APPENDIX II CERTAIN CHARACTERSTICS OF THE MORTGAGE LOANS ---------------------- ---------------------------------------------------------------------- MORTGAGE MORTGAGE LOAN NO. LOAN SELLER(1) PROPERTY NAME(2) -----------------------------...

APPENDIX II
CERTAIN CHARACTERSTICS OF THE MORTGAGE LOANS



--------------------------------------------------------------------------------------------
      MORTGAGE           MORTGAGE
      LOAN NO.           LOAN SELLER(1)         PROPERTY NAME(2)
--------------------------------------------------------------------------------------------
                                         
         1               BSCMI                  Westin River North
         2               MSDWMC                 95 Xxxxxx Street
         3               MSDWMC                 Grand Rapids-1451-300 M40
         4               MSDWMC                 Grand Rapids-0000 00xx Xxxxxx
         0               MSDWMC                 Grand Rapids-0000 00xx Xxxxxx
         0               MSDWMC                 Grand Rapids-7900 Logistic
         7               MSDWMC                 Grand Rapids-7458 Expressway
         8               MSDWMC                 Grand Rapids-4655 Xxxxxxxxx
         9               MSDWMC                 Grand Rapids-4633 Xxxxxxxxx
         10              WFB                    Fair Lakes Court North & South
         11              WFB                    Fair Lakes III
         12              WFB                    Fair Lakes IV
         13              PCF                    The Shops at Riverwoods
         14              BSCMI                  000 Xxxx Xxxxxx
         15              MSDWMC                 The Summit at Westchester
         16              PCF                    Mansfield Village Apartments
         17              MSDWMC                 000 Xxxxxxxx Xxxxxxxxx Office Building
         18              PCF                    Princeton Plaza Mall
         19              WFB                    Xxxxxxxx Xxxxx
         20              MSDWMC                 Xxxx X'Xxxx Building
         21              JHREF                  Bel-Air Apartments
         22              PCF                    3.2, 3.3, & 3.5 Tech Ridge
         23              WFB                    615 Tasman
         24              BSCMI                  70/100 Inner Belt Road
         25              JHREF                  000 Xxxxxxx Xxxxxx
         26              WFB                    Hilton Garden Inn
         27              PCF                    000 Xxxxxxxx Xxxxxxxxx
         28              BSCMI                  North Attleboro Shopping Center
         29              MSDWMC                 Residence Inn by Marriott
         30              PCF                    Mountain Vista Center
         00              XXX                    0000 Xxxxxxxx Xxxxxx
         32              PCF                    Palmetto Club Apartments
         33              PCF                    Diagonal Tech Ctr
         34              WFB                    455 Deguigne
         35              WFB                    Riverview
         36              WFB                    Gun River East
         37              WFB                    Pontaluna Shores
         38              WFB                    Maplewood MHP
         39              WFB                    Gun River West
         40              WFB                    Green Acres
         41              BSCMI                  Albion Hotel
         42              WFB                    Tireco
         43              PCF                    Franklin Corporate Center
         44              WFB                    Research Avenue
         45              BSCMI                  Southgate Center
         00              XXX                    Xxxxxxxxxx I & II
         47              WFB                    Ridgefield III
         48              WFB                    1601 XxXxxxxx
         49              PCF                    The Gallery Shopping Center
         50              BSCMI                  Days Inn
         51              WFB                    Cleveland Industrial Portfolio
         52              PCF                    Sequoia Commerce Center
         53              BSCMI                  Exodus Office Building
         54              WFB                    Boca Design Center II
         55              WFB                    Bon-Ton Department Store
         56              WFB                    Bon-Ton Distribution Facility
         57              JHREF                  Hollister Shopping Center
         58              PCF                    Trellis Pointe Apartments
         59              MSDWMC                 2 Park Central Drive
         60              WFB                    Quail Hollow Apartments
         61              WFB                    Parklane Senior Apartments
         62              JHREF                  0000 X Xxxxxx, X.X.
         63              BSCMI                  The Xxxxxxxxx Building
         64              WFB                    Xxxxxxx Shopping Center
         65              PCF                    Marshall's & Linens N' Things
         66              PCF                    Rolling Xxxx Apartments
         67              JHREF                  Buckingham Place Apartment Complex
         68              BSCMI                  Xxxxxxxx Plaza
         69              WFB                    Sacramento Central Shopping Center
         70              PCF                    TBC Place I
         71              WFB                    International Trade Center
         72              PCF                    Springbrook Xxxxxxx Apartments
         73              JHREF                  Kingstowne E, F & G
         74              WFB                    Valley View Farms Business Center
         75              MSDWMC                 Foothill Village Shopping Center
         76              JHREF                  Village Plaza Shopping Center
         77              JHREF                  Dominick's Grocery Store Property
         78              MSDWMC                 Midtown Square Shopping Center
         79              WFB                    Bossier Town Center
         80              WFB                    Optum Building
         81              WFB                    University Heights
         82              BSCMI                  Huntington Center
         83              MSDWMC                 Xxxxx Medical Office
         84              WFB                    Fridley Warehouse A & B
         85              JHREF                  Bed Bath & Beyond
         86              WFB                    Brandin Court
         87              WFB                    Xxxxxxxx Office Building
         88              BSCMI                  Paymentech
         89              BSCMI                  215-000 Xxxxxxx Xxxxxx
         90              XXXXX                  Xxxxxxx Controls
         91              MSDWMC                 Cypresswood Shopping Center
         92              WFB                    Mesa Retail Center
         93              MSDWMC                 Towne Air Freight
         94              PCF                    2200 Building
         95              PCF                    Storage USA
         96              PCF                    Peakview Office Park Building A
         97              WFB                    River City East
         98              PCF                    Xxxxxxxx Xxxxx Center
         99              MSDWMC                 Xxxxx X. Xxxxxxxxx Company Building
        100              PCF                    The Shops At Pleasant Hill Station
        101              BSCMI                  Xxxxxx Circle
        102              PCF                    Clark Brothers Truck Terminal
        103              WFB                    Cross Roads Shopping Center
        104              BSCMI                  Chandler Gateway West Retail Center
        105              BSCMI                  Gateway Plaza
        106              MSDWMC                 Vista Creek Shopping Center
        107              PCF                    Pocono Center
        000              XXX                    Cascades South Office Building
        109              WFB                    Greenwood Oaks & Library Park Apartments
        110              BSCMI                  Greenwood Corner
        111              PCF                    Highland Springs Apartments
        112              PCF                    Kings Arms Apartments
        113              WFB                    French Road Apartments
        114              BSCMI                  000 Xxxx 00xx Xxxxxx
        115              BSCMI                  Woodmoor Shopping Center
        000              XXXXX                  Xxxxxxx Xxxx Office Park
        000              XXXXX                  Xxxxxx Xxxx Industrial
        118              MSDWMC                 Santa Xxxxxx Connection
        119              BSCMI                  Ridge Oaks
        120              MSDWMC                 Coldwell Banker Plaza
        121              PCF                    Mentor Corners Shopping Centrer
        122              WFB                    One Sunrise Center
        123              WFB                    Best Buy (Phoenix, AZ)
        124              WFB                    Imperial-Beach Self Storage
        125              PCF                    Mission Bell Manufacturing
        126              WFB                    Cheyenne Self Storage
        127              PCF                    Kroger Grocery Store
        128              WFB                    Mesa Rim Office Building
        129              WFB                    Grants Pass Retail
        000              XXX                    Xxxxxxxx Xxxxxx
        131              WFB                    Leeward Business Center
        132              WFB                    Century Business Park
        133              PCF                    Andersen Distribution
        134              WFB                    Security Self Storage
        135              WFB                    Colonial Manor MHP
        136              MSDWMC                 Salisbury Commons
        000              XXX                    Xxxxxxx Xxxx
        138              WFB                    Park West Office Building
        139              PCF                    Walgreens Store
        000              XXX                    Xxxxxxxxxx Xxxxx
        000              XXX                    Xxxx Xxxxxx
        000              XXX                    Birchtree Apartments
        143              WFB                    DBL Realtors Building
        144              WFB                    Arden and Xxxx Retail Center
        145              WFB                    Xxxxx Centre
        146              WFB                    Shawnee Gardens Apts
        147              WFB                    San Xxxxxxx Self Storage
        148              WFB                    Columbine Family Practice Building
        149              WFB                    Rexburg Shopping Center

                                                TOTALS/WEIGHTED AVERAGES:








----------------------------------------------------------------------------------------------------------
  MORTGAGE
  LOAN NO.   STREET ADDRESS
----------------------------------------------------------------------------------------------------------
          
     0       000 Xxxxx Xxxxxxxx Xxxxxx
     2       00 Xxxxxx Xxxxxx
     3       1451-300 M40
     4       0000 00xx Xxxxxx
     5       0000 00xx Xxxxxx
     6       7900 Logistic
     7       7458 Expressway
     8       0000 Xxxxxxxxx Xxxxxx
     9       0000 Xxxxxxxxx Xxxxxx
     10      4300 & 0000 Xxxx Xxxxx Xxxxx
     11      00000 Xxxx Xxxxx Xxxxxx
     12      00000 Xxxx Xxxxx Xxxxxx
     13      0000 Xxxxx Xxxxxxxxxx Xxxxxx
     14      000 Xxxx Xxxxxx
     15      000 Xxxxxx Xxxx Xxxxx
     16      00 Xxxxx 00 & Xxxxx Xxxx
     17      200 Crossing Blvd
     18      0000 Xxxxxxx Xxxx Xxxx
     19      0000 Xxxxx Xxxx Xxx
     20      000 Xxxxxx xx xxx Xxxxxxxx
     21      0000 000xx Xxxxxx North
     22      400-000 XxxxxxXxxxx Xxxxx & 000 X Xxxxxx Xxxx
     00      000 Xxxxxx Xxxxx & 0000 - 0000 Xxxx Xxxx Xxxxxx
     00      00/000 Xxxxx Xxxx Xxxx
     25      491-000 Xxxxxxx Xxxxxx
     26      804 E. El CamiNo Real
     27      000 Xxxxxxxx Xxxxxxxxx
     28      0000 Xxxxx Xxxxxxxxxx Xxxxxx
     29      0000 Xxxxxxxxxx Xxxxxx
     30      00000 Xxxxx 00xx Xxxxxx
     00      0000 Xxxxxxxx Xxxxxx
     00      0000 Xxxx 00xx Xxxxxx
     33      1625 and 0000 Xxxxx Xxxxxxx Xxxx
     34      000 Xx Xxxxxx Xxxxx
     35      00000 Xxxx Xxxx Xxxxx
     36      687 10th Street
     37      1281 Pontaluna
     38      6555 South Division
     39      0000 Xxxxxx Xxxx
     40      00000 Xxxxxx Xxxxxx
     41      0000 Xxxxx Xxxxxx and 000 Xxxxxxx Xxxx
     42      0000 Xxxxxxxxx Xxxxxx
     00      0000 Xxxxxxxx Xxxxx
     44      45401 Research Avenue
     45      4501 Singer Court
     46      000 & 000 Xxxxxxxxxx Xxxxx
     00      0000 Xxxxxxxxxx Xxxx.
     48      1591-0000 XxXxxxxx Xxxxxxxxx
     00      0000 Xxxxxxxx Xxxx
     50      0000 Xxxxx Xxxx Xxxxx Xxxxxxx
     51      0000 Xxxx 000xx Xxxxxx, 4770, 0000 Xxx Xxxx Xxxx, 000 Xxxxxxxx Xxxxx, 0000 Xxxxxxxxx Xxxx
     52      2140-00 000xx Xxxxxx & 19110-9430 Xxx Xxxx
     53      0000 Xxxx Xxxxx Xxxxxx
     00      0000XX Xxxx Xxxxx Xxxx
     55      8 Galleria Mall
     56      600 Mt. Zion Road
     57      00000 Xxxxxxxxx Freeway
     58      0000 Xxxxxx Xxxxx Xx.
     59      0 Xxxx Xxxxxxx Xxxxx
     60      20230 Grouse Way
     61      680 East 000 Xxxxx
     00      0000 X Xxxxxx, X.X.
     63      100 The Embarcadero
     64      00000 Xxxxxx Xxxxxxxxx
     00      000 Xxxxxxxx Xxx
     66      0000 -X Xxxxxxx Xxxx Xxxxx
     67      0000 Xxxx 0xx Xxxxxx
     68      0000 X. 000xx Xxxxxx
     69      1212, 1234 & 0000 Xxxx Xxxxxx
     00      0000 Xxxxxxx Xxxxx Xxxxx
     71      520-000 XxXxxxxxx Xxxxx
     00      0000 Xxxxxxxxxx Xxxx
     73      5775, 5825 & 5875 Barclay Drive
     74      13951-00000 Xxxxxx Xxxx Xxxxxx & 00000 X-X Xxxxxxxxx Xxxxxx
     75      0000-0000  Xxxxxxxx Xxxxxxxxx
     00      XXX Xxxxx Xxxxxxxxx & Cactus Road
     00      0000 Xxxxxx Xxxx
     78      1551 - 0000 Xxxxx Xxxxxxxxx
     00      0000 Xxxx Xxxxx Xxxxxx
     80      0000 Xxxxxx Xxxxxxxxx
     00      0000 Xxxxx Xxxxxx Xxxxx
     82      0000 Xxxxxxx Xxxxxx
     83      00000 Xxxxxxxx Xxxxxxxxx
     84      0000-00 Xxxx Xx. XX & 0000-00 Xxxxx Xx. XX
     85      00-00 Xxxxxxxxx Xxxx & 53 (R) Xxxxxx Road
     86      5005-5055 Brandin Court
     87      0000 Xxxxxxxx Xxxx Xxxxx
     00      0 Xxxxxxxxxxxx Xxxxxxxxx
     89      215-000 Xxxxxxx Xxxxxx
     00      00000 Xxxx Xxxxxx
     91      00000 Xxxxxxxxxx Xxxx
     92      201, 211, 225, & 000 Xxxx 00xx Xxxxxx
     93      000-000 Xxxx Xxxxx Xxxxxx
     00      0000 XX 00xx Xxxxxx
     00      00000 Xxxxxx Xxxx
     96      0000 Xxxx Xxxxxxx Xxxxxx
     00      0000 Xxxxxxx Xxxxxx
     98      00000-00 Xxxxxxxx Xxxxxx/0000-00 Xxxxx Xxxxxx
     99      0000 Xxxxxxxxx Xxxxxx
    100      0000 Xxxxxxxx Xxxx Xxxx
    101      6515-0000 Xxxxxx Xxxx
    000      00000 Xxxxxx Xxxx Xxxx
    103      0000 Xxxx Xxxxxx Xx. and 0000 Xxxxxxxxxxxx Xxxx
    000      Xxx Xxxx & Interstate 10
    105      1375-0000 Xxxxx Xxxx Xxxxxx
    000      0000 Xxxxx Xxxxxxxx Freeway (I-35E)
    000      Xxxxx Xxxxx 000
    000      00000 Xxxxx Xxxxx Xxxxx
    109      000 Xxxxx Xxxxx X. Xx. & 1613 Library Blvd.
    110      8711-0000 XX Xxx 00
    000      00 Xxxxxxxxxx Xxxxx
    000      00 Xxxxx Xxxxx
    113      0000 Xxxxxx Xxxx
    114      000 Xxxx 00xx Xxxxxx
    115      10101-00000 Xxxxxxxxxx Xxxx, 20-00 Xxxx Xxxxxxxxxx Xxxxxxxxx, and 000 Xxxxxxxxx Xxxxx
    116      0000-0000 Xxxxxxx Xxxx
    117      0000-0000 Xxxxxx Xxxx
    118      0000 Xxxxx Xxxxxx Xxxx.
    119      0000 Xxxxxx Xxxxx Xxxxx
    000      00000-00000 Xxxxxxx Xxxxxxxxx
    121      8920, 8900 & 0000 Xxxxxx Xxxxxx
    000      0000 Xxxxxxx Xxxx.,00000&00000 Xxxxxxx Xxxx Xxxxxx
    123      0000 Xxxxx Metro Parkway West
    124      000 X. Xxxxx Xxxx.
    125      00000 Xxxxxxx Xxxxxx
    000      0000 X. Xxxxxxxx Xxxxxx
    000      0000 Xxxxxx Xxxxxx
    000      0000 Xxxx Xxxxx Xxxx
    000      000 N.E. Agness Street
    000      0000-0000 00xx Xxxxxx, 000 Xxxxxxxx Xxxxxx
    131      0000 Xxxxx Xxxxx
    132      7541-0000 Xxxxxxxxx Xxx.
    000      00000 Xxxx 00xx Xxxxxx
    000      000 X. Xxxxxxxxx Xxxxxxx
    000      3378 Appomattox Drive
    136      000 Xxxx Xxxxx Xxxxxx Xxxxx
    000      20990-00000 Xxxxxxx Xxxx
    138      0000 Xxx Xxxxx Xxxx
    000      000 Xxxxx Xxxxxx Xxxx
    000      000 Xxxxxxxxxx Xxxxx
    141      0000 Xxxx Xxxxxx
    142      1601-0000 Xxxx Xx.
    143      459-000 X. Xxxxxxxx Xxxx.
    144      0000-0000 Xxxx Xxxxxx
    145      3655, 3675, 0000 X. Xxxxxxx Xxxx.
    146      0000 Xxxx Xxxxxx
    000      000-000 X. Xxx Xxxxx Xx.
    000      0000 X. Xxxxxx Xxxxxx
    000      000 Xxxx Xxxx Xxxxxx






----------------------------------------------------------------------------------------------------------------------------
  MORTGAGE
  LOAN NO.     CITY                                              STATE            ZIP CODE           PROPERTY TYPE
----------------------------------------------------------------------------------------------------------------------------
                                                                                        
     1         Chicago                                            IL               60610             Hospitality
     2         Jersey City                                        NJ               07302             Office
     3         Holland                                            MI               49423             Industrial
     4         Kentwood                                           MI               49512             Industrial
     5         Kentwood                                           MI               49512             Industrial
     6         Zeeland Township                                   MI               49464             Industrial
     7         Xxxxx Township                                     MI               49548             Industrial
     8         Kentwood                                           MI               49512             Industrial
     9         Kentwood                                           MI               49512             Industrial
     10        Fairfax                                            VA               22033             Office
     11        Fairfax                                            VA               22033             Office
     12        Fairfax                                            VA               22033             Office
     13        Provo                                              UT               84604             Retail
     14        New York                                           NY               10038             Office
     15        Valhalla                                           NY               10595             Office
     16        Mansfield                                          NJ               07840             Multifamily
     17        Framingham                                         MA               01701             Office
     18        San Jose                                           CA               95118             Retail
     19        Mountain View                                      CA               94043             Mobile Home Park
     20        New York                                           NY               10010             Office
     00        Xx. Xxxxxxxxxx                                     XX               00000             Multifamily
     22        Austin                                             TX               78753             Industrial
     23        Sunnyvale                                          CA               94089             Office
     24        Somerville                                         MA               02143             Industrial
     25        New York                                           NY               10014             Office
     26        Mountain View                                      CA               94040             Hospitality
     27        Carlstadt                                          NJ               07072             Industrial
     28        North Attleboro                                    MA               02760             Retail
     29        Milpitas                                           CA               95035             Hospitality
     30        Phoenix                                            AZ               85044             Industrial
     31        San Jose                                           CA               95126             Industrial
     32        Arvada                                             CO               80003             Multifamily
     33        Longmont                                           CO               80503             Industrial
     34        Sunnyvale                                          CA               94086             Industrial
     35        Sparta                                             MI               49345             Mobile Home Park
     36        Plainwell                                          MI               49080             Mobile Home Park
     37        Norton Shores                                      MI               49456             Mobile Home Park
     38        Grand Rapids                                       MI               49548             Mobile Home Park
     39        Plainwell                                          MI               49080             Mobile Home Park
     40        Kent City                                          MI               49330             Mobile Home Park
     41        Miami                                              FL               33139             Hospitality
     42        Los Angeles                                        CA               90502             Industrial
     43        Pleasanton                                         CA               94588             Office
     44        Fremont                                            CA               94539             Industrial
     45        Chantilly                                          VA               20151             Office
     46        Asheville                                          NC               28806             Office
     47        Asheville                                          NC               28806             Office
     48        Milpitas                                           CA               95035             Industrial
     49        Knoxville                                          TN               37919             Retail
     50        Tampa                                              FL               33607             Hospitality
     00        Xxxxxxxxx, Xxxxxxxxxx Xxxxxx, Xxxxxxxxxxx          XX        00000, 44131, 44141      Industrial
     52        Torrance                                           CA               90501             Industrial
     53        El Segundo                                         CA               90245             Office
     54        Boca Raton                                         FL               33431             Industrial
     55        York                                               PA               17402             Retail
     56        York                                               PA               00000             Xxxxxxxxxx
     00        Xxxxxxx                                            XX               00000             Retail
     00        Xxxxx Xxxxxxx                                      XX               00000             Multifamily
     59        Southborough                                       MA               01772             Office
     60        Sonora                                             CA               95370             Multifamily
     00        Xxxx Xxxx Xxxx                                     XX               00000             Multifamily
     62        Washington                                         DC               20036             Office
     63        San Francisco                                      CA               94105             Office
     00        Xxxxxx Xxxxxxx                                     XX               00000             Retail
     65        Freehold                                           NJ               07728             Retail
     66        Boothwyn                                           PA               19061             Multifamily
     67        Waukegan                                           IL               60085             Multifamily
     68        Thornton                                           CO               80241             Retail
     69        Sacramento                                         CA               95825             Retail
     70        Durham                                             NC               27560             Office
     71        Glen Burnie                                        MD               21061             Industrial
     72        Xxxxxxxx                                           MI               49202             Multifamily
     73        Alexandria                                         VA               22315             Industrial
     00        Xx Xxxxxx                                          XX               00000             Xxxxxxxxxx
     00        Xxxxxx Xxxxxxxxx                                   XX               00000             Retail
     76        Phoenix                                            AZ               85032             Retail
     77        Northfield                                         IL               60093             Retail
     78        Slidell                                            LA               70458             Retail
     79        Bossier City                                       LA               71111             Retail
     80        Costa Mesa                                         CA               92626             Office
     81        Flagstaff                                          AZ               86001             Multifamily
     82        Huntington Beach                                   CA               92647             Retail
     83        Valencia                                           CA               91355             Office
     84        Fridley                                            MN               55432             Industrial
     85        Framingham/Natick                                  MA               01701             Retail
     86        Fremont                                            CA               94538             Industrial
     87        Sacramento                                         CA               95827             Office
     88        Salem                                              NH               03079             Office
     89        Newton                                             MA               02129             Retail
     90        Plymouth                                           MI               41870             Industrial
     91        Houston                                            TX               77379             Retail
     92        Costa Mesa                                         CA               92627             Retail
     00        Xxx Xxxxx Xxxxxxx                                  XX               00000             Xxxxxxxxxx
     00        Xxxxxxxxx Xxxxx                                    XX               00000             Office
     95        Dallas                                             TX               75244             Self Storage
     96        Littleton                                          CO               80120             Office
     97        Mankato                                            MN               56001             Retail
     98        Riverside                                          CA               92505             Retail
     99        Kansas City                                        MO               64120             Industrial
    100        Duluth                                             GA               30096             Retail
    101        Columbia                                           MD               21045             Retail
    000        Xxxxxxxx Xxxx                                      XX               00000             Industrial
    103        Plano                                              TX               75023             Retail
    104        Chandler                                           AZ               85226             Retail
    105        Randolph                                           MA               02368             Retail
    106        Lewisville                                         TX               75067             Retail
    000        Xxxxxxxxxxx                                        XX               00000             Retail
    000        Xxxxxx                                             XX               00000             Office
    109        Greenwood                                          IN               46143             Multifamily
    110        Indianapolis                                       IN               46227             Retail
    111        Atlanta                                            GA               30342             Multifamily
    112        Wayne                                              NJ               07470             Multifamily
    113        Beaumont                                           TX               77706             Multifamily
    000        Xxx Xxxx                                           XX               00000             Retail
    115        Silver Spring                                      MD               20901             Retail
    116        Sacramento                                         CA               95815             Office
    117        Lexington                                          KY               40509             Industrial
    000        Xxxx Xxxxxxxxx                                     XX               00000             Retail
    119        Sioux City                                         IA               51104             Multifamily
    000        Xxxxxxxx Xxxxx                                     XX               00000             Retail
    121        Mentor                                             OH               44060             Retail
    000        Xxxxxx Xxxxxxx                                     XX               00000             Industrial
    123        Phoenix                                            AZ               85051             Retail
    124        La Habra                                           CA               90631             Self Storage
    000        Xxxxxx Xxxx                                        XX               00000             Industrial
    126        Las Vegas                                          NV               89129             Self Storage
    127        Memphis                                            TN               38104             Retail
    128        San Diego                                          CA               92121             Office
    129        Grants Pass                                        OR               97526             Retail
    130        San Francisco                                      CA               94107             Industrial
    131        Ventura                                            CA               93003             Industrial
    132        Paramount                                          CA               90723             Industrial
    133        Shawnee                                            KS               66214             Industrial
    134        Mt. Xxxxxxx                                        MI               48043             Self Storage
    135        Erlanger                                           KY               41018             Mobile Home Park
    136        Salisbury                                          MD               21801             Retail
    137        Castro Valley                                      CA               94546             Office
    138        Austin                                             TX               78746             Office
    139        Gilbert                                            AZ               85234             Retail
    000        Xxxxx Xxxxxx                                       XX               00000             Industrial
    000        Xxx Xxxxx Xxxxxxx                                  XX               00000             Xxxxxxxxxx
    000        Xxxxxxx                                            XX               00000             Multifamily
    143        Pasadena                                           CA               91101             Office
    144        Sacramento                                         CA               95825             Retail
    145        Las Vegas                                          NV               89103             Retail
    146        Shawnee                                            KS               66203             Multifamily
    147        San Gabriel                                        CA               91776             Self Storage
    148        Littleton                                          CO               80128             Office
    149        Rexburg                                            ID               83440             Retail





----------------------------------------------------------------------------------------------------------------------------------
  MORTGAGE                                                                                            PERCENT    PERCENT LEASED
  LOAN NO.    PROPERTY SUB-TYPE                     UNITS/SF      YEAR BUILT       YEAR RENOVATED    LEASED(3)    AS OF DATE(3)
----------------------------------------------------------------------------------------------------------------------------------
                                                                                              
     1        Full Service                                424        1987             1998-1999         89.0%      10/01/2000
     2        Urban                                   300,000        1958               2000           100.0%      12/20/2000
     3        Flex Industrial                         253,750        1998                NAP           100.0%      04/04/2001
     4        Warehouse                               200,000        1997                NAP           100.0%      04/04/2001
     5        Warehouse                               231,250        2000                NAP           100.0%      04/04/2001
     6        Warehouse                               206,250        1996                NAP           100.0%      04/04/2001
     7        Warehouse                               207,200        1998                NAP            99.3%      04/04/2001
     8        Warehouse                               184,525        1998                NAP            97.6%      04/04/2001
     9        Warehouse                               155,000        1999                NAP           100.0%      04/04/2001
     10       Suburban                                264,460        1988                NAP           100.0%      01/01/2001
     11       Suburban                                 74,244        1989                NAP           100.0%      01/01/2001
     12       Suburban                                 75,044        1989                NAP           100.0%      01/01/2001
     13       Anchored                                179,073        1998                NAP            97.1%      03/02/2001
     14       Urban                                   338,586        1931             1991/1999         96.6%      01/31/2001
     15       Suburban                                228,920        1990                NAP            90.2%      03/08/2001
     16       Garden                                      812        1980             On-going          95.0%      01/08/2001
     17       Suburban                                123,750        2000                NAP           100.0%      11/29/2000
     18       Anchored                                211,684        1963             1995-1997         93.7%      01/11/2001
     19       Mobile Home Park                            358        1969               1995           100.0%      11/30/2000
     20       Urban                                   106,000        1875               1999           100.0%      02/05/2001
     21       Garden                                      528        1973             1994-1997         88.5%      10/02/2000
     22       Light Industrial                        340,076        2000                NAP           100.0%      12/29/2000
     23       Suburban                                106,688      1980/1985            1999           100.0%      11/20/2000
     24       Warehouse                               276,302        1969               2000            95.7%      03/07/2001
     25       Urban                                   163,059      1925/1930            1985           100.0%      11/03/2000
     26       Full Service                                160        1999                NAP            75.3%      12/31/2000
     27       Warehouse                               280,746        1983                NAP           100.0%      02/08/2001
     28       Anchored                                120,241        1999               2000           100.0%      10/25/2000
     29       Extended Stay                               120        1997                NAP            90.3%      09/30/2000
     30       Flex Industrial                         133,600      1999-2000             NAP           100.0%      01/08/2001
     31       Light Industrial                        129,368        1940               2000           100.0%      12/27/2000
     32       Garden                                      195        1986                NAP            96.9%      01/17/2001
     33       Flex Industrial                         123,200      1998-1999             NAP            91.9%      01/04/2001
     34       Flex Industrial                          53,404        1972               2000           100.0%      01/09/2001
     35       Mobile Home Park                            157      1965/1981             NAP            98.7%      11/30/2000
     36       Mobile Home Park                            163      1971/1996             NAP            95.1%      11/30/2000
     37       Mobile Home Park                            139        1967                NAP            86.3%      11/30/2000
     38       Mobile Home Park                            124   1960/1980/1983           NAP            88.7%      11/30/2000
     39       Mobile Home Park                             61        1971                NAP            95.1%      11/30/2000
     40       Mobile Home Park                             54        1973                NAP           100.0%      11/30/2000
     41       Boutique                                     96        1939             1996-1998         66.6%      07/31/2000
     42       Warehouse                               203,056        2000                NAP           100.0%      12/31/2000
     43       Suburban                                 64,405        2000                NAP           100.0%      02/27/2001
     44       Flex Industrial                         107,000        1996                NAP           100.0%      01/08/2001
     45       Suburban                                 99,228        2000                NAP           100.0%      10/18/2000
     46       Suburban                                124,564        1987               1989            88.9%      11/16/2000
     47       Suburban                                 55,640        1998                NAP            94.4%      11/16/2000
     48       Flex Industrial                          47,912        1981               2000           100.0%      01/05/2001
     49       Unanchored                              100,403        1984                NAP           100.0%      01/26/2001
     50       Limited Service                             293      1965-1967            1998            64.9%      07/31/2000
     51       Warehouse                               548,414   1972/1973/1975           NAP            93.7%      12/22/2000
     52       Warehouse                               275,734      1972-1976             NAP           100.0%      12/31/2000
     53       Urban                                   106,160        1956               2000           100.0%      11/15/2000
     54       Light Industrial                        114,175        1999                NAP            99.8%      12/01/2000
     55       Big Box                                 131,915        1989                NAP           100.0%      02/23/2001
     56       Warehouse                               169,422        1988                NAP           100.0%      02/23/2001
     57       Unanchored                               86,150        1997                NAP           100.0%      11/01/2000
     58       Garden                                      136      1998/1999             NAP            94.9%      02/12/2001
     59       Suburban                                 49,497        2000                NAP           100.0%      11/20/2000
     60       Low-Rise                                    252        1986                NAP            96.8%      12/01/2000
     61       Senior Housing                               94        1987                NAP            96.8%      11/27/2000
     62       Urban                                   155,117        1959               1995            95.0%      10/25/2000
     63       Urban                                    24,908        1889             1992-1993        100.0%      12/27/2000
     64       Anchored                                 55,255        2000                NAP           100.0%      12/08/2000
     65       Anchored                                 61,700        1995                NAP           100.0%      12/22/2000
     66       Garden                                      190        1969                NAP           100.0%      12/29/2000
     67       Garden                                      166        1998                NAP            98.0%      09/29/2000
     68       Anchored                                124,420        1981               2000            97.3%      02/01/2001
     69       Anchored                                142,040        1965               1989           100.0%      11/29/2000
     70       Suburban                                 82,403      1999-2000             NAP           100.0%      03/01/2001
     71       Flex Industrial                         106,637        1999                NAP           100.0%      02/08/2001
     72       Garden                                      152      1998-1999             NAP            98.7%      02/26/2001
     73       Flex Industrial                         131,889      1990/1997             NAP           100.0%      10/02/2000
     74       Light Industrial                        135,284        2000                NAP           100.0%      10/25/2000
     75       Unanchored                               87,403        1989                NAP            99.0%      12/31/2000
     76       Anchored                                 76,253      1978-1980            1992           100.0%      08/29/2000
     77       Anchored                                 47,726        1995                NAP           100.0%      03/21/1995
     78       Anchored                                152,547        1977               1997            97.6%      10/02/2000
     79       Anchored                                150,448        1972               1999           100.0%      01/16/2001
     80       Suburban                                 53,908        1989                NAP           100.0%      01/03/2001
     81       Garden                                      208        1985               1989            97.5%      11/16/2000
     82       Anchored                                110,244        1964               1989           100.0%      11/01/2000
     83       Medical                                  43,732        1996                NAP           100.0%      11/30/2000
     84       Warehouse                               194,040        1974                NAP            95.2%      12/19/2000
     85       Anchored                                 60,138        1976               1996           100.0%      12/31/2000
     86       Flex Industrial                          72,282        1985                NAP           100.0%      01/16/2001
     87       Suburban                                 69,283        1985                NAP            95.1%      12/18/2000
     88       Suburban                                 46,500        2000                NAP           100.0%      12/14/1999
     89       Anchored                                 32,269        1960               1992           100.0%      11/27/2000
     90       Light Industrial                        134,160        1996                NAP           100.0%      09/01/2000
     91       Anchored                                 81,273        1980                NAP            98.0%      12/31/2000
     92       Anchored                                 60,542        1952               1982            87.0%      11/01/2000
     93       Warehouse                                46,672        1980                NAP           100.0%      10/31/2000
     94       Suburban                                 50,000        1995               2000           100.0%      01/30/2001
     95       Self Storage                             77,475      1997-1998             NAP            96.1%      03/08/2001
     96       Suburban                                 45,320      2000-2001             NAP           100.0%      02/15/2001
     97       Shadow/Weak Anchored                    124,027        1971               2000            94.4%      11/09/2000
     98       Anchored                                 85,677      1970-1972             NAP           100.0%      01/24/2001
     99       Warehouse                               120,855        1991               1998           100.0%      12/12/2000
    100       Unanchored                               24,470        2000                NAP           100.0%      12/15/2000
    101       Anchored                                 64,091        1991                NAP           100.0%      12/01/2000
    102       Warehouse                                26,633        2000                NAP           100.0%      02/16/2001
    103       Unanchored                               69,343        1985                NAP            97.6%      11/01/2000
    104       Shadow/Weak Anchored                     24,582        2000                NAP           100.0%      11/08/2000
    105       Shadow/Weak Anchored                     23,730      1958/1978          2000-2001        100.0%      12/19/2000
    106       Unanchored                               20,773        2000                NAP           100.0%      12/01/2000
    107       Shadow/Weak Anchored                     31,500        2000                NAP           100.0%      12/22/2000
    108       Suburban                                 32,011        1985                NAP           100.0%      12/15/2000
    109       Garden                                       86      1988/1993             NAP            94.2%      01/01/2001
    110       Unanchored                               50,739        1985                NAP           100.0%      09/01/2000
    111       Garden                                       66        1969               2000            98.5%      12/31/2000
    112       Garden                                      148        1966                NAP            97.3%      02/01/2001
    113       Garden                                      200        1971                NAP            92.0%      11/30/2000
    114       Shadow/Weak Anchored                     24,237        1956                NAP           100.0%      01/01/2001
    115       Shadow/Weak Anchored                     68,053        1954               2000            96.4%      01/04/2001
    116       Suburban                                 80,127      1977-1978          1998-1999        100.0%      01/30/2001
    117       Warehouse                               101,600        2000                NAP            80.7%      01/17/2001
    118       Unanchored                               20,830        1990                NAP            97.1%      12/04/2000
    119       Low-Rise                                    132        1975               2000            88.6%      01/10/2001
    120       Unanchored                               27,760        1989                NAP            88.3%      11/01/2000
    121       Unanchored                               42,625      1987/1989             NAP           100.0%      01/29/2001
    122       Flex Industrial                          45,203        1984                NAP            93.1%      01/01/2001
    123       Big Box                                  64,193        1992                NAP           100.0%      12/29/2000
    124       Self Storage                             59,460        1986                NAP            91.3%      01/31/2001
    125       Light Industrial                         61,684        1985                NAP           100.0%      01/10/2001
    126       Self Storage                             66,514        1997                NAP            97.0%      10/09/2000
    127       Free Standing                            49,296        1988                NAP           100.0%      02/15/2001
    128       Suburban                                 32,360        1986               1999           100.0%      11/21/2000
    129       Shadow/Weak Anchored                     48,900        1998               2000            97.1%      12/11/2000
    130       Flex Industrial                          24,715        1984               2000           100.0%      09/21/2000
    131       Flex Industrial                          74,573        1984               1999           100.0%      11/01/2000
    132       Warehouse                                72,731        1988                NAP            88.4%      12/28/2000
    133       Warehouse                                79,500        1990                NAP           100.0%      01/03/2001
    134       Self Storage                             65,500        1998                NAP            92.0%      11/14/2000
    135       Mobile Home Park                            212        1970                NAP           100.0%      11/17/2000
    136       Shadow Anchored                          27,500        2000                NAP           100.0%      12/26/2000
    137       Suburban                                 33,784        1985                NAP            85.9%      10/19/2000
    138       Suburban                                 18,607        2000                NAP           100.0%      11/03/2000
    139       Free Standing                            15,120        2001                NAP           100.0%      01/29/2001
    140       Light Industrial                         44,751        1990                NAP           100.0%      10/11/2000
    141       Warehouse                                55,266      1966/1976             NAP           100.0%      12/28/2000
    142       Low-Rise                                     43        1986                NAP           100.0%      11/17/2000
    143       Suburban                                  9,592        1929               2000           100.0%      11/16/2000
    144       Unanchored                               14,032        1970               2000            88.7%      12/21/2000
    145       Unanchored                               21,264        1993                NAP           100.0%      10/12/2000
    146       Low-Rise                                     48        1965               1996            96.0%      12/27/2000
    147       Self Storage                             23,177        1953               1988            98.9%      11/24/2000
    148       Medical                                  10,727        1987                NAP           100.0%      12/27/2000
    149       Shadow/Weak Anchored                     10,800        1998                NAP           100.0%      02/21/2001






------------------------------------------------------------------------------------------------------------------------------------
 MORTGAGE                          RELATED            ORIGINAL       CUT-OFF DATE  CUT-OFF DATE BALANCE              FIRST PAYMENT
 LOAN NO.   SECURITY TYPE(4)    BORROWER LIST         BALANCE         BALANCE(5)      PER UNIT OR SF      NOTE DATE     DATE (P&I)
------------------------------------------------------------------------------------------------------------------------------------
                                                                                                 
    1       Fee                                     $55,000,000       $55,000,000              $129,717   12/15/2000        NAP
    2       Fee                                     $42,000,000       $41,964,888                  $140   03/23/2001    05/10/2001
    3       Fee                4, 5, 6, 7, 8, 9      $9,406,716        $9,380,748                   $29   12/28/2000    02/01/2001
    4       Fee                3, 5, 6, 7, 8, 9      $8,650,950        $8,627,068                   $29   12/28/2000    02/01/2001
    5       Fee                3, 4, 6, 7, 8, 9      $5,443,353        $5,428,326                   $29   12/28/2000    02/01/2001
    6       Fee                3, 4, 5, 7, 8, 9      $4,693,761        $4,680,803                   $29   12/28/2000    02/01/2001
    7       Fee                3, 4, 5, 6, 8, 9      $4,680,077        $4,667,157                   $29   12/28/2000    02/01/2001
    8       Fee                3, 4, 5, 6, 7, 9      $4,585,528        $4,572,869                   $29   12/28/2000    02/01/2001
    9       Fee                3, 4, 5, 6, 7, 8      $4,377,615        $4,365,530                   $29   12/28/2000    02/01/2001
    10      Fee                                     $24,000,000       $23,903,689                   $96   02/07/2001    03/01/2001
    11      Fee                                      $8,000,000        $7,967,896                   $96   02/07/2001    03/01/2001
    12      Fee                                      $8,000,000        $7,967,896                   $96   02/07/2001    03/01/2001
    13      Fee                                     $26,500,000       $26,478,661                  $148   03/05/2001    05/01/2001
    14      Fee                                     $24,000,000       $23,981,756                   $71   03/21/2001    05/01/2001
    15      Fee                                     $21,500,000       $19,985,605                   $87   12/19/1995    02/01/1996
    16      Fee                                     $18,000,000       $17,936,627               $22,089   11/17/2000    01/01/2001
    17      Fee/Leasehold                           $17,900,000       $17,887,058                  $145   03/14/2001    05/01/2001
    18      Fee                                     $17,750,000       $17,692,164                   $84   11/02/2000    01/01/2001
    19      Fee                                     $16,800,000       $16,752,585               $46,795   12/06/2000    02/01/2001
    20      Fee                                     $16,400,000       $16,400,000                  $155   04/05/2001    06/01/2001
    21      Fee                                     $16,071,800       $15,891,425               $30,097   12/14/1999    02/01/2000
    22      Fee                                     $15,500,000       $15,430,235                   $45   12/07/2000    02/02/2001
    23      Fee                                     $14,625,000       $14,625,000                  $137   01/16/2001    03/01/2003
    24      Fee                                     $14,500,000       $14,500,000                   $52   02/09/2001        NAP
    25      Fee                                     $14,512,500       $13,738,294                   $84   12/22/1997    02/01/1998
    26      Fee                                     $12,500,000       $12,454,328               $77,840   01/22/2001    03/01/2001
    27      Fee                                     $11,800,000       $11,670,487                   $42   09/15/2000    11/01/2000
    28      Fee                                     $11,000,000       $10,972,554                   $91   01/24/2001    03/01/2001
    29      Fee                                     $11,000,000       $10,875,661               $90,631   01/24/2000    03/01/2000
    30      Fee                                     $10,875,000       $10,843,749                   $81   12/08/2000    02/01/2001
    31      Fee                                     $10,650,000       $10,612,449                   $82   01/10/2001    03/01/2001
    32      Fee                                     $10,500,000       $10,487,764               $53,783   01/24/2001    04/01/2001
    33      Fee                                     $10,350,000       $10,317,831                   $84   11/13/2000    01/01/2001
    34      Fee                                     $10,200,000       $10,164,189                  $190   01/05/2001    03/01/2001
    35      Fee                                      $2,730,000        $2,716,409               $14,469   08/08/2000    10/01/2000
    36      Fee                                      $2,540,000        $2,527,355               $14,469   08/08/2000    10/01/2000
    37      Fee                                      $1,600,000        $1,592,035               $14,469   08/08/2000    10/01/2000
    38      Fee                                      $1,570,000        $1,562,184               $14,469   08/08/2000    10/01/2000
    39      Fee                                        $910,000          $905,470               $14,469   08/08/2000    10/01/2000
    40      Fee                                        $800,000          $796,017               $14,469   08/08/2000    10/01/2000
    41      Fee                                     $10,000,000        $9,972,975              $103,885   03/14/2001    04/01/2001
    42      Fee                                     $10,000,000        $9,957,379                   $49   12/15/2000    02/01/2001
    43      Fee                                      $9,875,000        $9,863,228                  $153   03/02/2001    05/01/2001
    44      Fee                                      $9,600,000        $9,572,960                   $89   11/17/2000    02/01/2001
    45      Fee                                      $9,400,000        $9,376,943                   $94   01/04/2001    03/01/2001
    46      Fee                                      $5,465,000        $5,465,000                   $50   01/25/2001        NAP
    47      Fee                                      $3,535,000        $3,535,000                   $50   01/25/2001        NAP
    48      Fee                                      $8,800,000        $8,750,153                  $183   01/23/2001    03/01/2001
    49      Fee                                      $8,750,000        $8,719,929                   $87   01/26/2001    03/05/2001
    50      Fee                                      $8,645,000        $8,611,929               $29,392   12/21/2000    02/01/2001
    51      Fee                                      $8,500,000        $8,434,157                   $15   12/21/2000    02/01/2001
    52      Fee                                      $8,150,000        $8,150,000                   $30   11/21/2000        NAP
    53      Fee                                      $7,500,000        $7,491,867                   $71   03/22/2001    05/01/2001
    54      Fee                                      $7,500,000        $7,479,626                   $66   12/22/2000    02/01/2001
    55      Fee                                      $4,260,750        $4,255,299                   $25   02/13/2001    04/01/2001
    56      Fee                                      $3,214,250        $3,210,138                   $25   02/13/2001    04/01/2001
    57      Fee                                      $7,700,000        $7,404,552                   $86   07/07/1998    09/01/1998
    58      Fee                                      $7,400,000        $7,400,000               $54,412   02/13/2001    04/01/2002
    59      Fee                                      $7,300,000        $7,234,629                  $146   01/18/2001    03/01/2001
    60      Fee                                      $7,250,000        $7,216,630               $28,637   12/21/2000    02/01/2001
    61      Fee                                      $7,000,000        $6,982,535               $74,282   12/18/2000    03/01/2001
    62      Fee                                      $7,400,000        $6,940,768                   $45   11/11/1996    01/01/1997
    63      Fee                                      $6,900,000        $6,894,617                  $277   03/20/2001    05/01/2001
    64      Fee                                      $6,850,000        $6,830,589                  $124   12/08/2000    02/01/2001
    65      Fee                                      $6,800,000        $6,769,975                  $110   12/22/2000    02/01/2001
    66      Fee                                      $6,750,000        $6,728,107               $35,411   12/21/2000    02/01/2001
    67      Fee                                      $6,700,000        $6,537,745               $39,384   10/12/1998    12/01/1998
    68      Fee                                      $6,500,000        $6,500,000                   $52   04/06/2001    06/01/2001
    69      Fee/Leasehold                            $6,500,000        $6,453,802                   $45   12/22/2000    02/01/2001
    70      Fee                                      $6,300,000        $6,277,296                   $76   09/18/2000    11/01/2000
    71      Fee                                      $6,200,000        $6,191,637                   $58   02/27/2001    04/01/2001
    72      Fee                                      $6,175,000        $6,152,278               $40,476   02/26/2001    04/01/2001
    73      Fee                                      $6,300,000        $6,012,649                   $46   06/01/1998    08/01/1998
    74      Fee                                      $5,765,000        $5,746,412                   $42   12/01/2000    02/01/2001
    75      Fee                                      $5,670,000        $5,617,315                   $64   12/03/1999    02/01/2000
    76      Fee                                      $5,800,000        $5,438,343                   $71   09/25/1996    12/01/1996
    77      Fee                                      $6,250,000        $5,424,998                  $114   03/01/1996    05/01/1996
    78      Fee                                      $5,428,000        $5,413,724                   $35   12/05/2000    02/01/2001
    79      Fee                                      $5,300,000        $5,287,833                   $35   01/09/2001    03/01/2001
    80      Fee                                      $5,300,000        $5,286,754                   $98   12/21/2000    03/01/2001
    81      Fee                                      $5,300,000        $5,276,598               $25,368   11/28/2000    02/01/2001
    82      Leasehold                                $5,280,000        $5,243,783                   $48   12/29/2000    02/01/2001
    83      Fee                                      $5,400,000        $5,224,497                  $119   02/04/1998    03/01/1998
    84      Fee                                      $5,200,000        $5,183,690                   $27   12/11/2000    02/01/2001
    85      Fee                                      $6,200,000        $5,109,063                   $85   12/26/1996    02/01/1997
    86      Fee                                      $5,100,000        $5,087,490                   $70   01/10/2001    03/01/2001
    87      Fee                                      $5,100,000        $5,076,526                   $73   12/21/2000    02/01/2001
    88      Fee                                      $5,000,000        $4,996,214                  $107   03/15/2001    05/01/2001
    89      Fee                                      $5,000,000        $4,994,300                  $155   03/22/2001    05/01/2001
    90      Fee                                      $5,000,000        $4,978,091                   $37   12/27/2000    02/01/2001
    91      Fee                                      $5,000,000        $4,977,430                   $61   08/31/2000    10/01/2000
    92      Fee                                      $5,000,000        $4,849,070                   $80   06/07/2000    08/01/2000
    93      Fee                      99              $4,800,000        $4,786,179                  $103   12/29/2000    02/01/2001
    94      Fee                                      $4,600,000        $4,590,802                   $92   02/08/2001    04/01/2001
    95      Fee                                      $4,100,000        $4,081,413                   $53   08/10/2000    10/01/2000
    96      Fee                                      $4,000,000        $3,994,961                   $88   02/15/2001    04/01/2001
    97      Fee                                      $4,000,000        $3,985,936                   $32   01/25/2001    03/01/2001
    98      Fee                                      $4,000,000        $3,976,299                   $46   01/24/2001    03/01/2001
    99      Fee                      93              $3,800,000        $3,797,356                   $31   03/29/2001    05/01/2001
   100      Fee                                      $3,750,000        $3,734,094                  $153   12/15/2000    02/01/2001
   101      Fee                                      $3,700,000        $3,685,020                   $57   09/14/2000    11/01/2000
   102      Fee                                      $3,670,000        $3,664,875                  $138   02/15/2001    04/01/2001
   103      Fee                                      $3,625,000        $3,614,666                   $52   12/18/2000    02/01/2001
   104      Fee                                      $3,525,000        $3,515,823                  $143   12/08/2000    02/01/2001
   105      Fee                                      $3,500,000        $3,495,591                  $147   03/01/2001    04/01/2001
   106      Fee                                      $3,400,000        $3,395,858                  $163   02/21/2001    04/01/2001
   107      Fee                                      $3,400,000        $3,392,518                  $108   12/20/2000    03/01/2001
   108      Fee                                      $3,400,000        $3,389,336                  $106   12/18/2000    02/01/2001
   109      Fee                                      $3,400,000        $3,389,118               $39,408   10/23/2000    01/01/2001
   110      Fee                                      $3,275,000        $3,264,958                   $64   11/20/2000    01/01/2001
   111      Fee                                      $3,250,000        $3,233,069               $48,986   07/26/2000    09/01/2000
   112      Fee                                      $3,200,000        $3,195,833               $21,593   02/01/2001    04/01/2001
   113      Fee                                      $3,150,000        $3,140,081               $15,700   12/20/2000    02/01/2001
   114      Fee                                      $3,000,000        $3,000,000                  $124   02/09/2001        NAP
   115      Fee                                      $3,000,000        $3,000,000                   $44   02/28/2001        NAP
   116      Fee                                      $3,000,000        $3,000,000                   $37   04/04/2001    06/01/2001
   117      Fee                                      $3,000,000        $2,997,587                   $30   03/14/2001    05/01/2001
   118      Fee                                      $3,000,000        $2,991,010                  $144   12/14/2000    02/01/2001
   119      Fee                                      $2,900,000        $2,892,319               $21,912   01/31/2001    03/01/2001
   120      Fee                                      $2,850,000        $2,842,274                  $102   12/18/2000    02/01/2001
   121      Fee                                      $2,750,000        $2,737,558                   $64   01/23/2001    03/01/2001
   122      Fee                                      $2,500,000        $2,492,873                   $55   12/21/2000    02/01/2001
   123      Fee                                      $2,500,000        $2,488,944                   $39   12/06/2000    02/01/2001
   124      Fee                                      $2,500,000        $2,487,049                   $42   11/17/2000    01/01/2001
   125      Fee                                      $2,500,000        $2,486,324                   $40   01/26/2001    03/01/2001
   126      Fee                                      $2,400,000        $2,386,932                   $36   12/08/2000    02/01/2001
   127      Fee                                      $2,360,000        $2,356,220                   $48   02/15/2001    04/01/2001
   128      Fee                                      $2,250,000        $2,241,837                   $69   01/03/2001    03/01/2001
   129      Fee                                      $2,200,000        $2,190,654                   $45   12/02/2000    02/01/2001
   130      Fee                                      $2,200,000        $2,174,336                   $88   12/12/2000    02/01/2001
   131      Fee                                      $2,160,000        $2,139,847                   $29   12/29/2000    03/01/2001
   132      Fee                                      $2,060,000        $2,049,738                   $28   12/20/2000    02/01/2001
   133      Fee                                      $2,000,000        $1,994,310                   $25   12/19/2000    02/01/2001
   134      Fee                                      $2,000,000        $1,991,155                   $30   12/19/2000    02/01/2001
   135      Fee                                      $2,000,000        $1,965,748                $9,272   01/02/2001    03/01/2001
   136      Fee                                      $1,900,000        $1,898,621                   $69   03/30/2001    05/01/2001
   137      Fee                                      $1,900,000        $1,881,966                   $56   01/09/2001    03/01/2001
   138      Fee                                      $1,885,000        $1,867,542                  $100   01/12/2001    03/01/2001
   139      Leasehold                                $1,825,000        $1,820,846                  $120   01/29/2001    03/01/2001
   140      Fee                                      $1,675,000        $1,666,368                   $37   11/20/2000    01/01/2001
   141      Fee                                      $1,600,000        $1,579,909                   $29   12/19/2000    02/01/2001
   142      Fee                                      $1,550,000        $1,541,718               $35,854   11/02/2000    01/01/2001
   143      Fee                                      $1,320,000        $1,313,476                  $137   11/13/2000    01/01/2001
   144      Fee                                      $1,300,000        $1,284,147                   $92   12/01/2000    02/01/2001
   145      Fee                                      $1,150,000        $1,136,526                   $53   12/05/2000    02/01/2001
   146      Fee                                      $1,000,000          $995,301               $20,735   12/12/2000    02/01/2001
   147      Fee                                        $910,000          $906,837                   $39   01/03/2001    03/01/2001
   148      Fee                                        $800,000          $794,764                   $74   12/15/2000    02/01/2001
   149      Fee                                        $750,000          $746,746                   $69   12/19/2000    02/01/2001

                                                 $1,015,475,300    $1,006,576,558






-----------------------------------------------------------------------------------------------------------------------------------
  MORTGAGE     FIRST PAYMENT                                  ORIGINAL TERM      REMAINING TERM         ORIGINAL        REMAINING
  LOAN NO.       DATE (IO)      MATURITY DATE     ARD LOAN     TO MATURITY        TO MATURITY        AMORT. TERM(6)    AMORT. TERM
-----------------------------------------------------------------------------------------------------------------------------------
                                                                                                  
     1          02/01/2001       01/01/2006          No            60                  56                  IO              IO
     2              NAP          04/01/2011          Yes           120                119                 360              359
     3              NAP          01/01/2011          Yes           120                116                 360              356
     4              NAP          01/01/2011          Yes           120                116                 360              356
     5              NAP          01/01/2011          Yes           120                116                 360              356
     6              NAP          01/01/2011          Yes           120                116                 360              356
     7              NAP          01/01/2011          Yes           120                116                 360              356
     8              NAP          01/01/2011          Yes           120                116                 360              356
     9              NAP          01/01/2011          Yes           120                116                 360              356
     10             NAP          11/01/2010          No            117                114                 357              354
     11             NAP          11/01/2010          No            117                114                 357              354
     12             NAP          11/01/2010          No            117                114                 357              354
     13             NAP          04/01/2011          No            120                119                 360              359
     14             NAP          04/01/2011          No            120                119                 360              359
     15             NAP          01/01/2006          No            120                 56                 300              236
     16             NAP          12/01/2010          No            120                115                 360              355
     17             NAP          04/01/2011          No            120                119                 360              359
     18             NAP          12/01/2010          No            120                115                 360              355
     19             NAP          01/01/2011          No            120                116                 360              356
     20             NAP          05/01/2011          Yes           120                120                 360              360
     21             NAP          01/01/2010          No            120                104                 360              344
     22             NAP          01/02/2011          No            120                116                 300              296
     23         03/01/2001       02/01/2006          No            60                  57                 360              360
     24         04/01/2001       03/01/2011          No            120                118                  IO              IO
     25             NAP          01/01/2005          No            84                  44                 300              260
     26             NAP          02/01/2011          No            120                117                 300              297
     27             NAP          10/01/2006          No            72                  65                 240              233
     28             NAP          02/01/2011          No            120                117                 360              357
     29             NAP          02/01/2010          Yes           120                105                 300              285
     30             NAP          01/01/2011          No            120                116                 360              356
     31             NAP          02/01/2011          No            120                117                 300              297
     32             NAP          03/01/2011          No            120                118                 360              358
     33             NAP          12/01/2010          No            120                115                 360              355
     34             NAP          02/01/2016          No            180                177                 300              297
     35             NAP          09/01/2010          No            120                112                 360              352
     36             NAP          09/01/2010          No            120                112                 360              352
     37             NAP          09/01/2010          No            120                112                 360              352
     38             NAP          09/01/2010          No            120                112                 360              352
     39             NAP          09/01/2010          No            120                112                 360              352
     40             NAP          09/01/2010          No            120                112                 360              352
     41             NAP          09/01/2008          Yes           90                  88                 270              268
     42             NAP          01/01/2011          No            120                116                 300              296
     43             NAP          04/01/2013          No            144                143                 300              299
     44             NAP          07/01/2008          No            90                  86                 360              356
     45             NAP          02/01/2011          No            120                117                 360              357
     46         03/01/2001       02/01/2011          No            120                117                  IO              IO
     47         03/01/2001       02/01/2011          No            120                117                  IO              IO
     48             NAP          02/01/2014          No            156                153                 240              237
     49             NAP          02/05/2011          No            120                117                 300              297
     50             NAP          01/01/2011          No            120                116                 300              296
     51             NAP          01/01/2011          No            120                116                 240              236
     52         01/01/2001       12/01/2010          No            120                115                  IO              IO
     53             NAP          04/01/2011          No            120                119                 300              299
     54             NAP          01/01/2011          No            120                116                 360              356
     55             NAP          03/01/2011          No            120                118                 360              358
     56             NAP          03/01/2011          No            120                118                 360              358
     57             NAP          08/01/2018          No            240                207                 300              267
     58         04/01/2001       03/01/2011          No            120                118                 360              360
     59             NAP          02/01/2016          No            180                177                 180              177
     60             NAP          01/01/2011          No            120                116                 300              296
     61             NAP          02/01/2011          No            120                117                 360              357
     62             NAP          12/01/2016          No            240                187                 300              247
     63             NAP          04/01/2011          No            120                119                 360              359
     64             NAP          01/01/2011          No            120                116                 360              356
     65             NAP          01/01/2010          No            108                104                 300              296
     66             NAP          01/01/2011          No            120                116                 360              356
     67             NAP          11/01/2013          No            180                150                 360              330
     68             NAP          05/01/2011          No            120                120                 240              240
     69             NAP          01/01/2021          No            240                236                 240              236
     70             NAP          10/01/2010          No            120                113                 360              353
     71             NAP          03/01/2011          No            120                118                 360              358
     72             NAP          03/01/2011          No            120                118                 240              238
     73             NAP          07/01/2013          No            180                146                 300              266
     74             NAP          01/01/2011          No            120                116                 360              356
     75             NAP          01/01/2010          No            120                104                 360              344
     76             NAP          11/01/2006          No            120                 66                 300              246
     77             NAP          04/01/2016          No            240                179                 240              179
     78             NAP          01/01/2011          No            120                116                 360              356
     79             NAP          02/01/2011          No            120                117                 360              357
     80             NAP          02/01/2011          No            120                117                 360              357
     81             NAP          01/01/2011          No            120                116                 300              296
     82             NAP          01/01/2011          No            120                116                 240              236
     83             NAP          02/01/2009          No            132                 93                 360              321
     84             NAP          01/01/2011          No            120                116                 360              356
     85             NAP          01/01/2012          No            180                128                 180              128
     86             NAP          02/01/2011          No            120                117                 360              357
     87             NAP          01/01/2011          No            120                116                 300              296
     88             NAP          04/01/2011          Yes           120                119                 360              359
     89             NAP          04/01/2011          No            120                119                 300              299
     90             NAP          07/01/2011          No            126                122                 360              356
     91             NAP          09/01/2010          No            120                112                 360              352
     92             NAP          07/01/2010          No            120                110                 300              290
     93             NAP          01/01/2011          No            120                116                 360              356
     94             NAP          03/01/2011          No            120                118                 300              298
     95             NAP          09/01/2010          No            120                112                 360              352
     96             NAP          03/01/2011          No            120                118                 360              358
     97             NAP          02/01/2011          No            120                117                 300              297
     98             NAP          02/01/2021          No            240                237                 240              237
     99             NAP          02/01/2008          No            82                  81                 360              359
    100             NAP          01/01/2011          No            120                116                 300              296
    101             NAP          10/01/2010          No            120                113                 360              353
    102             NAP          03/01/2011          No            120                118                 360              358
    103             NAP          01/01/2011          No            120                116                 360              356
    104             NAP          01/01/2011          No            120                116                 360              356
    105             NAP          03/01/2011          No            120                118                 360              358
    106             NAP          03/01/2013          No            144                142                 360              358
    107             NAP          02/01/2011          No            120                117                 360              357
    108             NAP          01/01/2011          No            120                116                 360              356
    109             NAP          12/01/2010          No            120                115                 360              355
    110             NAP          12/01/2010          No            120                115                 360              355
    111             NAP          08/01/2010          No            120                111                 360              351
    112             NAP          03/01/2011          No            120                118                 360              358
    113             NAP          01/01/2011          No            120                116                 360              356
    114         04/01/2001       03/01/2011          No            120                118                  IO              IO
    115         04/01/2001       12/01/2009          No            105                103                  IO              IO
    116             NAP          05/01/2011          No            120                120                 360              360
    117             NAP          04/01/2011          No            120                119                 360              359
    118             NAP          01/01/2011          No            120                116                 360              356
    119             NAP          02/01/2011          No            120                117                 360              357
    120             NAP          01/01/2011          No            120                116                 360              356
    121             NAP          02/01/2011          No            120                117                 264              261
    122             NAP          01/01/2011          No            120                116                 360              356
    123             NAP          01/01/2011          No            120                116                 300              296
    124             NAP          12/01/2010          No            120                115                 300              295
    125             NAP          02/01/2011          No            120                117                 240              237
    126             NAP          01/01/2011          No            120                116                 264              260
    127             NAP          03/01/2011          No            120                118                 330              328
    128             NAP          02/01/2011          No            120                117                 300              297
    129             NAP          01/01/2011          No            120                116                 300              296
    130             NAP          01/01/2008          No            84                  80                 180              176
    131             NAP          02/01/2016          No            180                177                 180              177
    132             NAP          01/01/2011          No            120                116                 300              296
    133             NAP          01/01/2011          No            120                116                 360              356
    134             NAP          01/01/2011          No            120                116                 300              296
    135             NAP          02/01/2011          No            120                117                 120              117
    136             NAP          04/01/2006          No            60                  59                 360              359
    137             NAP          02/01/2016          No            180                177                 180              177
    138             NAP          02/01/2016          No            180                177                 180              177
    139             NAP          02/01/2011          No            120                117                 360              357
    140             NAP          12/01/2010          No            120                115                 300              295
    141             NAP          01/01/2016          No            180                176                 180              176
    142             NAP          12/01/2010          No            120                115                 300              295
    143             NAP          12/01/2010          No            120                115                 300              295
    144             NAP          01/01/2016          No            180                176                 180              176
    145             NAP          01/01/2016          No            180                176                 180              176
    146             NAP          01/01/2011          No            120                116                 300              296
    147             NAP          02/01/2011          No            120                117                 300              297
    148             NAP          01/01/2011          No            120                116                 240              236
    149             NAP          01/01/2011          No            120                116                 300              296

                                                                   121                113                 329              322






------------------------------------------------------------------------------------------------------------------------------------
  MORTGAGE     MORTGAGE        MONTHLY           MONTHLY         UNDERWRITABLE                              BALLOON       BALLOON
  LOAN NO.      RATE        PAYMENT (P&I)    PAYMENT (IO)(7)       CASH FLOW     DSCR(8)        NOI         BALANCE         LTV
------------------------------------------------------------------------------------------------------------------------------------
                                                                                                   
     1          8.595%             NAP         $399,404           $11,093,264      2.32    $12,502,799    $55,000,000       45.8%
     2          6.900%        $276,612              NAP            $5,792,422      1.75     $6,152,422    $36,589,734       50.8%
     3          7.910%         $68,434              NAP            $1,022,124      1.26     $1,126,162     $8,402,066       67.3%
     4          7.910%         $62,936              NAP              $975,056      1.26     $1,063,056     $7,727,017       67.3%
     5          7.910%         $39,600              NAP              $591,925      1.26       $661,300     $4,861,995       67.3%
     6          7.910%         $34,147              NAP              $512,192      1.26       $597,930     $4,192,461       67.3%
     7          7.910%         $34,048              NAP              $512,066      1.26       $599,670     $4,180,239       67.3%
     8          7.910%         $33,360              NAP              $511,376      1.26       $579,946     $4,095,787       67.3%
     9          7.910%         $31,847              NAP              $483,626      1.26       $537,876     $3,910,080       67.3%
     10         8.299%        $181,229              NAP            $2,942,064      1.35     $3,119,733    $21,567,648       56.2%
     11         8.299%         $60,410              NAP              $999,077      1.35     $1,128,841     $7,189,216       56.2%
     12         8.299%         $60,410              NAP              $953,378      1.35     $1,068,686     $7,189,216       56.2%
     13         7.090%        $177,910              NAP            $3,015,070      1.41     $3,235,480    $23,201,724       61.9%
     14         7.380%        $165,844              NAP            $3,389,446      1.70     $3,838,372    $21,169,284       42.3%
     15         9.250%        $184,122              NAP            $2,931,628      1.33     $3,313,924    $17,935,827       46.4%
     16         7.530%        $126,229              NAP            $3,034,264      2.00     $3,277,864    $15,936,473       43.1%
     17         7.630%        $126,757              NAP            $2,049,434      1.35     $2,187,834    $15,887,144       60.9%
     18         7.880%        $128,761              NAP            $2,004,272      1.30     $2,162,063    $15,849,349       59.2%
     19         7.800%        $120,938              NAP            $2,034,448      1.40     $2,048,768    $14,966,442       58.9%
     20         7.500%        $114,671              NAP            $2,493,167      1.81     $2,717,669    $14,514,031       48.4%
     21         8.030%        $118,265              NAP            $1,840,260      1.30     $1,945,860    $14,131,342       67.9%
     22         7.640%        $115,959              NAP            $2,598,356      1.87     $2,840,704    $12,438,967       41.5%
     23         7.250%         $99,768          $89,587            $1,869,879      1.74     $1,952,583    $14,229,468       61.1%
     24         7.250%             NAP          $88,821            $2,074,716      1.95     $2,218,642    $14,500,000       41.3%
     25         7.270%        $105,084              NAP            $2,118,334      1.68     $2,452,604    $12,668,525       36.8%
     26         7.500%         $92,374              NAP            $3,217,025      2.90     $3,598,283    $10,173,158       30.6%
     27         8.810%        $104,730              NAP            $1,794,244      1.43     $1,915,712    $10,121,370       46.9%
     28         7.400%         $76,162              NAP            $1,519,553      1.66     $1,583,758     $9,702,307       55.8%
     29         9.640%         $97,179              NAP            $1,894,098      1.62     $2,091,882     $9,493,165       55.8%
     30         7.710%         $77,609              NAP            $1,165,430      1.25     $1,243,494     $9,667,112       64.5%
     31         7.750%         $80,443              NAP            $1,335,380      1.38     $1,401,817     $8,731,010       56.1%
     32         7.860%         $76,023              NAP            $1,156,858      1.27     $1,205,608     $9,379,131       70.0%
     33         8.090%         $76,595              NAP            $1,171,850      1.27     $1,307,316     $9,287,617       67.4%
     34         7.780%         $77,245              NAP            $1,528,761      1.65     $1,589,672     $6,742,105       38.5%
     35         8.050%         $20,127              NAP              $347,475      1.36       $357,202     $2,446,705       67.9%
     36         8.050%         $18,726              NAP              $294,371      1.36       $304,097     $2,276,422       67.9%
     37         8.050%         $11,796              NAP              $188,647      1.36       $195,747     $1,433,966       67.9%
     38         8.050%         $11,575              NAP              $180,432      1.36       $186,732     $1,407,079       67.9%
     39         8.050%          $6,709              NAP              $115,343      1.36       $121,550       $815,568       67.9%
     40         8.050%          $5,898              NAP               $92,754      1.36        $98,186       $716,983       67.9%
     41         7.390%         $76,084              NAP            $1,389,215      1.52     $1,619,629     $8,390,402       33.6%
     42         7.980%         $77,049              NAP            $1,176,982      1.27     $1,215,562     $8,254,074       59.0%
     43         7.220%         $71,186              NAP            $1,323,243      1.55     $1,400,712     $7,396,024       44.6%
     44         7.810%         $69,174              NAP            $1,330,278      1.60     $1,487,628     $8,898,775       55.3%
     45         7.500%         $65,726              NAP            $1,375,897      1.74     $1,479,020     $8,311,693       50.1%
     46         7.000%             NAP          $32,322              $812,112      2.09       $966,115     $5,465,000       51.7%
     47         7.000%             NAP          $20,907              $524,842      2.09       $619,483     $3,535,000       51.7%
     48         7.500%         $70,892              NAP            $1,174,086      1.38     $1,271,964     $4,833,297       36.6%
     49         7.930%         $67,129              NAP            $1,015,317      1.26     $1,098,516     $7,210,499       59.5%
     50         8.645%         $70,459              NAP            $1,362,229      1.61     $1,569,243     $7,268,148       58.6%
     51         7.000%         $65,900              NAP            $1,340,523      1.70     $1,554,404     $5,813,601       37.5%
     52         7.720%             NAP          $52,432            $1,513,729      2.41     $1,659,603     $8,150,000       45.3%
     53         7.810%         $56,945              NAP            $1,059,292      1.55     $1,172,437     $6,163,409       43.7%
     54         7.990%         $54,980              NAP              $930,280      1.41       $990,793     $6,711,648       65.2%
     55         7.500%         $29,792              NAP              $561,984      1.60       $681,041     $3,772,471       57.6%
     56         7.500%         $22,475              NAP              $440,005      1.60       $537,610     $2,845,899       57.6%
     57         7.510%         $56,952              NAP              $836,241      1.22       $923,849     $3,208,267       32.1%
     58         7.430%         $51,388          $46,455              $738,036      1.32       $765,236     $6,660,033       72.0%
     59         8.000%         $69,763              NAP            $1,085,667      1.30     $1,164,367       $231,359        2.1%
     60         7.500%         $53,577              NAP              $830,506      1.29       $950,458     $5,901,568       55.9%
     61         7.400%         $48,467              NAP              $891,912      1.53       $915,408     $6,174,196       63.0%
     62         8.500%         $59,587              NAP            $1,645,191      2.30     $1,943,015     $2,943,074       11.1%
     63         7.250%         $47,070              NAP              $938,657      1.66       $984,636     $6,066,143       52.2%
     64         7.780%         $49,216              NAP              $820,928      1.39       $829,216     $6,099,459       62.6%
     65         7.760%         $51,407              NAP              $810,015      1.31       $844,039     $5,748,210       56.9%
     66         7.100%         $45,362              NAP              $770,800      1.42       $827,800     $5,909,395       64.2%
     67         7.010%         $44,620              NAP              $670,668      1.25       $703,868     $5,140,898       57.8%
     68         7.000%         $50,394              NAP              $925,233      1.53       $991,881     $4,449,485       41.2%
     69         7.710%         $53,201              NAP            $1,115,407      1.75     $1,267,917        $52,862        0.4%
     70         8.760%         $49,607              NAP              $715,395      1.20       $808,088     $5,739,583       63.0%
     71         7.290%         $42,463              NAP              $692,539      1.36       $761,853     $5,460,438       67.4%
     72         6.950%         $47,690              NAP              $796,458      1.39       $826,858     $4,221,184       45.8%
     73         7.100%         $44,930              NAP            $1,006,946      1.87     $1,129,603     $3,874,522       30.8%
     74         7.130%         $38,859              NAP              $764,178      1.64       $814,233     $5,050,970       56.1%
     75         8.250%         $42,597              NAP              $698,133      1.37       $767,479     $5,107,260       66.3%
     76         8.625%         $47,193              NAP              $955,376      1.69     $1,043,830     $4,769,858       42.2%
     77         7.625%         $50,828              NAP              $723,005      1.19       $730,164        $50,507        0.6%
     78         8.150%         $40,398              NAP              $625,815      1.29       $719,131     $4,875,582       71.8%
     79         7.890%         $38,484              NAP              $618,716      1.34       $666,859     $4,730,829       67.6%
     80         7.390%         $36,660              NAP              $656,477      1.49       $710,776     $4,673,580       51.9%
     81         7.760%         $40,067              NAP              $805,877      1.68       $899,477     $4,347,157       38.6%
     82         8.000%         $44,164              NAP              $758,681      1.43       $804,569     $3,739,918       51.9%
     83         7.390%         $37,730              NAP              $662,280      1.46       $719,131     $4,596,895       58.9%
     84         7.270%         $35,544              NAP              $646,331      1.52       $697,053     $4,572,288       63.1%
     85         8.250%         $60,149              NAP              $838,415      1.16       $862,470        $59,739        0.5%
     86         7.500%         $35,660              NAP              $739,461      1.73       $823,623     $4,509,535       40.6%
     87         7.500%         $37,689              NAP              $741,286      1.64       $753,064     $4,151,447       51.3%
     88         7.400%         $34,619              NAP              $640,444      1.54       $673,303     $4,412,487       54.5%
     89         7.500%         $36,950              NAP              $721,026      1.63       $756,939     $4,071,816       47.3%
     90         7.960%         $38,590              NAP              $596,950      1.29       $660,722     $4,170,936       47.3%
     91         8.468%         $38,332              NAP              $604,128      1.31       $663,451     $4,524,166       62.4%
     92         7.895%         $37,474              NAP              $815,953      1.81       $866,450     $4,035,531       36.7%
     93         7.700%         $34,222              NAP              $664,663      1.62       $718,802     $4,265,830       57.7%
     94         7.700%         $34,594              NAP              $555,526      1.34       $603,026     $3,771,316       58.9%
     95         8.450%         $31,380              NAP              $567,411      1.51       $578,869     $3,708,321       54.1%
     96         7.560%         $28,133              NAP              $551,627      1.63       $594,681     $3,546,900       59.1%
     97         7.770%         $30,266              NAP              $568,969      1.57       $643,473     $3,281,147       56.9%
     98         7.390%         $32,207              NAP              $823,684      2.13       $883,131        $32,003        0.3%
     99         7.820%         $27,408              NAP              $526,989      1.60       $575,331     $3,556,955       57.4%
    100         8.010%         $28,968              NAP              $487,664      1.40       $515,812     $3,097,913       57.4%
    101         8.285%         $27,888              NAP              $476,715      1.42       $535,207     $3,335,355       57.5%
    102         7.150%         $24,787              NAP              $502,604      1.69       $515,224     $3,220,602       55.5%
    103         7.750%         $25,970              NAP              $582,008      1.87       $645,209     $3,225,486       44.5%
    104         8.200%         $26,358              NAP              $445,740      1.41       $462,566     $3,169,904       64.7%
    105         7.560%         $24,616              NAP              $435,476      1.47       $456,718     $3,103,536       56.4%
    106         7.690%         $24,217              NAP              $407,888      1.40       $440,086     $2,906,871       63.5%
    107         8.140%         $25,281              NAP              $399,067      1.32       $423,972     $3,052,666       66.4%
    108         7.270%         $23,240              NAP              $456,114      1.64       $500,713     $2,989,573       56.4%
    109         7.960%         $24,853              NAP              $405,623      1.36       $427,123     $3,041,705       67.5%
    110         8.150%         $24,374              NAP              $432,810      1.48       $466,215     $2,942,937       62.6%
    111         8.230%         $24,370              NAP              $387,457      1.32       $403,957     $2,925,491       71.4%
    112         7.430%         $22,222              NAP              $836,754      3.14       $873,754     $2,828,313       22.2%
    113         7.250%         $21,489              NAP              $385,202      1.49       $445,202     $2,768,344       61.5%
    114         7.410%             NAP          $18,525              $707,773      3.18       $750,357     $3,000,000       35.3%
    115         7.160%             NAP          $18,149              $578,518      2.66       $686,518     $3,000,000       33.0%
    116         7.015%         $19,989              NAP              $680,098      2.84       $773,375     $2,622,281       28.2%
    117         7.095%         $20,151              NAP              $434,401      1.80       $469,687     $2,626,951       51.5%
    118         7.500%         $20,976              NAP              $440,340      1.75       $470,752     $2,653,112       47.0%
    119         7.050%         $19,391              NAP              $341,304      1.47       $374,304     $2,535,187       61.1%
    120         8.000%         $20,912              NAP              $326,419      1.30       $364,450     $2,551,025       60.7%
    121         7.850%         $21,907              NAP              $389,243      1.48       $425,141     $2,088,768       46.4%
    122         7.750%         $17,910              NAP              $292,548      1.36       $345,840     $2,224,473       63.4%
    123         7.750%         $18,883              NAP              $378,200      1.67       $407,729     $2,049,953       42.7%
    124         7.910%         $19,147              NAP              $452,553      1.97       $461,472     $2,060,292       40.4%
    125         7.810%         $20,616              NAP              $297,203      1.20       $325,062     $1,758,853       45.1%
    126         8.250%         $19,733              NAP              $310,790      1.31       $320,767     $1,846,531       48.6%
    127         7.580%         $17,041              NAP              $266,871      1.31       $289,106     $2,020,901       68.5%
    128         7.550%         $16,701              NAP              $287,034      1.43       $324,906     $1,833,865       41.6%
    129         8.000%         $16,980              NAP              $349,693      1.72       $375,328     $1,816,928       42.7%
    130         8.010%         $21,037              NAP              $314,331      1.25       $343,738     $1,518,301       33.2%
    131         7.500%         $20,023              NAP              $357,677      1.49       $409,463        $62,260        1.4%
    132         7.000%         $14,560              NAP              $311,621      1.78       $345,122     $1,651,783       40.3%
    133         7.760%         $14,342              NAP              $309,841      1.80       $337,270     $1,780,007       49.9%
    134         7.750%         $15,107              NAP              $322,866      1.78       $332,691     $1,639,962       51.2%
    135         7.560%         $23,803              NAP              $436,027      1.53       $446,627        $42,776        0.9%
    136         7.610%         $13,428              NAP              $285,884      1.77       $306,509     $1,813,700       57.6%
    137         7.290%         $17,387              NAP              $413,493      1.98       $459,136        $52,607        0.9%
    138         7.590%         $17,571              NAP              $249,972      1.19       $273,673        $55,274        1.7%
    139         7.940%         $13,315              NAP              $272,519      1.71       $274,787     $1,630,938       47.1%
    140         7.940%         $12,861              NAP              $272,785      1.77       $293,198     $1,381,581       44.9%
    141         7.160%         $14,525              NAP              $215,691      1.24       $227,681        $43,738        1.9%
    142         7.730%         $11,687              NAP              $239,276      1.71       $252,176     $1,270,763       34.0%
    143         8.180%         $10,346              NAP              $167,650      1.35       $176,968     $1,096,191       59.3%
    144         7.500%         $12,051              NAP              $241,396      1.67       $257,301        $37,948        1.4%
    145         7.960%         $10,963              NAP              $243,584      1.85       $270,538        $36,653        1.3%
    146         7.370%          $7,306              NAP              $141,792      1.62       $156,192       $810,874       57.9%
    147         7.850%          $6,933              NAP              $143,178      1.72       $146,655       $748,180       44.0%
    148         8.380%          $6,882              NAP              $110,377      1.34       $116,175       $573,958       49.9%
    149         7.870%          $5,724              NAP              $119,090      1.73       $125,110       $617,115       45.7%

                7.759%                                                             1.60                                     50.6%






------------------------------------------------------------------------------------------------------------------------------------
  MORTGAGE    CUT-OFF DATE     APPRAISED    VALUATION                                                                    LEASE
  LOAN NO.        LTV            VALUE         DATE       LARGEST TENANT(9)                                         EXPIRATION DATE
------------------------------------------------------------------------------------------------------------------------------------
                                                                                                     
     1            45.8%      $120,000,000   01/01/2001    NAP                                                             NAP
     2            58.3%       $72,000,000   02/01/2001    Xxxxxxx Xxxxx                                                04/01/2011
     3            75.1%       $12,675,000   11/08/2000    Xxxxxxx                                                      02/28/2002
     4            75.1%       $10,800,000   11/08/2000    Country Fresh                                                08/31/2010
     5            75.1%        $7,600,000   11/08/2000    Five Star Brands                                             05/31/2007
     6            75.1%        $6,450,000   11/08/2000    Xxxxxxx Controls Interiors                                   01/31/2002
     7            75.1%        $6,200,000   11/08/2000    Trace Warehousing                                            11/30/2003
     8            75.1%        $6,100,000   11/08/2000    Master Assemblers                                            02/29/2004
     9            75.1%        $5,700,000   11/08/2000    Questron Distribution                                        08/31/2006
     10           62.3%       $36,700,000   08/30/2000    SRA International                                            12/31/2015
     11           62.3%       $13,500,000   08/23/2000    Datatel, Inc.                                                12/31/2005
     12           62.3%       $13,800,000   08/23/2000    First Horizon Home                                           10/31/2004
     13           70.6%       $37,500,000   01/11/2001    Copelands Sports                                             01/31/2009
     14           48.0%       $50,000,000   01/01/2001    JYACC                                                        04/30/2005
     15           51.6%       $38,700,000   02/27/2001    Prudential Insurance Co.                                     05/31/2002
     16           48.5%       $37,000,000   10/11/2000    NAP                                                             NAP
     17           68.5%       $26,100,000   07/01/2001    Eprise Corporation                                           10/31/2010
     18           66.1%       $26,750,000   09/26/2000    Xxxxxx's                                                     07/31/2017
     19           66.0%       $25,400,000   11/13/2000    NAP                                                             NAP
     20           54.7%       $30,000,000   02/01/2001    Elsevier Science Publishing                                  03/31/2003
     21           76.4%       $20,800,000   11/02/2000    NAP                                                             NAP
     22           51.4%       $30,000,000   12/01/2000    National Computer Systems                                    12/31/2005
     23           62.8%       $23,300,000   01/04/2001    Savi TechNology                                              12/31/2006
     24           41.3%       $35,100,000   12/01/2000    XxxxXxxx.Xxx                                                 08/31/2008
     25           39.9%       $34,400,000   11/06/2000    Xxxxx Xxxx, Inc.                                             01/31/2005
     26           37.5%       $33,200,000   12/01/2000    NAP                                                             NAP
     27           54.0%       $21,600,000   06/20/2000    H.D. Xxxxx Wholesale Drug                                    08/31/2006
     28           63.1%       $17,400,000   12/01/2000    Sears HomeLife                                               01/31/2010
     29           64.0%       $17,000,000   12/02/1999    NAP                                                             NAP
     30           72.3%       $14,990,000   01/01/2001    Quality Care Solutions, Inc.                                 05/31/2010
     31           68.3%       $15,550,000   11/03/2000    Hadco Corporation                                            08/31/2010
     32           78.3%       $13,400,000   01/04/2001    NAP                                                             NAP
     33           74.8%       $13,790,000   09/14/2000    ST Microelectronics                                          06/30/2004
     34           58.1%       $17,500,000   11/20/2000    SkyStream Networks                                           07/14/2010
     35           75.4%        $3,525,000   04/22/2000    NAP                                                             NAP
     36           75.4%        $3,290,000   04/22/2000    NAP                                                             NAP
     37           75.4%        $2,245,000   04/22/2000    NAP                                                             NAP
     38           75.4%        $1,925,000   04/22/2000    NAP                                                             NAP
     39           75.4%        $1,255,000   04/22/2000    NAP                                                             NAP
     40           75.4%        $1,150,000   04/22/2000    NAP                                                             NAP
     41           39.9%       $25,000,000   10/01/2000    El Sitio                                                     07/31/2004
     42           71.1%       $14,000,000   10/20/2000    Tireco, Inc.                                                 12/31/2015
     43           59.4%       $16,600,000   01/25/2001    Nissei Sangyo Aerica, Ltd.                                   01/31/2013
     44           59.5%       $16,100,000   10/17/2000    Elite Group Computer Systems, Inc.                           11/30/2007
     45           56.5%       $16,600,000   10/19/2000    Equity Guaranty                                              07/31/2010
     46           51.7%       $11,100,000   11/05/2000    Medical Business Resources (Horizon Management Service)      06/30/2004
     47           51.7%        $6,300,000   12/05/2000    SoftBase Systems                                             08/31/2004
     48           66.3%       $13,200,000   01/03/2001    Sage Inc.                                                    06/30/2012
     49           72.0%       $12,118,000   12/12/2000    Storehouse, Inc.                                             07/31/2001
     50           69.5%       $12,400,000   12/01/2000    NAP                                                             NAP
     51           54.4%       $15,500,000   10/04/2000    Xxxxxxx Container                                            09/30/2001
     52           45.3%       $18,000,000   10/11/2000    Medical Chemical Corporation                                 08/31/2008
     53           53.1%       $14,100,000   10/15/2000    Exodus Telecom                                               01/13/2016
     54           72.6%       $10,300,000   11/15/2000    US Data                                                      02/28/2001
     55           64.9%        $6,500,000   12/15/2000    Bon-ton Department Store                                     12/31/2020
     56           64.9%        $5,000,000   12/15/2000    Bon-ton Distribution Center                                  12/27/2020
     57           74.0%       $10,000,000   11/01/2000    Aquariam World By Anything Fishy                             08/14/2007
     58           80.0%        $9,250,000   01/04/2001    NAP                                                             NAP
     59           65.8%       $11,000,000   11/29/2000    Celox Networks                                               11/30/2012
     60           68.3%       $10,560,000   11/16/2000    NAP                                                             NAP
     61           71.3%        $9,800,000   11/15/2000    NAP                                                             NAP
     62           26.1%       $26,600,000   11/01/2000    Xxxxxxxx Publishing Group                                    07/31/2004
     63           59.3%       $11,620,000   01/05/2001    Boulevard Restaurant                                         09/30/2003
     64           70.1%        $9,750,000   11/01/2000    Safeway                                                      11/30/2025
     65           67.0%       $10,100,000   12/06/2000    Marshall's of MA                                             01/31/2010
     66           73.1%        $9,200,000   11/27/2000    NAP                                                             NAP
     67           73.5%        $8,900,000   11/07/2000    NAP                                                             NAP
     68           60.2%       $10,800,000   02/02/2001    Safeway                                                      04/30/2001
     69           49.6%       $13,000,000   11/10/2000    Xxxx Dress For Less                                          01/31/2005
     70           68.9%        $9,115,000   11/01/2000    Foveon Corporation                                           03/23/2005
     71           76.4%        $8,100,000   01/04/2001    Forward Air Inc                                              09/30/2004
     72           66.7%        $9,220,000   01/17/2001    NAP                                                             NAP
     73           47.7%       $12,600,000   11/02/2000    Commonwealth Technology, Inc.                                10/31/2006
     74           63.9%        $9,000,000   10/23/2000    Weld Racing, Inc.                                            07/31/2003
     75           73.0%        $7,700,000   09/11/1999    Tuesday Morning                                              07/15/2003
     76           48.1%       $11,300,000   10/30/2000    ABCO Desert Market                                           07/31/2003
     77           64.6%        $8,400,000   11/01/2000    Xxxxxxxx'x Finer Foods                                       10/31/2015
     78           79.7%        $6,790,000   09/15/2000    Hobby Lobby                                                  08/31/2007
     79           75.5%        $7,000,000   12/06/2000    K-Mart Corp                                                  10/31/2012
     80           58.7%        $9,000,000   11/27/2000    Optum, Inc.                                                  10/31/2005
     81           46.8%       $11,275,000   10/19/2000    NAP                                                             NAP
     82           72.8%        $7,200,000   10/15/2000    Albertsons                                                   10/31/2007
     83           66.9%        $7,805,000   09/01/1999    Xxxxx Medical                                                04/30/2004
     84           71.5%        $7,250,000   11/13/2000    Xxxx Group, Inc. (X X Xxxxxxxx)                              03/31/2002
     85           46.0%       $11,100,000   11/02/2000    Bed, Bath & Beyond                                           01/13/2012
     86           45.8%       $11,100,000   11/21/2000    Phaethon Communications, Inc.                                04/04/2007
     87           62.7%        $8,100,000   11/20/2000    State of CA Franchise Tax Board                              10/31/2003
     88           61.7%        $8,100,000   12/13/2000    Paymentech                                                   12/31/2012
     89           58.1%        $8,600,000   02/01/2000    Filene's Basement                                            01/31/2006
     90           56.4%        $8,820,000   12/13/2000    Xxxxxxx Controls, Inc.                                       12/22/2006
     91           68.7%        $7,250,000   04/12/2000    24 Hour Fitness                                              05/31/2015
     92           44.1%       $11,000,000   11/12/2000    Rite Aid                                                     05/31/2010
     93           64.7%        $7,400,000   09/29/2000    Towne Air Freight, Inc.                                      10/31/2020
     94           71.7%        $6,400,000   01/17/2001    Xxxxxxxx.xxx                                                 12/31/2010
     95           59.6%        $6,850,000   07/05/2000    NAP                                                             NAP
     96           66.6%        $6,000,000   01/18/2001    Clarent Corporation                                          12/31/2007
     97           69.1%        $5,765,000   12/05/2000    HOB-LOB, LP (Hobby Lobby)                                    07/31/2010
     98           38.8%       $10,250,000   10/15/2000    Staples, Inc.                                                07/31/2006
     99           61.2%        $6,200,000   08/23/2000    Xxxxx X. Xxxxxxxxx Company                                   04/30/2020
    100           69.1%        $5,400,000   11/16/2000    Norwalk Furniture Corp.                                      07/31/2010
    101           63.5%        $5,800,000   08/09/2000    Scan International Inc.                                      04/30/2005
    102           63.2%        $5,800,000   01/10/2001    Clark Brothers Transfer, Inc.                                12/31/2008
    103           49.9%        $7,250,000   10/16/2000    Imaginations Inc                                             11/30/2002
    104           71.8%        $4,900,000   11/03/2000    Xxxxx's Furnishings                                          09/01/2010
    105           63.6%        $5,500,000   01/01/2001    Cellular One                                                 07/31/2004
    106           74.2%        $4,575,000   12/28/2000    Car Toys                                                     11/30/2010
    107           73.8%        $4,600,000   02/01/2001    East Stroudsburg Party City                                  10/31/2010
    108           64.0%        $5,300,000   11/01/2000    Health Club of Reston                                        01/31/2006
    109           75.2%        $4,507,000   09/19/2000    NAP                                                             NAP
    110           69.5%        $4,700,000   11/01/2000    United Art and Education                                     07/02/2007
    111           78.9%        $4,100,000   07/14/2000    NAP                                                             NAP
    112           25.1%       $12,750,000   01/01/2001    NAP                                                             NAP
    113           69.8%        $4,500,000   11/10/2000    NAP                                                             NAP
    114           35.3%        $8,500,000   12/04/2000    Xxxxxx                                                       08/31/2002
    115           33.0%        $9,100,000   01/12/2001    CVS                                                          02/14/2005
    116           32.3%        $9,300,000   02/06/2001    Inno Visions, LLC                                            10/31/2006
    117           58.8%        $5,100,000   01/10/2001    Metalform Industries                                         12/31/2006
    118           52.9%        $5,650,000   11/06/2000    Sizzler (Sky Sushi)                                          02/14/2006
    119           69.7%        $4,150,000   12/19/2000    NAP                                                             NAP
    120           67.7%        $4,200,000   10/26/2000    Wella Laboratories                                           03/31/2005
    121           60.8%        $4,500,000   11/10/2000    Xx. Xxxxx X. Xxxxxx                                          03/31/2006
    122           71.0%        $3,510,000   12/07/2000    Infomania                                                    12/04/2004
    123           51.9%        $4,800,000   11/06/2000    Best Buy                                                     02/28/2009
    124           48.8%        $5,100,000   10/31/2000    NAP                                                             NAP
    125           63.8%        $3,900,000   12/19/2000    Mission Bell Manufacturing, Inc.                             10/31/2009
    126           62.8%        $3,800,000   11/18/2000    NAP                                                             NAP
    127           79.9%        $2,950,000   01/08/2001    Kroger Limited Partnership I                                 04/28/2008
    128           50.8%        $4,410,000   12/13/2000    Stratprobe                                                   10/31/2003
    129           51.4%        $4,260,000   11/01/2000    Canned Foods                                                 06/01/2008
    130           47.6%        $4,570,000   10/06/2000    Xxxxxxxx Engineering                                         03/31/2002
    131           46.5%        $4,600,000   11/27/2000    Gold Coast AC                                                02/28/2003
    132           50.0%        $4,100,000   11/15/2000    Specialty Valve and Fitting Co.                              04/30/2001
    133           55.9%        $3,570,000   11/15/2000    Xxxxxxxx Distribution, Inc.                                  11/30/2003
    134           62.2%        $3,200,000   03/01/2001    NAP                                                             NAP
    135           42.7%        $4,600,000   12/09/2000    NAP                                                             NAP
    136           60.3%        $3,150,000   01/01/2001    Rugged Wearhouse                                             10/31/2005
    137           33.6%        $5,600,000   11/17/2000    Healthsouth                                                  04/30/2001
    138           58.4%        $3,200,000   11/21/2000    Your Office USA                                              07/31/2005
    139           52.6%        $3,460,000   01/15/2001    Walgreen Co.                                                 03/31/2021
    140           54.1%        $3,080,000   11/06/2000    Innovative Metal Fabrication, Inc.                           06/01/2004
    141           69.9%        $2,260,000   11/13/2000    American Xxxx, Inc.                                          02/28/2016
    142           41.2%        $3,741,000   10/10/2000    NAP                                                             NAP
    143           71.0%        $1,850,000   10/20/2000    DBL Realtors                                                 11/30/2009
    144           46.7%        $2,750,000   10/18/2000    Gateway Computers                                            05/31/2005
    145           41.3%        $2,750,000   10/27/2000    Los Compadres Meat Market                                    04/30/2006
    146           71.1%        $1,400,000   11/16/2000    NAP                                                             NAP
    147           53.3%        $1,700,000   11/24/2000    NAP                                                             NAP
    148           69.1%        $1,150,000   11/16/2000    Columbine Family Practice, P.C.                              12/27/2010
    149           55.3%        $1,350,000   10/27/2000    Hollywood Video                                              07/31/2008

                  60.3%






------------------------------------------------------------------------------------------------------------------------------------
 MORTGAGE                                                                  LEASE
 LOAN NO.      % NSF  SECOND LARGEST TENANT(9)                        EXPIRATION DATE    % NSF   THIRD LARGEST TENANT(9)
------------------------------------------------------------------------------------------------------------------------------------
                                                                                 
    1            NAP  NAP                                                   NAP            NAP   NAP
    2         100.0%  NAP                                                   NAP            NAP   NAP
    3          53.7%  Xxxxxxx Controls Interiors                         09/30/2005      38.9%   Xxxxxxx
    4          31.3%  Country Fresh                                      12/31/2005      23.5%   Diesel TechNology Company
    5         100.0%  NAP                                                   NAP            NAP   NAP
    6          53.3%  Valor Industries                                   08/31/2003      24.2%   Xxxxxxx Fire Apparatus
    7          47.3%  Leisure Life                                       09/30/2001      20.3%   Hardwoods
    8          30.1%  Wilsonart International                            03/31/2005      28.7%   Nordic Products
    9          47.2%  Exhibit Design Consultants                         02/28/2006      26.6%   Family Christian Store
    10         98.9%  Courtyard Cafe                                     02/28/2003       0.7%   Tax Management
    11         23.7%  The BC Consultants, Inc.                           03/31/2007      17.3%   Cox Communications
    12         41.3%  Performance Engineering                            12/31/2013      30.6%   Life Cycle Technologies-Sub. AMS
    13         22.6%  Borders                                            08/31/2013      13.4%   Xxxxx Xxxxx
    14          7.1%  McAllon & Xxxxxxxx                                 12/31/2004       6.1%   Arista Investors
    15         40.8%  Nortel                                             12/31/2006      25.1%   BDO Xxxxxxx, LLP
    16           NAP  NAP                                                   NAP            NAP   NAP
    17         63.3%  Natural Microsystems                               05/30/2012      36.7%   NAP
    18         41.8%  Xxxxxxx's Arts & Crafts                            01/31/2004       9.3%   Walgreens
    19           NAP  NAP                                                   NAP            NAP   NAP
    20         70.8%  Xxxxx X/Brownskin-Storage                          12/01/2012      16.4%   The Men's Warehouse - Retail
    21           NAP  NAP                                                   NAP            NAP   NAP
    22         66.5%  First Int'l Computer of Texas                      10/31/2005      17.6%   Starlink, Inc
    23         62.5%  Starlight Ballroom                                 11/28/2002      16.3%   Logicon, Inc.
    24         49.2%  Nextlink Communications                            12/13/2014      11.9%   360 Networks, Inc.
    25          7.5%  August Silk, Inc.                                  01/31/2005       5.5%   Soya Fashions, Inc.
    26           NAP  NAP                                                   NAP            NAP   NAP
    27         34.8%  Coach Leatherware a division of Xxxx Xxx Corp.     08/31/2006      33.1%   GeoLogistics Americans, Inc.
    28         35.5%  Comp USA                                           11/30/2015      23.7%   Michaels Stores
    29           NAP  NAP                                                   NAP            NAP   NAP
    30         37.8%  Fitness Gallery, Inc.                              12/05/2006      21.7%   University of Phoenix
    31        100.0%  NAP                                                   NAP            NAP   NAP
    32           NAP  NAP                                                   NAP            NAP   NAP
    33         34.5%  Fujitsu Computer Products                          04/30/2004      23.6%   Federal Aviation Administration
    34        100.0%  NAP                                                   NAP            NAP   NAP
    35           NAP  NAP                                                   NAP            NAP   NAP
    36           NAP  NAP                                                   NAP            NAP   NAP
    37           NAP  NAP                                                   NAP            NAP   NAP
    38           NAP  NAP                                                   NAP            NAP   NAP
    39           NAP  NAP                                                   NAP            NAP   NAP
    40           NAP  NAP                                                   NAP            NAP   NAP
    41           NAP  Yuca Restaurant                                    09/30/2013        NAP   Dollar World
    42        100.0%  NAP                                                   NAP            NAP   NAP
    43        100.0%  NAP                                                   NAP            NAP   NAP
    44        100.0%  NAP                                                   NAP            NAP   NAP
    45         65.9%  Loud Cloud                                         11/30/2005      22.2%   E-Cell Technologies
    46         22.5%  IKON                                               12/31/2002       8.6%   Montreat College
    47         12.4%  RHA Health                                         07/31/2005      10.7%   CII Technologies
    48         50.2%  Big Bear (SUBLEASE)                                09/14/2003      49.8%   NAP
    49         13.3%  Westco Group, Inc.                                 03/30/2004       9.8%   Kinko's, Inc.
    50           NAP  NAP                                                   NAP            NAP   NAP
    51         11.6%  Xxx Xxxxxxxx Distributors, LLC                     02/28/2005      10.4%   Heads & Threads
    52          9.8%  Zurich Payroll Operations, Limited                 06/30/2001       8.8%   Sports Source
    53        100.0%  NAP                                                   NAP            NAP   NAP
    54         12.6%  ProGrama                                           05/31/2002      11.1%   The Plumbing Experts
    55        100.0%  NAP                                                   NAP            NAP   NAP
    56        100.0%  NAP                                                   NAP            NAP   NAP
    57         14.5%  Xxxxx's Bridal                                     03/07/2008      11.6%   Slick Xxxxxx's Family Pool Hall
    58           NAP  NAP                                                   NAP            NAP   NAP
    59        100.0%  NAP                                                   NAP            NAP   NAP
    60           NAP  NAP                                                   NAP            NAP   NAP
    61           NAP  NAP                                                   NAP            NAP   NAP
    62         37.0%  Nat'l Assoc. Wholesalers                           12/31/2001      10.0%   Xxxxxxxxx, Xxxxxxxxx
    63         39.1%  Xxxxxxxx & Xxxxxxx                                 08/31/2004      22.8%   Xxx & Merkle
    64        100.0%  NAP                                                   NAP            NAP   NAP
    65         53.5%  Linens 'N Things                                   12/31/2019      46.5%   NAP
    66           NAP  NAP                                                   NAP            NAP   NAP
    67           NAP  NAP                                                   NAP            NAP   NAP
    68         45.2%  ABC123                                             08/31/2002       8.0%   Medical
    69         23.9%  Marshall's                                         01/31/2006      23.8%   24 Hour Fitness
    70         30.7%  Sumitomo Electric Lightway                         08/17/2005      16.6%   Highway Information Systems
    71         25.3%  Quality Control Services                           03/31/2006      20.5%   Air Cargo Transport Services
    72           NAP  NAP                                                   NAP            NAP   NAP
    73         21.5%  Sharp Electronics Corp.                            08/31/2002      18.6%   Fitness
    74         14.1%  Nomad Footwear, Inc..                              03/31/2005      11.7%   PCS Company
    75         13.7%  Malselle's Home Furnishing                         07/31/2005      11.8%   Xxxxx X. Xxxxxx
    76         46.2%  Today's Patio & Spa                                12/31/2001      10.8%   Xxxxxxx's First Mexican Restaurant
    77        100.0%  NAP                                                   NAP            NAP   NAP
    78         33.0%  Fine Furniture                                     10/31/2005      25.7%   Office Depot
    79         70.8%  Michaels Stores                                    06/30/2010      14.9%   Rent Way, Inc.
    80        100.0%  NAP                                                   NAP            NAP   NAP
    81           NAP  NAP                                                   NAP            NAP   NAP
    82         59.6%  Toys R Us                                          10/31/2012      36.4%   GoodYear Service Center
    83         54.1%  Sui & Schweitzer, DDS                              05/31/2000      14.7%   State of California
    84         28.6%  Micro Control Company                              05/31/2001      26.2%   Packaging Corp of America
    85         85.3%  Tweeter, Etc.                                      09/30/2014      14.7%   NAP
    86         48.1%  Kaeser Compressors, Inc.                           03/31/2003      20.8%   Ventrica, Inc.
    87         87.3%  American River Bank                                11/30/2006       6.6%   Sierra Pac Conf. Free
    88        100.0%  NAP                                                   NAP            NAP   NAP
    89         87.6%  Papa Xxxx's                                        12/31/2009      12.4%   NAP
    90        100.0%  NAP                                                   NAP            NAP   NAP
    91         58.0%  Blockbuster Inc.                                   12/31/2004       7.1%   US Recruiting
    92         34.7%  Mother's Market & Kitchen                          05/31/2010      32.6%   Gateway Companies, Inc.
    93        100.0%  NAP                                                   NAP            NAP   NAP
    94        100.0%  NAP                                                   NAP            NAP   NAP
    95           NAP  NAP                                                   NAP            NAP   NAP
    96        100.0%  NAP                                                   NAP            NAP   NAP
    97         42.7%  Minnesota Warehouse Furniture                      10/31/2010      37.9%   China Buffet
    98         27.1%  Pic 'N Save No. 3                                  09/30/2020      23.2%   Pier 1 Imports (U S), Inc.
    99        100.0%  NAP                                                   NAP            NAP   NAP
   100         20.0%  Fitness Gallery, Inc.                              11/30/2006      18.3%   Leather Center, Inc.
   101         58.5%  Xxxx Stores, Inc.                                  01/31/2003      41.6%   NAP
   102        100.0%  NAP                                                   NAP            NAP   NAP
   103         12.7%  Health South                                       12/31/2002       9.7%   Hobby Town USA
   104         78.8%  Mattress Firm                                      07/01/2010      21.2%   NAP
   105         36.2%  ICI Paints                                         03/31/2006      20.6%   Dunkin Dounts
   106         26.5%  Gateway Computers                                  11/30/2005      20.2%   Xxxxx Floor Company
   107         31.7%  Pier 1 Imports U.S., Inc.                          02/28/2011      25.4%   Pet Supplies Plus
   108         21.9%  Mortgage Resources                                 01/31/2005      21.4%   Digital Corp.
   109           NAP  NAP                                                   NAP            NAP   NAP
   110         45.3%  Flower City                                        10/01/2008      20.4%   Kabuto Japanese Steakhouse
   111           NAP  NAP                                                   NAP            NAP   NAP
   112           NAP  NAP                                                   NAP            NAP   NAP
   113           NAP  NAP                                                   NAP            NAP   NAP
   114         55.1%  Jennifer Leather                                   08/31/2004      13.2%   PLN World, Inc.
   115         12.2%  House of Linens                                    06/30/2003      11.0%   Xxxx Supermarket
   116         34.3%  Public Health Institute                            04/30/2007      23.7%   SiemansTransportation Systems
   117         59.8%  Xxxxxx Company                                     04/30/2005      20.9%   NAP
   118         28.4%  West Coast Occupational Grp.                       12/31/2004       7.9%   Xxxxxxx Xxxxxx/ Xxxxx Xxxxxx,MD
   119           NAP  NAP                                                   NAP            NAP   NAP
   120         23.0%  Coldwell Banker Residential                        10/31/2002      21.6%   ADR/Preferred Business Ppty
   121         13.7%  Lake County Ventures, Inc.                         01/31/2009      12.7%   Xxxxxx Xxxxxx and Xxxxx Xxxxxx
   122         15.6%  Xxxxxxx Fasteners                                  01/15/2005      15.2%   WestAmerica Bank
   123        100.0%  NAP                                                   NAP            NAP   NAP
   124           NAP  NAP                                                   NAP            NAP   NAP
   125        100.0%  NAP                                                   NAP            NAP   NAP
   126           NAP  NAP                                                   NAP            NAP   NAP
   127        100.0%  NAP                                                   NAP            NAP   NAP
   128         30.0%  Dexcom                                             05/14/2003      27.4%   Procurement Ease
   129         47.0%  Factory 2-U Stores, Inc.                           07/01/2010      30.7%   Big 5 Sporting Good Store
   130         19.8%  KK Architects                                      07/31/2001      16.1%   El Plato Inc.
   131          6.1%  Lettini & Associates                               03/31/2001       4.6%   Epicure
   132         49.1%  American Tool Exchange                             01/31/2004      17.1%   Mighty Industrial
   133        100.0%  NAP                                                   NAP            NAP   NAP
   134           NAP  NAP                                                   NAP            NAP   NAP
   135           NAP  NAP                                                   NAP            NAP   NAP
   136         43.6%  Dress Barn                                         12/31/2010      30.9%   Famous Footwear
   137         32.5%  NovaCare Outpatient                                06/30/2004      31.7%   Cal Trans (State of CA)
   138         45.6%  Cornerstone Group Architects                       07/31/2010      27.2%   Incircuit Development
   139        100.0%  NAP                                                   NAP            NAP   NAP
   140        100.0%  NAP                                                   NAP            NAP   NAP
   141        100.0%  NAP                                                   NAP            NAP   NAP
   142           NAP  NAP                                                   NAP            NAP   NAP
   143        100.0%  NAP                                                   NAP            NAP   NAP
   144         34.3%  Calico Corners                                     02/14/2006      28.4%   Western Financial
   145         15.5%  Flowerama                                          10/01/2003      10.8%   La Mexicana Bakery & Deli
   146           NAP  NAP                                                   NAP            NAP   NAP
   147           NAP  NAP                                                   NAP            NAP   NAP
   148         78.0%  Xxxxxxxx Vision Center, Inc.                       12/27/2010      22.0%   NAP
   149         66.7%  Zuka Juice                                         06/30/2003      11.1%   Xxxxxx X. Xxxxx, DMD






-----------------------------------------------------------------------------------------------------------------------------------
  MORTGAGE          LEASE                        INSURANCE              TAX           CAPITAL EXPENDITURE            TI/LC
  LOAN NO.     EXPIRATION DATE        % NSF   ESCROW IN PLACE     ESCROW IN PLACE     ESCROW IN PLACE(10)     ESCROW IN PLACE(11)
-----------------------------------------------------------------------------------------------------------------------------------
                                                                                            
     1               NAP                NAP         Yes                 Yes                   Yes                      No
     2               NAP                NAP         Yes                 Yes                   No                       No
     3            03/31/2003           7.4%         Yes                 Yes                   Yes                     Yes
     4            12/31/2002          17.5%         Yes                 Yes                   Yes                     Yes
     5               NAP                NAP         Yes                 Yes                   Yes                     Yes
     6            08/31/2001          14.7%         Yes                 Yes                   Yes                     Yes
     7            04/30/2002          16.9%         Yes                 Yes                   Yes                     Yes
     8            01/31/2004          16.8%         Yes                 Yes                   Yes                     Yes
     9            07/31/2002          23.5%         Yes                 Yes                   Yes                     Yes
     10           07/31/2004           0.4%          No                 Yes                   No                      Yes
     11           06/30/2005          14.8%          No                 Yes                   No                       No
     12           12/31/2002          12.6%          No                 Yes                   No                      Yes
     13           01/31/2009           4.9%          No                 Yes                   No                      Yes
     14           05/31/2007           5.3%         Yes                 Yes                   Yes                     Yes
     15           12/31/2005           5.6%          No                  No                   Yes                     Yes
     16              NAP                NAP          No                 Yes                   Yes                      No
     17              NAP                NAP          No                 Yes                   Yes                     Yes
     18           10/31/2030           6.7%         Yes                 Yes                   Yes                     Yes
     19              NAP                NAP         Yes                 Yes                   No                       No
     20           02/28/2010          10.4%          No                 Yes                   Yes                     Yes
     21              NAP                NAP          No                 Yes                   Yes                      No
     22           12/31/2007           3.5%          No                  No                   No                       No
     23           04/06/2001          13.1%          No                 Yes                   Yes                     Yes
     24           10/31/2015          11.8%         Yes                 Yes                   Yes                      No
     25           09/30/2008           4.4%          No                 Yes                   No                       No
     26              NAP                NAP         Yes                 Yes                   No                       No
     27           09/30/2006          22.9%          No                 Yes                   No                       No
     28           03/31/2015          19.8%         Yes                 Yes                   Yes                      No
     29              NAP                NAP         Yes                 Yes                   Yes                      No
     30           09/10/2007          17.0%         Yes                 Yes                   No                       No
     31              NAP                NAP         Yes                 Yes                   No                      Yes
     32              NAP                NAP          No                  No                   No                       No
     33           08/31/2005          15.5%          No                 Yes                   No                       No
     34              NAP                NAP          No                 Yes                   No                      Yes
     35              NAP                NAP         Yes                 Yes                   Yes                      No
     36              NAP                NAP         Yes                 Yes                   Yes                      No
     37              NAP                NAP         Yes                 Yes                   Yes                      No
     38              NAP                NAP         Yes                 Yes                   Yes                      No
     39              NAP                NAP         Yes                 Yes                   Yes                      No
     40              NAP                NAP         Yes                 Yes                   Yes                      No
     41           10/14/2004            NAP          No                 Yes                   Yes                     Yes
     42              NAP                NAP         Yes                 Yes                   No                      Yes
     43              NAP                NAP         Yes                 Yes                   No                      Yes
     44              NAP                NAP          No                  No                   Yes                     Yes
     45           10/31/2005          11.9%          No                 Yes                   Yes                     Yes
     46           05/31/2003           8.1%         Yes                 Yes                   No                       No
     47           06/30/2005           9.2%         Yes                 Yes                   No                       No
     48              NAP                NAP         Yes                 Yes                   Yes                     Yes
     49           09/30/2002           7.3%         Yes                 Yes                   No                      Yes
     50              NAP                NAP         Yes                 Yes                   Yes                      No
     51           03/31/2001           9.5%         Yes                 Yes                   No                       No
     52           11/30/2003           8.6%          No                  No                   Yes                      No
     53              NAP                NAP         Yes                 Yes                   Yes                     Yes
     54           09/30/2002           6.1%         Yes                 Yes                   Yes                      No
     55              NAP                NAP         Yes                 Yes                   No                       No
     56              NAP                NAP         Yes                 Yes                   No                       No
     57           07/31/2008          10.4%         Yes                 Yes                   No                      Yes
     58              NAP                NAP          No                 Yes                   Yes                      No
     59              NAP                NAP         Yes                 Yes                   Yes                      No
     60              NAP                NAP         Yes                 Yes                   Yes                      No
     61              NAP                NAP         Yes                 Yes                   Yes                      No
     62           01/31/2004           9.8%          No                 Yes                   No                       No
     63           05/31/2005          18.1%          No                 Yes                   Yes                      No
     64              NAP                NAP          No                 Yes                   No                       No
     65              NAP                NAP         Yes                 Yes                   Yes                     Yes
     66              NAP                NAP         Yes                 Yes                   Yes                      No
     67              NAP                NAP          No                 Yes                   Yes                      No
     68           02/28/2002           5.8%          No                 Yes                   Yes                      No
     69           12/31/2004          20.3%         Yes                 Yes                   Yes                     Yes
     70           02/09/2005          15.8%         Yes                 Yes                   No                      Yes
     71           08/31/2007           7.6%         Yes                 Yes                   No                      Yes
     72              NAP                NAP         Yes                 Yes                   No                       No
     73           10/31/2005          11.2%          No                 Yes                   No                       No
     74           06/30/2005           8.7%         Yes                 Yes                   Yes                      No
     75           02/28/2005          11.4%         Yes                 Yes                   Yes                     Yes
     76           12/31/2001           4.1%          No                 Yes                   No                       No
     77              NAP                NAP          No                  No                   No                       No
     78           08/31/2007          17.4%         Yes                 Yes                   Yes                     Yes
     79           12/31/2003           2.0%         Yes                 Yes                   Yes                     Yes
     80              NAP                NAP         Yes                 Yes                   Yes                     Yes
     81              NAP                NAP         Yes                 Yes                   No                       No
     82           01/31/2006           4.0%         Yes                 Yes                   Yes                      No
     83           01/31/2006           7.9%          No                 Yes                   Yes                     Yes
     84           02/28/2006          26.2%         Yes                 Yes                   Yes                     Yes
     85              NAP                NAP          No                  No                   No                       No
     86           06/14/2007          17.9%          No                  No                   No                      Yes
     87           01/31/2002           1.2%         Yes                 Yes                   Yes                     Yes
     88              NAP                NAP         Yes                 Yes                   Yes                      No
     89              NAP                NAP         Yes                 Yes                   Yes                     Yes
     90              NAP                NAP          No                  No                   No                      Yes
     91           10/18/2000           3.9%         Yes                 Yes                   Yes                     Yes
     92           04/30/2005          14.9%         Yes                 Yes                   No                       No
     93              NAP                NAP          No                  No                   Yes                      No
     94              NAP                NAP          No                 Yes                   No                      Yes
     95              NAP                NAP         Yes                 Yes                   Yes                      No
     96              NAP                NAP          No                 Yes                   No                      Yes
     97           09/14/2010           5.5%         Yes                 Yes                   No                      Yes
     98           02/28/2010          11.8%          No                  No                   No                      Yes
     99              NAP                NAP          No                  No                   No                       No
    100           08/31/2005          17.2%         Yes                 Yes                   No                      Yes
    101              NAP                NAP         Yes                 Yes                   Yes                     Yes
    102              NAP                NAP          No                 Yes                   No                      Yes
    103           07/14/2001           8.8%         Yes                 Yes                   Yes                     Yes
    104              NAP                NAP         Yes                 Yes                   Yes                     Yes
    105           01/30/2021          15.7%         Yes                 Yes                   Yes                     Yes
    106           01/31/2011          19.3%         Yes                 Yes                   Yes                     Yes
    107           09/30/2005          17.5%         Yes                 Yes                   No                      Yes
    108           01/23/2007          20.6%         Yes                 Yes                   Yes                      No
    109              NAP                NAP         Yes                 Yes                   Yes                      No
    110           03/31/2005           8.7%         Yes                 Yes                   Yes                     Yes
    111              NAP                NAP         Yes                 Yes                   Yes                      No
    112              NAP                NAP          No                 Yes                   No                       No
    113              NAP                NAP         Yes                 Yes                   Yes                      No
    114                                6.2%          No                 Yes                   No                      Yes
    115           03/31/2001           7.6%          No                  No                   No                       No
    116           04/30/2004          17.4%          No                  No                   No                       No
    117              NAP                NAP         Yes                 Yes                   Yes                     Yes
    118           03/14/2003           7.7%         Yes                 Yes                   Yes                     Yes
    119              NAP                NAP         Yes                 Yes                   Yes                      No
    120           06/30/2005          10.9%         Yes                 Yes                   Yes                     Yes
    121           05/31/2007           9.9%          No                  No                   No                       No
    122           10/31/2002           8.4%         Yes                 Yes                   Yes                      No
    123              NAP                NAP         Yes                 Yes                   No                       No
    124              NAP                NAP          No                  No                   No                       No
    125              NAP                NAP         Yes                  No                   No                       No
    126              NAP                NAP         Yes                 Yes                   Yes                      No
    127              NAP                NAP          No                  No                   No                      Yes
    128           04/09/2003           9.8%          No                  No                   No                       No
    129           07/01/2008          19.4%         Yes                 Yes                   No                       No
    130           06/30/2001          15.6%          No                  No                   No                       No
    131           08/31/2005           4.2%         Yes                 Yes                   No                       No
    132           11/30/2002          12.6%         Yes                 Yes                   Yes                      No
    133              NAP                NAP          No                  No                   No                       No
    134              NAP                NAP         Yes                 Yes                   No                       No
    135              NAP                NAP         Yes                 Yes                   No                       No
    136           01/31/2006          25.5%          No                 Yes                   Yes                      No
    137           03/31/2005          21.7%          No                 Yes                   No                       No
    138           07/31/2005          18.7%         Yes                 Yes                   No                      Yes
    139              NAP                NAP          No                  No                   Yes                      No
    140              NAP                NAP          No                  No                   No                       No
    141              NAP                NAP          No                  No                   No                       No
    142              NAP                NAP          No                 Yes                   No                       No
    143              NAP                NAP         Yes                 Yes                   No                       No
    144           03/31/2005          18.7%          No                  No                   No                      Yes
    145           07/01/2002           5.9%         Yes                 Yes                   No                       No
    146              NAP                NAP         Yes                 Yes                   Yes                      No
    147              NAP                NAP         Yes                 Yes                   Yes                      No
    148              NAP                NAP         Yes                 Yes                   No                       No
    149           06/30/2003          11.1%         Yes                 Yes                   No                       No

                                                   58.38%              87.52%               55.24%                   59.35%






------------------------------------------------------------------------------------------------------------------------------------
 MORTGAGE             SPRINGING             INITIAL CAPITAL EXPENDITURE   MONTHLY CAPITAL EXPENDITURE   CURRENT CAPITAL EXPENDITURE
 LOAN NO.       ESCROW DESCRIPTION(12)            ESCROW REQUIREMENT(13)        ESCROW REQUIREMENT(14)            ESCROW BALANCE(15)
------------------------------------------------------------------------------------------------------------------------------------
                                                                                                         
    1                    Other                                  $223,300                      $116,667                      $689,967
    2                    TI/LC                                        $0                            $0                            $0
    3                                                                 $0                        $2,115                        $4,231
    4                                                                 $0                        $1,667                        $3,335
    5                                                                 $0                        $1,927                        $3,856
    6                                                                 $0                        $1,719                        $3,439
    7                                                             $1,875                        $1,727                        $3,455
    8                                                                 $0                        $1,538                        $3,077
    9                                                                 $0                        $1,292                        $2,584
    10              Insurance, TI/LC                                  $0                        $3,305                        $9,979
    11              Insurance, TI/LC                                  $0                        $1,113                        $3,326
    12              Insurance, TI/LC                                  $0                        $1,126                        $3,326
    13                                                                $0                            $0                            $0
    14                   TI/LC                                  $605,000                            $0                      $605,000
    15            Replacement Reserves                                $0                            $0                            $0
    16                                                           $75,000                            $0                       $75,000
    17                                                                $0                        $1,031                            $0
    18                                                          $229,915                        $3,528                      $240,499
    19                                                                $0                            $0                            $0
    20                                                           $11,694                        $2,120                       $11,694
    21                                                          $131,375                        $8,800                      $147,546
    22                                                                $0                            $0                            $0
    23                                                                $0                          $889                            $0
    24                                                           $55,230                        $4,605                       $49,210
    25                                                                $0                            $0                            $0
    26                                                                $0                            $0                            $0
    27                                                                $0                            $0                            $0
    28                                                            $1,503                        $1,503                        $4,509
    29                                                                $0                       $15,099                      $183,188
    30                   TI/LC                                        $0                            $0                            $0
    31                                                                $0                        $1,617                            $0
    32                                                                $0                            $0                            $0
    33                   TI/LC                                        $0                            $0                            $0
    34                 Insurance                                      $0                          $668                       $15,812
    35                                                           $25,813                          $811                       $16,335
    36                                                           $56,375                          $810                       $16,334
    37                                                           $45,062                          $592                       $11,930
    38                                                           $21,250                          $525                       $10,580
    39            Replacement Reserves                           $11,094                          $517                       $10,424
    40                                                            $6,625                          $453                        $9,124
    41                                                                $0                       $19,555                       $24,634
    42                                                                $0                        $1,692                        $1,692
    43                   TI/LC                                        $0                            $0                            $0
    44               Tax, Insurance                              $24,375                        $1,338                       $25,713
    45                 Insurance                                  $1,654                        $1,654                        $4,961
    46                                                                $0                        $2,037                            $0
    47                                                                $0                        $1,317                            $0
    48                                                                $0                          $998                            $0
    49                                                                $0                            $0                            $0
    50                   Other                                   $29,583                       $15,833                       $63,333
    51                                                          $136,345                            $0                      $136,395
    52                                                           $64,188                            $0                       $64,188
    53                                                                $0                        $1,327                        $1,327
    54                                                                $0                        $1,417                        $1,417
    55                 Insurance                                  $5,000                            $0                            $0
    56                 Insurance                                  $4,063                            $0                            $0
    57            Replacement Reserves                                $0                            $0                            $0
    58                                                            $1,700                        $1,700                        $1,700
    59                   TI/LC                                        $0                          $825                          $825
    60                                                          $294,125                       $10,005                      $236,983
    61                                                                $0                        $1,958                            $0
    62                                                                $0                            $0                            $0
    63                 Insurance                                    $915                          $415                          $415
    64                 Insurance                                      $0                          $691                            $0
    65                   TI/LC                                        $0                          $514                        $1,028
    66                                                          $114,000                            $0                      $114,084
    67                                                                $0                        $2,750                       $61,414
    68                                                          $354,687                          $800                      $283,910
    69                                                                $0                        $2,959                        $2,959
    70                                                                $0                            $0                            $0
    71                                                                $0                        $1,333                            $0
    72                                                                $0                            $0                            $0
    73                                                                $0                            $0                            $0
    74                                                                $0                        $1,127                        $1,127
    75                                                           $33,625                        $1,384                        $9,307
    76                                                                $0                            $0                            $0
    77                                                                $0                            $0                            $0
    78                                                              $375                        $1,907                        $4,189
    79                                                           $45,250                        $1,881                       $45,250
    80                                                                $0                        $1,033                            $0
    81                                                                $0                            $0                            $0
    82                   TI/LC                                   $17,813                        $1,378                       $23,325
    83                                                                $0                        $3,500                       $62,363
    84                                                                $0                          $818                      $217,933
    85                                                                $0                            $0                            $0
    86                                                                $0                            $0                            $0
    87                                                           $20,625                          $990                       $21,615
    88                                                              $581                          $581                          $581
    89                   TI/LC                                   $10,625                          $403                       $11,028
    90                                                                $0                            $0                            $0
    91                                                           $73,813                        $1,016                       $78,905
    92                                                                $0                          $894                        $6,258
    93                                                          $250,000                        $2,567                      $250,000
    94                                                                $0                            $0                            $0
    95                                                              $968                          $968                        $6,776
    96                                                                $0                            $0                            $0
    97                                                                $0                          $369                            $0
    98                                                                $0                            $0                            $0
    99                                                                $0                            $0                            $0
   100                                                                $0                            $0                            $0
   101                   TI/LC                                    $6,488                          $800                        $4,841
   102                                                                $0                            $0                            $0
   103                                                                $0                          $867                            $0
   104                                                              $307                          $307                        $3,382
   105                                                                $0                          $297                          $297
   106                                                                $0                          $260                            $0
   107                   TI/LC                                        $0                            $0                            $0
   108              Insurance, TI/LC                                  $0                        $1,049                        $1,049
   109                                                           $29,375                        $1,666                       $29,639
   110                                                              $846                          $846                          $922
   111                                                                $0                        $1,375                        $9,625
   112                                                                $0                            $0                            $0
   113                                                           $39,375                        $5,000                       $44,375
   114      Insurance, Replacement Reserves                       $5,313                            $0                        $5,313
   115    Tax, Insurance, Replacement Reserves                   $13,025                            $0                       $13,025
   116    Tax, Insurance, Replacement Reserves                   $16,100                            $0                       $16,100
   117                                                              $847                          $847                          $847
   118                                                                $0                          $469                          $937
   119    Tax, Insurance, Replacement Reserves                  $132,281                            $0                      $132,281
   120                                                            $8,063                          $463                        $8,988
   121                                                                $0                            $0                            $0
   122                                                                $0                          $784                          $784
   123                                                                $0                            $0                            $0
   124               Tax, Insurance                                   $0                            $0                            $0
   125                   TI/LC                                        $0                            $0                            $0
   126                                                                $0                          $831                          $831
   127                                                                $0                            $0                            $0
   128               Tax, Insurance                                   $0                            $0                            $0
   129                   TI/LC                                        $0                            $0                            $0
   130               Tax, Insurance                                   $0                            $0                            $0
   131                                                                $0                            $0                            $0
   132                   TI/LC                                        $0                        $1,333                        $1,333
   133                                                                $0                            $0                            $0
   134                                                                $0                            $0                            $0
   135                                                           $13,625                            $0                       $13,625
   136              Insurance, TI/LC                                  $0                          $229                            $0
   137                 Insurance                                      $0                            $0                            $0
   138                                                                $0                          $300                            $0
   139                                                           $92,280                          $189                       $92,469
   140           Tax, Insurance, TI/LC                                $0                            $0                            $0
   141                                                           $10,313                            $0                       $10,313
   142                 Insurance                                      $0                            $0                            $0
   143                   TI/LC                                        $0                            $0                            $0
   144               Tax, Insurance                                   $0                            $0                            $0
   145                                                                $0                            $0                            $0
   146                                                           $20,031                        $1,200                       $21,231
   147                                                                $0                          $290                            $0
   148                                                                $0                            $0                            $0
   149                                                                $0                            $0                            $0

                                                              $3,373,687                      $289,096                    $4,315,604






--------------------------------------------------------------------------------------------------------------------------
  MORTGAGE               INITIAL TI/LC                MONTHLY TI/LC             CURRENT TI/LC             INTEREST
  LOAN NO.       ESCROW REQUIREMENT(16)       ESCROW REQUIREMENT(17)        ESCROW BALANCE(18)         ACCRUAL METHOD
--------------------------------------------------------------------------------------------------------------------------
                                                                                         
     1                              $0                           $0                        $0              Act/360
     2                              $0                           $0                        $0              Act/360
     3                         $80,000                       $3,768                   $87,591              Act/360
     4                              $0                       $2,970                    $5,943              Act/360
     5                              $0                       $3,433                    $6,871              Act/360
     6                              $0                       $3,062                    $6,137              Act/360
     7                              $0                       $3,077                    $6,157              Act/360
     8                              $0                       $2,739                    $5,482              Act/360
     9                              $0                       $2,302                    $4,606              Act/360
     10                       $330,945                           $0                  $123,239              Act/360
     11                             $0                           $0                   $41,080              Act/360
     12                        $11,184                           $0                   $41,080              Act/360
     13                             $0                       $7,500                        $0              Act/360
     14                     $1,275,000                           $0                $1,275,000              Act/360
     15                             $0                      $20,000                  $126,719              30/360
     16                             $0                           $0                        $0              Act/360
     17                       $500,000                       $5,156                        $0              Act/360
     18                        $75,000                           $0                   $75,000              Act/360
     19                             $0                           $0                        $0              Act/360
     20                     $1,400,000             See footnote (17)                       $0              Act/360
     21                             $0                           $0                        $0              30/360
     22                             $0                           $0                        $0              30/360
     23                             $0                       $7,092                        $0              Act/360
     24                             $0                           $0                        $0              Act/360
     25                             $0                           $0                        $0              30/360
     26                             $0                           $0                        $0              Act/360
     27                             $0                           $0                        $0              30/360
     28                             $0                           $0                        $0              Act/360
     29                             $0                           $0                        $0              Act/360
     30                             $0                      $14,000                        $0              Act/360
     31                       $400,000                       $4,420                  $400,000              Act/360
     32                             $0                           $0                        $0              Act/360
     33                             $0                           $0                        $0              Act/360
     34                             $0                       $9,080                        $0              Act/360
     35                             $0                           $0                        $0              Act/360
     36                             $0                           $0                        $0              Act/360
     37                             $0                           $0                        $0              Act/360
     38                             $0                           $0                        $0              Act/360
     39                             $0                           $0                        $0              Act/360
     40                             $0                           $0                        $0              Act/360
     41                             $0                       $1,100                   $19,800              Act/360
     42                     $1,200,000                           $0                      $448              Act/360
     43                     $1,808,125                     $107,333                $1,808,125              Act/360
     44                             $0                      $20,000                   $20,000              Act/360
     45                       $495,000                           $0                        $0              Act/360
     46                             $0                           $0                        $0              Act/360
     47                             $0                           $0                        $0              Act/360
     48                             $0                       $7,084                        $0              Act/360
     49                             $0                       $2,000                    $2,000              Act/360
     50                             $0                           $0                        $0              Act/360
     51                             $0                           $0                        $0              Act/360
     52                             $0                           $0                        $0              30/360
     53                     $1,200,000                           $0                  $800,000              Act/360
     54                             $0                           $0                        $0              Act/360
     55                             $0                           $0                        $0              Act/360
     56                             $0                           $0                        $0              Act/360
     57                         $2,500                       $2,500                   $78,282              Act/360
     58                             $0                           $0                        $0              Act/360
     59                             $0                           $0                        $0              Act/360
     60                             $0                           $0                        $0              Act/360
     61                             $0                           $0                        $0              Act/360
     62                             $0                           $0                        $0              30/360
     63                             $0                           $0                   $33,000              Act/360
     64                             $0                           $0                        $0              Act/360
     65                             $0                         $772                    $1,544              Act/360
     66                             $0                           $0                        $0              Act/360
     67                             $0                           $0                        $0              Act/360
     68                             $0                           $0                        $0              Act/360
     69                             $0                       $9,750                    $9,750              30/360
     70                       $300,000                       $3,750                  $318,750              Act/360
     71                             $0                       $4,443                        $0              Act/360
     72                             $0                           $0                        $0              Act/360
     73                             $0                           $0                        $0              30/360
     74                             $0                           $0                        $0              Act/360
     75                             $0                       $5,463                   $78,638              Act/360
     76                             $0                           $0                        $0              30/360
     77                             $0                           $0                        $0              30/360
     78                             $0                       $6,356                   $12,870              Act/360
     79                             $0                       $2,133                        $0              Act/360
     80                     $1,240,000                           $0                        $0              Act/360
     81                             $0                           $0                        $0              Act/360
     82                             $0                           $0                        $0              Act/360
     83               See footnote (18)            See footnote (18)         See footnote (18)             Act/360
     84                       $100,000                       $3,408                  $103,795              Act/360
     85                             $0                           $0                        $0              30/360
     86                             $0                      $16,667                        $0              Act/360
     87                     $1,050,000                           $0                $1,050,392              Act/360
     88                             $0                           $0                        $0              Act/360
     89                         $2,694                       $2,694                    $2,694              Act/360
     90                         $2,150                       $2,150                    $2,150              30/360
     91                             $0                       $3,318                   $16,634              Act/360
     92                             $0                           $0                    $2,341              Act/360
     93                             $0                           $0                        $0              Act/360
     94                       $700,000                       $9,862                  $700,000              Act/360
     95                             $0                           $0                        $0              Act/360
     96                       $500,000                           $0                  $500,000              Act/360
     97                             $0                       $4,648                        $0              Act/360
     98                        $85,000                           $0                   $85,000              Act/360
     99                             $0                           $0                        $0              Act/360
    100                             $0                         $900                    $1,800              Act/360
    101                         $4,166                       $4,166                   $25,185              Act/360
    102                       $200,000                           $0                  $200,000              Act/360
    103                        $75,000                           $0                   $75,000              Act/360
    104                        $51,050                       $1,050                   $50,061              Act/360
    105                           $833                         $833                      $833              Act/360
    106                             $0                         $866                        $0              Act/360
    107                       $139,000                         $788                  $139,000              Act/360
    108                             $0                           $0                        $0              Act/360
    109                             $0                           $0                        $0              Act/360
    110                        $40,000                       $1,945                   $53,135              Act/360
    111                             $0                           $0                        $0              Act/360
    112                             $0                           $0                        $0              Act/360
    113                             $0                           $0                        $0              Act/360
    114                         $2,000                       $2,000                    $4,000              30/360
    115                             $0                           $0                        $0              Act/360
    116                             $0                           $0                        $0              Act/360
    117                         $2,117                       $2,117                    $2,117              Act/360
    118                             $0                       $2,847                        $0              Act/360
    119                             $0                           $0                        $0              Act/360
    120                             $0                       $1,157                    $2,313              Act/360
    121                             $0                           $0                        $0              Act/360
    122                             $0                           $0                        $0              Act/360
    123                             $0                           $0                        $0              Act/360
    124                             $0                           $0                        $0              Act/360
    125                             $0                      $12,850                        $0              Act/360
    126                             $0                           $0                        $0              Act/360
    127                             $0                           $0                        $0              Act/360
    128                             $0                           $0                        $0              Act/360
    129                             $0                           $0                        $0              Act/360
    130                             $0                           $0                        $0              Act/360
    131                             $0                           $0                        $0              Act/360
    132                             $0                           $0                        $0              Act/360
    133                             $0                           $0                        $0              Act/360
    134                             $0                           $0                        $0              Act/360
    135                             $0                           $0                        $0              Act/360
    136                             $0                           $0                        $0              Act/360
    137                             $0                           $0                        $0              Act/360
    138                       $108,000                       $1,685                  $108,000              Act/360
    139                             $0                           $0                        $0              Act/360
    140                             $0                           $0                        $0              Act/360
    141                             $0                           $0                        $0              Act/360
    142                             $0                           $0                        $0              Act/360
    143                             $0                           $0                        $0              Act/360
    144                       $350,000                           $0                  $350,171              Act/360
    145                             $0                           $0                        $0              Act/360
    146                             $0                           $0                        $0              Act/360
    147                             $0                           $0                        $0              Act/360
    148                             $0                           $0                        $0              Act/360
    149                             $0                           $0                        $0              Act/360

                           $13,729,764                     $337,231                $8,862,732







-------------------------------------------------------------------------------------------------------------------
                                                 PREPAYMENT CODE(20)
  MORTGAGE                     ---------------------------------------------------     YM          ADMINISTRATIVE
  LOAN NO.        SEASONING(19)    LO     DEF       DEF/YM1    YM1     YM    OPEN  FORMULA(21)      COST RATE(22)
-------------------------------------------------------------------------------------------------------------------
                                                                       
     1                       4     28      31                                   1                         12.250
     2                       1     25      94                                   1                          5.250
     3                       4     28      88                                   4                         10.250
     4                       4     28      88                                   4                         10.250
     5                       4     28      88                                   4                         10.250
     6                       4     28      88                                   4                         10.250
     7                       4     28      88                                   4                         10.250
     8                       4     28      88                                   4                         10.250
     9                       4     28      88                                   4                         10.250
     10                      3     35      75                                   7                          3.250
     11                      3     35      75                                   7                          3.250
     12                      3     35      75                                   7                          3.250
     13                      1     25      91                                   4                          6.250
     14                      1     35                           81      2       2       A                  5.250
     15                     64                                 116              4       B                  5.250
     16                      5     29      87                                   4                          6.250
     17                      1     25      91                                   4                          5.250
     18                      5     29      87                                   4                          6.250
     19                      4     35      81                                   4                          3.250
     20                      0     24      92                                   4                         14.250
     21                     16     47                           69              4       C                 14.250
     22                      4     28                    79                    13       D                  6.250
     23                      3     27      29                                   4                          3.250
     24                      2     47      71                                   2                          5.250
     25                     40     24                                  57       3       E                 14.250
     26                      3     35      81                                   4                          3.250
     27                      7     31      37                                   4                          6.250
     28                      3     47      72                                   1                          5.250
     29                     15     39      77                                   4                          5.250
     30                      4     28      88                                   4                          6.250
     31                      3     35      81                                   4                          3.250
     32                      2     26      90                                   4                          6.250
     33                      5     29      87                                   4                          6.250
     34                      3     35     141                                   4                          3.250
     35                      8     35      81                                   4                          7.750
     36                      8     35      81                                   4                          7.750
     37                      8     35      81                                   4                         10.250
     38                      8     35      81                                   4                         10.250
     39                      8     35      81                                   4                         10.250
     40                      8     35      81                                   4                         10.250
     41                      2                                  89              1       F                  5.250
     42                      4     35      81                                   4                          3.250
     43                      1     25     115                                   4                          6.250
     44                      4     34      52                                   4                          3.250
     45                      3     47      72                                   1                          5.250
     46                      3     35      81                                   4                          3.250
     47                      3     35      81                                   4                          4.250
     48                      3     35     117                                   4                          3.250
     49                      3     27      89                                   4                          6.250
     50                      4     47      72                                   1                          5.250
     51                      4     35      78                                   7                          3.250
     52                      5     29                    87                     4       G                  6.250
     53                      1                                 117              3       A                  5.250
     54                      4     35      81                                   4                          3.250
     55                      2     26      90                                   4                          4.250
     56                      2     26      90                                   4                          4.250
     57                     33     69     167                                   4                         14.250
     58                      2     26      90                                   4                          6.250
     59                      3     27     149                                   4                          5.250
     60                      4     35      81                                   4                          3.250
     61                      3     34      82                                   4                          3.250
     62                     53     36                          200              4       H                 14.250
     63                      1     25      94                                   1                          5.250
     64                      4     35      81                                   4                          3.250
     65                      4     28      76                                   4                          6.250
     66                      4     28      88                                   4                          6.250
     67                     30     59                          118              3       C                 14.250
     68                      0     47      72                                   1                          5.250
     69                      4     35     201                                   4                          3.250
     70                      7     31      85                                   4                          6.250
     71                      2     35      81                                   4                          3.250
     72                      2     26      90                                   4                          6.250
     73                     34     60                          117              3       H                 14.250
     74                      4     35      81                                   4                          3.250
     75                     16     40      76                                   4                          5.250
     76                     54     60                           56              4       I                 14.250
     77                     61     84                          155              1       J                 14.250
     78                      4     28      88                                   4                          5.250
     79                      3     35      81                                   4                          3.250
     80                      3     34      82                                   4                          3.250
     81                      4     34      82                                   4                          3.250
     82                      4     35      84                                   1                          5.250
     83                     39     72                           57              3       K                  5.250
     84                      4     35      81                                   4                          3.250
     85                     52     84                           92              4       L                 14.250
     86                      3     35      81                                   4                          3.250
     87                      4     35      81                                   4                          3.250
     88                      1     25      94                                   1                          5.250
     89                      1     25      94                                   1                          5.250
     90                      4     59                           64              3       C                 14.250
     91                      8     32      84                                   4                          5.250
     92                     10     35      81                                   4                          4.250
     93                      4     28      88                                   4                         15.250
     94                      2     26      90                                   4                          6.250
     95                      8     32      84                                   4                          6.250
     96                      2     26      90                                   4                          6.250
     97                      3     35      81                                   4                          4.250
     98                      3     27     209                                   4                          6.250
     99                      1     25      53                                   4                         15.250
    100                      4     28      88                                   4                          6.250
    101                      7     47      72                                   1                          5.250
    102                      2     26      90                                   4                          6.250
    103                      4     35      81                                   4                          4.250
    104                      4     47      72                                   1                          5.250
    105                      2     48      70                                   2                          5.250
    106                      2     26     114                                   4                          5.250
    107                      3     27                    89                     4       G                  6.250
    108                      4     35      81                                   4                          4.250
    109                      5     34      82                                   4                          4.250
    110                      5     47      72                                   1                          5.250
    111                      9     33      83                                   4                          6.250
    112                      2     26      90                                   4                          6.250
    113                      4     35      81                                   4                          4.250
    114                      2     47      72                                   1                          5.250
    115                      2     47      56                                   2                          5.250
    116                      0     47      72                                   1                          5.250
    117                      1     47      72                                   1                          5.250
    118                      4     28      88                                   4                         15.250
    119                      3     47      72                                   1                          5.250
    120                      4     28      88                                   4                          5.250
    121                      3     27      89                                   4                          6.250
    122                      4     35      81                                   4                          7.750
    123                      4     35      81                                   4                          7.750
    124                      5     35      81                                   4                          7.750
    125                      3     27      89                                   4                          6.250
    126                      4     35      81                                   4                          7.750
    127                      2     26      90                                   4                          6.250
    128                      3     35      81                                   4                          7.750
    129                      4     35      81                                   4                          7.750
    130                      4     35      45                                   4                          7.750
    131                      3     34     142                                   4                          7.750
    132                      4     35      81                                   4                          7.750
    133                      4     28      88                                   4                          6.250
    134                      4     35      81                                   4                         10.250
    135                      3     35      81                                   4                         10.250
    136                      1     25      31                                   4                         15.250
    137                      3     35     141                                   4                         10.250
    138                      3     35     141                                   4                         10.250
    139                      3     27      89                                   4                          6.250
    140                      5     35      81                                   4                         10.250
    141                      4     35     141                                   4                         10.250
    142                      5     35      81                                   4                         10.250
    143                      5     35      81                                   4                         10.250
    144                      4     35     141                                   4                         10.250
    145                      4     35     141                                   4                         10.250
    146                      4     35      81                                   4                         10.250
    147                      3     35      81                                   4                         10.250
    148                      4     35      81                                   4                         10.250
    149                      4     35      81                                   4                         10.250