------------------------------------------------------------------------------------------------------------------------------
430 Abbington Apartments 37,557 53,991 1.44 545,000
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
Loan per
Cut-off Scheduled Sq Ft, Unit,
Control Appraisal Date Maturity Year Year Bed, Pad
No. Property Name Year LTV Date LTV Built Renovated or Room
====================================================================================================================================
<S> <C> <C> <C> <C> <C> <C> <C>
405 Rite-Aid - Homerville 1996 82.1% - 1996 11,325 Sq Feet
406 Berkshire Terrace Apartments 1997 71.3 64.6% 1982 52 Units
407 Shops at Merchants Walk 1997 69.7 49.1 1996 10,545 Sq Feet
408 Ten Quivira Outparcel Building 1997 72.0 63.4 1993 12,000 Sq Feet
409 Rite-Aid - Glenville 1996 81.6 - 1995 10,004 Sq Feet
- ------------------------------------------------------------------------------------------------------------------------------------
410 Casa Grande 1997 74.7 69.5 1970 1995-96 27,000 Sq Feet
411 Braesforest 1997 66.5 61.0 1979 94 Units
412 Sunbelt Rentals - Savannah 1997 88.6 - 1997 10,000 Sq Feet
413 Fountain Court Plaza 1997 46.1 39.9 1983 31,507 Sq Feet
414 Tower Gardens 1997 77.5 11.1 1965 23 Units
- ------------------------------------------------------------------------------------------------------------------------------------
415 Revco - Chase City 1996 79.3 - 1996 10,500 Sq Feet
416 Sunbelt Rentals - Kennesaw 1997 80.5 - 1985 1997 21,000 Sq Feet
417 Revco - Holly Hill 1997 81.1 - 1997 10,500 Sq Feet
418 Country Hearth Inn Columbus 1996 69.9 51.3 1986 40 Rooms
419 Davie Village Assisted Living Facility 1997 69.0 49.9 1986,92 32 Beds
- ------------------------------------------------------------------------------------------------------------------------------------
420 Auto/Retail (2530 W. Commercial) 1997 60.7 8.0 1988 11,004 Sq Feet
421 1500 Alton Road 1997 72.3 60.1 1939 1994 5,050 Sq Feet
422 2800 University Avenue 1997 54.1 48.6 1926 59 Units
423 Country Hearth West Columbia 1996 59.6 43.7 1986 40 Rooms
424 530 West 136th Street 1997 62.2 51.9 1926 37 Units
- ------------------------------------------------------------------------------------------------------------------------------------
425 Country Hearth Inn Alvin 1996 55.7 40.8 1986 40 Rooms
426 Towering Pines 1996 79.9 - 1994 30 Units
427 Auto/Retail (1000-1050 Commercial) 1997 58.3 7.7 1988 7,772 Sq Feet
428 Benson Terrace 1997 75.1 66.6 1950 40 Units
429 1225 Morris Avenue 1997 63.6 53.4 1937 43 Units
- ------------------------------------------------------------------------------------------------------------------------------------
430 Abbington Apartments 1997 73.4 60.8 1984 24 Units
<CAPTION>
Sq Ft, Unit,
Control Bed, Pad Occupancy Rent Roll Underwriting
No. Property Name or Room Percentage Date Reserves
====================================================================================================================================
<S> <C> <C> <C> <C> <C> <C>
405 Rite-Aid - Homerville $ 101.29 100.0% 10/31/97 $0.15 Sq Foot
406 Berkshire Terrace Apartments 21,153.85 96.5 05/28/97 $276.00 Unit
407 Shops at Merchants Walk 98.15 100.0 10/15/97 $0.16 Sq Foot
408 Ten Quivira Outparcel Building 85.83 100.0 10/03/97 $0.15 Sq Foot
409 Rite-Aid - Glenville 104.28 100.0 10/31/97 $0.20 Sq Foot
- ------------------------------------------------------------------------------------------------------------------------------------
410 Casa Grande 37.41 100.0 08/01/97 $0.15 Sq Foot
411 Braesforest 10,638.30 95.0 02/28/97 $250.00 Unit
412 Sunbelt Rentals - Savannah 97.53 100.0 10/31/97 $0.20 Sq Foot
413 Fountain Court Plaza 30.15 90.0 03/19/97 $0.66 Sq Foot
414 Tower Gardens 40,434.78 99.0 08/01/97 $225.00 Unit
- ------------------------------------------------------------------------------------------------------------------------------------
415 Revco - Chase City 88.90 100.0 10/31/97 $0.15 Sq Foot
416 Sunbelt Rentals - Kennesaw 43.73 100.0 10/31/97 $0.20 Sq Foot
417 Revco - Holly Hill 87.95 100.0 10/31/97 $0.15 Sq Foot
418 Country Hearth Inn Columbus 22,925.00 NAP NAP $521.39 Room
419 Davie Village Assisted Living Facility 28,125.00 93.8 05/01/97 $271.88 Bed
- ------------------------------------------------------------------------------------------------------------------------------------
420 Auto/Retail (2530 W. Commercial) 77.24 100.0 09/25/97 $0.19 Sq Foot
421 1500 Alton Road 168.32 100.0 07/04/97 $0.15 Sq Foot
422 2800 University Avenue 12,881.36 93.2 04/15/97 $250.00 Unit
423 Country Hearth West Columbia 18,950.00 NAP NAP 4% of gross revenue Room
424 530 West 136th Street 20,270.27 95.2 04/21/97 $348.00 Unit
- ------------------------------------------------------------------------------------------------------------------------------------
425 Country Hearth Inn Alvin 18,125.00 NAP NAP 4% of gross revenue Room
426 Towering Pines 23,533.33 100.0 05/01/97 $200.00 Unit
427 Auto/Retail (1000-1050 Commercial) 90.07 100.0 09/23/97 $0.20 Sq Foot
428 Benson Terrace 17,100.00 100.0 07/31/97 $229.00 Unit
429 1225 Morris Avenue 13,953.49 97.7 04/15/97 $250.00 Unit
- ------------------------------------------------------------------------------------------------------------------------------------
430 Abbington Apartments 16,666.67 100.0 09/01/97 $223.00 Unit
<CAPTION>
Largest Retail Tenant
-------------------------------------------------------------
Tenant
Control Area Leased Lease Control
No. Property Name Tenant Name (Sq. Ft.) Exp Date No.
====================================================================================================================================
<S> <C> <C> <C> <C> <C>
405 Rite-Aid - Homerville Rite-Aid of Georgia 11,325 08/13/16 405
406 Berkshire Terrace Apartments 406
407 Shops at Merchants Walk Mattress Firm 4,975 07/05/01 407
408 Ten Quivira Outparcel Building The Italian Oven 5,300 11/30/13 408
409 Rite-Aid - Glenville Rite-Aid of West Virginia 10,004 11/10/15 409
- ------------------------------------------------------------------------------------------------------------------------------------
410 Casa Grande Fashion Furniture 21,000 11/30/05 410
411 Braesforest 411
412 Sunbelt Rentals - Savannah Sunbelt Rentals 10,000 09/02/17 412
413 Fountain Court Plaza 413
414 Tower Gardens 414
- ------------------------------------------------------------------------------------------------------------------------------------
415 Revco - Chase City Revco Discount Drug Centers, Inc. 10,500 09/30/16 415
416 Sunbelt Rentals - Kennesaw Sunbelt Rentals 21,000 05/31/17 416
417 Revco - Holly Hill Revco Discount Drug Centers, Inc. 10,500 02/28/17 417
418 Country Hearth Inn Columbus 418
419 Davie Village Assisted Living Facility 419
- ------------------------------------------------------------------------------------------------------------------------------------
420 Auto/Retail (2530 W. Commercial) Benjosh Transmission 3,472 05/31/05 420
421 1500 Alton Road Offerdalhl's Bagel Gourmet 2,400 06/30/00 421
422 2800 University Avenue 422
423 Country Hearth West Columbia 423
424 530 West 136th Street 424
- ------------------------------------------------------------------------------------------------------------------------------------
425 Country Hearth Inn Alvin 425
426 Towering Pines 426
427 Auto/Retail (1000-1050 Commercial) Southern Express 3,192 08/31/02 427
428 Benson Terrace 428
429 1225 Morris Avenue 429
- ------------------------------------------------------------------------------------------------------------------------------------
430 Abbington Apartments 430
</TABLE>
<PAGE>
ANNEX B
FIRST UNION - LEHMAN BROTHERS COMMERCIAL MORTGAGE TRUST II
COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES,
SERIES 1997-C2
$1,997,052,000
(APPROXIMATE)
OFFERED CERTIFICATES
[GRAPHIC OMITTED--MAP OF UNITED STATES REFLECTING PERCENTAGES
OF MORTGAGE POOL BY STATE]
% OF MORTGAGE POOL BY CUT-OFF DATE BALANCE
LEHMAN BROTHERS FIRST UNION CAPITAL MARKETS CORP.
THE SECURITIES DESCRIBED HEREIN ARE OFFERED ONLY PURSUANT TO A DEFINITIVE
PROSPECTUS AND PROSPECTUS SUPPLEMENT AND PROSPECTIVE INVESTORS WHO CONSIDER
PURCHASING ANY SUCH SECURITIES ARE ADVISED TO CAREFULLY READ, AND SHOULD RELY
SOLELY UPON THE DETAILED INFORMATION APPEARING IN THE PROSPECTUS AND PROSPECTUS
SUPPLEMENT. THIS ANNEX B DOES NOT INCLUDE ALL RELEVANT INFORMATION RELATING TO
THE SECURITIES AND THE UNDERLYING ASSETS DESCRIBED HEREIN, PARTICULARLY WITH
RESPECT TO THE RISKS AND SPECIAL CONSIDERATIONS INVOLVED WITH AN INVESTMENT IN
SUCH SECURITIES AND IS QUALIFIED IN ITS ENTIRETY BY REFERENCE TO THE DETAILED
INFORMATION SET FORTH IN THE PROSPECTUS AND PROSPECTUS SUPPLEMENT. CERTAIN
CAPITLIZED TERMS USED HEREIN MAY BE DEFINED IN THE PROSPECTUS OR PROSPECTUS
SUPPLEMENT.
<PAGE>
FIRST UNION-LEHMAN BROTHERS COMMERCIAL MORTGAGE TRUST II
COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES, SERIES 1997-C2
(FU-LB 1997-C2)
- --------------------------------------------------------------------------------
% CREDIT
% OF DEAL ENHANCEMENT
- --------------------------------------
CLASS A-1 9.80% 28.00%
AAA/Aaa/AAA
- -----------------------
CLASS A-2 17.83% 28.00%
AAA/Aaa/AAA
- -----------------------
CLASS A-3 CLASS IO 44.37% 28.00%
AAA/Aaa/AAA --/Aaa/AAA
- -----------------------
CLASS B 5.00% 23.00%
AA/Aa2/AA
- -----------------------
CLASS C 5.00% 18.00%
A/A2/A
- -----------------------
CLASS D 5.50% 12.50%
BBB/Baa2/BBB
- -----------------------
CLASS E 1.50% 11.00%
BBB-/Baa3/BBB-
- -----------------------
CLASS F 5.25% 5.75%
- -----------------------
CLASS G 0.75% 5.00%
- -----------------------
CLASS H 2.00% 3.00%
- -----------------------
CLASS J 1.00% 2.00%
- -----------------------
CLASS K 1.25% 0.75%
- -----------------------
CLASS L 0.75%
- --------------------------------------
- --------------------------------------------------------------------------------
<TABLE>
<CAPTION>
====================================================================================================================================
ORIGINAL RATING AVG PRINCIPAL LEGAL
CLASS FACE (S/M/D) DESCRIPTION COUPON LIFE (1) WINDOW (1) STATUS
- ------------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C>
A-1 220,000,000 AAA/Aaa/AAA Fixed 3.68 12/97-3/04 Public
- ------------------------------------------------------------------------------------------------------------------------------------
A-2 400,000,000 AAA/Aaa/AAA Fixed 7.79 3/04-5/07 Public
- ------------------------------------------------------------------------------------------------------------------------------------
A-3 995,592,000 AAA/Aaa/AAA Fixed 9.77 5/07-6/08 Public
- ------------------------------------------------------------------------------------------------------------------------------------
IO 2,243,878,854 (2) NR/Aaa/AAA WAC IO 10.71 (3) 12/97-11/27 (3) Public
- ------------------------------------------------------------------------------------------------------------------------------------
B 112,194,000 AA/Aa2/AA Fixed 12.50 6/08-3/12 Public
- ------------------------------------------------------------------------------------------------------------------------------------
C 112,194,000 A/A2/A Fixed 14.69 3/12-9/12 Public
- ------------------------------------------------------------------------------------------------------------------------------------
D 123,413,000 BBB/Baa2/BBB Fixed 14.93 9/12-11/12 Public
- ------------------------------------------------------------------------------------------------------------------------------------
E 33,659,000 BBB-/Baa3/BBB- Fixed 14.98 11/12-11/12 Public
- ------------------------------------------------------------------------------------------------------------------------------------
F 117,803,818 Not Offered WAC (4) 17.32 11/12-6/17 Private, 144A
- ------------------------------------------------------------------------------------------------------------------------------------
G 16,829,091 Not Offered WAC (4) 19.60 6/17-8/17 Private, 144A
- ------------------------------------------------------------------------------------------------------------------------------------
H 44,877,577 Not Offered WAC (4) 20.76 8/17-12/19 Private, 144A
- ------------------------------------------------------------------------------------------------------------------------------------
J 22,438,788 Not Offered WAC (4) 23.14 12/19-2/22 Private, 144A
- ------------------------------------------------------------------------------------------------------------------------------------
K 28,048,485 Not Offered WAC (4) 24.71 2/22-2/23 Private, 144A
- ------------------------------------------------------------------------------------------------------------------------------------
L 16,829,095 Not Offered WAC (4) 28.08 2/23-11/27 Private, 144A
- ------------------------------------------------------------------------------------------------------------------------------------
TOTAL 2,243,878,854
====================================================================================================================================
</TABLE>
(1) Assuming among other things, 0% CPR and no losses.
(2) Represents notional amount on Class IO.
(3) Represents average life of related principal notional amounts on Class IO.
(4) Pass-through Rate will equal the lesser of the applicable rate set forth
above and the Weighted Average Net Mortgage Rate.
RATING AGENCIES: Standard & Poors, Moody's and Duff & Phelps
TRUSTEE: LaSalle National Bank
FISCAL AGENT: ABN AMRO Bank N.V.
MASTER SERVICER: First Union National Bank ("First Union")
SPECIAL SERVICER: CRIIMI MAE Services Limited Partnership
CLOSING DATE: On or about November 25, 1997
B-2
<PAGE>
FU-LB 97-C2 STRUCTURAL TERM SHEET (CONTINUED):
CUT-OFF DATE: November 1, 1997
ERISA: Classes A-1, A-2, A-3 and IO are expected to be eligible
for each of the Underwriters' individual prohibited
transaction exemptions with respect to ERISA.
SMMEA: Classes A-1, A-2, A-3, B and IO are "mortgage related
securities" for purposes of SMMEA.
PAYMENT: Pays on 18th of each month or, if such date is not a
business day, then the following business day.
THE CLASS IO: The Class IO is comprised of thirteen components, one
relating to each class of Principal Balance
Certificates.
OPTIONAL CALL: 1% Clean-up Call.
COLLATERAL: The Certificates are backed by 430 mortgage loans
secured by first liens on 449 commercial and multifamily
properties, such mortgage loans having been originated
by an affiliate of Lehman Brothers, or its approved
conduit originators, or by First Union, or its approved
conduit originators.
o NEWLY ORIGINATED COLLATERAL. The collateral consists of 430 Mortgage Loans
with a principal balance (as of November 1, 1997) of approximately $2.24
billion. 50.3%* of the Mortgage Loans were contributed by an affiliate of
Lehman Brothers and 49.7% of the Mortgage Loans were contributed by First
Union.
o CALL PROTECTION.
99.6% of the loans have call protection: 94.6% of Mortgage Loans
have lockout initially then yield maintenance and/or declining
penalties (or have option to require Defeasance collateral in lieu
of Prepayment Premiums) and/or open periods.
<TABLE>
<CAPTION>
====================================================================================================================================
TYPE OF CALL PROTECTION # OF LOANS % OF BALANCE
- ------------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C>
Lockout (weighted average 61 months), then yield maintenance ("YM")* 242 44.4
- ------------------------------------------------------------------------------------------------------------------------------------
Defeasance or Lockout then Defeasance (Lender Option) 121 31.1
- ------------------------------------------------------------------------------------------------------------------------------------
Lockout (weighted average 52 months), then YM*, then declining penalties 33 14.2
- ------------------------------------------------------------------------------------------------------------------------------------
Lockout (weighted average 51 months), then declining penalties 14 4.9
- ------------------------------------------------------------------------------------------------------------------------------------
YM * only 8 2.9
- ------------------------------------------------------------------------------------------------------------------------------------
Lockout (weighted average 133 months), then open 10 1.7
- ------------------------------------------------------------------------------------------------------------------------------------
Declining penalties only 1 0.4
- ------------------------------------------------------------------------------------------------------------------------------------
None 1 0.4
====================================================================================================================================
* 93.6% of Mortgage Loans provide for yield maintenance prepayment premiums that are calculated at a discount rate of Treasuries
flat.
</TABLE>
o NO LOAN DELINQUENT 30 DAYS OR MORE AS OF THE CUT-OFF DATE.
o $5.2MM AVERAGE LOAN BALANCE AS OF THE CUT-OFF DATE.
o 1.36X WEIGHTED AVERAGE DEBT SERVICE COVERAGE RATIO ("DSCR") AS OF THE
CUT-OFF DATE (EXCLUDING CREDIT TENANT LEASE ("CTL") LOANS).
o 72.2% WEIGHTED AVERAGE LOAN TO VALUE ("LTV") AS OF THE CUT-OFF DATE
(EXCLUDING CTL LOANS).
o PROPERTY TYPES. 30.5% Multifamily concentration, 30.4% Retail
concentration. Less than 11% concentrations in Office (10.5%) and Hotel
(8.7%) (excluding CTLs).
o GEOGRAPHIC DIVERSIFICATION. FL (14.2%), NY (11.1%), TX (10.6%), CA (9.4%),
GA (5.0%); all other states less than 5% each.
o 10.6% CTLS. 6.2% Retail, 3.3% Office, 0.8% Health & Fitness, 0.3% Other.
o CASH FLOWS WILL BE MODELED ON BLOOMBERG.
* Except as otherwise indicated, percentages (%) represent the principal
amount of loan or loans compared to aggregate pool balance, as of the
Cut-off Date (the "Initial Pool Balance")
B-3
<PAGE>
FU-LB 97-C2 STRUCTURAL TERM SHEET (CONTINUED):
PRIORITY AND TIMING OF CASH FLOWS *
[GRAPHIC OMITTED IN THE PRINTED MATERIAL A BAR CHART DEPICTS THE PRINCIPAL
AND INTEREST CASH FLOWS TO WHICH EACH CLASS OF OFFERED CERTIFICATES GENERALLY
WOULD BE ENTITLED, ASSUMING 0% CPR AND NO LOSSES]
* Assuming 0% CPR, no losses.
MORTGAGE LOANS: The collateral consists of an approximately $2.24
billion pool of 430 fixed rate mortgage loans secured by
first liens (and by first and second liens on the same
Mortgaged Property) on commercial and multifamily
properties in 38 different states. As of the Cut-off
Date, the Mortgage Loans have a weighted average coupon
("WAC") of 8.203% and a weighted average maturity
("WAM") of 151 months. See the Collateral Summary tables
at the end of this memo for more Mortgage Loan details.
CREDIT ENHANCEMENT: Credit enhancement for each class of Certificates will
be provided by the classes of Certificates which are
subordinate in priority with respect to payments of
interest and principal.
DISTRIBUTIONS: Principal and interest payments will generally be made
to Certificateholders in the following order:
1) Interest to the Senior Classes: Class A-1, Class
A-2, Class A-3 and Class IO, pro rata,
2) Principal to Class A-1 until such Class is
retired,*
3) Principal to Class A-2 until such Class is
retired,*
4) Principal to Class A-3 until such Class is
retired,*
5) Interest to Class B, then Principal to Class B
until such Class is retired,
6) Interest to Class C, then Principal to Class C
until such Class is retired,
7) Interest to Class D, then Principal to Class D
until such Class is retired,
8) Interest to Class E, then Principal to Class E
until such Class is retired,
9) Interest and Principal to the Private Classes,
sequentially.
* Pro rata if Classes B through L are retired.
REALIZED LOSSES: Realized Losses from any Mortgage Loan will be allocated
in reverse sequential order (i.e. Classes L, K, J, H, G,
F, E, D, C, B and then pro-rata to Classes A-1, A-2, and
A-3).
B-4
<PAGE>
FU-LB 97-C2 STRUCTURAL TERM SHEET (CONTINUED):
APPRAISAL REDUCTIONS: With respect to certain Mortgage Loans as to which an
appraisal is required (including any Mortgage Loan that
becomes 60 days delinquent), an Appraisal Reduction
Amount may be created, in the amount, if any, by which
the Stated Principal Balance of such Mortgage Loan,
together with unadvanced interest, unreimbursed P&I
advances and certain other items, exceeds 90% of the
appraised value of the related Mortgaged Property. The
Appraisal Reduction Amount will reduce proportionately
the amount of any P&I Advance for such loan, which
reduction may result in a shortfall of interest to the
most subordinate class of Principal Balance Certificates
outstanding. The Appraisal Reduction Amount will be
reduced to zero as of the date the related Mortgage Loan
has been brought current for three months, paid in full,
repurchased or otherwise liquidated, and any shortfalls
borne by the subordinate classes may be made whole.
<TABLE>
<CAPTION>
PREPAYMENT PREMIUMS (% represents % of Cut-off Date Balance):
====================================================================================================================================
PREPAYMENT 11/97 11/98 11/99 11/00 11/01 11/02 11/03 11/04 11/05 11/06 11/07
PREMIUM
====================================================================================================================================
<S> <C> <C> <C> <C> <C> <C> <C> <C> <C> <C> <C>
LOCK-OUT 94.6% 93.6% 84.9% 77.2% 36.7% 23.7% 23.2% 19.8% 11.9% 9.8% 1.2%
- ------------------------------------------------------------------------------------------------------------------------------------
DEFEASANCE 1.7 1.7 4.1 7.0 20.0 21.7 20.0 17.4 19.6 18.3 8.1
- ------------------------------------------------------------------------------------------------------------------------------------
YM 2.9 3.9 9.5 13.9 39.7 44.1 43.1 41.2 45.2 45.5 20.6
- ------------------------------------------------------------------------------------------------------------------------------------
5% 0.4 0.9 5.6 0.3 0.4
- ------------------------------------------------------------------------------------------------------------------------------------
4% 0.1 0.3 0.9 5.7 0.3 0.3 2.4
- ------------------------------------------------------------------------------------------------------------------------------------
3% 0.4 0.4 1.1 0.4 1.0 5.7 0.3 3.0
- ------------------------------------------------------------------------------------------------------------------------------------
2% 1.1 0.8 0.4 0.8 5.7 2.0
- ------------------------------------------------------------------------------------------------------------------------------------
1% 1.1 1.2 1.2 2.4 3.2 5.7
- ------------------------------------------------------------------------------------------------------------------------------------
OPEN 0.4 0.4 0.4 0.4 0.3 3.9 2.6 4.2 8.5 0.4
====================================================================================================================================
MATURED 0.4 1.7 1.7 9.8 9.8 9.9 63.9
====================================================================================================================================
TOTAL 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0%
====================================================================================================================================
</TABLE>
* Note that Prepayment Premiums generally end prior to the last six months
before the Mortgage Loan's maturity date.
ALLOCATION OF PREPAYMENT PREMIUMS:
All Prepayment Premiums are distributed to
Certificateholders on the Distribution Date following
the one-month collection period in which the prepayment
occurred. All Prepayment Premiums will be allocated to
the Classes A through F, in each case, up to the product
of (i) the Prepayment Premium, (ii) the "Discount Rate
Fraction." However, only the Class(es) entitled to
principal payments on a given Distribution Date will be
eligible to receive a portion of the Prepayment Premiums
and (iii) the percentage of the total principal
distribution to Certificateholders to which such Class
is entitled. Any excess amounts will be distributed to
Class IO.
The Discount Rate Fraction for Classes A through F is
defined as: (Coupon on Class - Reinvestment Yield) /
(Coupon on Mortgage Loan - Reinvestment Yield)
B-5
<PAGE>
FU-LB 97-C2 STRUCTURAL TERM SHEET (CONTINUED):
PREPAYMENT PREMIUM ALLOCATION EXAMPLE:
The Yield Maintenance formulas for the Mortgage Loans
are calculated based upon various methods. Under one
method, the Yield Maintenance prepayment premium will be
equal to the present value of the reduction in interest
payments as a result of the prepayment through the
maturity of the Mortgage Loan, discounted at the yield
of a Treasury security of similar maturity in most cases
(converted from semi-annual to monthly pay). The
following example reflects that method.
GENERAL YIELD MAINTENANCE EXAMPLE:
Assuming the structure presented on pages 3 and 4 of
this memo and the following assumptions:
Mortgage Loan Characteristics of loan being prepaid*:
Balance $10,000,000
Coupon 9.0%
Maturity 10 yrs (November 1, 2007)
Amortization Term 30 yrs
Prepayment Date 12/1/97
Prepayment Premium Type Yield Maintenance
(Treasuries flat)
Certificate Characteristics
Class A-1 Coupon 7.00%
* The Yield Maintenance formula for certain Mortgage Loans may result in a
lower Yield Maintenance prepayment premium than set forth in this example.
<TABLE>
<CAPTION>
====================================================================================================================================
MORTGAGE CLASS A-1 CLASS IO
LOAN CERTIFICATES CERTIFICATES
====================================================================================================================================
<S> <C> <C> <C>
AMOUNT OF PRINCIPAL PREPAYMENT $10,000,000 $10,000,000 N/A
- ------------------------------------------------------------------------------------------------------------------------------------
MATURITY DATE OF THE MORTGAGE LOAN 11/1/07
NUMBER OF PAYMENTS (1) 120
- ------------------------------------------------------------------------------------------------------------------------------------
TREASURY NOTE USED FOR REINVESTMENT YIELD(2) 6.125% 8/07
TREASURY YIELD (CBE) 6.075%
REINVESTMENT YIELD (MTG) (3) 6.000%
- ------------------------------------------------------------------------------------------------------------------------------------
MORTGAGE RATE 9.00%
PAYMENT DIFFERENTIAL ($ PER MONTH) (4) $25,000
- ------------------------------------------------------------------------------------------------------------------------------------
CERTIFICATE PASS-THROUGH RATE 7.00%
- ------------------------------------------------------------------------------------------------------------------------------------
TOTAL PREPAYMENT PREMIUM $2,251,836
- ------------------------------------------------------------------------------------------------------------------------------------
DISCOUNT RATE FRACTION CALCULATION (7.00% - 6.000%) / excess
(CLASS A-1 COUPON - REINVESTMENT YIELD) / (9.00% - 6.000%) = prepayment
(GROSS MORTGAGE RATE - REINVESTMENT YIELD) = 1.000/3.000 = premiums
% OF PREMIUM ALLOCATED TO CLASSES (DISCOUNT RATE FRACTION) 33.333%
- ------------------------------------------------------------------------------------------------------------------------------------
$ PREMIUM ALLOCATED TO EACH CLASS $750,612 $1,501,224
====================================================================================================================================
</TABLE>
(1) The number of payments to discount for yield maintenance prepayment
premium computation.
(2) The yield on the treasury note with a maturity date closest to the
maturity date of the loan.
(3) The Reinvestment Yield used is the mortgage equivalent of the CBE treasury
yield.
(4) (Mortgage Rate - Reinvestment Yield) x (amount of Principal Prepayment) /
12 used for 120 payments.
B-6
<PAGE>
FU-LB 97-C2 STRUCTURAL TERM SHEET (CONTINUED):
CREDIT LEASE LOANS: Credit Lease Loans are secured by Mortgages on Mortgaged
Properties leased, pursuant to a lease (each a "Credit
Lease"), to a tenant which possesses (or whose parent or
other affiliate which guarantees the lease obligation
possesses) the rating indicated in the table below.
Scheduled monthly rent payments under the Credit Leases
are generally sufficient to pay in full and on a timely
basis all interest and principal scheduled to be paid
with respect to the related Credit Lease Loans.
The Credit Lease Loans generally provide that the Tenant
is responsible for all costs and expenses incurred in
connection with the maintenance and operation of the
related Credit Lease property and that, in the event of
a casualty or condemnation of a material portion of the
related Mortgaged Property, (i) the Tenant is obligated
to continue making payments; (ii) the Tenant must make
an offer to purchase the applicable property subject to
the Credit Lease for an amount not less than the unpaid
principal balance plus accrued interest on the related
Credit Tenant Lease Loan; or (iii) the Trustee on behalf
of the Certificateholders will have the benefit of
certain non-cancelable credit lease enhancement policies
obtained to cover certain casualty and/or condemnation
risks.
Approximately 10.6% of the Mortgage Loans are Credit
Lease Loans.
<TABLE>
<CAPTION>
====================================================================================================================================
# LOANS INITIAL PROPERTY LEASE CREDIT
TENANT / GUARANTOR BALANCE TYPE TYPE (1) RATING (2)
====================================================================================================================================
<S> <C> <C> <C> <C> <C>
Rite Aid Pharmacy / Rite Aid Corp. 25 40,648,355 Retail NN BBB+/Baa1
- ------------------------------------------------------------------------------------------------------------------------------------
Blue Cross Blue Shield of Utah 1 30,000,000 Office B A (3)
- ------------------------------------------------------------------------------------------------------------------------------------
Office Depot 1 24,140,144 Office NNN BB+/Baa2
- ------------------------------------------------------------------------------------------------------------------------------------
Circuit City 5 23,263,531 Retail B NAIC 2
- ------------------------------------------------------------------------------------------------------------------------------------
Hartford Fire 1 20,078,226 Office NN AA/Aa3 (3)
- ------------------------------------------------------------------------------------------------------------------------------------
Garden Ridge 2 19,223,363 Retail NNN (4)
- ------------------------------------------------------------------------------------------------------------------------------------
Bally Total Fitness 4 17,224,559 Other NNN B+/B3
- ------------------------------------------------------------------------------------------------------------------------------------
Revco / Revco D.S. Inc. 10 13,368,129 Retail NN N.A./Baa1
- ------------------------------------------------------------------------------------------------------------------------------------
K Mart 1 11,673,663 Retail NNN B+/Ba3
- ------------------------------------------------------------------------------------------------------------------------------------
Walmart 1 7,341,749 Retail NNN AA/Aa2
- ------------------------------------------------------------------------------------------------------------------------------------
Eckerd 4 6,332,318 Retail NNN A/Baa1
- ------------------------------------------------------------------------------------------------------------------------------------
Eckerd 1 1,513,702 Retail NN A/Baa1
- ------------------------------------------------------------------------------------------------------------------------------------
Walgreen 2 5,277,018 Retail NN A+/Aa3
- ------------------------------------------------------------------------------------------------------------------------------------
Albertson's, Inc. 1 5,158,010 Retail NN A+/Aa3
- ------------------------------------------------------------------------------------------------------------------------------------
Barnes & Noble, Inc. 1 4,989,871 Mixed Use NNN BB/Ba2
- ------------------------------------------------------------------------------------------------------------------------------------
Pep Boys 1 2,447,077 Ground Lease NNN BBB+/Baa2
- ------------------------------------------------------------------------------------------------------------------------------------
Thrifty-Payless 1 2,262,166 Retail NN N.A./Baa2
- ------------------------------------------------------------------------------------------------------------------------------------
Sunbelt Rentals / Ashtead Group, PLC 2 1,891,245 Retail NN (4)
- ------------------------------------------------------------------------------------------------------------------------------------
Orleans CVS, Inc. / CVS Corp. 1 1,153,040 Retail NNN A-/A3
====================================================================================================================================
TOTAL CTLS 65 237,986,165
====================================================================================================================================
</TABLE>
(1) "NNN" means triple net lease; "NN" means double net lease; "B" means
bond-type lease.
(2) Unless otherwise indicated, Such rating was the highest rating assigned to
a security of the applicable tenant or guarantor, as applicable, assigned
by Standard & Poor's and Moody's, respectively. See "Description of the
Mortgage Pool--Credit Lease Loans" in the Prospectus Supplement.
(3) Claims paying ability rating.
(4) Private rating; disclosure not available.
B-7
<PAGE>
FU-LB 97-C2 STRUCTURAL TERM SHEET (CONTINUED):
ADVANCING: The Master Servicer will be obligated to make advances
of scheduled principal and interest payments (excluding
balloon payments and Appraisal Reduction Amounts) and
certain servicing expenses ("Advances"), to the extent
that such Advances are deemed to be recoverable. If the
Master Servicer fails to make a required Advance, the
Trustee or Fiscal Agent will be obligated to make such
advances.
CONTROLLING CLASS REPRESENTATIVE:
A Controlling Class Representative will be appointed by
a majority of Certificateholders of the Controlling
Class, which will generally be the most subordinate
class with a Certificate Balance outstanding that is at
least 25% of the initial Certificate Balance of such
Class. The Controlling Class Representative will,
subject to certain limitations, be entitled to direct
the Special Servicer on how to resolve delinquent or
defaulted loans.
SPECIAL SERVICER FLEXIBILITY:
The Pooling and Servicing Agreement will generally
permit the Special Servicer to modify, waive or amend
any term of any Mortgage Loan if (a) it determines, in
accordance with the servicing standard, that it is
appropriate to do so and (b) such modification, waiver
or amendment will not:
(i) affect the amount or timing of any scheduled
payments of principal, interest or other amount
(including Prepayment Premiums and Yield
Maintenance Charges) payable under the Mortgage
Loan;
(ii) affect the obligation of the related borrower to
pay a Prepayment Premium or Yield Maintenance
Charge or permit a principal prepayment during the
applicable Lockout Period;
(iii) except as expressly provided by the related
Mortgage or in connection with a material adverse
environmental condition at the related Mortgaged
Property, result in a release of the lien of the
related Mortgage on any material portion of such
Mortgaged Property without a corresponding
principal prepayment, or;
(iv) in the judgment of the Special Servicer,
materially impair the security for the Mortgage
Loan or reduce the likelihood of timely payment of
amounts due thereon.
SPECIAL SERVICER: CRIIMI MAE Services Limited Partnership ("CRIIMI"), a
Maryland limited partnership, the general partner of
which is CRIIMI MAE Management, Inc.
As of July 31, 1997, CRIIMI had a total commercial and
multifamily mortgage loan servicing portfolio (including
loans serviced for its own account and for others) of
approximately $9 billion.
MASTER SERVICER: First Union. As of March 31, 1997, First Union had a
total commercial and multifamily mortgage loan servicing
portfolio (including loans serviced for its own account
and for others) of approximately $4 billion.
B-8
<PAGE>
FU-LB 97-C2 STRUCTURAL TERM SHEET (CONTINUED):
MINIMUM DENOMINATIONS:
<TABLE>
<CAPTION>
MINIMUM INCREMENTS
CLASSES DENOMINATION THEREAFTER DELIVERY
- ------------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C>
A-1, A-2, A-3, B, C, D, and E $10,000 $1 DTC
- ------------------------------------------------------------------------------------------------------------------------------------
IO $100,000 $1 DTC
</TABLE>
DETAILED MONTHLY INVESTOR REPORTING:
Updated collateral summary information will be a part of
the monthly remittance report in addition to detailed
P&I payment and delinquency information. Quarterly NOI
and Occupancy data, to the extent delivered by the
borrowers, will be available to Certificateholders
through the Trustee. The following is a list of all the
reports that will be available to Certificateholders:
<TABLE>
<CAPTION>
NAME OF REPORT DESCRIPTION (INFORMATION PROVIDED)
- -----------------------------------------------------------------------------------------------------------------
<S> <C> <C>
1 Remittance Report principal and interest distributions, principal balances
- -----------------------------------------------------------------------------------------------------------------
2 Mortgage Loan Status Report portfolio stratifications
- -----------------------------------------------------------------------------------------------------------------
3 Comparative Financial Status Report revenue, NOI, DSCR to the extent available
- -----------------------------------------------------------------------------------------------------------------
4 Delinquent Loan Status Report listing of delinquent mortgage loans
- -----------------------------------------------------------------------------------------------------------------
5 Historical Loan Modification Report information on modified mortgage loans
- -----------------------------------------------------------------------------------------------------------------
6 Historical Loss Estimate Report liquidation proceeds, expenses, and realized losses
- -----------------------------------------------------------------------------------------------------------------
7 REO Status Report NOI and value of REO
- -----------------------------------------------------------------------------------------------------------------
8 Watch List listing of loans in jeopardy of becoming Specially Serviced
- -----------------------------------------------------------------------------------------------------------------
9 Loan Payoff Notification Report listing of loans that have given notice of intent to payoff
- -----------------------------------------------------------------------------------------------------------------
</TABLE>
B-9
<PAGE>
FU-LB 97-C2 COLLATERAL OVERVIEW (AS OF THE CUT-OFF DATE - NOVEMBER 1, 1997):
GENERAL CHARACTERISTICS
================================================================================
CHARACTERISTICS
- --------------------------------------------------------------------------------
AMOUNT $2,243,878,854
- --------------------------------------------------------------------------------
# OF LOANS 430
- --------------------------------------------------------------------------------
GROSS WAC 8.203%
- --------------------------------------------------------------------------------
ORIGINAL WAM 154(mos)
- --------------------------------------------------------------------------------
REMAINING WAM 151(mos)
- --------------------------------------------------------------------------------
AVG. LOAN BALANCE $ 5,218,323
- --------------------------------------------------------------------------------
WA DSCR (1) 1.36X
- --------------------------------------------------------------------------------
WA CUT-OFF DATE LTV RATIO (1) 72.2%
- --------------------------------------------------------------------------------
BALLOON LOANS 83.2%
- --------------------------------------------------------------------------------
ARD LOANS 2.5%
================================================================================
(1) Excluding CTL Loans.
PROPERTY TYPES
================================================================================
PROPERTY % OF INITIAL POOL
TYPES BALANCE
- --------------------------------------------------------------------------------
Multifamily 30.5
- --------------------------------------------------------------------------------
Retail 30.4
- --------------------------------------------------------------------------------
Office 10.5
- --------------------------------------------------------------------------------
Hotel 8.7
- --------------------------------------------------------------------------------
Health Care 4.0
- --------------------------------------------------------------------------------
Industrial/Retail 2.7
- --------------------------------------------------------------------------------
Industrial 2.1
- --------------------------------------------------------------------------------
Self Storage 0.2
- --------------------------------------------------------------------------------
Mobile Home Park 0.2
- --------------------------------------------------------------------------------
Mixed Use 0.1
- --------------------------------------------------------------------------------
Credit Lease Loans 10.6
================================================================================
<TABLE>
<CAPTION>
DEAL SUMMARY BY PROPERTY TYPE:
====================================================================================================================================
AGGREGATE % OF AVERAGE REM WA WA
# OF INITIAL POOL INITIAL INITIAL POOL GROSS WAM LTV WA OCCUP. % %
PROPERTY TYPE LOANS BALANCE POOL BALANCE WAC (MOS) RATIO DSCR RATE CA BALLOON
- ------------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C> <C> <C> <C> <C> <C>
MULTIFAMILY 137 684,244,715 30.5 4,994,487 8.05 140 76.7 1.30 95.6 2.8 25.6
- ------------------------------------------------------------------------------------------------------------------------------------
Conventional 129 667,265,384 29.7 5,172,600 8.04 135 76.6 1.30 95.6 2.8 25.2
- ------------------------------------------------------------------------------------------------------------------------------------
Sec. 42 8 16,979,331 0.8 2,122,416 8.48 337 78.7 1.23 95.3 -- 0.3
- ------------------------------------------------------------------------------------------------------------------------------------
RETAIL 123 682,166,412 30.4 5,546,068 8.15 132 72.4 1.32 95.7 3.1 30.0
- ------------------------------------------------------------------------------------------------------------------------------------
Anchored 72 503,770,521 22.5 6,996,813 8.08 133 72.7 1.31 95.3 2.8 22.2
- ------------------------------------------------------------------------------------------------------------------------------------
Unanchored 51 178,395,892 8.0 3,497,959 8.35 130 71.7 1.33 96.6 0.3 7.8
- ------------------------------------------------------------------------------------------------------------------------------------
OFFICE 38 235,562,040 10.5 6,199,001 8.33 154 69.1 1.47 95.4 1.5 8.5
- ------------------------------------------------------------------------------------------------------------------------------------
HOTEL 33 195,779,045 8.7 5,932,698 8.37 147 63.9 1.54 N/A -- 7.9
- ------------------------------------------------------------------------------------------------------------------------------------
Full Service 11 64,280,525 2.9 5,843,684 8.73 136 61.2 1.56 N/A -- 2.4
- ------------------------------------------------------------------------------------------------------------------------------------
Limited Service 22 131,498,520 5.9 5,977,205 8.19 152 65.2 1.53 N/A -- 5.5
- ------------------------------------------------------------------------------------------------------------------------------------
HEALTH CARE 16 90,158,951 4.0 5,634,934 8.63 173 68.5 1.41 93.4 0.9 3.5
- ------------------------------------------------------------------------------------------------------------------------------------
Assisted Living 5 14,864,373 0.7 2,972,875 8.77 116 67.6 1.33 93.8 -- 0.7
- ------------------------------------------------------------------------------------------------------------------------------------
Skilled Nursing 7 28,265,885 1.3 4,037,984 8.84 145 66.6 1.51 92.1 -- 0.7
- ------------------------------------------------------------------------------------------------------------------------------------
Congregate Care 3 23,656,389 1.1 7,885,463 8.30 118 72.7 1.47 93.0 0.9 1.1
- ------------------------------------------------------------------------------------------------------------------------------------
Skilled Nursing/Cong Care 1 23,372,304 1.0 23,372,304 8.63 298 67.2 1.29 95.0 -- 1.0
- ------------------------------------------------------------------------------------------------------------------------------------
INDUSTRIAL/RETAIL 3 59,513,700 2.7 19,837,900 8.30 126 66.0 1.34 100.0 0.2 2.3
- ------------------------------------------------------------------------------------------------------------------------------------
INDUSTRIAL 10 48,026,349 2.1 4,802,635 8.65 151 68.8 1.36 95.9 0.4 1.5
- ------------------------------------------------------------------------------------------------------------------------------------
MOBILE HOME PARK 2 4,890,822 0.2 2,445,411 7.97 156 71.2 1.43 90.8 0.1 0.1
- ------------------------------------------------------------------------------------------------------------------------------------
SELF STORAGE 2 3,940,655 0.2 1,970,328 8.39 159 60.7 1.57 91.4 0.1 0.1
- ------------------------------------------------------------------------------------------------------------------------------------
MIXED USE 1 1,610,000 0.1 1,610,000 7.47 180 70.0 1.44 87.1 -- 0.1
====================================================================================================================================
CTLs 65 237,986,165 10.6 3,661,326 8.24 235 N/A N/A 100.0 0.2 3.8
- ------------------------------------------------------------------------------------------------------------------------------------
Retail 56 139,106,288 6.2 2,484,041 8.39 239 N/A N/A 100.0 0.2 1.8
- ------------------------------------------------------------------------------------------------------------------------------------
Office 3 74,218,370 3.3 24,739,457 7.55 245 N/A N/A 100.0 -- 2.0
- ------------------------------------------------------------------------------------------------------------------------------------
Other 6 24,661,507 1.1 4,110,251 9.49 178 N/A N/A 100.0 -- --
====================================================================================================================================
TOTAL/AVG/MIN/MAX/ 430 2,243,878,854 100.0 5,218,323 8.20 151 72.2 1.36 96.1 9.4 83.2
WTD.AVG.: (1) (1) (2)
====================================================================================================================================
</TABLE>
(1) Excluding CTLs.
(2) Excluding Hotels.
B-10
<PAGE>
FU-LB 97-C2 COLLATERAL OVERVIEW (AS OF THE CUT-OFF DATE - NOVEMBER 1, 1997):
<TABLE>
<CAPTION>
DEAL SUMMARY BY PROPERTY TYPE (CONTINUED):
====================================================================================================================================
AGGREGATE % OF AVERAGE MINIMUM MAXIMUM GROSS MIN MAX
PROPERTY # OF INITAL POOL INITIAL INITIAL POOL INITIAL POOL INITIAL POOL WAC WAC WAC
TYPE LOANS BALANCE POOL BALANCE BALANCE BALANCE
- ------------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C> <C> <C> <C>
MULTIFAMILY 137 684,244,715 30.5 4,994,487 400,000 33,449,419 8.05 7.36 9.55
- ------------------------------------------------------------------------------------------------------------------------------------
Conventional 129 667,265,384 29.7 5,172,600 400,000 33,449,419 8.04 7.36 9.50
- ------------------------------------------------------------------------------------------------------------------------------------
Sec. 42 8 16,979,331 0.8 2,122,416 705,142 3,511,325 8.48 8.00 9.55
- ------------------------------------------------------------------------------------------------------------------------------------
RETAIL 123 682,166.412 30.4 5,546,068 449,722 38,206,000 8.15 7.24 9.38
- ------------------------------------------------------------------------------------------------------------------------------------
Anchored 72 503,770,521 22.5 6,996,813 1,193,467 38,206,000 8.08 7.24 9.38
- ------------------------------------------------------------------------------------------------------------------------------------
Unanchored 51 178,395,892 8.0 3,497,959 449,722 28,773,665 8.35 7.47 9.38
- ------------------------------------------------------------------------------------------------------------------------------------
OFFICE 38 235,562,040 10.5 6,199,001 945,897 22,901,796 8.33 7.68 9.50
- ------------------------------------------------------------------------------------------------------------------------------------
HOTEL 33 195,779,045 8.7 5,932,698 724,115 29,000,000 8.37 7.67 9.40
- ------------------------------------------------------------------------------------------------------------------------------------
Full Service 11 64,280,525 2.9 5,843,684 1,893,030 17,970,413 8.73 8.00 9.40
- ------------------------------------------------------------------------------------------------------------------------------------
Limited Service 22 131,498,520 5.9 5,977,205 724,115 29,000,000 8.19 7.67 9.35
- ------------------------------------------------------------------------------------------------------------------------------------
HEALTH CARE 16 90,158,951 4.0 5,634,934 897,379 23,372,304 8.63 7.60 10.50
- ------------------------------------------------------------------------------------------------------------------------------------
Skilled Nursing 7 28,265,885 1.3 4,037,984 2,100,000 6,234,626 8.84 7.60 10.50
- ------------------------------------------------------------------------------------------------------------------------------------
Assisted Living 5 14,864,373 0.7 2,972,875 897,379 6,217,295 8.77 8.00 9.25
- ------------------------------------------------------------------------------------------------------------------------------------
Congregate Care 3 23,656,389 1.1 7,885,463 3,391,662 11,773,564 8.30 8.07 8.50
- ------------------------------------------------------------------------------------------------------------------------------------
Skilled Nursing/Cong Care 1 23,372,304 1.0 23,372,304 23,372,304 23,372,304 8.63 8.63 8.63
- ------------------------------------------------------------------------------------------------------------------------------------
INDUSTRIAL/RETAIL 3 59,513,700 2.7 19,837,900 5,096,859 45,416,841 8.30 7.79 8.38
- ------------------------------------------------------------------------------------------------------------------------------------
INDUSTRIAL 10 48,026,349 2.1 4,802,635 1,321,379 8,783,677 8.65 7.98 9.38
- ------------------------------------------------------------------------------------------------------------------------------------
MOBILE HOME PARK 2 4,890,822 0.2 2,445,411 1,892,273 2,998,549 7.97 7.79 8.25
- ------------------------------------------------------------------------------------------------------------------------------------
SELF STORAGE 2 3,940,655 0.2 1,970,328 1,248,118 2,692,537 8.39 8.16 8.50
- ------------------------------------------------------------------------------------------------------------------------------------
MIXED USE 1 1,610,000 0.1 1,610,000 1,610,000 1,610,000 7.47 7.47 7.47
====================================================================================================================================
====================================================================================================================================
CTLs 65 237,986,165 10.6 3,661,326 916,074 30,000,000 8.24 7.07 10.13
- ------------------------------------------------------------------------------------------------------------------------------------
Retail 56 139,106,288 6.2 2,484,041 916,074 11,673,663 8.39 7.31 10.13
- ------------------------------------------------------------------------------------------------------------------------------------
Office 3 74,218,370 3.3 24,739,457 20,078,226 30,000,000 7.55 7.07 8.41
- ------------------------------------------------------------------------------------------------------------------------------------
Other 6 24,661,507 1.1 4,110,251 2,447,077 5,415,475 9.49 7.96 10.13
====================================================================================================================================
TOTAL/AVG/MIN/MAX/ 430 2,243,878,854 100.0 5,218,323 400,000 45,416,841 8.20 7.07 10.50
====================================================================================================================================
<CAPTION>
====================================================================================================
MIN MAX WA MIN MAX WA MIN MAX
PROPERTY WAM WAM DSCR DSCR DSCR LTV LTV LTV
TYPE RATIO RATIO RATIO
- ----------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C> <C> <C>
MULTIFAMILY 45 360 1.30 1.15 2.02 76.7 44.6 83.0
- ----------------------------------------------------------------------------------------------------
Conventional 45 360 1.30 1.18 2.02 76.6 44.6 81.4
- ----------------------------------------------------------------------------------------------------
Sec. 42 295 359 1.23 1.15 1.35 78.7 72.2 83.0
- ----------------------------------------------------------------------------------------------------
RETAIL 60 296 1.32 1.20 1.66 72.4 48.3 80.0
- ----------------------------------------------------------------------------------------------------
Anchored 60 236 1.31 1.20 1.65 72.7 48.3 80.0
- ----------------------------------------------------------------------------------------------------
Unanchored 78 296 1.33 1.23 1.66 71.7 53.5 77.3
- ----------------------------------------------------------------------------------------------------
OFFICE 78 295 1.47 1.22 2.00 69.1 46.1 78.9
- ----------------------------------------------------------------------------------------------------
HOTEL 80 272 1.54 1.40 2.50 63.9 34.9 73.3
- ----------------------------------------------------------------------------------------------------
Full Service 80 264 1.56 1.40 2.50 61.2 34.9 70.5
- ----------------------------------------------------------------------------------------------------
Limited Service 114 272 1.53 1.40 2.08 65.2 45.3 73.3
- ----------------------------------------------------------------------------------------------------
HEALTH CARE 110 298 1.41 1.29 2.07 68.5 29.0 74.9
- ----------------------------------------------------------------------------------------------------
Skilled Nursing 115 237 1.51 1.39 2.07 66.6 29.0 74.8
- ----------------------------------------------------------------------------------------------------
Assisted Living 110 119 1.33 1.30 1.42 67.6 58.4 70.8
- ----------------------------------------------------------------------------------------------------
Congregate Care 117 119 1.47 1.32 1.64 72.7 62.8 74.9
- ----------------------------------------------------------------------------------------------------
Skilled Nursing/Cong Care 298 298 1.29 1.29 1.29 67.2 67.2 67.2
- ----------------------------------------------------------------------------------------------------
INDUSTRIAL/RETAIL 116 180 1.34 1.31 1.45 66.0 64.9 75.0
- ----------------------------------------------------------------------------------------------------
INDUSTRIAL 78 295 1.36 1.30 1.52 68.8 54.4 75.0
- ----------------------------------------------------------------------------------------------------
MOBILE HOME PARK 119 214 1.43 1.30 1.65 71.2 65.3 75.0
- ----------------------------------------------------------------------------------------------------
SELF STORAGE 117 179 1.57 1.49 1.62 60.7 54.8 73.4
- ----------------------------------------------------------------------------------------------------
MIXED USE 180 180 1.44 1.44 1.44 70.0 70.0 70.0
====================================================================================================
====================================================================================================
CTLs 134 299 N/A N/A N/A N/A N/A N/A
- ----------------------------------------------------------------------------------------------------
Retail 213 260 N/A N/A N/A N/A N/A N/A
- ----------------------------------------------------------------------------------------------------
Office 177 299 N/A N/A N/A N/A N/A N/A
- ----------------------------------------------------------------------------------------------------
Other 134 298 N/A N/A N/A N/A N/A N/A
====================================================================================================
TOTAL/AVG/MIN/MAX/ 45 360 1.36 1.15 2.50 72.2 29.0 83.0
WTD.AVG.: (1) (1) (1) (1) (1) (1)
====================================================================================================
</TABLE>
(1) Excluding CTLs.
B-11
<PAGE>
FU-LB 97-C2 COLLATERAL OVERVIEW (AS OF THE CUT-OFF DATE - NOVEMBER 1, 1997):
LOAN SIZE DISTRIBUTION
================================================================================
% OF INITIAL
BALANCE RANGE ($) # OF LOANS POOL BALANCE
- --------------------------------------------------------------------------------
1 - 2,000,000 116 7.29
- --------------------------------------------------------------------------------
2,000,001 - 4,000,000 141 17.98
- --------------------------------------------------------------------------------
4,000,001 - 6,000,000 69 14.89
- --------------------------------------------------------------------------------
6,000,001 - 8,000,000 40 12.16
- --------------------------------------------------------------------------------
8,000,001 - 10,000,000 20 8.05
- --------------------------------------------------------------------------------
10,000,001 - 12,000,000 5 2.50
- --------------------------------------------------------------------------------
12,000,001 - 14,000,000 7 4.01
- --------------------------------------------------------------------------------
14,000,001 - 16,000,000 2 1.32
- --------------------------------------------------------------------------------
16,000,001 - 18,000,000 8 6.04
- --------------------------------------------------------------------------------
18,000,001 - 20,000,000 6 5.18
- --------------------------------------------------------------------------------
20,000,001 - 22,000,000 2 1.84
- --------------------------------------------------------------------------------
22,000,001 - 24,000,000 3 3.09
- --------------------------------------------------------------------------------
24,000,001 - 26,000,000 1 1.08
- --------------------------------------------------------------------------------
28,000,001 - 30,000,000 6 7.78
- --------------------------------------------------------------------------------
32,000,001 - 34,000,000 1 1.49
- --------------------------------------------------------------------------------
34,000,001 - 36,000,000 1 1.57
- --------------------------------------------------------------------------------
38,000,001 - 40,000,000 1 1.70
- --------------------------------------------------------------------------------
44,000,001 - 46,000,000 1 2.02
================================================================================
GROSS RATE DISTRIBUTION
================================================================================
GROSS RATE % OF INITIAL
(%) POOL BALANCE
- --------------------------------------------------------------------------------
7.000 - 7.249% 3.51
- --------------------------------------------------------------------------------
7.250 - 7.499% 6.72
- --------------------------------------------------------------------------------
7.500 - 7.749% 10.94
- --------------------------------------------------------------------------------
7.750 - 7.999% 15.86
- --------------------------------------------------------------------------------
8.000 - 8.249% 16.31
- --------------------------------------------------------------------------------
8.250 - 8.499% 18.31
- --------------------------------------------------------------------------------
8.500 - 8.749% 14.21
- --------------------------------------------------------------------------------
8.750 - 8.999% 5.51
- --------------------------------------------------------------------------------
9.000 - 9.249% 4.87
- --------------------------------------------------------------------------------
9.250 - 9.499% 1.70
- --------------------------------------------------------------------------------
9.500 - 9.749% 0.21
- --------------------------------------------------------------------------------
9.750 - 9.999% 0.19
- --------------------------------------------------------------------------------
10.000 - 10.249% 1.43
- --------------------------------------------------------------------------------
10.500 - 10.749% 0.21
================================================================================
REMAINING TERMS TO MATURITY
================================================================================
MONTHS % OF INITIAL
POOL BALANCE
- --------------------------------------------------------------------------------
25 - 48 0.40
- --------------------------------------------------------------------------------
49 - 72 1.28
- --------------------------------------------------------------------------------
73 - 96 8.16
- --------------------------------------------------------------------------------
97 - 120 54.09
- --------------------------------------------------------------------------------
121 - 144 0.91
- --------------------------------------------------------------------------------
145 - 168 0.13
- --------------------------------------------------------------------------------
169 - 192 17.16
- --------------------------------------------------------------------------------
193 - 216 0.26
- --------------------------------------------------------------------------------
217 - 240 7.13
- --------------------------------------------------------------------------------
241 - 264 2.92
- --------------------------------------------------------------------------------
265 - 288 0.22
- --------------------------------------------------------------------------------
289 - 312 5.38
- --------------------------------------------------------------------------------
313 - 336 0.10
- --------------------------------------------------------------------------------
337 - 360 1.84
================================================================================
REMAINING AMORTIZATION TERM
================================================================================
MONTHS % OF INITIAL
POOL BALANCE
- --------------------------------------------------------------------------------
97 - 120 0.09
- --------------------------------------------------------------------------------
121 - 144 0.77
- --------------------------------------------------------------------------------
169 - 192 1.32
- --------------------------------------------------------------------------------
193 - 216 1.16
- --------------------------------------------------------------------------------
217 - 240 6.08
- --------------------------------------------------------------------------------
241 - 264 2.26
- --------------------------------------------------------------------------------
265 - 288 2.15
- --------------------------------------------------------------------------------
289 - 312 25.56
- --------------------------------------------------------------------------------
313 - 336 4.50
- --------------------------------------------------------------------------------
337 - 360 56.11
================================================================================
B-12
<PAGE>
FU-LB 97-C2 COLLATERAL OVERVIEW (AS OF THE CUT-OFF DATE - NOVEMBER 1, 1997):
DEBT SERVICE COVERAGE RATIOS
================================================================================
% OF INITIAL
DSCR RANGE (X) (1) POOL BALANCE
- --------------------------------------------------------------------------------
1.15 - 1.19 (2) 1.15
- --------------------------------------------------------------------------------
1.20 - 1.24 11.93
- --------------------------------------------------------------------------------
1.25 - 1.29 24.05
- --------------------------------------------------------------------------------
1.30 - 1.34 23.60
- --------------------------------------------------------------------------------
1.35 - 1.39 12.78
- --------------------------------------------------------------------------------
1.40 - 1.44 7.43
- --------------------------------------------------------------------------------
1.45 - 1.49 8.29
- --------------------------------------------------------------------------------
1.50 - 1.54 1.56
- --------------------------------------------------------------------------------
1.55 - 1.59 1.27
- --------------------------------------------------------------------------------
1.60 - 1.64 1.25
- --------------------------------------------------------------------------------
1.65 - 1.69 2.09
- --------------------------------------------------------------------------------
1.70 - 1.74 1.44
- --------------------------------------------------------------------------------
1.75 - 1.79 1.17
- --------------------------------------------------------------------------------
2.00 - 2.04 1.25
- --------------------------------------------------------------------------------
2.05 - 2.50 0.73
================================================================================
(1) Excluding CTL Loans.
(2) With exception to one loan, or 0.7%, the Mortgage Loans with DSC
Ratios below 1.20x are loans secured by Section 42 properties.
LOAN TO VALUE % (LTV)
================================================================================
% OF INITIAL
LTV RANGES 1 POOL BALANCE
- --------------------------------------------------------------------------------
25.01 - 30.00 0.10
- --------------------------------------------------------------------------------
30.01 - 35.00 0.28
- --------------------------------------------------------------------------------
35.01 - 40.00 0.09
- --------------------------------------------------------------------------------
40.01 - 45.00 0.42
- --------------------------------------------------------------------------------
45.01 - 50.00 0.48
- --------------------------------------------------------------------------------
50.01 - 55.00 1.74
- --------------------------------------------------------------------------------
55.01 - 60.00 4.21
- --------------------------------------------------------------------------------
60.01 - 65.00 9.64
- --------------------------------------------------------------------------------
65.01 - 70.00 11.89
- --------------------------------------------------------------------------------
70.01 - 75.00 35.72
- --------------------------------------------------------------------------------
75.01 - 80.00 34.09
- --------------------------------------------------------------------------------
80.01 - 83.04 1.35
================================================================================
(1) Excluding CTL Loans
STATE DISTRIBUTION
================================================================================
STATE % OF INITIAL
POOL BALANCE
- --------------------------------------------------------------------------------
FL 14.17
- --------------------------------------------------------------------------------
NY 11.09
- --------------------------------------------------------------------------------
TX 10.64
- --------------------------------------------------------------------------------
CA 9.44
- --------------------------------------------------------------------------------
GA 4.98
- --------------------------------------------------------------------------------
VA 3.79
- --------------------------------------------------------------------------------
AZ 3.73
- --------------------------------------------------------------------------------
PA 3.47
- --------------------------------------------------------------------------------
NJ 3.45
- --------------------------------------------------------------------------------
TN 3.15
- --------------------------------------------------------------------------------
Other 32.09
================================================================================
B-13
<PAGE>
Weighted Average Life, First Principal Payment Date,
Last Principal Payment Date,
Pre-Tax Yield to Maturity and Modified Duration of Class A1 Certificates
<TABLE>
<CAPTION>
Price (32nds) 0% CPR 10% CPR 20% CPR 30% CPR 50% CPR
- ------------- ------------------- ------------------ ------------------ ------------------ ------------------
CBE Modified CBE Modified CBE Modified CBE Modified CBE Modified
Yield Duration Yield Duration Yield Duration Yield Duration Yield Duration
(%) (yrs.) (%) (yrs.) (%) (yrs.) (%) (yrs.) (%) (yrs.)
<S> <C> <C> <C> <C> <C> <C> <C> <C> <C> <C>
100.04 6.520% 3.10 6.519% 3.08 6.518% 3.05 6.517% 3.04 6.516% 3.00
100.06 6.500% 3.10 6.499% 3.08 6.498% 3.06 6.497% 3.04 6.495% 3.01
100.08 6.480% 3.10 6.479% 3.08 6.478% 3.06 6.477% 3.04 6.475% 3.01
100.10 6.460% 3.10 6.459% 3.08 6.457% 3.06 6.456% 3.04 6.454% 3.01
100.12 6.440% 3.10 6.439% 3.08 6.437% 3.06 6.436% 3.04 6.433% 3.01
100.14 6.420% 3.11 6.419% 3.08 6.417% 3.06 6.415% 3.04 6.413% 3.01
100.16 6.401% 3.11 6.398% 3.08 6.397% 3.06 6.395% 3.04 6.392% 3.01
100.18 6.381% 3.11 6.378% 3.08 6.376% 3.06 6.375% 3.04 6.372% 3.01
100.20 6.361% 3.11 6.358% 3.08 6.356% 3.06 6.354% 3.04 6.351% 3.01
100.22 6.341% 3.11 6.338% 3.08 6.336% 3.06 6.334% 3.04 6.331% 3.01
100.24 6.321% 3.11 6.318% 3.09 6.316% 3.06 6.314% 3.04 6.310% 3.01
100.26 6.301% 3.11 6.298% 3.09 6.296% 3.06 6.293% 3.05 6.290% 3.01
100.28 6.281% 3.11 6.278% 3.09 6.275% 3.07 6.273% 3.05 6.269% 3.02
<CAPTION>
<S> <C> <C> <C> <C> <C>
Weighted Average
Life (yrs.) 3.68 3.65 3.62 3.60 3.56
First Principal
Payment Date 18-Dec-97 18-Dec-97 18-Dec-97 18-Dec-97 18-Dec-97
Last Principal
Payment Date 18-Mar-2004 18-Feb-2004 18-Jan-2004 18-Jan-2004 18-Dec-2003
</TABLE>
B-14
<PAGE>
Weighted Average Life, First Principal Payment Date,
Last Principal Payment Date,
Pre-Tax Yield to Maturity and Modified Duration of Class A2 Certificates
<TABLE>
<CAPTION>
Price (32nds) 0% CPR 10% CPR 20% CPR 30% CPR 50% CPR
- ------------- ------------------- ------------------ ------------------ ------------------ ------------------
CBE Modified CBE Modified CBE Modified CBE Modified CBE Modified
Yield Duration Yield Duration Yield Duration Yield Duration Yield Duration
(%) (yrs.) (%) (yrs.) (%) (yrs.) (%) (yrs.) (%) (yrs.)
<S> <C> <C> <C> <C> <C> <C> <C> <C> <C> <C>
100.04 6.668% 5.87 6.668% 5.82 6.667% 5.78 6.667% 5.74 6.666% 5.68
100.06 6.658% 5.87 6.657% 5.82 6.656% 5.78 6.656% 5.74 6.655% 5.68
100.08 6.647% 5.87 6.646% 5.83 6.646% 5.78 6.645% 5.74 6.644% 5.68
100.10 6.636% 5.87 6.636% 5.83 6.635% 5.78 6.634% 5.74 6.633% 5.68
100.12 6.626% 5.87 6.625% 5.83 6.624% 5.79 6.623% 5.75 6.622% 5.68
100.14 6.615% 5.87 6.614% 5.83 6.613% 5.79 6.613% 5.75 6.611% 5.68
100 16 6.605% 5.88 6.604% 5.83 6.603% 5.79 6.602% 5.75 6.600% 5.68
100.18 6.594% 5.88 6.593% 5.83 6.592% 5.79 6.591% 5.75 6.589% 5.68
100.20 6.584% 5.88 6.582% 5.83 6.581% 5.79 6.580% 5.75 6.578% 5.68
100.22 6.573% 5.88 6.572% 5.83 6.571% 5.79 6.569% 5.75 6.567% 5.68
100.24 6.563% 5.88 6.561% 5.83 6.560% 5.79 6.559% 5.75 6.557% 5.69
100.26 6.552% 5.88 6.551% 5.83 6.549% 5.79 6.548% 5.75 6.546% 5.69
100.28 6.542% 5.68 6.540% 5.84 6.539% 5.79 6.537% 5.75 6.535% 5.69
<CAPTION>
<S> <C> <C> <C> <C> <C>
Weighted Average
Life (yrs.) 7.79 7.70 7.63 7.56 7.44
First Principal
Payment Date 18-Mar-2004 18-Feb-2004 18-Jan-2004 18-Jan-2004 18-Dec-2003
Last Principal
Payment Date 18-May-2007 18-May-2007 18-May-2007 18-Apr-2007 18-Mar-2007
</TABLE>
B-15
<PAGE>
Weighted Average Life, First Principal Payment Date,
Last Principal Payment Date,
Pre-Tax Yield to Maturity and Modified Duration of Class A3 Certificates
<TABLE>
<CAPTION>
Price (32nds) 0% CPR 10% CPR 20% CPR 30% CPR 50% CPR
- ------------- ------------------- ------------------ ------------------ ------------------ ------------------
CBE Modified CBE Modified CBE Modified CBE Modified CBE Modified
Yield Duration Yield Duration Yield Duration Yield Duration Yield Duration
(%) (yrs.) (%) (yrs.) (%) (yrs.) (%) (yrs.) (%) (yrs.)
<S> <C> <C> <C> <C> <C> <C> <C> <C> <C> <C>
99.24 6.836% 6.93 6.836% 6.93 6.836% 6.92 6.836% 6.92 6.836% 6.91
99.28 6.818% 6.94 6.818% 6.93 6.818% 6.93 6.818% 6.92 6.818% 6.91
100.00 6.800% 6.94 6.800% 6.93 6.800% 6.93 6.800% 6.92 6.800% 6.91
100.04 6.782% 6.94 6.782% 6.94 6.782% 6.93 6.782% 6.93 6.762% 6.91
100.08 6.764% 6.94 6.764% 6.94 6.764% 6.93 6.764% 6.93 6.764% 6.92
100.12 6.746% 6.95 6.746% 6.94 6.746% 6.94 6.746% 6.93 6.746% 6.92
100.16 6.728% 6.95 6.728% 6.94 6.728% 6.94 6.728% 6.93 6.728% 6.92
100.20 6.710% 6.95 6.710% 6.95 6.710% 6.94 6.710% 6.94 6.710% 6.92
100.24 6.693% 6.95 6.693% 6.95 6.692% 6.94 6.692% 6.94 6.692% 6.92
100.28 6.675% 6.95 6.675% 6.95 6.675% 6.95 6.675% 6.94 6.674% 6.93
101.00 6.657% 6.96 6.657% 6.95 6.657% 6.95 6.657% 6.94 6.656% 6.93
101.04 6.639% 6.96 6.639% 6.96 6.639% 6.95 6.639% 6.95 6.639% 6.93
101.08 6.622% 6.96 6.622% 6.96 6.622% 6.95 6.621% 6.95 6.621% 6.93
<CAPTION>
<S> <C> <C> <C> <C> <C>
Weighted Average
Life (yrs.) 9.77 9.76 9.75 9.74 9 71
First Principal
Payment Date 18-May-2007 18-May-2007 18-May-2007 18-Apr-2007 18-Mar-2007
Last Principal
Payment Date 18-Jun-2008 18-May-2008 18-May-2008 18-May-2008 18-May-2008
</TABLE>
B-16
<PAGE>
Weighted Average Life, First Principal Payment Date,
Last Principal Payment Date,
Pre-Tax Yield to Maturity and Modified Duration of Class B Certificates
<TABLE>
<CAPTION>
Price (32nds) 0% CPR 10% CPR 20% CPR 30% CPR 50% CPR
- ------------- ------------------- ------------------ ------------------ ------------------ ------------------
CBE Modified CBE Modified CBE Modified CBE Modified CBE Modified
Yield Duration Yield Duration Yield Duration Yield Duration Yield Duration
(%) (yrs.) (%) (yrs.) (%) (yrs.) (%) (yrs.) (%) (yrs.)
<S> <C> <C> <C> <C> <C> <C> <C> <C> <C> <C>
99.24 6.965% 8.11 6.965% 8.10 6.965% 8.09 6.965% 8.08 6.965% 8.07
99.28 6.950% 8.11 6.950% 8.10 6.950% 8.09 6.950% 8.08 6.949% 8.07
100.00 6.934% 8.12 6.934% 8.10 6.934% 8.09 6.934% 8.08 6.934% 8.07
100.04 6.919% 8.12 6.919% 8.11 6.919% 8.10 6.919% 8.09 6.919% 8.08
100.08 6.904% 8.12 6.904% 8.11 6.903% 8.10 6.903% 8.09 6.903% 8.08
100.12 6.888% 8.13 6.888% 8.11 6.888% 8.10 6.888% 8.10 6.888% 8.08
100.16 6.873% 8.13 6.873% 8.12 6.873% 8.11 6.873% 8.10 6.873% 8.09
100.20 6.858% 8.13 6.858% 8.12 8.858% 8.11 6.857% 8.10 6.857% 8.09
100.24 6.843% 8.14 6.843% 8.12 6.842% 8.11 6.842% 8.11 6.842% 8.09
100.28 6.828% 8.14 6.827% 8.13 6.827% 8.12 6 827% 8.11 6.827% 8.10
101.00 6.812% 8.14 6.812% 8.13 6.812% 8.12 6.812% 8.11 6.812% 8.10
101.04 6.797% 8.15 6.797% 8.13 6.797% 8.12 6.797% 8.12 6.796% 8.10
101.08 6.782% 8.15 6.782% 8.14 6.782% 8.13 6.781% 8.12 6.781% 8.11
<CAPTION>
<S> <C> <C> <C> <C> <C>
Weighted Average
Life (yrs.) 12.50 12.47 12.44 12.42 12.39
First Principal
Payment Date 18-Jun-2008 18-May-2008 18-May-2008 18-May-2008 18-May-2008
Last Principal
Payment Date 18-Mar-2012 18-Feb-2012 18-Jan-2012 18-Jan-2012 18-Dec-2011
</TABLE>
B-17
<PAGE>
Weighted Average Life, First Principal Payment Date,
Last Principal Payment Date,
Pre-Tax Yield to Maturity and Modified Duration of Class C Certificates
<TABLE>
<CAPTION>
Price (32nds) 0% CPR 10% CPR 20% CPR 30% CPR 50% CPR
- ------------- ------------------- ------------------ ------------------ ------------------ ------------------
CBE Modified CBE Modified CBE Modified CBE Modified CBE Modified
Yield Duration Yield Duration Yield Duration Yield Duration Yield Duration
(%) (yrs.) (%) (yrs.) (%) (yrs.) (%) (yrs.) (%) (yrs.)
<S> <C> <C> <C> <C> <C> <C> <C> <C> <C> <C>
99.00 7.178% 8.86 7.179% 8.85 7.179% 8.83 7.179% 8.82 7.179% 8.79
99.08 7.150% 8.87 7.150% 8.86 7.150% 8.84 7.150% 8.83 7.151% 8.80
99.16 7.122% 8.88 7.122% 8.87 7.122% 8.85 7.122% 8.83 7.122% 8.80
99.24 7.094% 8.89 7.094% 8.87 7.094% 8.86 7.094% 8.84 7.094% 8.81
100.00 7.066% 8.90 7.066% 8.88 7.066% 8.87 7.066% 8.85 7.065% 8.82
100.08 7.038% 8.91 7.038% 8.89 7.038% 8.87 7.038% 8.86 7.037% 8.83
100.16 7.010% 8.91 7.010% 8.90 7.010% 8.88 7.010% 8.87 7.009% 8.84
100.24 6.982% 8.92 6.982% 8.91 6.982% 8.89 6.982% 8.88 6.981% 8.85
101.00 6.955% 8.93 6.954% 8.92 6.954% 8.90 8.954% 8.88 6.953% 8.85
101.08 6.927% 8.94 6.927% 8.92 6.927% 8.91 6.926% 8.89 6.926% 8.86
101.16 6.900% 8.95 6.899% 8.93 6.899% 8.92 6.899% 8.90 6.898% 8.87
101.24 6.872% 8.96 6.872% 8.94 6.872% 8.92 6.871% 8.91 6.870% 8.88
102.00 6.845% 8.96 6.845% 8.95 6.844% 8.93 6.844% 8.92 6.843% 8.89
<CAPTION>
<S> <C> <C> <C> <C> <C>
Weighted Average
Life(yrs.) 14.69 14.64 14.60 14.56 14.47
First Principal
Payment Date 18-Mar-2012 18-Feb-2012 18-Jan-2012 18-Jan-2012 18-Dec-2011
Last Principal
Payment Date 18-Sep-2012 18-Sep-2012 18-Sep-2012 18-Aug-2012 18-Aug-2012
</TABLE>
B-18
<PAGE>
Weighted Average Life, First Principal Payment Date,
Last Principal Payment Date,
Pre-Tax Yield to Maturity and Modified Duration of Class D Certificates
<TABLE>
<CAPTION>
Price (32nds) 0% CPR 10% CPR 20% CPR 30% CPR 50% CPR
- ------------- ------------------- ------------------ ------------------ ------------------ ------------------
CBE Modified CBE Modified CBE Modified CBE Modified CBE Modified
Yield Duration Yield Duration Yield Duration Yield Duration Yield Duration
(%) (yrs.) (%) (yrs.) (%) (yrs.) (%) (yrs.) (%) (yrs.)
<S> <C> <C> <C> <C> <C> <C> <C> <C> <C> <C>
98.16 7.358% 8.86 7.358% 8.85 7.358% 8.85 7.358% 8.84 7.359% 8.82
98.24 7.330% 8.87 7.330% 8.86 7.330% 8.88 7.330% 8.85 7.330% 8.83
99.00 7.301% 8.87 7.301% 8.87 7.301% 8.86 7.301% 8.86 7.302% 8.84
99.08 7.273% 8.88 7.273% 8.88 7.273% 8.87 7.273% 8.87 7.273% 8.85
99.16 7.245% 8.89 7.245% 8.89 7.245% 8.88 7.245% 8.68 7.245% 8.86
99.24 7.217% 8.90 7.217% 8.90 7.217% 8.89 7.217% 8.88 7.217% 8.87
100.00 7.189% 8.91 7.189% 8.90 7.189% 8.90 7.189% 8.89 7.189% 8.88
100.08 7.161% 8.92 7.151% 8.91 7.161% 8.91 7.161% 8.90 7.161% 8.89
100.18 7.133% 8.93 7.133% 8.92 7.133% 8.92 7.133% 8.91 7.133% 8.89
100.24 7.105% 8.94 7.105% 8.93 7.105% 8.93 7.105% 8.92 7.105% 8.90
101.00 7.078% 8.94 7.078% 8.94 7.078% 8.93 7.078% 8.93 7.077% 8.91
101.08 7.050% 8.95 7.050% 8.95 7.050% 8.94 7.050% 8.94 7.050% 8.92
101.16 7.023% 8.96 7.023% 8.96 7.023% 8.95 7.023% 8.94 7.022% 8.93
<CAPTION>
<S> <C> <C> <C> <C> <C>
Weighted Average
Life(yrs.) 14.93 14.91 14.90 14.88 14.83
First Principal
Payment Date 18-Sep-2012 18-Sep-2012 18-Sep-2012 18-Aug-2012 18-Aug-2012
Last Principal
Payment Date 18-Nov-2012 18-Nov-2012 18-Nov-2012 18-Nov-2012 18-Nov-2012
</TABLE>
B-19
<PAGE>
Weighted Average Life, First Principal Payment Date,
Last Principal Payment Date,
Pre-Tax Yield to Maturity and Modified Duration of Class E Certificates
<TABLE>
<CAPTION>
Price (32nds) 0% CPR 10% CPR 20% CPR 30% CPR 50% CPR
- ------------- ------------------- ------------------ ------------------ ------------------ ------------------
CBE Modified CBE Modified CBE Modified CBE Modified CBE Modified
Yield Duration Yield Duration Yield Duration Yield Duration Yield Duration
(%) (yrs.) (%) (yrs.) (%) (yrs.) (%) (yrs.) (%) (yrs.)
<S> <C> <C> <C> <C> <C> <C> <C> <C> <C> <C>
95.16 7.707% 8.77 7.707% 8.77 7.707% 8.77 7.707% 8.77 7.707% 8.77
95.24 7.677% 8.77 7.677% 8.77 7.677% 8.77 7.677% 8.77 7.677% 8.77
96.00 7.648% 8.78 7.648% 8.78 7.648% 8.78 7.648% 8.78 7.648% 8.78
96.08 7.618% 8.79 7.618% 8.79 7.618% 8.79 7.618% 8.79 7.618% 8.79
96.16 7.589% 8.80 7.589% 8.80 7.589% 8.80 7.589% 8.80 7.589% 8.80
96.24 7.560% 8.81 7.560% 8.81 7.560% 8.81 7.560% 8.81 7.560% 8.81
97.00 7.530% 8.82 7.530% 8.82 7.530% 8.62 7.530% 8.82 7.530% 8.82
97.08 7.501% 8.83 7.501% 8.83 7.501% 8.83 7.501% 8.83 7.501% 8.83
97.16 7.472% 8.84 7.472% 8.84 7.472% 8.84 7.472% 8.84 7.472% 8.84
97.24 7.444% 8.85 7.444% 8.85 7.444% 8.85 7.444% 8.85 7.444% 8.85
98.00 7.415% 8.86 7.415% 8.86 7.415% 8.86 7.415% 8.86 7.415% 8.86
98.08 7.386% 8.87 7.386% 8.87 7.386% 8.87 7.386% 8.87 7.386% 8.87
98.16 7.358% 8.87 7.358% 8.87 7.358% 8.87 7.358% 8.87 7.358% 8.87
<CAPTION>
<S> <C> <C> <C> <C> <C>
Weighted Average
Life (yrs.) 14.98 14.98 14.98 14.98 14.98
First Principal
Payment Date 18-Nov-2012 18-Nov-2012 18-Nov-2012 18-Nov-2012 18-Nov-2012
Last Principal
Payment Date 18-Nov-2012 18-Nov-2012 18-Nov-2012 18-Nov-2012 18-Nov-2012
</TABLE>
B-20
<PAGE>
Weighted Average Life, First Principal Payment Date,
Last Principal Payment Date,
and Pre-Tax Yield to Maturity of Class IO Certificates
Price (32nds) 0% CPR 10% CPR 20% CPR 30% CPR 50% CPR
- ------------- --------- --------- --------- --------- ---------
CBE CBE CBE CBE CBE
Yield Yield Yield Yield Yield
(%) (%) (%) (%) (%)
8.24 9.245% 9.179% 9.127% 9.083% 9.005%
8.26 9.089% 9.022% 8.970% 8.926% 8.848%
8.28 8.934% 8.867% 8.814% 8.770% 8.692%
8.30 8.781% 8.714% 8.661% 8.616% 8.538%
9.00 8.630% 8.562% 8.509% 8.464% 8.386%
9.02 8.481% 8.412% 8.359% 8.314% 8.236%
9.04 8.334% 8.265% 8.211% 8.166% 8.087%
9.06 8.188% 8.118% 8.064% 8.019% 7.940%
9.08 8.044% 7.974% 7.920% 7.874% 7.795%
9.10 7.902% 7.831% 7.777% 7.731% 7.652%
9.12 7.761% 7.690% 7.635% 7.589% 7.510%
9.14 7.622% 7.550% 7.495% 7.449% 7.370%
9.16 7.485% 7.412% 7.357% 7.311% 7.232%
Weighted Average
Life (yrs.) 10.71 10.64 10.59 10.55 10.49
First Principal
Payment Date 18-Dec-97 18-Dec-97 18-Dec-97 18-Dec-97 18-Dec-97
Last Principal
Payment Date 18-Nov-2027 18-Nov-2027 18-Nov-2027 18-Nov-2027 18-Nov-2027
B-21
<PAGE>
[THIS PAGE INTENTIONALLY LEFT BLANK]
<PAGE>
ANNEX C
<TABLE>
<CAPTION>
ABN AMRO FIRST UNION - LEHMAN BROTHERS COMMERCIAL MORTGAGE TRUST II Statement Date: 12/18/97
LaSalle National Bank FIRST UNION NATIONAL BANK AS MASTER SERVICER Payment Date: 12/18/97
MORTGAGE PASS-THROUGH CERTIFICATES Prior Payment: NA
Administrator: SERIES 1997-C2 Record Date: 11/28/97
Brian Ames (800) 246-5761
135 S. LaSalle Street Suite 1740 ABN AMRO ACCT: 99-9999-99-9 WAC:
Chicago, IL 60603 WAMM:
Number Of Pages
---------------
<S> <C>
Table Of Contents 1
REMIC Certificate Report 1
Other Related Information 1
Asset Backed Facts Sheets 1
Delinquency Loan Detail 1
Mortgage Loan Characteristics 2
TOTAL PAGES INCLUDED IN THIS PACKAGE 2
Specially Serviced Loan Detail Appendix A
Modified Loan Detail Appendix B
Realized Loss Detail Appendix C
<CAPTION>
================================================================================
INFORMATION IS AVAILABLE FOR THIS ISSUE FROM THE FOLLOWING SOURCES
- --------------------------------------------------------------------------------
<S> <C>
LaSalle Web Site www.1nbabs.com
First Union Web Site www.firstunion.com
LaSalle Bulletin Board (714) 282-3990
LaSalle ASAP Fax System (312) 904-2200
Bloomberg User Terminal
ASAP #: 295
Monthly Data File Name: 0777MMYY.EXE
================================================================================
</TABLE>
PAGE 1 OF 7
<PAGE>
<TABLE>
<CAPTION>
ABN AMRO FIRST UNION - LEHMAN BROTHERS COMMERCIAL MORTGAGE TRUST II Statement Date: 12/18/97
LaSalle National Bank FIRST UNION NATIONAL BANK AS MASTER SERVICER Payment Date: 12/18/97
MORTGAGE PASS-THROUGH CERTIFICATES Prior Payment: NA
Administrator: SERIES 1997-C2 Record Date: 11/28/97
Brian Ames (800) 246-5761
135 S. LaSalle Street Suite 1740 ABN AMRO ACCT: 99-9999-99-9 WAC:
Chicago, IL 60603 WAMM:
====================================================================================================================================
ORIGINAL OPENING PRINCIPAL PRINCIPAL NEGATIVE CLOSING INTEREST INTEREST PASS-THROUGH
CLASS FACE VALUE(1) BALANCE PAYMENT ADJ. OR LOSS AMORTIZATION BALANCE PAYMENT ADJUSTMENT RATE(2)
CUSIP PER $1,000 PER $1,000 PER $1,000 PER $1,000 PER $1,000 PER $1,000 PER $1,000 PER $1,000 NEXT RATE(3)
- ------------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C> <C> <C> <C>
- ------------------------------------------------------------------------------------------------------------------------------------
- ------------------------------------------------------------------------------------------------------------------------------------
- ------------------------------------------------------------------------------------------------------------------------------------
- ------------------------------------------------------------------------------------------------------------------------------------
- ------------------------------------------------------------------------------------------------------------------------------------
- ------------------------------------------------------------------------------------------------------------------------------------
- ------------------------------------------------------------------------------------------------------------------------------------
- ------------------------------------------------------------------------------------------------------------------------------------
- ------------------------------------------------------------------------------------------------------------------------------------
- ------------------------------------------------------------------------------------------------------------------------------------
- ------------------------------------------------------------------------------------------------------------------------------------
- ------------------------------------------------------------------------------------------------------------------------------------
- ------------------------------------------------------------------------------------------------------------------------------------
- ------------------------------------------------------------------------------------------------------------------------------------
- ------------------------------------------------------------------------------------------------------------------------------------
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
====================================================================================================================================
Total P&I Payment 0.00
===========================
</TABLE>
PAGE 2 OF 7
Notes: (1) N denotes notional balance not included in total
(2) Interest Paid minus Interest Adjustment minus Deferred Interest
equals Accrual
(3) Estimated
<PAGE>
<TABLE>
<CAPTION>
ABN AMRO FIRST UNION - LEHMAN BROTHERS COMMERCIAL MORTGAGE TRUST II Statement Date: 12/18/97
LaSalle National Bank FIRST UNION NATIONAL BANK AS MASTER SERVICER Payment Date: 12/18/97
MORTGAGE PASS-THROUGH CERTIFICATES Prior Payment: NA
Administrator: SERIES 1997-C2 Record Date: 11/28/97
Brian Ames (800) 246-5761
135 S. LaSalle Street Suite 1740 ABN AMRO ACCT: 99-9999-99-9
Chicago, IL 60603 OTHER RELATED INFORMATION
====================================================================================================================================
================================================================================================================
ACCRUED EXCESS INTEREST PRIOR ENDING ACTUAL
CERTIFICATE DEFERRED PREPAYMENT REDUCTION UNPAID UNPAID DISTRIBUTION
CLASS INTEREST INTEREST INT. SHORTFALLS AMOUNTS INTEREST INTEREST OF INTEREST
================================================================================================================
<S> <C> <C> <C> <C> <C> <C> <C>
<CAPTION>
================================================================================================================
COLLATERAL INFORMATION
- ----------------------------------------------------------------------------------------------------------------
Component Sub-Pool I Sub-Pool II Sub-Pool III Pool Total
================================================================================================================
<S> <C> <C> <C> <C>
Beginning Loan Count:
Ending Loan Count:
Beginning Scheduled Balance of the Mortgage Loans:
Ending Scheduled Balance of the Mortgage Loans:
Weighted Average Remaining Term to Maturity
====================================================================================================================================
</TABLE>
PAGE 3 OF 7
<PAGE>
<TABLE>
<CAPTION>
ABN AMRO FIRST UNION - LEHMAN BROTHERS COMMERCIAL MORTGAGE TRUST II Statement Date: 12/18/97
LaSalle National Bank FIRST UNION NATIONAL BANK AS MASTER SERVICER Payment Date: 12/18/97
MORTGAGE PASS-THROUGH CERTIFICATES Prior Payment: NA
Administrator: SERIES 1997-C2 Record Date: 11/26/97
Brian Ames (800) 246-5761
135 S. LaSalle Street Suite 1740 ABN AMRO ACCT: 99-9999-99-9
Chicago, IL 60603
============================================================================================
Distribution Delinq 1 Months Delinq 2 Months Delinq 3+ Months Foreclosure/Bankruptcy
-------------------------------------------------------------------------------
Date # Balance # Balance # Balance # Balance
============================================================================================
<S> <C> <C> <C> <C> <C> <C> <C> <C>
12/18/97 0 0 0 0 0 0 0 0
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
- --------------------------------------------------------------------------------------------
- --------------------------------------------------------------------------------------------
- --------------------------------------------------------------------------------------------
- --------------------------------------------------------------------------------------------
- --------------------------------------------------------------------------------------------
- --------------------------------------------------------------------------------------------
- --------------------------------------------------------------------------------------------
- --------------------------------------------------------------------------------------------
- --------------------------------------------------------------------------------------------
- --------------------------------------------------------------------------------------------
- --------------------------------------------------------------------------------------------
- --------------------------------------------------------------------------------------------
- --------------------------------------------------------------------------------------------
- --------------------------------------------------------------------------------------------
- --------------------------------------------------------------------------------------------
============================================================================================
</TABLE>
================================================================================
Distribution REO Modifications Prepayments Curr Weighted Avg
-------------------------------------------------------------------
Date # Balance # Balance # Balance Coupon Remit
================================================================================
12/18/97 0 0 0 0 0 0
0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
- --------------------------------------------------------------------------------
- --------------------------------------------------------------------------------
- --------------------------------------------------------------------------------
- --------------------------------------------------------------------------------
- --------------------------------------------------------------------------------
- --------------------------------------------------------------------------------
- --------------------------------------------------------------------------------
- --------------------------------------------------------------------------------
- --------------------------------------------------------------------------------
- --------------------------------------------------------------------------------
- --------------------------------------------------------------------------------
- --------------------------------------------------------------------------------
- --------------------------------------------------------------------------------
- --------------------------------------------------------------------------------
- --------------------------------------------------------------------------------
================================================================================
PAGE 4 OF 7
Note: Foreclosure and REO Totals are Included in the Appropriate Delinquency
Aging Category
<PAGE>
<TABLE>
<CAPTION>
ABN AMRO FIRST UNION - LEHMAN BROTHERS COMMERCIAL MORTGAGE TRUST II Statement Date: 12/18/97
LaSalle National Bank FIRST UNION NATIONAL BANK AS MASTER SERVICER Payment Date: 12/18/97
MORTGAGE PASS-THROUGH CERTIFICATES Prior Payment: NA
Administrator: SERIES 1997-C2 Record Date: 11/28/97
Brian Ames (800) 246-5761
135 S. LaSalle Street Suite 1740 ABN AMRO ACCT: 99-9999-99-9
Chicago, IL 60603
DELINQUENT LOAN DETAIL
P
====================================================================================================================================
Paid Outstanding Out. Property Special
Disclosure Doc Thru Current P&I P&I Protection Advance Servicer Foreclosure Benkruptcy REO
Control # Date Advance Advances** Advances Description(1) Transfer Date Date Date Date
====================================================================================================================================
<S> <C> <C> <C> <C> <C> <C> <C> <C> <C>
====================================================================================================================================
</TABLE>
A. P&I Advance - Loan in Grace Period
B. P&I Advance - Late Payment but < one month delinq
1. P&I Advance - Loan delinquent 1 month
2. P&I Advance - Loan delinquent 2 months
3. P&I Advance - Loan delinquent 3 months or More
4. Matured Balloon/Assumed Scheduled Payment
================================================================================
PAGE 5 OF 7
** Outstanding P&I Advances include the current period P&I Advance
<PAGE>
<TABLE>
<S> <C> <C>
AMN AMRO FIRST UNION - LEHMAN BROTHERS COMMERCIAL MORTGAGE TRUST II Statement Date: ########
LaSalle National Bank FIRST UNION NATIONAL BANK AS MASTER SERVICER Payment Date: ########
MORTGAGE PASS-THROUGH CERTIFICATES Prior Payment: NA
Administrator: SERIES 1997-C2 Record Date: ########
Brian Ames (800) 246-5761
135 S. LaSalle Street Suite 1740 ABN AMRO ACCT: 99-9999-99-9
Chicago, IL 60603 POOL TOTAL
</TABLE>
DISTRIBUTION OF PRINCIPAL BALANCES
- --------------------------------------------------------------------------------
(2) Current Scheduled Number (2) Scheduled Based on
Balances of Loans Balance Balance
================================================================================
$0 to $500,000
$500,000 to $1,000,000
$1,000,000 to $1,500,000
$1,500,000 to $2,000,000
$2,000,000 to $2,500,000
$2,500,000 to $3,000,000
$3,000,000 to $3,500,000
$3,500,000 to $4,000,000
$4,000,000 to $5,000,000
$5,000,000 to $6,000,000
$6,000,000 to $7,000,000
$7,000,000 to $8,000,000
$8,000,000 to $9,000,000
$9,000,000 to $10,000,000
$10,000,000 to $11,000,000
$11,000,000 to $12,000,000
$12,000,000 to $13,000,000
$13,000,000 to $14,000,000
$14,000,000 to $15,000,000
$15,000,000 & Above
================================================================================
Total 0 0 0.00%
- --------------------------------------------------------------------------------
Average Scheduled Balance is 0
Maximum Scheduled Balance is 0
Minimum Scheduled Balance is 0
DISTIRBUTION OF PROPERTY TYPES
- --------------------------------------------------------------------------------
Number (2) Scheduled Based on
Property Types of Loans Balance Balance
================================================================================
================================================================================
Total 0 0 0.00%
- --------------------------------------------------------------------------------
DISTRIBUTION OF MORTGAGE INTEREST RATES
- --------------------------------------------------------------------------------
Current Mortgage Number (2) Scheduled Based on
Interest Rate of Loans Balance Balance
###### to less
###### to ######
###### to ######
###### to ######
###### to ######
###### to ######
###### to ######
###### to ######
###### to ######
###### to ######
###### to ######
###### to ######
###### to ######
###### to ######
###### to Above
================================================================================
Total 0 0 0.00%
- --------------------------------------------------------------------------------
W/Avg Mortgage Interest Rate is 0.0000%
Minimum Mortgage Interest Rate is 0.0000%
Maximum Mortgage Interest Rate is 0.0000%
Geographic Distribution
- --------------------------------------------------------------------------------
Number (2) Scheduled Based on
Geographic Location of Loans Balance Balance
================================================================================
================================================================================
Total 0 0 0.00%
- --------------------------------------------------------------------------------
PAGE 6 OF 7
<PAGE>
<TABLE>
<S> <C> <C>
ABN AMRO FIRST UNION - LEHMAN BROTHERS COMMERCIAL MORTGAGE TRUST II Statement Date: ########
LaSalle National Bank FIRST UNION NATIONAL BANK AS MASTER SERVICER Payment Date: ########
MORTGAGE PASS-THROUGH CERTIFICATES Prior Payment: NA
Administrator: SERIES 1997-C2 Record Date: ########
Brian Ames (800) 246-5761
135 S. LaSalle Street Suite 1740 ABN AMRO ACCT: 99-9999-99-9
Chicago, IL 60603 POOL TOTAL
</TABLE>
LOAN SEASONING
- --------------------------------------------------------------------------------
Number (2) Scheduled Based on
Number of Years of Loans Balance Balance
================================================================================
================================================================================
- --------------------------------------------------------------------------------
Weighted Average Seasoning is 0.0
DISTRIBUTION OF AMORTIZATION TYPE
- --------------------------------------------------------------------------------
Number (2) Scheduled Based on
Amortization Type of Loans Balance Balance
================================================================================
================================================================================
Total 0 0 0.00%
- --------------------------------------------------------------------------------
DISTRIBUTION OF REMAINING TERM
FULLY AMORTIZING
- --------------------------------------------------------------------------------
- --------------------------------------------------------------------------------
Fully Amortizing Number (2) Scheduled Based on
Mortgage Loans of Loans Balance Balance
================================================================================
60 months or less
6l to l20 months
121 to 180 months
181 to 240 months
241 to 36O months
================================================================================
Total 0 0 0.00%
- --------------------------------------------------------------------------------
Weighted Average Months to Maturity is 0
DISTRIBUTION OF REMAINING TERM
BALLOON LOANS
- --------------------------------------------------------------------------------
Balloon Number (2) Scheduled Based on
Mortgage Loans of Loans Balance Balance
================================================================================
12 months or less
13 to 24 months
25 to 36 months
37 to 48 months
49 to 60 months
61 to 120 months
121 to 130 months
181 to 240 months
================================================================================
Total 0 0 0.00%
- --------------------------------------------------------------------------------
WeightedAverage Months to Maturity is 0
DISTRIBUTION OF DSCR
- --------------------------------------------------------------------------------
Debt Service Number (2) Scheduled Based on
Coverage Ratio(1) of Loans Balance Balance
================================================================================
0.500 or less
0.500 to 0.625
0.625 to 0.750
0.750 to 0.875
0.875 to 1.000
1.000 to 1.125
1.125 to 1.250
1.250 to 1.375
1.375 to 1.500
1.500 to 1.625
1.625 to 1.750
1.750 to 1.875
1.875 to 2.000
2.000 to 2.125
2.125 & above
Unknown
================================================================================
Total 0 0 0.00%
- --------------------------------------------------------------------------------
Weighted Average Debt Service Coverage Ratio is 0.000
NOI AGING
- --------------------------------------------------------------------------------
Number (2) Scheduled Based on
NOI Date of Loans Balance Balance
================================================================================
1 year or less
l to 2 years
1 to 2 Years
2 Years or More
Unknown
================================================================================
Total 0 0 0.00%
- --------------------------------------------------------------------------------
(1) Debt Service Coverage Ratios are calculated as described in the
prospectus, values are updated periodically as new NOI figures became
available from borrowers on an asset level.
Neither the Trustee, Servicer, Special Servicer or Underwriter makes my
representation as to the accuracy of the data provided by the borrower for
this calculation.
PAGE 7 OF 7
<PAGE>
<TABLE>
<CAPTION>
ABN AMRO FIRST UNION - LEHMAN BROTHERS COMMERCIAL MORTGAGE TRUST II Statement Date: 12/18/97
LaSalle National Bank FIRST UNION NATIONAL BANK AS MASTER SERVICER Payment Date: 12/18/97
MORTGAGE PASS-THROUGH CERTIFICATES Prior Payment: NA
Administrator: SERIES 1997-C2 Record Date: 11/28/97
Brian Ames (800) 246-5761
135 S. LaSalle Street Suite 1740 ABN AMRO ACCT: 99-9999-99-9
Chicago, IL 60603
SPECIALLY SERVICED LOAN DETAIL
==========================================================================================================================
Beginning Specialty
Disclosure Scheduled Interest Maturity Property Serviced
Control # Balance Rate Date Type Status Code(1) Comments
==========================================================================================================================
<S> <C> <C> <C> <C> <C> <C>
==========================================================================================================================
</TABLE>
(1) Legend:
1) Request for waiver of Prepayment Penalty
2) Payment default
3) Request for Loan Modification or Workout
4) Loan with Borrower Bankruptcy
5) Loan in Process of Foreclosure
6) Loan now REO Property
7) Loans Paid Off
8) Loans Returned to Master Servicer
================================================================================
APPENDIX A
<PAGE>
<TABLE>
<S> <C> <C>
ABN AMRO FIRST UNION - LEHMAN BROTHERS COMMERCIAL MORTGAGE TRUST II Statement Date: 12/18/97
LaSalle National Bank FIRST UNION NATIONAL BANK AS MASTER SERVICER Payment Date: 12/18/97
MORTGAGE PASS-THROUGH CERTIFICATES Prior Payment: NA
Administrator: SERIES 1997-C2 Record Date: 11/28/97
Brian Ames (800) 246-5761
135 S. LaSalle Street Suite 1740 ABN AMRO ACCT: 99-9999-99-9
Chicago, IL 60603
</TABLE>
MODIFIED LOAN DETAIL
================================================================================
Disclosure Modification Modification
Control# Date Description
- --------------------------------------------------------------------------------
================================================================================
APPENDIX B
<PAGE>
<TABLE>
<CAPTION>
ABN AMRO FIRST UNION - LEHMAN BROTHERS COMMERCIAL MORTGAGE TRUST II Statement Date: 12/18/97
LaSalle National Bank FIRST UNION NATIONAL BANK AS MASTER SERVICER Payment Date: 12/18/97
MORTGAGE PASS-THROUGH CERTIFICATES Prior Payment: NA
Administrator: SERIES 1997-C2 Record Date: 11/28/97
Brian Ames (800) 246-5761
135 S. LaSalle Street Suite 1740 ABN AMRO ACCT: 99-9999-99-9
Chicago, IL 60603
REALIZED LOSS DETAIL
======================================================================================
Beginning Gross Proceeds
Dist. Disclosure Appraisal Appraisal Scheduled Gross as a % of
Date Control # Date Value Balance Proceeds Sched Principal
- --------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C>
- --------------------------------------------------------------------------------------
Current Total 0.00 0.00
Cumulative 0.00 0.00
======================================================================================
</TABLE>
==============================================================
Aggregate Net Net Proceeds
Dist. Liquidation Liquidation as a % of Realized
Date Expenses * Proceeds Sched. Balance Loss
- --------------------------------------------------------------
- --------------------------------------------------------------
Current 0.00 0.00 0.00
Cumulative 0.00 0.00 0.00
==============================================================
APPENDIX C
* Aggregate liquidation expenses also include outstanding P&I advances and
unpaid servicing fees, unpaid trustee fees, etc..
<PAGE>
[THIS PAGE INTENTIONALLY LEFT BLANK]
<PAGE>
[THIS PAGE INTENTIONALLY LEFT BLANK]
<PAGE>
ANNEX D
DELINQUENT LOAN STATUS REPORT
AS OF ____________________
<TABLE>
<CAPTION>
- ------------------------------------------------------------------------------------------------------------------------------------
S4 S55 S61 S57 S58 S62 OR S63 P8 P7 P37 P39
- ------------------------------------------------------------------------------------------------------------------------------------
(A) (B) (C)
- ------------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C> <C> <C> <C>
SHORT NAME PAID SCHEDULED TOTAL P&I TOTAL
PROSPECTUS (WHEN PROPERTY SQ FT OR THRU LOAN ADVANCES EXPENSES
ID APPROPRIATE) TYPE CITY STATE UNITS DATE BALANCE TO DATE TO DATE
- ------------------------------------------------------------------------------------------------------------------------------------
90 + DAYS DELINQUENT
- ------------------------------------------------------------------------------------------------------------------------------------
- ------------------------------------------------------------------------------------------------------------------------------------
- ------------------------------------------------------------------------------------------------------------------------------------
- ------------------------------------------------------------------------------------------------------------------------------------
- ------------------------------------------------------------------------------------------------------------------------------------
60 DAYS DELINQUENT
- ------------------------------------------------------------------------------------------------------------------------------------
- ------------------------------------------------------------------------------------------------------------------------------------
- ------------------------------------------------------------------------------------------------------------------------------------
- ------------------------------------------------------------------------------------------------------------------------------------
- ------------------------------------------------------------------------------------------------------------------------------------
30 DAYS DELINQUENT
- ------------------------------------------------------------------------------------------------------------------------------------
- ------------------------------------------------------------------------------------------------------------------------------------
- ------------------------------------------------------------------------------------------------------------------------------------
- ------------------------------------------------------------------------------------------------------------------------------------
Current & at Special Servicer
- ------------------------------------------------------------------------------------------------------------------------------------
- ------------------------------------------------------------------------------------------------------------------------------------
- ------------------------------------------------------------------------------------------------------------------------------------
FCL - Foreclosure
- ------------------------------------------------------------------------------------------------------------------------------------
LTM - Latest 12 Months either Last Annual or Trailing 12 months
- ------------------------------------------------------------------------------------------------------------------------------------
* Workout Strategy should match the CSSA Loan file using abreviated words in
place of a code number such as (FCL - In Foreclosure, MOD - Modification,
DPO - Discount Payoff, NS - Note Sale, BK - Bankrupcy, PP - Payment Plan,
TBD - To Be Determined etc...)
- ------------------------------------------------------------------------------------------------------------------------------------
It is possible to combine the status codes if the loan is going in more
than one direction. (i.e. FCL/Mod, BK/Mod, BK/FCL/DPO)
- ------------------------------------------------------------------------------------------------------------------------------------
** App - Appraisal, BPO - Broker opinion, Int. - Internal Value
- ------------------------------------------------------------------------------------------------------------------------------------
*** How to deterime the cap rate is agreed upon by Underwriter and special
services - to be provided by a third party
- ------------------------------------------------------------------------------------------------------------------------------------
<CAPTION>
- ------------------------------------------------------------------------------------------------------------------------------------
S4 P38 P25 P10 P11 P58 P54 P55 P81 P74
- ------------------------------------------------------------------------------------------------------------------------------------
(d) (e)=a+b+c+d (f)=P38/P81
- ------------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C> <C> <C> <C> <C> <C>
Other Value
Advances Current Current using NOI
Prospectus (Taxes & Total Monthly Interest Maturity LTM NOI Cap Rate & Cap Valuation
ID Escrow) Exposure P&I Rate Date Date LTM NOI LTM DSCR Assigned Rate Date
- ------------------------------------------------------------------------------------------------------------------------------------
90 + DAYS DELINQUENT
- ------------------------------------------------------------------------------------------------------------------------------------
- ------------------------------------------------------------------------------------------------------------------------------------
- ------------------------------------------------------------------------------------------------------------------------------------
- ------------------------------------------------------------------------------------------------------------------------------------
- ------------------------------------------------------------------------------------------------------------------------------------
60 DAYS DELINQUENT
- ------------------------------------------------------------------------------------------------------------------------------------
- ------------------------------------------------------------------------------------------------------------------------------------
- ------------------------------------------------------------------------------------------------------------------------------------
- ------------------------------------------------------------------------------------------------------------------------------------
- ------------------------------------------------------------------------------------------------------------------------------------
30 DAYS DELINQUENT
- ------------------------------------------------------------------------------------------------------------------------------------
- ------------------------------------------------------------------------------------------------------------------------------------
- ------------------------------------------------------------------------------------------------------------------------------------
- ------------------------------------------------------------------------------------------------------------------------------------
Current & at Special Servicer
- ------------------------------------------------------------------------------------------------------------------------------------
- ------------------------------------------------------------------------------------------------------------------------------------
- ------------------------------------------------------------------------------------------------------------------------------------
- ------------------------------------------------------------------------------------------------------------------------------------
- ------------------------------------------------------------------------------------------------------------------------------------
- ------------------------------------------------------------------------------------------------------------------------------------
- ------------------------------------------------------------------------------------------------------------------------------------
<CAPTION>
- -----------------------------------------------------------------------------------------------------------------------------
S4 P75 P35 P77 P79 P42 P82 P76
- -----------------------------------------------------------------------------------------------------------------------------
(g)=(.92*f)-e (h)=(g/e)
- -----------------------------------------------------------------------------------------------------------------------------
APPRAISAL TOTAL
BPO OR LOSS USING ESTIMATED APPRAISAL FCL EXPECTED
PROSPECTUS INTERNAL 92% APPR. RECOVERY REDUCTION TRANSFER RESOLUTION START FCL SALE WORKOUT
ID VALUE** OR BPO (F) % REALIZED DATE DATE DATE DATE STRATEGY COMMENTS
- ----------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C> <C> <C> <C> <C>
- ----------------------------------------------------------------------------------------------------------------------------
90 + DAYS DELINQUENT
- ----------------------------------------------------------------------------------------------------------------------------
- ----------------------------------------------------------------------------------------------------------------------------
- ----------------------------------------------------------------------------------------------------------------------------
- ----------------------------------------------------------------------------------------------------------------------------
- ----------------------------------------------------------------------------------------------------------------------------
60 DAYS DELINQUENT
- ----------------------------------------------------------------------------------------------------------------------------
- ----------------------------------------------------------------------------------------------------------------------------
- ----------------------------------------------------------------------------------------------------------------------------
- ----------------------------------------------------------------------------------------------------------------------------
- ----------------------------------------------------------------------------------------------------------------------------
30 DAYS DELINQUENT
- ----------------------------------------------------------------------------------------------------------------------------
- ----------------------------------------------------------------------------------------------------------------------------
- ----------------------------------------------------------------------------------------------------------------------------
- ----------------------------------------------------------------------------------------------------------------------------
Current & at Special Servicer
- ----------------------------------------------------------------------------------------------------------------------------
- ----------------------------------------------------------------------------------------------------------------------------
- ----------------------------------------------------------------------------------------------------------------------------
FCL - Foreclosure
- ----------------------------------------------------------------------------------------------------------------------------
LTM - Latest 12 Months either Last Annual or Trailing 12 m
- ----------------------------------------------------------------------------------------------------------------------------
* Workout Strategy should match the CSSA Loan file using abr etc...
- ----------------------------------------------------------------------------------------------------------------------------
It is possible to combine the status codes if the loan is goi
- ----------------------------------------------------------------------------------------------------------------------------
** App - Appraisal, BPO - Broker opinion, Int. - Internal Va
- ----------------------------------------------------------------------------------------------------------------------------
*** How to deterime the cap rate is agreed upon by Underwriter and special
services - to be provided by a third party
- ----------------------------------------------------------------------------------------------------------------------------
</TABLE>
<PAGE>
[THIS PAGE INTENTIONALLY LEFT BLANK]
<PAGE>
ANNEX E
HISTORICAL LOAN MODIFICATION REPORT
AS OF _________________
<TABLE>
<CAPTION>
- ---------------------------------------------------------------------------------------------------------------------------
S4 S57 S58 P49 P48 P7* P7* P50* P50* P25*
- ---------------------------------------------------------------------------------------------------------------------------
- ---------------------------------------------------------------------------------------------------------------------------
BALANCE BALANCE AT
WHEN THE
MOD / SENT TO EFFECTIVE # MTHS
PROSPECTUS EXTENTION EFFECT SPECIAL DATE OF OLD FOR RATE NEW OLD
ID CITY STATE FLAG DATE SERVICER REHABILITATION RATE CHANGE RATE P&I
===========================================================================================================================
<S> <C> <C> <C> <C> <C> <C> <C> <C> <C> <C>
THIS REPORT IS HISTORICAL
- ---------------------------------------------------------------------------------------------------------------------------
Information is as of modification. Each line it should not change in the future. Only new modifications should be added.
- ---------------------------------------------------------------------------------------------------------------------------
- ---------------------------------------------------------------------------------------------------------------------------
- ---------------------------------------------------------------------------------------------------------------------------
===========================================================================================================================
TOTAL FOR ALL LOANS:
- ---------------------------------------------------------------------------------------------------------------------------
- ---------------------------------------------------------------------------------------------------------------------------
TOTAL FOR LOANS IN CURRENT MONTH:
- ---------------------------------------------------------------------------------------------------------------------------
# OF LOANS $ BALANCE
- ---------------------------------------------------------------------------------------------------------------------------
MODIFICATIONS:
- ---------------------------------------------------------------------------------------------------------------------------
MATURITY DATE EXTENTIONS:
- ---------------------------------------------------------------------------------------------------------------------------
TOTAL:
- ---------------------------------------------------------------------------------------------------------------------------
- ---------------------------------------------------------------------------------------------------------------------------
- ---------------------------------------------------------------------------------------------------------------------------
* The information in these columns is from a particular point in time and should not change on this report once assigned.
- ---------------------------------------------------------------------------------------------------------------------------
(1) Actual principal loss taken by bonds
- ---------------------------------------------------------------------------------------------------------------------------
(2) Expected future loss due to a rate reduction. This is just an estimate calculated at the time of the modification.
- ---------------------------------------------------------------------------------------------------------------------------
<CAPTION>
- ----------------------------------------------------------------------------------------------------------
S4 P25* P11* P11* P47
- ----------------------------------------------------------------------------------------------------------
- ----------------------------------------------------------------------------------------------------------
(2) EST.
FUTURE
TOTAL # INTEREST
MTHS (1) LOSS TO
FOR REALIZED TRUST $
PROSPECTUS NEW OLD NEW CHANGE LOSS TO (RATE
ID P&I MATURITY MATURITY OF MOD TRUST $ REDUCTION) COMMENT
- ----------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C> <C>
- ----------------------------------------------------------------------------------------------------------
- ----------------------------------------------------------------------------------------------------------
- ----------------------------------------------------------------------------------------------------------
- ----------------------------------------------------------------------------------------------------------
==========================================================================================================
TOTAL FOR ALL LOANS:
- ----------------------------------------------------------------------------------------------------------
- ----------------------------------------------------------------------------------------------------------
TOTAL FOR LOANS IN CURRENT MONTH:
- ----------------------------------------------------------------------------------------------------------
- ----------------------------------------------------------------------------------------------------------
MODIFICATIONS:
- ----------------------------------------------------------------------------------------------------------
MATURITY DATE EXTENTIONS:
- ----------------------------------------------------------------------------------------------------------
TOTAL:
- ----------------------------------------------------------------------------------------------------------
- ----------------------------------------------------------------------------------------------------------
- ----------------------------------------------------------------------------------------------------------
- ----------------------------------------------------------------------------------------------------------
- ----------------------------------------------------------------------------------------------------------
- ----------------------------------------------------------------------------------------------------------
</TABLE>
<PAGE>
[THIS PAGE INTENTIONALLY LEFT BLANK]
<PAGE>
ANNEX F
HISTORICAL LOSS ESTIMATE REPORT (REO-SOLD or DISCOUNTED PAYOFF)
as of ______________________
<TABLE>
<CAPTION>
- -----------------------------------------------------------------------------------------------------------------------------------
S4 S55 S61 S57 S58 P45/P7 P75 P45 P7 P37 P39+P38
- -----------------------------------------------------------------------------------------------------------------------------------
(c)=b/a (a) (b) (d) (e) (f) (g)
- -----------------------------------------------------------------------------------------------------------------------------------
LATEST
APPRAISAL
SHORT NAME % OR EFFECT NET AMT
PROSPECTUS (WHEN PROPERTY RECEIVED BROKERS DATE OF SALES RECEIVED SCHEDULED TOTAL P&I TOTAL
ID APPROPRIATE) TYPE CITY STATE FROM SALE OPINION SALE PRICE FROM SALE BALANCE ADVANCED EXPENSE
===================================================================================================================================
<S> <C> <C> <C> <C> <C> <C> <C> <C> <C> <C> <C> <C>
- -----------------------------------------------------------------------------------------------------------------------------------
THIS REPORT IS HISTORICAL
- -----------------------------------------------------------------------------------------------------------------------------------
All information is from the liquidation date and does not need to be updated.
- -----------------------------------------------------------------------------------------------------------------------------------
===================================================================================================================================
TOTAL ALL LOANS:
- -----------------------------------------------------------------------------------------------------------------------------------
- -----------------------------------------------------------------------------------------------------------------------------------
CURRENT MONTH ONLY:
- -----------------------------------------------------------------------------------------------------------------------------------
- -----------------------------------------------------------------------------------------------------------------------------------
- -----------------------------------------------------------------------------------------------------------------------------------
- -----------------------------------------------------------------------------------------------------------------------------------
- -----------------------------------------------------------------------------------------------------------------------------------
<CAPTION>
- ---------------------------------------------------------------------------------------------------------
S4
- ---------------------------------------------------------------------------------------------------------
(h) (i)=d-(f+g+h) (k)=i-e (m) (n)=k+m (o)=n/e
- ---------------------------------------------------------------------------------------------------------
DATE MINOR
LOSS ADJ TOTAL LOSS LOSS % OF
PROSPECTUS SERVICING ACTUAL LOSSES PASSED MINOR ADJ PASSED WITH SCHEDULED
ID FEES EXPENSE NET PROCEEDS PASSED THRU THRU TO TRUST THRU ADJUSTMENT BALANCE
=========================================================================================================
<S> <C> <C> <C> <C> <C> <C> <C> <C>
- ---------------------------------------------------------------------------------------------------------
THIS REPORT IS HISTORICAL
- ---------------------------------------------------------------------------------------------------------
All information is from the liquidation date and does not need to be updated.
- ---------------------------------------------------------------------------------------------------------
=========================================================================================================
Total all Loans:
- ---------------------------------------------------------------------------------------------------------
- ---------------------------------------------------------------------------------------------------------
Current Month Only:
- ---------------------------------------------------------------------------------------------------------
- ---------------------------------------------------------------------------------------------------------
- ---------------------------------------------------------------------------------------------------------
- ---------------------------------------------------------------------------------------------------------
- ---------------------------------------------------------------------------------------------------------
</TABLE>
<PAGE>
[THIS PAGE INTENTIONALLY LEFT BLANK]
<PAGE>
ANNEX G
REO STATUS REPORT
as of ____________________
<TABLE>
<CAPTION>
- -------------------------------------------------------------------------------------------------------------------------
S4 S55 S61 S57 S58 S62 or P8 P7 P37 P39 P38
- -------------------------------------------------------------------------------------------------------------------------
S63 (a) (b) (c) (d)
- -------------------------------------------------------------------------------------------------------------------------
PROSPECTUS SHORT NAME PROPE CITY STATE SQ FT PAID SCHEDULED TOTAL TOTAL OTHER
ID (WHEN RTY OR THRU LOAN P&I EXPENSES ADVANCES
APPROPRIATE) TYPE UNITS DATE BALANCE ADVANCES TO DATE (TAXES &
TO DATE ESCROW)
- -------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C> <C> <C> <C> <C>
- -------------------------------------------------------------------------------------------------------------------------
- -------------------------------------------------------------------------------------------------------------------------
- -------------------------------------------------------------------------------------------------------------------------
- -------------------------------------------------------------------------------------------------------------------------
- -------------------------------------------------------------------------------------------------------------------------
- -------------------------------------------------------------------------------------------------------------------------
- -------------------------------------------------------------------------------------------------------------------------
- -------------------------------------------------------------------------------------------------------------------------
- -------------------------------------------------------------------------------------------------------------------------
<CAPTION>
- ---------------------------------------------------------------------------------------------------------------------
S4 P25 P11 P58 P54 P81 P74 P75
- ---------------------------------------------------------------------------------------------------------------------
(e)=a+b+c+d (k) (j) (f)=(k/j) (g)
- ---------------------------------------------------------------------------------------------------------------------
PROSPECTUS TOTAL CURRENT MATURITY LTM LTM CAP VALUATION VALUE APPRAISAL
ID EXPOSURE MONTHLY DATE NOI NOI / RATE DATE USING BPO OR
P&I DATE DSC ASSIGN NOI & INTERNAL
CAP RATE VALUE**
- ---------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C> <C> <C> <C>
- ---------------------------------------------------------------------------------------------------------------------
- ---------------------------------------------------------------------------------------------------------------------
- ---------------------------------------------------------------------------------------------------------------------
- ---------------------------------------------------------------------------------------------------------------------
- ---------------------------------------------------------------------------------------------------------------------
- ---------------------------------------------------------------------------------------------------------------------
- ---------------------------------------------------------------------------------------------------------------------
- ---------------------------------------------------------------------------------------------------------------------
- ---------------------------------------------------------------------------------------------------------------------
<CAPTION>
- -----------------------------------------------------------------------------------------------------
S4 P35 P77 P82 P79
- -----------------------------------------------------------------------------------------------------
(h)=(.92*g) (i)=(g/e)
- -----------------------------------------------------------------------------------------------------
PROSPECTUS LOSS ESTIMATED TOTAL TRANSFER REO PENDING
ID USING RECOVERY APPRAISAL DATE AQUISITION RESOLUTION COMMENTS
92% % REDUCTION DATE DATE
APPR. OR REALIZED
BPO (f)
- -----------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C> <C>
- -----------------------------------------------------------------------------------------------------
- -----------------------------------------------------------------------------------------------------
- -----------------------------------------------------------------------------------------------------
- -----------------------------------------------------------------------------------------------------
- -----------------------------------------------------------------------------------------------------
- -----------------------------------------------------------------------------------------------------
- -----------------------------------------------------------------------------------------------------
- -----------------------------------------------------------------------------------------------------
</TABLE>
(1) Use the following codes; App. - Appraisal, BPO - Brokers Opinion, Int -
Internal Value
<PAGE>
[THIS PAGE INTENTIONALLY LEFT BLANK]
<PAGE>
ANNEX H
SERVICER WATCH LIST
as of ____________________
<TABLE>
<CAPTION>
- ------------------------------------------------------------------------------------------------------------------------------------
S4 S55 S61 S57 S58 P7 P8 P11 P54
- ------------------------------------------------------------------------------------------------------------------------------------
PROSPECTUS SHORT NAME PROPERTY CITY STATE SCHEDULED PAID MATURITY LTM COMMENT / REASON ON WATCH LIST
ID (WHEN TYPE LOAN THRU DATE DSCR
APPROPRIATE) BALANCE DATE
- ------------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C> <C> <C> <C>
- ------------------------------------------------------------------------------------------------------------------------------------
List all loans on watch list and reason sorted in decending balance order.
- ------------------------------------------------------------------------------------------------------------------------------------
- ------------------------------------------------------------------------------------------------------------------------------------
- ------------------------------------------------------------------------------------------------------------------------------------
- ------------------------------------------------------------------------------------------------------------------------------------
- ------------------------------------------------------------------------------------------------------------------------------------
- ------------------------------------------------------------------------------------------------------------------------------------
- ------------------------------------------------------------------------------------------------------------------------------------
- ------------------------------------------------------------------------------------------------------------------------------------
- ------------------------------------------------------------------------------------------------------------------------------------
- ------------------------------------------------------------------------------------------------------------------------------------
- ------------------------------------------------------------------------------------------------------------------------------------
- ------------------------------------------------------------------------------------------------------------------------------------
- ------------------------------------------------------------------------------------------------------------------------------------
Total: $
- ------------------------------------------------------------------------------------------------------------------------------------
*LTM - Last 12 months either trailing or last annual
- ------------------------------------------------------------------------------------------------------------------------------------
</TABLE>
<PAGE>
[THIS PAGE INTENTIONALLY LEFT BLANK]
<PAGE>
ANNEX I
Form of OPERATING STATEMENT ANALYSIS REPORT
as of ____________________
<TABLE>
<S> <C> <C> <C> <C> <C> <C> <C>
PROPERTY OVERVIEW
--------------
LB Control Number
--------------
-------------------------
Current Balance/Paid to Date
-----------------------------------------------------------------------------------------------
Property Name
-----------------------------------------------------------------------------------------------
Property Type
-----------------------------------------------------------------------------------------------
Property Address, City, State
-----------------------------------------------------------------------------------------------
Net Rentable Square Feet
-------------------------
Year Built/Year Renovated
-----------------------------------------------------------------
Year of Operations UNDERWRITING 1994 1995 1996 TRAILING
-----------------------------------------------------------------
Occupancy Rate *
-----------------------------------------------------------------
Average Rental Rate
-----------------------------------------------------------------
* OCCUPANCY RATES ARE YEAR END OR THE ENDING DATE OF THE FINANCIAL STATEMENT FOR THE PERIOD.
INCOME: NO. OF MOS.
--------------
Number of Mos. PRIOR YEAR CURRENT YR.
------------------------------------------------------------------------------------------
Period Ended UNDERWRITING 1994 1995 1996 97 TRAILING** 1996-BASE 1996-1995
--------------
Statement Classification BASE LINE NORMALIZED NORMALIZED NORMALIZED AS OF / /97 VARIANCE VARIANCE
------------------------------------------------------------------------------------------
Rental Income (Category 1)
------------------------------------------------------------------------------------------
Rental Income (Category 2)
------------------------------------------------------------------------------------------
Rental Income (Category 3)
------------------------------------------------------------------------------------------
Pass Through/Escalations
------------------------------------------------------------------------------------------
Other Income
------------------------------------------------------------------------------------------
------------------------------------------------------------------------------------------
EFFECTIVE GROSS INCOME $0.00 $0.00 $0.00 $0.00 $0.00 % %
------------------------------------------------------------------------------------------
Normalized - Full year Financial statements that have been reviewed by the underwriter or
Servicer
** Servicer will not be expected to "Normalize" these YTD numbers.
OPERATING EXPENSES:
------------------------------------------------------------------------------------------
Real Estate Taxes
------------------------------------------------------------------------------------------
Property Insurance
------------------------------------------------------------------------------------------
Utilities
------------------------------------------------------------------------------------------
General & Administration
------------------------------------------------------------------------------------------
Repairs and Maintenance
------------------------------------------------------------------------------------------
Management Fees
------------------------------------------------------------------------------------------
Payroll & Benefits Expense
------------------------------------------------------------------------------------------
Advertising & Marketing
------------------------------------------------------------------------------------------
Professional Fees
------------------------------------------------------------------------------------------
Other Expenses
------------------------------------------------------------------------------------------
Ground Rent
------------------------------------------------------------------------------------------
TOTAL OPERATING EXPENSES $0.00 $0.00 $0.00 $0.00 $0.00 % %
------------------------------------------------------------------------------------------
------------------------------------------------------------------------------------------
OPERATING EXPENSE RATIO
------------------------------------------------------------------------------------------
------------------------------------------------------------------------------------------
NET OPERATING INCOME $0.00 $0.00 $0.00 $0.00 $0.00
------------------------------------------------------------------------------------------
------------------------------------------------------------------------------------------
Leasing Commissions
------------------------------------------------------------------------------------------
Tenant Improvements
------------------------------------------------------------------------------------------
Replacement Reserve
------------------------------------------------------------------------------------------
TOTAL CAPITAL ITEMS $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
------------------------------------------------------------------------------------------
------------------------------------------------------------------------------------------
N.O.I. AFTER CAPITAL ITEMS $0.00 $0.00 $0.00 $0.00 $0.00
------------------------------------------------------------------------------------------
------------------------------------------------------------------------------------------
DEBT SERVICE (PER SERVICER) $0.00 $0.00 $0.00 $0.00 $0.00
------------------------------------------------------------------------------------------
CASH FLOW AFTER DEBT SERVICE $0.00 $0.00 $0.00 $0.00 $0.00
------------------------------------------------------------------------------------------
------------------------------------------------------------------------------------------
(1) DSCR: (NOI/DEBT SERVICE)
------------------------------------------------------------------------------------------
------------------------------------------------------------------------------------------
DSCR: (AFTER RESERVES\CAP EXP.)
------------------------------------------------------------------------------------------
------------------------------------------------------------------------------------------
SOURCE OF FINANCIAL DATA:
------------------------------------------------------------------------------------------
(ie. operating statements, financial statements, tax return, other)
Notes and Assumptions:
===========================================================================================================================
</TABLE>
The years shown above will roll always showing a three year history. 1996 is the
current year financials; 1995 is the prior year financials.
This report may vary depending on the property type and because of the way
information may vary in each borrowers statement.
Rental Income need to be broken down, differently whenever possible for each
property type as follows: Retail: 1) Base Rent 2) Percentage rents on cashflow
Hotel: 1) Room Revenue 2) Food/Beverage Nursing Home: 1) Private 2) Medicaid
3) Medicare
INCOME: COMMENT
EXPENSE: COMMENT
CAPITAL ITEMS: COMMENT
(1) Used in the Comparative Financial Status Report
<PAGE>
[THIS PAGE INTENTIONALLY LEFT BLANK]
<PAGE>
Annex J
Form of NOI ADJUSTMENT WORKSHEET for "year"
as of ____________________
<TABLE>
<S> <C> <C> <C> <C> <C>
PROPERTY OVERVIEW
-------------
LB Control Number
-------------------------
Current Balance/Paid to Date
--------------------------------------------------------------------------------------------
Property Name
--------------------------------------------------------------------------------------------
Property Type
--------------------------------------------------------------------------------------------
Property Address, City, State
--------------------------------------------------------------------------------------------
Net Rentable Square Feet
-------------------------
Year Built/Year Renovated
--------------------------------------------
Year of Operations BORROWER ADJUSTMENT NORMALIZED
--------------------------------------------
Occupancy Rate *
--------------------------------------------
Average Rental Rate
--------------------------------------------
* OCCUPANCY RATES ARE YEAR END OR THE ENDING
DATE OF THE FINANCIAL STATEMENT FOR THE
PERIOD.
INCOME:
Number of Mos.Annualized "Year"
-------------------------------------------------------------------
Period Ended Borrower Adjustment Normalized
Statement Classification Actual
-------------------------------------------------------------------
Rental Income (Category 1)
-------------------------------------------------------------------
Rental Income (Category 2)
-------------------------------------------------------------------
Rental Income (Category 3)
-------------------------------------------------------------------
Pass Throughs/Escalations
-------------------------------------------------------------------
Other Income
-------------------------------------------------------------------
-------------------------------------------------------------------
EFFECTIVE GROSS INCOME $0.00 $0.00 $0.00
-------------------------------------------------------------------
Normalized - Full year financial statements that have been reviewed
by the underwriter or Servicer
OPERATING EXPENSES:
-------------------------------------------------------------------
Real Estate Taxes
-------------------------------------------------------------------
Property Insurance
-------------------------------------------------------------------
Utilities
-------------------------------------------------------------------
General & Administration
-------------------------------------------------------------------
Repairs and Maintenance
-------------------------------------------------------------------
Management Fees
-------------------------------------------------------------------
Payroll & Benefits Expense
-------------------------------------------------------------------
Advertising & Marketing
-------------------------------------------------------------------
Professional Fees
-------------------------------------------------------------------
Other Expenses
-------------------------------------------------------------------
Ground Rent
-------------------------------------------------------------------
TOTAL OPERATING EXPENSES $0.00 $0.00 $0.00
-------------------------------------------------------------------
-------------------------------------------------------------------
OPERATING EXPENSE RATIO
-------------------------------------------------------------------
-------------------------------------------------------------------
NET OPERATING INCOME $0.00 $0.00 $0.00
-------------------------------------------------------------------
-------------------------------------------------------------------
Leasing Commissions
-------------------------------------------------------------------
Tenant Improvements
-------------------------------------------------------------------
Replacement Reserve
-------------------------------------------------------------------
TOTAL CAPITAL ITEMS $0.00 $0.00 $0.00
-------------------------------------------------------------------
-------------------------------------------------------------------
N.O.I. AFTER CAPITAL ITEMS $0.00 $0.00 $0.00
-------------------------------------------------------------------
-------------------------------------------------------------------
DEBT SERVICE (PER SERVICER) $0.00 $0.00 $0.00
-------------------------------------------------------------------
CASH FLOW AFTER DEBT SERVICE $0.00 $0.00 $0.00
-------------------------------------------------------------------
-------------------------------------------------------------------
(1)DSCR: (NOI/DEBT SERVICE)
-------------------------------------------------------------------
-------------------------------------------------------------------
DSCR: (AFTER RESERVES\CAP EXP.)
-------------------------------------------------------------------
-------------------------------------------------------------------
SOURCE OF FINANCIAL DATA:
-------------------------------------------------------------------
(ie. operating statements, financial statements, tax return, other)
</TABLE>
NOTES AND ASSUMPTIONS:
================================================================================
This report should be completed by the Servicer for any "Normalization" of the
Borrowers numbers.
The "Normalized" column is used in the Operating Statement Analysis Report.
This report may vary depending on the property type and because of the way
information may vary in each borrowers statement.
INCOME: COMMENTS
EXPENSE: COMMENTS
CAPITAL ITEMS: COMMENTS
(1) Used in the Comparative Financial Status Report
<PAGE>
[THIS PAGE INTENTIONALLY LEFT BLANK]
<PAGE>
ANNEX K
COMPARATIVE FINANCIAL STATUS REPORT
as of ____________________
<TABLE>
<CAPTION>
- ---------------------------------------------------------------------------------------------------------------
S4 S57 S58 P7 P8 S72 S69 S70 S65 S66
- ---------------------------------------------------------------------------------------------------------------
ORIGINAL UNDERWRITING
- ---------------------------------------------------------------------------------------------------------------
INFORMATION
- ---------------------------------------------------------------------------------------------------------------
BASIS YEAR
- ---------------------------------------------------------------------------------------------------------------
Last
Property Scheduled Paid Annual Financial
Prospectus Inspect Loan Thru Debt Info as of % Total $ (1)
ID City State Date Balance Date Service Date Occ Revenue NOI DSCR
yy/mm yy/mm
- ---------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C> <C> <C> <C> <C> <C>
List all loans currently in deal with or without information largest to smallest loan
- ---------------------------------------------------------------------------------------------------------------
- ---------------------------------------------------------------------------------------------------------------
- ---------------------------------------------------------------------------------------------------------------
- ---------------------------------------------------------------------------------------------------------------
- ---------------------------------------------------------------------------------------------------------------
- ---------------------------------------------------------------------------------------------------------------
- ---------------------------------------------------------------------------------------------------------------
Total $ $ WA $ $ WA
- ---------------------------------------------------------------------------------------------------------------
- ---------------------------------------------------------------------------------------------------------------
- ---------------------------------------------------------------------------------------------------------------
===============================================================================================================
RECEIVED
- ---------------------------------------------------------------------------------------------------------------
FINANCIAL INFORMATION: LOANS BALANCE
- ---------------------------------------------------------------------------------------------------------------
# % $ %
- ---------------------------------------------------------------------------------------------------------------
CURRENT FULL YEAR:
- ---------------------------------------------------------------------------------------------------------------
CURRENT FULL YR. RECEIVED WITH DSC <1:
- ---------------------------------------------------------------------------------------------------------------
PRIOR FULL YEAR:
- ---------------------------------------------------------------------------------------------------------------
PRIOR FULL YR. RECEIVED WITH DSC <1:
- ---------------------------------------------------------------------------------------------------------------
- ---------------------------------------------------------------------------------------------------------------
- ---------------------------------------------------------------------------------------------------------------
<CAPTION>
- ------------------------------------------------------------------------------------------------
S4 P65 P64 P59 P61 P63 P58 P57 P52 P54 P56
- ------------------------------------------------------------------------------------------------
2ND PRECEDING ANNUAL OPERATING PRECEDING ANNUAL OPERATING
- ------------------------------------------------------------------------------------------------
INFORMATION INFORMATION
- ------------------------------------------------------------------------------------------------
AS OF ___________ NORMALIZED AS OF ___________ NORMALIZED
- ------------------------------------------------------------------------------------------------
Financial Financial
Prospectus Info as of % Total $ (1) Info as of % Total $ (1)
ID Date Occ Revenue NOI DSCR Date Occ Revenue NOI DSCR
yy/mm yy/mm
- -------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C> <C> <C> <C> <C>
- -------------------------------------------------------------------------------------------------------------------------
- -------------------------------------------------------------------------------------------------------------------------
- -------------------------------------------------------------------------------------------------------------------------
- -------------------------------------------------------------------------------------------------------------------------
- -------------------------------------------------------------------------------------------------------------------------
- -------------------------------------------------------------------------------------------------------------------------
- -------------------------------------------------------------------------------------------------------------------------
Total WA $ $ WA WA $ $ WA
- -------------------------------------------------------------------------------------------------------------------------
- -------------------------------------------------------------------------------------------------------------------------
- -------------------------------------------------------------------------------------------------------------------------
=========================================================================================================================
REQUIRED
- -------------------------------------------------------------------------------------------------------------------------
FINANCIAL INFORMATION: LOANS BALANCE
- -------------------------------------------------------------------------------------------------------------------------
# % $ %
- -------------------------------------------------------------------------------------------------------------------------
CURRENT FULL YEAR:
- -------------------------------------------------------------------------------------------------------------------------
CURRENT FULL YR. RECEIVED WITH DSC <1:
- -------------------------------------------------------------------------------------------------------------------------
PRIOR FULL YEAR:
- -------------------------------------------------------------------------------------------------------------------------
PRIOR FULL YR. RECEIVED WITH DSC <1:
- -------------------------------------------------------------------------------------------------------------------------
- -------------------------------------------------------------------------------------------------------------------------
- -------------------------------------------------------------------------------------------------------------------------
</TABLE>
- -------------------------------------------------------------------------------
S4 P72 P73 P66 P68 P70 (2)
- -------------------------------------------------------------------------------
TRAILING FINANCIAL NET CHANGE
- -------------------------------------------------------------------------------
INFORMATION
- -------------------------------------------------------------------------------
MONTH REPORTED ACTUAL PRECEDING & BASIS
- -------------------------------------------------------------------------------
%
Prospectus FS Start FS End Total $ (%) % Total (1)
ID Date Date Revenue NOI DSC Occ Revenue DSC
yy/mm yy/mm
- -------------------------------------------------------------------------------
- -------------------------------------------------------------------------------
- -------------------------------------------------------------------------------
- -------------------------------------------------------------------------------
- -------------------------------------------------------------------------------
- -------------------------------------------------------------------------------
- -------------------------------------------------------------------------------
- -------------------------------------------------------------------------------
Total WA $ $ WA WA $ WA
- -------------------------------------------------------------------------------
- -------------------------------------------------------------------------------
- -------------------------------------------------------------------------------
===============================================================================
- -------------------------------------------------------------------------------
- -------------------------------------------------------------------------------
- -------------------------------------------------------------------------------
- -------------------------------------------------------------------------------
- -------------------------------------------------------------------------------
- -------------------------------------------------------------------------------
- -------------------------------------------------------------------------------
- -------------------------------------------------------------------------------
- -------------------------------------------------------------------------------
- -------------------------------------------------------------------------------
<PAGE>
[THIS PAGE INTENTIONALLY LEFT BLANK]
