JP MORGAN CHASE COMMERCIAL MORTGAGE SECURITIES CORP Unscheduled Material Events (8-K) EXHIBIT 99.2

The following is an excerpt from a 8-K SEC Filing, filed by JP MORGAN CHASE COMMERCIA ... on 3/24/2003.

Jump to :

EXHIBIT 99.2

Information herein has been obtained from sources believed to be reliable but none of the Depositor or any of J.P. Morgan Securities Inc., Merrill Lynch, Pierce, Fenner & Smith Incorporated, or Morgan Stanley & Co. Incorporated (collectively, the "Underwriters") warrant to its completeness or accuracy. These materials are subject to change from time to time without notice. Past performance is not indicative of future results. All information contained herein, whether regarding the mortgage loans or otherwise, supersedes any previous such information delivered to you and will be superseded by any such information subsequently delivered and ultimately by the final prospectus supplement and final prospectus relating to the Certificates. These materials are not intended as an offer or solicitation with respect to the purchase or sale of any security, and have been provided to you for information purposes only and may not be relied upon by you in evaluating the merits of investing in the Certificates. Any investment decision with respect to the Certificates should be made by you based solely upon the information contained in the final prospectus supplement and final prospectus relating to the Certificates. This information was prepared in reliance on information regarding the mortgage loans furnished by the mortgage loan sellers. The Underwriters and/or their respective affiliates and employees may hold a position or act as market makers in the financial instruments of any issuer discussed herein or act as underwriter, placement agent, advisor or lender to such issuer. J.P. Morgan Securities Inc. is a member of SIPC. Clients should contact analysts at, and execute transactions through, a J.P. Morgan Securities Inc. entity in their home jurisdiction unless governing law permits otherwise. Copyright 2003 J.P. Morgan Chase & Co. Incorporated.

By accepting and using this information, you hereby agree to the following terms and conditions. These materials are provided for information purposes only and any use for other purposes is disclaimed. The information contained herein is provided by the Depositor and the Underwriters "as is" and all express or implied warranties and representations of any kind with regard to the information are hereby disclaimed, including, but not limited to, warranties of merchantability or fitness for a particular purpose or warranties as to any results to be obtained from any use of the information or any information derived from the information. The information is intended solely for your internal use and may not be distributed in any form to any third party. Neither the Depositor nor the Underwriters guarantee the timeliness, accuracy or completeness of the information. No assurances can be given as to the accuracy, appropriateness or completeness of this information. In no event shall the Depositor or the Underwriters be liable for any use by any party of, any decision made or action taken by any party in reliance upon, or for any inaccuracies, errors in, or omissions of, the information. Neither the Depositor nor the Underwriters shall be liable (in contract, tort or otherwise) for any ordinary, direct, indirect, consequential, incidental, special, punitive or exemplary damages in connection with your damages occurring. Copyright 2003 J.P. Morgan Chase & Co. Incorporated.
ANNEX A CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS

LOAN # ORIGINATOR PROPERTY NAME STREET ADDRESS ------ ---------- ------------- -------------- 1 MLML The Mall of Victor Valley 14400 Bear Valley Raod 2 JPMCB Hyatt Regency Hotel 2799 Jefferson Davis Highway 3 JPMCB Janaf Shopping Center 5750 East Virginia Beach Boulevard 4 JPMCB US Bank Center Building 101 East 5th Street 5 JPMCB Cerritos Corporate Tower 18000 Studebaker Road 6 JPMCB Overland Storage Campus 4820 Overland Avenue 7 JPMCB North Nashville Industrial Portfolio Various 7.1 JPMCB North Nashville Industrial- Space Park 114 Cartwright Street 7.2 JPMCB North Nashville Industrial- Old Stone Old Stone Bridge Road 8 JPMCB Jefferson at Birchwood Apartments 1234 West Blaine Street 9 JPMCB 5 Marine View Plaza 5 Marine View Plaza 10 JPMCB Whitnall Pointe Apartments 10591 West Cortez Circle 11 JPMCB Hershey Heritage Village 1330 Wabank Road 12 JPMCB Emerald Place Apartments 40300 Washington Street 13 MLML Fairfield Center 1499 Boston Post Road 14 MLML El Mercado Shopping Center 1601-1801 DeCoto Road and 34300-34396 Alvarado Niles Road 15 JPMCB Hessel on the Park 1601-1862 Valley Road 16 MLML High Ridge Center 2211 - 2429 South Green Bay Road 17 MLML Oxon Hill Plaza 5551-6195 Livingston Road 18 JPMCB The Plaza at Wells Lake 335 Crossings Boulevard 19 MLML Lakewood Pavillion 5700 100th Street 20 MLML Emerald Pointe Apartments 111 73rd Avenue North 21 JPMCB Mount Airy Shopping Center 400 East Ridgeville Boulevard 22 JPMCB Lakes of Melbourne 4000 Hollywood Boulevard 23 MLML Sweetwater Cove Apartments 5450 Memorial Highway 24 JPMCB Dearborn Shopping Center 4910 Schaefer Road 25 MLML Grand Central Plaza 3590-3630 Central Avenue 26 MLML Sunrise Ridge Apartments 4901 East Sunrise Drive 27 JPMCB Crossings at Mid-Rivers 121-331 Costco Way 28 MLML Brigantine Town Center 4200 Harbor Beach Boulevard 29 JPMCB Ramblers Rest 1300 North River Road 30 MLML Avondale Station Apartments 703 Twin Oaks Drive 31 JPMCB Colonial Promenade 1425 Tuskawilla Road 32 MLML Biltmore Club Apartments 4640 North 24th Street 33 JPMCB Greenpark II Office 7505 Main Street 34 JPMCB McLearen Shopping Center 3043-3065 Centerville Road 35 JPMCB Briarcliff Villas Apts 2505 Briarcliff Circle 36 MLML Retreat on Roswell Apartments 5540 Roswell Road 37 JPMCB Oak Park Mall Route 48 and Lincoln Way 38 JPMCB Hillsboro Promenade 7410-7558 Southwest Baseline Road 39 MLML Sailwind Apartments 350 24th Street Northwest 40 MLML Crosspointe Plaza 96 Cross Street 41 JPMCB 631 Wilshire Boulevard 631 Wilshire Boulevard 42 JPMCB Retreat Village Shopping Center Demere Road and Frederica Road 43 JPMCB 149 Fifth Avenue 149 Fifth Avenue 44 MLML Valley View Office Park 12062 Valley View Street 45 JPMCB 201 East 66th Street 201 East 66th Street 46 MLML North Reading Plaza 5370 Allentown Pike 47 JPMCB Driftwood Village 2234-2254 Euclid Avenue 48 JPMCB La Ville & Johnson Apartments Various 48.1 JPMCB La Ville Apartments 431 West Gorham 48.2 JPMCB Johnson House 430 West Johnson 49 JPMCB Commerce Park South 1767 - 1791 Tribute Road 50 MLML Mill Run Office Center 1275 Glenlivet Drive 51 MLML Cloverdale Apartments 886 Harlow Road 52 JPMCB Foxcroft Apartments 8700 North Port Washington 53 JPMCB Gardenview Estates 3114 Northeast 57th Avenue 54 JPMCB Oak Creek Apartments 11412 Northeast 49th Street 55 MLML Storeyville Manufactured Housing Community 3755 North Nellis Road 56 JPMCB The Greenhouse Apartments 3543 Tates Creek Road 57 JPMCB Eastgate Village Apartments 3190 Mosley Drive 58 MLML Parkwood Apartments 1935-1945 East Garvey Avenue North 59 JPMCB Whitehall Crossing 284 North Jacob Drive 60 JPMCB Pelican Bay Apartments 2150 42nd Street 61 MLML One Carriage House Square 164-170 West Shirley Avenue 62 JPMCB Hailey Walk Apartments 501 Southwest 75th Street 63 JPMCB Imperial Beach Promenade 800-894 Palm Avenue 64 MLML Alpine Village Apartments 4 Center Street 65 JPMCB Shoppes @ Rivergate 2130 North Gallatin Pike 66 JPMCB Tarrant Parkway 8850 North Tarrant Parkway 67 MLML Haight Clayton Building 1601-21 Haight Street & 601-9 Clayton Street 68 JPMCB 3150 North Elm Street 3150 North Elm Street 69 JPMCB Union County Business Center 12777-12815 Independence Boulevard 70 JPMCB Walgreens - Hikes Point 4019 and 4025 Taylorsville Road 71 MLML Wellington Estates 6623 Callaghan Road 72 MLML Solon Club Apartments 26463 Solon Road 73 JPMCB 331 North El Camino Real 331 North El Camino Real 74 JPMCB Rite Aid - Ohio Portfolio Various 74.1 JPMCB Rite Aid #2340 Douglas 5002 Douglas Road 74.2 JPMCB Rite Aid #2321 Glendale 2430 Glendale Avenue 74.3 JPMCB Rite Aid #2354 McCord 4018 North McCord Road 75 JPMCB Whispering Pines of Holland 13706 Westwood Lane 76 JPMCB 6405 7th Avenue 6405 64th Street 77 JPMCB Springs Corner Shopping Center 2515 12th Avenue Northeast 78 MLML Sav-On Drug Store 44th Street & El Cajon Boulevard 79 MLML Edison 1 North 15 1055 Route 1 South 80 JPMCB Windgate Apts 4041 East Olive Road 81 JPMCB Westgate Plaza 5173 West Washington Street 82 MLML Presidential Self Storage 5579 Wellington Road 83 JPMCB Hamilton Crossing 2200 Hamilton Place Boulevard, Site 3 84 MLML Northshore Woods Apartments 1446 Northshore Woods Drive 85 JPMCB Champaign House 1507-1517 Kirby,1506-12 & 1521-29 Lincolnshire 86 JPMCB Packaging Corp of America Warehouse 9575 Commission Drive 87 JPMCB Feather Sound Square 2325 Ulmerton Road 88 MLML 101 Prospect Avenue 101 Prospect Avenue 89 MLML 22601 Pacific Coast Highway 22601 Pacific Coast Highway 90 MLML Cedar Regency Apartments 300 North Cedar Street 91 JPMCB Live Oaks 102-420 Live Oaks Boulevard 92 JPMCB Kings Arms Apartments 1317 Mahlmann Street 93 MLML Walgreens Drug Store - Cooper City 11105 Stirling Road 94 JPMCB Best Buy 6 Mall Road 95 MLML Eckerd Drug Store - Deltona 1250 Providence Boulevard 96 JPMCB The Meadows MHC 14100 Del Papa 97 MLML Islander Resort Apartments 21205 Roscoe Boulevard 98 MLML Sante Fe Apartments 2401 South Sante Fe Avenue 99 JPMCB South Pine Island 100 South Pine Island Road 100 JPMCB Palm Desert Estates 43-101 Portola Avenue 101 MLML Serrano Avenue Apartments 714 South Serrano Avenue 102 JPMCB Lyndon Crossings Apartments 1201 Lyndon Crossings Way 103 MLML Eckerd Drug Store - Myrtle Beach 5001 Socastee Boulevard 104 JPMCB Rivershire Apts Addition 11215 West Morgan Avenue 105 JPMCB Fairview Bluff Apartments 8800-8400 Colony Club Drive 106 MLML Northview Heights Apartments 2324 East 43rd Street 107 MLML Stop & Stor Self Storage 780 Gulf Avenue 108 JPMCB Riverwood Apartments 6431 Bridge Road 109 MLML Van Buren Apartments 625 North Van Buren Avenue 110 MLML County Green Apartments 2050,2070 & 2100 County Street 111 MLML Silverleaf West Apartments 2749 West Tharpe Street 112 MLML 55 North Mar Vista Apartments 55 North Mar Vista Avenue 113 JPMCB Triple Z Self Storage 4317 South 300 West 114 MLML Whispering Palms Apartments 16743 San Bernardino Road 115 JPMCB Eckerds Lawndale 806 South 75th 116 MLML Riverfront Village Manufactured Housing Community 2833 Junction Highway 117 JPMCB Brendan Court 3941 Brendan Lane 118 JPMCB University Plaza Shopping Center 1313 North Road Street 119 JPMCB ITS/Caleb Brett 149 Pintail Street 120 JPMCB Desoto Square Shopping Center 3300 US 27 South 121 JPMCB Avon Park Shopping Center 906 US 27 South 122 JPMCB Blueberry Hill Apartments 7201 Watts Road

(TABLE CONTINUED) NUMBER OF LOAN # CITY STATE ZIP CODE COUNTY PROPERTIES PROPERTY TYPE ------ ---- ----- -------- ------ ---------- ------------- 1 Victorville CA 92392 San Bernardino 1 Retail 2 Arlington VA 22202 Arlington 1 Hotel 3 Norfolk VA 23502 Norfolk 1 Retail 4 St. Paul MN 55101 Ramsey 1 Office 5 Cerritos CA 90703 Los Angeles 1 Office 6 Kearny Mesa CA 92123 San Diego 1 Office 7 Goodlettsville TN 37072 Davidson 2 Industrial 7.1 Goodlettsville TN 37072 Davidson 1 Industrial 7.2 Goodlettsville TN 37072 Davidson 1 Industrial 8 Riverside CA 92507 Riverside 1 Multifamily 9 Hoboken NJ 7030 Hudson 1 Office 10 Franklin WI 53132 Milwaukee 1 Multifamily 11 Lancaster PA 17603 Lancaster 1 Multifamily 12 Bermuda Dunes CA 92201 Riverside 1 Multifamily 13 Fairfield CT 6430 Fairfield 1 Retail 14 Union City CA 94587 Alameda 1 Retail 15 Champaign IL 61820 Champaign 1 Multifamily 16 Racine WI 53406 Racine 1 Retail 17 Oxon Hill MD 20745 Prince George's 1 Retail 18 Orange Park FL 32073 Clay 1 Office 19 Lakewood WA 98499 Pierce 1 Retail 20 St. Petersburg FL 33702 Pinellas 1 Multifamily 21 Mount Airy MD 21771 Carroll 1 Retail 22 Melbourne FL 32904 Brevard 1 Manufactured Housing Community 23 Tampa FL 33634 Hillsborough 1 Multifamily 24 Dearborn MI 48126 Wayne 1 Retail 25 Riverside CA 92506 Riverside 1 Office 26 Tucson AZ 85718 Pima 1 Multifamily 27 St. Peters MO 63376 Saint Charles 1 Retail 28 Brigantine NJ 8203 Atlantic 1 Retail 29 Venice FL 34293 Sarasota 1 Manufactured Housing Community 30 Decatur GA 30030 DeKalb 1 Multifamily 31 Winter Springs FL 32708 Seminole 1 Retail 32 Phoenix AZ 85016 Maricopa 1 Multifamily 33 Houston TX 77030 Harris 1 Office 34 Herndon VA 20171 Fairfax 1 Retail 35 Wilmington NC 28411 New Hanover 1 Multifamily 36 Atlanta GA 30328 Fulton 1 Multifamily 37 White Oak PA 15131 Allegheny 1 Retail 38 Hillsboro OR 97123 Washington 1 Retail 39 Winter Haven FL 33880 Polk 1 Multifamily 40 Naugatuck CT 6770 New Haven 1 Retail 41 Santa Monica CA 90401 Los Angeles 1 Office 42 St. Simons Island GA 31522 Glynn 1 Retail 43 New York NY 10010 New York 1 Office 44 Garden Grove CA 92845 Orange 1 Office 45 New York NY 10021 New York 1 Multifamily 46 Temple PA 19560 Berks 1 Retail 47 Ontario CA 91762 San Bernadino 1 Retail 48 Madison WI 53703 Dane 2 Multifamily 48.1 Madison WI 53703 Dane 1 Multifamily 48.2 Madison WI 53703 Dane 1 Multifamily 49 Sacramento CA 95815 Sacramento 1 Office 50 Allentown PA 18106 Lehigh 1 Office 51 Springfield OR 97477 Lane 1 Multifamily 52 Fox Point WI 53217 Milwaukee 1 Multifamily 53 Vancouver WA 98661 Clark 1 Multifamily 54 Vancouver WA 98682 Clark 1 Multifamily 55 Las Vegas NV 89115 Clark 1 Manufactured Housing Community 56 Lexington KY 40517 Fayette 1 Multifamily 57 Greenville NC 27858 Pitt 1 Multifamily 58 West Covina CA 91791 Los Angeles 1 Multifamily 59 Bloomington IN 47404 Monroe 1 Retail 60 Kenner LA 70065 Jefferson 1 Multifamily 61 Warrenton VA 20186 Fauqier 1 Office 62 Gainesville FL 32607 Alachua 1 Multifamily 63 Imperial Beach CA 91932 San Diego 1 Retail 64 Sussex NJ 7461 Sussex 1 Multifamily 65 Madison TN 37115 Davidson 1 Retail 66 North Richland Hills TX 76180 Tarrant 1 Retail 67 San Francisco CA 94117 San Francisco 1 Retail 68 Greensboro NC 27408 Guilford 1 Office 69 Stallings NC 28105 Union 1 Industrial 70 Louisville KY 40220 Jefferson 1 Retail 71 San Antonio TX 78229 Bexair 1 Multifamily 72 Oakwood Village OH 44146 Cuyahoga 1 Multifamily 73 Encinitas CA 92024 San Diego 1 Retail 74 Various OH Various Lucas 3 Retail 74.1 Toledo OH 43613 Lucas 1 Retail 74.2 Toledo OH 43614 Lucas 1 Retail 74.3 Sylvania OH 43560 Lucas 1 Retail 75 Holland MI 49424 Ottawa 1 Multifamily 76 Brooklyn NY 11220 Kings 1 Office 77 Hickory NC 28601 Catawba 1 Retail 78 San Diego CA 92115 San Diego 1 Retail 79 Edison NJ 8837 Middlesex 1 Retail 80 Pensacola FL 32514 Escambia 1 Multifamily 81 Indianapolis IN 46241 Marion 1 Retail 82 Gainesville VA 20155 Prince William 1 Self Storage 83 Chattanooga TN 37421 Hamilton 1 Retail 84 Knoxville TN 37919 Knox 1 Multifamily 85 Champaign IL 61821 Champaign 1 Multifamily 86 Mascot TN 37806 Knox 1 Industrial 87 Clearwater FL 34622 Pinellas 1 Retail 88 Hackensack NJ 7601 Bergen 1 Multifamily 89 Malibu CA 90265 Los Angeles 1 Retail 90 Glendale CA 91206 Los Angeles 1 Multifamily 91 Casselberry FL 32707 Seminole 1 Industrial 92 Rosenberg TX 77471 Fort Bend 1 Multifamily 93 Cooper City FL 33328 Broward 1 Retail 94 Barboursville WV 25504 Cabell 1 Retail 95 Deltona FL 32725 Volusia 1 Retail 96 Houston TX 77047 Harris 1 Manufactured Housing Community 97 Canoga Park CA 91304 Los Angeles 1 Multifamily 98 Los Angeles CA 90058 Orange 1 Multifamily 99 Plantation FL 33324 Broward 1 Office 100 Palm Desert CA 92260 Riverside 1 Manufactured Housing Community 101 Los Angeles CA 90005 Los Angeles 1 Multifamily 102 Louisville KY 40242 Jefferson 1 Multifamily 103 Myrtle Beach SC 29577 Horry 1 Retail 104 Greenfield WI 53228 Milwaukee 1 Multifamily 105 Alpharetta GA 30022 Fulton 1 Multifamily 106 Erie PA 16510 Erie 1 Multifamily 107 Staten Island NY 10314 Richmond 1 Self Storage 108 Madison WI 53713 Dane 1 Multifamily 109 Tucson AZ 85711 Pima 1 Multifamily 110 Attleboro MA 2703 Bristol 1 Multifamily 111 Tallahassee FL 32304 Leon 1 Multifamily 112 Pasadena CA 91106 Los Angeles 1 Multifamily 113 Murray UT 84107 Salt Lake 1 Self Storage 114 Fontana CA 92335 San Bernardino 1 Multifamily 115 Houston TX 77023 Harris 1 Retail 116 Kerrville TX 78028 Kerr 1 Manufactured Housing Community 117 North Olmsted OH 44070 Cuyahoga 1 Multifamily 118 Elizabeth City NC 27909 Pasquotank 1 Retail 119 St. Rose LA 70087 Saint Charles 1 Industrial 120 Sebring FL 33870 Highlands 1 Retail 121 Avon Park FL 33825 Highlands 1 Retail 122 Madison WI 53719 Dane 1 Multifamily

(TABLE CONTINUED) YEAR LOAN # PROPERTY SUBTYPE YEAR BUILT RENOVATED TOTAL SF/UNITS ------ ---------------- ---------- --------- -------------- 1 Anchored 1986 431,738 2 Full Service 1982 1996 685 3 Anchored 1959 1990 582,722 4 CBD 1973 1995 357,042 5 Suburban 1986 187,105 6 Suburban 2002 158,585 7 Flex Various 957,691 7.1 Flex 1979 707,321 7.2 Flex 1986 250,370 8 Conventional 1986 2001 296 9 CBD 1979 2002 126,666 10 Conventional 1975 480 11 Conventional 1973 517 12 Conventional 1989 240 13 Anchored 2001 83,928 14 Anchored 1981 2000 91,224 15 Conventional 1965 285 16 Anchored 1993 260,664 17 Anchored 1966 2000 141,956 18 Suburban 2001 130,000 19 Anchored 1987 2001 91,075 20 Conventional 1973 2002 441 21 Anchored 1974 2002 132,289 22 Manufactured Housing Community 1983 1988 524 23 Conventional 1974 2000 288 24 Unanchored 1954 1995 199,366 25 Suburban 1968 1999 129,337 26 Conventional 1983 2002 340 27 Anchored 2002 93,985 28 Anchored 1990 132,108 29 Manufactured Housing Community 1971 2002 629 30 Conventional 1954 2002 212 31 Anchored 1990 217,032 32 Conventional 1973 378 33 Suburban 1985 80,098 34 Anchored 1997 74,882 35 Conventional 2001 200 36 Conventional 1969 1999 240 37 Anchored 1994 1997 157,890 38 Anchored 1998 105,945 39 Conventional 1978 1998 368 40 Anchored 1989 93,677 41 CBD 1957 1999 33,412 42 Anchored 1978 2001 108,244 43 CBD 1918 1987 161,818 44 Suburban 1972 1999 67,660 45 Cooperative 1961 255 46 Shadow Anchored 1990 181,526 47 Anchored 1982 82,859 48 Conventional Various 98 48.1 Conventional 1990 56 48.2 Conventional 1969 42 49 CBD 1974 122,253 50 Suburban 2001 59,726 51 Conventional 1992 151 52 Conventional 1978 135 53 Conventional 1977 184 54 Conventional 1985 180 55 Manufactured Housing Community 1972 2002 211 56 Conventional 1978 180 57 Conventional 1997 182 58 Conventional 1962 2000 165 59 Unanchored 1999 52,525 60 Conventional 2001 72 61 Suburban 2001 38,448 62 Conventional 1977 2001 126 63 Anchored 1968 2002 54,072 64 Conventional 1967 132 65 Unanchored 1987 2002 81,624 66 Anchored 2000 33,057 67 Unanchored 1904 2000 17,200 68 Suburban 1999 46,351 69 Flex 1997 2001 121,163 70 Anchored 1999 15,408 71 Conventional 1971 2002 228 72 Conventional 1967 2001 195 73 Anchored 1996 40,264 74 Unanchored Various 33,540 74.1 Unanchored 1999 11,180 74.2 Unanchored 2000 11,180 74.3 Unanchored 1999 11,180 75 Conventional 1988 144 76 Suburban 2000 28,800 77 Anchored 1995 2001 70,826 78 Anchored 2002 15,943 79 Anchored 2000 41,500 80 Conventional 1982 2001 112 81 Anchored 1982 2002 66,713 82 Self Storage 2000 510 83 Anchored 1987 2002 49,980 84 Conventional 1982 140 85 Conventional 1965 84 86 Warehouse 2001 130,560 87 Anchored 1981 48,434 88 Cooperative 1957 2001 115 89 Unanchored 2000 22,279 90 Conventional 1974 80 91 Flex 1975 100,679 92 Conventional 1980 120 93 Anchored 2001 15,120 94 Anchored 2002 30,000 95 Anchored 1999 12,739 96 Manufactured Housing Community 1965 2002 178 97 Conventional 1962 80 98 Conventional 1906 1957 58 99 Suburban 1980 40,210 100 Manufactured Housing Community 1966 2002 144 101 Conventional 1991 2001 30 102 Conventional 1999 60 103 Anchored 2000 12,728 104 Conventional 1999 40 105 Conventional 2000 34 106 Conventional 1972 137 107 Self Storage 1988 522 108 Conventional 1974 2002 166 109 Conventional 1972 2000 70 110 Conventional 1988 36 111 Conventional 1991 114 112 Conventional 1987 40 113 Self Storage 1968 1984 520 114 Conventional 1985 60 115 Unanchored 1999 10,908 116 Manufactured Housing Community 1979 88 117 Conventional 1967 83 118 Anchored 1988 45,800 119 Flex 2002 19,844 120 Unanchored 1984 57,187 121 Unanchored 1984 47,492 122 Conventional 1994 34

(TABLE CONTINUED) UNIT OF OCCUPANCY APPRAISED APPRAISAL LOAN # TOTAL SF/UNITS MEASURE OCCUPANCY 1,2 DATE VALUE ($) DATE CURRENT LTV ------ -------------- ------- ------------- ---- --------- ---- ----------- 1 431,738 Square Feet 98.7 11/25/02 70,000,000 12/28/02 78.5% 2 685 Units 68.1 10/31/02 105,000,000 11/05/02 48.4% 3 582,722 Square Feet 94.6 03/13/03 49,000,000 01/29/02 72.7% 4 357,042 Square Feet 98.0 12/31/02 36,000,000 12/27/02 77.7% 5 187,105 Square Feet 98.6 01/06/03 30,300,000 11/20/02 74.9% 6 158,585 Square Feet 100.0 08/01/02 30,100,000 09/10/02 66.1% 7 957,691 Square Feet 99.5 11/30/02 26,800,000 08/13/02 71.4% 7.1 707,321 Square Feet 99.3 11/30/02 20,000,000 08/13/02 71.4% 7.2 250,370 Square Feet 100.0 11/30/02 6,800,000 08/13/02 71.4% 8 296 Units 92.2 02/20/03 22,200,000 02/24/03 80.0% 9 126,666 Square Feet 93.0 11/01/02 27,500,000 11/07/02 60.1% 10 480 Units 84.0 01/31/03 20,600,000 05/22/02 76.4% 11 517 Units 98.1 11/20/02 27,300,000 09/01/02 54.9% 12 240 Units 95.8 01/03/03 20,100,000 12/11/02 72.1% 13 83,928 Square Feet 94.0 07/31/02 20,100,000 08/28/02 69.1% 14 91,224 Square Feet 98.2 11/01/02 20,370,000 07/20/02 67.4% 15 285 Units 98.6 10/31/02 17,200,000 10/02/02 79.0% 16 260,664 Square Feet 94.8 09/25/02 17,900,000 09/01/01 75.6% 17 141,956 Square Feet 96.5 03/10/03 16,900,000 01/01/03 79.9% 18 130,000 Square Feet 92.2 12/20/02 16,700,000 12/27/02 79.9% 19 91,075 Square Feet 92.8 02/01/03 17,000,000 01/20/03 76.5% 20 441 Units 85.5 01/29/03 16,400,000 12/10/02 78.0% 21 132,289 Square Feet 98.7 10/31/02 17,100,000 07/22/02 73.9% 22 524 Pads 91.2 12/01/02 18,500,000 01/06/03 65.3% 23 288 Units 88.2 01/29/03 14,550,000 11/21/02 79.7% 24 199,366 Square Feet 100.0 12/12/02 16,300,000 11/06/02 70.3% 25 129,337 Square Feet 92.0 02/10/03 15,500,000 11/20/02 70.9% 26 340 Units 89.4 01/18/03 15,100,000 01/10/03 70.8% 27 93,985 Square Feet 94.1 11/30/02 13,400,000 08/05/02 79.4% 28 132,108 Square Feet 96.9 01/30/03 15,400,000 11/01/02 67.9% 29 629 Pads 79.2 01/01/03 14,800,000 11/15/02 69.8% 30 212 Units 90.6 01/25/03 12,850,000 11/19/02 80.0% 31 217,032 Square Feet 98.1 12/31/02 13,300,000 07/23/02 77.2% 32 378 Units 87.0 03/06/03 12,500,000 01/03/03 74.3% 33 80,098 Square Feet 100.0 11/01/02 11,525,000 10/08/02 79.5% 34 74,882 Square Feet 100.0 11/20/02 11,500,000 11/22/02 79.2% 35 200 Units 92.5 11/20/02 11,300,000 10/22/02 79.3% 36 240 Units 93.3 01/25/03 11,200,000 11/19/02 80.0% 37 157,890 Square Feet 97.8 12/11/02 12,800,000 10/21/02 69.7% 38 105,945 Square Feet 100.0 11/15/02 12,800,000 11/05/02 67.0% 39 368 Units 85.9 01/25/03 11,300,000 11/27/02 74.0% 40 93,677 Square Feet 100.0 12/11/02 10,400,000 12/02/02 73.8% 41 33,412 Square Feet 79.2 11/25/02 10,100,000 09/27/02 74.0% 42 108,244 Square Feet 100.0 11/22/02 8,950,000 12/13/02 80.1% 43 161,818 Square Feet 84.1 12/03/02 28,000,000 12/18/02 24.7% 44 67,660 Square Feet 93.1 02/07/03 8,500,000 12/12/02 79.3% 45 255 Units 100.0 12/06/02 109,100,000 08/15/02 6.0% 46 181,526 Square Feet 89.6 12/13/02 10,300,000 11/26/02 63.1% 47 82,859 Square Feet 98.6 12/31/02 8,400,000 09/01/02 74.6% 48 98 Units 100.0 12/31/02 8,250,000 11/12/02 75.4% 48.1 56 Units 100.0 12/31/02 5,800,000 11/12/02 75.4% 48.2 42 Units 100.0 12/31/02 2,450,000 11/12/02 75.4% 49 122,253 Square Feet 94.0 01/07/03 8,000,000 12/30/02 77.4% 50 59,726 Square Feet 87.5 09/25/02 8,000,000 10/10/02 77.2% 51 151 Units 98.0 12/01/02 7,690,000 12/10/02 79.9% 52 135 Units 97.8 12/31/02 8,700,000 11/05/02 68.7% 53 184 Units 93.5 12/02/02 7,700,000 10/23/02 73.8% 54 180 Units 90.6 12/31/02 7,650,000 12/27/02 73.0% 55 211 Pads 88.6 01/31/03 8,830,000 09/30/02 62.1% 56 180 Units 77.8 12/18/02 7,900,000 11/11/02 69.3% 57 182 Units 92.9 10/31/02 7,500,000 10/02/02 72.7% 58 165 Units 97.0 11/25/02 8,400,000 11/13/02 63.0% 59 52,525 Square Feet 100.0 11/04/02 6,950,000 11/05/02 74.6% 60 72 Units 97.2 10/22/02 6,500,000 10/02/02 79.7% 61 38,448 Square Feet 100.0 03/10/03 6,600,000 01/20/03 78.0% 62 126 Units 98.4 12/20/02 6,875,000 10/22/02 73.9% 63 54,072 Square Feet 97.3 11/30/02 7,400,000 08/17/02 67.9% 64 132 Units 97.0 01/28/03 6,700,000 01/06/03 74.6% 65 81,624 Square Feet 100.0 03/11/03 6,700,000 10/16/02 73.0% 66 33,057 Square Feet 94.2 11/12/02 6,500,000 12/01/02 74.1% 67 17,200 Square Feet 100.0 03/01/03 6,150,000 01/05/03 76.8% 68 46,351 Square Feet 96.1 01/23/03 6,100,000 09/10/02 74.7% 69 121,163 Square Feet 89.6 02/03/03 5,900,000 12/30/02 77.1% 70 15,408 Square Feet 100.0 08/31/02 5,800,000 10/05/02 76.2% 71 228 Units 86.8 03/06/03 6,800,000 01/18/03 64.6% 72 195 Units 90.8 12/27/02 5,450,000 01/09/03 79.8% 73 40,264 Square Feet 100.0 11/27/02 7,700,000 07/15/02 55.6% 74 33,540 Square Feet 100.0 03/31/02 6,325,000 04/29/02 63.9% 74.1 11,180 Square Feet 100.0 03/31/02 2,275,000 04/29/02 63.9% 74.2 11,180 Square Feet 100.0 03/31/02 2,250,000 04/29/02 63.9% 74.3 11,180 Square Feet 100.0 03/31/02 1,800,000 04/29/02 63.9% 75 144 Units 93.1 11/26/02 5,300,000 07/22/02 75.2% 76 28,800 Square Feet 100.0 10/14/02 5,700,000 10/29/02 69.8% 77 70,826 Square Feet 98.0 07/15/02 5,500,000 07/10/02 69.6% 78 15,943 Square Feet 100.0 03/12/03 5,580,000 01/09/03 66.3% 79 41,500 Square Feet 100.0 10/31/02 4,650,000 07/29/02 79.3% 80 112 Units 95.5 12/20/02 4,625,000 11/06/02 79.7% 81 66,713 Square Feet 100.0 11/01/02 4,500,000 11/15/02 79.7% 82 510 Units 81.8 02/18/03 6,000,000 10/04/02 58.0% 83 49,980 Square Feet 100.0 11/11/02 5,000,000 10/08/02 68.8% 84 140 Units 92.9 12/31/02 4,300,000 09/17/02 78.9% 85 84 Units 97.6 11/15/02 4,200,000 10/02/02 79.7% 86 130,560 Square Feet 100.0 11/05/02 4,600,000 10/29/02 71.5% 87 48,434 Square Feet 100.0 12/01/02 5,100,000 10/30/02 63.5% 88 115 Units 100.0 02/01/03 12,100,000 10/23/02 26.4% 89 22,279 Square Feet 93.9 02/01/03 5,500,000 02/03/03 54.5% 90 80 Units 97.5 10/31/02 5,800,000 10/16/02 51.4% 91 100,679 Square Feet 91.5 01/31/03 4,700,000 11/12/02 60.5% 92 120 Units 95.0 12/31/02 3,570,000 12/10/02 78.3% 93 15,120 Square Feet 100.0 10/23/02 4,440,000 10/23/02 62.8% 94 30,000 Square Feet 100.0 11/11/02 3,800,000 10/07/02 73.3% 95 12,739 Square Feet 100.0 11/17/02 3,750,000 11/17/02 69.1% 96 178 Pads 88.8 01/31/03 3,500,000 09/02/02 72.5% 97 80 Units 98.8 11/11/02 4,400,000 10/17/02 56.6% 98 58 Units 100.0 01/28/03 4,700,000 12/09/02 53.0% 99 40,210 Square Feet 82.4 01/01/03 3,400,000 09/06/02 73.2% 100 144 Pads 95.8 11/14/02 4,590,000 10/08/02 53.2% 101 30 Units 100.0 11/01/02 3,500,000 11/06/02 69.5% 102 60 Units 80.0 01/31/03 3,200,000 11/29/01 75.8% 103 12,728 Square Feet 100.0 09/09/02 3,200,000 09/09/02 74.6% 104 40 Units 95.0 02/05/03 3,000,000 09/17/02 77.9% 105 34 Units 91.2 12/17/02 3,500,000 10/11/02 65.0% 106 137 Units 98.5 11/15/02 3,730,000 11/18/02 59.0% 107 522 Units 92.2 10/31/02 4,500,000 11/20/02 48.7% 108 166 Units 99.4 12/27/02 7,100,000 09/03/02 30.6% 109 70 Units 88.6 01/31/03 3,300,000 01/10/03 63.6% 110 36 Units 94.4 10/31/02 2,900,000 11/12/02 72.3% 111 114 Units 96.5 02/01/03 3,100,000 01/10/03 64.5% 112 40 Units 97.5 10/31/02 5,530,000 10/28/02 35.9% 113 520 Units 88.0 01/01/03 2,850,000 11/16/02 69.5% 114 60 Units 96.7 02/21/03 2,600,000 11/07/02 74.7% 115 10,908 Square Feet 100.0 11/20/02 2,715,000 09/30/02 69.4% 116 88 Pads 100.0 01/01/03 2,250,000 10/04/02 79.8% 117 83 Units 92.8 11/30/02 2,400,000 08/20/02 74.2% 118 45,800 Square Feet 100.0 11/30/02 2,110,000 10/02/02 70.8% 119 19,844 Square Feet 100.0 09/30/02 2,300,000 10/02/02 57.4% 120 57,187 Square Feet 100.0 11/01/02 1,850,000 10/08/02 67.3% 121 47,492 Square Feet 100.0 11/01/02 1,590,000 10/08/02 75.1% 122 34 Units 100.0 11/14/02 2,135,000 12/04/02 52.3%

(TABLE CONTINUED) ORIGINAL ORIGINAL LOAN CURRENT % OF INITIAL CURRENT BAL. CROSSED RELATED INTEREST LOAN # BAL ($) 3 PSF/UNIT ($) BAL ($) 3 POOL BALANCE PSF/UNIT ($) LOAN BORROWER 4 RATE % ------ --------- ------------ --------- ------------ ------------ ---- ---------- ------ 1 55,000,000 127 54,944,934 5.9% 127 5.2500 2 51,000,000 74,453 50,843,060 5.5% 74,223 5.8689 3 36,050,000 62 35,640,332 3.8% 61 4 7.7300 4 28,000,000 78 27,978,411 3.0% 78 6.2700 5 22,750,000 122 22,698,708 2.4% 121 5.7500 6 20,000,000 126 19,906,314 2.1% 126 6.1800 7 19,200,000 20 19,144,318 2.1% 20 6.1800 7.1 14,200,000 20 14,158,818 1.5% 20 7.2 5,000,000 20 4,985,499 0.5% 20 8 17,750,000 59,966 17,750,000 1.9% 59,966 5.0400 9 16,650,000 131 16,535,345 1.8% 131 5.5400 10 15,850,000 33,021 15,738,709 1.7% 32,789 6.8300 11 15,000,000 29,014 15,000,000 1.6% 29,014 5.9000 12 14,500,000 60,417 14,500,000 1.6% 60,417 5.7500 13 14,000,000 167 13,882,463 1.5% 165 6.2600 14 13,750,000 151 13,721,377 1.5% 150 6.2400 15 13,640,000 47,860 13,594,496 1.5% 47,700 4 5.4400 16 13,700,000 53 13,525,036 1.5% 52 9 6.9000 17 13,500,000 95 13,500,000 1.5% 95 9 5.8100 18 13,350,000 103 13,337,427 1.4% 103 5.5000 19 13,000,000 143 13,000,000 1.4% 143 5.5800 20 12,800,000 29,025 12,800,000 1.4% 29,025 6 5.1500 21 12,700,000 96 12,629,766 1.4% 95 6.1500 22 12,100,000 23,092 12,088,661 1.3% 23,070 5.5200 23 11,600,000 40,278 11,600,000 1.2% 40,278 6 5.1500 24 11,500,000 58 11,452,294 1.2% 57 6.3100 25 11,000,000 85 10,985,822 1.2% 85 5.9500 26 10,700,000 31,471 10,690,538 1.1% 31,443 7 5.7500 27 10,700,000 114 10,635,120 1.1% 113 6.5000 28 10,500,000 79 10,462,677 1.1% 79 8 6.3750 29 10,350,000 16,455 10,325,533 1.1% 16,416 5.4600 30 10,280,000 48,491 10,280,000 1.1% 48,491 6 5.1500 31 10,520,000 48 10,273,225 1.1% 47 7.2500 32 9,300,000 24,603 9,291,776 1.0% 24,581 7 5.7500 33 9,200,000 115 9,164,207 1.0% 114 5.9400 34 9,135,000 122 9,108,861 1.0% 122 6.2500 35 9,000,000 45,000 8,961,178 1.0% 44,806 5.4300 36 8,960,000 37,333 8,960,000 1.0% 37,333 6 5.1500 37 9,000,000 57 8,924,502 1.0% 57 5.7100 38 8,600,000 81 8,570,166 0.9% 81 5 5.2300 39 8,360,000 22,717 8,360,000 0.9% 22,717 6 5.1500 40 7,700,000 82 7,677,540 0.8% 82 8 6.1500 41 7,500,000 224 7,476,925 0.8% 224 5.8700 42 7,200,000 67 7,169,715 0.8% 66 6.2200 43 7,000,000 43 6,911,078 0.7% 43 5.5300 44 6,750,000 100 6,744,257 0.7% 100 5.9000 45 6,500,000 25,490 6,500,000 0.7% 25,490 5.5000 46 6,500,000 36 6,494,613 0.7% 36 8 6.0000 47 6,300,000 76 6,266,050 0.7% 76 6.2500 48 6,250,000 63,776 6,223,741 0.7% 63,508 5.7400 48.1 4,260,000 76,071 4,242,102 0.5% 75,752 48.2 1,990,000 47,381 1,981,639 0.2% 47,182 49 6,200,000 51 6,194,955 0.7% 51 6.0700 50 6,200,000 104 6,177,140 0.7% 103 6.2000 51 6,150,000 40,728 6,144,716 0.7% 40,693 5.8625 52 6,000,000 44,444 5,980,757 0.6% 44,302 5.6500 53 5,700,000 30,978 5,681,719 0.6% 30,879 5.6500 54 5,600,000 31,111 5,587,374 0.6% 31,041 5.7500 55 5,500,000 26,066 5,483,334 0.6% 25,987 5.9500 56 5,500,000 30,556 5,475,216 0.6% 30,418 5.7700 57 5,500,000 30,220 5,451,790 0.6% 29,955 5.8000 58 5,300,000 32,121 5,288,528 0.6% 32,052 6.0000 59 5,200,000 99 5,185,006 0.6% 99 6.2100 60 5,200,000 72,222 5,182,293 0.6% 71,976 5.3300 61 5,150,000 134 5,150,000 0.6% 134 6.2500 62 5,100,000 40,476 5,083,797 0.5% 40,348 3 5.7000 63 5,050,000 93 5,026,871 0.5% 93 5 6.2900 64 5,000,000 37,879 4,995,578 0.5% 37,845 7 5.7500 65 4,930,000 60 4,888,860 0.5% 60 2 6.2000 66 4,850,000 147 4,818,943 0.5% 146 6.1600 67 4,725,000 275 4,725,000 0.5% 275 5.5000 68 4,575,000 99 4,557,955 0.5% 98 6.1500 69 4,550,000 38 4,550,000 0.5% 38 5.9000 70 4,450,000 289 4,420,272 0.5% 287 5.8000 71 4,400,000 19,298 4,396,109 0.5% 19,281 7 5.7500 72 4,350,000 22,308 4,350,000 0.5% 22,308 5.5000 73 4,300,000 107 4,279,734 0.5% 106 6.1500 74 4,100,000 122 4,041,245 0.4% 120 7.3900 74.1 1,540,000 138 1,517,931 0.2% 136 74.2 1,460,000 131 1,439,077 0.2% 129 74.3 1,100,000 98 1,084,236 0.1% 97 75 4,000,000 27,778 3,987,411 0.4% 27,690 5.7500 76 4,000,000 139 3,976,295 0.4% 138 5.7000 77 3,850,000 54 3,826,755 0.4% 54 6.5200 78 3,700,000 232 3,700,000 0.4% 232 5.8000 79 3,700,000 89 3,689,146 0.4% 89 6.1200 80 3,700,000 33,036 3,688,245 0.4% 32,931 3 5.7000 81 3,600,000 54 3,588,670 0.4% 54 5.7500 82 3,500,000 6,863 3,480,871 0.4% 6,825 6.2000 83 3,470,000 69 3,440,320 0.4% 69 2 6.0000 84 3,400,000 24,286 3,392,724 0.4% 24,234 6.0700 85 3,360,000 40,000 3,348,791 0.4% 39,867 4 5.4400 86 3,300,000 25 3,289,809 0.4% 25 5.8500 87 3,250,000 67 3,236,560 0.3% 67 6.3300 88 3,200,000 27,826 3,189,737 0.3% 27,737 5.6500 89 3,000,000 135 3,000,000 0.3% 135 5.9300 90 3,000,000 37,500 2,982,363 0.3% 37,280 5.7500 91 2,850,000 28 2,841,214 0.3% 28 5.9500 92 2,800,000 23,333 2,796,356 0.3% 23,303 5.9000 93 2,800,000 185 2,789,129 0.3% 184 10 5.9500 94 2,810,000 94 2,786,347 0.3% 93 2 6.1300 95 2,600,000 204 2,592,378 0.3% 203 6.3200 96 2,550,000 14,326 2,536,633 0.3% 14,251 6.4000 97 2,500,000 31,250 2,492,553 0.3% 31,157 6.0400 98 2,500,000 43,103 2,492,285 0.3% 42,970 6.5900 99 2,500,000 62 2,488,456 0.3% 62 6.2500 100 2,450,000 17,014 2,441,918 0.3% 16,958 5.5000 101 2,440,000 81,333 2,432,849 0.3% 81,095 6.1250 102 2,475,000 41,250 2,426,195 0.3% 40,437 6.5500 103 2,400,000 189 2,386,689 0.3% 188 10 6.1100 104 2,350,000 58,750 2,338,490 0.3% 58,462 5.9600 105 2,300,000 67,647 2,275,953 0.2% 66,940 5.9000 106 2,200,000 16,058 2,200,000 0.2% 16,058 5.8750 107 2,200,000 4,215 2,190,428 0.2% 4,196 6.0000 108 2,200,000 13,253 2,175,036 0.2% 13,103 5.5600 109 2,100,000 30,000 2,098,143 0.2% 29,973 7 5.7500 110 2,100,000 58,333 2,095,546 0.2% 58,210 6.1250 111 2,000,000 17,544 2,000,000 0.2% 17,544 6.1500 112 2,000,000 50,000 1,986,149 0.2% 49,654 6.2500 113 2,000,000 3,846 1,980,973 0.2% 3,810 7.0000 114 1,950,000 32,500 1,941,516 0.2% 32,359 6.0000 115 1,900,000 174 1,885,294 0.2% 173 7.2500 116 1,800,000 20,455 1,794,720 0.2% 20,395 6.1200 117 1,800,000 21,687 1,781,552 0.2% 21,464 6.4000 118 1,500,000 33 1,494,696 0.2% 33 6.4000 119 1,340,000 68 1,320,401 0.1% 67 6.2500 120 1,250,000 22 1,244,965 0.1% 22 1 6.5000 121 1,200,000 25 1,193,758 0.1% 25 1 6.5000 122 1,125,000 33,088 1,117,163 0.1% 32,858 5.4400

(TABLE CONTINUED) NET MORTGAGE MONTHLY DEBT ANNUAL DEBT FIRST LOAN # ADMIN. FEE % RATE % 5 ACCRUAL TYPE SERVICE ($) 6 SERVICE ($) 6,7,8 NOTE DATE PAYMENT DATE ------ ------------ -------- ------------ ------------- ----------------- --------- ------------ 1 0.0420 5.24958 Actual/360 303,712.04 3,644,544.43 02/19/03 04/01/03 2 0.0420 5.82700 Actual/360 301,486.11 3,617,833.32 12/02/02 02/01/03 3 0.0420 7.68800 Actual/360 271,822.84 3,261,874.06 04/02/02 06/01/02 4 0.0420 6.22800 Actual/360 172,765.20 2,073,182.40 02/10/03 04/01/03 5 0.0420 5.70800 Actual/360 132,762.82 1,593,153.90 01/30/03 03/01/03 6 0.0420 6.13800 Actual/360 122,234.35 1,466,812.22 10/15/02 12/01/02 7 0.0420 6.13800 Actual/360 117,344.98 1,408,139.73 12/09/02 02/01/03 7.1 7.2 8 0.0920 5.45800 Actual/360 95,720.23 1,148,642.76 03/20/03 05/01/03 9 0.0420 5.49800 Actual/360 114,909.72 1,378,916.62 12/12/02 02/01/03 10 0.0420 6.78800 Actual/360 103,647.08 1,243,764.92 06/03/02 08/01/02 11 0.0420 5.85800 Actual/360 89,932.58 1,079,190.96 12/27/02 02/01/03 12 0.0420 5.70800 Actual/360 84,618.06 1,015,416.77 01/29/03 03/01/03 13 0.0420 6.25958 Actual/360 96,785.01 1,161,420.16 10/22/02 12/01/02 14 0.0420 6.23958 Actual/360 84,571.71 1,014,860.52 01/22/03 03/01/03 15 0.1420 5.29800 Actual/360 76,933.73 923,204.76 12/02/02 02/01/03 16 0.0420 6.89958 Actual/360 90,228.22 1,082,738.64 11/15/01 01/01/02 17 0.0420 5.80958 Actual/360 79,297.65 951,571.80 03/14/03 05/01/03 18 0.0420 5.45800 Actual/360 75,799.83 909,597.96 02/27/03 04/01/03 19 0.0420 5.57958 Actual/360 74,466.40 893,596.79 03/14/03 05/01/03 20 0.0420 5.14958 Actual/360 73,214.44 878,573.28 01/31/03 03/01/03 21 0.0420 6.10800 Actual/360 77,371.98 928,463.76 09/06/02 11/01/02 22 0.0420 5.47800 Actual/360 68,854.38 826,252.56 02/21/03 04/01/03 23 0.0420 5.14958 Actual/360 66,350.58 796,206.96 01/31/03 03/01/03 24 0.0420 6.26800 Actual/360 76,289.05 915,468.65 12/23/02 02/01/03 25 0.0420 5.94958 Actual/360 70,537.33 846,447.97 02/13/03 04/01/03 26 0.0420 5.74958 Actual/360 62,442.30 749,307.55 02/27/03 04/01/03 27 0.0420 6.45800 Actual/360 67,631.28 811,575.34 08/29/02 10/01/02 28 0.0420 6.37458 Actual/360 65,506.34 786,076.08 11/26/02 01/01/03 29 0.0920 5.36800 Actual/360 58,506.68 702,080.11 01/24/03 03/01/03 30 0.0420 5.14958 Actual/360 58,800.34 705,604.08 01/31/03 03/01/03 31 0.0420 7.20800 Actual/360 76,039.28 912,471.39 09/06/01 10/01/01 32 0.0420 5.74958 Actual/360 54,272.28 651,267.31 02/27/03 04/01/03 33 0.0420 5.89800 Actual/360 54,804.26 657,651.11 11/05/02 01/01/03 34 0.0420 6.20800 Actual/360 56,245.77 674,949.20 12/31/02 02/01/03 35 0.0420 5.38800 Actual/360 50,706.44 608,477.29 11/25/02 01/01/03 36 0.0420 5.14958 Actual/360 51,250.11 615,001.32 01/31/03 03/01/03 37 0.1220 5.58800 Actual/360 67,871.58 814,458.94 12/18/02 02/01/03 38 0.1420 5.08800 Actual/360 47,383.04 568,596.50 12/13/02 02/01/03 39 0.0420 5.14958 Actual/360 47,818.18 573,818.14 01/31/03 03/01/03 40 0.0420 6.14958 Actual/360 46,910.57 562,926.84 12/27/02 02/01/03 41 0.0420 5.82800 Actual/360 44,341.37 532,096.42 12/11/02 02/01/03 42 0.0420 6.17800 Actual/360 47,362.77 568,353.19 12/30/02 02/01/03 43 0.0420 5.48800 Actual/360 76,072.49 912,869.91 01/24/03 03/01/03 44 0.0420 5.89958 Actual/360 40,036.71 480,440.52 02/07/03 04/01/03 45 0.0420 5.45800 Actual/360 29,791.67 362,465.28 12/12/02 02/01/03 46 0.0420 5.99958 Actual/360 38,970.78 467,649.36 02/06/03 04/01/03 47 0.0420 6.20800 Actual/360 39,751.76 477,021.17 10/30/02 12/01/02 48 0.0920 5.64800 Actual/360 38,606.84 463,282.08 12/23/02 02/01/03 48.1 48.2 49 0.1420 5.92800 Actual/360 37,451.62 449,419.44 02/24/03 04/01/03 50 0.0420 6.19958 Actual/360 37,973.08 455,676.96 11/27/02 01/01/03 51 0.0420 5.86208 Actual/360 36,330.46 435,965.52 02/05/03 04/01/03 52 0.0420 5.60800 Actual/360 34,634.15 415,609.77 12/02/02 02/01/03 53 0.0420 5.60800 Actual/360 32,902.44 394,829.28 12/13/02 02/01/03 54 0.0420 5.70800 Actual/360 32,680.08 392,160.96 01/31/03 03/01/03 55 0.0420 5.94958 Actual/360 32,798.68 393,584.16 12/23/02 02/01/03 56 0.0920 5.67800 Actual/360 34,667.36 416,008.27 12/30/02 02/01/03 57 0.0420 5.75800 Actual/360 38,771.75 465,261.04 11/14/02 01/01/03 58 0.0420 5.99958 Actual/360 31,776.18 381,314.16 01/22/03 03/01/03 59 0.0420 6.16800 Actual/360 31,882.14 382,585.65 12/20/02 02/01/03 60 0.0420 5.28800 Actual/360 28,972.79 347,673.52 12/09/02 02/01/03 61 0.0420 6.24958 Actual/360 31,709.44 380,513.23 03/14/03 05/01/03 62 0.0420 5.65800 Actual/360 29,600.42 355,205.06 12/31/02 02/01/03 63 0.1420 6.14800 Actual/360 31,225.21 374,702.52 10/01/02 11/01/02 64 0.0420 5.74958 Actual/360 29,178.64 350,143.71 02/28/03 04/01/03 65 0.0920 6.10800 Actual/360 35,891.23 430,694.79 11/15/02 01/01/03 66 0.0420 6.11800 Actual/360 35,196.07 422,352.81 12/17/02 02/01/03 67 0.0420 5.49958 Actual/360 26,828.03 321,936.36 03/13/03 05/01/03 68 0.0420 6.10800 Actual/360 27,872.19 334,466.26 11/06/02 01/01/03 69 0.0420 5.85800 Actual/360 29,038.21 348,458.52 03/07/03 05/01/03 70 0.0920 5.70800 Actual/360 31,369.87 376,438.48 12/02/02 02/01/03 71 0.0420 5.74958 Actual/360 25,677.21 308,126.52 02/27/03 04/01/03 72 0.0420 5.49958 Actual/360 24,698.82 296,385.86 03/13/03 05/01/03 73 0.1420 6.00800 Actual/360 26,196.81 314,361.73 10/23/02 12/01/02 74 0.0420 7.34800 Actual/360 32,754.10 393,049.20 07/15/02 09/01/02 74.1 74.2 74.3 75 0.1420 5.60800 Actual/360 23,342.91 280,114.97 12/11/02 02/01/03 76 0.0420 5.65800 Actual/360 25,043.54 300,522.45 11/27/02 01/01/03 77 0.0420 6.47800 Actual/360 24,385.28 292,623.36 08/30/02 10/01/02 78 0.0420 5.79958 Actual/360 21,709.86 260,518.35 03/14/03 05/01/03 79 0.0420 6.11958 Actual/360 22,469.63 269,635.56 12/13/02 02/01/03 80 0.0420 5.65800 Actual/360 21,474.82 257,697.79 12/31/02 02/01/03 81 0.0420 5.70800 Actual/360 21,008.62 252,103.47 12/24/02 02/01/03 82 0.0420 6.19958 Actual/360 22,980.37 275,764.44 11/21/02 01/01/03 83 0.0920 5.90800 Actual/360 24,860.16 298,321.89 11/15/02 01/01/03 84 0.0420 6.06958 Actual/360 20,537.98 246,455.76 01/14/03 03/01/03 85 0.1420 5.29800 Actual/360 18,951.42 227,416.99 12/02/02 02/01/03 86 0.0420 5.80800 Actual/360 19,468.05 233,616.61 12/10/02 02/01/03 87 0.0420 6.28800 Actual/360 21,600.25 259,203.03 12/19/02 02/01/03 88 0.0420 5.64958 Actual/360 18,471.55 221,658.60 12/06/02 02/01/03 89 0.0420 5.92958 Actual/360 17,851.73 214,220.71 03/03/03 05/01/03 90 0.0420 5.74958 Actual/360 18,873.19 226,478.28 11/08/02 01/01/03 91 0.0420 5.90800 Actual/360 18,275.58 219,307.00 01/13/03 03/01/03 92 0.0420 5.85800 Actual/360 17,869.67 214,436.04 02/05/03 04/01/03 93 0.0420 5.94958 Actual/360 16,697.51 200,370.12 11/27/02 01/01/03 94 0.0920 6.03800 Actual/360 20,343.02 244,116.28 11/15/02 01/01/03 95 0.1220 6.31878 Actual/360 17,264.08 207,168.96 01/09/03 03/01/03 96 0.0420 6.35800 Actual/360 15,950.40 191,404.81 09/30/02 11/01/02 97 0.0420 6.03958 Actual/360 15,053.12 180,637.44 12/06/02 02/01/03 98 0.0420 6.58958 Actual/360 21,901.57 262,818.79 02/20/03 04/01/03 99 0.0420 6.20800 Actual/360 15,392.93 184,715.16 10/25/02 12/01/02 100 0.0920 5.40800 Actual/360 13,910.83 166,929.97 12/26/02 02/01/03 101 0.0420 6.12458 Actual/360 14,825.70 177,908.40 12/27/02 02/01/03 102 0.0420 6.50800 Actual/360 16,788.79 201,465.44 12/18/01 02/01/02 103 0.0420 6.10958 Actual/360 15,625.01 187,500.12 11/14/02 01/01/03 104 0.1120 5.84800 Actual/360 14,029.06 168,348.72 10/31/02 12/01/02 105 0.0420 5.85800 Actual/360 19,284.67 231,416.00 12/20/02 02/01/03 106 0.0420 5.87458 Actual/360 13,013.83 156,165.97 03/14/03 05/01/03 107 0.0420 5.99958 Actual/360 14,174.63 170,095.56 12/23/02 02/01/03 108 0.0920 5.46800 Actual/360 15,208.17 182,498.05 10/28/02 12/01/02 109 0.0420 5.74958 Actual/360 12,255.03 147,060.36 02/27/03 04/01/03 110 0.0420 6.12458 Actual/360 12,759.82 153,117.84 01/17/03 03/01/03 111 0.0420 6.14958 Actual/360 17,039.64 204,475.73 03/14/03 05/01/03 112 0.0420 6.24958 Actual/360 17,148.46 205,781.52 01/09/03 03/01/03 113 0.0420 6.95800 Actual/360 15,505.98 186,071.74 10/04/02 12/01/02 114 0.0420 5.99958 Actual/360 12,563.88 150,766.56 12/20/02 02/01/03 115 0.1120 7.13800 Actual/360 16,351.68 196,220.12 12/04/02 02/01/03 116 0.0420 6.11958 Actual/360 10,931.17 131,174.04 12/23/02 02/01/03 117 0.0920 6.30800 Actual/360 13,314.56 159,774.67 10/23/02 12/01/02 118 0.0420 6.35800 Actual/360 9,382.59 112,591.06 11/12/02 01/01/03 119 0.0420 6.20800 Actual/360 11,899.51 142,794.12 11/22/02 01/01/03 120 0.1120 6.38800 Actual/360 8,440.09 101,281.07 12/19/02 02/01/03 121 0.1120 6.38800 Actual/360 8,102.49 97,229.83 11/27/02 01/01/03 122 0.0920 5.34800 Actual/360 7,700.66 92,407.90 12/30/02 02/01/03

(TABLE CONTINUED) INITIAL PAYMENT GRACE MATURITY/ FINAL LOAN # I/O PERIOD REM. TERM 9 REM. AMORT SEASONING DUE DATE PERIOD ARD DATE 10 ARD LOAN MAT DATE ------ ---------- ----------- ---------- --------- -------- ------ ----------- -------- -------- 1 59 359 1 1 5 03/01/08 No 2 117 357 3 1 7 01/01/13 No 3 109 289 11 1 5 05/01/12 No 4 119 359 1 1 5 03/01/13 No 5 118 358 2 1 7 02/01/13 No 6 136 355 5 1 10 08/01/14 No 7 117 357 3 1 7 01/01/13 No 7.1 7.2 8 60 360 0 1 7 04/01/08 No 9 117 237 3 1 10 01/01/13 No 10 111 351 9 1 7 07/01/12 No 11 59 117 350 3 1 10 01/01/13 No 12 36 118 360 2 1 7 02/01/13 No 13 115 265 5 1 5 11/01/12 No 14 118 358 2 1 5 02/01/13 No 15 117 357 3 1 7 01/01/13 No 16 104 344 16 1 5 12/01/11 Yes 12/01/31 17 120 360 0 1 5 04/01/13 No 18 59 359 1 1 7 03/01/08 Yes 03/01/33 19 120 360 0 1 5 04/01/13 No 20 24 58 324 2 1 5 02/01/08 No 21 114 354 6 1 7 10/01/12 No 22 119 359 1 1 7 03/01/13 No 23 24 58 324 2 1 5 02/01/08 No 24 117 297 3 1 7 01/01/13 No 25 59 299 1 1 5 03/01/08 No 26 119 359 1 1 5 03/01/13 No 27 113 353 7 1 7 09/01/12 No 28 116 356 4 1 5 12/01/12 No 29 58 358 2 1 7 02/01/08 No 30 24 58 324 2 1 5 02/01/08 No 31 102 281 19 1 7 10/01/11 No 32 119 359 1 1 5 03/01/13 No 33 116 356 4 1 8 12/01/12 No 34 177 357 3 1 7 01/01/18 No 35 116 356 4 1 7 12/01/12 No 36 24 58 324 2 1 5 02/01/08 No 37 207 207 3 1 7 07/01/20 No 38 105 357 3 1 10 01/01/12 No 39 24 58 324 2 1 5 02/01/08 No 40 117 357 3 1 5 01/01/13 No 41 117 357 3 1 10 01/01/13 No 42 177 297 3 1 7 01/01/18 No 43 118 118 2 1 7 02/01/13 No 44 119 359 1 1 5 03/01/13 No 45 120 117 3 1 7 01/01/13 No 46 119 359 1 1 5 03/01/13 No 47 115 331 5 1 7 11/01/12 No 48 117 309 3 1 7 01/01/13 No 48.1 48.2 49 119 359 1 1 7 03/01/13 No 50 116 356 4 1 5 12/01/12 No 51 119 359 1 1 5 03/01/13 No 52 117 357 3 1 7 01/01/13 No 53 117 357 3 1 7 01/01/13 No 54 118 358 2 1 7 02/01/13 No 55 117 357 3 1 5 01/01/13 No 56 117 297 3 1 8 01/01/13 No 57 236 236 4 1 7 12/01/22 No 58 118 358 2 1 5 02/01/13 No 59 117 357 3 1 7 01/01/13 No 60 117 357 3 1 7 01/01/13 No 61 120 360 0 1 5 04/01/13 No 62 117 357 3 1 7 01/01/13 No 63 1 115 355 6 1 10 11/01/12 No 64 119 359 1 1 5 03/01/13 No 65 116 236 4 1 7 12/01/12 No 66 177 237 3 1 7 01/01/18 No 67 120 360 0 1 5 04/01/13 No 68 116 356 4 1 7 12/01/12 No 69 84 300 0 1 5 04/01/10 No 70 237 237 3 1 7 01/01/23 No 71 119 359 1 1 10 03/01/13 No 72 120 360 0 1 5 04/01/13 No 73 115 355 5 1 10 11/01/12 No 74 112 232 8 1 7 08/01/12 Yes 08/01/22 74.1 74.2 74.3 75 57 357 3 1 7 01/01/08 No 76 116 296 4 1 7 12/01/12 No 77 113 353 7 1 7 09/01/12 No 78 120 360 0 1 5 04/01/13 Yes 04/01/33 79 117 357 3 1 5 01/01/13 Yes 01/01/33 80 117 357 3 1 7 01/01/13 No 81 117 357 3 1 7 01/01/13 No 82 116 296 4 1 5 12/01/12 No 83 116 236 4 1 7 12/01/12 No 84 118 358 2 1 5 02/01/13 No 85 117 357 3 1 7 01/01/13 No 86 117 357 3 1 7 01/01/13 Yes 01/01/23 87 117 297 3 1 7 01/01/13 No 88 117 357 3 1 5 01/01/13 No 89 120 360 0 1 5 04/01/13 No 90 116 296 4 1 5 12/01/12 No 91 118 298 2 1 8 02/01/13 No 92 119 299 1 1 7 03/01/13 No 93 116 356 4 1 5 12/01/12 Yes 12/01/32 94 116 236 4 1 7 12/01/12 Yes 12/01/22 95 118 298 2 1 5 02/01/13 Yes 02/01/28 96 78 354 6 1 7 10/01/09 No 97 117 357 3 1 5 01/01/13 No 98 179 179 1 1 5 03/01/18 No 99 115 355 5 1 7 11/01/12 No 100 117 357 3 1 7 01/01/13 No 101 117 357 3 1 5 01/01/13 No 102 105 285 15 1 7 01/01/12 No 103 116 296 4 1 5 12/01/12 Yes 12/01/27 104 115 355 5 1 7 11/01/12 No 105 177 177 3 1 7 01/01/18 No 106 120 360 0 1 5 04/01/13 No 107 117 297 3 1 5 01/01/13 No 108 115 235 5 1 7 11/01/12 No 109 119 359 1 1 5 03/01/13 No 110 118 358 2 1 5 02/01/13 No 111 180 180 0 1 5 04/01/18 No 112 118 178 2 1 5 02/01/13 No 113 115 235 5 1 7 11/01/12 No 114 117 297 3 1 5 01/01/13 No 115 198 198 3 1 7 10/01/19 No 116 117 357 3 1 5 01/01/13 No 117 235 235 5 1 7 11/01/22 No 118 116 356 4 1 7 12/01/12 No 119 166 166 4 1 7 02/01/17 No 120 117 297 3 1 7 01/01/13 No 121 116 296 4 1 7 12/01/12 No 122 117 237 3 1 7 01/01/13 No

(TABLE CONTINUED) REMAINING MATURITY/ARD PREPAYMENT MOST RECENT LOAN # BAL. ($) 9 MATURITY LTV PROVISION (PAYMENTS) 11 2000 NOI ($) 2001 NOI ($) NOI ($) ------ ---------- ------------ ----------------------- ------------ ------------ ------- 1 50,923,667.16 72.7% LO(24),Def(32),O(3) 6,066,271 6,127,294 6,647,136 2 43,083,350.02 41.0% LO(24),Def(91),O(2) 13,197,436 11,725,811 12,574,847 3 29,494,986.79 60.2% LO(24),Def(81),O(4) 6,393,744 5,110,708 5,148,632 4 23,941,869.20 66.5% LO(24),Def(91),O(4) 3,503,768 3,407,022 3,764,534 5 19,148,110.52 63.2% LO(24),Def(90),O(4) 1,712,918 2,982,605 6 16,313,564.37 54.2% LO(24),Def(105),O(7) 7 16,368,425.43 61.1% LO(24),Def(89),O(4) 2,673,034 2,494,968 2,557,917 7.1 12,105,814.79 61.1% 1,951,879 1,917,396 1,930,216 7.2 4,262,610.63 61.1% 721,155 577,572 627,701 8 16,382,603.03 73.8% LO(24),Def(33),O(3) 1,288,693 1,517,130 9 10,721,442.52 39.0% LO(44),Grtr1%orYM(69),O(4) 1,599,165 1,875,295 2,505,167 10 13,764,456.54 66.8% LO(24),Def(83),O(4) 1,882,714 1,835,261 1,669,052 11 13,929,290.48 51.0% LO(24),Def(89),O(4) 2,545,145 2,519,058 2,603,472 12 13,037,378.33 64.9% LO(24),Def(90),O(4) 1,332,649 1,347,354 1,445,256 13 10,209,961.76 50.8% LO(24),Def(88),O(3) 726,847 1,585,220 14 11,741,069.17 57.6% LO(24),Def(90),O(4) 725,512 1,604,437 15 11,372,820.76 66.1% LO(24),Def(89),O(4) 1,310,840 1,466,039 1,502,806 16 11,914,343.50 66.6% LO(24),Def(77),O(3) 1,636,030 1,638,528 2,024,857 17 11,387,072.46 67.4% LO(24),Def(92),O(4) 780,878 1,224,034 1,183,264 18 12,405,405.13 74.3% LO(24),Def(33),O(2) 653,996 1,045,139 19 10,888,769.48 64.1% LO(24),Def(92),O(4) 1,119,884 1,164,155 1,273,447 20 12,118,303.45 73.9% LO(24),Def(32),O(2) 489,496 1,005,133 1,254,670 21 10,819,133.00 63.3% LO(24),Def(86),O(4) 629,977 906,272 1,618,989 22 10,117,081.36 54.7% LO(24),Def(89),O(6) 1,234,824 1,267,916 1,307,284 23 10,982,212.75 75.5% LO(24),Def(32),O(2) 1,251,644 1,214,995 1,141,198 24 8,997,556.00 55.2% LO(24),Def(89),O(4) 1,456,538 1,458,755 1,588,081 25 9,940,698.25 64.1% LO(22),3%(12),2%(12),1%(12),O(1) 912,430 1,363,029 1,559,255 26 9,009,868.55 59.7% LO(24),Def(91),O(4) 1,389,615 1,348,882 1,138,040 27 9,205,761.66 68.7% LO(24),Def(85),O(4) 1,346,119 28 9,002,611.02 58.5% LO(24),Def(90),O(2) 1,367,299 1,488,450 1,526,452 29 9,609,228.74 64.9% LO(24),Def(32),O(2) 1,053,495 1,117,287 1,142,532 30 9,732,512.74 75.7% LO(24),Def(32),O(2) 1,169,029 1,113,150 1,123,927 31 8,431,189.81 63.4% LO(24),Def(74),O(4) 1,366,167 1,366,066 1,278,628 32 7,831,007.16 62.6% LO(24),Def(91),O(4) 1,298,152 1,281,055 1,180,144 33 7,789,170.05 67.6% LO(24),Def(88),O(4) 1,010,433 1,139,102 1,222,161 34 6,746,003.14 58.7% LO(24),Def(140),O(13) 827,138 832,647 35 7,502,401.46 66.4% LO(24),Def(88),O(4) -9,308 563,854 36 8,482,812.34 75.7% LO(24),Def(32),O(2) 383,702 765,599 941,745 37 147,950.40 1.2% LO(24),Def(170),O(13) 1,149,208 1,047,217 1,129,447 38 7,307,714.56 57.1% LO(24),Def(77),O(4) 1,195,216 1,236,886 1,232,734 39 7,914,766.99 70.0% LO(24),Def(32),O(2) 1,042,974 943,877 881,037 40 6,558,726.38 63.1% LO(24),Def(91),O(2) 896,161 949,200 970,484 41 6,335,990.64 62.7% LO(24),Def(89),O(4) 1,078,078 1,030,325 42 4,362,053.12 48.7% LO(24),Def(149),O(4) 617,950 635,063 620,786 43 42,822.93 0.2% LO(24),Def(90),O(4) 1,869,706 1,469,054 1,250,951 44 5,709,503.65 67.2% LO(24),Def(91),O(4) 319,568 549,821 742,805 45 6,500,000.00 6.0% LO(24),Def(89),O(4) 46 5,514,391.85 53.5% LO(24),Def(93),O(2) 748,080 978,974 988,702 47 5,221,294.63 62.2% LO(24),Def(87),O(4) 632,358 691,981 729,964 48 4,906,590.32 59.5% LO(24),Def(89),O(4) 687,406 682,723 695,169 48.1 3,344,332.34 59.5% 467,037 475,036 465,667 48.2 1,562,258.07 59.5% 220,369 207,687 229,502 49 5,270,729.09 65.9% LO(58),Grtr1%orYM(57),O(4) 536,393 579,443 731,304 50 5,289,297.10 66.1% LO(24),Def(90),O(2) 299,567 51 5,196,159.61 67.6% LO(24),Def(91),O(4) 674,597 694,380 700,216 52 5,035,243.83 57.9% LO(24),Def(89),O(4) 692,315 720,476 735,510 53 4,783,482.04 62.1% LO(57),Grtr1%orYM(56),O(4) 504,172 554,413 566,244 54 4,713,380.85 61.6% LO(58),Grtr1%orYM(56),O(4) 729,773 754,967 683,226 55 4,657,451.93 52.7% LO(24),Def(89),O(4) 542,886 565,211 572,025 56 4,225,782.79 53.5% LO(24),Def(89),O(4) 691,183 752,701 715,084 57 121,459.91 1.6% LO(24),Def(187),O(25) 374,085 485,098 515,467 58 4,494,225.65 53.5% LO(24),Def(90),O(4) 618,881 820,825 59 4,436,951.46 63.8% LO(24),Def(89),O(4) 341,708 60 4,320,736.24 66.5% LO(24),Def(89),O(4) 210,084 61 4,400,553.61 66.7% LO(24),Def(92),O(4) 311,051 62 4,286,479.93 62.3% LO(24),Def(87),O(6) 680,220 609,858 484,262 63 4,318,968.59 58.4% LO(24),Def(87),O(4) 634,371 64 4,210,219.74 62.8% LO(24),Def(91),O(4) 420,581 443,740 514,450 65 3,257,359.58 48.6% LO(24),Def(88),O(4) 66 1,897,022.86 29.2% LO(24),Def(140),O(13) 66,479 470,830 653,847 67 3,947,860.10 64.2% LO(24),Def(94),O(2) 558,774 531,881 554,431 68 3,897,347.98 63.9% LO(24),Def(88),O(4) 286,456 482,973 591,040 69 3,890,918.70 65.9% LO(24),Def(57),O(3) 367,639 390,799 553,718 70 96,976.30 1.7% LO(117),Grtr1%orYM(95),O(25) 71 3,704,992.27 54.5% LO(24),Def(91),O(4) 558,649 559,510 516,911 72 3,634,538.07 66.7% LO(24),Def(92),O(4) 365,018 455,883 73 3,662,756.04 47.6% LO(24),Def(87),O(4) 595,054 614,176 637,597 74 2,830,859.20 44.8% LO(24),Def(84),O(4) 585,586 599,535 612,881 74.1 1,063,298.33 44.8% 210,680 204,682 213,219 74.2 1,008,062.06 44.8% 199,370 218,608 223,790 74.3 759,498.81 44.8% 175,536 176,245 175,872 75 3,728,966.54 70.4% LO(24),Def(31),O(2) 382,325 450,535 400,253 76 3,066,259.46 53.8% LO(24),Def(88),O(4) 224,449 434,041 446,481 77 3,314,202.87 60.3% LO(24),Def(85),O(4) 456,323 479,363 516,175 78 3,119,961.98 55.9% LO(24),Def(92),O(4) 79 3,148,853.17 67.7% LO(24),Def(91),O(2) 301,318 356,021 389,775 80 3,109,798.27 67.2% LO(24),Def(87),O(6) 371,995 436,447 381,722 81 3,030,337.51 67.3% LO(24),Def(86),O(7) 338,013 316,962 256,009 82 2,728,820.77 45.5% LO(24),Def(88),O(4) 32,581 291,210 432,173 83 2,275,208.89 45.5% LO(24),Def(88),O(4) 84 2,889,006.75 67.2% LO(24),Def(90),O(4) 341,746 378,325 415,524 85 2,801,515.54 66.7% LO(24),Def(89),O(4) 334,101 370,767 375,784 86 2,786,171.22 60.6% LO(24),Def(89),O(4) 314,622 87 2,544,460.20 49.9% LO(57),Grtr1%orYM(56),O(4) 382,112 320,761 381,230 88 2,685,462.84 22.2% LO(24),Def(89),O(4) 335,636 336,028 294,306 89 2,539,559.33 46.2% LO(24),Def(92),O(4) 401,874 466,081 509,532 90 2,303,663.88 39.7% LO(24),Def(88),O(4) 416,151 444,837 476,663 91 2,202,922.16 46.9% LO(24),Def(90),O(4) 505,927 426,421 405,181 92 2,161,779.15 60.6% LO(24),Def(91),O(4) 278,092 315,964 273,072 93 2,371,320.04 53.4% LO(24),Def(89),O(3) 94 1,851,675.36 48.7% LO(24),Def(88),O(4) 95 2,034,612.76 54.3% LO(24),Def(92),O(2) 96 2,322,042.70 66.3% LO(24),Def(51),O(3) 239,927 303,080 280,774 97 2,122,640.94 48.2% LO(24),Def(89),O(4) 308,615 332,124 357,689 98 42,525.60 0.9% LO(24),Def(151),O(4) 455,191 481,491 459,563 99 2,135,656.96 62.8% LO(24),Def(87),O(4) 423,971 418,706 263,628 100 2,046,589.14 44.6% LO(24),Def(89),O(4) 402,460 398,183 432,847 101 2,076,842.48 59.3% LO(24),Def(89),O(4) 172,783 236,101 281,857 102 1,951,134.81 61.0% LO(24),Def(77),O(4) 222,809 274,283 253,088 103 1,865,584.84 58.3% LO(24),Def(89),O(3) 104 1,990,636.80 66.4% LO(24),Def(87),O(4) 241,124 245,400 230,929 105 30,462.51 0.9% LO(24),Def(140),O(13) 286,424 403,971 106 1,859,293.11 49.8% LO(24),Def(92),O(4) 358,819 368,853 384,824 107 1,703,591.65 37.9% LO(24),Def(89),O(4) 386,004 380,813 376,643 108 1,417,809.92 20.0% LO(24),Def(87),O(4) 405,689 520,769 672,346 109 1,768,292.10 53.6% LO(24),Def(91),O(4) 280,035 285,659 260,130 110 1,787,244.49 61.6% LO(24),Def(90),O(4) 220,399 229,114 249,143 111 29,600.25 1.0% LO(24),Def(152),O(4) 365,676 358,244 382,749 112 901,000.36 16.3% LO(24),Def(90),O(4) 324,758 343,633 433,304 113 1,361,227.05 47.8% LO(24),Def(87),O(4) 216,093 268,236 252,703 114 1,510,001.13 58.1% LO(24),Def(89),O(4) 195,008 212,899 215,360 115 45,121.52 1.7% LO(24),Def(149),O(25) 240,890 233,624 116 1,531,874.74 68.1% LO(24),Def(89),O(4) 174,469 196,239 117 47,832.25 2.0% LO(24),Def(186),O(25) 260,800 238,025 230,197 118 1,286,996.98 61.0% LO(24),Def(88),O(4) 202,414 188,822 188,789 119 18,068.22 0.8% LO(24),Def(129),O(13) 204,471 120 984,081.55 53.2% LO(24),Def(89),O(4) 143,685 238,820 121 944,856.31 59.4% LO(24),Def(88),O(4) 135,453 186,517 122 721,563.28 33.8% LO(24),Def(89),O(4) 188,362 193,786 191,182

(TABLE CONTINUED) MOST RECENT UW LOAN # NOI DATE UW NOI ($) UW NCF ($) 12 DSCR 7,13 TITLETYPE PML ------ -------- ---------- ------------- --------- --------- --- 1 10/30/02 6,625,157 6,155,326 1.69 Fee 16.0% 2 12/31/02 12,231,254 10,550,139 2.92 Fee 3 11/30/02 4,534,314 4,230,952 1.30 Leasehold & Fee 4 12/31/02 3,274,379 2,893,343 1.40 Fee 5 10/31/02 2,551,486 2,252,120 1.41 Fee 17.0% 6 2,297,715 2,087,665 1.42 Fee 12.0% 7 06/30/02 2,366,249 2,031,057 1.44 Fee 7.1 06/30/02 1,749,689 1,502,127 Fee 7.2 06/30/02 616,559 528,930 Fee 8 02/28/03 1,690,225 1,604,385 1.40 Fee 14.0% 9 09/30/02 2,324,836 2,095,976 1.52 Fee 10 12/31/02 1,653,510 1,533,510 1.23 Fee 11 10/30/02 2,312,735 2,157,635 2.00 Fee 12 12/31/02 1,453,133 1,393,133 1.37 Fee 12.0% 13 07/30/02 1,744,881 1,607,684 1.38 Leasehold & Fee 14 09/30/02 1,736,407 1,632,540 1.61 Fee 18.0% 15 09/30/02 1,507,797 1,437,513 1.56 Fee 16 10/31/02 1,570,100 1,488,488 1.37 Fee 17 04/30/02 1,465,472 1,372,437 1.44 Fee 18 12/31/02 1,469,169 1,345,669 1.48 Fee 19 12/31/02 1,424,601 1,330,494 1.49 Fee 15.0% 20 10/31/02 1,411,156 1,300,906 1.48 Fee 21 10/31/02 1,544,837 1,466,797 1.58 Fee 22 12/31/02 1,304,383 1,278,183 1.55 Fee 23 10/31/02 1,251,577 1,179,577 1.48 Fee 24 11/30/02 1,390,811 1,232,294 1.35 Fee 25 08/31/02 1,414,228 1,250,305 1.48 Fee 16.8% 26 12/31/02 1,221,765 1,108,545 1.48 Fee 27 11/30/02 1,146,601 1,106,701 1.36 Fee 28 09/30/02 1,463,053 1,353,892 1.72 Fee 29 10/31/02 1,098,722 1,067,272 1.52 Fee 30 10/31/02 1,131,248 1,064,892 1.51 Fee 31 12/31/02 1,269,407 1,137,018 1.25 Fee 32 12/31/02 1,236,568 1,142,068 1.75 Fee 33 09/30/02 1,059,776 945,575 1.44 Fee 34 952,596 898,681 1.33 Fee 35 10/31/02 952,460 912,460 1.50 Fee 36 10/31/02 992,003 932,003 1.52 Fee 37 09/30/02 1,087,700 985,072 1.21 Fee 38 10/31/02 1,082,571 1,003,008 1.76 Fee 8.0% 39 10/31/02 920,487 825,911 1.44 Fee 40 12/31/02 881,361 814,423 1.45 Fee 41 08/30/02 813,657 769,945 1.45 Fee 19.0% 42 12/31/02 730,246 688,030 1.21 Fee 43 12/31/02 1,655,719 1,371,730 1.50 Fee 44 12/31/02 814,743 722,561 1.50 Fee 15.0% 45 8,609,362 8,545,612 23.58 Fee 46 12/31/02 917,260 807,043 1.73 Fee 47 12/31/02 691,147 627,952 1.32 Leasehold & Fee 19.0% 48 12/31/02 652,894 622,244 1.34 Fee 48.1 12/31/02 440,911 423,397 Fee 48.2 12/31/02 211,983 198,847 Fee 49 12/31/02 699,538 601,736 1.34 Fee 17.0% 50 09/30/02 801,079 669,381 1.47 Fee 51 11/30/02 681,206 632,735 1.45 Fee 10.0% 52 12/31/02 668,586 628,369 1.51 Fee 53 10/29/02 627,243 581,243 1.47 Fee 14.0% 54 12/31/02 619,685 565,685 1.44 Fee 10.0% 55 12/31/02 571,627 561,077 1.43 Fee 56 11/30/02 605,811 550,637 1.32 Fee 57 09/30/02 664,290 614,240 1.32 Fee 58 09/30/02 758,374 717,124 1.88 Fee 18.2% 59 11/30/02 600,649 557,459 1.46 Fee 60 07/31/02 515,848 501,448 1.44 Fee 61 12/31/02 580,013 535,928 1.41 Fee 62 11/30/02 572,343 534,543 1.50 Fee 63 11/30/02 588,361 548,989 1.47 Fee 15.0% 64 12/31/02 550,562 517,562 1.48 Fee 65 575,719 54