|
|
|
|
|
|
|
|
|
|
|
|
|
|
Previous: BEAR STEARNS COMMERCIAL MORTGAGE SECURITIES INC, 8-K, 2000-09-19 |
Next: BOMBARDIER CREDIT RECEIVABLES CORP, S-1/A, 2000-09-19 |
<PAGE>
Exhibit 99.1
--------------------------------------------------------------------------------
COLLATERAL TERM SHEETS
BEAR STEARNS COMMERCIAL MORTGAGE SECURITIES INC. (DEPOSITOR)
Commercial Mortgage Pass-Through Certificates, Series 2000-WF2
--------------------------------------------------------------------------------
Legend
Prospective investors are advised to read carefully, and should rely
solely on, the information contained in the final prospectus supplement to the
prospectus dated July 21, 2000 relating to certain classes of certificates
referred to above (the "Certificates") in making their investment decision.
The information contained in this Exhibit 99.1 should be reviewed only
in conjunction with a careful review of such prospectus supplement and
prospectus. Such information does not include any information relating to the
structure of the Certificates and does not include all relevant information
relating to the underlying Mortgage Loans. Particular attention should be paid
to the risks and special considerations associated with an investment in the
Certificates described in such prospectus supplement and prospectus. The
information contained in this Exhibit 99.1 should not be viewed as projections,
forecasts, predictions or opinions with respect to value.
Any information contained in this Exhibit 99.1 is subject to completion
or amendment. Furthermore, any information contained in this Exhibit 99.1 will
be more fully described in the final prospectus supplement and prospectus, and
such information contained herein will be fully superseded thereby. Prior to
making any investment decision, a prospective investor should receive and
carefully review such prospectus supplement and prospectus.
NOTHING IN THIS EXHIBIT 99.1 SHOULD BE CONSIDERED AN OFFER TO SELL OR A
SOLICITATION OF AN OFFER TO BUY THE CERTIFICATES.
<PAGE>
<TABLE>
<CAPTION>
COUNT LOAN # ORIGINATOR LOAN NAME PROPERTY NAME
------------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C>
1 900140 Wells Fargo MHC Portfolio
900140A MHC- Mid Florida Lakes
900140B MHC- Colonies of Margate
900140C MHC- Willow Lake Estates
900140D MHC- Buccaneer Estates
900140E MHC- De Anza Santa Cruz
900140F MHC- Bay Lake Estates
2 28983A BEAR STEARNS FM GLOBAL HEADQUARTERS FM GLOBAL HEADQUARTERS
3 851623 Wells Fargo U-Haul Storage Portfolio
851623A U-Haul Storage Belt Blvd
851623B U-Haul Storage Cactus & 51st
851623C U-Haul Storage Boone
851623D U-Haul Storage Highland Ave.
851623E U-Haul Storage Marietta Street
851623F U-Haul Storage Decker Park Rd
851623G U-Haul Storage Jamil Road
851623H U-Haul Storage Holland Rd
851623I U-Haul Storage Elm Drive
851623J U-Haul Storage Washington Rd
851623K U-Haul Storage Asher Ave.
851623L U-Haul Storage Myrtle Beach
851623M U-Haul Storage North Boulevard
851623N U-Haul Storage Odenton
851623O U-Haul Storage Sterling
851623P U-Haul Storage Westwood
851623Q U-Haul Storage Marrero
851623R U-Haul Storage Carlsbad
851623S U-Haul Storage Rialto
4 10006891A MORGAN STANLEY TROLLEY SQUARE TROLLEY SQUARE
5 28326A Bear Stearns Jefferson Hill Apartments Jefferson Hill Apartments
6 28750A Bear Stearns Long Beach Marketplace Long Beach Market Place
7 900049A Wells Fargo World Kitchen Warehouse World Kitchen Warehouse
8 900130A Wells Fargo San Francisco Medical Center San Francisco Medical Center
9 26908A Bear Stearns Hilton Garden Cupertino Hilton Garden Cupertino
10 29198A Bear Stearns AMC Cantera 30 AMC Cantera 30
11 900195A Wells Fargo MHC- Date Palm Country Club MHC- Date Palm Country Club
12 29083 Bear Stearns 17 East 13th, 18-20 East 14th, 58-60 West 14th
29083A 17 E. 13th Street & 18-20 E. 14th Street
29083B 58-60 E. 14th St.
13 29106A BEAR STEARNS FESTIVAL AT WOODHOLME FESTIVAL AT WOODHOLME
14 28225A Bear Stearns Kwasha Lipton Building Kwasha Lipton Building
15 29453A Bear Stearns 410 Jessie Street 410 Jessie Street
16 900170A Wells Fargo Shoreline Investments III Shoreline Investments III
17 26188 Bear Stearns 855 Publishers Parkway & 655 ABC Basket Rd
26188A 855 Publishers Parkway
26188B 655 A, B, C Basket Road
18 29476 BEAR STEARNS DE ANZA PLAZA
29476A 10001 N. De Anza Blvd.
29476B 10101 N. De Anza Blvd.
19 900086A WELLS FARGO MARY'S VINEYARD MARY'S VINEYARD
20 900112A Wells Fargo Golden Town Center Golden Town Center
21 900190A Wells Fargo West Valley Corporate Center West Valley Corporate Center
22 27752A Bear Stearns 230 South Broad Street 230 South Broad Street
23 29028 Bear Stearns L&S Portfolio
29028A Drexel View Club Apartments
29028B Lansdowne Station Apartments
29028C Glenmore Place Apartments
29028D Springfield Green Apartments
24 900040A WELLS FARGO WINEPRESS SHOPPING CENTER WINEPRESS SHOPPING CENTER
25 29136A Bear Stearns Solectron Building Solectron Building
26 900044A Wells Fargo IDC Building IDC Building
27 29676A Bear Stearns 161 Nortech Parkway 161 Nortech Parkway
28 851554A Wells Fargo Plaza Del Obispo Plaza Del Obispo
29 28636A Bear Stearns HomeSide Lending Building HomeSide Lending Building
30 29458 Bear Stearns Centennial Portfolio
29458A 4000 Paige Road/State Highway 121
29458B 10967 & 10969 Walnut Hill Lane
29458C 15055-15065 Inwood Road
29458D 8123 Preston Road
31 10006313A MORGAN STANLEY ZOCALLO PLAZA ZOCALLO PLAZA
32 26301A Bear Stearns The Gelman Building The Gelman Building
33 29003A Bear Stearns Hacienda Isbell Apartments Hacienda Isbell Apartments
34 28935A Bear Stearns Carrier World Headquarters Carrier World Headquarters
35 28431A Bear Stearns Miami Gardens Plaza Miami Gardens Square
36 900090A Wells Fargo Golden Van Building Golden Van Building
37 900154A Wells Fargo Barnes Canyon Flex Buildings Barnes Canyon Flex Buildings
38 9905316A Morgan Stanley Green Arbor Apartments Green Arbor Apartments
39 900055A Wells Fargo Natrol Building No. 2 Natrol Building No. 2
40 900073A Wells Fargo Wal-Mart Land Wal-Mart Land
41 26508A Bear Stearns Pencader IV Pencader IV
42 9905051A Morgan Stanley 121 High Street Office Building 121 High Street Office Building
43 28244A Bear Stearns Pier Plaza Pier Plaza
44 851629A Wells Fargo South City Business Center South City Business Center
45 900123A Wells Fargo South Point Village Apartments South Point Village Apartments
46 900009A Wells Fargo Live Oak Drive Live Oak Drive
47 900176A Wells Fargo Pacific Rim Business Centre Pacific Rim Business Centre
48 900082A Wells Fargo LAX Logistics Center LAX Logistics Center
49 900056A Wells Fargo Ponca City Shopping Center Ponca City Shopping Center
50 900158A Wells Fargo El Dorado Hills Business Park El Dorado Hills Business Park
51 28686A Bear Stearns Giant Eagle Shopping Center Giant Eagle Shopping Center
52 28835A Bear Stearns Crestwood Apartments Crestwood Apartments
53 900074A Wells Fargo Currell Centre Currell Centre
54 28387A Bear Stearns 450 Post Street 450 Post Street
55 851537A Wells Fargo Coaster of America Building Coaster of America Building
56 28919A Bear Stearns Staples Costa Mesa Staples Costa Mesa
57 28850A Bear Stearns Space Plus Storage Center Space Plus Storage Center
58 28995A Bear Stearns Capitol Hills Mobile Home Park Capitol Hills Mobile Home Park
59 900084A Wells Fargo Terminal Corporation Warehouse Terminal Corporation Warehouse
60 900106A Wells Fargo Office Depot - Anaheim Office Depot - Anaheim
61 29987A Bear Stearns Logan Crossing Logan Crossing
62 10006546A Morgan Stanley Town Center Office Building Town Center Office Building
63 900057A Wells Fargo Monterey Townhouse Apartments Monterey Townhouse Apartments
64 29720A Bear Stearns Garden Grove Center Garden Grove Center
65 28494A Bear Stearns Kings Supermarket Kings Supermarket
66 29643A Bear Stearns The Vineyard at Palm Springs The Vineyard at Palm Springs
67 28009A Bear Stearns Med Park Mall Med Park Mall
68 10006364A Morgan Stanley Remington Health Center Remington Health Center Office
69 25310A Bear Stearns 981 Worcester Street 981 Worcester Street
70 28002A Bear Stearns Brownsburg Square Brownsburg Square
71 28104A Bear Stearns 100 Jersey Street 100 Jersey Street
72 29570 Bear Stearns Linden Oaks/Parkway Commons
29570A Linden Oaks
29570B Parkway Commons
73 900045A WELLS FARGO JORGENSEN STEEL JORGENSEN STEEL
74 28868A Bear Stearns The Shoppes at Albrecht's The Shoppes at Albrecht's
75 29267A Bear Stearns 360 West Broadway 360 West Broadway
76 900065A Wells Fargo 48th Avenue 48th Avenue
77 900094A Wells Fargo Luminate Building Luminate Building
78 10006389A Morgan Stanley Roseburg Square Roseburg Square
79 900053A Wells Fargo Orange Grove Avenue / Roseville Road Orange Grove Avenue / Roseville Road
80 900147A Wells Fargo Countryview Apartments Countryview Apartments
81 900097A Wells Fargo Social Security Building Social Security Building
82 900118A Wells Fargo Lee Park Center Lee Park Center
83 900153A Wells Fargo The Shops at Hampden Crossing The Shops at Hampden Crossing
84 900120A Wells Fargo Core-Mark Building Core-Mark Building
85 900126A Wells Fargo Fabian Way Fabian Way
86 851628A Wells Fargo Washington Plaza Washington Plaza
87 900039A Wells Fargo Treasure Hills Plaza Treasure Hills Plaza
88 900067A Wells Fargo Otterson Drive Otterson Drive
89 900111A Wells Fargo Willard Road Willard Road
90 29512A Bear Stearns Walgreens Amarillo Walgreens Amarillo
91 28762A Bear Stearns 405 Queen Street 405 Queen Street
92 25481A Bear Stearns 1885 Hylan Boulevard 1885 Hylan Boulevard
93 26777A Bear Stearns CVS Staten Island CVS Staten Island
94 26216A Bear Stearns Park Circle Apartments Park Circle Apartments
95 28353 Bear Stearns Bagby Restaurant Portfolio
28353A Hardee's - 300 Cumberland Street
28353B Hardee's - 1602 Roane Street
28353C Hardee's - 2621 Ellisville Boulevard
28353D Hardee's - 3926 Asheville Highway
28353E Hardee's - 324 W. John C. Sims Parkway
28353F Hardee's - 210 Praley Street NW
96 28550A BEAR STEARNS 1415 BEACON STREET 1415 BEACON STREET
97 29397A Bear Stearns A1 Self Storage A1 Self Storage
98 900062A Wells Fargo Minolta Building Minolta Building
99 900113A Wells Fargo Maple Trails Apartments Maple Trails Apartments
100 900121A Wells Fargo Otis Spunkmeyer Building Otis Spunkmeyer Building
101 29914A Bear Stearns The Meadows The Meadows
102 900116A Wells Fargo Fort Wayne Pools Fort Wayne Pools
103 900042A Wells Fargo Staples-Oroville Staples-Oroville
104 900131A Wells Fargo 8215 Dorsey Run Road 8215 Dorsey Run Road
105 900119A Wells Fargo Liberace Plaza Liberace Plaza
106 900069A Wells Fargo Office Max Office Max
107 900096A Wells Fargo Margay Avenue Margay Avenue
108 900114A Wells Fargo Ninth Street Ninth Street
109 900127A Wells Fargo Eckerd Drug Store Eckerd Drug Store
110 900066A Wells Fargo Alcosta Boulevard Alcosta Boulevard
111 900080A Wells Fargo Raley's Annex Raley's Annex
112 900091A Wells Fargo Ramsey Building Ramsey Building
113 900138A Wells Fargo Village East Apartments Village East Apartments
114 851150A Wells Fargo Bellcrest Shops Bellcrest Shops
115 900048A Wells Fargo River Park Drive River Park Drive
116 900085A Wells Fargo East Maple Avenue East Maple Avenue
117 900122A Wells Fargo Ford Industrial Ford Industrial
118 900132A Wells Fargo Walgreens Walgreens
119 900152A Wells Fargo 5508 S. Nogales Highway 5508 S. Nogales Highway
120 900161A Wells Fargo Alamo Self Storage Alamo Self Storage
121 900107A Wells Fargo Sacramento Road Sacramento Road
122 900060A Wells Fargo Technology Drive Technology Drive
123 900092A Wells Fargo Walnut Estates Apartments Walnut Estates Apartments
124 900144A Wells Fargo Forming Specialties Building Forming Specialties Building
125 28578A Bear Stearns Curtis Park Warehouse Curtis Park Warehouse
126 900070A Wells Fargo Bubb Road Bubb Road
127 900095A Wells Fargo Staples (Red Bluff) Staples (Red Bluff)
128 900093A Wells Fargo Edward Avenue Industrial Edward Avenue Industrial
129 900108A Wells Fargo Motorola Industrial Building Motorola Industrial Building
130 26843 Bear Stearns Prince Haven & Hillside Apartments
26843A Prince Haven Apartments
26843B Hillside Apartments
131 900081A WELLS FARGO WASHINGTON MUTUAL BANK WASHINGTON MUTUAL BANK
132 900148A Wells Fargo A-Atlas - E. 22nd Street A-Atlas - E. 22nd Street
133 900157A Wells Fargo East Pointe Apartments East Pointe Apartments
134 900143A Wells Fargo Highland Park Industrial Highland Park Industrial
135 900117A Wells Fargo Oak Creek Apartments Oak Creek Apartments
136 900087A Wells Fargo Steelhead Way Steelhead Way
137 900100A Wells Fargo Bernoulli Circle Bernoulli Circle
138 900104A Wells Fargo New Park West Office Building New Park West Office Building
139 900136A Wells Fargo 65 Mitchell Boulevard 65 Mitchell Boulevard
140 900159A Wells Fargo Tatum & Greenway Shops Tatum & Greenway Shops
141 900110A Wells Fargo 50 East Great Southwest Parkway 50 East Great Southwest Parkway
142 900103A Wells Fargo Pine Avenue Industrial Pine Avenue Industrial
143 900134A Wells Fargo Juniper Building Juniper Building
144 900150A Wells Fargo A-Atlas -N. Romero Road A-Atlas -N. Romero Road
145 900179A Wells Fargo Barclay Office Building Barclay Office Building
146 900101A Wells Fargo Bermuda Road Industrial Bermuda Road Industrial
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
% OF GROSS INTEREST ADMINISTRATIVE NET
ORIGINAL CUT-OFF POOL PROP MORTGAGE ACCRUAL COST MORTGAGE
COUNT BALANCE BALANCE BALANCE COUNT RATE METHOD RATE RATE
---------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C> <C> <C>
1 94,250,000 93,927,147.24 11.1% 6 7.8200% Actual 360
24,000,000 1
20,500,000 1
19,500,000 1
19,300,000 1
6,160,000 1
4,790,000 1
2 32,676,000 31,802,701.66 3.8% 1 8.7350% 30-360
3 32,100,000 31,726,782.36 3.8% 19 8.5230% Actual 360
2,260,549 1
1,211,723 1
863,662 1
2,359,560 1
2,132,080 1
1,630,286 1
1,466,505 1
1,058,385 1
1,300,402 1
1,516,658 1
1,572,616 1
605,545 1
2,091,574 1
1,853,234 1
2,541,950 1
962,106 1
917,767 1
4,471,372 1
1,284,026 1
4 29,750,000 29,725,099.04 3.5% 1 9.0300% ACTUAL 360
5 25,550,000 25,406,202.90 3.0% 1 7.8800% 30-360
6 21,200,000 21,157,357.29 2.5% 1 8.4300% Actual 360
7 18,240,000 18,205,434.96 2.2% 1 8.6400% Actual 360
8 18,100,000 18,088,622.33 2.1% 1 8.3200% Actual 360
9 18,000,000 17,797,958.08 2.1% 1 8.1900% Actual 360
10 17,850,000 17,770,861.54 2.1% 1 8.2350% Actual 360
11 15,750,000 15,732,126.85 1.9% 1 7.9600% Actual 360
12 15,150,000 15,139,731.03 1.8% 2 7.9500% Actual 360
7,550,000 1
7,600,000 1
13 13,800,000 13,780,483.29 1.6% 1 8.3600% ACTUAL 360
14 13,350,000 13,350,000.00 1.6% 1 8.0800% Actual 360
15 13,000,000 12,978,880.40 1.5% 1 7.9000% Actual 360
16 13,000,000 12,974,896.27 1.5% 1 7.8800% Actual 360
17 12,600,000 12,577,829.49 1.5% 2 8.3500% Actual 360
9,326,000 1
3,274,000 1
18 12,000,000 11,984,977.90 1.4% 2 8.7390% ACTUAL 360
5,500,000 1
6,500,000 1
19 10,300,000 10,241,409.98 1.2% 1 8.8350% ACTUAL 360
20 10,000,000 9,976,205.69 1.2% 1 7.8090% Actual 360
21 9,875,000 9,864,582.69 1.2% 1 7.9800% Actual 360
22 9,500,000 9,457,967.53 1.1% 1 8.4670% Actual 360
23 9,300,000 9,286,308.59 1.1% 4 8.2300% Actual 360
2,640,000 1
2,680,000 1
2,049,000 1
1,931,000 1
24 8,870,000 8,745,549.90 1.0% 1 7.9550% ACTUAL 360
25 8,750,000 8,738,940.59 1.0% 1 8.7100% Actual 360
26 8,720,000 8,699,856.18 1.0% 1 8.5600% Actual 360
27 8,600,000 8,584,094.19 1.0% 1 8.1000% Actual 360
28 8,500,000 8,472,928.90 1.0% 1 8.6850% Actual 360
29 8,000,000 8,000,000.00 0.9% 1 7.7500% Actual 360
30 7,500,000 7,488,394.54 0.9% 4 8.7400% Actual 360
1,440,000 1
1,715,000 1
3,450,000 1
895,000 1
31 7,500,000 7,476,495.17 0.9% 1 8.3200% ACTUAL 360
32 7,000,000 6,918,402.17 0.8% 1 7.6000% Actual 360
33 7,000,000 6,984,954.28 0.8% 1 8.1900% Actual 360
34 6,950,000 6,950,000.00 0.8% 1 7.6300% Actual 360
35 6,800,000 6,778,394.05 0.8% 1 8.2700% Actual 360
36 6,340,000 6,323,743.00 0.7% 1 8.2100% Actual 360
37 6,000,000 5,983,294.73 0.7% 1 7.9000% Actual 360
38 5,590,000 5,536,028.28 0.7% 1 7.3520% Actual 360
39 5,400,000 5,323,562.07 0.6% 1 8.3200% Actual 360
40 5,400,000 5,353,588.75 0.6% 1 7.4300% Actual 360
41 5,360,000 5,352,712.38 0.6% 1 8.4850% Actual 360
42 5,330,000 5,286,687.78 0.6% 1 8.0300% Actual 360
43 5,125,000 5,102,701.42 0.6% 1 8.8800% Actual 360
44 5,000,000 4,928,142.24 0.6% 1 7.7700% Actual 360
45 4,946,000 4,936,734.78 0.6% 1 8.6800% Actual 360
46 4,840,000 4,823,969.80 0.6% 1 8.5550% Actual 360
47 4,800,000 4,794,744.22 0.6% 1 7.7500% Actual 360
48 4,750,000 4,736,282.51 0.6% 1 7.7900% Actual 360
49 4,700,000 4,670,429.39 0.6% 1 8.2400% Actual 360
50 4,600,000 4,588,924.57 0.5% 1 8.5800% Actual 360
51 4,500,000 4,487,157.11 0.5% 1 7.7800% Actual 360
52 4,450,000 4,445,522.78 0.5% 1 8.4000% Actual 360
53 4,450,000 4,437,884.03 0.5% 1 8.8150% Actual 360
54 4,400,000 4,343,178.02 0.5% 1 8.3650% Actual 360
55 4,200,000 4,122,650.37 0.5% 1 7.8600% Actual 360
56 4,125,000 4,118,758.90 0.5% 1 8.1400% Actual 360
57 4,050,000 4,046,296.33 0.5% 1 8.8500% Actual 360
58 4,000,000 3,986,468.21 0.5% 1 7.5650% Actual 360
59 3,925,000 3,893,840.69 0.5% 1 7.9900% Actual 360
60 3,905,000 3,873,910.21 0.5% 1 7.9700% Actual 360
61 3,700,000 3,696,508.19 0.4% 1 8.6250% Actual 360
62 3,640,000 3,635,399.28 0.4% 1 8.7100% Actual 360
63 3,575,000 3,562,055.92 0.4% 1 8.2500% Actual 360
64 3,550,000 3,546,745.63 0.4% 1 8.7250% Actual 360
65 3,500,000 3,495,750.12 0.4% 1 8.8300% Actual 360
66 3,500,000 3,496,478.59 0.4% 1 8.4000% Actual 360
67 3,425,000 3,402,720.68 0.4% 1 8.0750% Actual 360
68 3,425,000 3,425,000.00 0.4% 1 8.4200% Actual 360
69 3,400,000 3,395,101.12 0.4% 1 8.3000% Actual 360
70 3,400,000 3,396,366.41 0.4% 1 7.9000% Actual 360
71 3,350,000 3,301,242.35 0.4% 1 7.5750% Actual 360
72 3,300,000 3,272,488.22 0.4% 2 7.9300% Actual 360
1,842,000 1
1,458,000 1
73 3,300,000 3,287,602.56 0.4% 1 8.1200% ACTUAL 360
74 3,000,000 2,994,282.20 0.4% 1 8.6200% Actual 360
75 3,000,000 2,988,263.07 0.4% 1 7.8500% Actual 360
76 3,000,000 2,986,269.30 0.4% 1 8.0800% Actual 360
77 3,000,000 2,993,769.33 0.4% 1 8.3150% Actual 360
78 2,800,000 2,796,027.73 0.3% 1 8.3500% Actual 360
79 2,600,000 2,585,317.45 0.3% 1 8.7600% Actual 360
80 2,500,000 2,497,090.52 0.3% 1 7.8650% Actual 360
81 2,400,000 2,374,447.35 0.3% 1 8.5500% Actual 360
82 2,400,000 2,395,056.71 0.3% 1 8.3450% Actual 360
83 2,400,000 2,397,727.85 0.3% 1 8.6140% Actual 360
84 2,350,000 2,345,661.20 0.3% 1 8.7300% Actual 360
85 2,300,000 2,291,893.13 0.3% 1 8.3800% Actual 360
86 2,215,000 2,185,045.37 0.3% 1 8.0900% Actual 360
87 2,200,000 2,171,854.33 0.3% 1 9.0400% Actual 360
88 2,200,000 2,189,395.06 0.3% 1 8.8700% Actual 360
89 2,200,000 2,196,721.44 0.3% 1 8.1900% Actual 360
90 2,125,000 2,123,692.67 0.3% 1 8.4250% Actual 360
91 2,100,000 2,095,974.52 0.2% 1 8.6000% Actual 360
92 2,025,000 2,019,897.72 0.2% 1 8.2700% Actual 360
93 2,025,000 1,999,124.81 0.2% 1 8.2600% Actual 360
94 2,000,000 1,985,421.06 0.2% 1 7.8300% Actual 360
95 2,000,000 1,998,306.16 0.2% 6 9.3100% Actual 360
335,042 1
337,864 1
231,511 1
332,638 1
402,294 1
360,651 1
96 2,000,000 1,971,002.46 0.2% 1 7.6150% ACTUAL 360
97 2,000,000 1,996,319.23 0.2% 1 8.1250% Actual 360
98 2,000,000 1,979,358.84 0.2% 1 8.5800% Actual 360
99 2,000,000 1,995,583.13 0.2% 1 8.0900% Actual 360
100 2,000,000 1,995,851.96 0.2% 1 8.3200% Actual 360
101 1,975,000 1,972,873.61 0.2% 1 8.1550% Actual 360
102 1,960,000 1,947,451.41 0.2% 1 8.0100% Actual 360
103 1,955,000 1,945,462.47 0.2% 1 8.3150% Actual 360
104 1,920,000 1,917,216.44 0.2% 1 8.2800% Actual 360
105 1,900,000 1,890,031.14 0.2% 1 9.3800% Actual 360
106 1,725,000 1,692,529.66 0.2% 1 8.4900% Actual 360
107 1,700,000 1,693,850.39 0.2% 1 8.2500% Actual 360
108 1,700,000 1,695,934.85 0.2% 1 7.7900% Actual 360
109 1,650,000 1,646,385.47 0.2% 1 8.1200% Actual 360
110 1,625,000 1,615,064.74 0.2% 1 8.3800% Actual 360
111 1,610,000 1,592,233.79 0.2% 1 8.0200% Actual 360
112 1,600,000 1,595,593.05 0.2% 1 7.9600% Actual 360
113 1,600,000 1,597,579.21 0.2% 1 8.1400% Actual 360
114 1,550,000 1,480,522.53 0.2% 1 8.2300% 30-360
115 1,500,000 1,488,330.99 0.2% 1 8.1100% Actual 360
116 1,500,000 1,491,777.86 0.2% 1 8.2350% Actual 360
117 1,500,000 1,497,689.24 0.2% 1 8.0800% Actual 360
118 1,500,000 1,489,930.30 0.2% 1 7.6700% Actual 360
119 1,500,000 1,491,995.91 0.2% 1 8.4500% Actual 360
120 1,500,000 1,497,562.71 0.2% 1 8.7400% Actual 360
121 1,402,000 1,395,803.44 0.2% 1 8.2500% Actual 360
122 1,370,000 1,360,554.75 0.2% 1 8.7500% Actual 360
123 1,325,000 1,321,226.07 0.2% 1 7.8400% Actual 360
124 1,325,000 1,323,670.64 0.2% 1 8.4100% Actual 360
125 1,300,000 1,296,408.36 0.2% 1 8.7650% Actual 360
126 1,300,000 1,292,246.55 0.2% 1 8.5000% Actual 360
127 1,300,000 1,273,462.96 0.2% 1 8.5600% Actual 360
128 1,200,000 1,196,044.57 0.1% 1 8.7100% Actual 360
129 1,200,000 1,195,787.28 0.1% 1 8.4000% Actual 360
130 1,175,000 1,145,613.55 0.1% 2 8.3400% Actual 360
519,943 1
655,057 1
131 1,100,000 1,065,406.44 0.1% 1 8.6650% ACTUAL 360
132 1,100,000 1,094,413.59 0.1% 1 8.9500% Actual 360
133 1,100,000 1,098,831.76 0.1% 1 8.2050% Actual 360
134 1,075,000 1,072,299.11 0.1% 1 8.3850% Actual 360
135 1,020,000 1,018,525.79 0.1% 1 8.2900% Actual 360
136 1,000,000 994,663.56 0.1% 1 8.3700% Actual 360
137 1,000,000 993,588.66 0.1% 1 8.0000% Actual 360
138 1,000,000 991,936.97 0.1% 1 8.2650% Actual 360
139 1,000,000 998,427.07 0.1% 1 8.0100% Actual 360
140 1,000,000 997,138.20 0.1% 1 8.1100% Actual 360
141 880,000 870,902.17 0.1% 1 8.8500% Actual 360
142 760,000 755,468.16 0.1% 1 8.5100% Actual 360
143 760,000 758,222.16 0.1% 1 8.7100% Actual 360
144 719,000 715,348.52 0.1% 1 8.9500% Actual 360
145 680,000 679,585.51 0.1% 1 8.4700% Actual 360
146 600,000 596,339.22 0.1% 1 8.3500% Actual 360
848,783,000 844,493,534 100.0% 234 8.2465%
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
2ND MOST
INTEREST FIRST RECENT
ORIGINAL REMAINING ORIGINAL ONLY PAYMENT MATURITY ANNUAL IO HISTORICAL
COUNT TERM TERM AMORTIZATION MONTHS DATE DATE PI PAYMENT NOI
----------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C> <C> <C> <C>
1 120 117 360 8/1/00 7/1/10 8,146,575 12,399,622
3,089,705
2,849,312
2,481,362
2,576,873
764,663
637,707
2 109 106 109 8/1/00 8/1/09 4,673,391 5,528,950
3 120 107 300 10/1/99 9/1/09 3,107,707 4,478,182
305,766
165,741
116,843
310,174
299,548
217,651
201,602
154,797
183,668
214,725
217,616
99,829
286,368
257,324
401,271
130,166
126,297
614,391
174,405
4 120 118 360 9/1/00 8/1/10 2,880,212 3,968,758
5 120 112 360 3/1/00 2/1/10 2,224,127 2,400,444
6 120 116 360 7/1/00 6/1/10 1,943,509 2,611,869
7 120 116 360 7/1/00 6/1/10 1,704,763
8 120 119 360 10/1/00 9/1/10 1,642,452 2,225,184
9 120 108 300 11/1/99 10/1/09 1,695,761 3,773,078
10 120 115 300 6/1/00 5/1/10 1,686,714
11 119 117 360 9/1/00 7/1/10 1,381,548 2,025,971
12 120 119 360 10/1/00 9/1/10 1,327,653
13 120 117 360 8/1/00 7/1/10 1,256,927 2,086,936
14 120 113 360 22 4/1/00 3/1/10 1,120,058 89,890
15 120 117 360 8/1/00 7/1/10 1,133,816
16 120 118 300 9/1/00 8/1/10 1,191,659 2,750,081
17 120 118 300 9/1/00 8/1/10 1,202,258 2,242,950
1,606,094
636,856
18 84 81 360 8/1/00 7/1/07 1,131,717 1,529,762
701,091
828,671
19 240 236 240 7/1/00 6/1/20 1,098,979 1,342,316
20 120 116 360 7/1/00 6/1/10 864,592 1,343,992
21 120 119 300 10/1/00 9/1/10 913,033 916,250
22 120 111 360 2/1/00 1/1/10 874,554 1,012,600
23 120 117 360 8/1/00 7/1/10 836,845 891,264
275,069
279,367
230,502
106,326
24 180 175 180 6/1/00 5/1/15 1,014,433 967,834
25 120 117 360 8/1/00 7/1/10 823,038
26 120 115 360 6/1/00 5/1/10 809,045
27 180 178 300 9/1/00 8/1/15 803,363
28 120 113 360 4/1/00 3/1/10 797,704 1,068,267
29 132 128 0 132 7/1/00 6/1/11 628,611 52,384
30 180 179 240 10/1/00 9/1/15 794,766 1,210,859
209,424
283,385
568,141
149,909
31 120 114 360 5/1/00 4/1/10 680,574
32 120 109 300 12/1/99 11/1/09 626,227 1,129,809
33 120 116 360 7/1/00 6/1/10 627,524 1,132,430
34 120 114 0 120 5/1/00 4/1/10 537,650 44,804
35 120 114 360 5/1/00 4/1/10 614,181 1,099,656
36 120 115 360 6/1/00 5/1/10 569,426
37 120 117 300 8/1/00 7/1/10 550,946 1,026,525
38 120 106 360 9/1/99 8/1/09 462,254 522,004
39 240 231 240 2/1/00 1/1/20 554,989
40 240 235 240 6/1/00 5/1/20 519,254 1,439,802
41 120 117 360 8/1/00 7/1/10 493,882 666,156
42 120 106 360 9/1/99 8/1/09 470,654 531,514
43 120 115 288 6/1/00 5/1/10 516,942 718,308
44 120 106 300 9/1/99 8/1/09 453,985 536,672
45 120 116 360 7/1/00 6/1/10 463,958 575,654
46 120 113 360 4/1/00 3/1/10 448,851 797,838
47 120 119 300 10/1/00 9/1/10 435,069 774,937
48 120 115 360 6/1/00 5/1/10 409,932
49 120 113 300 4/1/00 3/1/10 444,309 878,574
50 120 117 300 8/1/00 7/1/10 447,465 588,139
51 120 117 300 8/1/00 7/1/10 408,942 444,415
52 120 118 360 9/1/00 8/1/10 406,821 245,718
53 120 114 360 5/1/00 4/1/10 422,579
54 120 114 204 5/1/00 4/1/10 485,831 1,019,267
55 120 102 300 5/1/99 4/1/09 384,333 690,716
56 180 177 360 8/1/00 7/1/15 368,056
57 120 119 300 10/1/00 9/1/10 402,869 570,237
58 120 118 240 9/1/00 8/1/10 388,595 974,053
59 120 115 240 6/1/00 5/1/10 393,670 335,413
60 120 115 240 6/1/00 5/1/10 391,081
61 120 118 360 9/1/00 8/1/10 345,339 275,451
62 120 117 360 8/1/00 7/1/10 342,384 529,494
63 120 113 360 4/1/00 3/1/10 322,293 534,973
64 120 118 360 9/1/00 8/1/10 334,374 479,379
65 180 177 360 8/1/00 7/1/15 332,817
66 120 118 360 9/1/00 8/1/10 319,972 565,198
67 120 113 300 4/1/00 3/1/10 319,261 677,855
68 120 114 360 12 5/1/00 4/1/10 313,696 24,032 351,381
69 120 117 360 8/1/00 7/1/10 307,952
70 120 119 300 10/1/00 9/1/10 312,203 665,374
71 180 175 180 6/1/00 5/1/15 374,374 501,028
72 180 177 180 8/1/00 7/1/15 376,840 679,883
406,543
273,340
73 120 113 360 4/1/00 3/1/10 293,890
74 120 116 360 7/1/00 6/1/10 279,876 398,724
75 120 116 300 7/1/00 6/1/10 274,286 726,593
76 120 115 300 6/1/00 5/1/10 279,764
77 120 116 360 7/1/00 6/1/10 272,103 699,476
78 120 117 360 8/1/00 7/1/10 254,792 416,755
79 120 113 300 4/1/00 3/1/10 256,721 468,762
80 120 118 360 9/1/00 8/1/10 217,313 455,744
81 180 176 180 7/1/00 6/1/15 284,450
82 120 116 360 7/1/00 6/1/10 218,291 445,772
83 120 118 360 9/1/00 8/1/10 223,778 345,005
84 120 116 360 7/1/00 6/1/10 221,447 330,013
85 120 116 300 7/1/00 6/1/10 220,015 332,221
86 120 106 300 9/1/99 8/1/09 206,736 164,917
87 120 111 240 2/1/00 1/1/10 238,207 376,732
88 120 114 300 5/1/00 4/1/10 219,202 285,404
89 120 117 360 8/1/00 7/1/10 197,222 230,508
90 120 119 360 10/1/00 9/1/10 194,719
91 120 116 360 7/1/00 6/1/10 195,555 209,798
92 120 115 360 6/1/00 5/1/10 182,900 230,000
93 120 112 240 3/1/00 2/1/10 207,204 113,934
94 180 168 360 11/1/99 10/1/14 173,268 345,420
95 120 119 300 10/1/00 9/1/10 206,526 296,281
52,597
49,450
33,884
48,685
58,880
52,785
96 180 175 180 6/1/00 5/1/15 224,054 252,122
97 120 118 300 9/1/00 8/1/10 187,228 318,503
98 120 113 240 4/1/00 3/1/10 209,494
99 120 116 360 7/1/00 6/1/10 177,612 284,394
100 120 116 360 7/1/00 6/1/10 181,486 282,025
101 120 118 360 9/1/00 8/1/10 176,470 71,421
102 120 116 240 7/1/00 6/1/10 196,877
103 120 111 360 2/1/00 1/1/10 177,320 247,454
104 120 117 360 8/1/00 7/1/10 173,578 274,669
105 240 236 240 7/1/00 6/1/20 210,742 97,202
106 180 173 180 4/1/00 3/1/15 203,720 278,192
107 120 116 300 7/1/00 6/1/10 160,844 299,459
108 120 116 360 7/1/00 6/1/10 146,712 302,866
109 120 116 360 7/1/00 6/1/10 146,945
110 120 113 300 4/1/00 3/1/10 155,446 244,092
111 180 175 204 6/1/00 5/1/15 173,774 320,172
112 120 115 360 6/1/00 5/1/10 140,348 186,618
113 120 117 360 8/1/00 7/1/10 142,761 204,062
114 240 215 240 10/1/98 9/1/18 158,251 227,656
115 120 112 300 3/1/00 2/1/10 140,241 287,679
116 120 114 300 5/1/00 4/1/10 141,741
117 120 117 360 8/1/00 7/1/10 133,083 228,595
118 120 116 240 7/1/00 6/1/10 146,884 286,443
119 180 178 180 9/1/00 8/1/15 176,726 234,841
120 120 118 300 9/1/00 8/1/10 147,864 193,282
121 120 115 300 6/1/00 5/1/10 132,649 251,127
122 120 112 300 3/1/00 2/1/10 135,160 45,703
123 120 115 360 6/1/00 5/1/10 114,900 170,237
124 120 118 360 9/1/00 8/1/10 121,245 167,379
125 120 114 360 5/1/00 4/1/10 122,892 148,308
126 120 113 300 4/1/00 3/1/10 125,615 466,461
127 120 115 360 6/1/00 5/1/10 176,283
128 120 116 300 7/1/00 6/1/10 117,998 149,614
129 120 116 300 7/1/00 6/1/10 114,984 232,212
130 180 171 180 2/1/00 1/1/15 137,529 309,958
133,741
176,217
131 120 114 120 5/1/00 4/1/10 164,828
132 180 178 180 9/1/00 8/1/15 133,491 211,832
133 120 118 360 9/1/00 8/1/10 98,750 151,466
134 120 117 300 8/1/00 7/1/10 102,876 133,534
135 120 117 360 8/1/00 7/1/10 92,299 185,581
136 120 114 300 5/1/00 4/1/10 95,578 208,917
137 240 236 240 7/1/00 6/1/20 100,373 203,471
138 180 177 180 8/1/00 7/1/15 116,522 176,125
139 120 117 360 8/1/00 7/1/10 88,135 214,464
140 180 179 180 10/1/00 9/1/15 115,442 281,807
141 180 176 180 7/1/00 6/1/15 106,166
142 240 236 240 7/1/00 6/1/20 79,203 192,245
143 120 117 300 8/1/00 7/1/10 74,732 123,533
144 180 178 180 9/1/00 8/1/15 87,254 136,634
145 120 119 360 10/1/00 9/1/10 62,570
146 240 236 240 7/1/00 6/1/20 61,801 101,786
127 122 314
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
MOST
RECENT
HISTORICAL U/W LOCKBOX SPRINGING APPRAISED CUTOFF MATURITY
COUNT NOI U/W NOI NCF IN PLACE LOCKBOX? DSCR VALUE LTV LTV
--------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C> <C> <C> <C>
1 12,484,597 11,829,116 11,602,442 1.42 62.17% 55.51%
3,055,266 2,983,118 2,921,818 FALSE FALSE 35,800,000 66.81% 59.65%
2,834,033 2,632,150 2,591,200 FALSE FALSE 32,300,000 63.25% 56.47%
2,583,711 2,507,856 2,456,032 FALSE FALSE 33,600,000 57.84% 51.64%
2,596,051 2,351,281 2,302,731 FALSE FALSE 32,675,000 58.86% 52.55%
752,888 767,725 755,075 FALSE FALSE 8,800,000 69.76% 62.28%
662,648 586,986 575,586 FALSE FALSE 7,900,000 60.43% 53.95%
2 8,062,340 8,062,340 TRUE FALSE 1.73 63,520,000 50.07% 0.00%
3 5,067,964 4,522,392 4,383,542 1.41 68.99% 58.39%
339,581 333,279 324,249 TRUE FALSE 3,130,000 71.38% 60.42%
185,984 166,791 160,723 TRUE FALSE 1,590,000 75.32% 63.76%
126,597 122,187 117,732 TRUE FALSE 970,000 88.00% 74.49%
461,121 411,214 400,639 TRUE FALSE 3,760,000 62.02% 52.50%
386,633 345,508 334,505 TRUE FALSE 3,060,000 68.87% 58.29%
219,979 195,097 187,823 TRUE FALSE 1,790,000 90.02% 76.20%
220,082 202,173 194,579 TRUE FALSE 1,820,000 79.64% 67.41%
188,691 168,805 163,495 TRUE FALSE 1,730,000 60.47% 51.18%
212,334 188,710 183,400 TRUE FALSE 1,940,000 66.25% 56.08%
247,614 209,390 201,117 TRUE FALSE 2,150,000 69.72% 59.02%
269,928 248,239 238,158 TRUE FALSE 2,530,000 61.44% 52.00%
68,212 43,220 38,015 TRUE FALSE 630,000 95.00% 80.41%
339,744 338,485 330,773 TRUE FALSE 3,360,000 61.53% 52.08%
230,335 213,056 207,018 TRUE FALSE 2,470,000 74.16% 62.77%
338,823 226,787 220,453 TRUE FALSE 3,520,000 71.37% 60.42%
170,927 147,665 140,709 TRUE FALSE 1,370,000 69.41% 58.75%
133,308 110,500 106,384 TRUE FALSE 1,300,000 69.78% 59.06%
715,752 652,729 641,638 TRUE FALSE 6,900,000 64.05% 54.21%
212,319 198,560 192,135 TRUE FALSE 1,970,000 64.42% 54.53%
4 4,056,976 4,293,799 3,859,179 TRUE FALSE 1.34 46,000,000 64.62% 59.19%
5 3,563,995 3,227,448 3,126,648 FALSE FALSE 1.41 37,000,000 68.67% 60.43%
6 2,680,507 2,583,157 FALSE TRUE 1.33 28,600,000 73.98% 66.95%
7 2,449,223 2,314,795 2,157,250 FALSE FALSE 1.27 27,600,000 65.96% 59.97%
8 2,243,684 2,197,602 2,069,359 FALSE FALSE 1.26 26,000,000 69.57% 62.70%
9 4,329,026 3,842,724 3,467,291 FALSE TRUE 2.04 31,700,000 56.14% 47.02%
10 3,512,965 3,362,227 TRUE FALSE 1.99 35,625,000 49.88% 41.58%
11 2,503,614 2,085,871 2,058,971 FALSE FALSE 1.49 22,650,000 69.46% 62.20%
12 2,020,248 1,988,071 1.50 60.68% 54.22%
1,002,687 989,280 FALSE FALSE 12,750,000 59.18% 52.88%
1,017,561 998,792 FALSE FALSE 12,200,000 62.25% 55.63%
13 1,881,767 1,800,156 FALSE FALSE 1.43 23,000,000 59.92% 54.12%
14 2,170,914 2,011,365 FALSE FALSE 1.80 28,300,000 47.17% 41.54%
15 2,498,192 2,318,808 FALSE FALSE 2.05 28,100,000 46.19% 41.28%
16 2,914,764 2,578,083 2,419,848 FALSE FALSE 2.03 40,900,000 31.72% 26.10%
17 2,103,193 1,923,816 1.60 43.00% 35.85%
1,598,229 1,458,800 FALSE FALSE 22,500,000 41.38% 34.50%
504,965 465,015 FALSE FALSE 6,750,000 48.42% 40.37%
18 1,570,217 1,740,836 1,645,634 1.45 57.48% 54.41%
719,631 797,825 755,330 FALSE FALSE 9,382,500 58.55% 55.42%
850,586 943,011 890,304 FALSE FALSE 11,467,500 56.61% 53.59%
19 1,415,422 1,390,931 1,302,774 FALSE FALSE 1.19 15,000,000 68.28% 3.76%
20 1,278,284 1,262,801 1,229,440 FALSE FALSE 1.42 13,000,000 76.74% 68.47%
21 1,160,176 1,704,999 1,505,602 FALSE FALSE 1.65 23,000,000 42.89% 35.36%
22 1,406,501 1,262,514 FALSE FALSE 1.44 13,000,000 72.75% 66.04%
23 1,199,749 1,170,630 1,084,880 1.30 78.04% 70.27%
354,541 314,552 293,552 FALSE FALSE 2,900,000 90.90% 81.86%
360,081 352,104 330,604 FALSE FALSE 3,400,000 78.71% 70.88%
252,291 263,147 240,647 FALSE FALSE 2,700,000 75.78% 68.24%
232,837 240,827 220,077 FALSE FALSE 2,900,000 66.49% 59.88%
24 1,052,891 1,526,415 1,412,133 FALSE FALSE 1.39 15,700,000 55.70% 1.34%
25 1,180,107 1,079,624 TRUE FALSE 1.31 13,200,000 66.20% 60.26%
26 1,057,689 1,057,689 995,773 FALSE FALSE 1.23 11,600,000 75.00% 68.11%
27 1,489,649 1,372,673 FALSE FALSE 1.71 16,300,000 52.66% 35.32%
28 1,179,361 1,161,126 1,103,024 FALSE FALSE 1.38 12,170,000 69.62% 63.46%
29 1,243,706 1,131,405 FALSE FALSE 1.80 16,000,000 50.00% 50.00%
30 1,087,899 1,066,289 1.34 53.87% 24.84%
208,972 204,248 FALSE FALSE 2,600,000 55.30% 25.50%
249,153 243,970 FALSE FALSE 3,000,000 57.08% 26.32%
499,682 490,981 FALSE FALSE 5,500,000 62.63% 28.88%
130,093 127,090 FALSE FALSE 2,800,000 31.91% 14.72%
31 418,554 1,044,026 986,234 FALSE FALSE 1.45 12,500,000 59.81% 54.06%
32 1,392,978 1,160,731 FALSE FALSE 1.85 16,300,000 42.44% 34.99%
33 1,638,052 1,130,198 946,598 FALSE FALSE 1.51 11,200,000 62.37% 56.14%
34 1,153,005 1,129,365 FALSE FALSE 2.10 14,400,000 48.26% 48.26%
35 1,012,003 902,472 FALSE TRUE 1.47 9,100,000 74.49% 67.25%
36 929,863 887,000 835,801 FALSE TRUE 1.47 10,200,000 62.00% 55.87%
37 1,232,122 1,015,317 968,289 FALSE FALSE 1.76 11,610,000 51.54% 42.48%
38 652,511 726,103 663,103 FALSE FALSE 1.43 8,350,000 66.30% 58.94%
39 804,195 812,048 764,405 FALSE FALSE 1.38 8,650,000 61.54% 2.95%
40 563,500 1,083,301 940,464 TRUE FALSE 1.81 9,870,000 54.24% 2.04%
41 755,052 696,842 FALSE FALSE 1.41 7,600,000 70.43% 63.79%
42 623,263 742,884 679,516 FALSE FALSE 1.44 8,000,000 66.08% 59.65%
43 797,330 733,150 FALSE FALSE 1.42 7,150,000 71.37% 59.23%
44 827,990 824,901 742,942 FALSE FALSE 1.64 8,300,000 59.38% 49.34%
45 606,444 652,242 608,242 FALSE FALSE 1.31 6,500,000 75.95% 69.12%
46 783,848 636,465 573,025 FALSE FALSE 1.28 7,150,000 67.47% 61.33%
47 751,284 720,997 657,279 FALSE FALSE 1.51 8,350,000 57.42% 47.02%
48 741,891 655,518 617,940 FALSE FALSE 1.51 8,100,000 58.47% 52.18%
49 827,693 816,373 736,304 FALSE FALSE 1.66 7,875,000 59.31% 49.54%
50 671,364 656,752 585,692 TRUE FALSE 1.31 7,600,000 60.38% 50.71%
51 795,010 710,905 FALSE FALSE 1.74 12,100,000 37.08% 30.46%
52 558,300 517,050 FALSE FALSE 1.27 6,200,000 71.70% 64.78%
53 597,860 603,035 550,812 FALSE FALSE 1.30 6,100,000 72.75% 66.46%
54 864,617 806,227 768,025 FALSE FALSE 1.58 7,600,000 57.15% 34.72%
55 580,482 567,076 543,302 FALSE FALSE 1.41 7,630,000 54.03% 45.21%
56 521,661 504,222 FALSE FALSE 1.37 6,700,000 61.47% 49.51%
57 617,130 590,102 574,965 FALSE FALSE 1.43 5,700,000 70.99% 59.94%
58 1,022,076 918,488 901,988 FALSE FALSE 2.32 12,000,000 33.22% 23.15%
59 580,787 571,050 513,550 FALSE FALSE 1.30 5,230,000 74.45% 52.92%
60 472,681 463,132 458,932 FALSE FALSE 1.17 5,750,000 67.37% 47.85%
61 387,006 490,896 469,418 FALSE FALSE 1.36 5,100,000 72.48% 65.81%
62 542,531 587,814 509,738 FALSE FALSE 1.49 7,200,000 50.49% 45.96%
63 577,483 576,358 550,078 FALSE FALSE 1.71 6,100,000 58.39% 52.73%
64 511,544 481,097 FALSE FALSE 1.44 5,200,000 68.21% 62.07%
65 442,320 424,981 TRUE FALSE 1.28 5,000,000 69.92% 57.90%
66 231,926 627,536 598,878 FALSE FALSE 1.87 6,600,000 52.98% 47.86%
67 542,637 506,437 FALSE FALSE 1.59 5,400,000 63.01% 52.40%
68 414,339 460,195 425,185 FALSE FALSE 1.36 4,760,000 71.95% 65.98%
69 589,323 551,118 FALSE TRUE 1.73 6,000,000 56.59% 51.04%
70 581,204 521,164 FALSE FALSE 1.67 6,100,000 55.68% 45.79%
71 492,135 516,435 506,435 FALSE FALSE 1.35 6,200,000 53.25% 1.16%
72 645,996 566,346 1.50 41.42% 0.98%
357,881 316,095 FALSE FALSE 4,200,000 43.49% 1.03%
288,114 250,252 FALSE FALSE 3,700,000 39.08% 0.92%
73 471,407 439,921 411,128 TRUE FALSE 1.40 5,000,000 65.75% 59.20%
74 394,697 379,844 FALSE FALSE 1.36 4,050,000 73.93% 67.19%
75 743,684 562,684 556,834 FALSE FALSE 2.03 6,400,000 46.69% 38.46%
76 391,065 390,096 374,796 FALSE FALSE 1.34 4,100,000 72.84% 60.46%
77 486,417 569,047 519,388 FALSE FALSE 1.91 7,050,000 42.46% 38.33%
78 421,495 440,630 403,616 FALSE TRUE 1.58 4,650,000 60.13% 54.30%
79 486,844 470,176 392,643 FALSE FALSE 1.53 4,300,000 60.12% 50.92%
80 454,396 431,593 412,843 FALSE FALSE 1.90 4,800,000 52.02% 46.42%
81 329,891 335,901 324,596 FALSE FALSE 1.14 3,290,000 72.17% 1.96%
82 466,771 430,480 344,238 FALSE FALSE 1.58 4,637,000 51.65% 46.66%
83 348,332 336,811 320,108 FALSE FALSE 1.43 3,550,000 67.54% 61.31%
84 318,840 308,563 288,413 FALSE FALSE 1.30 3,400,000 68.99% 62.85%
85 349,742 332,836 321,605 FALSE FALSE 1.46 7,200,000 31.83% 26.61%
86 296,431 296,167 274,543 FALSE FALSE 1.33 3,075,000 71.06% 59.55%
87 431,670 401,724 338,867 FALSE FALSE 1.42 3,300,000 65.81% 48.69%
88 319,699 316,412 297,611 FALSE FALSE 1.36 3,205,000 68.31% 57.96%
89 232,980 282,731 261,157 FALSE FALSE 1.32 2,950,000 74.47% 67.00%
90 257,613 256,115 FALSE FALSE 1.32 3,100,000 68.51% 61.89%
91 290,843 274,426 FALSE FALSE 1.40 3,300,000 63.51% 57.70%
92 218,638 218,638 TRUE FALSE 1.20 2,575,000 78.44% 70.78%
93 359,972 343,806 FALSE FALSE 1.66 4,100,000 48.76% 35.13%
94 392,150 369,150 FALSE FALSE 2.13 3,700,000 53.66% 42.91%
95 296,281 281,012 281,012 1.36 62.94% 53.79%
52,597 47,076 47,076 FALSE FALSE 470,000 71.23% 60.87%
49,450 47,472 47,472 FALSE FALSE 550,000 61.38% 52.46%
33,884 32,529 32,529 FALSE FALSE 375,000 61.68% 52.72%
48,685 46,738 46,738 FALSE FALSE 540,000 61.55% 52.60%
58,880 56,525 56,525 FALSE FALSE 655,000 61.37% 52.45%
52,785 50,674 50,674 FALSE FALSE 585,000 61.60% 52.64%
96 348,492 321,958 FALSE FALSE 1.44 3,600,000 54.75% 1.21%
97 357,475 355,076 350,663 FALSE FALSE 1.87 3,700,000 53.95% 44.71%
98 283,443 292,338 278,738 FALSE FALSE 1.33 3,450,000 57.37% 41.71%
99 258,001 245,748 234,498 FALSE FALSE 1.32 2,700,000 73.91% 66.38%
100 271,518 258,317 229,173 FALSE FALSE 1.26 2,750,000 72.58% 65.52%
101 286,524 269,112 255,612 FALSE FALSE 1.45 2,975,000 66.32% 59.58%
102 312,076 311,313 284,900 FALSE FALSE 1.45 2,685,000 72.53% 51.49%
103 252,504 234,966 225,347 FALSE TRUE 1.27 3,000,000 64.85% 58.71%
104 267,820 274,500 249,399 FALSE FALSE 1.44 2,600,000 73.74% 66.48%
105 454,188 423,169 388,598 FALSE FALSE 1.84 4,500,000 42.00% 2.68%
106 287,715 268,592 259,192 FALSE FALSE 1.27 2,950,000 57.37% 1.58%
107 325,203 307,712 284,926 FALSE FALSE 1.77 3,390,000 49.97% 41.62%
108 277,151 289,857 272,587 FALSE FALSE 1.86 3,040,000 55.79% 49.75%
109 224,487 213,596 211,960 FALSE FALSE 1.44 2,600,000 63.32% 56.91%
110 246,443 255,690 224,339 FALSE FALSE 1.44 3,060,000 52.78% 44.25%
111 339,378 230,511 203,891 FALSE FALSE 1.17 2,350,000 67.75% 15.41%
112 215,174 214,809 197,788 FALSE FALSE 1.41 2,090,000 76.34% 68.40%
113 204,539 197,602 185,902 FALSE FALSE 1.30 2,000,000 79.88% 71.79%
114 221,521 228,601 204,268 FALSE FALSE 1.29 2,300,000 64.37% 0.00%
115 406,656 348,843 284,920 FALSE FALSE 2.03 4,300,000 34.61% 28.84%
116 203,093 206,262 194,312 FALSE FALSE 1.37 2,300,000 64.86% 54.11%
117 217,525 194,913 182,913 FALSE FALSE 1.37 2,000,000 74.88% 67.20%
118 286,443 274,004 271,919 FALSE FALSE 1.85 3,470,000 42.94% 30.13%
119 245,165 266,223 238,754 FALSE FALSE 1.35 2,250,000 66.31% 1.74%
120 222,294 213,279 203,075 FALSE FALSE 1.37 2,450,000 61.13% 51.51%
121 262,597 233,168 218,907 FALSE FALSE 1.65 2,600,000 53.68% 44.77%
122 202,246 197,830 176,626 FALSE FALSE 1.31 2,150,000 63.28% 53.62%
123 161,971 174,286 161,786 FALSE FALSE 1.41 1,940,000 68.10% 60.85%
124 165,129 163,891 152,487 FALSE FALSE 1.26 2,000,000 66.18% 59.81%
125 141,915 189,357 168,795 FALSE FALSE 1.37 1,940,000 66.83% 60.98%
126 446,153 478,145 438,666 FALSE FALSE 3.49 5,000,000 25.84% 21.74%
127 237,252 234,443 224,824 FALSE TRUE 1.28 2,700,000 47.17% 10.97%
128 243,983 221,533 203,494 FALSE FALSE 1.72 2,475,000 48.33% 40.76%
129 246,711 252,787 235,969 FALSE FALSE 2.05 3,000,000 39.86% 33.34%
130 307,551 255,694 230,694 1.68 38.19% 0.99%
132,353 102,105 89,605 FALSE FALSE 1,300,000 39.00% 1.02%
175,198 153,590 141,090 FALSE FALSE 1,700,000 37.57% 0.98%
131 235,224 232,800 232,800 FALSE FALSE 1.41 3,050,000 34.93% 0.47%
132 226,197 182,040 174,255 FALSE FALSE 1.31 1,925,000 56.85% 1.68%
133 150,331 156,475 138,475 FALSE FALSE 1.40 1,400,000 78.49% 70.60%
134 153,043 155,312 141,156 FALSE FALSE 1.37 1,500,000 71.49% 59.72%
135 147,164 141,341 131,741 FALSE FALSE 1.43 1,360,000 74.89% 67.53%
136 142,718 177,472 157,524 FALSE FALSE 1.65 2,300,000 43.25% 36.21%
137 199,552 200,882 179,540 FALSE FALSE 1.79 2,180,000 45.58% 1.99%
138 228,378 243,992 222,618 FALSE FALSE 1.91 2,590,000 38.30% 0.98%
139 250,609 258,467 231,015 FALSE FALSE 2.62 3,100,000 32.21% 28.86%
140 333,843 284,733 265,673 FALSE FALSE 2.30 3,040,000 32.80% 0.78%
141 145,873 143,325 128,482 FALSE FALSE 1.21 1,250,000 69.67% 2.03%
142 198,263 192,578 177,726 FALSE FALSE 2.24 2,075,000 36.41% 1.83%
143 139,069 128,872 109,681 FALSE FALSE 1.47 1,300,000 58.32% 49.16%
144 142,097 114,120 109,117 FALSE FALSE 1.25 1,200,000 59.61% 1.76%
145 97,386 95,003 88,889 FALSE FALSE 1.42 940,000 72.30% 65.38%
146 105,849 104,396 95,078 FALSE FALSE 1.54 1,200,000 49.69% 2.39%
1.52 60.65% 48.06%
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
EFFECTIVE LOCKOUT CALL FREELY
LOCKOUT END PROTECTION CALLABLE
COUNT PERIOD DATE CALL PROTECTION END DATE PERIOD PROPERTY ADDRESS
------------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C>
1 117 4/30/10 Defeasance 4/30/10 3
201 Forest Drive
6603 Colonoial Drive
161 Tollview Road
2210 North Tamiami Trail, N.E.
2395 Delaware Avenue
1200 East Colonia Lane
2 109 7/31/09 DEFEASANCE 7/31/09 0 333 CENTRAL AVENUE
3 117 6/30/09 Defeasance 6/30/09 3
351 East Belt Blvd
12280 N. 51st Avenue
849 Highway 105 Bypass
1600 Highland Avenue
2828 Marietta Street
125 Decker Park Road
156 Jamil Road
1325 Holland Rd
971 Elm Drive
4540 Washington Road
6224 Asher Avenue
5604 S. Kings Highway
2930 North Blvd
1480 Annapolis Road
45715 Old Ox Road
5919 Financial Plaza
7201 Westbank Expressway
6175 Paseo Del Norte
2775 W. Foothill Blvd
4 117 4/30/10 DEFEASANCE 4/30/10 3 700 EAST AND 600 SOUTH STREETS
5 120 1/31/10 Defeasance 1/31/10 0 7902 MacArthur Boulevard
6 120 5/31/10 Defeasance 5/31/10 0 6451 East Pacific Coast Highway
7 117 3/31/10 Defeasance 3/31/10 3 5800 Industrial Drive
8 117 6/30/10 Defeasance 6/30/10 3 1635 Divisadero Street
9 120 9/30/09 Defeasance 9/30/09 0 10741 N. Wolfe Road
10 120 4/30/10 Defeasance 4/30/10 0 28250 Diehl Road
11 116 4/30/10 Defeasance 4/30/10 3 36 Date Palm Drive
12 120 8/31/10 Defeasance 8/31/10 0
17 E. 13th Street & 18-20 E. 14th Street
58-60 W. 14th St
13 119 5/31/10 DEFEASANCE 5/31/10 1 1809 REISTERSTOWN ROAD
14 0 2/29/00 >1% or Yield Maintenance 2/28/10 0 2100 North Central Road
15 120 6/30/10 Defeasance 6/30/10 0 410 Jessie Street
16 117 5/31/10 Defeasance 5/31/10 3 1200, 1202, 1206, 1210, 1220 & 1230 Charleston Rd
17 120 7/31/10 Defeasance 7/31/10 0
855 Publishers Parkway
655 A, B, C Basket Road
18 84 6/30/07 DEFEASANCE 6/30/07 0
10001 N. De Anza Blvd.
10101 N. De Anza Blvd.
19 237 3/31/20 DEFEASANCE 3/31/20 3 1305-1699 E. NOBLE AVENUE
20 117 3/31/10 Defeasance 3/31/10 3 17211, 17205, 17121, 17171 South Golden Road
21 117 6/30/10 Defeasance 6/30/10 3 1684-1700 Dell Avenue
22 119 11/30/09 Defeasance 11/30/09 1 230 South Broad Street
23 120 6/30/10 Defeasance 6/30/10 0
3206 Township Line Rd.
504 South Lansdowne Avenue
312 East Baltimore Pike
144 South Morton Avenue
24 174 11/30/14 DEFEASANCE 11/30/14 6 3050 WEST SHAW AVENUE
25 120 6/30/10 Defeasance 6/30/10 0 125 Fisher Street
26 117 2/28/10 Defeasance 2/28/10 3 13103 Bay Park Drive
27 180 7/31/15 Defeasance 7/31/15 0 161 Nortech Parkway
28 117 12/31/09 Defeasance 12/31/09 3 31863 & 31878-31882 Del Obispo Street
29 129 2/28/11 Defeasance 2/28/11 3 7255 Baymeadows Way
30 180 8/31/15 Defeasance 8/31/15 0
4000 Paige Road/State Highway 121
10967 & 10969 Walnut Hill Lane
15055-15065 Inwood Road
8123 Preston Road
31 117 12/31/09 DEFEASANCE 12/31/09 3 15505-15507 N. SCOTTSDALE ROAD
32 24 10/31/01 >1% or Yield Maintenance 7/31/09 3 2120 L Street NW
33 120 5/31/10 Defeasance 5/31/10 0 1705 Jenkins Road
34 0 3/31/00 >1% or Yield Maintenance 3/31/10 0 One Carrier Corporation
35 120 3/31/10 Defeasance 3/31/10 0 18201 NW 2nd Avenue
36 114 11/30/09 Defeasance 11/30/09 6 180 Redwood Street
37 117 4/30/10 Defeasance 4/30/10 3 10121 & 51 Barnes Canyon Road
38 117 4/30/09 Defeasance 4/30/09 3 10601 Sabo Road
39 237 10/31/19 Defeasance 10/31/19 3 9453 Owensmouth Avenue & 9454 Jordan Avenue
40 237 2/28/20 Defeasance 2/28/20 3 7325 N Keystone Ave
41 120 6/30/10 Defeasance 6/30/10 0 Pencader Corporate Center
42 117 4/30/09 Defeasance 4/30/09 3 121 High Street
43 120 4/30/10 Defeasance 4/30/10 0 103-131 West Torrance Boulevard
44 117 5/31/09 Defeasance 5/31/09 3 2240 Main Street
45 117 3/31/10 Defeasance 3/31/10 3 6808 IH-35 S.
46 117 12/31/09 Defeasance 12/31/09 3 815 & 821 Live Oak Drive
47 117 6/30/10 Defeasance 6/30/10 3 9543 & 9565 Heinrich Hertz Drive & 2220 Neils Bohr
48 117 2/28/10 Defeasance 2/28/10 3 5220 W. 102nd Street & 5235 W. 104th Street
49 117 12/31/09 Defeasance 12/31/09 3 2101 North 14th Street
50 117 4/30/10 Defeasance 4/30/10 3 1115 & 1117 Windfield Way
51 120 6/30/10 Defeasance 6/30/10 0 6300-7106 Biddulph Road
52 120 7/31/10 Defeasance 7/31/10 0 3241 Hulmeville Road
53 117 1/31/10 Defeasance 1/31/10 3 7600 Currell Boulevard
54 120 3/31/10 Defeasance 3/31/10 0 448-460 Post Street
55 114 10/31/08 Defeasance 10/31/08 6 12909 Sandoval Street
56 180 6/30/15 Defeasance 6/30/15 0 241 E17th Street
57 120 8/31/10 Defeasance 8/31/10 0 2951 S.W. 14th Street Place
58 120 7/31/10 Defeasance 7/31/10 0 6300 West Adams Street
59 117 2/28/10 Defeasance 2/28/10 3 2010 Reservoir Road
60 117 2/28/10 Defeasance 2/28/10 3 1120 S. Anaheim Blvd.
61 120 7/31/10 Defeasance 7/31/10 0 1427 North Main Street
62 117 3/31/10 Defeasance 3/31/10 3 30131 Town Center Drive
63 116 11/30/09 Defeasance 11/30/09 4 825 Casanova Avenue
64 120 7/31/10 Defeasance 7/31/10 0 13004-13112 Harbor Blvd.
65 180 6/30/15 Defeasance 6/30/15 0 2291 Merrick Road
66 120 7/31/10 Defeasance 7/31/10 0 245-285 S. Palm Canyon Drive
67 120 2/28/10 Defeasance 2/28/10 0 1375 & 1395 South Columbia Road
68 117 12/31/09 Defeasance 12/31/09 3 500 East Remington Drive
69 120 6/30/10 Defeasance 6/30/10 0 981 Worcester Street
70 117 5/31/10 Defeasance 5/31/10 3 95-975 N. Green Street
71 180 4/30/15 Defeasance 4/30/15 0 100 Jersey Street
72 180 6/30/15 Defeasance 6/30/15 0
220 Linden Oaks
4400 Dewey Avenue
73 117 12/31/09 DEFEASANCE 12/31/09 3 601 REDNA TERRACE
74 120 5/31/10 Defeasance 5/31/10 0 701 Montgomery Ave
75 120 5/31/10 Defeasance 5/31/10 0 360 West Broadway
76 117 2/28/10 Defeasance 2/28/10 3 30-40 48th Avenue
77 117 3/31/10 Defeasance 3/31/10 3 2750 El Camino Real
78 117 3/31/10 Defeasance 3/31/10 3 801-917 West Roseburg Avenue
79 117 12/31/09 Defeasance 12/31/09 3 3000 Orange Grove Avenue
80 117 5/31/10 Defeasance 5/31/10 3 #1 Doeskin Drive
81 177 3/31/15 Defeasance 3/31/15 3 22600 Crenshaw Boulevard
82 117 3/31/10 Defeasance 3/31/10 3 3141 Hood Street
83 117 5/31/10 Defeasance 5/31/10 3 18121 East Hampden Avenue
84 117 3/31/10 Defeasance 3/31/10 3 3970 Pell Drive
85 117 3/31/10 Defeasance 3/31/10 3 3780 - 3788 Fabian Way
86 117 5/31/09 Defeasance 5/31/09 3 800 East 64th Avenue
87 117 10/31/09 Defeasance 10/31/09 3 1514 South 77 Sunshine Strip
88 117 1/31/10 Defeasance 1/31/10 3 311-A and 311-B Otterson Drive
89 117 4/30/10 Defeasance 4/30/10 3 13913-13933 Willard Road
90 120 8/31/10 Defeasance 8/31/10 0 1600 S. Western Street
91 120 5/31/10 Defeasance 5/31/10 0 405 Queen Street
92 120 4/30/10 Defeasance 4/30/10 0 1885 Hylan Boulevard
93 120 1/31/10 Defeasance 1/31/10 0 1955 Victory Boulavard
94 180 9/30/14 Defeasance 9/30/14 0 3990 Bronx Blvd
95 24 8/31/02 >1% or Yield Maintenance 5/31/10 3
300 Cumberland Street
1602 Roane Street (US 27 & I-40)
2621 Ellisville Boulevard
3926 Asheville Highway
324 W. John C. Sims Parkway
210 Praley Street NW
96 180 4/30/15 DEFEASANCE 4/30/15 0 1415 BEACON STREET
97 120 7/31/10 Defeasance 7/31/10 0 99 Hamilton Avenue
98 117 12/31/09 Defeasance 12/31/09 3 6001 De Soto Avenue
99 117 3/31/10 Defeasance 3/31/10 3 2005 Jefferson Road
100 117 3/31/10 Defeasance 3/31/10 3 167 Overland Drive
101 120 7/31/10 Defeasance 7/31/10 0 615 10th Street Northeast
102 117 3/31/10 Defeasance 3/31/10 3 6930 Gettysburg Pike
103 117 10/31/09 Defeasance 10/31/09 3 2150 Feather River Boulevard
104 117 4/30/10 Defeasance 4/30/10 3 8215 Dorsey Run Road
105 237 3/31/20 Defeasance 3/31/20 3 1775 East Tropicana Avenue
106 177 12/31/14 Defeasance 12/31/14 3 4901 E. Main Street
107 117 3/31/10 Defeasance 3/31/10 3 17050 & 17100 Margay Ave.
108 117 3/31/10 Defeasance 3/31/10 3 2501 Ninth Street
109 117 3/31/10 Defeasance 3/31/10 3 3701 Kecoughtan Road
110 117 12/31/09 Defeasance 12/31/09 3 12919 & 12925 Alcosta Blvd
111 177 2/28/15 Defeasance 2/28/15 3 681 W. Capitol Avenue
112 117 2/28/10 Defeasance 2/28/10 3 6230 McKinley St. NW
113 117 4/30/10 Defeasance 4/30/10 3 610-614 Orion Road
114 59 7/31/03 YM and Declining Fee 3/31/18 6 10600 Bellaire Blvd
115 117 11/30/09 Defeasance 11/30/09 3 1515 River Park Drive
116 117 1/31/10 Defeasance 1/31/10 3 1924 East Maple Avenue
117 117 3/31/10 Defeasance 3/31/10 3 920-960 Ford St.
118 117 3/31/10 Defeasance 3/31/10 3 3431 West Union Hills Drive
119 177 5/31/15 Defeasance 5/31/15 3 5508 S. Nogales Highway
120 117 5/31/10 Defeasance 5/31/10 3 3707 North Buckner Blvd.
121 117 2/28/10 Defeasance 2/28/10 3 8014 Lower Sacramento Road
122 117 11/30/09 Defeasance 11/30/09 3 18440 Technology Drive
123 117 2/28/10 Defeasance 2/28/10 3 3102-3120 14th Avenue NW
124 117 5/31/10 Defeasance 5/31/10 3 1309 W. Walnut Parkway
125 120 3/31/10 Defeasance 3/31/10 0 7311 Old Galveston Road
126 117 12/31/09 Defeasance 12/31/09 3 10131 Bubb Road
127 117 2/28/10 Defeasance 2/28/10 3 580 South Main Street
128 117 3/31/10 Defeasance 3/31/10 3 3310, 3314 & 3320 Edward Ave
129 117 3/31/10 Defeasance 3/31/10 3 12 Upper Ragsdale Drive
130 48 12/31/03 >1% or Yield Maintenance 12/31/14 0
20-58 Prince Haven Road
23 Gould Avenue
131 117 1/31/10 DEFEASANCE 1/31/10 3 1201 MARKET STREET
132 177 5/31/15 Defeasance 5/31/15 3 8125 E. 22nd Street
133 117 5/31/10 Defeasance 5/31/10 3 743 Harshman Road
134 117 4/30/10 Defeasance 4/30/10 3 130-138 North Avenue 61
135 117 4/30/10 Defeasance 4/30/10 3 801-832 Oak Hill Drive
136 117 1/31/10 Defeasance 1/31/10 3 255 North Steelhead Way
137 237 3/31/20 Defeasance 3/31/20 3 201 Bernoulli Circle
138 177 4/30/15 Defeasance 4/30/15 3 39675 Cedar Boulevard
139 117 4/30/10 Defeasance 4/30/10 3 65 Mitchell Boulevard
140 177 6/30/15 Defeasance 6/30/15 3 4737-4757 East Greenway Road
141 177 3/31/15 Defeasance 3/31/15 3 50 East Great Southwest Parkway
142 237 3/31/20 Defeasance 3/31/20 3 375 Pine Avenue
143 117 4/30/10 Defeasance 4/30/10 3 333 S. Juniper Street
144 177 5/31/15 Defeasance 5/31/15 3 3939 N. Romero Road
145 117 6/30/10 Defeasance 6/30/10 3 8145 N. 86th Place
146 237 3/31/20 Defeasance 3/31/20 3 7115 & 7135 Bermuda Road
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
PROPERTY PROPERTY YEAR
COUNT PROPERTY CITY STATE ZIP CODE PROPERTY TYPE PROPERTY SUB TYPE BUILT
---------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C>
1 Mobile Home Park Mobile Home Park
Leesburg FL 34788 Mobile Home Park Mobile Home Park 1968
Margate Fl 33063 Mobile Home Park Mobile Home Park 1974
Elgin IL 60123 Mobile Home Park Mobile Home Park 1961
North Fort Meyers FL 33903 Mobile Home Park Mobile Home Park 1974
Santa Cruz CA 95060 Mobile Home Park Mobile Home Park 1970
Nokomis FL 34275 Mobile Home Park Mobile Home Park 1972
2 JOHNSTON RI 02919 OFFICE SUBURBAN 1973
3 Self-Storage Self-Storage
Richmond VA 23224 Self-Storage Self-Storage 1988
Glendale AZ 85304 Self-Storage Self-Storage 1980
Boone NC 28607 Self-Storage Self-Storage 1985
Chester PA 19013 Self-Storage Self-Storage 1989
Kenner LA 70062 Self-Storage Self-Storage 1990
Columbia SC 29206 Self-Storage Self-Storage 1986
Columbia SC 29210 Self-Storage Self-Storage 1988
Suffolk VA 23434 Self-Storage Self-Storage 1988
Mechanicsville VA 23111 Self-Storage Self-Storage 1989
College Park GA 30349 Self-Storage Self-Storage 1985
Little Rock AR 72205 Self-Storage Self-Storage 1980
Myrtle Beach SC 29575 Self-Storage Self-Storage 1987
Richmond VA 23220 Self-Storage Self-Storage 1946
Odenton MD 21113 Self-Storage Self-Storage 1988
Sterling VA 20166 Self-Storage Self-Storage 1988
Shreveport LA 71129 Self-Storage Self-Storage 1986
Marrero LA 70072 Self-Storage Self-Storage 1985
Carlsbad CA 92009 Self-Storage Self-Storage 1996
Rialto CA 92375 Self-Storage Self-Storage 1988
4 SALT LAKE CITY UT 84102 RETAIL ANCHORED 1908
5 Irving TX 75063 Multifamily Garden 1998
6 Long Beach CA 90803 Retail Anchored 1974
7 Monee IL 60449 Industrial/Warehouse Warehouse/Distribution 2000
8 San Francisco CA 94115 Office Medical 1989
9 Cupertino CA 95014 Hospitality Limited Service 1998
10 Warrenville IL 60555 Theater Theater 1997 - 1998
11 Cathedral City CA 92234 Mobile Home Park Mobile Home Park 1971
12 Multifamily Mid-Rise
New York NY 10003 Multifamily Mid-Rise 1910-1930
New York NY 10003 Multifamily Mid-Rise 1906
13 PIKESVILLE MD 21208 RETAIL ANCHORED 1989
14 Fort Lee NJ 07024 Office Suburban 1982
15 San Francisco CA 94103 Office Urban 1926
16 Mountain View CA 94043 Office Suburban 1981
17 Industrial/Warehouse Flex Industrial
Webster NY 14580 Industrial/Warehouse Flex Industrial 1971
Webster NY 14580 Industrial/Warehouse Flex Industrial 1980, 1993 & 1995
18 OFFICE SUBURBAN
Cupertino CA 95014 Office Suburban 1984
Cupertino CA 95014 Office Suburban 1984
19 VISALIA CA 93292 RETAIL ANCHORED 1990
20 Golden CO 80401 Retail Anchored 1998
21 Campbell CA 95008 Office Suburban 1974
22 Philadelphia PA 19102 Office Urban 1925
23 Multifamily Garden
Drexel Hill PA 19026 Multifamily Garden 1965
Yeadon PA 19050 Multifamily Garden 1976-1977
Clifton Heights PA 19018 Multifamily Garden 1965
Delaware County PA 19070 Multifamily Garden 1967-1981
24 FRESNO CA 93711 RETAIL ANCHORED 1987
25 Westborough MA 01581 Industrial/Warehouse Flex Industrial 1972 & 1989
26 Pasadena TX 77507 Industrial/Warehouse Warehouse/Distribution 1999
27 San Jose CA 95134 Office Suburban 1986
28 San Juan Capistrano CA 92675 Retail Shadow/Weak Anchored 1989
29 Jacksonville FL 32256 Office Suburban 1999
30 Retail Specialty
The Colony TX 75056 Retail Specialty 1997-1999
Dallas TX 75235 Retail Specialty 1997-1999
Addison TX 75001 Retail Specialty 1977
Dallas TX 75225 Retail Specialty 1948
31 SCOTTSDALE AZ 85254 RETAIL UNANCHORED 1999
32 Washington DC 20037 Office Urban 1970
33 Pasadena TX 77506 Multifamily Garden 1970
34 Farmington CT 06032 Office Suburban 1974
35 Miami FL 33169 Retail Anchored 1960
36 San Francisco CA 94102 Office Urban 1908
37 San Diego CA 92121 Industrial/Warehouse Flex Industrial 1986
38 Houston TX 77089 Multifamily Garden 1979
39 Chatsworth CA 91311 Industrial/Warehouse Warehouse/Distribution 1981
40 Indianapolis IN 46240 Retail Big Box 2000
41 New Castle DE 19720 Office Suburban 1988
42 Boston MA 02110 Office Urban 1873
43 Redondo Beach CA 90277 Office Suburban 1980
44 Chula Vista CA 91911 Industrial/Warehouse Light Industrial 1975
45 Austin TX 78745 Multifamily Garden 1984
46 Chesapeake VA 23320 Industrial/Warehouse Warehouse/Distribution 1979
47 San Diego CA 92154 Industrial/Warehouse Warehouse/Distribution 1999
48 Los Angeles CA 90045 Industrial/Warehouse Light Industrial 1959
49 Ponca City OK 74601 Retail Anchored 1972
50 El Dorado Hills CA 95762 Industrial/Warehouse Flex Industrial 1999
51 Cleveland OH 441443347 Retail Anchored 1958
52 Bensalem PA 19020 Multifamily Garden 1968
53 Woodbury MN 55125 Office Suburban 1999
54 San Francisco CA 94120 Mixed Use Mixed Use 1924
55 Santa Fe Springs CA 90670 Industrial/Warehouse Warehouse/Distribution 1998
56 Costa Mesa CA 92627 Retail Shadow/Weak Anchored 1957
57 Boynton Beach FL 33426 Self-Storage Self-Storage 1980-1988
58 Van Buren Township MI 48111 Mobile Home Park Mobile Home Park 1990, 1992, 1994
59 Baltimore MD 21219 Industrial/Warehouse Warehouse/Distribution 1964
60 Anaheim CA 92805 Retail Big Box 1999
61 Logan UT 84341 Retail Shadow/Weak Anchored 1997-2000
62 Laguna Niguel CA 92677 Office Suburban 1979
63 Monterey CA 93940 Multifamily Garden 1969
64 Garden Grove CA 92843 Retail Shadow/Weak Anchored 1983-1984
65 Merrick NY 115664756 Retail Anchored 1995
66 Palm Springs CA 92264 Retail Unanchored 1980
67 Grand Forks ND 58201 Retail Shadow/Weak Anchored 1989
68 Sunnyvale CA 94087 Office Medical 1976
69 Wellesley MA 23669 Office Suburban 1998-1999
70 Brownsburg IN 46112 Retail Anchored 1984
71 Boston MA 02215 Multifamily Mid-Rise 1990
72
Pittsford NY 14625 Office Medical 1992
Pittsford NY 146161224 Retail Unanchored 1965
73 CINCINNATI OH 45215 INDUSTRIAL/WAREHOUSE WAREHOUSE/DISTRIBUTION 1977
74 Narberth PA 19066 Retail Shadow/Weak Anchored 1921
75 New York NY 100132210 Other Parking Garage 1918
76 Long Island City NY 11101 Industrial/Warehouse Warehouse/Distribution 1926
77 Redwood City CA 94061 Industrial/Warehouse Flex Industrial 1965
78 Modesto CA 95350 Retail Anchored 1950
79 North Highlands CA 95660 Industrial/Warehouse Warehouse/Distribution 1971
80 Boerne TX 78006 Multifamily Garden 1993
81 Torrance CA 90505 Office Suburban 1962
82 Dallas TX 75219 Office Urban 1969
83 Aurora CO 80013 Retail Shadow/Weak Anchored 1999
84 Sacramento CA 95838 Industrial/Warehouse Warehouse/Distribution 1970
85 Palo Alto CA 94303 Industrial/Warehouse Flex Industrial 1973
86 Denver CO 80229 Industrial/Warehouse Flex Industrial 1999
87 Harlingen TX 78550 Retail Unanchored 1978
88 Chico CA 95928 Industrial/Warehouse Light Industrial 1997
89 Chantilly VA 20151 Industrial/Warehouse Warehouse/Distribution 1988
90 Amarillo TX 791065925 Retail Anchored 2000
91 Southington CT 06489 Retail Shadow/Weak Anchored 1987
92 Staten Island NY 10304 Ground Leased Land Ground Leased Land Staples built in 1993
93 Staten Island NY 10314 Retail Shadow/Weak Anchored 1961
94 Bronx NY 10466 Multifamily Mid-Rise 1965
95 Retail Specialty
Bogalusa LA 70427 Retail Specialty 1977
Harriman, Roane Cty TN 37748 Retail Specialty 1974
Laurel MS 39440 Retail Specialty 1977
Knoxville TN 37914 Retail Specialty 1974
Niceville FL 32578 Retail Specialty 1976
Valdese NC 28690 Retail Specialty 1974
96 BROOKLINE MA 02446 OFFICE URBAN 1910
97 Stamford CT 069023117 Self-Storage Self-Storage 1960
98 Woodland Hills CA 91367 Industrial/Warehouse Flex Industrial 1971
99 Northfield MN 55057 Multifamily Low-Rise 1999
100 Columbia SC 29172 Industrial/Warehouse Warehouse/Distribution 1979
101 Jamestown ND 58401 Multifamily Garden 1999
102 Ft. Wayne IN 46804 Industrial/Warehouse Warehouse/Distribution 1972
103 Oroville CA 95965 Retail Big Box 1999
104 Jessup MD 20794 Industrial/Warehouse Warehouse/Distribution 1969
105 Las Vegas NV 89119 Retail Unanchored 1977
106 Farmington NM 87402 Retail Big Box 1998
107 Carson CA 90746 Industrial/Warehouse Warehouse/Distribution 1981
108 Berkeley CA 94710 Office Urban 1999
109 Hampton VA 23669 Retail Big Box 1999
110 San Ramon CA 94583 Industrial/Warehouse Flex Industrial 1978
111 West Sacramento CA 95605 Office Suburban 1977
112 Ramsey MN 55303 Industrial/Warehouse Light Industrial 1998
113 Lake Orion MI 48362 Multifamily Garden 1979
114 Houston TX 77072 Retail Unanchored 1983
115 Sacramento CA 95815 Office Suburban 1977
116 El Segundo CA 90245 Industrial/Warehouse Warehouse/Distribution 1955
117 Colorado Springs CO 80915 Industrial/Warehouse Warehouse/Distribution 1973
118 Phoenix AZ 85027 Retail Big Box 1998
119 Tucson AZ 85706 Industrial/Warehouse Warehouse/Distribution 1977
120 Dallas TX 75228 Self-Storage Self-Storage 1997
121 Stockton CA 95210 Retail Unanchored 1999
122 Morgan Hill CA 95037 Industrial/Warehouse Flex Industrial 1999
123 Olympia WA 98502 Multifamily Garden 1988
124 Compton CA 90220 Industrial/Warehouse Warehouse/Distribution 1979
125 Houston TX 77034 Industrial/Warehouse Warehouse/Distribution 1980
126 Cupertino CA 95014 Industrial/Warehouse Flex Industrial 1968
127 Red Bluff CA 96080 Retail Big Box 2000
128 Santa Clara CA 95054 Industrial/Warehouse Light Industrial 1970
129 Monterey CA 93940 Industrial/Warehouse Flex Industrial 1995
130 Multifamily Garden
Plymouth NH 03264 Multifamily Garden 1978
Meredith NH 03253 Multifamily Garden 1980
131 SAN FRANCISCO CA 94103 RETAIL BIG BOX 1950
132 Tucson AZ 85710 Self-Storage Self-Storage 1997
133 Riverside OH 45431 Multifamily Low-Rise 1971
134 Highland Park CA 90042 Industrial/Warehouse Light Industrial 1988
135 Ennis TX 75119 Multifamily Low-Rise 1999
136 Boise ID 83704 Industrial/Warehouse Flex Industrial 1978
137 Oxnard CA 93030 Industrial/Warehouse Light Industrial 1999
138 Newark CA 94560 Office Suburban 1982
139 San Rafael CA 94903 Office Suburban 1996
140 Phoenix AZ 85032 Retail Shadow/Weak Anchored 1990
141 Atlanta GA 30336 Industrial/Warehouse Warehouse/Distribution 1980
142 Goleta CA 93117 Industrial/Warehouse Light Industrial 1962
143 Escondido CA 92025 Office Suburban 1973
144 Tucson AZ 85705 Self-Storage Self-Storage 1996
145 Scottsdale AZ 85258 Office Suburban 1997
146 Las Vegas NV 89119 Industrial/Warehouse Light Industrial 1994
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
NUM CUTOFF CUTOFF ANNUAL ANNUAL
YEAR SQUARE OF BALANCE BALANCE OCCUPANCY RESERVES RESERVES
COUNT RENOVATED FEET UNITS PER SQFT PER UNIT OCCUPANCY DATE PER SQFT PER UNIT
-----------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C> <C> <C> <C>
1
1,226 19,508.80 93.5% 4/20/00 50.00
819 24,944.78 96.1% 4/20/00 50.00
616 31,547.41 97.1% 4/20/00 84.13
971 19,808.33 99.4% 4/20/00 50.00
198 31,004.54 100.0% 4/20/00 63.89
228 20,936.81 99.6% 4/20/00 50.00
2 1997 328,359 96.85 100.0% 4/1/00
3
60,200 593 37.11 3,767.73 85.3% 5/31/00 0.15 15.23
40,455 442 29.60 2,709.58 77.4% 5/31/00 0.15 13.73
29,700 317 28.74 2,692.81 75.1% 5/31/00 0.15 14.05
70,500 583 33.08 4,000.22 93.1% 5/31/00 0.15 18.14
73,350 845 28.73 2,493.84 73.2% 5/31/00 0.15 13.02
48,496 460 33.23 3,502.89 74.1% 5/31/00 0.15 15.81
50,625 485 28.63 2,988.57 82.5% 5/31/00 0.15 15.66
35,400 334 29.55 3,131.97 87.4% 5/31/00 0.15 15.90
35,400 337 36.31 3,813.89 81.4% 5/31/00 0.15 15.76
55,150 583 27.18 2,571.23 86.6% 5/31/00 0.15 14.19
67,206 750 23.13 2,072.44 68.9% 5/31/00 0.15 13.44
34,700 346 17.25 1,729.78 57.8% 5/31/00 0.15 15.04
51,414 643 40.21 3,215.02 83.5% 5/31/00 0.15 11.99
40,255 479 45.50 3,823.98 86.2% 5/31/00 0.15 12.61
42,225 348 59.50 7,219.53 94.2% 5/31/00 0.15 18.20
46,375 412 20.51 2,308.06 86.9% 5/31/00 0.15 16.88
27,438 288 33.06 3,149.64 84.8% 5/31/00 0.15 14.29
73,940 1,006 59.77 4,393.03 95.3% 5/31/00 0.15 11.02
42,835 344 29.63 3,689.24 93.3% 5/31/00 0.15 18.68
4 1986 220,451 134.84 93.8% 8/24/00 0.59
5 504 50,409.13 90.9% 4/15/00
6 1996 156,343 135.33 93.3% 1/1/00 0.15
7 700,200 26.00 100.0% 4/1/00 0.10
8 66,122 273.56 100.0% 4/13/00 0.20
9 165 107,866.41 69.8% 3/31/00 1,989.35
10 130,757 135.91 100.0% 5/1/00
11 538 29,241.87 92.6% 4/20/00 50.00
12
2000 29,446 30 256.23 251,496.08 100.0% 8/10/00 0.29 285.77
1999-2000 27,200 32 279.22 237,339.02 93.8% 8/10/00 0.32 268.75
13 81,027 170.07 100.0% 4/1/00 0.17
14 146,000 91.44 100.0% 2/1/00
15 1999-2000 72,617 178.73 94.0% 5/15/00 0.15
16 1999 123,293 105.24 100.0% 7/1/00 0.00
17
1998 371,835 25.04 100.0% 7/14/00 0.12
92,256 35.43 100.0% 7/14/00 0.10
18
26,610 206.43 100.0% 6/15/00 0.15
47,988 135.28 100.0% 6/15/00 0.15
19 157,283 65.11 96.4% 5/20/00 0.16
20 112,101 88.99 100.0% 5/15/00 0.00
21 1997 71,648 137.68 100.0% 5/20/00 0.49
22 215,070 44.00 92.5% 6/1/00 0.20
23
84 31,382.30 100.0% 5/15/00 230.00
86 31,116.91 94.8% 5/12/00 230.00
90 22,733.15 93.3% 5/12/00 230.00
1999-2000 83 23,230.81 86.7% 5/15/00 230.00
24 1999 120,068 72.84 91.6% 7/1/00 0.20
25 2000 198,000 44.14 100.0% 5/23/00 0.15
26 315,896 27.54 100.0% 4/3/00 0.00
27 2000 72,600 118.24 100.0% 4/15/00 0.20
28 80,425 105.35 100.0% 7/13/00 0.00
29 136,798 58.48 100.0% 3/31/00
30
9,000 159.75 100.0% 7/31/00 0.15
9,163 186.88 100.0% 7/31/00 0.15
1996 12,008 286.86 100.0% 7/1/00 0.15
1973 & 1996 5,938 150.49 100.0% 7/31/00 0.25
31 51,289 145.77 80.9% 6/30/00 0.15
32 1991, 1998 110,710 62.49 100.0% 5/1/00
33 1999-2000 612 11,413.32 94.0% 6/28/00 250.00
34 1990 118,201 58.80 100.0% 3/15/00
35 1987 183,927 36.85 95.5% 8/1/00 0.15
36 1999 37,999 166.42 100.0% 4/20/00 0.20
37 106,880 55.98 100.0% 5/16/00 0.00
38 1998 204,838 252 27.03 21,968.37 95.2% 7/31/00 0.28 226.00
39 132,600 40.15 100.0% 7/31/00 0.00
40 219,750 24.36 100.0% 0.00
41 74,706 71.65 94.0% 3/29/00 0.24
42 1987 44,912 117.71 93.0% 8/1/00 0.20
43 1998 66,380 76.87 97.7% 6/16/00 0.15
44 167,741 29.38 97.7% 7/7/00 0.15
45 176 28,049.63 98.9% 6/19/00 250.00
46 158,600 30.42 100.0% 8/3/00 0.15
47 135,571 35.37 100.0% 6/8/00 0.10
48 1999 76,800 61.67 100.0% 4/30/00 0.15
49 1978 178,831 26.12 98.6% 7/7/00 0.19
50 69,067 66.44 100.0% 5/5/00 0.15
51 2000 203,194 22.08 90.5% 6/5/00
52 1997 165 26,942.56 90.9% 5/24/00 250.00
53 43,674 101.61 98.3% 6/27/00 0.20
54 1997 127,729 34.00 100.0% 5/31/00 0.24
55 120,800 34.13 100.0% 3/27/00 0.10
56 1998/1999 25,500 161.52 100.0% 4/10/00 0.10
57 ongoing 184,158 1,041 21.97 3,886.93 77.3% 8/9/00 0.08 14.54
58 330 12,080.21 99.7% 8/7/00
59 200,000 19.47 100.0% 5/31/00 0.10
60 28,000 138.35 100.0% 4/30/00 0.15
61 58,290 63.42 100.0% 7/1/00 0.14
62 50,049 72.64 98.4% 3/31/00
63 1995 90 39,578.40 98.9% 7/28/00 291.90
64 37,091 95.62 91.4% 4/26/00 0.15
65 2000 20,000 174.79 100.0% 3/31/00 0.15
66 1999 38,131 91.70 84.0% 4/24/00 0.15
67 59,177 57.50 100.0% 6/27/00
68 1999 23,340 146.74 95.7% 3/1/00 0.07
69 27,200 124.82 100.0% 7/1/00 0.20
70 1992 113,793 29.85 100.0% 6/27/00
71 40 82,531.06 100.0% 5/15/00 250.00
72
23,423 77.99 100.0% 6/2/00 0.14
1991 54,282 26.64 100.0% 6/2/00 0.15
73 1995 125,188 26.26 100.0% 7/31/00 0.00
74 1994 15,833 189.12 100.0% 4/4/00 0.15
75 39,000 76.62 100.0% 2/29/00 0.15
76 68,000 43.92 100.0% 4/24/00 0.51
77 1999 24,798 120.73 100.0% 7/11/00 0.20
78 1999 72,577 38.52 96.3% 4/30/00 0.15
79 174,861 14.78 95.8% 7/13/00 0.15
80 75 33,294.54 97.3% 6/15/00 0.00
81 2000 19,295 123.06 100.0% 4/21/00 0.20
82 1999 68,900 34.76 97.5% 5/22/00 0.24
83 20,020 119.77 100.0% 7/31/00 0.00
84 108,450 21.63 100.0% 8/3/00 0.00
85 30,174 75.96 100.0% 5/23/00 0.00
86 40,800 53.56 100.0% 6/21/00 0.00
87 1998 96,985 22.39 97.9% 6/1/00 0.15
88 90,000 24.33 100.0% 6/12/00 0.00
89 49,200 44.65 100.0% 5/18/00 0.15
90 14,976 141.81 100.0% 7/1/00 0.10
91 2000 29,489 71.08 81.0% 4/26/00 0.15
92 55,465 36.42 100.0% 3/1/00
93 several times since 1981 14,088 141.90 100.0% 7/1/00 0.15
94 92 21,580.66 100.0% 5/17/00
95
1985, 1991, 1992, 1999-00 3,666 91.31 100.0% 7/1/00
1985, 1991, 1992, 1999-00 3,500 96.45 100.0% 7/1/00
1985, 1992, 1995, 1999-00 3,548 65.20 100.0% 7/1/00
1985, 1992 and 1999/2000 3,574 92.99 100.0% 7/1/00
1985, 1991-92, 1999-00 3,869 103.89 100.0% 7/1/00
1985, 1991, 1999-00 2,740 131.51 100.0% 7/1/00
96 1984 24,628 80.03 94.3% 3/31/00 0.15
97 1997 29,419 67.86 92.5% 5/25/00 0.15
98 1999 14,500 136.51 100.0% 4/1/00 0.20
99 45 44,346.29 95.6% 4/11/00 250.00
100 1995 109,625 18.21 100.0% 5/30/00 0.00
101 54 36,534.70 100.0% 6/21/00
102 161,126 12.09 100.0% 5/9/00 0.10
103 24,048 80.90 100.0% 12/14/99 0.00
104 1986 88,339 21.70 100.0% 6/21/00 0.18
105 50,237 37.62 100.0% 5/17/00 0.00
106 23,500 72.02 100.0% 2/23/00 0.00
107 72,853 23.25 100.0% 5/8/00 0.00
108 16,348 103.74 100.0% 6/30/00 0.00
109 10,908 150.93 100.0% 4/28/00 0.00
110 35,813 45.10 100.0% 5/20/00 0.00
111 1991 21,290 74.79 100.0% 7/31/00 0.00
112 50,194 31.79 100.0% 2/14/00 0.00
113 39 40,963.57 100.0% 3/1/00 300.00
114 37,435 39.55 81.6% 6/1/00 0.00
115 32,122 46.33 100.0% 5/19/00 0.00
116 1999 28,131 53.03 100.0% 7/17/00 0.14
117 45,000 33.28 100.0% 6/2/00 0.00
118 13,905 107.15 100.0% 4/4/00 0.00
119 105,647 14.12 100.0% 6/7/00 0.10
120 63,775 597 23.48 2,508.48 85.0% 5/31/00 0.16 16.92
121 17,075 81.75 93.5% 5/23/00 0.15
122 18,000 75.59 100.0% 8/1/00 0.00
123 50 26,424.52 100.0% 6/12/00 250.00
124 40,041 33.06 100.0% 4/19/00 0.10
125 1999 56,078 23.12 95.0% 4/24/00 0.15
126 18,000 71.79 100.0% 4/30/00 0.00
127 24,049 52.95 100.0% 2/19/00 0.00
128 25,770 46.41 100.0% 2/16/00 0.00
129 17,592 67.97 100.0% 5/1/00 0.00
130
50 10,138.79 98.0% 6/30/00 250.00
50 12,773.48 100.0% 6/30/00 250.00
131 1964 13,794 77.24 100.0% 3/14/00 0.00
132 51,895 442 21.09 2,476.05 99.5% 5/17/00 0.15 17.61
133 60 18,313.86 93.4% 8/3/00 300.00
134 24,407 43.93 96.1% 6/13/00 0.18
135 32 31,828.93 100.0% 8/2/00 300.00
136 60,340 16.48 100.0% 3/22/00 0.00
137 35,914 27.67 100.0% 8/1/00 0.00
138 22,738 43.62 99.5% 7/17/00 0.00
139 15,723 63.50 100.0% 3/30/00 0.00
140 17,600 56.66 100.0% 8/1/00 0.23
141 59,624 14.61 100.0% 4/14/00 0.15
142 1997 25,200 29.98 100.0% 5/9/00 0.00
143 1991 13,966 54.29 94.2% 6/1/00 0.00
144 33,348 303 21.45 2,360.89 99.2% 6/27/00 0.15 16.71
145 5,067 134.12 100.0% 8/23/00 0.00
146 16,754 35.59 100.0% 7/31/00 0.00
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
SECOND SECOND SECOND
LARGEST LARGEST LARGEST LARGEST LARGEST
TENANT TENANT TENANT TENANT TENANT
COUNT LARGEST TENANT SQ FT EXPIRATION NAME SQ FT EXPIRATION
------------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C>
1
2 FM GLOBAL 328,359 7/31/09
3
4 CINIPLEX ODEON 16,686 1/31/09 RESTORATION HARDWARE 14,000 1/31/11
5
6 United Artist's Theatre 20,032 12/31/01 Claim Jumper 11,630 4/30/15
7 World Kitchen Inc. 700,200 2/28/15
8 Kaiser Foundation Hospitals, Inc. 32,474 12/31/02 HealthSouth Surgery Center 13,218 4/30/09
9
10 AMC 130,757 3/31/13
11
12
Wendy's 3,200 2/15/20 14th Street Foods (Taco Bell) 2,000 9/1/14
Vinocur's 4,000 7/1/20
13 SUTTON PLACE GOURMET 14,207 9/30/06 PIER ONE IMPORTS 8,683 4/30/04
14 PricewaterhouseCoopers 146,000 1/24/12
15 Venture Factory, Inc. 16,162 10/31/05 MyPrime Time 13,918 1/31/05
16 Acuson 123,293 5/31/10
17
Boulter Carting Co. 245,543 4/30/15 Xerox 126,292 9/30/08
Fritz Companies 50,000 2/28/05 Ryder Dedicated 42,256 8/31/04
18
Exemplary Software 10,145 12/31/04 General Bank 6,638 10/31/04
Trend Micro 24,796 6/30/03 Communities.com 23,192 2/28/04
19 SAVE MART 44,865 7/31/15 LONGS DRUGS 31,472 9/30/15
20 King Soopers 69,693 1/19/19 Paper Warehouse 9,798 2/28/10
21 Portera Systems 24,479 6/9/01 Peelle 12,259 8/31/04
22 Orth Rogers 14,958 8/31/01 Piazza Square Trio 14,105 12/31/04
23
24 STEIN MART 36,000 2/28/15 FASHION Q 12,000 12/31/09
25 Solectron 198,000 3/31/05
26 Industrial Distribution Corp. 315,896 12/31/19
27 Chameleon Systems, Inc. 39,300 5/14/06 TekEdge 33,300 4/15/05
28 Marshall's 25,480 1/31/05 Wherehouse Records 7,000 1/31/01
29 HomeSide Lending 136,798 12/31/08
30
Centennial Liquor Stores 5,500 7/31/20 Quik Shop Convenience Store 3,500 7/31/20
Centennial Liquor Stores 5,000 7/31/20 Quik Shop Convenience Store 4,163 7/31/20
Centennial Liquor Stores 8,408 7/31/20 Quik Shop Convenience Store 3,600 7/31/20
Centennial Liquor Stores 5,938 7/31/20
31 LEGACY LIGHTING 5,705 3/31/05 A TOUCH OF HISTORY 5,026 4/1/04
32 Hobs, Strauss, Dean & Walk 13,881 4/30/09 Universal Service Admin 13,381 12/31/03
33
34 United Technologies Corporation 118,201 2/28/15
35 B.J.'s Wholesale Club 112,896 4/1/07 Happy Floors 45,000 8/1/04
36 DataWay, Inc 10,655 1/31/05 Uproar 8,856 2/28/05
37 Autosplice, Inc. 58,000 12/31/06 Applied Data Technology, Inc. 48,880 9/14/01
38
39 Natrol, Inc. 81,291 12/31/19 Walking Company 51,309 3/31/04
40 Wal-Mart Real Estate Business 219,750 1/1/25
41 Coventry Health Care 41,771 8/31/04 Octel America, Inc. 13,306 12/31/01
42 Wells Fargo 6,020 5/14/05 Excaliber 5,802 3/15/03
43 Litton Consulting 16,105 8/31/03 County of LA 11,559 8/31/02
44 Job Options, Inc. 11,816 9/30/07 Aker Leather 8,930 7/31/00
45
46 Marconi Systems 81,800 10/31/04 Cox Communications 76,800 10/31/07
47 Rohm Electronics USA 46,299 6/30/05 Konka USA 22,416 3/14/05
48 Mid-America Overseas, Inc. 48,000 3/31/05 Lynden Air Freight, Inc. 28,800 12/31/04
49 Albertsons 49,158 2/28/13 JC Penney 38,720 2/28/04
50 Hayes Medical 28,500 11/5/08 Powerwave Technologies, Inc. 20,558 1/31/05
51 Giant Eagle 80,021 4/1/21 Kronheims Furniture 25,778 1/7/02
52
53 Executive Suites of Woodbury 11,531 9/30/09 LGI Entertainment, Inc. 5,183 12/31/04
54 Kensington Park Hotel 49,198 8/31/13 Elks Club Lodge 45,476 3/31/13
55 COA, Inc. 120,800 3/31/14
56 Staples, Inc. 25,500 2/28/15
57
58
59 Terminal Corporation 200,000 5/31/05
60 Office Depot 28,000 3/31/15
61 Staples 24,500 1/20/12 Michaels 23,715 2/28/09
62 Helen Condas 2,240 2/28/01 Roger Carlton & Associates 2,121 6/30/02
63
64 Family Christian Books 5,851 10/15/08 Sizes Unlimited 5,075 1/30/03
65 Kings Supermarket 20,000 9/1/19
66 St. James 6,629 12/31/13 LG's Prime Steakhouse 6,559 11/30/12
67 Scheels All Sports 37,849 9/1/14 Dagwoods On and Offsale 3,216 1/1/06
68 Dr. Ang 2,467 2/28/05 Larry Hooper 2,390 8/31/09
69 Renaissance Insurance 27,200 4/30/09
70 Big K 82,924 11/30/07 Ace Hardware (Krogers) 10,069 7/31/01
71
72
Panorama Pediatric 8,140 4/30/02 Greater Rochester 5,354 6/30/02
Bingo World 17,000 9/30/04 Amos Karate 6,168
73 EARLE M. JORGENSEN COMPANY 125,188 12/14/23
74 Philadelphia Lobster Co. 2,602 11/30/00 Charles Kremp Florist 2,000 10/31/04
75
76 Hugh O'Kane Electric Co. LLC 68,000 4/30/10
77 Luminate 15,987 8/31/04 Echo Online 8,811 9/30/01
78 O'Briens' Market 28,000 8/31/09 Valley Hill Dental 5,040 8/31/03
79 Glit Disco 20,584 4/30/01 Buttes Pipe and Supply 20,000 8/31/02
80
81 United States of America 19,295 3/12/15
82 Lockwood, Andrews & Newman 18,583 1/1/01 ECOM 15,005 9/1/01
83 Hampden Liquors 4,940 10/31/09 American Greetings 4,420 12/3/05
84 Core-Mark Distributors, Inc. 108,450 1/31/08
85 Southwall Technology 16,160 7/31/02 Maxpeed Corporation 14,014 6/30/02
86 Western Building Services 28,800 4/30/06 Vortex Doors 4,800 7/31/05
87 SOL Communications 20,000 2/28/04 Valley Design 13,314 11/30/01
88 Alternative Materials Technology 45,000 12/31/07 Cascade Orthopedic Supply 9,000 3/31/02
89 Big Jim's House of Printing 18,400 4/30/05 United Healthcare Services 17,600 4/30/03
90 Walgreen's 15,120 5/13/60
91 Kinko's 6,580 5/31/09 Music Shop 4,510 12/1/05
92 Staples (Ground Lease) 55,465 1/31/13
93 CVS 14,088 6/30/09
94
95
Hardee's 3,666 3/14/12
Hardee's 3,500 3/14/12
Hardee's 3,548 3/14/12
Hardee's 3,574 3/14/12
Hardee's 3,869 3/14/12
Hardee's 2,740 3/14/12
96 BOSTON INSTITUTE FOR PSYCHOTHERAPY 5,264 11/14/09 GLS, INC. 3,554 10/31/09
97
98 Minolta Business Systems, Inc. 14,500 9/30/06
99
100 Otis Spunkmeyer 109,625 8/31/09
101
102 Fort Wayne Pools, Inc. 161,126 5/31/15
103 Staples The Office Superstore, Inc. 24,048 7/31/14
104 Sterling Moving & Storage 51,390 7/31/10 Resource Recycling 18,929 8/31/02
105 Liberace Foundation 28,560 4/30/20 Charles & Helen Harris 6,600 10/1/02
106 Office Max 23,500 10/31/13
107 Manhattan Transportation Co. 38,160 1/31/04 Easterday Janitorial Supply Co. 34,693 3/31/10
108 Economic & Planning Systems 8,831 6/11/10 The Pacific Firm 3,966 12/27/04
109 Eckerd Corporation 10,908 1/24/20
110 Prestige Printing (Bruce Fornoff Soreson) 4,884 3/14/04 Calcon Systems 3,853 1/14/02
111 Raley's 22,000 7/31/14
112 QED Manufacturing 13,032 10/31/01 Plateworks, Inc. 12,000 3/31/05
113
114 Lucky Dragon III 7,560 8/1/05 Amer Choice Children 3,566 5/1/05
115 Commerce Security Bank 23,258 3/31/04 CA Department of Transportation 8,864 12/31/02
116 New Group, LLC 16,760 12/31/09 Transportation Management Inc. 13,500 2/28/05
117 System Technology Associates 13,700 1/31/05 Libby-Owens-Ford Company 13,300 9/20/01
118 Walgreen Arizona Drug Co. 13,905 10/31/18
119 Westmed, Inc. 53,639 8/31/04 R&S Chackel Enterprises 43,008 12/31/06
120
121 PAQ, Inc. - Food 4 Less Office 5,966 10/31/14 Royal Beauty 1,920 12/31/04
122 Digital View, Inc. 12,000 4/30/04 Intercon Tool 3,000 4/15/01
123
124 Forming Specialties Inc. 40,041 12/31/03
125 Cates Control Systems 18,298 8/31/09 Prism Resources 12,850 9/30/03
126 Silicon Image 18,000 12/14/02
127 Staples The Office Superstore, Inc. 24,049 2/28/15
128 Bettcher Process Services 12,770 11/30/03 Top Gun Industrial Finishing, Inc. 8,000 12/31/05
129 Motorola, Inc. 17,592 6/30/06
130
131 WASHINGTON MUTUAL BANK 13,794 12/31/09
132
133
134 Kenco Graphics 5,003 12/31/00 Bachtuyet Trinh 1,982 3/31/02
135
136 SCP Global Technologies 60,340 12/31/04
137 SPW, Inc. 6,153 9/30/02 Louis Neukirch GMBH 6,153 1/31/03
138 Clickservice.com 2,636 1/31/01 BARTA 1,996 2/28/02
139 Totally Games 7,954 10/14/00 Streamline Solutions 3,765 10/14/04
140 Video Update 5,800 11/21/00 Fitness For Life 2,400 10/31/03
141 IEM Atlanta 59,624 5/31/15
142 Artisan (John Avila) 1,800 M-T-M JAE Auto Parts 1,800 M-T-M
143 Springer & Anderson 1,800 6/30/00 Biffar 1,087 7/31/01
144
145 Barclay 5,067 7/31/20
146 Coin Controls, Inc. 8,432 9/30/01 RKS Transport, Inc. 8,322 2/28/03
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
CROSS CROSSED RELEASE TAX INSURANCE
COUNT COLLATERALIZED WITH FLAG PROVISIONS RELEASE PROVISION TERMS ESCROW ESCROW
------------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C>
1 TRUE Multiple Properties TRUE TRUE TRUE
TRUE Multiple Properties TRUE 30% max over life - subject to DSCR & LTV TRUE TRUE
TRUE Multiple Properties TRUE 30% max over life - subject to DSCR & LTV TRUE TRUE
TRUE Multiple Properties TRUE 30% max over life - subject to DSCR & LTV TRUE TRUE
TRUE Multiple Properties TRUE 30% max over life - subject to DSCR & LTV TRUE TRUE
TRUE Multiple Properties TRUE 30% max over life - subject to DSCR & LTV TRUE TRUE
TRUE Multiple Properties TRUE 30% max over life - subject to DSCR & LTV TRUE TRUE
2 FALSE FALSE FALSE FALSE
3 TRUE Multiple Properties FALSE TRUE FALSE
TRUE Multiple Properties FALSE N/A TRUE FALSE
TRUE Multiple Properties FALSE N/A TRUE FALSE
TRUE Multiple Properties FALSE N/A TRUE FALSE
TRUE Multiple Properties FALSE N/A TRUE FALSE
TRUE Multiple Properties FALSE N/A TRUE FALSE
TRUE Multiple Properties FALSE N/A TRUE FALSE
TRUE Multiple Properties FALSE N/A TRUE FALSE
TRUE Multiple Properties FALSE N/A TRUE FALSE
TRUE Multiple Properties FALSE N/A TRUE FALSE
TRUE Multiple Properties FALSE N/A TRUE FALSE
TRUE Multiple Properties FALSE N/A TRUE FALSE
TRUE Multiple Properties FALSE N/A TRUE FALSE
TRUE Multiple Properties FALSE N/A TRUE FALSE
TRUE Multiple Properties FALSE N/A TRUE FALSE
TRUE Multiple Properties FALSE N/A TRUE FALSE
TRUE Multiple Properties FALSE N/A TRUE FALSE
TRUE Multiple Properties FALSE N/A TRUE FALSE
TRUE Multiple Properties FALSE N/A TRUE FALSE
TRUE Multiple Properties FALSE N/A TRUE FALSE
4 FALSE FALSE TRUE FALSE
5 FALSE FALSE TRUE TRUE
6 FALSE FALSE TRUE FALSE
7 FALSE FALSE N/A FALSE FALSE
8 FALSE FALSE N/A TRUE TRUE
9 FALSE FALSE TRUE TRUE
10 FALSE FALSE FALSE FALSE
11 FALSE FALSE N/A TRUE TRUE
12 TRUE Multiple Properties TRUE TRUE TRUE
TRUE Multiple Properties TRUE 125% Defeasance; 1.45x DSCR; 70% LTV TRUE TRUE
TRUE Multiple Properties TRUE 125% Defeasance; 1.45x DSCR; 70% LTV TRUE TRUE
13 FALSE FALSE TRUE FALSE
14 FALSE FALSE FALSE FALSE
15 FALSE FALSE TRUE TRUE
16 FALSE FALSE N/A FALSE FALSE
17 TRUE Multiple Properties FALSE TRUE FALSE
TRUE Multiple Properties FALSE TRUE FALSE
TRUE Multiple Properties FALSE TRUE FALSE
18 TRUE MULTIPLE PROPERTIES TRUE TRUE TRUE
TRUE Multiple Properties TRUE 125% Defeasance; 1.45x DSCR; 70% LTV TRUE TRUE
TRUE Multiple Properties TRUE 125% Defeasance; 1.45x DSCR; 70% LTV TRUE TRUE
19 FALSE FALSE N/A TRUE TRUE
20 FALSE FALSE N/A TRUE TRUE
21 FALSE FALSE N/A TRUE TRUE
22 FALSE FALSE TRUE FALSE
23 TRUE Multiple Properties TRUE TRUE TRUE
TRUE Multiple Properties TRUE 125% Defeasance; 1.30x DSCR; 80%LTV TRUE TRUE
TRUE Multiple Properties TRUE 125% Defeasnace; 1.30x DSCR; 80%LTV TRUE TRUE
TRUE Multiple Properties TRUE 125% Defeasance; 1.30x DSCR; 80%LTV TRUE TRUE
TRUE Multiple Properties TRUE 125% Defeasance; 1.30x DSCR; 80%LTV TRUE TRUE
24 FALSE FALSE N/A TRUE FALSE
25 FALSE FALSE TRUE FALSE
26 FALSE FALSE N/A TRUE TRUE
27 FALSE FALSE TRUE TRUE
28 FALSE FALSE N/A FALSE FALSE
29 FALSE FALSE TRUE TRUE
30 TRUE Multiple Properties TRUE TRUE TRUE
TRUE Multiple Properties TRUE 125% Defeasance; 1.32x DSCR; 72% LTV TRUE TRUE
TRUE Multiple Properties TRUE 125% Defeasance; 1.32x DSCR; 72% LTV TRUE TRUE
TRUE Multiple Properties TRUE 125% Defeasance; 1.32x DSCR; 72% LTV TRUE TRUE
TRUE Multiple Properties TRUE 125% Defeasance; 1.32x DSCR; 72% LTV TRUE TRUE
31 FALSE FALSE TRUE TRUE
32 FALSE FALSE FALSE FALSE
33 FALSE FALSE TRUE TRUE
34 FALSE FALSE FALSE FALSE
35 FALSE FALSE TRUE TRUE
36 FALSE FALSE N/A TRUE TRUE
37 FALSE FALSE N/A TRUE TRUE
38 FALSE FALSE TRUE TRUE
39 FALSE FALSE N/A FALSE FALSE
40 FALSE FALSE N/A FALSE FALSE
41 FALSE FALSE TRUE TRUE
42 FALSE FALSE TRUE TRUE
43 FALSE FALSE TRUE FALSE
44 FALSE FALSE N/A TRUE TRUE
45 FALSE TRUE Outparcel-no u/w value TRUE TRUE
46 FALSE FALSE N/A TRUE FALSE
47 FALSE FALSE N/A TRUE TRUE
48 FALSE FALSE N/A TRUE FALSE
49 FALSE FALSE N/A TRUE TRUE
50 FALSE FALSE N/A TRUE TRUE
51 FALSE FALSE TRUE FALSE
52 FALSE FALSE TRUE TRUE
53 FALSE FALSE N/A TRUE TRUE
54 FALSE FALSE TRUE TRUE
55 FALSE FALSE N/A TRUE FALSE
56 FALSE FALSE FALSE FALSE
57 FALSE FALSE TRUE TRUE
58 FALSE FALSE TRUE FALSE
59 FALSE FALSE N/A TRUE TRUE
60 FALSE FALSE N/A TRUE TRUE
61 FALSE FALSE TRUE TRUE
62 FALSE FALSE TRUE TRUE
63 FALSE FALSE N/A TRUE TRUE
64 FALSE FALSE TRUE TRUE
65 FALSE FALSE TRUE FALSE
66 FALSE FALSE TRUE TRUE
67 FALSE FALSE TRUE TRUE
68 FALSE FALSE TRUE TRUE
69 FALSE FALSE TRUE TRUE
70 FALSE FALSE FALSE FALSE
71 FALSE FALSE TRUE FALSE
72 TRUE Multiple Properties TRUE TRUE TRUE
TRUE Multiple Properties TRUE 125% Defeasance; 1.46x DSCR; 55% LTV TRUE TRUE
TRUE Multiple Properties TRUE 125% Defeasance; 1.46x DSCR; 55% LTV TRUE TRUE
73 FALSE FALSE N/A FALSE FALSE
74 FALSE FALSE TRUE FALSE
75 FALSE FALSE TRUE TRUE
76 FALSE FALSE N/A TRUE TRUE
77 FALSE FALSE N/A TRUE FALSE
78 FALSE FALSE TRUE TRUE
79 FALSE FALSE N/A TRUE TRUE
80 FALSE FALSE N/A TRUE TRUE
81 FALSE FALSE N/A TRUE TRUE
82 FALSE FALSE N/A FALSE TRUE
83 FALSE TRUE Outparcel-no u/w val;subject to rent & LTV constr. TRUE TRUE
84 FALSE FALSE N/A FALSE FALSE
85 FALSE FALSE N/A TRUE TRUE
86 FALSE FALSE N/A TRUE TRUE
87 FALSE FALSE N/A TRUE TRUE
88 FALSE TRUE 125% Release subject to DSCR & LTV tests TRUE FALSE
89 FALSE FALSE N/A TRUE TRUE
90 FALSE FALSE FALSE FALSE
91 FALSE FALSE FALSE TRUE
92 FALSE FALSE FALSE FALSE
93 FALSE FALSE TRUE TRUE
94 FALSE FALSE TRUE TRUE
95 TRUE Multiple Properties TRUE FALSE FALSE
TRUE Multiple Properties TRUE 125% YM; 1.30x DSCR; 75% LTV FALSE FALSE
TRUE Multiple Properties TRUE 125% YM; 1.30x DSCR; 75% LTV FALSE FALSE
TRUE Multiple Properties TRUE 125% YM; 1.30x DSCR; 75% LTV FALSE FALSE
TRUE Multiple Properties TRUE 125% YM; 1.30x DSCR; 75% LTV FALSE FALSE
TRUE Multiple Properties TRUE 125% YM; 1.30x DSCR; 75% LTV FALSE FALSE
TRUE Multiple Properties TRUE 125% YM; 1.30x DSCR; 75% LTV FALSE FALSE
96 FALSE FALSE TRUE TRUE
97 FALSE FALSE TRUE TRUE
98 FALSE FALSE N/A TRUE TRUE
99 FALSE FALSE N/A TRUE TRUE
100 FALSE FALSE N/A FALSE FALSE
101 FALSE FALSE TRUE TRUE
102 FALSE FALSE N/A TRUE TRUE
103 FALSE FALSE N/A FALSE FALSE
104 FALSE FALSE N/A TRUE TRUE
105 FALSE FALSE N/A TRUE TRUE
106 FALSE FALSE N/A TRUE TRUE
107 FALSE FALSE N/A FALSE FALSE
108 FALSE FALSE N/A TRUE TRUE
109 FALSE FALSE N/A FALSE FALSE
110 FALSE FALSE N/A TRUE TRUE
111 FALSE FALSE N/A FALSE FALSE
112 FALSE FALSE N/A TRUE TRUE
113 FALSE FALSE N/A TRUE TRUE
114 FALSE FALSE N/A TRUE TRUE
115 FALSE FALSE N/A TRUE TRUE
116 FALSE FALSE N/A TRUE TRUE
117 FALSE FALSE N/A FALSE FALSE
118 FALSE FALSE N/A FALSE FALSE
119 FALSE FALSE N/A TRUE TRUE
120 FALSE FALSE N/A TRUE TRUE
121 FALSE FALSE N/A TRUE TRUE
122 FALSE FALSE N/A TRUE TRUE
123 FALSE FALSE N/A TRUE TRUE
124 FALSE FALSE N/A TRUE TRUE
125 FALSE FALSE TRUE TRUE
126 FALSE FALSE N/A FALSE FALSE
127 FALSE TRUE Outparcel - no u/w value. FALSE FALSE
128 FALSE FALSE N/A TRUE TRUE
129 FALSE FALSE N/A TRUE TRUE
130 TRUE Multiple Properties FALSE TRUE TRUE
TRUE Multiple Properties FALSE TRUE TRUE
TRUE Multiple Properties FALSE TRUE TRUE
131 FALSE FALSE N/A FALSE FALSE
132 FALSE FALSE N/A TRUE TRUE
133 FALSE FALSE N/A TRUE TRUE
134 FALSE FALSE N/A TRUE TRUE
135 FALSE FALSE N/A TRUE TRUE
136 FALSE FALSE N/A FALSE FALSE
137 FALSE FALSE N/A FALSE FALSE
138 FALSE FALSE N/A TRUE TRUE
139 FALSE FALSE N/A TRUE TRUE
140 FALSE FALSE N/A TRUE TRUE
141 FALSE FALSE N/A TRUE TRUE
142 FALSE FALSE N/A FALSE FALSE
143 FALSE FALSE N/A TRUE TRUE
144 FALSE FALSE N/A TRUE TRUE
145 FALSE FALSE N/A TRUE TRUE
146 FALSE FALSE N/A FALSE FALSE
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
DEFERRED
REPLACEMENT MAINT TILC ENV OTHER
COUNT ESCROW ESCROW ESCROW ESCROW ESCROW SPRINGING ESCROW DESCRIPTION
------------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C>
1 TRUE TRUE FALSE FALSE FALSE
TRUE TRUE FALSE FALSE FALSE
TRUE TRUE FALSE FALSE FALSE
TRUE FALSE FALSE FALSE FALSE
TRUE FALSE FALSE FALSE FALSE
TRUE TRUE FALSE FALSE FALSE
TRUE FALSE FALSE FALSE FALSE
2 FALSE FALSE FALSE FALSE FALSE TAX, INSURANCE, REPLACEMENT RESERVES
3 TRUE TRUE FALSE FALSE FALSE
TRUE TRUE FALSE FALSE FALSE Insurance
TRUE TRUE FALSE FALSE FALSE Insurance
TRUE TRUE FALSE FALSE FALSE Insurance
TRUE TRUE FALSE FALSE FALSE Insurance
TRUE TRUE FALSE FALSE FALSE Insurance
TRUE TRUE FALSE FALSE FALSE Insurance
TRUE TRUE FALSE FALSE FALSE Insurance
TRUE TRUE FALSE FALSE FALSE Insurance
TRUE TRUE FALSE FALSE FALSE Insurance
TRUE TRUE FALSE FALSE FALSE Insurance
TRUE TRUE FALSE FALSE FALSE Insurance
TRUE TRUE FALSE FALSE FALSE Insurance
TRUE TRUE FALSE FALSE FALSE Insurance
TRUE TRUE FALSE FALSE FALSE Insurance
TRUE TRUE FALSE FALSE FALSE Insurance
TRUE TRUE FALSE FALSE FALSE Insurance
TRUE TRUE FALSE FALSE FALSE Insurance
TRUE FALSE FALSE FALSE FALSE Insurance
TRUE TRUE FALSE FALSE FALSE Insurance
4 TRUE FALSE TRUE FALSE FALSE
5 TRUE FALSE FALSE FALSE FALSE Tax, Insurance, Replacement Reserves
6 TRUE TRUE TRUE FALSE TRUE Insurance
7 TRUE FALSE FALSE FALSE FALSE Tax, Insurance
8 TRUE FALSE TRUE FALSE FALSE Other
9 TRUE FALSE FALSE FALSE FALSE
10 FALSE FALSE FALSE FALSE FALSE Tax, Insurance, Replacement Reserves
11 TRUE FALSE FALSE FALSE FALSE
12 TRUE TRUE TRUE FALSE TRUE
TRUE TRUE FALSE FALSE TRUE
TRUE FALSE TRUE FALSE TRUE
13 TRUE TRUE FALSE FALSE TRUE INSURANCE
14 FALSE FALSE FALSE FALSE FALSE Tax, Insurance
15 TRUE FALSE FALSE FALSE FALSE
16 FALSE FALSE FALSE FALSE FALSE Tax, Insurance
17 TRUE TRUE TRUE FALSE FALSE
TRUE TRUE TRUE FALSE FALSE Insurance
TRUE TRUE TRUE FALSE FALSE Insurance
18 TRUE TRUE FALSE FALSE FALSE
TRUE TRUE FALSE FALSE FALSE
TRUE TRUE FALSE FALSE FALSE
19 TRUE FALSE FALSE TRUE FALSE
20 FALSE FALSE FALSE FALSE FALSE
21 TRUE TRUE TRUE FALSE TRUE
22 TRUE TRUE TRUE FALSE TRUE Insurance
23 TRUE TRUE FALSE FALSE TRUE
TRUE TRUE FALSE FALSE TRUE
TRUE TRUE FALSE FALSE TRUE
TRUE TRUE FALSE FALSE FALSE
TRUE TRUE FALSE FALSE FALSE
24 TRUE FALSE FALSE FALSE TRUE INSURANCE
25 TRUE FALSE FALSE TRUE FALSE Tax, Insurance, TI/LC, Other
26 FALSE FALSE FALSE FALSE FALSE
27 TRUE FALSE FALSE FALSE FALSE
28 FALSE FALSE FALSE FALSE FALSE
29 FALSE FALSE FALSE FALSE FALSE Replacement Reserves
30 TRUE TRUE FALSE FALSE FALSE
TRUE FALSE FALSE FALSE FALSE
TRUE FALSE FALSE FALSE FALSE
TRUE TRUE FALSE FALSE FALSE
TRUE TRUE FALSE FALSE FALSE
31 TRUE FALSE TRUE FALSE TRUE
32 FALSE FALSE FALSE FALSE FALSE Tax, Insurance, Replacement Reserves
33 TRUE TRUE FALSE FALSE FALSE
34 FALSE FALSE FALSE FALSE FALSE Tax, Insurance
35 TRUE TRUE TRUE FALSE FALSE
36 TRUE FALSE TRUE FALSE TRUE
37 FALSE FALSE TRUE FALSE FALSE TI/LC
38 TRUE FALSE FALSE FALSE FALSE If TI/LC balance falls below $40,000, the
lender will collect a TI/LC escrow of
$1,000 per month.
39 FALSE FALSE FALSE FALSE FALSE
40 FALSE FALSE FALSE FALSE FALSE
41 TRUE TRUE TRUE FALSE TRUE
42 TRUE TRUE TRUE FALSE FALSE TI/LC
43 TRUE TRUE FALSE FALSE FALSE Insurance, Other
44 TRUE FALSE FALSE FALSE FALSE
45 TRUE TRUE FALSE FALSE FALSE
46 TRUE FALSE TRUE FALSE FALSE Insurance
47 TRUE FALSE FALSE FALSE FALSE
48 TRUE FALSE FALSE FALSE FALSE Insurance
49 TRUE FALSE FALSE FALSE FALSE
50 TRUE FALSE TRUE FALSE FALSE TILC or Letter of Credit
51 FALSE TRUE FALSE FALSE TRUE Insurance, Replacement Reserves
52 TRUE TRUE FALSE FALSE TRUE
53 TRUE FALSE TRUE FALSE FALSE
54 TRUE TRUE FALSE FALSE FALSE Tax, Insurance
55 TRUE FALSE FALSE FALSE FALSE
56 TRUE FALSE FALSE FALSE FALSE Tax, Insurance, TI/LC
57 TRUE TRUE FALSE FALSE TRUE
58 FALSE FALSE FALSE FALSE TRUE Insurance, Replacement Reserves
59 TRUE TRUE TRUE FALSE FALSE
60 TRUE FALSE FALSE FALSE FALSE
61 TRUE TRUE FALSE FALSE TRUE
62 FALSE FALSE FALSE FALSE FALSE N/A
63 TRUE FALSE FALSE FALSE FALSE
64 TRUE TRUE TRUE FALSE TRUE
65 TRUE FALSE TRUE FALSE TRUE Insurance
66 TRUE TRUE FALSE FALSE FALSE
67 TRUE FALSE FALSE FALSE FALSE Tax, Insurance, Replacement Reserves
68 TRUE FALSE FALSE FALSE FALSE
69 TRUE FALSE TRUE FALSE FALSE Insurance
70 FALSE TRUE FALSE FALSE FALSE Tax, Insurance, Replacement Reserves
71 TRUE FALSE FALSE FALSE FALSE Insurance
72 TRUE TRUE FALSE FALSE FALSE
TRUE FALSE FALSE FALSE FALSE
TRUE TRUE FALSE FALSE FALSE
73 FALSE FALSE FALSE FALSE TRUE
74 TRUE FALSE TRUE FALSE FALSE Insurance
75 TRUE TRUE FALSE TRUE FALSE Insurance
76 TRUE TRUE TRUE FALSE FALSE
77 TRUE FALSE TRUE FALSE FALSE Insurance, TI/LC
78 TRUE TRUE TRUE FALSE FALSE TI/LC
79 TRUE TRUE FALSE FALSE FALSE
80 FALSE FALSE FALSE FALSE FALSE
81 TRUE FALSE FALSE FALSE FALSE
82 TRUE FALSE TRUE FALSE FALSE Tax
83 FALSE FALSE FALSE FALSE FALSE
84 FALSE FALSE FALSE FALSE FALSE Tax, Insurance, TI/LC
85 FALSE FALSE TRUE FALSE FALSE
86 FALSE FALSE FALSE FALSE FALSE
87 TRUE FALSE FALSE FALSE FALSE
88 FALSE FALSE FALSE FALSE FALSE Insurance
89 TRUE FALSE TRUE FALSE FALSE
90 TRUE FALSE FALSE FALSE FALSE Tax, Insurance
91 TRUE FALSE FALSE FALSE TRUE
92 FALSE FALSE FALSE FALSE TRUE
93 TRUE TRUE FALSE FALSE TRUE Tax, Insurance
94 TRUE TRUE FALSE TRUE TRUE Replacement Reserves
95 FALSE FALSE FALSE FALSE FALSE
FALSE FALSE FALSE FALSE FALSE Tax, Insurance, Replacement Reserves
FALSE FALSE FALSE FALSE FALSE Tax, Insurance, Replacement Reserves
FALSE FALSE FALSE FALSE FALSE Tax, Insurance, Replacement Reserves
FALSE FALSE FALSE FALSE FALSE Tax, Insurance, Replacement Reserves
FALSE FALSE FALSE FALSE FALSE Tax, Insurance, Replacement Reserves
FALSE FALSE FALSE FALSE FALSE Tax, Insurance, Replacement Reserves
96 TRUE FALSE FALSE FALSE FALSE
97 TRUE TRUE FALSE FALSE FALSE
98 TRUE FALSE FALSE FALSE FALSE
99 TRUE FALSE FALSE FALSE FALSE
100 FALSE FALSE FALSE FALSE FALSE TI/LC
101 TRUE FALSE FALSE FALSE FALSE Tax, Insurance, Replacement Reserves
102 TRUE FALSE FALSE FALSE FALSE
103 FALSE FALSE FALSE FALSE FALSE
104 TRUE FALSE TRUE FALSE FALSE
105 FALSE FALSE FALSE FALSE FALSE
106 FALSE FALSE FALSE FALSE FALSE
107 FALSE FALSE FALSE FALSE FALSE Tax, Insurance
108 FALSE FALSE FALSE FALSE FALSE TI/LC
109 FALSE FALSE FALSE FALSE FALSE Tax, Insurance
110 FALSE FALSE FALSE FALSE FALSE
111 FALSE FALSE FALSE FALSE FALSE
112 FALSE FALSE TRUE FALSE FALSE
113 TRUE FALSE FALSE FALSE FALSE
114 FALSE FALSE FALSE FALSE FALSE
115 FALSE FALSE FALSE FALSE FALSE
116 TRUE FALSE TRUE FALSE FALSE
117 FALSE FALSE FALSE FALSE FALSE
118 FALSE FALSE FALSE FALSE FALSE Tax, Insurance
119 TRUE FALSE FALSE FALSE FALSE Real Property Lien and Contract for
Improvements in Public Right of Way
120 TRUE FALSE FALSE FALSE FALSE
121 TRUE FALSE TRUE FALSE FALSE
122 FALSE FALSE TRUE FALSE FALSE
123 TRUE TRUE FALSE FALSE FALSE
124 TRUE FALSE FALSE FALSE FALSE
125 TRUE TRUE FALSE FALSE TRUE
126 FALSE FALSE FALSE FALSE FALSE Tax, Insurance
127 FALSE FALSE FALSE FALSE FALSE Tax, Insurance, Replacement Reserves
128 FALSE FALSE FALSE FALSE FALSE
129 FALSE FALSE TRUE FALSE FALSE
130 TRUE TRUE FALSE FALSE FALSE
TRUE TRUE FALSE FALSE FALSE
TRUE TRUE FALSE FALSE FALSE
131 FALSE TRUE FALSE FALSE FALSE TAX, INSURANCE
132 TRUE FALSE FALSE FALSE FALSE
133 TRUE FALSE FALSE FALSE FALSE
134 TRUE FALSE TRUE FALSE FALSE
135 TRUE FALSE FALSE FALSE FALSE
136 FALSE FALSE FALSE FALSE TRUE
137 FALSE FALSE FALSE FALSE FALSE Tax, Insurance
138 FALSE FALSE FALSE FALSE FALSE
139 FALSE FALSE FALSE FALSE FALSE
140 TRUE FALSE FALSE FALSE FALSE
141 TRUE FALSE TRUE FALSE FALSE
142 FALSE FALSE FALSE FALSE FALSE Tax, Insurance
143 FALSE FALSE TRUE FALSE FALSE Additional Kaiser space impound
144 TRUE FALSE FALSE FALSE FALSE
145 FALSE FALSE FALSE FALSE FALSE
146 FALSE FALSE FALSE FALSE FALSE Tax, Insurance
</TABLE>
NOTES:
** Due to fluctuations in actual day count, Interest only payments may be
approximate in the case of actual/360 loans.
** Loan number 28225 amortizes pursuant to a fixed schedule. Annual Debt
Service and the corresponding DSCR have been approximated to reflect
average over the term.
** Loan number 28983 pays pursuant to a fixed semi-annual schedule. Annual
Debt Service and the corresponding DSCR are based on the first year of
full payments scheduled under the loan.
|
|