--------------------------------------------------------------------------------
This Structural Term Sheet, Collateral Term Sheet, or Computational Materials,
as appropriate (the "material"), was prepared solely by the Underwriter(s), is
privileged and confidential, is intended for use by the addressee only, and may
not be provided to any third party other than the addressee's legal, tax,
financial and/or accounting advisors for the purposes of evaluating such
information. Prospective investors are advised to read carefully, and should
rely solely on, the final prospectus and prospectus supplement (the "Final
Prospectus") related to the securities (the "Securities") in making their
investment decisions. This material does not include all relevant information
relating to the Securities described herein, particularly with respect to the
risk and special considerations associated with an investment in the Securities.
All information contained herein is preliminary and it is anticipated that such
information will change. Any information contained herein will be more fully
described in, and will be fully superceded by the preliminary prospectus
supplement, if applicable, and the Final Prospectus. Although the information
contained in the material is based on sources the Underwriter(s) believe(s) to
be reliable, the Underwriter(s) make(s) no representation or warranty that such
information is accurate or complete. Such information should not be viewed as
projections, forecasts, predictions, or opinions with respect to value. Prior to
making any investment decision, a prospective investor shall receive and fully
review the Final Prospectus. NOTHING HEREIN SHOULD BE CONSIDERED AN OFFER TO
SELL OR SOLICITAION OF AN OFFER TO BUY ANY SECURITIES. The Underwriter(s) may
hold long or short positions in or buy and sell Securities or related securities
or perform for or solicit investment banking services from, any company
mentioned herein.

--------------------------------------------------------------------------------





CD 2005-C1 COLLATERAL TERM SHEET DATED OCTOBER 18, 2005



                  REMAINING
                   TERM TO                    MORTGAGE      LOAN
    BOND         MATURITY /        LOAN         LOAN       GROUP
 ALLOCATION     ARD (MONTHS)      NUMBER       SELLER      NUMBER                  LOAN / PROPERTY NAME

     A1              39             15          CGM          1     CHICO MALL
     A1              49             50          CGM          1     FOUNTAINHEAD PARK I & II
     A1              54             186         CGM          1     BURLINGTON SELF STORAGE OF W. PALM BEACH
   A1/A2             55              3          CGM          1     MAINE MALL
     A2              56             98          CGM          1     SPRINGHILL SUITES - NORTHFOLK, VA
     A2              58             29          GACC         1     TENBY CHASE
     A2              58             78          CGM          1     PERRY'S OCEAN EDGE RESORT
     A2              59             16          GACC         1     FOUNTAINS AT WATERFORD
     A2              59             20          GACC         1     GOODWIN SQUARE
     A3              79             73          CGM          1     WESTAR/POLARIS II
     A3              79             91          CGM          1     7100 OLD LANDOVER
     A3              82              6          PMCF         1     FLORENCE MALL
    A-AB             103            45          CGM          1     ICI-GLIDDEN RESEARCH CENTER
    A-AB             103            104         CGM          1     PROSPECT HILL ROAD
    A-AB             106            214         PMCF         1     BROOKHAVEN WALGREEN'S
    A-AB             108            207         PNC          1     SOUTH SIERRA PLAZA
     A4              111            118         CGM          1     6610 CABOT DRIVE
     A4              111            127         CGM          1     SUPER K - PORT HURON, MI
     A4              111            157         CGM          1     DNP ELECTRONICS
     A4              112            92          GACC         1     LAWRENCEVILLE SHOPPING CENTER
     A4              113            74          PMCF         1     MULLICA HILL PLAZA
     A4              113            197         CGM          1     CANDLEWOOD SUITES - SYRACUSE, NY
     A4              114             5          CGM          1     TPMC PORTFOLIO
     A4              114            69          CGM          1     RALPHS GROCERY - LOS ANGELES, CA
     A4              114            70          CGM          1     BASELINE FOOTHILLS
     A4              114            99          CGM          1     PLAZA PALOMINO
     A4              114            132         CGM          1     MOUNTAIN PARK PLAZA
     A4              114            159         CGM          1     MARPLE COMMONS
     A4              114            163         CGM          1     SPROUTS FARMERS MARKET & 99 CENT STORE
     A4              114            164         CGM          1     CIRCUIT CITY - MANCHESTER, CT
     A4              114            172         CGM          1     FRESENIUS MEDICAL DISTRIBUTION CENTER
     A4              114            190         CGM          1     HOBBY LOBBY CENTER
     A4              114            211         CGM          1     CIRCUIT CITY - MUNCY, PA
     A4              115            24          CGM          1     UNIVERSITY PLACE
     A4              115            25          CGM          1     UNIVERSITY OF PHOENIX
     A4              115            36          CGM          1     RIVER MARKETPLACE
     A4              115            43          CGM          1     RIVERCHASE GALLERIA OFFICE TOWER
     A4              115            64          CGM          1     MERIDIAN TOWN CENTER
     A4              115            75          CGM          1     LAKEVIEW VILLAGE
     A4              115            80          CGM          1     CONSTANT FRIENDSHIP CENTER
     A4              115            87          CGM          1     G AND G SHOPPING CENTER
     A4              115            89          CGM          1     LOVEJOY SQUARE
     A4              115            126         CGM          1     TORREY CHASE BUILDINGS
     A4              115            139         CGM          1     AYR TOWN CENTER
     A4              115            152         CGM          1     HOLIDAY INN EXPRESS - VACAVILLE, CA
     A4              115            162         CGM          1     ATRIUM AT WILLOWCHASE
     A4              115            166         CGM          1     1 & 5 FORBES ROAD
     A4              115            169         CGM          1     GWYNEDD CORPORATE CTR 1180
     A4              115            178         CGM          1     CHEYENNE CROSSING
     A4              115            179         CGM          1     TOP FOODS - YAKIMA, WA
     A4              115            224         CGM          1     GILLESPIE FIELD BUSINESS PARK-LOT 12
     A4              116             9          CGM          1     FAIRFAX CORNER
     A4              116            12          GACC         1     LOEWS UNIVERSAL HOTEL PORTFOLIO
     A4              116            17          CGM          1     GATEWAY CENTER
     A4              116            26          CGM          1     WYNFREY HOTEL
     A4              116            28          CGM          1     SAINT PAUL PLAZA
     A4              116            47          CGM          1     CONNECTICARE OFFICE BUILDING
     A4              116            51          CGM          1     PACIFIC CORPORATE CENTER
     A4              116            52          CGM          1     LOCKWOOD MEDICAL OFFICES
     A4              116            62          CGM          1     SHOPPES AT HOPE VALLEY
     A4              116            76          GACC         1     THE ATRIUM AT MANALAPAN
     A4              116            83          CGM          1     CROSSINGS SHOPPING CENTER
     A4              116            88          CGM          1     PERRY HALL MARKETPLACE
     A4              116            93          CGM          1     COMERICA TOWER
     A4              116            94          CGM          1     TEXAS MOLINE
     A4              116            102         CGM          1     NORTH ATLANTA PHYSICIANS MOB II
     A4              116            107         GACC         1     MACPHAIL CROSSING
     A4              116            108         CGM          1     ROBB & STUCKY - ALTAMONTE SPRINGS, FL
     A4              116            115         CGM          1     16808 ARMSTRONG AVE.
     A4              116            119         GACC         1     LANDFALL PARK
     A4              116            120         CGM          1     GRANITE BAY VILLAGE
     A4              116            148         CGM          1     NORTH ATLANTA PHYSICIANS MOB III
     A4              116            154         CGM          1     NORTH ATLANTA PHYSICIANS MOB I
     A4              116            160         CGM          1     WINDWOOD CENTRE
     A4              116            174         CGM          1     2150 JOSHUA PATH
     A4              116            176         CGM          1     DONATO AT WALL
     A4              116            187         CGM          1     CENTENNIAL BLOCK BUILDING
     A4              116            191         CGM          1     SONORA CROSSROADS
     A4              116            194         CGM          1     KIRKWOOD BUSINESS PARK
     A4              116            196         CGM          1     BUFFALO'S CAFE & LANE FURNITURE
     A4              116            203         CGM          1     ECKERDS - REIDSVILLE, NC
     A4              117             7          GACC         1     PRIVATE MINI SELF STORAGE PORTFOLIO
     A4              117            14          CGM          1     ONE FINANCIAL PLAZA
     A4              117            27          CGM          1     HAMILTON VILLAGE
     A4              117            30          GACC         1     1776 MASSACHUSETTS AVENUE
     A4              117            33          CGM          1     JOHNSON CITY CROSSING
     A4              117            53          CGM          1     201 BROADWAY
     A4              117            57          GACC         1     MAPLEWOOD PARK
     A4              117            58          CGM          1     GREAT INDOORS - SEARS - ALPHA ROAD
     A4              117            65          CGM          1     THE SHOPS AT CEDAR POINT
     A4              117            66          CGM          1     DELLVIEW MARKETPLACE
     A4              117            67          CGM          1     EDDYSTONE CROSSING
     A4              117            81          CGM          1     100 & 200 FOXBOROUGH (AKA) HARLFINGER PORTFOLIO
     A4              117            86          CGM          1     HENDERSON CARRIAGE HOUSE
     A4              117            101         CGM          1     CANYON LAKES PLAZA
     A4              117            103         CGM          1     STOW COMPANY SELF STORAGE
     A4              117            106         CGM          1     250 BALLARDVALE STREET
     A4              117            112         CGM          1     SCOTT TOWN CENTER
     A4              117            113         CGM          1     902-958 HIGHLAND AVENUE
     A4              117            124         CGM          1     CORNERS AT THE MALL
     A4              117            133         CGM          1     FREEMAN MEDICAL TOWER
     A4              117            151         CGM          1     HOLIDAY LANE RETAIL
     A4              117            158         CGM          1     OAKVIEW MEDICAL BUILDING
     A4              117            171         GACC         1     6000 UPTOWN OFFICE BUILDING
     A4              117            183         CGM          1     SANNUTI PORTFOLIO
     A4              117            188         GACC         1     CROWN CRENSHAW PLAZA
     A4              117            200         CGM          1     CENTENNIAL CENTER
     A4              117            202         CGM          1     ONE APPLETON STREET
     A4              117            210         CGM          1     FORTUNOFF SOUTHAMPTON
     A4              117            213         CGM          1     ONE SOUTH GREELEY AVENUE
     A4              118             1          GACC         1     ONE COURT SQUARE - CITIBANK
   A4/AM             118             4          CGM          1     100 EAST PRATT
     AM              118            11          GACC         1     485 7TH AVENUE
     AM              118            48          CGM          1     VILLAGE SQUARE AT KILN CREEK
     AM              118            54          PMCF         1     ALTAMONT AVENUE
     AM              118            56          GACC         1     HILTON SCOTTS VALLEY
     AM              118            59          CGM          1     THE CROSSING AT WALKERS BROOK
     AM              118            72          PNC          1     LA JOLLA CORPORATE CENTER
     AM              118            85          GACC         1     ORCHARD GROVE MHP
     AM              118            90          PMCF         1     5353 WAYZATA
     AM              118            97          CGM          1     SOUTHGATE MALL
     AM              118            109         CGM          1     HOWARD JOHNSON EXPRESS INN
     AM              118            122         CGM          1     YELLOW BREECHES
     AM              118            128         PMCF         1     2150 POST ROAD
     AM              118            136         PNC          1     GLENWOOD PLAZA SHOPPING CENTER
     AM              118            137         PNC          1     LEE PLAZA SHOPPING CENTER
     AM              118            145         GACC         1     FAIRMOUNT SEATTLE APARTMENTS
     AM              118            168         GACC         1     406 1/2 SUNRISE AVENUE
     AM              118            173         PNC          1     MOON VALLEY PLAZA
     AM              118            182         PNC          1     STANLEY STATION SHOPPING CENTER
     AM              118            198         GACC         1     COOK STREET OFFICE
     AM              118            199         PMCF         1     CENTER LAKE BUSINESS PARK
     AM              118            208         PNC          1     RENAISSANCE PROFESSIONAL CENTER
     AM              118            209         PNC          1     170 WEST ROAD
     AM              118            215         CGM          1     CVS - FLOWOOD, MS
     AM              118            219         PNC          1     PLAZA III INDUSTRIAL PARK
   AM/AJ             119             2          GACC         1     YAHOO! CENTER
     AJ              119             8          GACC         1     CEDARBROOK CORPORATE CENTER PORTFOLIO
     AJ              119            13          GACC         1     QUARTERMASTER PLAZA SHOPPING CENTER
     AJ              119            21          GACC         1     BROOKLYN RETAIL PORTFOLIO II
     AJ              119            22          CGM          1     MILLENNIUM PARK
     AJ              119            35          PMCF         1     ROCKAWAY CENTER
     AJ              119            39          PNC          1     NEVADA STREET
     AJ              119            46          PMCF         1     BEDROSIAN 1515 WINSTON
    AJ/B             119            55          GACC         1     338 EAST 65TH STREET / 314-26 EAST 78TH STREET
     B               119            60          GACC         1     413-415 EAST 70TH STREET / 507-11 EAST 73RD STREET
    B/C              119            61          PNC          1     STEADFAST-KOLL BUILDING
                     119            63          GACC         1     512 EAST 80TH STREET / 1229-1235 1ST AVENUE
                     119            68          CGM          1     SPRINGHILL BUSINESS CENTER
                     119            77          PNC          1     WASHINGTON SUITES
                     119            82          GACC         1     GROTON SHOPPING CENTER
                     119            84          GACC         1     3300 OLYMPIC BOULEVARD
                     119            100         CGM          1     RESIDENCE INN - CHARLOTTE, NC
                     119            110         GACC         1     BIRCH STREET PROMENADE
                     119            111         GACC         1     LOWES AT SUNRISE
                     119            114         GACC         1     HIGHLAND OFFICE CENTER
                     119            117         GACC         1     SUNSET GALLERIA
                     119            123         PMCF         1     BLOSSOM HILL PLAZA
                     119            125         GACC         1     OFFICE DEPOT PLAZA
                     119            138         PNC          1     GOVERNORS PLACE
                     119            141         PNC          1     BENJAMIN PLAZA
                     119            146         CGM          1     RESIDENCE INN - HUNTERSVILLE, NC
                     119            155         GACC         1     UPTOWN SELF-STORAGE
                     119            156         GACC         1     THE METROCENTER
                     119            165         CGM          1     SPRINGHILL SUITES - CONCORD, NC
                     119            180         PNC          1     RICHLAND MEDICAL CENTER
                     119            184         CGM          1     BUILDERS FIRSTSOURCE
                     119            189         GACC         1     110 WEST BIRCH STREET
                     119            205         PNC          1     WILLIAMSBURG SQUARE
                     119            220         PNC          1     ALDI - BETHEL PARK
                     119            221         PNC          1     GEORGETOWNE OFFICES
                     120            18          GACC         1     MARRIOTT BATON ROUGE
                     120            31          GACC         1     NORTHCOAST HOTEL PORTFOLIO
                     120            38          CGM          1     633 THIRD AVENUE
                     120            41          CGM          1     TOWNSEND BUILDING
                     120            44          GACC         1     888 PROSPECT STREET
                     120            49          GACC         1     COMPSON FINANCIAL CENTER
                     120            79          GACC         1     TURLOCK TOWN CENTER
                     120            116         CGM          1     COURTYARD BY MARRIOTT - CHESAPEAKE, VA
                     120            130         PNC          1     NEXUS CENTRE TORREY PINES
                     120            135         GACC         1     COLTS NECK SHOPPING CENTER
                     120            144         GACC         1     INDEPENDENCE VILLAGE OF PETOSKEY
                     120            150         PNC          1     MAGNOLIA PLAZA - EL CAJON
                     120            167         CGM          1     SUMMIT CENTRE
                     120            185         PNC          1     AEROVISTA BUSINESS PARK II
                     120            192         GACC         1     433 EAST 80TH STREET
                     120            195         GACC         1     THE ENTRANCE AT LAKEWAY
                     127            153         CGM          1     BEST BUY AND GANDER MOUNTAIN
                     128            143         CGM          1     SPORTS AUTHORITY - CHICAGO, IL
                     176            121         CGM          1     CRAIN TOWERS
                     178            216         GACC         1     220 EAST 67TH STREET

                                               PRESENTED BELOW, SEPARATE FROM THE REST OF THE POOLED MORTGAGED LOANS, IS THE
                                               ANNEX A-1 INFORMATION FOR THE ONE COURT SQUARE - CITIBANK NON-POOLED PORTION, WHICH
                                               IS ASSOCIATED WITH THE CLASS OCS CERTIFICATES. THE ONE COURT SQUARE - CITIBANK
                                               NON-POOLED PO

                                    1b          CGM         NAP    One Court Square - Citibank (non-pooled portion)






   LOAN
  NUMBER                          PROPERTY ADDRESS                                          CITY           STATE      ZIP CODE

    15     1950 East 20th Street                                                       Chico                 CA         95928
    50     4511 and 4545 Horizon Hill Boulevard                                        San Antonio           TX         78229
   186     411 & 422 7th Street                                                        West Palm Beach       FL         33401
    3      364 Maine Mall Road                                                         Portland              ME         04106
    98     6350 Newtown Road                                                           Norfolk               VA         23502
    29     193 Tenby Chase Drive                                                       Delran                NJ         08075
    78     2209 South Atlantic Avenue                                                  Daytona Beach         FL         32118
    16     12101 Fountainbrook Boulevard                                               Orlando               FL         32825
    20     225 Asylum Street                                                           Hartford              CT         06108
    73     550 Polaris Parkway                                                         Westerville           OH         43082
    91     7100 Old Landover Road                                                      Landover              MD         20785
    6      2028 Florence Mall                                                          Florence              KY         41042
    45     16651 West Sprague Road                                                     Strongsville          OH         44136
   104     64, 66, 68 Prospect Hill Road                                               East Windsor          CT         06088
   214     4098 Edgmont Avenue                                                         Brookhaven            PA         19015
   207     10668 Sierra Avenue                                                         Fontana               CA         92337
   118     6610 Cabot Drive                                                            Glen Burnie           MD         21226
   127     1179 32nd Street                                                            Port Huron            MI         48060
   157     2391 Fenton Street                                                          Chula Vista           CA         91914
    92     3350-3360 Brunswick Pike                                                    Lawrenceville         NJ         08648
    74     141 & 143 Bridgeton Pike                                                    Mullica Hill          NJ         08062
   197     6550 Baptist Way                                                            East Syracuse         NY         13057
    5      Various                                                                     Houston               TX         77027
    69     670 South Western Avenue                                                    Los Angeles           CA         90005
    70     4401, 4405, 5509 East Baseline Road                                         Phoenix               AZ         85042
    99     2910-2990 North Swan Road                                                   Tucson                AZ         85712
   132     510, 520, 602, 610 East Baseline Road                                       Phoenix               AZ         85042
   159     2000-2004 Sproul Road                                                       Broomall              PA         19008
   163     8375 West Thunderbird Road                                                  Peoria                AZ         85381
   164     230 Hale Road                                                               Manchester            CT         06042
   172     750 North Lallendorf Road                                                   Oregon                OH         43616
   190     4427 13th Avenue Southwest                                                  Fargo                 ND         58103
   211     495 Lycoming Mall Circle                                                    Muncy                 PA         17756
    24     1671 East 70th Street                                                       Shreveport            LA         71105
    25     Various                                                                     Various             Various     Various
    36     4409 Ambassador Caffery Parkway                                             Lafayette             LA         70508
    43     3000 Riverchase Galleria                                                    Hoover                AL         35244
    64     13210, 13410, 13414 Meridian East                                           Puyallup              WA         98373
    75     3611-3821 East Baseline Road                                                Gilbert               AZ         85234
    80     3422-3488 Emmorton Road                                                     Abingdon              MD         21009
    87     1211 West College Avenue                                                    Santa Rosa            CA         95401
    89     930 NW 14th Avenue & 1325 NW Kearney Street                                 Portland              OR         97209
   126     Various                                                                     Houston               TX         77014
   139     360 South 2nd Street                                                        McConnellsburg        PA         17233
   152     151 Lawrence Drive                                                          Vacaville             CA         95687
   162     8203 Willow Place Drive South                                               Houston               TX         77070
   166     1 & 5 Forbes Road                                                           Lexington             MA         02421
   169     1180 Welsh Road                                                             North Wales           PA         19454
   178     3250 North Tenaya Way                                                       Las Vegas             NV         89129
   179     2203 South First Street                                                     Yakima                WA         98903
   224     1965 Gillespie Way                                                          El Cajon              CA         92020
    9      11900 Palace Way, 11888-11951 Grand Commons Avenue, 4200-4250 Fairfax
             Corner West Avenue and 4201-4251 Fairfax Corner East Avenue               Fairfax               VA         22030
    12     Various                                                                     Orlando               FL         32819
    17     80-100 City Square                                                          Boston                MA         02129
    26     1000 Riverchase Galleria                                                    Hoover                AL         35244
    28     200 Saint Paul Street                                                       Baltimore             MD         21202
    47     175 Scott Swamp Road                                                        Farmington            CT         06032
    51     7005 South Front Road, 7401, 7451, 7501 Longard Road and 501 Lawrence Raod  Livermore             CA         94551
    52     110-150 Lockwood Avenue                                                     New Rochelle          NY         10801
    62     3825 South Roxboro Street                                                   Durham                NC         27713
    76     195 Route 9 South                                                           Manalapan             NJ         07726
    83     12955-13069 SW 112th Street                                                 Miami                 FL         33186
    88     9633 - 9645 Belair Road                                                     Baltimore             MD         21236
    93     5944 Luther Lane                                                            Dallas                TX         75225
    94     302 North Market Street                                                     Dallas                TX         75202
   102     993-D Johnson Ferry Road                                                    Atlanta               GA         30342
   107     540-550 West Macphail Road                                                  Bel Air               MD         21014
   108     351 South State Road 434                                                    Altamonte Springs     FL         32714
   115     16808 Armstrong Avenue                                                      Irvine                CA         92606
   119     1981 & 1985 Eastwood Road                                                   Wilmington            NC         28403
   120     8665 Auburn Folsom Road                                                     Granite Bay           CA         95746
   148     993-F Johnson Ferry Road                                                    Atlanta               GA         30342
   154     993-C Johnson Ferry Road                                                    Atlanta               GA         30342
   160     780 Lynnhaven Parkway                                                       Virginia Beach        VA         23452
   174     2150 Joshua's Path                                                          Hauppauge             NY         11788
   176     1800 Route 34                                                               Wall                  NJ         07719
   187     210-218 South West Morrison Street                                          Portland              OR         97204
   191     1191-1281 Sanguinetti Road                                                  Sonora                CA         95370
   194     2101, 2103, & 2105 Northeast 129th Street                                   Vancouver             WA         98686
   196     10062 & 10082 West Flamingo Road                                            Las Vegas             NV         89147
   203     1703 Freeway Drive                                                          Reidsville            NC         27320
    7      Various                                                                     Various             Various     Various
    14     120 South Sixth Street                                                      Minneapolis           MN         55402
    27     2000-2020 Gunbarrel Road                                                    Chattanooga           TN         37421
    30     1776 Massachusetts Avenue, NW                                               Washington            DC         20036
    33     3207 Peoples Street                                                         Johnson City          TN         37604
    53     201 Broadway                                                                Cambridge             MA         02139
    57     3815 Northeast 4th Street                                                   Renton                WA         98056
    58     5000 Alpha Road                                                             Farmers Branch        TX         75244
    65     3101 Hamilton Boulevard                                                     Allentown             PA         18103
    66     1803 Vance Jackson                                                          San Antonio           TX         78213
    67     1530, 1552-1568, 1572, 1576, 1580 Chester Pike                              Eddystone             PA         19022
    81     Various                                                                     Foxborough            MA         02035
    86     2067 Massachusetts Avenue                                                   Cambridge             MA         02140
   101     9010 West Sahara Avenue                                                     Las Vegas             NV         89117
   103     2660 US Highway 130 & 10 Pleasant Hill Road                                 Cranbury & Monroe     NJ     08512 & 08831
   106     250 Ballardvale Street                                                      Wilmington            MA         01887
   112     1000 Scott Town Plaza                                                       Bloomsburg            PA         17815
   113     902-958 Highland Avenue                                                     Needham               MA         02464
   124     117-241 Mall Woods Drive                                                    West Carrollton       OH         45449
   133     323 North Prairie Avenue                                                    Inglewood             CA         90301
   151     1370 and 1380 Holiday Lane                                                  Fairfield             CA         94534
   158     2725 South 144th Street                                                     Omaha                 NE         68144
   171     6000 Uptown Boulevard NE                                                    Albuquerque           NM         87110
   183     963 Street Road, 44, 78 & 80 Second Street Pike                             Southampton           PA         18966
   188     3737 South Crenshaw Boulevard                                               Los Angeles           CA         90016
   200     8880 South Howell Avenue                                                    Oak Creek             WI         53154
   202     One Appleton Street                                                         Boston                MA         02116
   210     10 Montauk Highway                                                          Southampton           NY         11968
   213     One South Greeley Avenue                                                    Chappaqua             NY         10514
    1      One Court Square                                                            Long Island City      NY         11101
    4      100 East Pratt Street                                                       Baltimore             MD         21202
    11     485 7th Avenue                                                              New York              NY         10018
    48     5007 Victory Boulevard                                                      Yorktown              VA         23693
    54     1400 Altamont Avenue                                                        Rotterdam             NY         12303
    56     6001 La Madrona Drive                                                       Scotts Valley         CA         95060
    59     20-48 Walkers Brook Drive                                                   Reading               MA         01867
    72     3252 & 3262 Holiday Court                                                   La Jolla              CA         92037
    85     2835 South Wagner Road                                                      Ann Arbor             MI         48103
    90     5353 Wayzata Boulevard                                                      St. Louis Park        MN         55416
    97     1409 Ehringhaus Street                                                      Elizabeth City        NC         27909
   109     135 East Houston Street                                                     New York              NY         10002
   122     145, 175, 195 and 215 Limekiln Road                                         New Cumberland        PA         17070
   128     2150 Post Road                                                              Fairfield             CT         06824
   136     9012-9078 Metcalf Avenue                                                    Overland Park         KS         66212
   137     11725 Lee Highway                                                           Fairfax               VA         22030
   145     1907 1st Avenue                                                             Seattle               WA         98101
   168     406 1/2 Sunrise Avenue                                                      Roseville             CA         95661
   173     15440, 15602, 15610 North 7th Street                                        Phoenix               AZ         85022
   182     7681-7821 West 151st Street                                                 Overland Park         KS         66223
   198     41865 Boardwalk                                                             Palm Desert           CA         92111
   199     14101 West U.S. Highway 290                                                 Austin                TX         78737
   208     431-495 South Nova Road                                                     Ormond Beach          FL         32174
   209     170 West Road                                                               Portsmouth            NH         03801
   215     4899 Lakeland Drive                                                         Flowood               MS         39232
   219     340-350 South Vermont Avenue                                                Oklahoma City         OK         73108
    2      2401-2525 Colorado Avenue & 2400-2500 Broadway                              Santa Monica          CA         90404
    8      3, 6, 8 Cedar Brook Drive & 8 Clarke Drive                                  Cranbury              NJ         08512
    13     2200-2400 West Oregon Avenue                                                Philadelphia          PA         19145
    21     Various                                                                     Brooklyn              NY        Various
    22     13150-13500 Middlebelt Road                                                 Livonia               MI         48150
    35     Mount Pleasant Avenue                                                       Rockaway              NJ         07866
    39     2 Nevada Street                                                             Newark                NJ         07102
    46     1515 and 1517 E. Winston Road                                               Anaheim               CA         92805
    55     Various                                                                     New York              NY         10021
    60     Various                                                                     New York              NY         10021
    61     4343 Von Karman Avenue                                                      Newport Beach         CA         92660
    63     Various                                                                     New York              NY         10021
    68     1524 Spring Hill Road                                                       McLean                VA         22102
    77     100 South Reynolds Street                                                   Alexandria            VA         22304
    82     646-720 Long Hill Road                                                      Groton                CT         06340
    84     3300 Olympic Boulevard                                                      Santa Monica          CA         90404
   100     5115 Piper Station Drive                                                    Charlotte             NC         28277
   110     260-330 West Birch Street                                                   Brea                  CA         92821
   111     1300 North Kolb Road                                                        Tucson                AZ         85715
   114     550 Pinetown Road                                                           Fort Washington       PA         19034
   117     7101-7123 Sunset Boulevard                                                  Los Angeles           CA         90046
   123     1317-1345 Blossom Hill Road                                                 San Jose              CA         95118
   125     401 East 2nd Street                                                         Los Angeles           CA         90012
   138     33 Bloomfield Hills Parkway                                                 Bloomfield Hills      MI         48304
   141     20 Meadowlands Parkway                                                      Secaucas              NJ         07094
   146     16830 Kenton Drive                                                          Huntersville          NC         28078
   155     950 & 1200 Upshur Street Northwest                                          Washington            DC         20011
   156     49 Court Street                                                             Binghamton            NY         13901
   165     7811 Gateway Lane                                                           Concord               NC         28027
   180     780 Swift Boulevard                                                         Richland              WA         99352
   184     180 Hobart Road                                                             Blythewood            SC         29016
   189     110 West Birch Street                                                       Brea                  CA         92821
   205     1601 Briarwood Circle & 500 East Eisenhower Pkwy                            Ann Arbor             MI         48108
   220     5159 Library Road                                                           Bethel Park           PA         15102
   221     31600 Telegraph Road                                                        Bingham Farms         MI         48025
    18     5500 Hilton Avenue                                                          Baton Rouge           LA         70808
    31     Various                                                                     Various               WA        Various
    38     633 Third Avenue                                                            New York              NY         10017
    41     123 Townsend Street                                                         San Francisco         CA         94107
    44     888 Prospect Street                                                         La Jolla              CA         92037
    49     980 North Federal Highway                                                   Boca Raton            FL         33432
    79     503-795 North Golden State Boulevard                                        Turlock               CA         95380
   116     1562 Crossroads Boulevard                                                   Chesapeake            VA         23320
   130     11149 North Torrey Pines Road                                               La Jolla              CA         92037
   135     24 Route 34                                                                 Colts Neck            NJ         07722
   144     965 Hager Drive                                                             Petoskey              MI         49770
   150     1571-1641 Magnolia Avenue                                                   El Cajon              CA         92020
   167     9691 and 9611 Trailwood Drive                                               Las Vegas             NV         89134
   185     895 Aerovista Place                                                         San Luis Obispo       CA         93401
   192     433 East 80th Street                                                        New York              NY         10021
   195     1008 Ranch Road 620 South                                                   Lakeway               TX         78734
   153     955 and 959 Viewmont Drive                                                  Scranton              PA         18519
   143     620 North LaSalle Street                                                    Chicago               IL         60610
   121     1600 Crain Highway                                                          Glen Burnie           MD         21061
   216     220 East 67th Street                                                        New York              NY         10021

PRESENTED BELOW, SEPARATE FROM THE REST OF THE POOLED MORTGAGED LOANS, IS THE
ANNEX A-1 INFORMATION FOR THE ONE COURT SQUARE - CITIBANK NON-POOLED PORTION,
WHICH IS ASSOCIATED WITH THE CLASS OCS CERTIFICATES. THE ONE COURT SQUARE -
CITIBANK NON-POOLED PO

    1b






 LOAN                                                                                                          CUT-OFF DATE
NUMBER                    COUNTY                  PROPERTY TYPE           DETAILED PROPERTY TYPE           PRINCIPAL BALANCE

  15          Butte                          Retail                   Regional Mall                              42,000,000.00
  50          Bexar                          Office                   Suburban                                   18,677,870.96
 186          Palm Beach                     Self Storage             Self Storage                                5,040,000.00
  3           Cumberland                     Retail                   Regional Mall                             150,000,000.00
  98          Norfolk City                   Hospitality              Limited Service                            10,702,734.47
  29          Burlington                     Multifamily              Conventional                               28,500,000.00
  78          Volusia                        Hospitality              Full Service                               12,974,196.32
  16          Orange                         Multifamily              Conventional                               39,500,000.00
  20          Hartford                       Office                   CBD                                        33,000,000.00
  73          Delaware                       Office                   Suburban                                   13,160,000.00
  91          Prince George's                Industrial               Warehouse                                  11,339,318.35
  6           Boone                          Retail                   Regional Mall                             101,766,252.38
  45          Cuyahoga                       Office                   Suburban                                   19,950,000.00
 104          Hartford                       Industrial               Manufacturing                              10,000,000.00
 214          Delaware                       Retail                   Anchored, Single Tenant                     2,891,431.34
 207          San Bernardino                 Office                   Suburban                                    3,050,000.00
 118          Anne Arundel                   Industrial               Warehouse                                   9,164,932.04
 127          St. Clair                      Retail                   Anchored, Single Tenant                     8,914,488.81
 157          San Diego                      Industrial               Warehouse                                   6,736,174.19
  92          Mercer                         Retail                   Anchored                                   11,269,111.33
  74          Gloucester                     Retail                   Anchored                                   13,114,352.94
 197          Onondaga                       Hospitality              Limited Service                             4,163,551.60
  5           Harris                         Various                  Various                                   105,000,000.00
  69          Los Angeles                    Retail                   Anchored, Single Tenant                    14,145,000.00
  70          Maricopa                       Industrial               Flex                                       13,500,000.00
  99          Pima                           Mixed Use                Retail(59.6%)/Office(40.4%)                10,634,646.94
 132          Maricopa                       Retail                   Anchored                                    8,600,000.00
 159          Delaware                       Office                   Medical Office                              6,640,192.55
 163          Maricopa                       Retail                   Anchored                                    6,200,000.00
 164          Hartford                       Retail                   Anchored, Single Tenant                     6,096,730.52
 172          Lucas                          Industrial               Warehouse                                   5,870,000.00
 190          Cass                           Retail                   Anchored                                    4,740,000.00
 211          Lycoming                       Retail                   Anchored, Single Tenant                     2,941,535.83
  24          Caddo                          Retail                   Anchored                                   30,780,000.00
  25          Various                        Office                   Suburban                                   30,143,520.54
  36          Lafayette                      Retail                   Shadow Anchored                            23,520,000.00
  43          Jefferson                      Office                   Suburban                                   20,000,000.00
  64          Pierce                         Retail                   Shadow Anchored                            15,000,000.00
  75          Maricopa                       Retail                   Shadow Anchored                            13,000,000.00
  80          Harford                        Retail                   Anchored                                   12,439,872.27
  87          Sonoma                         Retail                   Anchored                                   11,800,000.00
  89          Multnomah                      Retail                   Unanchored                                 11,500,000.00
 126          Harris                         Office                   Suburban                                    8,937,000.00
 139          Fulton                         Retail                   Anchored                                    7,612,118.94
 152          Solano                         Hospitality              Limited Service                             6,951,240.46
 162          Harris                         Office                   Suburban                                    6,200,000.00
 166          Middlesex                      Office                   Suburban                                    6,000,000.00
 169          Montgomery                     Office                   Suburban                                    5,969,958.53
 178          Clark                          Retail                   Shadow Anchored                             5,500,000.00
 179          Yakima                         Retail                   Anchored, Single Tenant                     5,500,000.00
 224          San Diego                      Industrial               Flex                                        1,392,303.65
  9           Fairfax                        Retail                   Lifestyle Center                           60,947,000.00
  12          Orange                         Hospitality              Full Service                               55,000,000.00
  17          Suffolk                        Office                   Suburban                                   38,839,965.76
  26          Jefferson                      Hospitality              Full Service                               29,335,427.36
  28          Baltimore City                 Office                   CBD                                        28,500,000.00
  47          Hartford                       Office                   Suburban                                   19,000,000.00
  51          Alameda                        Industrial               Flex                                       18,500,000.00
  52          Westchester                    Office                   Medical Office                             18,500,000.00
  62          Durham                         Retail                   Anchored                                   15,350,000.00
  76          Monmouth                       Office                   Suburban                                   13,000,000.00
  83          Miami - Dade                   Retail                   Anchored                                   12,000,000.00
  88          Baltimore                      Retail                   Anchored                                   11,549,320.88
  93          Dallas                         Office                   Suburban                                    7,575,000.00
  94          Dallas                         Office                   CBD                                         3,656,000.00
 102          Fulton                         Office                   Medical Office                             10,200,000.00
 107          Harford                        Retail                   Anchored                                    9,858,542.16
 108          Seminole                       Retail                   Anchored                                    9,750,000.00
 115          Orange                         Office                   Suburban                                    9,335,030.66
 119          New Hanover                    Office                   Suburban                                    9,161,386.85
 120          Placer                         Retail                   Unanchored                                  9,160,601.34
 148          Fulton                         Office                   Medical Office                              7,000,000.00
 154          Fulton                         Office                   Medical Office                              6,800,000.00
 160          Virginia Beach City            Office                   Suburban                                    6,400,000.00
 174          Suffolk                        Office                   Suburban                                    5,726,190.71
 176          Monmouth                       Office                   Flex                                        5,576,811.84
 187          Multnomah                      Mixed Use                Office(69.1%)/Retail(30.9%)                 4,900,000.00
 191          Tuolumne                       Retail                   Shadow Anchored                             4,707,000.00
 194          Clark                          Office                   Suburban                                    4,425,000.00
 196          Clark                          Retail                   Shadow Anchored                             4,380,764.13
 203          Rockingham                     Retail                   Anchored, Single Tenant                     3,361,244.86
  7           Various                        Self Storage             Self Storage                               86,265,101.00
  14          Hennepin                       Office                   CBD                                        43,000,000.00
  27          Hamilton                       Retail                   Anchored                                   28,800,000.00
  30          District of Columbia           Office                   CBD                                        28,000,000.00
  33          Washington                     Retail                   Anchored                                   25,800,000.00
  53          Middlesex                      Office                   Suburban                                   18,241,079.57
  57          King                           Multifamily              Conventional                               16,200,000.00
  58          Dallas                         Land                     Retail                                     16,120,000.00
  65          Lehigh                         Retail                   Anchored                                   14,951,810.33
  66          Bexar                          Retail                   Anchored                                   14,690,000.00
  67          Delware                        Retail                   Anchored                                   14,500,000.00
  81          Norfolk                        Office                   Suburban                                   12,360,944.72
  86          Middlesex                      Office                   Suburban                                   11,960,166.71
 101          Clark                          Retail                   Anchored                                   10,300,000.00
 103          Middlesex                      Self Storage             Self Storage                               10,160,000.00
 106          Middlesex                      Industrial               Warehouse                                   9,972,252.00
 112          Columbia                       Retail                   Anchored                                    9,467,846.46
 113          Norfolk                        Retail                   Anchored                                    9,400,000.00
 124          Montgomery                     Retail                   Anchored                                    8,971,684.75
 133          Los Angeles                    Office                   Medical Office                              8,500,000.00
 151          Solano                         Retail                   Unanchored                                  6,980,031.49
 158          Douglas                        Office                   Medical Office                              6,678,663.62
 171          Bernalillo                     Office                   CBD                                         5,888,000.00
 183          Bucks                          Office                   Suburban                                    5,235,189.62
 188          Los Angeles                    Retail                   Unanchored                                  4,900,000.00
 200          Milwaukee                      Retail                   Unanchored                                  3,600,000.00
 202          Suffolk                        Office                   CBD                                         3,389,053.04
 210          Suffolk                        Retail                   Unanchored                                  2,990,922.26
 213          Westchester                    Mixed Use                Office (73.5%)/Retail (26.5%)               2,911,044.93
  1           Queens                         Office                   CBD                                       290,000,000.00
  4           Baltimore City                 Office                   CBD                                       105,000,000.00
  11          New York                       Office                   CBD                                        57,000,000.00
  48          York                           Retail                   Anchored                                   18,959,850.58
  54          Genessee                       Retail                   Anchored                                   18,000,000.00
  56          Santa Cruz                     Hospitality              Full Service                               16,966,694.91
  59          Middlesex                      Retail                   Anchored                                   16,000,000.00
  72          San Diego                      Office                   Suburban                                   13,469,933.25
  85          Washtenaw                      Manufactured Housing     Manufactured Housing                       12,000,000.00
  90          Hennepin                       Office                   Suburban                                   11,400,000.00
  97          Pasquotank                     Retail                   Anchored                                   10,975,233.56
 109          New York                       Hospitality              Limited Service                             9,597,321.01
 122          York                           Office                   Flex                                        9,000,000.00
 128          Fairfield                      Office                   Suburban                                    8,880,631.01
 136          Johnson                        Retail                   Anchored                                    7,983,062.56
 137          Fairfax                        Retail                   Unanchored                                  7,982,368.46
 145          King                           Mixed Use                Multifamily(62.3%)/Retail(37.7%)            7,300,000.00
 168          Placer                         Office                   Medical Office                              6,000,000.00
 173          Maricopa                       Retail                   Unanchored                                  5,788,108.11
 182          Johnson                        Retail                   Unanchored                                  5,263,903.02
 198          Riverside                      Office                   Suburban                                    3,900,000.00
 199          Hays                           Industrial               Flex                                        3,692,315.48
 208          Volusia                        Mixed Use                Office(64.32%)/Retail(35.68%)               2,993,993.38
 209          Rockingham                     Industrial               Flex                                        2,993,809.26
 215          Rankin                         Retail                   Anchored, Single Tenant                     2,793,619.25
 219          Oklahoma                       Industrial               Warehouse                                   2,193,662.61
  2           Los Angeles                    Office                   Suburban                                  250,000,000.00
  8           Middlesex                      Office                   Suburban                                   65,000,000.00
  13          Philadelphia                   Retail                   Anchored                                   43,600,000.00
  21          Kings                          Retail                   Unanchored                                 32,468,396.06
  22          Wayne                          Retail                   Anchored                                   32,000,000.00
  35          Morris                         Retail                   Anchored                                   24,000,000.00
  39          Essex                          Multifamily              Section 8                                  21,977,867.01
  46          Orange                         Industrial               Warehouse                                  19,681,676.36
  55          New York                       Multifamily              Conventional                               17,540,000.00
  60          New York                       Multifamily              Conventional                               15,770,000.00
  61          Orange                         Office                   Suburban                                   15,365,801.42
  63          New York                       Multifamily              Conventional                               15,050,000.00
  68          Fairfax                        Industrial               Flex                                       14,236,311.79
  77          Alexandria City                Hospitality              Full Service                               12,988,028.63
  82          New London                     Retail                   Anchored                                   12,200,000.00
  84          Los Angeles                    Retail                   Unanchored                                 12,000,000.00
 100          Mecklenburg                    Hospitality              Limited Service                            10,370,024.89
 110          Orange                         Mixed Use                Retail(58.1%)/Multifamily(41.9%)            9,500,000.00
 111          Pima                           Retail                   Anchored                                    9,500,000.00
 114          Montgomery                     Office                   Suburban                                    9,350,000.00
 117          Los Angeles                    Retail                   Unanchored                                  9,200,000.00
 123          Santa Clara                    Retail                   Anchored                                    8,991,877.44
 125          Los Angeles                    Retail                   Anchored                                    8,950,000.00
 138          Oakland                        Office                   Suburban                                    7,792,433.60
 141          Hudson                         Retail                   Anchored                                    7,492,617.28
 146          Mecklenburg                    Hospitality              Limited Service                             7,264,509.50
 155          District of Columbia           Self Storage             Self Storage                                6,800,000.00
 156          Broome                         Office                   Suburban                                    6,743,044.49
 165          Cabarrus                       Hospitality              Limited Service                             6,096,196.63
 180          Benton                         Office                   Medical Office                              5,320,000.00
 184          Richland                       Industrial               Warehouse                                   5,205,061.62
 189          Orange                         Retail                   Unanchored                                  4,880,000.00
 205          Washtenaw                      Office                   Suburban                                    3,146,944.34
 220          Allegheny                      Retail                   Unanchored, Single Tenant                   2,048,074.14
 221          Oakland                        Office                   Suburban                                    1,998,059.90
  18          East Baton Rouge               Hospitality              Full Service                               36,500,000.00
  31          Various                        Hospitality              Various                                    27,500,000.00
  38          New York                       Office                   CBD                                        22,000,000.00
  41          San Francisco                  Office                   CBD                                        20,700,000.00
  44          San Diego                      Office                   Suburban                                   20,000,000.00
  49          Palm Beach                     Office                   Suburban                                   18,750,000.00
  79          Stanislaus                     Retail                   Shadow Anchored                            12,925,000.00
 116          Chesapeake City                Hospitality              Limited Service                             9,325,000.00
 130          San Diego                      Office                   Suburban                                    8,700,000.00
 135          Monmouth                       Retail                   Unanchored                                  8,000,000.00
 144          Emmet                          Multifamily              Independent Living                          7,350,000.00
 150          San Diego                      Retail                   Unanchored                                  7,000,000.00
 167          Clark                          Retail                   Unanchored                                  6,000,000.00
 185          San Luis Obispo                Office                   Suburban                                    5,100,000.00
 192          New York                       Multifamily              Conventional                                4,640,000.00
 195          Travis                         Office                   Suburban                                    4,400,000.00
 153          Lackawanna                     Retail                   Unanchored                                  6,900,000.00
 143          Cook                           Retail                   Anchored, Single Tenant                     7,400,000.00
 121          Anne Arundel                   Office                   Medical Office                              9,076,934.89
 216          New York                       Multifamily              Co-Op                                       2,594,430.66

PRESENTED BELOW, SEPARATE FROM THE REST OF THE POOLED MORTGAGED LOANS, IS THE
ANNEX A-1 INFORMATION FOR THE ONE COURT SQUARE - CITIBANK NON-POOLED PORTION,
WHICH IS ASSOCIATED WITH THE CLASS OCS CERTIFICATES. THE ONE COURT SQUARE -
CITIBANK NON-POOLED PO

  1b                                                                                                             25,000,000.00






                                     % OF INITIAL         CUT-OFF DATE                                                    CROSS
             % OF AGGREGATE              LOAN               PRINCIPAL                                                COLLATERALIZED
   LOAN     INITIAL MORTGAGE           GROUP 1             BALANCE PER                 LOAN BALANCE                    (MORTGAGE
  NUMBER      POOL BALANCE             BALANCE          SF/UNIT/ROOM/PAD             AT MATURITY / ARD                 LOAN GROUP)

    15            1.1%                   1.2%                          107.90           39,770,681.78                       No
    50            0.5%                   0.5%                          109.15           17,536,807.02                       No
   186            0.1%                   0.1%                           79.38            4,835,911.82                       No
    3             3.9%                   4.3%                          275.44          138,800,478.93                       No
    98            0.3%                   0.3%                       81,700.26            9,106,994.56                       No
    29            0.7%                   0.8%                       87,155.96           27,726,358.85                       No
    78            0.3%                   0.4%                       60,065.72           12,099,052.18                       No
    16            1.0%                   1.1%                       98,750.00           39,500,000.00                       No
    20            0.9%                   0.9%                           99.73           33,000,000.00                       No
    73            0.3%                   0.4%                           94.07           12,440,002.46                       No
    91            0.3%                   0.3%                           45.14           10,150,920.99                       No
    6             2.6%                   2.9%                          341.41           90,200,312.25                       No
    45            0.5%                   0.6%                          102.54           17,898,212.37                       No
   104            0.3%                   0.3%                           66.23            9,245,982.22                       No
   214            0.1%                   0.1%                          208.69            2,297,121.71                       No
   207            0.1%                   0.1%                          184.94            2,585,054.19                       No
   118            0.2%                   0.3%                           41.35            7,771,816.49                       No
   127            0.2%                   0.3%                           46.05            7,524,901.25                       No
   157            0.2%                   0.2%                           74.85            5,695,965.58                       No
    92            0.3%                   0.3%                          154.31            9,531,869.69                       No
    74            0.3%                   0.4%                          158.51           11,174,459.80                       No
   197            0.1%                   0.1%                       45,256.00            3,313,046.93                       No
    5             2.7%                   3.0%                          150.72           95,627,392.40                       No
    69            0.4%                   0.4%                          309.55           12,422,306.05                       No
    70            0.3%                   0.4%                           91.56           12,054,856.32                       No
    99            0.3%                   0.3%                          107.88            8,921,962.58                       No
   132            0.2%                   0.2%                           98.09            7,688,950.91                       No
   159            0.2%                   0.2%                          114.96            5,589,041.28                       No
   163            0.2%                   0.2%                          111.42            5,431,934.52                       No
   164            0.2%                   0.2%                          143.12            5,100,300.38                       No
   172            0.2%                   0.2%                           39.13            5,473,590.47                       No
   190            0.1%                   0.1%                           52.36            4,043,260.94                       No
   211            0.1%                   0.1%                          154.98            2,460,780.61                       No
    24            0.8%                   0.9%                          163.65           30,780,000.00                       No
    25            0.8%                   0.9%                          147.09           25,120,365.17                       No
    36            0.6%                   0.7%                          161.43           23,520,000.00                       No
    43            0.5%                   0.6%                           73.54           20,000,000.00                       No
    64            0.4%                   0.4%                          193.13           13,667,630.69                       No
    75            0.3%                   0.4%                          113.90           11,266,282.61                       No
    80            0.3%                   0.4%                           76.66           10,515,254.32                       No
    87            0.3%                   0.3%                           80.79           10,315,113.19                       No
    89            0.3%                   0.3%                          243.84           10,170,228.49                       No
   126            0.2%                   0.3%                           46.99            7,819,942.56                       No
   139            0.2%                   0.2%                          136.91            6,409,874.22                       No
   152            0.2%                   0.2%                       76,387.26            5,392,945.83                       No
   162            0.2%                   0.2%                           82.65            5,517,442.33                       No
   166            0.2%                   0.2%                          108.62            5,104,786.05                       No
   169            0.2%                   0.2%                          140.16            5,019,620.67                       No
   178            0.1%                   0.2%                          238.10            4,766,504.13                       No
   179            0.1%                   0.2%                           87.14            4,814,860.60                       No
   224            0.0%                   0.0%                           79.20            1,155,457.12                       No
    9             1.6%                   1.8%                          406.58           57,944,520.01                       No
    12            1.4%                   1.6%                      166,666.67           55,000,000.00                       No
    17            1.0%                   1.1%                          223.51           32,406,436.32                       No
    26            0.8%                   0.8%                       89,165.43           22,636,166.32                       No
    28            0.7%                   0.8%                          107.59           24,774,599.47                       No
    47            0.5%                   0.5%                          188.98           16,900,885.46                       No
    51            0.5%                   0.5%                           89.02           16,399,924.16                       No
    52            0.5%                   0.5%                          200.43           16,048,043.06                       No
    62            0.4%                   0.4%                          132.82           14,171,958.51                       No
    76            0.3%                   0.4%                          157.10           11,538,453.49                       No
    83            0.3%                   0.3%                          112.48           11,100,351.53                       No
    88            0.3%                   0.3%                          166.76            9,552,705.26                       No
    93            0.2%                   0.2%                          103.86            6,651,569.77                    Yes (C1)
    94            0.1%                   0.1%                           88.98            3,209,781.73                    Yes (C1)
   102            0.3%                   0.3%                          154.02            8,687,662.07                       No
   107            0.3%                   0.3%                           95.72            8,202,780.87                       No
   108            0.3%                   0.3%                          121.88            8,498,595.40                       No
   115            0.2%                   0.3%                           90.71            7,747,910.15                       No
   119            0.2%                   0.3%                          171.14            7,620,354.49                       No
   120            0.2%                   0.3%                          107.73            7,598,387.84                       No
   148            0.2%                   0.2%                          120.65            5,948,706.27                       No
   154            0.2%                   0.2%                          150.68            5,791,774.71                       No
   160            0.2%                   0.2%                           80.83            5,579,934.55                       No
   174            0.1%                   0.2%                          130.74            4,771,824.48                       No
   176            0.1%                   0.2%                          108.29            4,647,342.77                       No
   187            0.1%                   0.1%                          111.55            4,275,277.88                       No
   191            0.1%                   0.1%                          230.52            4,359,934.92                       No
   194            0.1%                   0.1%                          133.97            3,962,693.37                       No
   196            0.1%                   0.1%                          212.15            3,623,086.34                       No
   203            0.1%                   0.1%                          243.34            2,807,058.74                       No
    7             2.2%                   2.5%                           49.14           80,523,745.30                       No
    14            1.1%                   1.2%                          109.16           39,740,792.46                       No
    27            0.7%                   0.8%                           67.71           26,510,321.71                       No
    30            0.7%                   0.8%                          317.46           26,412,295.22                       No
    33            0.7%                   0.7%                          106.57           23,757,936.54                       No
    53            0.5%                   0.5%                          153.07           15,127,505.46                       No
    57            0.4%                   0.5%                       40,601.50           14,984,094.58                       No
    58            0.4%                   0.5%                          109.70           14,213,425.42                       No
    65            0.4%                   0.4%                          112.95           12,403,572.67                       No
    66            0.4%                   0.4%                          119.67           12,985,514.74                       No
    67            0.4%                   0.4%                          172.22           13,398,772.23                       No
    81            0.3%                   0.4%                           98.86           10,283,112.96                       No
    86            0.3%                   0.3%                          118.00            9,874,882.30                       No
   101            0.3%                   0.3%                          162.85            9,152,322.66                       No
   103            0.3%                   0.3%                          102.91            9,071,776.03                       No
   106            0.3%                   0.3%                           52.78            8,437,389.29                       No
   112            0.2%                   0.3%                          139.37            7,794,633.73                       No
   113            0.2%                   0.3%                          241.69            8,147,314.57                       No
   124            0.2%                   0.3%                           59.11            7,464,736.20                       No
   133            0.2%                   0.2%                          107.19            7,382,955.77                       No
   151            0.2%                   0.2%                          283.69            5,884,838.77                       No
   158            0.2%                   0.2%                          138.10            5,547,358.14                       No
   171            0.2%                   0.2%                           89.49            5,257,454.17                       No
   183            0.1%                   0.2%                           99.33            4,402,170.79                       No
   188            0.1%                   0.1%                          161.11            4,248,607.18                       No
   200            0.1%                   0.1%                          174.71            3,191,317.81                       No
   202            0.1%                   0.1%                          105.65            2,810,574.83                       No
   210            0.1%                   0.1%                          498.49            2,501,982.84                       No
   213            0.1%                   0.1%                          230.56            2,430,697.59                       No
    1             7.5%                   8.3%                  206.91 (Note 5)         290,000,000.00                       No
    4             2.7%                   3.0%                          160.16          105,000,000.00      4,431,201.00     No
    11            1.5%                   1.6%                          238.45           50,707,603.53     50,707,603.53     No
    48            0.5%                   0.5%                           71.01           15,789,422.00     15,789,422.00     No
    54            0.5%                   0.5%                           85.53           16,707,817.95     16,707,817.95     No
    56            0.4%                   0.5%                       95,857.03           14,281,644.08     14,281,644.08     No
    59            0.4%                   0.5%                          266.72           13,713,689.23     13,713,689.23     No
    72            0.3%                   0.4%                          209.69           11,129,982.97     11,129,982.97     No
    85            0.3%                   0.3%                       41,379.31           10,735,149.70     10,735,149.70     No
    90            0.3%                   0.3%                           99.46           10,567,922.17     10,567,922.17     No
    97            0.3%                   0.3%                           50.95            9,053,598.41      9,053,598.41     No
   109            0.2%                   0.3%                      208,637.41            7,373,595.57      7,373,595.57     No
   122            0.2%                   0.3%                           97.12            7,814,830.41      7,814,830.41     No
   128            0.2%                   0.3%                          177.23            7,363,539.97      7,363,539.97     No
   136            0.2%                   0.2%                           66.76            6,646,291.53      6,646,291.53     No
   137            0.2%                   0.2%                          244.69            6,606,189.45      6,606,189.45     No
   145            0.2%                   0.2%                          199.33            7,300,000.00      7,300,000.00     No
   168            0.2%                   0.2%                          132.97            5,244,560.00      5,244,560.00     No
   173            0.1%                   0.2%                          107.17            4,841,234.20      4,841,234.20     No
   182            0.1%                   0.2%                           72.69            4,386,541.22      4,386,541.22     No
   198            0.1%                   0.1%                           95.10            3,595,584.82      3,595,584.82     No
   199            0.1%                   0.1%                           60.92            3,082,607.05      3,082,607.05     No
   208            0.1%                   0.1%                           56.00            2,512,605.03      2,512,605.03     No
   209            0.1%                   0.1%                           51.75            2,501,751.05      2,501,751.05     No
   215            0.1%                   0.1%                          202.25            2,300,198.40      2,300,198.40     No
   219            0.1%                   0.1%                           18.50            1,684,811.50      1,684,811.50     No
    2             6.4%                   7.2%                          232.33          250,000,000.00     92,548,371.00     No
    8             1.7%                   1.9%                          191.50           56,474,034.58     56,474,034.58     No
    13            1.1%                   1.3%                          228.16           41,099,231.16     41,099,231.16     No
    21            0.8%                   0.9%                          245.73           27,036,436.76     27,036,436.76     No
    22            0.8%                   0.9%                          119.40           29,521,229.67     29,521,229.67     No
    35            0.6%                   0.7%                           99.20           21,154,361.49     21,154,361.49     No
    39            0.6%                   0.6%                       71,823.09           18,220,646.37     18,220,646.37     No
    46            0.5%                   0.6%                           52.48           16,480,355.57     16,480,355.57     No
    55            0.5%                   0.5%                      139,206.35           16,250,997.92     13,373,665.00     No
    60            0.4%                   0.5%                      133,644.07           14,611,074.16     14,611,074.16     No
    61            0.4%                   0.4%                          286.11           12,878,283.63     12,878,283.63     No
    63            0.4%                   0.4%                      188,125.00           13,943,986.21     13,943,986.21     No
    68            0.4%                   0.4%                           96.50           11,873,034.45     11,873,034.45     No
    77            0.3%                   0.4%                       57,982.27           10,888,761.53     10,888,761.53     No
    82            0.3%                   0.4%                          102.66           10,878,360.59     10,878,360.59     No
    84            0.3%                   0.3%                          240.00           10,454,389.99     10,454,389.99     No
   100            0.3%                   0.3%                       90,965.13            7,865,191.95      7,865,191.95     No
   110            0.2%                   0.3%                          548.82            8,229,943.33      8,229,943.33     No
   111            0.2%                   0.3%                           56.82            8,441,353.27      8,441,353.27     No
   114            0.2%                   0.3%                          101.91            8,157,300.29      8,157,300.29     No
   117            0.2%                   0.3%                          240.88            8,157,955.05      8,157,955.05     No
   123            0.2%                   0.3%                          185.61            7,556,845.50      7,556,845.50     No
   125            0.2%                   0.3%                          249.47            7,954,340.94      7,954,340.94     No
   138            0.2%                   0.2%                          125.55            6,490,784.09      6,490,784.09     No
   141            0.2%                   0.2%                          229.83            6,229,354.66      6,229,354.66     No
   146            0.2%                   0.2%                       93,134.74            5,509,800.09      5,509,800.09     No
   155            0.2%                   0.2%                          107.99            6,059,151.43      6,059,151.43     No
   156            0.2%                   0.2%                           75.06            5,572,533.79      5,572,533.79     No
   165            0.2%                   0.2%                       64,170.49            4,623,687.51      4,623,687.51     No
   180            0.1%                   0.2%                          147.68            4,746,159.33      4,746,159.33     No
   184            0.1%                   0.1%                           49.24            4,348,263.79      4,348,263.79     No
   189            0.1%                   0.1%                          359.88            4,226,097.91      4,226,097.91     No
   205            0.1%                   0.1%                          102.00            2,621,278.65      2,621,278.65     No
   220            0.1%                   0.1%                          121.79            1,712,841.50      1,712,841.50     No
   221            0.1%                   0.1%                           58.09            1,664,303.46      1,664,303.46     No
    18            0.9%                   1.0%                      121,666.67           30,690,706.61     30,690,706.61     No
    31            0.7%                   0.8%                       62,076.75           23,137,825.35     23,137,825.35     No
    38            0.6%                   0.6%                          232.14           19,883,240.98     19,883,240.98     No
    41            0.5%                   0.6%                          149.21           17,928,718.53     17,928,718.53     No
    44            0.5%                   0.6%                          328.29           20,000,000.00     20,000,000.00     No
    49            0.5%                   0.5%                          201.74           16,695,078.20     16,695,078.20     No
    79            0.3%                   0.4%                          126.27           11,984,978.26     11,984,978.26     No
   116            0.2%                   0.3%                      103,611.11            5,946,647.53      5,946,647.53     No
   130            0.2%                   0.2%                          194.34            7,615,512.07      7,615,512.07     No
   135            0.2%                   0.2%                          202.46            6,649,292.94      6,649,292.94     No
   144            0.2%                   0.2%                       61,764.71            5,704,184.37      5,704,184.37     No
   150            0.2%                   0.2%                          157.25            5,848,174.50      5,848,174.50     No
   167            0.2%                   0.2%                          476.04            4,965,827.13      4,965,827.13     No
   185            0.1%                   0.1%                          114.28            4,420,592.87      4,420,592.87     No
   192            0.1%                   0.1%                      149,677.42            4,298,861.91      4,298,861.91     No
   195            0.1%                   0.1%                          153.70            3,691,278.86      3,691,278.86     No
   153            0.2%                   0.2%                          112.89            6,042,833.40      6,042,833.40     No
   143            0.2%                   0.2%                          105.71            6,501,035.99      6,501,035.99     No
   121            0.2%                   0.3%                          136.37            5,311,937.77      5,311,937.77     No
   216            0.1%                   0.1%                       22,758.16            1,828,432.27      1,828,432.27     No

PRESENTED BELOW, SEPARATE FROM THE REST OF THE POOLED MORTGAGED LOANS, IS THE
ANNEX A-1 INFORMATION FOR THE ONE COURT SQUARE - CITIBANK NON-POOLED PORTION,
WHICH IS ASSOCIATED WITH THE CLASS OCS CERTIFICATES. THE ONE COURT SQUARE -
CITIBANK NON-POOLED PO

         1b                 NAP                    NAP                                             25,000,000.00          No






                        CROSS
                   COLLATERALIZED                                 RELATED
                      MORTGAGE                                    MORTGAGE
                     LOAN GROUP                                  LOAN GROUP
                      AGGREGATE                                  AGGREGATE
                    CUT-OFF DATE                                CUT-OFF DATE
                      PRINCIPAL              RELATED             PRINCIPAL
  LOAN                 BALANCE              (MORTGAGE             BALANCE                   BORROWER'S             APPRAISED
 NUMBER               (NOTE 4)             LOAN GROUP)            (NOTE 4)                   INTEREST                VALUE

   15              42,000,000.00            Yes (R1)            293,766,252.38              Fee Simple               80,200,000
   50              18,677,870.96            Yes (R6)             53,977,870.96              Fee Simple               28,050,000
  186               5,040,000.00               No                 5,040,000.00              Fee Simple                6,300,000
   3              150,000,000.00            Yes (R1)            293,766,252.38              Fee Simple              338,000,000
   98              10,702,734.47            Yes (R9)             43,758,465.49              Fee Simple               16,200,000
   29              28,500,000.00               No                28,500,000.00              Fee Simple               38,200,000
   78              12,974,196.32               No                12,974,196.32              Fee Simple               19,900,000
   16              39,500,000.00               No                39,500,000.00              Fee Simple               49,500,000
   20              33,000,000.00               No                33,000,000.00              Fee Simple               41,500,000
   73              13,160,000.00               No                13,160,000.00              Fee Simple               19,550,000
   91              11,339,318.35            Yes (R15)            20,504,250.39              Fee Simple               17,200,000
   6              101,766,252.38            Yes (R1)            293,766,252.38              Fee Simple              156,300,000
   45              19,950,000.00            Yes (R10)            43,200,000.00              Fee Simple               27,200,000
  104              10,000,000.00               No                10,000,000.00              Fee Simple               12,900,000
  214               2,891,431.34               No                 2,891,431.34              Fee Simple                4,900,000
  207               3,050,000.00               No                 3,050,000.00              Fee Simple                3,960,000
  118               9,164,932.04            Yes (R15)            20,504,250.39              Fee Simple               12,500,000
  127               8,914,488.81               No                 8,914,488.81              Fee Simple               11,300,000
  157               6,736,174.19               No                 6,736,174.19              Fee Simple                8,500,000
   92              11,269,111.33               No                11,269,111.33              Fee Simple               14,400,000
   74              13,114,352.94               No                13,114,352.94              Fee Simple               21,000,000
  197               4,163,551.60               No                 4,163,551.60              Fee Simple                7,200,000
   5              105,000,000.00               No               105,000,000.00              Fee Simple              145,400,000
   69              14,145,000.00               No                14,145,000.00              Fee Simple               20,250,000
   70              13,500,000.00               No                13,500,000.00              Fee Simple               17,500,000
   99              10,634,646.94               No                10,634,646.94              Fee Simple               14,180,000
  132               8,600,000.00               No                 8,600,000.00              Fee Simple               12,515,000
  159               6,640,192.55               No                 6,640,192.55              Fee Simple                8,350,000
  163               6,200,000.00               No                 6,200,000.00              Fee Simple                8,500,000
  164               6,096,730.52            Yes (R25)             9,038,266.35              Fee Simple                8,200,000
  172               5,870,000.00               No                 5,870,000.00              Fee Simple                8,811,000
  190               4,740,000.00               No                 4,740,000.00              Fee Simple                6,000,000
  211               2,941,535.83            Yes (R25)             9,038,266.35              Fee Simple                3,700,000
   24              30,780,000.00            Yes (R4)             54,300,000.00              Fee Simple               40,000,000
   25              30,143,520.54               No                30,143,520.54              Fee Simple               45,350,000
   36              23,520,000.00            Yes (R4)             54,300,000.00              Fee Simple               30,500,000
   43              20,000,000.00            Yes (R8)             49,335,427.36              Fee Simple               33,900,000
   64              15,000,000.00            Yes (R12)            30,800,000.00              Fee Simple               20,500,000
   75              13,000,000.00            Yes (R17)            18,500,000.00              Fee Simple               19,400,000
   80              12,439,872.27               No                12,439,872.27              Fee Simple               21,975,000
   87              11,800,000.00               No                11,800,000.00              Fee Simple               14,820,000
   89              11,500,000.00               No                11,500,000.00              Fee Simple               14,880,000
  126               8,937,000.00               No                 8,937,000.00              Fee Simple               13,500,000
  139               7,612,118.94            Yes (R19)            17,079,965.40              Fee Simple                9,600,000
  152               6,951,240.46               No                 6,951,240.46              Fee Simple               10,400,000
  162               6,200,000.00            Yes (R2)            111,200,000.00              Fee Simple                7,700,000
  166               6,000,000.00               No                 6,000,000.00              Fee Simple                8,900,000
  169               5,969,958.53               No                 5,969,958.53              Fee Simple                7,800,000
  178               5,500,000.00            Yes (R17)            18,500,000.00              Fee Simple                6,920,000
  179               5,500,000.00            Yes (R12)            30,800,000.00              Fee Simple                8,800,000
  224               1,392,303.65               No                 1,392,303.65              Leasehold                 1,985,000
   9               60,947,000.00               No                60,947,000.00    Fee in Part, Leasehold in Part     78,000,000
   12              55,000,000.00               No                55,000,000.00              Leasehold               757,000,000
   17              38,839,965.76               No                38,839,965.76              Leasehold                60,800,000
   26              29,335,427.36            Yes (R8)             49,335,427.36              Fee Simple               39,500,000
   28              28,500,000.00               No                28,500,000.00              Fee Simple               36,500,000
   47              19,000,000.00               No                19,000,000.00              Fee Simple               25,500,000
   51              18,500,000.00               No                18,500,000.00              Fee Simple               28,900,000
   52              18,500,000.00            Yes (R14)            21,411,044.93              Fee Simple               23,500,000
   62              15,350,000.00               No                15,350,000.00              Fee Simple               19,200,000
   76              13,000,000.00               No                13,000,000.00              Fee Simple               16,500,000
   83              12,000,000.00               No                12,000,000.00              Fee Simple               17,700,000
   88              11,549,320.88               No                11,549,320.88              Fee Simple               14,500,000
   93              11,231,000.00            Yes (R24)            11,231,000.00              Fee Simple               11,900,000
   94              11,231,000.00            Yes (R24)            11,231,000.00              Fee Simple                4,570,000
  102              10,200,000.00            Yes (R13)            24,000,000.00              Fee Simple               13,500,000
  107               9,858,542.16               No                 9,858,542.16              Fee Simple               18,500,000
  108               9,750,000.00               No                 9,750,000.00              Fee Simple               13,100,000
  115               9,335,030.66               No                 9,335,030.66              Fee Simple               12,800,000
  119               9,161,386.85               No                 9,161,386.85              Fee Simple               11,860,000
  120               9,160,601.34               No                 9,160,601.34              Fee Simple               12,000,000
  148               7,000,000.00            Yes (R13)            24,000,000.00              Fee Simple               11,750,000
  154               6,800,000.00            Yes (R13)            24,000,000.00              Fee Simple                9,250,000
  160               6,400,000.00               No                 6,400,000.00              Fee Simple                8,000,000
  174               5,726,190.71               No                 5,726,190.71              Fee Simple                7,400,000
  176               5,576,811.84               No                 5,576,811.84              Fee Simple                8,300,000
  187               4,900,000.00               No                 4,900,000.00              Fee Simple                7,100,000
  191               4,707,000.00               No                 4,707,000.00              Fee Simple                6,100,000
  194               4,425,000.00               No                 4,425,000.00              Fee Simple                5,750,000
  196               4,380,764.13               No                 4,380,764.13              Fee Simple                6,140,000
  203               3,361,244.86               No                 3,361,244.86              Fee Simple                4,500,000
   7               86,265,101.00               No                86,265,101.00       Fee Simple and Leasehold       129,920,000
   14              43,000,000.00               No                43,000,000.00              Fee Simple               57,200,000
   27              28,800,000.00            Yes (R3)             54,600,000.00              Fee Simple               36,300,000
   30              28,000,000.00               No                28,000,000.00              Fee Simple               35,000,000
   33              25,800,000.00            Yes (R3)             54,600,000.00              Fee Simple               33,000,000
   53              18,241,079.57            Yes (R11)            42,470,930.33              Fee Simple               25,550,000
   57              16,200,000.00               No                16,200,000.00              Fee Simple               21,250,000
   58              16,120,000.00               No                16,120,000.00              Fee Simple               20,400,000
   65              14,951,810.33               No                14,951,810.33              Fee Simple               20,000,000
   66              14,690,000.00               No                14,690,000.00              Fee Simple               20,800,000
   67              14,500,000.00               No                14,500,000.00              Fee Simple               18,175,000
   81              12,360,944.72               No                12,360,944.72              Fee Simple               17,300,000
   86              11,960,166.71            Yes (R11)            42,470,930.33              Fee Simple               20,500,000
  101              10,300,000.00            Yes (R12)            30,800,000.00              Fee Simple               15,700,000
  103              10,160,000.00               No                10,160,000.00              Fee Simple               12,700,000
  106               9,972,252.00               No                 9,972,252.00              Fee Simple               12,530,000
  112               9,467,846.46            Yes (R19)            17,079,965.40              Fee Simple               12,500,000
  113               9,400,000.00               No                 9,400,000.00              Fee Simple               12,400,000
  124               8,971,684.75               No                 8,971,684.75              Fee Simple               11,300,000
  133               8,500,000.00               No                 8,500,000.00              Leasehold                12,800,000
  151               6,980,031.49               No                 6,980,031.49              Fee Simple               10,100,000
  158               6,678,663.62               No                 6,678,663.62              Leasehold                 8,400,000
  171               5,888,000.00               No                 5,888,000.00              Fee Simple                7,360,000
  183               5,235,189.62               No                 5,235,189.62              Fee Simple                7,500,000
  188               4,900,000.00               No                 4,900,000.00              Fee Simple                7,750,000
  200               3,600,000.00               No                 3,600,000.00              Fee Simple                4,500,000
  202               3,389,053.04            Yes (R11)            42,470,930.33              Fee Simple                5,900,000
  210               2,990,922.26               No                 2,990,922.26              Fee Simple                3,800,000
  213               2,911,044.93            Yes (R14)            21,411,044.93              Fee Simple                4,000,000
   1              290,000,000.00               No               290,000,000.00              Fee Simple              470,000,000
   4              105,000,000.00            Yes (R2)            111,200,000.00              Fee Simple              208,500,000
   11              57,000,000.00               No                57,000,000.00              Fee Simple               70,700,000
   48              18,959,850.58               No                18,959,850.58              Fee Simple               26,400,000
   54              18,000,000.00               No                18,000,000.00              Fee Simple               22,500,000
   56              16,966,694.91               No                16,966,694.91              Fee Simple               23,000,000
   59              16,000,000.00               No                16,000,000.00              Fee Simple               22,975,000
   72              13,469,933.25               No                13,469,933.25              Fee Simple               17,410,000
   85              12,000,000.00               No                12,000,000.00              Fee Simple               15,500,000
   90              11,400,000.00               No                11,400,000.00              Fee Simple               14,300,000
   97              10,975,233.56               No                10,975,233.56              Fee Simple               14,700,000
  109               9,597,321.01               No                 9,597,321.01              Fee Simple               14,100,000
  122               9,000,000.00               No                 9,000,000.00              Fee Simple               11,700,000
  128               8,880,631.01            Yes (R11)            42,470,930.33              Fee Simple               11,300,000
  136               7,983,062.56               No                 7,983,062.56              Fee Simple               10,480,000
  137               7,982,368.46               No                 7,982,368.46              Fee Simple               15,400,000
  145               7,300,000.00               No                 7,300,000.00              Fee Simple               10,000,000
  168               6,000,000.00               No                 6,000,000.00              Fee Simple                8,000,000
  173               5,788,108.11               No                 5,788,108.11              Fee Simple                7,500,000
  182               5,263,903.02               No                 5,263,903.02              Fee Simple                7,340,000
  198               3,900,000.00               No                 3,900,000.00              Fee Simple                7,500,000
  199               3,692,315.48               No                 3,692,315.48              Fee Simple                5,200,000
  208               2,993,993.38               No                 2,993,993.38              Fee Simple                4,590,000
  209               2,993,809.26               No                 2,993,809.26              Fee Simple                3,800,000
  215               2,793,619.25               No                 2,793,619.25              Fee Simple                5,600,000
  219               2,193,662.61               No                 2,193,662.61              Fee Simple                2,850,000
   2              250,000,000.00               No               250,000,000.00              Fee Simple              540,000,000
   8               65,000,000.00               No                65,000,000.00              Fee Simple               81,400,000
   13              43,600,000.00               No                43,600,000.00    Fee in Part, Leasehold in Part     55,250,000
   21              32,468,396.06               No                32,468,396.06              Fee Simple               41,500,000
   22              32,000,000.00               No                32,000,000.00              Fee Simple               53,250,000
   35              24,000,000.00               No                24,000,000.00              Fee Simple               30,900,000
   39              21,977,867.01            Yes (R5)             54,051,719.86              Fee Simple               30,200,000
   46              19,681,676.36               No                19,681,676.36              Fee Simple               26,000,000
   55              17,540,000.00            Yes (R7)             53,000,000.00              Fee Simple               22,500,000
   60              15,770,000.00            Yes (R7)             53,000,000.00              Fee Simple               20,000,000
   61              15,365,801.42               No                15,365,801.42              Fee Simple               19,850,000
   63              15,050,000.00            Yes (R7)             53,000,000.00              Fee Simple               19,000,000
   68              14,236,311.79               No                14,236,311.79              Fee Simple               22,000,000
   77              12,988,028.63               No                12,988,028.63              Fee Simple               23,000,000
   82              12,200,000.00               No                12,200,000.00              Fee Simple               15,300,000
   84              12,000,000.00               No                12,000,000.00              Fee Simple               19,400,000
  100              10,370,024.89            Yes (R9)             43,758,465.49              Fee Simple               15,200,000
  110               9,500,000.00            Yes (R22)            14,380,000.00              Fee Simple               12,750,000
  111               9,500,000.00               No                 9,500,000.00              Fee Simple               13,000,000
  114               9,350,000.00               No                 9,350,000.00              Fee Simple               12,100,000
  117               9,200,000.00            Yes (R18)            18,150,000.00              Fee Simple               11,500,000
  123               8,991,877.44               No                 8,991,877.44              Fee Simple               12,250,000
  125               8,950,000.00            Yes (R18)            18,150,000.00              Fee Simple               11,550,000
  138               7,792,433.60            Yes (R23)            12,937,437.84              Fee Simple               10,300,000
  141               7,492,617.28               No                 7,492,617.28              Fee Simple               11,400,000
  146               7,264,509.50            Yes (R9)             43,758,465.49              Fee Simple               10,000,000
  155               6,800,000.00               No                 6,800,000.00              Fee Simple               10,180,000
  156               6,743,044.49               No                 6,743,044.49              Leasehold                 8,600,000
  165               6,096,196.63            Yes (R9)             43,758,465.49              Fee Simple                8,200,000
  180               5,320,000.00               No                 5,320,000.00              Fee Simple                7,600,000
  184               5,205,061.62               No                 5,205,061.62              Fee Simple                7,235,000
  189               4,880,000.00            Yes (R22)            14,380,000.00              Fee Simple                7,450,000
  205               3,146,944.34            Yes (R23)            12,937,437.84              Fee Simple                4,650,000
  220               2,048,074.14               No                 2,048,074.14              Fee Simple                2,625,000
  221               1,998,059.90            Yes (R23)            12,937,437.84              Fee Simple                5,350,000
   18              36,500,000.00               No                36,500,000.00              Fee Simple               48,300,000
   31              27,500,000.00               No                27,500,000.00              Fee Simple               42,100,000
   38              22,000,000.00               No                22,000,000.00              Fee Simple               29,300,000
   41              20,700,000.00               No                20,700,000.00              Fee Simple               25,940,000
   44              20,000,000.00               No                20,000,000.00              Fee Simple               32,000,000
   49              18,750,000.00               No                18,750,000.00              Fee Simple               24,100,000
   79              12,925,000.00               No                12,925,000.00              Fee Simple               17,000,000
  116               9,325,000.00            Yes (R9)             43,758,465.49              Fee Simple               12,800,000
  130               8,700,000.00               No                 8,700,000.00              Fee Simple               14,200,000
  135               8,000,000.00               No                 8,000,000.00              Fee Simple               10,750,000
  144               7,350,000.00               No                 7,350,000.00              Fee Simple               13,500,000
  150               7,000,000.00               No                 7,000,000.00              Fee Simple                9,300,000
  167               6,000,000.00               No                 6,000,000.00              Fee Simple                9,270,000
  185               5,100,000.00               No                 5,100,000.00              Fee Simple                7,000,000
  192               4,640,000.00            Yes (R7)             53,000,000.00              Fee Simple                5,800,000
  195               4,400,000.00               No                 4,400,000.00              Fee Simple                5,500,000
  153               6,900,000.00               No                 6,900,000.00              Fee Simple                9,200,000
  143               7,400,000.00            Yes (R16)            18,600,000.00              Fee Simple                9,400,000
  121               9,076,934.89               No                 9,076,934.89              Fee Simple               13,500,000
  216               2,594,430.66               No                 2,594,430.66              Fee Simple               41,000,000

PRESENTED BELOW, SEPARATE FROM THE REST OF THE POOLED MORTGAGED LOANS, IS THE
ANNEX A-1 INFORMATION FOR THE ONE COURT SQUARE - CITIBANK NON-POOLED PORTION,
WHICH IS ASSOCIATED WITH THE CLASS OCS CERTIFICATES. THE ONE COURT SQUARE -
CITIBANK NON-POOLED PO

   1b                    25,000,000.00         No                25,000,000.00              Fee Simple              470,000,000







                             CUT-OFF DATE     MATURITY DATE /                                                         NET
      LOAN        APPRAISAL    LTV RATIO          ARD LTV             ORIGINAL          MORTGAGE   ADMINISTRATIVE   MORTGAGE
     NUMBER         DATE       (NOTE 2)       RATIO (NOTE 3)           BALANCE            RATE        FEE RATE        RATE

       15         02/02/05      52.37%            49.59%                  42,000,000    4.7360%       0.0300%       4.7060%
       50         10/14/04      66.59%            62.52%                  18,900,000    5.4150%       0.0500%       5.3650%
      186         03/30/05      80.00%            76.76%                   5,040,000    5.4500%       0.0300%       5.4200%
       3          06/02/05      44.38%            41.07%                 150,000,000    4.8355%       0.0300%       4.8055%
       98         06/01/05      66.07%            56.22%                  10,800,000    5.3100%       0.0300%       5.2800%
       29         07/08/05      74.61%            72.58%                  28,500,000    5.5050%       0.0300%       5.4750%
       78         08/01/05      65.20%            60.80%                  13,000,000    5.6300%       0.0500%       5.5800%
       16         07/20/05      79.80%            79.80%                  39,500,000    5.4400%       0.0300%       5.4100%
       20         08/01/05      79.52%            79.52%                  33,000,000    5.4250%       0.0300%       5.3950%
       73         03/24/05      67.31%            63.63%                  13,160,000    5.5400%       0.0900%       5.4500%
       91         04/15/05      65.93%            59.02%                  11,400,000    5.2700%       0.0300%       5.2400%
       6          08/24/05      65.11%            57.71%                 102,000,000    4.9530%       0.0200%       4.9330%
       45         05/20/05      73.35%            65.80%                  19,950,000    5.6300%       0.0300%       5.6000%
      104         04/14/05      77.52%            71.67%                  10,000,000    5.1700%       0.0300%       5.1400%
      214         06/29/05      59.01%            46.88%                   2,900,000    5.5300%       0.0700%       5.4600%
      207         08/22/05      77.02%            65.28%                   3,050,000    5.1400%       0.0400%       5.1000%
      118         11/08/04      73.32%            62.17%                   9,250,000    5.7000%       0.0300%       5.6700%
      127         12/02/04      78.89%            66.59%                   9,000,000    5.5400%       0.0300%       5.5100%
      157         04/21/04      79.25%            67.01%                   6,800,000    5.6000%       0.0900%       5.5100%
       92         05/02/05      78.26%            66.19%                  11,280,000    5.4000%       0.0300%       5.3700%
       74         09/18/05      62.45%            53.21%                  13,200,000    5.9400%       0.0300%       5.9100%
      197         01/01/05      57.83%            46.01%                   4,200,000    6.5600%       0.0300%       6.5300%
       5           Various      72.21%            65.77%                 105,000,000    5.4000%       0.0300%       5.3700%
       69         04/17/05      69.85%            61.34%                  14,145,000    5.6000%       0.0300%       5.5700%
       70         03/03/05      77.14%            68.88%                  13,500,000    5.4100%       0.0500%       5.3600%
       99         03/29/05      75.00%            62.92%                  10,700,000    5.4400%       0.1100%       5.3300%
      132         03/15/05      68.72%            61.44%                   8,600,000    5.4700%       0.0300%       5.4400%
      159         03/10/05      79.52%            66.93%                   6,680,000    5.5500%       0.0300%       5.5200%
      163         03/15/05      72.94%            63.91%                   6,200,000    5.5000%       0.0600%       5.4400%
      164         03/22/05      74.35%            62.20%                   6,135,000    5.3450%       0.0300%       5.3150%
      172         02/15/05      66.62%            62.12%                   5,870,000    5.7600%       0.0300%       5.7300%
      190         02/16/05      79.00%            67.39%                   4,740,000    5.3600%       0.0300%       5.3300%
      211         03/22/05      79.50%            66.51%                   2,960,000    5.3450%       0.0300%       5.3150%
       24         04/05/05      76.95%            76.95%                  30,780,000    5.3270%       0.0300%       5.2970%
       25          Various      66.47%            55.39%                  30,268,112    5.2600%       0.0300%       5.2300%
       36         04/05/05      77.11%            77.11%                  23,520,000    5.3340%       0.0300%       5.3040%
       43         05/02/05      59.00%            59.00%                  20,000,000    5.4050%       0.0400%       5.3650%
       64         04/25/05      73.17%            66.67%                  15,000,000    5.4300%       0.0600%       5.3700%
       75         02/21/05      67.01%            58.07%                  13,000,000    5.0600%       0.0500%       5.0100%
       80         04/15/05      56.61%            47.85%                  12,500,000    5.7300%       0.1100%       5.6200%
       87         12/23/04      79.62%            69.60%                  11,800,000    5.4100%       0.0600%       5.3500%
       89         03/01/05      77.28%            68.35%                  11,500,000    4.9600%       0.0300%       4.9300%
      126         05/01/05      66.20%            57.93%                   8,937,000    5.4500%       0.0300%       5.4200%
      139         06/01/05      79.29%            66.77%                   7,650,000    5.6000%       0.0300%       5.5700%
      152         04/01/05      66.84%            51.86%                   7,000,000    5.8500%       0.0300%       5.8200%
      162         05/02/05      80.52%            71.66%                   6,200,000    5.2500%       0.0300%       5.2200%
      166         04/22/05      67.42%            57.36%                   6,000,000    5.2700%       0.0300%       5.2400%
      169         03/31/05      76.54%            64.35%                   6,000,000    5.5500%       0.0300%       5.5200%
      178         02/07/05      79.48%            68.88%                   5,500,000    5.0600%       0.0500%       5.0100%
      179         04/05/05      62.50%            54.71%                   5,500,000    5.4700%       0.0900%       5.3800%
      224         04/07/05      70.14%            58.21%                   1,400,000    5.1200%       0.0300%       5.0900%
       9          05/04/05      78.14%            74.29%                  67,150,000    5.5360%       0.0300%       5.5060%
       12         04/01/05      52.84%            52.84%                  55,000,000    4.7250%       0.0200%       4.7050%
       17         04/18/05      63.88%            53.30%                  39,000,000    5.3300%       0.0300%       5.3000%
       26         05/01/05      74.27%            57.31%                  29,500,000    5.7300%       0.0400%       5.6900%
       28         04/06/05      78.08%            67.88%                  28,500,000    5.1800%       0.0300%       5.1500%
       47         05/15/05      74.51%            66.28%                  19,000,000    5.2275%       0.0300%       5.1975%
       51         04/22/05      64.01%            56.75%                  18,500,000    5.0680%       0.0300%       5.0380%
       52         03/24/05      78.72%            68.29%                  18,500,000    5.0960%       0.0500%       5.0460%
       62         04/03/05      79.95%            73.81%                  15,350,000    5.0700%       0.0300%       5.0400%
       76         06/03/05      78.79%            69.93%                  13,000,000    5.1250%       0.0300%       5.0950%
       83         05/06/05      67.80%            62.71%                  12,000,000    5.1990%       0.0300%       5.1690%
       88         05/19/05      79.65%            65.88%                  11,600,000    5.0500%       0.0500%       5.0000%
       93         03/08/05      68.19%            59.87%                   7,575,000    5.5950%       0.0500%       5.5450%
       94         03/01/05      68.19%            59.87%                   3,656,000    5.5880%       0.0500%       5.5380%
      102         12/21/04      75.56%            64.35%                  10,200,000    5.3070%       0.0300%       5.2770%
      107         06/07/05      53.29%            44.34%                   9,900,000    5.2400%       0.0300%       5.2100%
      108         04/27/05      74.43%            64.87%                   9,750,000    5.2900%       0.0300%       5.2600%
      115         04/12/05      72.93%            60.53%                   9,375,000    5.1600%       0.0600%       5.1000%
      119         06/07/05      77.25%            64.25%                   9,200,000    5.2300%       0.0300%       5.2000%
      120         03/18/05      76.34%            63.32%                   9,200,000    5.1400%       0.0300%       5.1100%
      148         12/21/04      59.57%            50.63%                   7,000,000    5.2270%       0.0300%       5.1970%
      154         12/21/04      73.51%            62.61%                   6,800,000    5.3070%       0.0300%       5.2770%
      160         01/07/05      80.00%            69.75%                   6,400,000    5.3000%       0.0500%       5.2500%
      174         04/25/05      77.38%            64.48%                   5,750,000    5.2900%       0.0700%       5.2200%
      176         04/07/05      67.19%            55.99%                   5,600,000    5.2900%       0.0300%       5.2600%
      187         07/01/05      69.01%            60.22%                   4,900,000    5.3300%       0.0900%       5.2400%
      191         04/08/05      77.16%            71.47%                   4,707,000    5.2900%       0.0300%       5.2600%
      194         05/13/05      76.96%            68.92%                   4,425,000    5.5500%       0.0900%       5.4600%
      196         06/13/05      71.35%            59.01%                   4,400,000    5.0470%       0.0300%       5.0170%
      203         04/27/05      74.69%            62.38%                   3,375,000    5.3600%       0.0500%       5.3100%
       7           Various      66.40%            61.98%                  86,265,101    5.8400%       0.0350%       5.8050%
       14         07/01/05      75.17%            69.48%                  43,000,000    5.1410%       0.0400%       5.1010%
       27         06/30/05      79.34%            73.03%                  28,800,000    4.8750%       0.0300%       4.8450%
       30         07/07/05      80.00%            75.46%                  28,000,000    5.3500%       0.0300%       5.3200%
       33         06/15/05      78.18%            71.99%                  25,800,000    4.9000%       0.0300%       4.8700%
       53         05/26/05      71.39%            59.21%                  18,300,000    5.1700%       0.0300%       5.1400%
       57         06/24/05      76.24%            70.51%                  16,200,000    5.1950%       0.0300%       5.1650%
       58         06/20/05      79.02%            69.67%                  16,120,000    4.8250%       0.0300%       4.7950%
       65         06/01/05      74.76%            62.02%                  15,000,000    5.1800%       0.0200%       5.1600%
       66         05/24/05      70.63%            62.43%                  14,690,000    4.9400%       0.0300%       4.9100%
       67         05/13/05      79.78%            73.72%                  14,500,000    5.1300%       0.0300%       5.1000%
       81          4/19/05      71.45%            59.44%                  12,400,000    5.2700%       0.0300%       5.2400%
       86         05/26/05      58.34%            48.17%                  12,000,000    5.0300%       0.0300%       5.0000%
      101         06/01/05      65.61%            58.30%                  10,300,000    5.1800%       0.0600%       5.1200%
      103         05/17/05      80.00%            71.43%                  10,160,000    5.4100%       0.0700%       5.3400%
      106         04/22/05      79.59%            67.34%                  10,000,000    5.8300%       0.0300%       5.8000%
      112         07/01/05      75.74%            62.36%                   9,500,000    4.9400%       0.0300%       4.9100%
      113         06/10/05      75.81%            65.70%                   9,400,000    5.0650%       0.0300%       5.0350%
      124         05/31/05      79.40%            66.06%                   9,000,000    5.2750%       0.0300%       5.2450%
      133         06/04/05      66.41%            57.68%                   8,500,000    5.1500%       0.0300%       5.1200%
      151         07/01/05      69.11%            58.27%                   7,000,000    5.7100%       0.0300%       5.6800%
      158         06/22/05      79.51%            66.04%                   6,700,000    5.2200%       0.1050%       5.1150%
      171         06/28/05      80.00%            71.43%                   5,888,000    5.4110%       0.0300%       5.3810%
      183         03/11/05      69.80%            58.70%                   5,250,000    6.1100%       0.0300%       6.0800%
      188         06/22/05      60.00%            51.59%                   4,900,000    5.0800%       0.0300%       5.0500%
      200         07/01/05      80.00%            70.92%                   3,600,000    5.0700%       0.0300%       5.0400%
      202         05/26/05      57.44%            47.64%                   3,400,000    5.1700%       0.0300%       5.1400%
      210         05/12/05      78.71%            65.84%                   3,000,000    5.4500%       0.0300%       5.4200%
      213         05/20/05      72.78%            60.77%                   2,920,000    5.3900%       0.0900%       5.3000%
       1          06/14/05   61.70% (Note 5)  61.70% (Note 5)     290,000,000 (Note 5)  4.9050%       0.0300%       4.8750%
       4          06/21/05      50.36%            50.36%                 105,000,000    5.0775%       0.0300%       5.0475%
       11         07/19/05      80.62%            71.72%                  57,000,000    5.2370%       0.0300%       5.2070%
       48         07/23/05      71.82%            59.81%                  19,000,000    5.3390%       0.1100%       5.2290%
       54         06/20/05      80.00%            74.26%                  18,000,000    5.4400%       0.0300%       5.4100%
       56         06/23/05      73.77%            62.09%                  17,000,000    5.6900%       0.0300%       5.6600%
       59         08/01/05      69.64%            59.69%                  16,000,000    5.5400%       0.0300%       5.5100%
       72         07/14/05      77.37%            63.93%                  13,500,000    5.0900%       0.0400%       5.0500%
       85         07/27/05      77.42%            69.26%                  12,000,000    5.5050%       0.0300%       5.4750%
       90         07/01/05      79.72%            73.90%                  11,400,000    5.3500%       0.0200%       5.3300%
       97         06/27/05      74.66%            61.59%                  11,000,000    5.0380%       0.0300%       5.0080%
      109         06/28/05      68.07%            52.30%                   9,625,000    5.6900%       0.0300%       5.6600%
      122         06/16/05      76.92%            66.79%                   9,000,000    5.1400%       0.0300%       5.1100%
      128         07/29/05      78.59%            65.16%                   8,900,000    5.2000%       0.0200%       5.1800%
      136         06/08/05      76.17%            63.42%                   8,000,000    5.3300%       0.0700%       5.2600%
      137         07/07/05      51.83%            42.90%                   8,000,000    5.1400%       0.0800%       5.0600%
      145         07/19/05      73.00%            73.00%                   7,300,000    5.0650%       0.0300%       5.0350%
      168         06/24/05      68.13%            58.68%                   6,000,000    5.4100%       0.0300%       5.3800%
      173         07/16/05      77.17%            64.55%                   5,800,000    5.4800%       0.0900%       5.3900%
      182         06/06/05      71.72%            59.76%                   5,275,000    5.3600%       0.0400%       5.3200%
      198         07/01/05      52.00%            47.94%                   3,900,000    4.9800%       0.0300%       4.9500%
      199         07/12/05      71.01%            59.28%                   3,700,000    5.4200%       0.0200%       5.4000%
      208         07/27/05      65.23%            54.74%                   3,000,000    5.5900%       0.0400%       5.5500%
      209         06/20/05      78.78%            65.84%                   3,000,000    5.4500%       0.0700%       5.3800%
      215         07/01/05      49.89%            41.08%                   2,800,000    4.9800%       0.0600%       4.9200%
      219         06/08/05      76.97%            59.12%                   2,200,000    5.6800%       0.0900%       5.5900%
       2          07/08/05      46.30%            46.30%                 250,000,000    5.2740%       0.0300%       5.2440%
       8          08/15/05      79.85%            69.38%                  65,000,000    5.1620%       0.0300%       5.1320%
       13         07/11/05      77.83%            73.30%                  43,600,000    5.2900%       0.0300%       5.2600%
       21         08/10/05      78.24%            65.15%                  32,500,000    5.3700%       0.0300%       5.3400%
       22         08/16/05      60.09%            55.44%                  32,000,000    5.0210%       0.0300%       4.9910%
       35         04/03/05      77.67%            68.46%                  24,000,000    5.7600%       0.0850%       5.6750%
       39         07/21/05      72.77%            60.33%                  22,000,000    5.2300%       0.0700%       5.1600%
       46         09/01/05      75.70%            63.39%                  19,700,000    5.5500%       0.0700%       5.4800%
       55         08/12/05      77.96%            72.23%                  17,540,000    5.3110%       0.0300%       5.2810%
       60         08/12/05      78.85%            73.06%                  15,770,000    5.3110%       0.0300%       5.2810%
       61         08/10/05      77.41%            64.88%                  15,380,000    5.5800%       0.0700%       5.5100%
       63         08/12/05      79.21%            73.39%                  15,050,000    5.3110%       0.0300%       5.2810%
       68         04/22/05      64.71%            53.97%                  14,250,000    5.4200%       0.0300%       5.3900%
       77         08/10/05      56.47%            47.34%                  13,000,000    5.5900%       0.0400%       5.5500%
       82         07/14/05      70.59%            61.95%                  12,200,000    5.3450%       0.0300%       5.3150%
       84         05/20/05      61.86%            53.89%                  12,000,000    5.2720%       0.0600%       5.2120%
      100         07/15/05      68.22%            51.74%                  10,385,000    5.3600%       0.0300%       5.3300%
      110         08/08/05      74.51%            64.55%                   9,500,000    5.0460%       0.0300%       5.0160%
      111         01/31/06      73.08%            64.93%                   9,500,000    5.1800%       0.0600%       5.1200%
      114         07/29/05      77.27%            67.42%                   9,350,000    5.3300%       0.0300%       5.3000%
      117         07/22/05      80.00%            70.94%                   9,200,000    5.0840%       0.0300%       5.0540%
      123         06/23/05      73.40%            61.69%                   9,000,000    5.6700%       0.0700%       5.6000%
      125         07/28/05      77.49%            68.87%                   8,950,000    5.1900%       0.0300%       5.1600%
      138         07/08/05      75.65%            63.02%                   7,800,000    5.3800%       0.0700%       5.3100%
      141         06/01/05      65.72%            54.64%                   7,500,000    5.3200%       0.0400%       5.2800%
      146         07/27/05      72.65%            55.10%                   7,275,000    5.3600%       0.0300%       5.3300%
      155         07/22/05      58.94%            51.66%                   6,800,000    5.3120%       0.0300%       5.2820%
      156         07/19/05      78.41%            64.80%                   6,750,000    5.1300%       0.0300%       5.1000%
      165         07/14/05      74.34%            56.39%                   6,105,000    5.3600%       0.0300%       5.3300%
      180         07/28/05      70.00%            62.45%                   5,320,000    5.3700%       0.0400%       5.3300%
      184         08/01/05      71.94%            60.10%                   5,210,000    5.4740%       0.0300%       5.4440%
      189         08/08/05      61.48%            52.70%                   4,880,000    5.0320%       0.0300%       5.0020%
      205         07/08/05      67.68%            56.37%                   3,150,000    5.3800%       0.0700%       5.3100%
      220         04/25/05      78.02%            65.25%                   2,050,000    5.5100%       0.0400%       5.4700%
      221         07/08/05      37.35%            31.11%                   2,000,000    5.3800%       0.0700%       5.3100%
       18         09/20/05      75.57%            63.54%                  36,500,000    5.7200%       0.0300%       5.6900%
       31         09/01/05      65.32%            54.96%                  27,500,000    5.7410%       0.0300%       5.7110%
       38         10/01/05      75.09%            67.86%                  22,000,000    4.9800%       0.0300%       4.9500%
       41         09/07/05      79.80%            69.12%                  20,700,000    5.4800%       0.0300%       5.4500%
       44         09/13/05      62.50%            62.50%                  20,000,000    5.3870%       0.0300%       5.3570%
       49         07/21/05      77.80%            69.27%                  18,750,000    5.2800%       0.0300%       5.2500%
       79         07/01/05      76.03%            70.50%                  12,925,000    5.3700%       0.0300%       5.3400%
      116         08/19/05      72.85%            46.46%                   9,325,000    5.3000%       0.0300%       5.2700%
      130         10/01/05      61.27%            53.63%                   8,700,000    5.4700%       0.0700%       5.4000%
      135         06/29/05      74.42%            61.85%                   8,000,000    5.3450%       0.0300%       5.3150%
      144         07/29/05      54.44%            42.25%                   7,350,000    6.0720%       0.0300%       6.0420%
      150         08/15/05      75.27%            62.88%                   7,000,000    5.5100%       0.0900%       5.4200%
      167         06/24/05      64.72%            53.57%                   6,000,000    5.2110%       0.0300%       5.1810%
      185         07/21/05      72.86%            63.15%                   5,100,000    5.0700%       0.0700%       5.0000%
      192         08/12/05      80.00%            74.12%                   4,640,000    5.3110%       0.0300%       5.2810%
      195         06/29/05      80.00%            67.11%                   4,400,000    5.6450%       0.0300%       5.6150%
      153         03/22/05      75.00%            65.68%                   6,900,000    5.4900%       0.0900%       5.4000%
      143         03/23/05      78.72%            69.16%                   7,400,000    5.7000%       0.0300%       5.6700%
      121         03/08/05      67.24%            39.35%                   9,130,000    5.5000%       0.0300%       5.4700%
      216         06/30/05       6.33%             4.46%                   2,600,000    5.2750%       0.0300%       5.2450%

PRESENTED BELOW, SEPARATE FROM THE REST OF THE POOLED MORTGAGED LOANS, IS THE
ANNEX A-1 INFORMATION FOR THE ONE COURT SQUARE - CITIBANK NON-POOLED PORTION,
WHICH IS ASSOCIATED WITH THE CLASS OCS CERTIFICATES. THE ONE COURT SQUARE -
CITIBANK NON-POOLED PO

       1b         06/14/05   67.02% (Note 6)  67.02% (Note 6)             25,000,000    4.9050%       0.0300%       4.8750%







                           INTEREST                                            FIRST
 LOAN                      ACCRUAL                                            PAYMENT
NUMBER       RATE TYPE     METHOD          LOAN TYPE         NOTE DATE         DATE                     GRACE PERIOD

  15           Fixed     Actual/360         Balloon           02/11/05       12/11/05       2 (grace for 1st and 2nd late payment)
  50           Fixed     Actual/360           ARD             12/06/04       01/11/05                        0
 186           Fixed     Actual/360   Partial IO/Balloon      05/02/05       06/11/05                        0
  3            Fixed     Actual/360         Balloon           06/09/05       12/11/05       2 (grace for 1st and 2nd late payment)
  98           Fixed     Actual/360         Balloon           07/11/05       08/11/05                        0
  29           Fixed     Actual/360   Partial IO/Balloon      08/31/05       10/01/05                        5
  78           Fixed     Actual/360         Balloon           09/07/05       10/11/05                        0
  16           Fixed     Actual/360      Interest Only        09/22/05       11/01/05                        5
  20           Fixed     Actual/360      Interest Only        09/08/05       11/01/05                        5
  73           Fixed     Actual/360     Partial IO/ARD        05/26/05       07/11/05                        0
  91           Fixed     Actual/360         Balloon           06/08/05       07/11/05                        0
  6            Fixed     Actual/360         Balloon           09/08/05       10/10/05                        0
  45           Fixed     Actual/360     Partial IO/ARD        06/06/05       07/11/05                        0
 104           Fixed     Actual/360   Partial IO/Balloon      05/13/05       07/01/05                        10
 214           Fixed     Actual/360           ARD             08/19/05       10/05/05                        0
 207           Fixed     Actual/360         Balloon             TBD          12/01/05                        5
 118           Fixed     Actual/360         Balloon           01/31/05       03/11/05                        0
 127           Fixed     Actual/360           ARD             02/01/05       03/11/05                        0
 157           Fixed     Actual/360         Balloon           01/12/05       03/11/05                        0
  92           Fixed     Actual/360         Balloon           09/15/05       11/01/05                        5
  74           Fixed     Actual/360           ARD             03/11/05       05/01/05                        5
 197           Fixed     Actual/360         Balloon           04/08/05       05/11/05                        0
  5            Fixed     Actual/360   Partial IO/Balloon      05/10/05       06/11/05                        0
  69           Fixed     Actual/360   Partial IO/Balloon      05/06/05       06/11/05                        0
  70           Fixed     Actual/360   Partial IO/Balloon      04/22/05       06/11/05                        0
  99           Fixed     Actual/360         Balloon           04/29/05       06/11/05                        0
 132           Fixed     Actual/360   Partial IO/Balloon      05/10/05       06/11/05                        0
 159           Fixed     Actual/360         Balloon           05/06/05       06/11/05                        0
 163           Fixed     Actual/360   Partial IO/Balloon      04/21/05       06/11/05                        0
 164           Fixed     Actual/360           ARD             04/29/05       06/11/05                        0
 172           Fixed     Actual/360     Partial IO/ARD        05/06/05       06/11/05                        0
 190           Fixed     Actual/360   Partial IO/Balloon      05/11/05       06/11/05                        0
 211           Fixed     Actual/360           ARD             04/29/05       06/11/05                        0
  24           Fixed     Actual/360      Interest Only        05/27/05       07/11/05                        0
  25           Fixed     Actual/360         Balloon           07/18/05       08/11/05                        0
  36           Fixed     Actual/360      Interest Only        05/27/05       07/11/05                        0
  43           Fixed     Actual/360      Interest Only        06/09/05       07/11/05                        0
  64           Fixed     Actual/360   Partial IO/Balloon      06/06/05       07/11/05                        0
  75           Fixed     Actual/360   Partial IO/Balloon      05/27/05       07/11/05                        0
  80           Fixed     Actual/360         Balloon           06/01/05       07/11/05                        0
  87           Fixed     Actual/360   Partial IO/Balloon      06/02/05       07/11/05                        0
  89           Fixed     Actual/360   Partial IO/Balloon      06/09/05       07/11/05                        0
 126           Fixed     Actual/360   Partial IO/Balloon      05/27/05       07/11/05                        0
 139           Fixed     Actual/360         Balloon           05/23/05       07/11/05                        0
 152           Fixed     Actual/360         Balloon           05/19/05       07/11/05                        0
 162           Fixed     Actual/360   Partial IO/Balloon      05/26/05       07/11/05                        0
 166           Fixed     Actual/360   Partial IO/Balloon      06/03/05       07/11/05                        0
 169           Fixed     Actual/360         Balloon           05/27/05       07/11/05                        0
 178           Fixed     Actual/360   Partial IO/Balloon      05/27/05       07/11/05                        0
 179           Fixed     Actual/360   Partial IO/Balloon      05/12/05       07/11/05                        0
 224           Fixed     Actual/360         Balloon           05/31/05       07/11/05                        0
  9            Fixed     Actual/360   Partial IO/Balloon      07/11/05       08/11/05                        0
  12           Fixed     Actual/360      Interest Only        07/01/05       08/01/05                        5
  17           Fixed     Actual/360         Balloon           06/22/05       08/11/05                        0
  26           Fixed     Actual/360         Balloon           07/07/05       08/11/05                        0
  28           Fixed     Actual/360   Partial IO/Balloon      06/14/05       08/11/05                        0
  47           Fixed     Actual/360     Partial IO/ARD        06/24/05       08/11/05                        0
  51           Fixed     Actual/360   Partial IO/Balloon      06/17/05       08/11/05                        0
  52           Fixed     Actual/360   Partial IO/Balloon      06/14/05       08/11/05                        0
  62           Fixed     Actual/360   Partial IO/Balloon      06/27/05       08/11/05                        0
  76           Fixed     Actual/360   Partial IO/Balloon      06/24/05       08/01/05                        5
  83           Fixed     Actual/360   Partial IO/Balloon      06/17/05       08/11/05                        0
  88           Fixed     Actual/360         Balloon           07/07/05       08/11/05                        0
  93           Fixed     Actual/360   Partial IO/Balloon      06/29/05       08/11/05                        0
  94           Fixed     Actual/360   Partial IO/Balloon      06/29/05       08/11/05                        0
 102           Fixed     Actual/360   Partial IO/Balloon      06/13/05       08/11/05                        0
 107           Fixed     Actual/360         Balloon           06/30/05       08/01/05                        5
 108           Fixed     Actual/360   Partial IO/Balloon      06/14/05       08/11/05                        0
 115           Fixed     Actual/360           ARD             06/16/05       08/11/05                        0
 119           Fixed     Actual/360         Balloon           06/29/05       08/01/05                        5
 120           Fixed     Actual/360         Balloon           06/27/05       08/11/05                        0
 148           Fixed     Actual/360   Partial IO/Balloon      06/13/05       08/11/05                        0
 154           Fixed     Actual/360   Partial IO/Balloon      06/13/05       08/11/05                        0
 160           Fixed     Actual/360   Partial IO/Balloon      06/28/05       08/11/05                        0
 174           Fixed     Actual/360         Balloon           06/30/05       08/11/05                        0
 176           Fixed     Actual/360         Balloon           06/13/05       08/11/05                        0
 187           Fixed     Actual/360   Partial IO/Balloon      07/01/05       08/11/05                        0
 191           Fixed     Actual/360   Partial IO/Balloon      06/13/05       08/11/05                        0
 194           Fixed     Actual/360   Partial IO/Balloon      06/17/05       08/11/05                        0
 196           Fixed     Actual/360         Balloon           07/01/05       08/11/05                        0
 203           Fixed     Actual/360         Balloon           06/13/05       08/11/05                        0
  7            Fixed     Actual/360   Partial IO/Balloon      07/15/05       09/01/05                        5
  14           Fixed     Actual/360   Partial IO/Balloon      08/02/05       09/11/05       5 (grace for 1st and 2nd late payment)
  27           Fixed     Actual/360   Partial IO/Balloon      07/29/05       09/11/05                        0
  30           Fixed     Actual/360   Partial IO/Balloon      07/28/05       09/01/05                        5
  33           Fixed     Actual/360   Partial IO/Balloon      07/28/05       09/11/05                        0
  53           Fixed     Actual/360         Balloon           08/01/05       09/11/05                        0
  57           Fixed     Actual/360   Partial IO/Balloon      07/29/05       09/01/05                        5
  58           Fixed     Actual/360     Partial IO/ARD        07/21/05       09/11/05                        0
  65           Fixed     Actual/360         Balloon           07/29/05       09/11/05                        0
  66           Fixed     Actual/360   Partial IO/Balloon      07/15/05       09/11/05                        0
  67           Fixed     Actual/360   Partial IO/Balloon      07/27/05       09/11/05                        0
  81           Fixed     Actual/360         Balloon           07/28/05       09/11/05                        0
  86           Fixed     Actual/360         Balloon           08/01/05       09/11/05                        0
 101           Fixed     Actual/360   Partial IO/Balloon      08/01/05       09/11/05                        0
 103           Fixed     Actual/360   Partial IO/Balloon      07/28/05       09/11/05                        0
 106           Fixed     Actual/360         Balloon           07/29/05       09/11/05                        0
 112           Fixed     Actual/360         Balloon           08/09/05       09/11/05                        0
 113           Fixed     Actual/360   Partial IO/Balloon      07/12/05       09/11/05                        0
 124           Fixed     Actual/360         Balloon           08/04/05       09/11/05                        0
 133           Fixed     Actual/360   Partial IO/Balloon      08/01/05       09/11/05                        0
 151           Fixed     Actual/360         Balloon           08/05/05       09/11/05                        0
 158           Fixed     Actual/360           ARD             08/04/05       09/11/05                        0
 171           Fixed     Actual/360   Partial IO/Balloon      07/28/05       09/01/05                        5
 183           Fixed     Actual/360         Balloon           07/27/05       09/11/05                        0
 188           Fixed     Actual/360   Partial IO/Balloon      07/22/05       09/01/05                        5
 200           Fixed     Actual/360   Partial IO/Balloon      08/08/05       09/11/05                        0
 202           Fixed     Actual/360         Balloon           08/01/05       09/11/05                        0
 210           Fixed     Actual/360         Balloon           07/18/05       09/11/05                        0
 213           Fixed     Actual/360         Balloon           07/15/05       09/11/05                        0
  1            Fixed     Actual/360    Interest Only/ARD      08/03/05       10/01/05                        5
  4            Fixed     Actual/360    Interest Only/ARD      09/06/05       10/11/05                        0
  11           Fixed     Actual/360   Partial IO/Balloon      08/24/05       10/01/05                        5
  48           Fixed     Actual/360         Balloon           08/29/05       10/11/05                        0
  54           Fixed     Actual/360   Partial IO/Balloon      08/10/05       10/05/05                        0
  56           Fixed     Actual/360         Balloon           09/01/05       10/01/05                        5
  59           Fixed     Actual/360   Partial IO/Balloon      08/29/05       10/11/05                        0
  72           Fixed     Actual/360         Balloon           08/29/05       10/01/05                        5
  85           Fixed     Actual/360   Partial IO/Balloon      09/01/05       10/01/05                        5
  90           Fixed     Actual/360   Partial IO/Balloon      08/24/05       10/05/05                        0
  97           Fixed     Actual/360         Balloon           08/25/05       10/11/05                        0
 109           Fixed     Actual/360         Balloon           09/07/05       10/11/05                        0
 122           Fixed     Actual/360   Partial IO/Balloon      08/17/05       10/11/05                        0
 128           Fixed     Actual/360         Balloon           09/01/05       10/10/05                        0
 136           Fixed     Actual/360         Balloon           08/16/05       10/01/05                        5
 137           Fixed     Actual/360         Balloon           08/04/05       10/01/05                        5
 145           Fixed     Actual/360      Interest Only        08/26/05       10/01/05                        5
 168           Fixed     Actual/360   Partial IO/Balloon      09/01/05       10/01/05                        5
 173           Fixed     Actual/360         Balloon           08/26/05       10/01/05                        5
 182           Fixed     Actual/360         Balloon           08/22/05       10/01/05                        5
 198           Fixed     Actual/360   Partial IO/Balloon      08/18/05       10/01/05                        5
 199           Fixed     Actual/360         Balloon           09/02/05       10/05/05                        0
 208           Fixed     Actual/360         Balloon           08/30/05       10/01/05                        5
 209           Fixed     Actual/360         Balloon           08/10/05       10/01/05                        5
 215           Fixed     Actual/360         Balloon           08/15/05       10/11/05                        0
 219           Fixed     Actual/360         Balloon           08/08/05       10/01/05                        5
  2            Fixed     Actual/360      Interest Only        09/09/05       11/01/05                        0
  8            Fixed     Actual/360   Partial IO/Balloon      09/15/05       11/01/05                        5
  13           Fixed     Actual/360   Partial IO/Balloon      09/30/05       11/01/05                        5
  21           Fixed     Actual/360         Balloon           09/30/05       11/01/05                        5
  22           Fixed     Actual/360   Partial IO/Balloon      09/23/05       11/11/05                        0
  35           Fixed     Actual/360   Partial IO/Balloon      09/27/05       11/05/05                        0
  39           Fixed     Actual/360         Balloon           09/13/05       11/01/05                        5
  46           Fixed     Actual/360           ARD             09/13/05       11/01/05                        5
  55           Fixed     Actual/360   Partial IO/Balloon      09/30/05       11/01/05                        5
  60           Fixed     Actual/360   Partial IO/Balloon      09/30/05       11/01/05                        5
  61           Fixed     Actual/360         Balloon           09/21/05       11/01/05                        5
  63           Fixed     Actual/360   Partial IO/Balloon      09/30/05       11/01/05                        5
  68           Fixed     Actual/360         Balloon           09/15/05       11/11/05                        0
  77           Fixed     Actual/360         Balloon           09/06/05       11/01/05                        5
  82           Fixed     Actual/360   Partial IO/Balloon      09/27/05       11/01/05                        5
  84           Fixed     Actual/360   Partial IO/Balloon      09/27/05       11/01/05                        5
 100           Fixed     Actual/360         Balloon           09/26/05       11/11/05                        0
 110           Fixed     Actual/360   Partial IO/Balloon      09/27/05       11/01/05                        5
 111           Fixed     Actual/360   Partial IO/Balloon      09/13/05       11/01/05                        5
 114           Fixed     Actual/360   Partial IO/Balloon      09/23/05       11/01/05                        5
 117           Fixed     Actual/360   Partial IO/Balloon      09/12/05       11/01/05                        5
 123           Fixed     Actual/360         Balloon           09/08/05       11/05/05                        0
 125           Fixed     Actual/360   Partial IO/Balloon      09/15/05       11/01/05                        5
 138           Fixed     Actual/360         Balloon           09/27/05       11/01/05                        5
 141           Fixed     Actual/360         Balloon           09/06/05       11/01/05                        5
 146           Fixed     Actual/360         Balloon           09/26/05       11/11/05                        0
 155           Fixed     Actual/360   Partial IO/Balloon      09/15/05       11/01/05                        5
 156           Fixed     Actual/360         Balloon           09/09/05       11/01/05                        5
 165           Fixed     Actual/360         Balloon           09/26/05       11/11/05                        0
 180           Fixed     Actual/360   Partial IO/Balloon      09/26/05       11/01/05                        5
 184           Fixed     Actual/360         Balloon           09/14/05       11/11/05                        0
 189           Fixed     Actual/360   Partial IO/Balloon      09/27/05       11/01/05                        5
 205           Fixed     Actual/360         Balloon           09/27/05       11/01/05                        5
 220           Fixed     Actual/360         Balloon           09/16/05       11/01/05                        5
 221           Fixed     Actual/360         Balloon           09/27/05       11/01/05                        5
  18           Fixed     Actual/360         Balloon           10/18/05       12/01/05                        5
  31           Fixed     Actual/360         Balloon           10/18/05       12/01/05                        5
  38           Fixed     Actual/360   Partial IO/Balloon      10/12/05       12/11/05                        0
  41           Fixed     Actual/360   Partial IO/Balloon        TBD          12/11/05                        0
  44           Fixed     Actual/360      Interest Only        10/18/05       12/01/05                        5
  49           Fixed     Actual/360   Partial IO/Balloon      10/11/05       12/01/05                        5
  79           Fixed     Actual/360   Partial IO/Balloon      10/06/05       12/01/05                        5
 116           Fixed     Actual/360         Balloon             TBD          12/11/05                        0
 130           Fixed     Actual/360   Partial IO/Balloon        TBD          12/01/05                        5
 135           Fixed     Actual/360         Balloon           10/12/05       12/01/05                        5
 144           Fixed     Actual/360         Balloon           10/13/05       12/01/05                        5
 150           Fixed     Actual/360         Balloon           09/30/05       12/01/05                        5
 167           Fixed     Actual/360           ARD               TBD          12/11/05                        0
 185           Fixed     Actual/360   Partial IO/Balloon        TBD          12/01/05                        5
 192           Fixed     Actual/360   Partial IO/Balloon      10/06/05       12/01/05                        5
 195           Fixed     Actual/360         Balloon           10/12/05       12/01/05                        5
 153           Fixed     Actual/360   Partial IO/Balloon      06/03/05       07/11/05                        0
 143           Fixed     Actual/360   Partial IO/Balloon      05/25/05       07/11/05                        0
 121           Fixed     Actual/360         Balloon           07/01/05       08/11/05                        0
 216           Fixed     Actual/360         Balloon           08/22/05       10/01/05                        5

PRESENTED BELOW, SEPARATE FROM THE REST OF THE POOLED MORTGAGED LOANS, IS THE
ANNEX A-1 INFORMATION FOR THE ONE COURT SQUARE - CITIBANK NON-POOLED PORTION,
WHICH IS ASSOCIATED WITH THE CLASS OCS CERTIFICATES. THE ONE COURT SQUARE -
CITIBANK NON-POOLED PO

  1b           Fixed     Actual/360    Interest Only/ARD      08/03/05       10/01/05                        5






                                                                    INTEREST                                    REMAINING
                  SCHEDULED                       ORIGINAL TERM       ONLY       STATED ORIGINAL                 TERM TO
      LOAN         MATURITY      MONTHLY DEBT     TO MATURITY /      PERIOD       AMORTIZATION    SEASONING    MATURITY /
     NUMBER       DATE/ ARD    SERVICE PAYMENT    ARD (MONTHS)      (MONTHS)      TERM (MONTHS)   (MONTHS)    ARD (MONTHS)

       15          02/11/09           221,202.23       39                              351            0            39
       50          12/11/09           106,306.35       60                              360           11            49
      186          05/11/10            28,458.66       60              24              360            6            54
       3           06/11/10           794,860.56       55                              355            0            55
       98          07/11/10            73,137.65       60                              240            4            56
       29          09/01/10           161,909.28       60              35              360            2            58
       78          09/11/10            74,876.38       60                              360            2            58
       16          10/01/10           181,553.70       60              60         Interest Only       1            59
       20          10/01/10           151,259.55       60              60         Interest Only       1            59
       73          06/11/12            75,051.64       84              36              360            5            79
       91          06/11/12            63,092.51       84                              360            5            79
       6           09/10/12           544,631.92       84                              360            2            82
       45          06/11/14           114,906.44       108             24              360            5            103
      104          06/01/14            54,725.91       108             48              360            5            103
      214          09/05/14            17,860.53       108                             300            2            106
      207          11/01/14            16,635.01       108                             360            0            108
      118          02/11/15            53,687.04       120                             360            9            111
      127          02/11/15            51,327.11       120                             360            9            111
      157          02/11/15            39,037.37       120                             360            9            111
       92          03/01/15            63,340.67       113                             360            1            112
       74          04/01/15            78,632.20       120                             360            7            113
      197          04/11/15            28,516.37       120                             300            7            113
       5           05/11/15           589,607.33       120             48              360            6            114
       69          05/11/15            81,203.47       120             24              360            6            114
       70          05/11/15            75,890.95       120             36              360            6            114
       99          05/11/15            60,351.24       120                             360            6            114
      132          05/11/15            48,668.10       120             36              360            6            114
      159          05/11/15            38,138.13       120                             360            6            114
      163          05/11/15            35,202.92       120             24              360            6            114
      164          05/11/15            34,239.58       120                             360            6            114
      172          05/11/15            34,293.03       120             60              360            6            114
      190          05/11/15            26,498.33       120             12              360            6            114
      211          05/11/15            16,519.83       120                             360            6            114
       24          06/11/15           138,535.29       120             120        Interest Only       5            115
       25          06/11/15           167,559.01       119                             359            4            115
       36          06/11/15           105,998.43       120             120        Interest Only       5            115
       43          06/11/15            91,334.49       120             120        Interest Only       5            115
       64          06/11/15            84,510.74       120             48              360            5            115
       75          06/11/15            70,264.29       120             24              360            5            115
       80          06/11/15            72,787.87       120                             360            5            115
       87          06/11/15            66,334.31       120             24              360            5            115
       89          06/11/15            61,453.66       120             36              360            5            115
      126          06/11/15            50,463.30       120             24              360            5            115
      139          06/11/15            43,917.04       120                             360            5            115
      152          06/11/15            44,461.44       120                             300            5            115
      162          06/11/15            34,236.63       120             36              360            5            115
      166          06/11/15            33,206.59       120             12              360            5            115
      169          06/11/15            34,255.80       120                             360            5            115
      178          06/11/15            29,727.20       120             24              360            5            115
      179          06/11/15            31,124.95       120             24              360            5            115
      224          06/11/15             7,618.51       120                             360            5            115
       9           07/11/15           328,734.21       120             60              420            4            116
       12          07/01/15           219,570.31       120             120        Interest Only       4            116
       17          07/11/15           217,295.95       120                             360            4            116
       26          07/11/15           185,230.02       120                             300            4            116
       28          07/11/15           156,144.67       120             24              360            4            116
       47          07/11/15           104,654.08       120             36              360            4            116
       51          07/11/15           100,082.26       120             36              360            4            116
       52          07/11/15           100,400.24       120             24              360            4            116
       62          07/11/15            83,060.06       120             60              360            4            116
       76          07/01/15            70,783.30       120             36              360            4            116
       83          07/11/15            65,885.89       120             60              360            4            116
       88          07/11/15            62,626.26       120                             360            4            116
       93          07/11/15            43,462.60       120             24              360            4            116
       94          07/11/15            20,960.67       120             24              360            4            116
      102          07/11/15            56,685.42       120             12              360            4            116
      107          07/01/15            54,606.86       120                             360            4            116
      108          07/11/15            54,081.67       120             24              360            4            116
      115          07/11/15            51,247.73       120                             360            4            116
      119          07/01/15            50,688.83       120                             360            4            116
      120          07/11/15            50,177.75       120                             360            4            116
      148          07/11/15            38,554.60       120             12              360            4            116
      154          07/11/15            37,790.28       120             12              360            4            116
      160          07/11/15            35,539.50       120             24              360            4            116
      174          07/11/15            31,894.32       120                             360            4            116
      176          07/11/15            31,062.29       120                             360            4            116
      187          07/11/15            27,301.29       120             24              360            4            116
      191          07/11/15            26,108.97       120             60              360            4            116
      194          07/11/15            25,263.65       120             36              360            4            116
      196          07/11/15            23,746.70       120                             360            4            116
      203          07/11/15            18,867.48       120                             360            4            116
       7           08/01/15           508,362.60       120             60              360            3            117
       14          08/11/15           234,552.90       120             60              360            3            117
       27          08/11/15           152,411.97       120             60              360            3            117
       30          08/01/15           156,355.83       120             72              360            3            117
       33          08/11/15           136,927.49       120             60              360            3            117
       53          08/11/15           100,148.42       120                             360            3            117
       57          08/01/15            88,905.93       120             60              360            3            117
       58          08/11/15            84,819.82       120             36              360            3            117
       65          08/11/15            82,181.41       120                             360            3            117
       66          08/11/15            78,321.30       120             36              360            3            117
       67          08/11/15            78,995.23       120             60              360            3            117
       81          08/11/15            68,626.95       120                             360            3            117
       86          08/11/15            64,638.79       120                             360            3            117
      101          08/11/15            56,431.23       120             36              360            3            117
      103          08/11/15            57,114.97       120             36              360            3            117
      106          08/11/15            58,866.49       120                             360            3            117
      112          08/11/15            50,650.26       120                             360            3            117
      113          08/11/15            50,835.31       120             24              360            3            117
      124          08/11/15            49,837.78       120                             360            3            117
      133          08/11/15            46,412.23       120             24              360            3            117
      151          08/11/15            40,672.40       120                             360            3            117
      158          08/11/15            36,873.25       120                             360            3            117
      171          08/01/15            33,103.37       120             36              360            3            117
      183          08/11/15            32,236.45       120                             348            3            117
      188          08/01/15            26,544.35       120             24              360            3            117
      200          08/11/15            19,479.88       120             36              360            3            117
      202          08/11/15            18,606.81       120                             360            3            117
      210          08/11/15            16,939.68       120                             360            3            117
      213          08/11/15            16,378.48       120                             360            3            117
       1           09/01/15   1,201,838.54 (Note 5)    120             120        Interest Only       2            118
       4           09/11/15           450,451.82       120             120        Interest Only       2            118
       11          09/01/15           314,297.30       120             36              360            2            118
       48          09/11/15           105,968.51       120                             360            2            118
       54          09/05/15           101,525.44       120             60              360            2            118
       56          09/01/15            98,560.37       120                             360            2            118
       59          09/11/15            91,248.19       120             12              360            2            118
       72          09/01/15            73,215.29       120                             360            2            118
       85          09/01/15            68,172.33       120             36              360            2            118
       90          09/05/15            63,659.16       120             60              360            2            118
       97          09/11/15            59,306.11       120                             360            2            118
      109          09/11/15            60,203.00       120                             300            2            118
      122          09/11/15            49,086.93       120             24              360            2            118
      128          09/10/15            48,870.87       120                             360            2            118
      136          09/01/15            44,573.53       120                             360            2            118
      137          09/01/15            43,632.82       120                             360            2            118
      145          09/01/15            31,240.03       120             120        Interest Only       2            118
      168          09/01/15            33,729.31       120             24              360            2            118
      173          09/01/15            32,859.02       120                             360            2            118
      182          09/01/15            29,489.17       120                             360            2            118
      198          09/01/15            20,888.40       120             60              360            2            118
      199          09/05/15            20,822.86       120                             360            2            118
      208          09/01/15            17,203.46       120                             360            2            118
      209          09/01/15            16,939.68       120                             360            2            118
      215          09/11/15            14,996.80       120                             360            2            118
      219          09/01/15            13,747.43       120                             300            2            118
       2           10/01/15         1,114,010.42       120             120        Interest Only       1            119
       8           10/01/15           355,397.76       120             24              360            1            119
       13          10/01/15           241,842.14       120             72              360            1            119
       21          10/01/15           181,889.36       120                             360            1            119
       22          10/11/15           172,193.85       120             60              360            1            119
       35          10/05/15           140,209.99       120             24              360            1            119
       39          10/01/15           121,212.43       120                             360            1            119
       46          10/01/15           112,473.22       120                             360            1            119
       55          10/01/15            97,520.29       120             60              360            1            119
       60          10/01/15            87,679.30       120             60              360            1            119
       61          10/01/15            88,099.48       120                             360            1            119
       63          10/01/15            83,676.19       120             60              360            1            119
       68          10/11/15            80,196.13       120                             360            1            119
       77          10/01/15            74,548.31       120                             360            1            119
       82          10/01/15            68,088.50       120             36              360            1            119
       84          10/01/15            66,428.05       120             24              360            1            119
      100          10/11/15            62,907.65       120                             300            1            119
      110          10/01/15            51,265.46       120             24              360            1            119
      111          10/01/15            52,048.22       120             36              360            1            119
      114          10/01/15            52,095.31       120             24              360            1            119
      117          10/01/15            49,860.96       120             36              360            1            119
      123          10/05/15            52,065.06       120                             360            1            119
      125          10/01/15            49,090.14       120             36              360            1            119
      138          10/01/15            43,702.07       120                             360            1            119
      141          10/01/15            41,741.05       120                             360            1            119
      146          10/11/15            44,068.67       120                             300            1            119
      155          10/01/15            37,811.41       120             36              360            1            119
      156          10/01/15            36,773.64       120                             360            1            119
      165          10/11/15            36,981.34       120                             300            1            119
      180          10/01/15            29,773.89       120             36              360            1            119
      184          10/11/15            29,496.87       120                             360            1            119
      189          10/01/15            26,292.42       120             24              360            1            119
      205          10/01/15            17,648.91       120                             360            1            119
      220          10/01/15            11,652.54       120                             360            1            119
      221          10/01/15            11,205.66       120                             360            1            119
       18          11/01/15           212,308.99       120                             360            0            120
       31          11/01/15           160,325.34       120                             360            0            120
       38          11/11/15           117,831.99       120             48              360            0            120
       41          11/11/15           117,272.71       120             18              360            0            120
       44          11/01/15            91,030.32       120             120        Interest Only       0            120
       49          11/01/15           103,886.87       120             36              360            0            120
       79          11/01/15            72,336.00       120             60              360            0            120
      116          11/11/15            63,096.72       120                             240            0            120
      130          11/01/15            49,234.01       120             24              360            0            120
      135          11/01/15            44,648.19       120                             360            0            120
      144          11/01/15            47,680.17       120                             300            0            120
      150          11/01/15            39,789.16       120                             360            0            120
      167          11/11/15            32,987.44       120                             360            0            120
      185          11/01/15            27,596.50       120             24              360            0            120
      192          11/01/15            25,797.84       120             60              360            0            120
      195          11/01/15            25,384.46       120                             360            0            120
      153          06/11/16            39,134.16       132             36              360            5            127
      143          07/11/16            42,949.63       133             36              360            5            128
      121          07/11/20            56,066.19       180                             300            4            176
      216          09/01/20            14,397.58       180                             360            2            178

PRESENTED BELOW, SEPARATE FROM THE REST OF THE POOLED MORTGAGED LOANS, IS THE
ANNEX A-1 INFORMATION FOR THE ONE COURT SQUARE - CITIBANK NON-POOLED PORTION,
WHICH IS ASSOCIATED WITH THE CLASS OCS CERTIFICATES. THE ONE COURT SQUARE -
CITIBANK NON-POOLED PO

       1b          09/01/15   1,305,445.31 (Note 6)    120             120        Interest Only       2            118






                     STATED
                    REMAINING                                                LOCKOUT
      LOAN        AMORTIZATION                                                PERIOD    DEFEASEANCE     DEFEASEANCE
     NUMBER       TERM (MONTHS)            PREPAYMENT PROVISIONS             END DATE    START DATE      END DATE

       15              351       LO(24)/Defeasance(8)/Free(7)                12/10/07     12/11/07       08/10/08
       50              349       LO(35)/Defeasance(23)/Free(2)               12/10/07     12/11/07       11/10/09
      186              360       LO(30)/Defeasance(27)/Free(3)               12/10/07     12/11/07       03/10/10
       3               355       LO(24)/Defeasance(24)/Free(7)               12/10/07     12/11/07       12/10/09
       98              236       LO(28)/Defeasance(29)/Free(3)               12/10/07     12/11/07       05/10/10
       29              360       LO(12)/Grtr1%UPBorYM(44)/Free(4)            09/30/06       NAP             NAP
       78              358       LO(26)/Defeasance(31)/Free(3)               12/10/07     12/11/07       07/10/10
       16         Interest Only  LO(25)/Defeasance(31)/Free(4)               11/30/07     12/01/07       06/30/10
       20         Interest Only  LO(25)/Defeasance(31)/Free(4)               11/30/07     12/01/07       06/30/10
       73              360       LO(29)/Defeasance(52)/Free(3)               12/10/07     12/11/07       04/10/12
       91              355       LO(29)/Defeasance(52)/Free(3)               12/10/07     12/11/07       04/10/12
       6               358       LO(27)/Defeasance(50)/Open(7)               01/09/08     01/10/08       03/09/12
       45              360       LO(29)/Defeasance(75)/Free(4)               12/10/07     12/11/07       03/10/14
      104              360       LO(29)/Defeasance(76)/Free(3)               11/30/07     12/01/07       03/31/14
      214              298       LO(27)/Defeasance(77)/Open(4)               01/04/08     01/05/08       06/04/14
      207              360       LO(36)/Defeasance(68)/Free(4)               11/30/08     12/01/08       07/31/14
      118              351       LO(33)/Defeasance(84)/Free(3)               12/10/07     12/11/07       12/10/14
      127              351       LO(33)/Defeasance(84)/Free(3)               12/10/07     12/11/07       12/10/14
      157              351       LO(33)/Defeasance(84)/Free(3)               12/10/07     12/11/07       12/10/14
       92              359       LO(25)/Defeasance(84)/Free(4)               11/30/07     12/01/07       11/30/14
       74              353       LO(32)/Defeasance(83)/Open(5)               12/31/07     01/01/08       11/30/14
      197              293       LO(31)/Defeasance(86)/Free(3)               12/10/07     12/11/07       02/10/15
       5               360       LO(30)/Defeasance(86)/Free(4)               12/10/07     12/11/07       02/10/15
       69              360       LO(30)/Defeasance(87)/Free(3)               12/10/07     12/11/07       03/10/15
       70              360       LO(30)/Defeasance(87)/Free(3)               12/10/07     12/11/07       03/10/15
       99              354       LO(30)/Grtr2%UPBor2%UPB+YM(87)/Free(3)      12/10/07       NAP             NAP
      132              360       LO(30)/Defeasance(87)/Free(3)               12/10/07     12/11/07       03/10/15
      159              354       LO(30)/Defeasance(87)/Free(3)               12/10/07     12/11/07       03/10/15
      163              360       LO(30)/Grtr4%UPBor2%UPB+YM(86)/Free(4)      12/10/07       NAP             NAP
      164              354       LO(30)/Grtr1%UPBorYM(89)/Free(1)            12/10/07       NAP             NAP
      172              360       LO(30)/Defeasance(86)/Free(4)               12/10/07     12/11/07       02/10/15
      190              360       LO(30)/Defeasance(87)/Free(3)               12/10/07     12/11/07       03/10/15
      211              354       LO(30)/Grtr1%UPBorYM(89)/Free(1)            12/10/07       NAP             NAP
       24         Interest Only  LO(29)/Grtr1%UPBorYM(87)/Free(4)            12/10/07       NAP             NAP
       25              355       LO(28)/Defeasance(88)/Free(3)               12/10/07     12/11/07       04/10/15
       36         Interest Only  LO(29)/Grtr1%UPBorYM(87)/Free(4)            12/10/07       NAP             NAP
       43         Interest Only  LO(29)/Defeasance(88)/Free(3)               12/10/07     12/11/07       04/10/15
       64              360       LO(29)/Defeasance(88)/Free(3)               12/10/07     12/11/07       04/10/15
       75              360       LO(29)/Grtr4%UPBor2%UPB+YM(88)/Free(3)      12/10/07       NAP             NAP
       80              355       LO(29)/Defeasance(87)/Free(4)               12/10/07     12/11/07       03/10/15
       87              360       LO(29)/Defeasance(88)/Free(3)               12/10/07     12/11/07       04/10/15
       89              360       LO(29)/Defeasance(87)/Free(4)               12/10/07     12/11/07       03/10/15
      126              360       LO(29)/Defeasance(88)/Free(3)               12/10/07     12/11/07       04/10/15
      139              355       LO(29)/Defeasance(88)/Free(3)               12/10/07     12/11/07       04/10/15
      152              295       LO(29)/Defeasance(88)/Free(3)               12/10/07     12/11/07       04/10/15
      162              360       LO(29)/Defeasance(88)/Free(3)               12/10/07     12/11/07       04/10/15
      166              360       LO(29)/Defeasance(88)/Free(3)               12/10/07     12/11/07       04/10/15
      169              355       LO(29)/Defeasance(84)/Free(7)               12/10/07     12/11/07       12/10/14
      178              360       LO(29)/Grtr4%UPBor2%UPB+YM(88)/Free(3)      12/10/07       NAP             NAP
      179              360       LO(29)/Defeasance(88)/Free(3)               12/10/07     12/11/07       04/10/15
      224              355       LO(29)/Defeasance(88)/Free(3)               12/10/07     12/11/07       04/10/15
       9               420       LO(28)/Defeasance(89)/Free(3)               12/10/07     12/11/07       05/10/15
       12         Interest Only  LO(28)/Defeasance(88)/Free(4)               11/30/07     12/01/07       03/31/15
       17              356       LO(28)/Grtr1%UPBorYM(89)/Free(3)            12/10/07       NAP             NAP
       26              296       LO(28)/Defeasance(89)/Free(3)               12/10/07     12/11/07       05/10/15
       28              360       LO(28)/Defeasance(89)/Free(3)               12/10/07     12/11/07       05/10/15
       47              360       LO(28)/Defeasance(89)/Free(3)               12/10/07     12/11/07       05/10/15
       51              360       LO(28)/Defeasance(89)/Free(3)               12/10/07     12/11/07       05/10/15
       52              360       LO(28)/Defeasance(88)/Free(4)               12/10/07     12/11/07       04/10/15
       62              360       LO(28)/Defeasance(88)/Free(4)               12/10/07     12/11/07       04/10/15
       76              360       LO(28)/Defeasance(88)/Free(4)               11/30/07     12/01/07       03/31/15
       83              360       LO(28)/Defeasance(89)/Free(3)               12/10/07     12/11/07       05/10/15
       88              356       LO(28)/Defeasance(89)/Free(3)               12/10/07     12/11/07       05/10/15
       93              360       LO(28)/Defeasance(89)/Free(3)               12/10/07     12/11/07       05/10/15
       94              360       LO(28)/Defeasance(89)/Free(3)               12/10/07     12/11/07       05/10/15
      102              360       LO(28)/Defeasance(89)/Free(3)               12/10/07     12/11/07       05/10/15
      107              356       LO(28)/Defeasance(88)/Free(4)               11/30/07     12/01/07       03/31/15
      108              360       LO(28)/Defeasance(89)/Free(3)               12/10/07     12/11/07       05/10/15
      115              356       LO(28)/Defeasance(89)/Free(3)               12/10/07     12/11/07       05/10/15
      119              356       LO(28)/Defeasance(88)/Free(4)               11/30/07     12/01/07       03/31/15
      120              356       LO(28)/Defeasance(89)/Free(3)               12/10/07     12/11/07       05/10/15
      148              360       LO(28)/Defeasance(89)/Free(3)               12/10/07     12/11/07       05/10/15
      154              360       LO(28)/Defeasance(89)/Free(3)               12/10/07     12/11/07       05/10/15
      160              360       LO(28)/Defeasance(89)/Free(3)               12/10/07     12/11/07       05/10/15
      174              356       LO(28)/Defeasance(90)/Free(2)               12/10/07     12/11/07       06/10/15
      176              356       LO(28)/Defeasance(89)/Free(3)               12/10/07     12/11/07       05/10/15
      187              360       LO(28)/Defeasance(89)/Free(3)               12/10/07     12/11/07       05/10/15
      191              360       LO(28)/Defeasance(89)/Free(3)               12/10/07     12/11/07       05/10/15
      194              360       LO(28)/Defeasance(89)/Free(3)               12/10/07     12/11/07       05/10/15
      196              356       LO(28)/Defeasance(89)/Free(3)               12/10/07     12/11/07       05/10/15
      203              356       LO(28)/Defeasance(89)/Free(3)               12/10/07     12/11/07       05/10/15
       7               360       LO(27)/Defeasance(90)/Free(3)               11/30/07     12/01/07       05/31/15
       14              360       LO(27)/Defeasance(89)/Free(4)               12/10/07     12/11/07       05/10/15
       27              360       LO(27)/Defeasance(88)/Free(5)               12/10/07     12/11/07       04/10/15
       30              360       LO(27)/Defeasance(89)/Free(4)               11/30/07     12/01/07       04/30/15
       33              360       LO(27)/Defeasance(88)/Free(5)               12/10/07     12/11/07       04/10/15
       53              357       LO(27)/Defeasance(89)/Free(4)               12/10/07     12/11/07       05/10/15
       57              360       LO(27)/Defeasance(89)/Free(4)               11/30/07     12/01/07       04/30/15
       58              360       LO(27)/Defeasance(90)/Free(3)               12/10/07     12/11/07       06/10/15
       65              357       LO(27)/Defeasance(90)/Free(3)               12/10/07     12/11/07       06/10/15
       66              360       LO(27)/Defeasance(90)/Free(3)               12/10/07     12/11/07       06/10/15
       67              360       LO(27)/Defeasance(90)/Free(3)               12/10/07     12/11/07       06/10/15
       81              357       LO(27)/Defeasance(90)/Free(3)               12/10/07     12/11/07       06/10/15
       86              357       LO(27)/Defeasance(89)/Free(4)               12/10/07     12/11/07       05/10/15
      101              360       LO(27)/Defeasance(90)/Free(3)               12/10/07     12/11/07       06/10/15
      103              360       LO(27)/Defeasance(90)/Free(3)               12/10/07     12/11/07       06/10/15
      106              357       LO(27)/Defeasance(89)/Free(4)               12/10/07     12/11/07       05/10/15
      112              357       LO(27)/Defeasance(90)/Free(3)               12/10/07     12/11/07       06/10/15
      113              360       LO(27)/Defeasance(90)/Free(3)               12/10/07     12/11/07       06/10/15
      124              357       LO(27)/Defeasance(89)/Free(4)               12/10/07     12/11/07       05/10/15
      133              360       LO(27)/Defeasance(90)/Free(3)               12/10/07     12/11/07       06/10/15
      151              357       LO(27)/Defeasance(90)/Free(3)               12/10/07     12/11/07       06/10/15
      158              357       LO(27)/YM(90)/Free(3)                       12/10/07       NAP             NAP
      171              360       LO(27)/Defeasance(89)/Free(4)               11/30/07     12/01/07       04/30/15
      183              345       LO(27)/Defeasance(90)/Free(3)               12/10/07     12/11/07       06/10/15
      188              360       LO(27)/Defeasance(87)/Free(6)               11/30/07     12/01/07       02/28/15
      200              360       LO(27)/Defeasance(90)/Free(3)               12/10/07     12/11/07       06/10/15
      202              357       LO(27)/Defeasance(89)/Free(4)               12/10/07     12/11/07       05/10/15
      210              357       LO(27)/Defeasance(90)/Free(3)               12/10/07     12/11/07       06/10/15
      213              357       LO(27)/Defeasance(89)/Free(4)               12/10/07     12/11/07       05/10/15
       1          Interest Only  LO(26)/Defeasance(90)/Free(4)               11/30/07     12/01/07       05/31/15
       4          Interest Only  LO(26)/Defeasance(91)/Free(3)               12/10/07     12/11/07       07/10/15
       11              360       LO(26)/Defeasance(90)/Free(4)               11/30/07     12/01/07       05/31/15
       48              358       LO(26)/Defeasance(91)/Free(3)               12/10/07     12/11/07       07/10/15
       54              360       LO(27)/Defeasance(89)/Open(4)               01/04/08     01/05/08       06/04/15
       56              358       LO(26)/Defeasance(90)/Free(4)               11/30/07     12/01/07       05/31/15
       59              360       LO(26)/Defeasance(91)/Free(3)               12/10/07     12/11/07       07/10/15
       72              358       LO(36)/Defeasance(80)/Free(4)               09/30/08     10/01/08       05/31/15
       85              360       LO(26)/Defeasance(90)/Free(4)               11/30/07     12/01/07       05/31/15
       90              360       LO(35)/Grtr1%UPBorYM(81)/Free(4)            09/04/08       NAP             NAP
       97              358       LO(26)/Defeasance(91)/Free(3)               12/10/07     12/11/07       07/10/15
      109              298       LO(26)/Defeasance(91)/Free(3)               12/10/07     12/11/07       07/10/15
      122              360       LO(26)/Defeasance(91)/Free(3)               12/10/07     12/11/07       07/10/15
      128              358       LO(27)/Defeasance(89)/Open(4)               01/09/08     01/10/08       06/09/15
      136              358       LO(36)/Defeasance(80)/Free(4)               09/30/08     10/01/08       05/31/15
      137              358       LO(36)/Defeasance(80)/Free(4)               09/30/08     10/01/08       05/31/15
      145         Interest Only  LO(26)/Defeasance(90)/Free(4)               11/30/07     12/01/07       05/31/15
      168              360       LO(26)/Defeasance(90)/Free(4)               11/30/07     12/01/07       05/31/15
      173              358       LO(35)/Grtr1%UPBorYM(81)/Free(4)            08/31/08       NAP             NAP
      182              358       LO(36)/Defeasance(80)/Free(4)               09/30/08     10/01/08       05/31/15
      198              360       LO(26)/Defeasance(90)/Free(4)               11/30/07     12/01/07       05/31/15
      199              358       LO(27)/Defeasance(89)/Open(4)               01/04/08     01/05/08       06/04/15
      208              358       LO(59)/Grtr1%UPBorYM(57)/Free(4)            08/31/10       NAP             NAP
      209              358       LO(36)/Defeasance(80)/Free(4)               09/30/08     10/01/08       05/31/15
      215              358       LO(26)/Defeasance(91)/Free(3)               12/10/07     12/11/07       07/10/15
      219              298       LO(35)/Grtr1%UPBorYM(81)/Free(4)            08/31/08       NAP             NAP
       2          Interest Only  LO(25)/Defeasance(91)/Free(4)               11/30/07     12/01/07       06/30/15
       8               360       LO(25)/Defeasance(91)/Free(4)               11/30/07     12/01/07       06/30/15
       13              360       LO(25)/Defeasance(91)/Free(4)               11/30/07     12/01/07       06/30/15
       21              359       LO(25)/Defeasance(91)/Free(4)               11/30/07     12/01/07       06/30/15
       22              360       LO(25)/Defeasance(92)/Free(3)               12/10/07     12/11/07       08/10/15
       35              360       LO(26)/Defeasance(89)/Open(5)               01/04/08     01/05/08       06/04/15
       39              359       LO(36)/Defeasance(80)/Free(4)               10/31/08     11/01/08       06/30/15
       46              359       LO(26)/Defeasance(90)/Open(4)               12/31/07     01/01/08       06/30/15
       55              360       LO(25)/Defeasance(91)/Free(4)               11/30/07     12/01/07       06/30/15
       60              360       LO(25)/Defeasance(91)/Free(4)               11/30/07     12/01/07       06/30/15
       61              359       LO(35)/Grtr1%UPBorYM(81)/Free(4)            09/30/08       NAP             NAP
       63              360       LO(25)/Defeasance(91)/Free(4)               11/30/07     12/01/07       06/30/15
       68              359       LO(25)/Defeasance(92)/Free(3)               12/10/07     12/11/07       08/10/15
       77              359       LO(36)/Defeasance(77)/Free(7)               10/31/08     11/01/08       03/31/15
       82              360       LO(25)/Defeasance(91)/Free(4)               11/30/07     12/01/07       06/30/15
       84              360       LO(25)/Defeasance(91)/Free(4)               11/30/07     12/01/07       06/30/15
      100              299       LO(25)/Defeasance(92)/Free(3)               12/10/07     12/11/07       08/10/15
      110              360       LO(25)/Defeasance(91)/Free(4)               11/30/07     12/01/07       06/30/15
      111              360       LO(25)/Defeasance(89)/Free(6)               11/30/07     12/01/07       04/30/15
      114              360       LO(25)/Defeasance(91)/Free(4)               11/30/07     12/01/07       06/30/15
      117              360       LO(25)/Defeasance(89)/Free(6)               11/30/07     12/01/07       04/30/15
      123              359       LO(26)/Defeasance(90)/Open(4)               01/04/08     01/05/08       07/04/15
      125              360       LO(25)/Defeasance(89)/Free(6)               11/30/07     12/01/07       04/30/15
      138              359       LO(35)/Grtr1%UPBorYM(81)/Free(4)            09/30/08       NAP             NAP
      141              359       LO(36)/Defeasance(80)/Free(4)               10/31/08     11/01/08       06/30/15
      146              299       LO(25)/Defeasance(92)/Free(3)               12/10/07     12/11/07       08/10/15
      155              360       LO(25)/Defeasance(91)/Free(4)               11/30/07     12/01/07       06/30/15
      156              359       LO(25)/Defeasance(91)/Free(4)               11/30/07     12/01/07       06/30/15
      165              299       LO(25)/Defeasance(92)/Free(3)               12/10/07     12/11/07       08/10/15
      180              360       LO(36)/Defeasance(80)/Free(4)               10/31/08     11/01/08       06/30/15
      184              359       LO(25)/Defeasance(92)/Free(3)               12/10/07     12/11/07       08/10/15
      189              360       LO(25)/Defeasance(91)/Free(4)               11/30/07     12/01/07       06/30/15
      205              359       LO(35)/Grt1%UPBorYM(81)/Free(4)             09/30/08       NAP             NAP
      220              359       LO(36)/Defeasance(80)/Free(4)               10/31/08     11/01/08       06/30/15
      221              359       LO(35)/Grtr1%UPBorYM(81)/Free(4)            09/30/08       NAP             NAP
       18              360       LO(24)/Defeasance(92)/Free(4)               11/30/07     12/01/07       07/31/15
       31              360       LO(24)/Defeasance(92)/Free(4)               11/30/07     12/01/07       07/31/15
       38              360       LO(24)/Defeasance(93)/Free(3)               12/10/07     12/11/07       09/10/15
       41              360       LO(24)/Defeasance(93)/Free(3)               12/10/07     12/11/07       09/10/15
       44         Interest Only  LO(24)/Defeasance(92)/Free(4)               11/30/07     12/01/07       07/31/15
       49              360       LO(24)/Defeasance(92)/Free(4)               11/30/07     12/01/07       07/31/15
       79              360       LO(24)/Defeasance(92)/Free(4)               11/30/07     12/01/07       07/31/15
      116              240       LO(24)/Defeasance(93)/Free(3)               12/10/07     12/11/07       09/10/15
      130              360       LO(36)/Defeasance(80)/Free(4)               11/30/08     12/01/08       07/31/15
      135              360       LO(24)/Defeasance(92)/Free(4)               11/30/07     12/01/07       07/31/15
      144              300       LO(24)/Defeasance(92)/Free(4)               11/30/07     12/01/07       07/31/15
      150              360       LO(46)/Grtr1%UPBorYM(70)/Free(4)            09/30/09       NAP             NAP
      167              360       LO(24)/Defeasance(93)/Free(3)               12/10/07     12/11/07       09/10/15
      185              360       LO(48),Grtr1%UPBorYM(68)/Free(4)            11/30/09       NAP             NAP
      192              360       LO(24)/Defeasance(92)/Free(4)               11/30/07     12/01/07       07/31/15
      195              360       LO(24)/Defeasance(92)/Free(4)               11/30/07     12/01/07       07/31/15
      153              360       LO(29)/Defeasance(100)/Free(3)              12/10/07     12/11/07       04/10/16
      143              360       LO(29)/Grtr1%UPBorYM(101)/Free(3)           12/10/07       NAP             NAP
      121              296       LO(28)/Defeasance(149)/Free(3)              12/10/07     12/11/07       05/10/20
      216              358       LO(26)/Defeasance(150)/Free(4)              11/30/07     12/01/07       05/31/20

PRESENTED BELOW, SEPARATE FROM THE REST OF THE POOLED MORTGAGED LOANS, IS THE
ANNEX A-1 INFORMATION FOR THE ONE COURT SQUARE - CITIBANK NON-POOLED PORTION,
WHICH IS ASSOCIATED WITH THE CLASS OCS CERTIFICATES. THE ONE COURT SQUARE -
CITIBANK NON-POOLED PO

       1b         Interest Only  LO(26)/Defeasance(90)/Free(4)               11/30/07     12/01/07       05/31/15







                     YIELD          YIELD                                               YIELD                       YIELD
                  MAINTENANCE    MAINTENANCE   PREPAYMENT    PREPAYMENT             MAINTENANCE                 MAINTENANCE
      LOAN           PERIOD        PERIOD        PENALTY       PENALTY              CALCULATION                   INTEREST
     NUMBER        START DATE     END DATE     START DATE     END DATE                 METHOD                       RATE

       15             NAP            NAP           NAP           NAP                    NAP                         NAP
       50             NAP            NAP           NAP           NAP                    NAP                         NAP
      186             NAP            NAP           NAP           NAP                    NAP                         NAP
       3              NAP            NAP           NAP           NAP                    NAP                         NAP
       98             NAP            NAP           NAP           NAP                    NAP                         NAP
       29           10/01/06      05/31/10         NAP           NAP               Present Value               Treasury Flat
       78             NAP            NAP           NAP           NAP                    NAP                         NAP
       16             NAP            NAP           NAP           NAP                    NAP                         NAP
       20             NAP            NAP           NAP           NAP                    NAP                         NAP
       73             NAP            NAP           NAP           NAP                    NAP                         NAP
       91             NAP            NAP           NAP           NAP                    NAP                         NAP
       6              NAP            NAP           NAP           NAP                    NAP                         NAP
       45             NAP            NAP           NAP           NAP                    NAP                         NAP
      104             NAP            NAP           NAP           NAP                    NAP                         NAP
      214             NAP            NAP           NAP           NAP                    NAP                         NAP
      207             NAP            NAP           NAP           NAP                    NAP                         NAP
      118             NAP            NAP           NAP           NAP                    NAP                         NAP
      127             NAP            NAP           NAP           NAP                    NAP                         NAP
      157             NAP            NAP           NAP           NAP                    NAP                         NAP
       92             NAP            NAP           NAP           NAP                    NAP                         NAP
       74             NAP            NAP           NAP           NAP                    NAP                         NAP
      197             NAP            NAP           NAP           NAP                    NAP                         NAP
       5              NAP            NAP           NAP           NAP                    NAP                         NAP
       69             NAP            NAP           NAP           NAP                    NAP                         NAP
       70             NAP            NAP           NAP           NAP                    NAP                         NAP
       99           12/11/07      03/10/15         NAP           NAP           PV Yield Differential           Treasury Flat
      132             NAP            NAP           NAP           NAP                    NAP                         NAP
      159             NAP            NAP           NAP           NAP                    NAP                         NAP
      163           12/11/07      02/10/15         NAP           NAP           PV Yield Differential           Treasury Flat
      164           12/11/07      05/10/15         NAP           NAP       Interest Differential (Annual)      Treasury Flat
      172             NAP            NAP           NAP           NAP                    NAP                         NAP
      190             NAP            NAP           NAP           NAP                    NAP                         NAP
      211           12/11/07      05/10/15         NAP           NAP       Interest Differential (Annual)      Treasury Flat
       24           12/11/07      03/10/15         NAP           NAP      Interest Differential (Monthly)      Treasury Flat
       25             NAP            NAP           NAP           NAP                    NAP                         NAP
       36           12/11/07      03/10/15         NAP           NAP      Interest Differential (Monthly)      Treasury Flat
       43             NAP            NAP           NAP           NAP                    NAP                         NAP
       64             NAP            NAP           NAP           NAP                    NAP                         NAP
       75           12/11/07      04/10/15         NAP           NAP           PV Yield Differential           Treasury Flat
       80             NAP            NAP           NAP           NAP                    NAP                         NAP
       87             NAP            NAP           NAP           NAP                    NAP                         NAP
       89             NAP            NAP           NAP           NAP                    NAP                         NAP
      126             NAP            NAP           NAP           NAP                    NAP                         NAP
      139             NAP            NAP           NAP           NAP                    NAP                         NAP
      152             NAP            NAP           NAP           NAP                    NAP                         NAP
      162             NAP            NAP           NAP           NAP                    NAP                         NAP
      166             NAP            NAP           NAP           NAP                    NAP                         NAP
      169             NAP            NAP           NAP           NAP                    NAP                         NAP
      178           12/11/07      04/10/15         NAP           NAP           PV Yield Differential           Treasury Flat
      179             NAP            NAP           NAP           NAP                    NAP                         NAP
      224             NAP            NAP           NAP           NAP                    NAP                         NAP
       9              NAP            NAP           NAP           NAP                    NAP                         NAP
       12             NAP            NAP           NAP           NAP                    NAP                         NAP
       17           12/11/07      05/10/15         NAP           NAP           PV Yield Differential           Treasury Flat
       26             NAP            NAP           NAP           NAP                    NAP                         NAP
       28             NAP            NAP           NAP           NAP                    NAP                         NAP
       47             NAP            NAP           NAP           NAP                    NAP                         NAP
       51             NAP            NAP           NAP           NAP                    NAP                         NAP
       52             NAP            NAP           NAP           NAP                    NAP                         NAP
       62             NAP            NAP           NAP           NAP                    NAP                         NAP
       76             NAP            NAP           NAP           NAP                    NAP                         NAP
       83             NAP            NAP           NAP           NAP                    NAP                         NAP
       88             NAP            NAP           NAP           NAP                    NAP                         NAP
       93             NAP            NAP           NAP           NAP                    NAP                         NAP
       94             NAP            NAP           NAP           NAP                    NAP                         NAP
      102             NAP            NAP           NAP           NAP                    NAP                         NAP
      107             NAP            NAP           NAP           NAP                    NAP                         NAP
      108             NAP            NAP           NAP           NAP                    NAP                         NAP
      115             NAP            NAP           NAP           NAP                    NAP                         NAP
      119             NAP            NAP           NAP           NAP                    NAP                         NAP
      120             NAP            NAP           NAP           NAP                    NAP                         NAP
      148             NAP            NAP           NAP           NAP                    NAP                         NAP
      154             NAP            NAP           NAP           NAP                    NAP                         NAP
      160             NAP            NAP           NAP           NAP                    NAP                         NAP
      174             NAP            NAP           NAP           NAP                    NAP                         NAP
      176             NAP            NAP           NAP           NAP                    NAP                         NAP
      187             NAP            NAP           NAP           NAP                    NAP                         NAP
      191             NAP            NAP           NAP           NAP                    NAP                         NAP
      194             NAP            NAP           NAP           NAP                    NAP                         NAP
      196             NAP            NAP           NAP           NAP                    NAP                         NAP
      203             NAP            NAP           NAP           NAP                    NAP                         NAP
       7              NAP            NAP           NAP           NAP                    NAP                         NAP
       14             NAP            NAP           NAP           NAP                    NAP                         NAP
       27             NAP            NAP           NAP           NAP                    NAP                         NAP
       30             NAP            NAP           NAP           NAP                    NAP                         NAP
       33             NAP            NAP           NAP           NAP                    NAP                         NAP
       53             NAP            NAP           NAP           NAP                    NAP                         NAP
       57             NAP            NAP           NAP           NAP                    NAP                         NAP
       58             NAP            NAP           NAP           NAP                    NAP                         NAP
       65             NAP            NAP           NAP           NAP                    NAP                         NAP
       66             NAP            NAP           NAP           NAP                    NAP                         NAP
       67             NAP            NAP           NAP           NAP                    NAP                         NAP
       81             NAP            NAP           NAP           NAP                    NAP                         NAP
       86             NAP            NAP           NAP           NAP                    NAP                         NAP
      101             NAP            NAP           NAP           NAP                    NAP                         NAP
      103             NAP            NAP           NAP           NAP                    NAP                         NAP
      106             NAP            NAP           NAP           NAP                    NAP                         NAP
      112             NAP            NAP           NAP           NAP                    NAP                         NAP
      113             NAP            NAP           NAP           NAP                    NAP                         NAP
      124             NAP            NAP           NAP           NAP                    NAP                         NAP
      133             NAP            NAP           NAP           NAP                    NAP                         NAP
      151             NAP            NAP           NAP           NAP                    NAP                         NAP
      158           12/11/07      06/10/15         NAP           NAP       Interest Differential (Annual)      Treasury Flat
      171             NAP            NAP           NAP           NAP                    NAP                         NAP
      183             NAP            NAP           NAP           NAP                    NAP                         NAP
      188             NAP            NAP           NAP           NAP                    NAP                         NAP
      200             NAP            NAP           NAP           NAP                    NAP                         NAP
      202             NAP            NAP           NAP           NAP                    NAP                         NAP
      210             NAP            NAP           NAP           NAP                    NAP                         NAP
      213             NAP            NAP           NAP           NAP                    NAP                         NAP
       1              NAP            NAP           NAP           NAP                    NAP                         NAP
       4              NAP            NAP           NAP           NAP                    NAP                         NAP
       11             NAP            NAP           NAP           NAP                    NAP                         NAP
       48             NAP            NAP           NAP           NAP                    NAP                         NAP
       54             NAP            NAP           NAP           NAP                    NAP                         NAP
       56             NAP            NAP           NAP           NAP                    NAP                         NAP
       59             NAP            NAP           NAP           NAP                    NAP                         NAP
       72             NAP            NAP           NAP           NAP                    NAP                         NAP
       85             NAP            NAP           NAP           NAP                    NAP                         NAP
       90           09/05/08      06/04/15         NAP           NAP      Interest Differential (Monthly)      Treasury Flat
       97             NAP            NAP           NAP           NAP                    NAP                         NAP
      109             NAP            NAP           NAP           NAP                    NAP                         NAP
      122             NAP            NAP           NAP           NAP                    NAP                         NAP
      128             NAP            NAP           NAP           NAP                    NAP                         NAP
      136             NAP            NAP           NAP           NAP                    NAP                         NAP
      137             NAP            NAP           NAP           NAP                    NAP                         NAP
      145             NAP            NAP           NAP           NAP                    NAP                         NAP
      168             NAP            NAP           NAP           NAP                    NAP                         NAP
      173           09/01/08      05/31/15         NAP           NAP               Present Value               Treasury Flat
      182             NAP            NAP           NAP           NAP                    NAP                         NAP
      198             NAP            NAP           NAP           NAP                    NAP                         NAP
      199             NAP            NAP           NAP           NAP                    NAP                         NAP
      208           09/01/10      05/31/15         NAP           NAP               Present Value               Treasury Flat
      209             NAP            NAP           NAP           NAP                    NAP                         NAP
      215             NAP            NAP           NAP           NAP                    NAP                         NAP
      219           09/01/08      05/31/15         NAP           NAP               Present Value               Treasury Flat
       2              NAP            NAP           NAP           NAP                    NAP                         NAP
       8              NAP            NAP           NAP           NAP                    NAP                         NAP
       13             NAP            NAP           NAP           NAP                    NAP                         NAP
       21             NAP            NAP           NAP           NAP                    NAP                         NAP
       22             NAP            NAP           NAP           NAP                    NAP                         NAP
       35             NAP            NAP           NAP           NAP                    NAP                         NAP
       39             NAP            NAP           NAP           NAP                    NAP                         NAP
       46             NAP            NAP           NAP           NAP                    NAP                         NAP
       55             NAP            NAP           NAP           NAP                    NAP                         NAP
       60             NAP            NAP           NAP           NAP                    NAP                         NAP
       61           10/01/08      06/30/15         NAP           NAP               Present Value               Treasury Flat
       63             NAP            NAP           NAP           NAP                    NAP                         NAP
       68             NAP            NAP           NAP           NAP                    NAP                         NAP
       77             NAP            NAP           NAP           NAP                    NAP                         NAP
       82             NAP            NAP           NAP           NAP                    NAP                         NAP
       84             NAP            NAP           NAP           NAP                    NAP                         NAP
      100             NAP            NAP           NAP           NAP                    NAP                         NAP
      110             NAP            NAP           NAP           NAP                    NAP                         NAP
      111             NAP            NAP           NAP           NAP                    NAP                         NAP
      114             NAP            NAP           NAP           NAP                    NAP                         NAP
      117             NAP            NAP           NAP           NAP                    NAP                         NAP
      123             NAP            NAP           NAP           NAP                    NAP                         NAP
      125             NAP            NAP           NAP           NAP                    NAP                         NAP
      138           10/01/08      06/30/15         NAP           NAP               Present Value               Treasury Flat
      141             NAP            NAP           NAP           NAP                    NAP                         NAP
      146             NAP            NAP           NAP           NAP                    NAP                         NAP
      155             NAP            NAP           NAP           NAP                    NAP                         NAP
      156             NAP            NAP           NAP           NAP                    NAP                         NAP
      165             NAP            NAP           NAP           NAP                    NAP                         NAP
      180             NAP            NAP           NAP           NAP                    NAP                         NAP
      184             NAP            NAP           NAP           NAP                    NAP                         NAP
      189             NAP            NAP           NAP           NAP                    NAP                         NAP
      205           10/01/08      06/30/15         NAP           NAP               Present Value               Treasury Flat
      220             NAP            NAP           NAP           NAP                    NAP                         NAP
      221           10/01/08      06/30/15         NAP           NAP               Present Value               Treasury Flat
       18             NAP            NAP           NAP           NAP                    NAP                         NAP
       31             NAP            NAP           NAP           NAP                    NAP                         NAP
       38             NAP            NAP           NAP           NAP                    NAP                         NAP
       41             NAP            NAP           NAP           NAP                    NAP                         NAP
       44             NAP            NAP           NAP           NAP                    NAP                         NAP
       49             NAP            NAP           NAP           NAP                    NAP                         NAP
       79             NAP            NAP           NAP           NAP                    NAP                         NAP
      116             NAP            NAP           NAP           NAP                    NAP                         NAP
      130             NAP            NAP           NAP           NAP                    NAP                         NAP
      135             NAP            NAP           NAP           NAP                    NAP                         NAP
      144             NAP            NAP           NAP           NAP                    NAP                         NAP
      150           10/01/09      07/31/15         NAP           NAP               Present Value               Treasury Flat
      167             NAP            NAP           NAP           NAP                    NAP                         NAP
      185           12/01/09      07/31/15         NAP           NAP               Present Value               Treasury Flat
      192             NAP            NAP           NAP           NAP                    NAP                         NAP
      195             NAP            NAP           NAP           NAP                    NAP                         NAP
      153             NAP            NAP           NAP           NAP                    NAP                         NAP
      143           12/11/07      05/10/16         NAP           NAP      Interest Differential (Monthly)      Treasury Flat
      121             NAP            NAP           NAP           NAP                    NAP                         NAP
      216             NAP            NAP           NAP           NAP                    NAP                         NAP

PRESENTED BELOW, SEPARATE FROM THE REST OF THE POOLED MORTGAGED LOANS, IS THE
ANNEX A-1 INFORMATION FOR THE ONE COURT SQUARE - CITIBANK NON-POOLED PORTION,
WHICH IS ASSOCIATED WITH THE CLASS OCS CERTIFICATES. THE ONE COURT SQUARE -
CITIBANK NON-POOLED PO

       1b             NAP            NAP           NAP           NAP                    NAP                         NAP






                         YIELD
                      MAINTENANCE
                     INTEREST RATE
                     CONVERTED TO                     YIELD
                        MONTHLY                    MAINTENANCE
      LOAN             MORTGAGE                    DISCOUNTING             PROPERTY   PROPERTY
     NUMBER              RATE                        HORIZON                 SIZE    SIZE TYPE      YEAR BUILT      YEAR RENOVATED

       15                 NAP                          NAP                   389,260     SF            1988              1993
       50                 NAP                          NAP                   171,124     SF        1999 & 2000            NAP
      186                 NAP                          NAP                    63,492     SF            2000               NAP
       3                  NAP                          NAP                   544,578     SF            1971              1994
       98                 NAP                          NAP                       131   Rooms           2004               NAP
       29                 Yes                       Maturity                     327   Units           1969              2001
       78                 NAP                          NAP                       216   Rooms        1937-1984          2004-2005
       16                 NAP                          NAP                       400   Units           2000              2003
       20                 NAP                          NAP                   330,901     SF            1989               NAP
       73                 NAP                          NAP                   139,900     SF            2004               NAP
       91                 NAP                          NAP                   251,227     SF        1964 & 1973           1999
       6                  NAP                          NAP                   298,078     SF            1976              1996
       45                 NAP                          NAP                   194,558     SF         1968-1994             NAP
      104                 NAP                          NAP                   151,000     SF      1990, 1998, 2003        1999
      214                 NAP                          NAP                    13,855     SF            1996               NAP
      207                 NAP                          NAP                    16,475     SF            2005               NAP
      118                 NAP                          NAP                   221,643     SF            1990               NAP
      127                 NAP                          NAP                   193,590     SF            1993               NAP
      157                 NAP                          NAP                    90,000     SF            1991              2001
       92                 NAP                          NAP                    73,027     SF            1992               NAP
       74                 NAP                          NAP                    82,735     SF            2004               NAP
      197                 NAP                          NAP                        92   Rooms           1998               NAP
       5                  NAP                          NAP                   696,654     SF          Various             2000
       69                 NAP                          NAP                    45,695     SF            1997               NAP
       70                 NAP                          NAP                   147,451     SF            2001               NAP
       99                 Yes                          WAL                    98,580     SF            1985              2004
      132                 NAP                          NAP                    87,672     SF            1988               NAP
      159                 NAP                          NAP                    57,760     SF            1985               NAP
      163                 Yes                          WAL                    55,646     SF            2003               NAP
      164                 No                        Maturity                  42,600     SF            1995               NAP
      172                 NAP                          NAP                   150,000     SF            2004               NAP
      190                 NAP                          NAP                    90,525     SF            1991              2003
      211                 No                        Maturity                  18,980     SF            1995               NAP
       24                 Yes                       Maturity                 188,080     SF            2001               NAP
       25                 NAP                          NAP                   204,936     SF          Various              NAP
       36                 Yes                       Maturity                 145,694     SF            2002               NAP
       43                 NAP                          NAP                   271,950     SF            1986              2001
       64                 NAP                          NAP                    77,666     SF            2003               NAP
       75                 Yes                          WAL                   114,140     SF         1988-1995             NAP
       80                 NAP                          NAP                   162,280     SF            1989               NAP
       87                 NAP                          NAP                   146,052     SF        1971 & 1987            NAP
       89                 NAP                          NAP                    47,162     SF        1937 & 1978           2005
      126                 NAP                          NAP                   190,171     SF            1983               NAP
      139                 NAP                          NAP                    55,600     SF            2005               NAP
      152                 NAP                          NAP                        91   Rooms           2002               NAP
      162                 NAP                          NAP                    75,015     SF            1983              2005
      166                 NAP                          NAP                    55,240     SF            1979              2003
      169                 NAP                          NAP                    42,594     SF            2000               NAP
      178                 Yes                          WAL                    23,100     SF            1997               NAP
      179                 NAP                          NAP                    63,118     SF            1988               NAP
      224                 NAP                          NAP                    17,580     SF            2004               NAP
       9                  NAP                          NAP                   149,902     SF         2003-2005             NAP
       12                 NAP                          NAP                     2,400   Rooms         Various              NAP
       17                 Yes                          WAL                   173,773     SF            2002               NAP
       26                 NAP                          NAP                       329   Rooms           1986              2005
       28                 NAP                          NAP                   264,895     SF            1989               NAP
       47                 NAP                          NAP                   100,539     SF            2003               NAP
       51                 NAP                          NAP                   207,807     SF            2002               NAP
       52                 NAP                          NAP                    92,302     SF         1954-1988            2004
       62                 NAP                          NAP                   115,569     SF            2002               NAP
       76                 NAP                          NAP                    82,750     SF            2003               NAP
       83                 NAP                          NAP                   106,688     SF            1982              2003
       88                 NAP                          NAP                    69,256     SF            2001               NAP
       93                 NAP                          NAP                    72,938     SF            1974               NAP
       94                 NAP                          NAP                    41,086     SF            1903              1985
      102                 NAP                          NAP                    66,224     SF            1980               NAP
      107                 NAP                          NAP                   102,992     SF            1996               NAP
      108                 NAP                          NAP                    80,000     SF            1995               NAP
      115                 NAP                          NAP                   102,910     SF            1970               NAP
      119                 NAP                          NAP                    53,532     SF            1996               NAP
      120                 NAP                          NAP                    85,030     SF            1979            2004-2005
      148                 NAP                          NAP                    58,020     SF            1983               NAP
      154                 NAP                          NAP                    45,128     SF            1977              2003
      160                 NAP                          NAP                    79,182     SF            1988               NAP
      174                 NAP                          NAP                    43,797     SF            1989              1998
      176                 NAP                          NAP                    51,500     SF            2004               NAP
      187                 NAP                          NAP                    43,926     SF            1876              1984
      191                 NAP                          NAP                    20,419     SF            1995               NAP
      194                 NAP                          NAP                    33,031     SF            2002               NAP
      196                 NAP                          NAP                    20,649     SF            2004               NAP
      203                 NAP                          NAP                    13,813     SF            2004               NAP
       7                  NAP                          NAP                 1,755,352     SF          Various              NAP
       14                 NAP                          NAP                   393,902     SF            1960              1997
       27                 NAP                          NAP                   425,325     SF            1989              2000
       30                 NAP                          NAP                    88,200     SF            1970              1992
       33                 NAP                          NAP                   242,105     SF            1997               NAP
       53                 NAP                          NAP                   119,168     SF            1988               NAP
       57                 NAP                          NAP                       399   Units           1979              1990
       58                 NAP                          NAP                   146,948     SF            1999               NAP
       65                 NAP                          NAP                   132,375     SF            1996               NAP
       66                 NAP                          NAP                   122,750     SF            2003               NAP
       67                 NAP                          NAP                    84,195     SF            2000               NAP
       81                 NAP                          NAP                   125,037     SF            1985             Various
       86                 NAP                          NAP                   101,360     SF            1890              1988
      101                 NAP                          NAP                    63,247     SF            1990               NAP
      103                 NAP                          NAP                    98,727     SF        1960 & 1985           1995
      106                 NAP                          NAP                   188,926     SF            1973              2004
      112                 NAP                          NAP                    67,933     SF            2003               NAP
      113                 NAP                          NAP                    38,893     SF        1925 & 1956            NAP
      124                 NAP                          NAP                   151,779     SF            1985               NAP
      133                 NAP                          NAP                    79,302     SF        1973 & 1991            NAP
      151                 NAP                          NAP                    24,604     SF            2005               NAP
      158                 No                        Maturity                  48,360     SF         2002-2003             NAP
      171                 NAP                          NAP                    65,792     SF            1981              1993
      183                 NAP                          NAP                    52,706     SF            1963              2003
      188                 NAP                          NAP                    30,414     SF            1998              2003
      200                 NAP                          NAP                    20,605     SF            2004               NAP
      202                 NAP                          NAP                    32,079     SF            1920              1988
      210                 NAP                          NAP                     6,000     SF            1992               NAP
      213                 NAP                          NAP                    12,626     SF            1989               NAP
       1                  NAP                          NAP                 1,401,609     SF            1989              2005
       4                  NAP                          NAP                   655,587     SF        1975 & 1991            NAP
       11                 NAP                          NAP                   239,047     SF            1906              1999
       48                 NAP                          NAP                   267,021     SF            1993               NAP
       54                 NAP                          NAP                   210,464     SF            1973              1996
       56                 NAP                          NAP                       177   Rooms           1999               NAP
       59                 NAP                          NAP                    59,987     SF            2005               NAP
       72                 NAP                          NAP                    64,236     SF            1982              1996
       85                 NAP                          NAP                       290    Pads       1962 & 1995            NAP
       90                 Yes           WAL or Maturity (Lower Treasury)     114,620     SF            1979              2004
       97                 NAP                          NAP                   215,417     SF            1969              1984
      109                 NAP                          NAP                        46   Rooms           2001               NAP
      122                 NAP                          NAP                    92,667     SF         2000-2005             NAP
      128                 NAP                          NAP                    50,108     SF            1986               NAP
      136                 NAP                          NAP                   119,579     SF      1981, 1985, 1988         NAP
      137                 NAP                          NAP                    32,622     SF            2005               NAP
      145                 NAP                          NAP                        24   Units           1914              2004
      168                 NAP                          NAP                    45,122     SF            1982               NAP
      173                 Yes                       Maturity                  54,008     SF            1982            2000-2001
      182                 NAP                          NAP                    72,417     SF            1980              2003
      198                 NAP                          NAP                    41,009     SF            1989               NAP
      199                 NAP                          NAP                    60,606     SF            1998              2004
      208                 Yes                       Maturity                  53,468     SF            1988               NAP
      209                 NAP                          NAP                    57,847     SF            1985               NAP
      215                 NAP                          NAP                    13,813     SF            2004               NAP
      219                 Yes                       Maturity                 118,565     SF            1978              1996
       2                  NAP                          NAP                 1,076,070     SF            1984              1991
       8                  NAP                          NAP                   339,428     SF        1991 - 2005            NAP
       13                 NAP                          NAP                   191,096     SF            2004               NAP
       21                 NAP                          NAP                   132,131     SF         1930-2002          1997-2000
       22                 NAP                          NAP                   268,007     SF            2000               NAP
       35                 NAP                          NAP                   241,937     SF            2005               NAP
       39                 NAP                          NAP                       306   Units           1978               NAP
       46                 NAP                          NAP                   375,000     SF            1965              2005
       55                 NAP                          NAP                       126   Units           1910             Various
       60                 NAP                          NAP                       118   Units         Various            Various
       61                 Yes                       Maturity                  53,706     SF            1975               NAP
       63                 NAP                          NAP                        80   Units           1910             Various
       68                 NAP                          NAP                   147,524     SF            1974              2003
       77                 NAP                          NAP                       224   Rooms           1966              2005
       82                 NAP                          NAP                   118,843     SF            1969               NAP
       84                 NAP                          NAP                    50,000     SF            1962              1988
      100                 NAP                          NAP                       114   Rooms           2001               NAP
      110                 NAP                          NAP                    17,310     SF            1999               NAP
      111                 NAP                          NAP                   167,200     SF            2005               NAP
      114                 NAP                          NAP                    91,748     SF            1973              1994
      117                 NAP                          NAP                    38,193     SF            1988               NAP
      123                 NAP                          NAP                    48,445     SF            1986               NAP
      125                 NAP                          NAP                    35,876     SF            2001               NAP
      138                 Yes                       Maturity                  62,066     SF            1987               NAP
      141                 NAP                          NAP                    32,600     SF            2005               NAP
      146                 NAP                          NAP                        78   Rooms           2003               NAP
      155                 NAP                          NAP                    62,970     SF        1928 & 1945           2002
      156                 NAP                          NAP                    89,835     SF            1984               NAP
      165                 NAP                          NAP                        95   Rooms           2001               NAP
      180                 NAP                          NAP                    36,023     SF            1994               NAP
      184                 NAP                          NAP                   105,700     SF            2005               NAP
      189                 NAP                          NAP                    13,560     SF            1999               NAP
      205                 Yes                       Maturity                  30,853     SF            1996               NAP
      220                 NAP                          NAP                    16,816     SF            2004               NAP
      221                 Yes                       Maturity                  34,398     SF            1985               NAP
       18                 NAP                          NAP                       300   Rooms           1971              2000
       31                 NAP                          NAP                       443   Rooms         Various            Various
       38                 NAP                          NAP                    94,769     SF            1960              1997
       41                 NAP                          NAP                   138,735     SF            1904              2000
       44                 NAP                          NAP                    60,921     SF            1984               NAP
       49                 NAP                          NAP                    92,943     SF            1987               NAP
       79                 NAP                          NAP                   102,361     SF            1986               NAP
      116                 NAP                          NAP                        90   Rooms           1997              2004
      130                 NAP                          NAP                    44,768     SF            1988              2001
      135                 NAP                          NAP                    39,514     SF            1988               NAP
      144                 NAP                          NAP                       119   Units           1997               NAP
      150                 Yes                       Maturity                  44,516     SF            1992              2005
      167                 NAP                          NAP                    12,604     SF            2002               NAP
      185                 Yes                       Maturity                  44,626     SF            2002               NAP
      192                 NAP                          NAP                        31   Units           1925               NAP
      195                 NAP                          NAP                    28,627     SF            2004               NAP
      153                 NAP                          NAP                    61,122     SF            2001              2004
      143                 Yes                       Maturity                  70,000     SF         1905-1930            2004
      121                 NAP                          NAP                    66,561     SF            1990               NAP
      216                 NAP                          NAP                       114   Units           1964              1988

PRESENTED BELOW, SEPARATE FROM THE REST OF THE POOLED MORTGAGED LOANS, IS THE
ANNEX A-1 INFORMATION FOR THE ONE COURT SQUARE - CITIBANK NON-POOLED PORTION,
WHICH IS ASSOCIATED WITH THE CLASS OCS CERTIFICATES. THE ONE COURT SQUARE -
CITIBANK NON-POOLED PO

       1b                 NAP                          NAP







                                                                                                             LARGEST
                                                                                                              MAJOR
      LOAN                                           OCCUPANCY                                               TENANT
     NUMBER            OCCUPANCY PERCENTAGE          AS OF DATE             LARGEST MAJOR TENANT              NRSF

       15                      85%                    01/10/05     Sears                                         85,450
       50                      88%                    06/01/05     ILEX Oncology, Inc.                           85,561
      186                      94%                    03/31/05     NAP                                              NAP
       3                       93%                    05/31/05     Best Buy                                      45,793
       98                      75%                    05/31/05     NAP                                              NAP
       29                      93%                    07/14/05     NAP                                              NAP
       78                      76%                    07/31/05     NAP                                              NAP
       16                      96%                    08/08/05     NAP                                              NAP
       20                      87%                    09/06/05     Pepe & Hazard                                 52,390
       73                      100%                   05/25/05     American Family Insurance Company             78,466
       91                      91%                    06/01/05     American Tire Distributors                   104,600
       6                       87%                    09/07/05     GAP/GAPKIDS                                   10,379
       45                      100%                   05/17/05     ICI Paints                                   194,558
      104                      100%                   03/31/05     Wood Group Power, Inc.                       151,000
      214                      100%                   08/19/05     Walgreen's Eastern Company, Inc.              13,855
      207                      100%                   08/01/05     Social Security Administration                16,475
      118                      100%                   06/30/05     Eby-Brown                                    221,643
      127                      100%                   05/23/05     Super K Mart                                 193,590
      157                      100%                   06/06/05     DNP Electronics America, LLC                  90,000
       92                      100%                   09/14/05     Circuit City Stores, Inc.                     73,027
       74                      100%                   09/21/05     Super G                                       56,291
      197                      74%                    07/31/05     NAP                                              NAP
       5         92.30% (Exclude Parking Garage)      03/31/05
       69                      100%                   05/03/05     Ralphs                                        45,695
       70                      95%                    04/21/05     Genesis Audio System, Inc.                    21,965
       99                      83%                    04/11/05     Firecracker Grill                              7,308
      132                      100%                   05/05/05     Fry's                                         50,812
      159                      95%                    04/30/05     Medical Group at Marple, P.C.                  6,750
      163                      100%                   04/19/05     Sprouts                                       30,146
      164                      100%                   04/03/05     Circuit City                                  42,600
      172                      100%                   03/15/05     Fresenius Manufacturing USA, Inc.            150,000
      190                      100%                   04/29/05     Hobby Lobby                                   60,000
      211                      100%                   04/03/05     Circuit City                                  18,980
       24                      95%                    04/30/05     Best Buy                                      45,830
       25                      100%                   06/01/05
       36                      84%                    04/30/05     Ross Dress for Less                           29,989
       43                      84%                    06/01/05     T Mobile                                      50,882
       64                      100%                   06/06/05     JoAnn Fabrics                                 35,023
       75                      90%                    05/19/05     Liquid Fitness, LLC                           19,856
       80                      99%                    06/01/05     Gabriel Brothers                              61,420
       87                      98%                    05/20/05     G and G Supermaket                            92,952
       89                      76%                    06/01/05     OfficeMax                                     13,070
      126                      83%                    07/31/05
      139                      100%                   05/12/05     Giant Food Stores, Inc.                       50,000
      152                      97%                    03/31/05     NAP                                              NAP
      162                      98%                    05/19/05     Southern American Insurance                    6,015
      166                      100%                   05/31/05     BAE Systems                                   30,710
      169                      87%                    04/30/05     Textron Financial Corporation                  9,890
      178                      95%                    05/01/05     Leslie's Pool Mart                             3,850
      179                      100%                   05/19/05     Haggen, Inc.                                  63,118
      224                      100%                   05/01/05     Thyssen Krupp Elevator Corp.                  13,449
       9                       89%                    09/30/05     REI                                           22,833
       12                      83%                    05/31/05
       17                      100%                   05/05/05     Keane, Inc.                                   95,000
       26                      65%                    03/31/05     NAP                                              NAP
       28                      95%                    06/14/05     MD Attorney General                          100,375
       47                      100%                   06/20/05     ConnectiCare                                 100,539
       51                      82%                    06/15/05     FormFactor                                   131,197
       52                      84%                    01/31/05     OBGYN Associates of Westchester                4,600
       62                      100%                   06/20/05     Kroger                                        55,936
       76                      88%                    06/24/05     Meridian Health                               28,900
       83                      100%                   04/01/05     Publix Supermarkets                           36,464
       88                      100%                   05/01/05     Safeway                                       55,256
       93                      85%                    06/01/05     R.M. Crowe Management Co.                      8,676
       94                      100%                   06/01/05     Landry's                                       9,015
      102                      94%                    06/08/05     Atlanta Surgery Center, Ltd.                  12,634
      107                      100%                   06/08/05     Weis Markets                                  57,992
      108                      100%                   06/14/05     Robb & Stucky                                 80,000
      115                      100%                   06/13/05     Home Loan Funding                            102,910
      119                      100%                   06/21/05     Chemtex International, Inc.                   21,722
      120                      94%                    06/01/05     Golds Gym                                     15,376
      148                      100%                   06/08/05     Sandy Springs Pediatric                        8,847
      154                      86%                    06/10/05     Atlanta Outpatient Surgery Center             12,625
      160                      83%                    06/20/05     Atlantic Psychiatric Services, P.C.           12,171
      174                      83%                    06/02/05     Impact RX                                      8,500
      176                      83%                    05/05/05     The Lifestyle Company, Inc.                   13,080
      187                      100%                   06/30/05     Marger Johnson & McCollom, P.C.               17,176
      191                      100%                   04/30/05     HLC's Hallmark #2                              4,200
      194                      100%                   06/16/05     Kirkwood & Kirkwood, Inc.                      5,983
      196                      100%                   06/01/05     The Lane Company Inc.                         14,000
      203                      100%                   06/01/05     Eckerds                                       13,813
       7                       85%                    07/14/05
       14                      81%                    08/01/05     Deloitte & Touche                            148,474
       27                      94%                    06/30/05     Wal-Mart                                     186,557
       30                      100%                   05/31/05     ACIE                                          32,289
       33                      100%                   06/30/05     Stein Mart                                    36,198
       53                      95%                    07/05/05     Mitsubishi Electric Research                  35,186
       57                      96%                    07/28/05     NAP                                              NAP
       58                      100%                   06/20/05     Great Indoors                                146,948
       65                      98%                    07/01/05     Weis Market (Ground Lease)                    64,297
       66                      93%                    07/31/05     Marmaxx Operating ( Marshalls)                30,000
       67                      95%                    07/21/05     Collins Markets ShopRite                      54,760
       81                      73%                    06/15/05
       86                      100%                   07/06/05     Technical Education Research                  29,022
      101                      99%                    07/01/05     Sav-On                                        22,278
      103                      92%                    05/19/05     NAP                                              NAP
      106                      100%                   07/26/05     Homans Associates, LLC                        94,633
      112                      95%                    07/11/05     Giant Food Stores, Inc.                       54,333
      113                      87%                    06/23/05     Trader Joe's                                  12,247
      124                      81%                    06/30/05     TJ Maxx                                       25,200
      133                      77%                    06/01/05     PMG                                           21,180
      151                      89%                    10/04/05     PETCO Animal Supplies                         14,375
      158                      100%                   08/02/05     Nebraska Health Systems                       23,227
      171                      91%                    06/20/05     Aon Service Corp.                             10,147
      183                      100%                   04/27/05     Pru Fox and Roach                              5,500
      188                      100%                   07/06/05     PEP Boys (Ground Lease)                       19,673
      200                      100%                   05/31/05     Shorewest Realty                               4,800
      202                      100%                   07/12/05     Trustees of Boston University                  8,411
      210                      100%                   07/15/05     M Fortunoff of Westbury, LLC                   6,000
      213                      100%                   07/15/05     Great Stuff                                    2,268
       1                       100%                   11/01/05     Citibank                                   1,401,609
       4                       94%                    05/31/05     T. Rowe Price Associates Inc.                379,043
       11                      94%                    08/24/05     Atrium Parking Corp                           40,451
       48                    100.00%                  08/25/05     Kmart Corporation                            191,008
       54                      90%                    07/31/05     Hannaford Bros., Inc.                         63,460
       56                      51%                    05/31/05     NAP                                              NAP
       59                      100%                   08/23/05     Linens N Things                               22,432
       72                      98%                    08/19/05     Scholar Point Financial                        5,743
       85                      92%                    08/23/05     NAP                                              NAP
       90                      81%                    08/15/05     Associated Bank                               18,550
       97                      90%                    08/01/05     Belk Stores, Inc.                             67,000
      109                      95%                    05/31/05     NAP                                              NAP
      122                      100%                   08/16/05     USGS                                          30,100
      128                      97%                    09/01/05     Massachusetts Mutual Life Ins.                 8,500
      136                      77%                    07/15/05     TJ Maxx                                       36,112
      137                      96%                    07/15/05     In & Out Market                                2,865
      145                      100%                   08/26/05     Antiques at Pike Place                         5,031
      168                      96%                    10/06/05     CHW                                           17,030
      173                      100%                   08/09/05     Furniture Affair                              28,434
      182                      88%                    07/07/05     Dobbels Hardware, LLC                         15,000
      198                      93%                    06/30/05     Loma Linda University                          6,614
      199                      87%                    08/31/05     Genesis Today, Inc.                           13,700
      208                      84%                    10/12/05     Ocean One Enterprises, Inc.                    8,302
      209                      100%                   04/30/05     Fastasset, Inc.                                9,210
      215                      100%                   08/02/05     CVS                                           13,813
      219                      96%                    08/02/05     Motor Xtremes                                 10,190
       2                       98%                    09/01/05     Symantec                                     242,909
       8                       100%                   09/14/05     Purdue Pharma                                114,486
       13                      93%                    08/22/05     A J Wright                                    25,200
       21                      100%                   05/31/05     Dollar Dyckman                                15,000
       22                      99%                    09/01/05     Home Depot                                   135,782
       35                      98%                    10/05/05     Wal-Mart                                     138,000
       39                      100%                   08/23/05     NAP                                              NAP
       46                      100%                   09/13/05     Paragon Industries, Inc.                     375,000
       55                      97%                    09/14/05
       60                      97%                    09/14/05
       61                      100%                   08/22/05     Steadfast Investment Prop.                    53,706
       63                      98%                    09/14/05
       68                      82%                    04/15/05     Tire Kingdom                                  15,000
       77                      69%                    07/31/05     NAP                                              NAP
       82                      93%                    06/01/05     TJ Maxx                                       30,000
       84                      100%                   08/02/05     Hornburg Jaguar                               50,000
      100                      74%                    05/31/05     NAP                                              NAP
      110                      100%                   08/30/05     Bar 330                                        5,175
      111                      100%                   09/07/05     Lowe's                                       163,000
      114                      100%                   08/22/05     Maida Engineering, Inc.                       12,407
      117                      84%                    08/02/05     Wendy's                                        2,680
      123                      100%                   08/04/05     The Right Stuff Health Club                   14,236
      125                      100%                   08/01/05     Office Depot                                  26,387
      138                      100%                   08/01/05     Cattel Tuyn & Rudzewicz PLLC                   9,758
      141                      100%                   07/13/05     Amir Aziz & Son                               26,500
      146                      74%                    05/31/05     NAP                                              NAP
      155                      75%                    08/31/05     NAP                                              NAP
      156                      100%                   09/08/05     McFarland-Johnson, Inc.                       20,423
      165                      70%                    05/31/05     NAP                                              NAP
      180                      94%                    07/25/05     Mathias Lam                                    3,990
      184                      100%                   09/02/05     Builders First Source                        105,700
      189                      91%                    08/30/05     Market City Caffe                              4,500
      205                      82%                    08/01/05     Fidelity Brokerage Services, L.L.C.            5,805
      220                      100%                   04/27/05     Aldi, Inc.                                    16,816
      221                      100%                   08/01/05     Medical Center Pediatrics, P.L.L.C.            5,185
       18                      65%                    08/31/05     NAP                                              NAP
       31                      69%                    07/31/05
       38                      100%                   09/19/05     UNICEF                                        94,769
       41                      87%                    09/30/05     AKQA, Inc.                                    28,061
       44                      100%                   08/01/05     ITLA Capital Corp.                            18,913
       49                      96%                    10/01/05     Wachovia Bank                                  9,195
       79                      97%                    07/07/05     Goodwill Industries                           10,000
      116                      81%                    07/31/05     NAP                                              NAP
      130                      100%                   07/15/05     Neurome                                       30,664
      135                      100%                   07/04/05     Art & San LLC                                  4,725
      144                      96%                    07/06/05     NAP                                              NAP
      150                      97%                    06/27/05     Brian Roble dba Caldera Spas                   5,809
      167                      100%                   06/01/05     Integrity First                                3,090
      185                      100%                   08/22/05     State Water Resources Board                   30,882
      192                      100%                   09/14/05     NAP                                              NAP
      195                      100%                   09/01/05     American Bank, N.A.                            9,892
      153                      100%                   03/30/05     Gander Mountain                               31,080
      143                      100%                   02/28/05     Sportmart                                     70,000
      121                      78%                    05/31/05     Advanced Imaging Partners                     10,656
      216                      100%                   08/17/05     NAP                                              NAP

PRESENTED BELOW, SEPARATE FROM THE REST OF THE POOLED MORTGAGED LOANS, IS THE
ANNEX A-1 INFORMATION FOR THE ONE COURT SQUARE - CITIBANK NON-POOLED PORTION,
WHICH IS ASSOCIATED WITH THE CLASS OCS CERTIFICATES. THE ONE COURT SQUARE -
CITIBANK NON-POOLED PO

       1b







                                                                                               SECOND      SECOND
                     LARGEST                                                                  LARGEST      LARGEST
                      MAJOR         LARGEST MAJOR                                              MAJOR        MAJOR
      LOAN           TENANT         TENANT LEASE                                               TENANT      TENANT
     NUMBER           NRSF%         MATURITY DATE          SECOND LARGEST MAJOR TENANT          NRSF        NRSF%

       15              22%            08/02/08       Gottschalks                                81,500       21%
       50              50%            10/31/08       American Intercontinental U                65,025       38%
      186              NAP               NAP         NAP                                           NAP       NAP
       3               8%             01/31/14       Sports Authority                           43,326       8%
       98              NAP               NAP         NAP                                           NAP       NAP
       29              NAP               NAP         NAP                                           NAP       NAP
       78              NAP               NAP         NAP                                           NAP       NAP
       16              NAP               NAP         NAP                                           NAP       NAP
       20              16%            12/31/15       Halloran & Sage, LLP                       49,425       15%
       73              56%            04/30/09       Exel, Inc.                                 28,255       20%
       91              42%            09/30/11       GSA (Dept. of Education)                   91,525       36%
       6               3%             01/31/10       Abercrombie & Fitch                         8,341       3%
       45             100%            12/31/18       NAP                                           NAP       NAP
      104             100%            12/31/13       NAP                                           NAP       NAP
      214             100%            10/31/56       NAP                                           NAP       NAP
      207             100%            05/31/15       NAP                                           NAP       NAP
      118             100%            09/30/13       NAP                                           NAP       NAP
      127             100%            11/30/18       NAP                                           NAP       NAP
      157             100%            12/31/11       NAP                                           NAP       NAP
       92             100%            02/28/15       NAP                                           NAP       NAP
       74              68%            11/30/24       Blockbuster                                 4,805       6%
      197              NAP               NAP         NAP                                           NAP       NAP
       5
       69             100%            06/30/16       NAP                                           NAP       NAP
       70              15%            05/31/09       Diebold, Inc.                              19,906       14%
       99              7%             08/31/09       CPA Group                                   7,150       7%
      132              58%            05/31/08       Walgreens                                  13,800       16%
      159              12%            01/31/06       Orthopedic Surgical Assoc                   6,175       11%
      163              54%            05/16/19       99 Cent Stores                             25,500       46%
      164             100%            11/30/17       NAP                                           NAP       NAP
      172             100%            10/31/19       NAP                                           NAP       NAP
      190              66%            08/31/13       Dollar Tree                                16,175       18%
      211             100%            05/31/18       NAP                                           NAP       NAP
       24              24%            01/31/17       Bed Bath & Beyond                          30,000       16%
       25
       36              21%            01/31/14       Stage                                      26,000       18%
       43              19%            12/31/13       AmSouth                                    40,390       15%
       64              45%            01/31/15       National Furniture                         20,849       27%
       75              17%            12/31/14       Tuesday Morning, Inc.                       6,638       6%
       80              38%            12/31/10       Weis Market                                44,955       28%
       87              64%            01/31/20       Golden West                                20,750       14%
       89              28%            01/31/16       On Deck Sports Bar & Grill                  5,969       13%
      126
      139              90%            05/10/25       Movie Gallery                               3,200       6%
      152              NAP               NAP         NAP                                           NAP       NAP
      162              8%             11/30/05       Paloma Energy Consultants LLC               5,631       8%
      166              56%            12/31/14       IntegaMed America                          24,530       44%
      169              23%            01/31/07       U.S. FDA                                    3,740       9%
      178              17%            10/31/06       Famous Pizza Company                        2,450       11%
      179             100%            12/31/19       NAP                                           NAP       NAP
      224              77%            06/14/09       Peterson Lighting Productions, Inc.         4,131       23%
       9               15%            09/18/13       Arhaus                                     14,581       10%
       12
       17              55%            02/28/15       Vitale, Caturano & Co.                     68,962       40%
       26              NAP               NAP         NAP                                           NAP       NAP
       28              38%            09/30/10       T. Rowe Price                              63,450       24%
       47             100%            02/28/18       NAP                                           NAP       NAP
       51              63%            11/30/12       Protective Optics                          19,908       10%
       52              5%             12/31/05       NR Radiology Assoc                          4,097       4%
       62              48%            01/31/23       Kimco (Master Lease)                       22,745       20%
       76              35%            09/30/14       Centex Homes                                7,344       9%
       83              34%            05/31/07       CVS Pharmacy                               10,080       9%
       88              80%            01/31/21       Bank of America NA                          3,000       4%
       93              12%            06/30/10       Bright & Bright, L.L.P.                     5,100       7%
       94              22%            12/31/09       Integra Service Group                       6,555       16%
      102              19%            04/30/11       Childrens Ctr for Digestive Health Care    10,210       15%
      107              56%            04/30/17       Dick's Sporting Goods                      45,000       44%
      108             100%            10/15/15       NAP                                           NAP       NAP
      115             100%            06/30/20       NAP                                           NAP       NAP
      119              41%            02/28/09       Sun Trust Corporate Real Estate             8,210       15%
      120              18%            12/31/19       Ace Hardware                               15,376       18%
      148              15%            09/30/06       Diagnostic Imaging of Atlanta               7,098       12%
      154              28%            04/30/11       Walter C. Edwards, MD                       3,711       8%
      160              15%            01/31/10       Moseley Architects, P.C.                    8,180       10%
      174              19%            12/31/09       CTC Communications                          4,500       10%
      176              25%            04/30/09       The Beverage Works                         10,616       21%
      187              39%            06/30/15       Rock Bottom of Minneapolis, Inc.           12,022       27%
      191              21%            02/28/08       Payless Shoesource, Inc.                    2,902       14%
      194              18%            06/30/15       Bright Now! Dental, Inc.                    5,983       18%
      196              68%            11/15/14       Buffalo's Southwest Cafe (Ground Lease)     6,649       32%
      203             100%            09/22/24       NAP                                           NAP       NAP
       7
       14              38%            12/31/08       Martin-Williams, Inc.                      22,555       6%
       27              44%            06/22/10       Dick's Sporting Goods                      47,500       11%
       30              37%            04/30/10       Worldwatch                                 11,382       13%
       33              15%            04/30/07       Ross Dress For Less                        31,364       13%
       53              30%            06/30/11       Weidlinger Associates                      20,704       17%
       57              NAP               NAP         NAP                                           NAP       NAP
       58             100%            07/12/20       NAP                                           NAP       NAP
       65              49%            11/06/16       Eckerd Drug                                10,000       8%
       66              24%            03/31/14       Shoe Carnival                              12,000       10%
       67              65%            11/30/25       Fashion Bug                                 8,000       10%
       81
       86              29%            12/31/12       Industrial Economics                       24,626       24%
      101              35%            08/31/10       Dotty's (United Coin Machine)               4,252       7%
      103              NAP               NAP         NAP                                           NAP       NAP
      106              50%            09/30/17       Patriot Floor                              39,292       21%
      112              80%            07/31/23       Movie Gallery                               4,000       6%
      113              31%            06/30/07       CVS                                         9,990       26%
      124              17%            01/31/08       Comp USA                                   25,000       16%
      133              27%            04/30/08       Centinela Freeman Healthsystem              7,946       10%
      151              58%            01/31/16       Mattress Discounters                        4,225       17%
      158              48%            03/31/28       OrthoWest, P.C.                            15,149       31%
      171              15%            11/30/07       Camp Dresser & McKee, Inc.                  9,361       14%
      183              10%            11/01/07       MSE Employment                              3,500       7%
      188              65%            12/31/13       Rent A Center                               4,123       14%
      200              23%            05/31/09       Chef Juan's                                 1,850       9%
      202              26%            05/31/07       Davis Management Corp.                      5,628       18%
      210             100%            12/16/14       NAP                                           NAP       NAP
      213              18%            03/31/12       D'Ascanio                                   1,638       13%
       1              100%            05/11/20       NAP                                           NAP       NAP
       4               58%            06/30/17       Tydings & Rosenburg LLP                    39,138       6%
       11              17%            02/28/11       Seattle Pacific Industries, Inc.           12,750       5%
       48              72%            11/30/18       Ben Franklin Crafts                        19,560       7%
       54              30%            12/31/14       A.J. Wright                                26,400       13%
       56              NAP               NAP         NAP                                           NAP       NAP
       59              37%            01/31/16       Staples                                    20,008       33%
       72              9%             05/31/08       ESRI, Inc                                   4,650       7%
       85              NAP               NAP         NAP                                           NAP       NAP
       90              16%            10/31/14       Old Cornerstone Financial                  10,426       9%
       97              31%            08/31/09       JC Penney                                  41,421       19%
      109              NAP               NAP         NAP                                           NAP       NAP
      122              32%            04/14/16       Waste Management                           17,600       19%
      128              17%            01/31/11       GovConnection                               8,000       16%
      136              30%            09/30/09       TC Dance International                     11,000       9%
      137              9%             06/30/15       Chang Le Gourmet                            2,603       8%
      145              27%            11/30/06       Zebra Club                                  3,800       20%
      168              38%            04/15/09       Mercy Rehab                                 7,921       18%
      173              53%            09/30/07       Bedmart                                     8,450       16%
      182              21%            04/30/08       Sherwin Williams                            7,600       10%
      198              16%            03/31/08       Centex Homes                                3,457       8%
      199              23%            05/31/10       Enviro-Tex Inc.                             8,000       13%
      208              16%            03/31/08       Florida Healthcare                          5,268       10%
      209              16%            01/31/08       Granite Coast Tech                          8,234       14%
      215             100%            07/15/24       NAP                                           NAP       NAP
      219              9%             05/14/06       Mission Foods                               8,700       7%
       2               23%            10/31/07       Yahoo!                                    151,855       14%
       8               34%            02/28/12       Rhodia, Inc.                               90,000       27%
       13              13%            10/31/14       Conway                                     23,146       12%
       21              11%            07/31/13       Dollar Princess                            10,000       8%
       22              51%            01/31/26       Linens 'N Things                           35,000       13%
       35              57%            06/14/30       Bed Bath & Beyond                          33,060       14%
       39              NAP               NAP         NAP                                           NAP       NAP
       46             100%            08/31/20       NAP                                           NAP       NAP
       55
       60
       61             100%            06/30/15       NAP                                           NAP       NAP
       63
       68              10%            12/31/13       McLean Auto Imports, Inc.                  14,562       10%
       77              NAP               NAP         NAP                                           NAP       NAP
       82              25%            05/31/11       Goodwill                                   12,763       11%
       84             100%            03/31/16       NAP                                           NAP       NAP
      100              NAP               NAP         NAP                                           NAP       NAP
      110              30%            07/31/11       J. Jill                                     2,960       17%
      111              97%            01/30/11       Good Egg                                    4,200       3%
      114              14%            04/30/08       Philip Environmental Services, Inc.         6,794       7%
      117              7%             12/31/06       El Pollo Loco                               2,550       7%
      123              29%            03/29/12       Jo-Ann Fabrics and Crafts                  13,052       27%
      125              74%            04/19/11       Starbucks Coffee                            2,227       6%
      138              16%            02/25/09       Freeman, Cotton & Norris, P.C.              6,952       11%
      141              81%            04/01/15       Dunkin Donuts                               2,600       8%
      146              NAP               NAP         NAP                                           NAP       NAP
      155              NAP               NAP         NAP                                           NAP       NAP
      156              23%            07/15/15       Metrocenter Associates                     17,850       20%
      165              NAP               NAP         NAP                                           NAP       NAP
      180              11%            10/01/09       Kadlec Med Center                           3,806       11%
      184             100%            09/30/20       NAP                                           NAP       NAP
      189              33%            09/01/09       Skechers                                    3,300       24%
      205              19%            12/31/14       H&R Block Financial Advisors, Inc.          4,641       15%
      220             100%            12/02/24       NAP                                           NAP       NAP
      221              15%            05/31/11       Collins, Buri & McConkey, CPA               4,971       14%
       18              NAP               NAP         NAP                                           NAP       NAP
       31
       38             100%            07/02/26       NAP                                           NAP       NAP
       41              20%            01/31/12       Current TV, LLC                            27,506       20%
       44              31%            10/31/08       Prudential Securities                      14,048       23%
       49              10%            12/30/07       Coldwell Banker Residential                 8,115       9%
       79              10%            02/28/09       Sears Retail Store                         10,000       10%
      116              NAP               NAP         NAP                                           NAP       NAP
      130              68%            06/30/11       Chimerix                                    9,854       22%
      135              12%            12/31/15       OBGYN Assoc LLC                             3,640       9%
      144              NAP               NAP         NAP                                           NAP       NAP
      150              13%            04/30/08       Samir Hermiz & Odai Hammi                   5,370       12%
      167              25%            01/31/09       Leslie's Poolmart                           2,024       16%
      185              69%            12/05/12       WestPac Investments, Inc.                  10,484       23%
      192              NAP               NAP         NAP                                           NAP       NAP
      195              35%            12/31/14       Smart Group, L.P.                           5,051       18%
      153              51%            03/31/16       Best Buy                                   30,042       49%
      143             100%            07/31/16       NAP                                           NAP       NAP
      121              16%            08/31/10       Bay Area Orthopedics                        5,851       9%
      216              NAP               NAP         NAP                                           NAP       NAP

PRESENTED BELOW, SEPARATE FROM THE REST OF THE POOLED MORTGAGED LOANS, IS THE
ANNEX A-1 INFORMATION FOR THE ONE COURT SQUARE - CITIBANK NON-POOLED PORTION,
WHICH IS ASSOCIATED WITH THE CLASS OCS CERTIFICATES. THE ONE COURT SQUARE -
CITIBANK NON-POOLED PO

       1b







                                                                                                         THIRD        THIRD
                                                                                                        LARGEST      LARGEST
                         SECOND LARGEST                                                                  MAJOR        MAJOR
      LOAN                MAJOR TENANT                                                                  TENANT       TENANT
     NUMBER           LEASE MATURITY DATE                    THIRD LARGEST MAJOR TENANT                  NRSF         NRSF%

       15                   12/31/17            Copeland Sports                                            15,000      4%
       50                   06/30/19            NAP                                                           NAP      NAP
      186                     NAP               NAP                                                           NAP      NAP
       3                    06/30/07            Filene's Home Store                                        40,873      8%
       98                     NAP               NAP                                                           NAP      NAP
       29                     NAP               NAP                                                           NAP      NAP
       78                     NAP               NAP                                                           NAP      NAP
       16                     NAP               NAP                                                           NAP      NAP
       20                   10/31/16            The Hartford SRS                                           41,216      12%
       73                   12/31/09            Global Home Products, LLC                                  10,936      8%
       91                   11/30/13            Reddy Ice                                                  32,000      13%
       6                    01/31/11            Lerner New York                                             8,003      3%
       45                     NAP               NAP                                                           NAP      NAP
      104                     NAP               NAP                                                           NAP      NAP
      214                     NAP               NAP                                                           NAP      NAP
      207                     NAP               NAP                                                           NAP      NAP
      118                     NAP               NAP                                                           NAP      NAP
      127                     NAP               NAP                                                           NAP      NAP
      157                     NAP               NAP                                                           NAP      NAP
       92                     NAP               NAP                                                           NAP      NAP
       74                   12/31/09            Tuscana Italian                                             4,246      5%
      197                     NAP               NAP                                                           NAP      NAP
       5
       69                     NAP               NAP                                                           NAP      NAP
       70                   11/30/12            Fordyce Floors                                             16,235      11%
       99                   06/30/06            Red Sky Cafe                                                4,019      4%
      132                   10/31/07            Rainbow                                                     4,160      5%
      159                   06/30/11            Carelink Community                                          4,792      8%
      163                   01/31/15            NAP                                                           NAP      NAP
      164                     NAP               NAP                                                           NAP      NAP
      172                     NAP               NAP                                                           NAP      NAP
      190                   08/31/10            Hancock Fabrics                                            14,350      16%
      211                     NAP               NAP                                                           NAP      NAP
       24                   01/31/12            T.J. Maxx                                                  30,000      16%
       25
       36                   01/31/14            Cost Plus World Market                                     18,300      13%
       43                   12/31/07            Caremark RX, Inc.                                          40,390      15%
       64                   12/20/09            Pizza Hut                                                   2,820      4%
       75                   01/05/10            Prudential Arizona Properties                               5,655      5%
       80                   03/31/09            Complete Fitness                                           15,000      9%
       87                   07/31/15            Santa Rosa Uniform                                          5,000      3%
       89                   12/31/14            Dog Day Afternoon                                           3,688      8%
      126
      139                   05/31/10            PLCB                                                        2,400      4%
      152                     NAP               NAP                                                           NAP      NAP
      162                   03/31/06            Concept Engineering, Inc.                                   4,365      6%
      166                   09/30/14            NAP                                                           NAP      NAP
      169                   05/31/12            Oppenheimer & Co., Inc.                                     3,404      8%
      178                   01/31/08            Citi-Financial                                              1,750      8%
      179                     NAP               NAP                                                           NAP      NAP
      224                   10/31/09            NAP                                                           NAP      NAP
       9                    09/11/13            Elizabeth Arden Red Door Salon                              7,105      5%
       12
       17                   12/31/12            Meze Estiatorio, Inc.                                       6,671      4%
       26                     NAP               NAP                                                           NAP      NAP
       28                   10/31/06            U.S. DEA                                                   30,663      12%
       47                     NAP               NAP                                                           NAP      NAP
       51                   08/31/09            Wilmington Finance                                         19,263      9%
       52                   09/30/06            Cooper, Gitler et al                                        3,910      4%
       62              5/31/06, 11/30/06        Blockbuster Video                                           5,968      5%
       76                   09/30/10            Countrywide                                                 6,732      8%
       83                   03/31/12            Tuesday Morning                                             6,560      6%
       88                   05/31/06            Moocho Gelato, LLC                                          2,710      4%
       93                   04/30/07            CTX Mortgage Company                                        4,654      6%
       94                   07/31/10            Sonny Bryan's Smokehouse                                    5,299      13%
      102                   08/13/09            Gambro Healthcare, Inc.                                     7,020      11%
      107                   03/31/18            NAP                                                           NAP      NAP
      108                     NAP               NAP                                                           NAP      NAP
      115                     NAP               NAP                                                           NAP      NAP
      119                   10/31/13            Maupin Taylor & Ellis P.A.                                  3,994      7%
      120                   08/31/15            Mark & Monica's Sports Bar                                  8,640      10%
      148                   09/30/10            Family Practice Center, PC                                  5,374      9%
      154                   06/30/06            Peachtree Permiter Obstetrics & Gynecol                     2,867      6%
      160                   12/31/07            United Capital Inc.                                         6,030      8%
      174                   12/31/08            AW Sperry/Actuant                                           4,030      9%
      176                   07/31/09            Lockheed Martin                                             7,888      15%
      187                   12/18/09            Bridge City Legal, Inc.                                     7,088      16%
      191                   05/31/10            Merriam                                                     2,318      11%
      194                   10/31/13            First American Title Insurance                              5,307      16%
      196                   07/31/24            NAP                                                           NAP      NAP
      203                     NAP               NAP                                                           NAP      NAP
       7
       14                   09/07/07            Clarity Coverdale Fury Advertising                         16,901      4%
       27                   01/31/16            Stein Mart                                                 41,068      10%
       30                   09/30/12            IIE                                                        11,405      13%
       33                   01/31/14            Circuit City                                               27,447      11%
       53                   04/30/15            Outcome Sciences                                           11,499      10%
       57                     NAP               NAP                                                           NAP      NAP
       58                     NAP               NAP                                                           NAP      NAP
       65                   11/17/11            TGI Fridays (Ground Lease)                                  7,800      6%
       66                   03/31/14            Dollar Tree, Inc.                                          11,900      10%
       67                   03/31/06            Ashley Stewart                                              4,000      5%
       81
       86                   01/31/09            Candlewick Press                                           19,834      20%
      101                   03/31/10            US Bank                                                     3,300      5%
      103                     NAP               NAP                                                           NAP      NAP
      106                   04/30/11            LAN Trucking                                               25,000      13%
      112                   08/09/09            Holiday Hair                                                1,600      2%
      113                   01/31/13            Hollywood Video                                             5,843      15%
      124                   03/31/08            Party Concepts                                             10,000      7%
      133                   08/31/07            CAOBGYN                                                     3,406      4%
      151                   09/30/10            Peet's Coffee and Tea                                       1,700      7%
      158                   03/31/18            Nebraska Orthopedic Associates                              9,984      21%
      171                   09/30/09            Alion Science & Technology Corp.                            5,357      8%
      183                   03/01/06            Ed Kole, M.D.                                               3,400      6%
      188                   09/30/08            AAA                                                         3,258      11%
      200                   10/31/09            Debbie's Sweets N Treats                                    1,824      9%
      202                   04/30/09            Law Offices of Richard Iandoli                              4,645      14%
      210                     NAP               NAP                                                           NAP      NAP
      213                   02/28/06            North River Associates                                      1,512      12%
       1                      NAP               NAP                                                           NAP      NAP
       4                    07/31/07            Merrill Lynch                                              30,566      5%
       11                   03/31/09            Davidson, Davidson & Kappel                                12,750      5%
       48                   05/31/10            Dress Barn                                                  8,000      3%
       54                   10/31/11            Dollar Tree                                                10,769      5%
       56                     NAP               NAP                                                           NAP      NAP
       59                   06/30/15            The Paper Store of Reading, Inc.                            9,565      16%
       72                   08/31/08            Silvergate/IP Solutions                                     4,368      7%
       85                     NAP               NAP                                                           NAP      NAP
       90                   04/30/11            Regulatory & Clinical Research                              8,936      8%
       97                   06/30/16            Goody's                                                    27,597      13%
      109                     NAP               NAP                                                           NAP      NAP
      122                   03/14/10            Corporate Express                                          16,000      17%
      128                   05/31/07            Janney Montgomery Scott                                     6,102      12%
      136                   12/31/10            FOB Kansas City                                            10,323      9%
      137                   05/31/15            Tijuana Flats Burrito Co.                                   2,595      8%
      145                   06/30/11            94 Stewart St. Restaurant                                   3,100      16%
      168                   09/30/06            Sierra Council on Alcoholism and Drug Dependence            5,294      12%
      173                   08/31/07            Barro's Pizza                                               4,420      8%
      182                   12/31/09            La Petite Academy, Inc.                                     7,257      10%
      198                   11/30/08            Industrial West                                             2,448      6%
      199                   01/31/07            Worldwide Jr. Wood, LLC                                     4,000      7%
      208                   10/31/06            Christopher V. and Bichnga Bui                              4,711      9%
      209                   05/31/05            Trelleborg Viking                                           6,500      11%
      215                     NAP               NAP                                                           NAP      NAP
      219                   10/31/06            Eventures                                                   7,416      6%
       2                    08/31/15            Rubin Postaer & Assoc.                                    125,148      12%
       8                    12/31/15            3-D Pharmaceuticals                                        41,920      12%
       13                   11/30/15            Staples                                                    20,388      11%
       21                   11/30/14            Dollar Market                                               9,000      7%
       22                   01/31/16            Marshalls                                                  30,195      11%
       35                   01/31/16            DSW Shoe Warehouse                                         25,000      10%
       39                     NAP               NAP                                                           NAP      NAP
       46                     NAP               NAP                                                           NAP      NAP
       55
       60
       61                     NAP               NAP                                                           NAP      NAP
       63
       68         09/30/09, 03/31/06, 11/30/08  Intersport                                                 11,514      8%
       77                     NAP               NAP                                                           NAP      NAP
       82                   06/30/15            Weiss Sleep Shop                                            9,750      8%
       84                     NAP               NAP                                                           NAP      NAP
      100                     NAP               NAP                                                           NAP      NAP
      110                   06/30/15            Bath & Body Works                                           2,575      15%
      111                   01/31/20            NAP                                                           NAP      NAP
      114                   12/31/06            Verizon                                                     5,900      6%
      117                   05/02/11            City Dental                                                 2,026      5%
      123                   07/17/06            Daniel's Specialty Foods                                    6,182      13%
      125                   03/31/12            Captain Wok/Chinese Restaurant                              2,060      6%
      138                   07/31/08            Brown, Thomas & Co., L.L.C.                                 4,860      8%
      141                   04/01/15            Amazon Cafe                                                 1,750      5%
      146                     NAP               NAP                                                           NAP      NAP
      155                     NAP               NAP                                                           NAP      NAP
      156                   12/31/10            Dean Witter Reynolds, Inc. (Morgan Stanley Dean Witter)    10,933      12%
      165                     NAP               NAP                                                           NAP      NAP
      180                   10/01/09            Wadhwa, S.K.                                                3,623      10%
      184                     NAP               NAP                                                           NAP      NAP
      189                   04/30/06            Chico's                                                     2,000      15%
      205                   11/30/08            Title One of Washtenaw County, L.L.C.                       4,098      13%
      220                     NAP               NAP                                                           NAP      NAP
      221                   07/31/08            Duffy & Robertson, P.C.                                     3,326      10%
       18                     NAP               NAP                                                           NAP      NAP
       31
       38                     NAP               NAP                                                           NAP      NAP
       41                   09/30/14            Secret Level, Inc.                                         21,568      16%
       44                   05/31/08            Time Warner                                                10,264      17%
       49                   07/31/09            Summit Financial Services                                   7,363      8%
       79                   07/31/09            FP Stores                                                   9,250      9%
      116                     NAP               NAP                                                           NAP      NAP
      130                   12/30/06            NAP                                                           NAP      NAP
      135                   08/31/09            Perkins                                                     3,404      9%
      144                     NAP               NAP                                                           NAP      NAP
      150                   05/31/09            Duane Borad & Edward Lucero, Jr.                            5,005      11%
      167                   12/31/08            Southwest Bell Mobile System                                1,549      12%
      185                   09/30/10            Earth Systems Services, Inc.                                3,260      7%
      192                     NAP               NAP                                                           NAP      NAP
      195                   03/31/10            Coldwell Banker Realtors                                    4,643      16%
      153                   01/31/17            NAP                                                           NAP      NAP
      143                     NAP               NAP                                                           NAP      NAP
      121                   04/30/12            Anne Arundel Urology, P.A.                                  3,532      5%
      216                     NAP               NAP                                                           NAP      NAP

PRESENTED BELOW, SEPARATE FROM THE REST OF THE POOLED MORTGAGED LOANS, IS THE
ANNEX A-1 INFORMATION FOR THE ONE COURT SQUARE - CITIBANK NON-POOLED PORTION,
WHICH IS ASSOCIATED WITH THE CLASS OCS CERTIFICATES. THE ONE COURT SQUARE -
CITIBANK NON-POOLED PO

       1b






                                                      SECOND MOST
                                                      RECENT YEAR    SECOND MOST
                 THIRD LARGEST        SECOND MOST      STATEMENT     RECENT YEAR     SECOND MOST    SECOND MOST
  LOAN            MAJOR TENANT        RECENT YEAR        NUMBER       STATEMENT      RECENT YEAR    RECENT YEAR      SECOND MOST
 NUMBER       LEASE MATURITY DATE    STATEMENT TYPE    OF MONTHS     ENDING DATE      REVENUES        EXPENSES     RECENT YEAR NOI

   15               08/31/08           Full Year           12          12/31/04          7,222,781      2,312,726         4,910,055
   50                 NAP             Trailing-12          12          08/31/04          2,364,406        352,215         2,012,191
  186                 NAP              Full Year           12          12/31/04            844,407        383,761           460,646
   3                10/31/06           Full Year           12          12/31/04         24,210,571      6,420,481        17,790,090
   98                 NAP                 UAV             UAV            UAV                   UAV            UAV               UAV
   29                 NAP              Full Year           12          12/31/04          3,906,541      2,084,305         1,822,236
   78                 NAP              Full Year           12          01/31/05          3,535,000      2,795,000           740,000
   16                 NAP              Full Year           12          12/31/04          4,182,552      1,626,504         2,556,048
   20               04/30/10           Full Year           12          12/31/04          7,914,638      4,650,753         3,263,885
   73               07/31/09              UAV             UAV            UAV                   UAV            UAV               UAV
   91               12/31/13           Full Year           12          12/31/03            567,149        253,120           314,029
   6                05/31/12           Full Year           12          12/31/03         12,957,061      4,237,448         8,719,613
   45                 NAP              Full Year           12          12/31/04          3,116,192      1,126,808         1,989,384
  104                 NAP              Full Year           12          12/31/03          1,078,970        171,168           907,802
  214                 NAP                 UAV             UAV            UAV                   UAV            UAV               UAV
  207                 NAP                 UAV             UAV            UAV                   UAV            UAV               UAV
  118                 NAP              Full Year           12          12/31/03            952,664        120,687           831,977
  127                 NAP              Full Year           12          12/31/03          1,227,239         35,512         1,191,727
  157                 NAP              Full Year           12          12/31/04            885,834        175,396           710,438
   92                 NAP                 UAV             UAV            UAV                   UAV            UAV               UAV
   74               01/31/15              UAV             UAV            UAV                   UAV            UAV               UAV
  197                 NAP              Full Year           12          12/31/04          1,462,742        848,641           614,101
   5                                                                                                                      6,572,702
   69                 NAP              Full Year           12          12/31/03          1,330,638         39,919         1,290,719
   70               02/28/10           Annualized          11          11/30/04          1,143,725        380,945           762,780
   99               11/30/14           Full Year           12          12/31/04          1,471,228        663,671           807,557
  132               01/31/06              UAV             UAV            UAV                   UAV            UAV               UAV
  159               12/31/05           Full Year           12          12/31/04          1,016,003        400,645           615,358
  163                 NAP                 UAV             UAV            UAV                   UAV            UAV               UAV
  164                 NAP                 UAV             UAV            UAV                   UAV            UAV               UAV
  172                 NAP                 UAV             UAV            UAV                   UAV            UAV               UAV
  190               11/30/14           Full Year           12          12/31/04            281,052        117,857           163,195
  211                 NAP                 UAV             UAV            UAV                   UAV            UAV               UAV
   24               09/30/11           Full Year           12          12/31/04          3,613,975        844,054         2,769,921
   25                                                                                                                     1,408,743
   36               01/31/15              UAV             UAV            UAV                   UAV            UAV               UAV
   43               12/31/07           Full Year           12          12/31/04          4,676,070      1,833,995         2,842,074
   64               07/31/13              UAV             UAV            UAV                   UAV            UAV               UAV
   75               09/30/09           Full Year           12          12/31/04          2,007,479        908,949         1,098,529
   80               10/31/10           Full Year           12          12/31/04          2,306,343        529,188         1,777,155
   87               06/30/08           Full Year           12          12/31/04          1,412,118        274,802         1,137,316
   89               02/15/15              UAV             UAV            UAV                   UAV            UAV               UAV
  126                                                                                                                       719,662
  139               05/10/12              UAV             UAV            UAV                   UAV            UAV               UAV
  152                 NAP              Full Year           12          12/31/04          2,693,634      1,408,562         1,285,072
  162               02/28/07           Full Year           12          12/31/03            976,976        442,818           534,158
  166                 NAP                 UAV             UAV            UAV                   UAV            UAV               UAV
  169               12/31/09           Full Year           12          12/31/04            812,437        354,149           458,287
  178               06/30/07           Full Year           12          12/31/04            587,274        114,526           472,747
  179                 NAP                 UAV             UAV            UAV                   UAV            UAV               UAV
  224                 NAP                 UAV             UAV            UAV                   UAV            UAV               UAV
   9                01/31/15           Full Year           12          12/31/04          5,897,755      1,897,041         4,000,714
   12                                                                                                                    69,462,505
   17               05/31/13           Full Year           12          12/31/04          5,659,921      1,930,899         3,729,022
   26                 NAP             Trailing-12          12          03/31/04         16,264,521     13,567,560         2,696,961
   28               08/09/12           Full Year           12          12/31/04          5,669,595      2,856,171         2,813,424
   47                 NAP              Full Year           12          12/31/04          2,245,716        524,338         1,721,378
   51               01/31/10           Full Year           12          12/31/04          2,379,595        798,403         1,581,192
   52               09/30/11           Full Year           12          12/31/04          2,753,129      1,163,972         1,589,157
   62               01/31/10              UAV             UAV            UAV                   UAV            UAV               UAV
   76               06/30/08              UAV             UAV            UAV                   UAV            UAV               UAV
   83               07/31/10           Full Year           12          12/31/04          1,618,253        523,177         1,095,076
   88               01/31/07           Full Year           12          12/31/04          1,316,734        253,179         1,063,555
   93               08/31/07           Full Year           12          12/31/04          1,495,343        687,279           808,064
   94               12/31/05           Full Year           12          12/31/04            790,565        462,267           328,298
  102               12/31/05           Full Year           12          12/31/04          1,673,612        652,658         1,020,954
  107                 NAP              Full Year           12          12/31/03          1,455,039        188,511         1,266,528
  108                 NAP                 UAV             UAV            UAV                   UAV            UAV               UAV
  115                 NAP                 UAV             UAV            UAV                   UAV            UAV               UAV
  119               02/28/07           Full Year           12          12/31/04          1,225,847        354,092           871,755
  120               04/30/10              UAV             UAV            UAV                   UAV            UAV               UAV
  148               10/31/16           Full Year           12          12/31/04          1,552,424        614,818           937,606
  154               01/31/06           Full Year           12          12/31/04          1,217,318        485,883           731,435
  160               05/31/10          Trailing-12          12          04/30/04          1,004,191        402,544           601,647
  174               03/14/10           Full Year           12          12/31/03          1,021,647        506,788           514,859
  176               01/31/11              UAV             UAV            UAV                   UAV            UAV               UAV
  187               10/31/09           Full Year           12          12/31/04            429,940        177,553           252,387
  191               07/11/10           Full Year           12          12/31/04            510,928        108,118           402,811
  194               06/30/08           Full Year           12          12/31/04            475,262        203,437           271,825
  196                 NAP                 UAV             UAV            UAV                   UAV            UAV               UAV
  203                 NAP                 UAV             UAV            UAV                   UAV            UAV               UAV
   7                                                                                                                      8,191,677
   14               07/31/09           Full Year           12          12/31/04          8,038,882      4,271,294         3,767,587
   27               08/31/09           Full Year           12          12/31/04          3,386,416        818,060         2,568,356
   30               04/30/12           Full Year           12          12/31/04          3,084,272      1,030,398         2,053,874
   33               01/31/18           Full Year           12          12/31/04          3,037,568        583,286         2,454,282
   53               04/30/07           Full Year           12          12/31/04          3,109,333      1,131,731         1,977,602
   57                 NAP              Full Year           12          12/31/04          2,700,317      1,260,602         1,439,715
   58                 NAP                 UAV             UAV            UAV                   UAV            UAV               UAV
   65               01/31/17           Full Year           12          12/31/04          1,725,219        423,383         1,301,836
   66               03/31/09              UAV             UAV            UAV                   UAV            UAV               UAV
   67               04/30/11           Full Year           12          12/31/04            903,591        443,028           460,563
   81                                                                                                                       827,271
   86               01/08/08           Full Year           12          12/31/04          3,006,656        928,764         2,077,892
  101               09/30/10           Full Year           12          12/31/04          1,386,701        307,491         1,079,210
  103                 NAP              Full Year           12          12/31/04          1,408,635        587,126           821,509
  106               02/28/13           Full Year           12          12/31/04          1,537,186        396,231         1,140,955
  112               06/15/09           Full Year           12          12/31/04          1,081,011        129,843           951,168
  113               11/11/11              UAV             UAV            UAV                   UAV            UAV               UAV
  124               10/31/10           Full Year           12          12/31/04          1,322,383        330,614           991,769
  133               06/30/07           Full Year           12          12/31/04          1,703,961        709,954           994,007
  151               07/31/15              UAV             UAV            UAV                   UAV            UAV               UAV
  158               03/31/18           Full Year           12          12/31/04          1,086,473        362,932           723,541
  171               07/31/07           Full Year           12          12/31/04            803,211        312,035           491,176
  183               04/17/20           Full Year           12          12/31/04            700,902        146,397           554,505
  188               06/14/08           Full Year           12          12/31/04            544,010         79,275           464,735
  200               09/30/09              UAV             UAV            UAV                   UAV            UAV               UAV
  202               03/31/09           Full Year           12          12/31/04            860,953        368,141           492,812
  210                 NAP                 UAV             UAV            UAV                   UAV            UAV               UAV
  213               07/14/06              UAV             UAV            UAV                   UAV            UAV               UAV
   1                  NAP                 UAV             UAV            UAV                   UAV            UAV               UAV
   4                11/30/12           Full Year           12          12/31/04         21,644,469      8,658,399        12,986,070
   11               08/31/11           Full Year           12          12/31/04          6,332,767      2,528,605         3,804,162
   48               12/31/07           Full Year           12          12/31/04          2,572,371        459,494         2,112,877
   54               03/31/15           Full Year           12          12/31/03          2,441,157        997,338         1,443,819
   56                 NAP              Full Year           12          12/31/04          5,536,205      3,798,547         1,737,658
   59               02/28/13              UAV             UAV            UAV                   UAV            UAV               UAV
   72               06/30/07           Full Year           12          12/31/04          1,864,516        526,706         1,337,810
   85                 NAP              Full Year           12          12/31/04          1,426,572        403,313         1,023,259
   90               05/31/08           Full Year           12          12/31/03          1,492,559        907,477           585,082
   97               05/31/15           Full Year           12          12/31/04          1,368,022        621,299           746,723
  109                 NAP              Full Year           12          12/31/04          2,054,564        785,449         1,269,115
  122               12/31/08           Full Year           12          12/31/04            999,612        298,760           700,852
  128               02/28/09           Full Year           12          12/31/03          1,169,874        443,574           726,300
  136               11/30/06           Full Year           12          12/31/04          1,295,288        482,599           812,689
  137               10/31/15              UAV             UAV            UAV                   UAV            UAV               UAV
  145               02/28/10           Full Year           12          12/31/04            391,695        141,310           250,385
  168               09/30/10           Full Year           12          12/31/04            833,281        162,156           671,125
  173               10/31/07           Full Year           12          12/31/04            769,587        203,918           565,669
  182               04/28/11           Full Year           12          12/31/04            886,818        373,643           513,175
  198               06/30/06           Full Year           12          12/31/04            698,844        197,735           501,109
  199               01/31/08           Full Year           12          12/31/03            542,134        154,786           387,348
  208               09/30/06           Full Year           12          12/31/04            502,106        186,261           315,845
  209               03/31/10           Full Year           12          12/31/03            401,533        173,540           227,993
  215                 NAP                 UAV             UAV            UAV                   UAV            UAV               UAV
  219               08/31/06           Full Year           12          12/31/04            341,455         70,007           271,448
   2                12/31/10           Full Year           12          12/31/04         37,039,984     15,607,220        21,432,764
   8                05/31/07           Full Year           12          12/31/04          5,133,558        474,980         4,658,578
   13               01/31/20              UAV             UAV            UAV                   UAV            UAV               UAV
   21               07/09/19           Full Year           12          12/31/04          2,717,000        210,000         2,507,000
   22               10/31/10           Full Year           12          12/31/04          4,078,503        963,887         3,114,616
   35               01/31/16              UAV             UAV            UAV                   UAV            UAV               UAV
   39                 NAP              Full Year           12          12/31/04          3,833,627      1,687,465         2,146,162
   46                 NAP                 UAV             UAV            UAV                   UAV            UAV               UAV
   55                                                                                                                     1,379,468
   60                                                                                                                     1,171,052
   61                 NAP              Full Year           12          12/31/04          1,483,185        476,494         1,006,691
   63                                                                                                                     1,120,584
   68               08/31/08           Full Year           12          12/31/03          2,018,542        528,347         1,490,195
   77                 NAP              Full Year           12          12/31/04          6,376,383      4,229,492         2,146,891
   82               11/30/09           Annualized          11          12/31/04          1,008,418        356,001           652,417
   84                 NAP              Full Year           12          12/31/04            745,209        132,144           613,065
  100                 NAP              Full Year           12          12/31/04          2,488,188      1,348,575         1,139,613
  110               01/31/08           Full Year           12          12/31/04            994,929        307,682           687,247
  111                 NAP                 UAV             UAV            UAV                   UAV            UAV               UAV
  114               11/30/05           Full Year           12          12/31/04          1,847,345        862,385           984,960
  117               07/14/06           Full Year           12          12/31/04            999,876        396,608           603,268
  123               09/30/09              UAV             UAV            UAV                   UAV            UAV               UAV
  125               08/30/08           Full Year           12          12/31/04          1,028,120        244,888           783,231
  138               03/31/10           Full Year           12          12/31/04          1,231,566        549,753           681,813
  141               05/01/15              UAV             UAV            UAV                   UAV            UAV               UAV
  146                 NAP              Full Year           12          12/31/04          1,881,627      1,074,772           806,855
  155                 NAP              Full Year           12          12/31/04            681,157        360,055           321,102
  156               10/31/10           Full Year           12          12/31/04          1,175,836        336,063           839,773
  165                 NAP              Full Year           12          12/31/04          1,727,803      1,036,419           691,384
  180               10/01/09           Full Year           12          12/31/04            888,079        359,280           528,799
  184                 NAP                 UAV             UAV            UAV                   UAV            UAV               UAV
  189               12/08/11           Full Year           12          12/31/04            549,378        134,695           414,683
  205               09/30/07           Full Year           12          12/31/03            832,070        299,363           532,707
  220                 NAP                 UAV             UAV            UAV                   UAV            UAV               UAV
  221               05/31/09           Full Year           12          12/31/04            781,007        337,155           443,852
   18                 NAP              Full Year           12          12/31/04          9,274,328      6,378,071         2,896,257
   31                                                                                                                     2,935,216
   38                 NAP              Full Year           12          12/31/04          2,461,857        763,921         1,697,936
   41               04/30/11              UAV             UAV            UAV                   UAV            UAV               UAV
   44               06/30/07           Full Year           12          12/31/04          2,783,607        753,100         2,030,507
   49               01/31/09           Full Year           12          12/31/04          2,218,878        758,412         1,460,466
   79               09/30/10           Full Year           12          12/31/04          1,496,565        380,579         1,115,986
  116                 NAP              Full Year           12          12/31/04          2,853,864      1,759,389         1,094,475
  130               01/00/00           Full Year           12          12/31/04          1,412,832        543,217           869,615
  135               06/06/24           Full Year           12          12/31/04          1,020,028        295,075           724,953
  144                 NAP              Full Year           12          12/31/04          3,171,153      2,060,913         1,110,240
  150               08/31/10           Full Year           12          12/31/04            564,968        171,400           393,568
  167               04/30/07              UAV             UAV            UAV                   UAV            UAV               UAV
  185               03/06/08           Full Year           12          12/31/04            612,329        278,225           334,104
  192                 NAP              Full Year           12          12/31/04            507,379        149,567           357,812
  195               04/30/10              UAV             UAV            UAV                   UAV            UAV               UAV
  153                 NAP              Full Year           12          12/31/03            752,396         75,843           676,553
  143                 NAP              Full Year           12          12/31/04            782,447        203,202           579,245
  121               09/30/11           Full Year           12          12/31/04          1,559,958        495,512         1,064,446
  216                 NAP              Full Year           12          12/31/04          1,709,162      1,547,214           161,948

PRESENTED BELOW, SEPARATE FROM THE REST OF THE POOLED MORTGAGED LOANS, IS THE
ANNEX A-1 INFORMATION FOR THE ONE COURT SQUARE - CITIBANK NON-POOLED PORTION,
WHICH IS ASSOCIATED WITH THE CLASS OCS CERTIFICATES. THE ONE COURT SQUARE -
CITIBANK NON-POOLED PO

   1b







                                                     MOST
                                    MOST           CURRENT
                                   CURRENT           YEAR
                   SECOND MOST      YEAR          STATEMENT         MOST CURRENT
      LOAN         RECENT YEAR    STATEMENT         NUMBER         YEAR STATEMENT    MOST CURRENT     MOST CURRENT    MOST CURRENT
     NUMBER         NOI DSCR        TYPE           OF MONTHS        ENDING DATE     YEAR REVENUES    YEAR EXPENSES      YEAR NOI

       15             1.85       Trailing-12          12              04/30/05            7,471,376        2,408,605      5,062,771
       50             1.58       Annualized           5               04/30/05            2,898,866          312,139      2,586,727
      186             1.35       Trailing-12          12              02/28/05              875,970          389,054        486,916
       3              1.87       Trailing-12          12              03/31/05           24,795,842        6,414,091     18,381,751
       98              UAV       Trailing-12          12              05/31/05            3,550,888        1,999,298      1,551,590
       29             0.94       Trailing-12          12              06/30/05            3,977,125        2,103,170      1,873,955
       78             0.82       Trailing-12          12              06/30/05            3,849,341        2,791,347      1,057,993
       16             1.17       Trailing-12          12              08/31/05            4,501,892        1,624,753      2,877,139
       20             1.80       Trailing-12          12              06/30/05            7,367,555        4,707,472      2,660,083
       73              UAV       Annualized           4               04/30/05            1,534,513          586,196        948,317
       91             0.41        Full Year           12              12/31/04            1,583,489          314,835      1,268,654
       6              1.33        Full Year           12              12/31/04           14,165,416        4,412,363      9,753,053
       45             1.44       Annualized           5               05/31/05            3,147,034        1,183,884      1,963,150
      104             1.38        Full Year           12              12/31/04            1,230,062          177,177      1,052,885
      214              UAV           UAV             UAV                UAV                     UAV              UAV            UAV
      207              UAV           UAV             UAV                UAV                     UAV              UAV            UAV
      118             1.29       Annualized           10              10/31/04              971,688          102,544        869,144
      127             1.93        Full Year           12              12/31/04            1,227,239           57,911      1,169,328
      157             1.52       Annualized           5               05/31/05              888,698          171,410        717,288
       92              UAV           UAV             UAV                UAV                     UAV              UAV            UAV
       74              UAV           UAV             UAV                UAV                     UAV              UAV            UAV
      197             1.79       Trailing-12          12              07/31/05            1,425,093          931,674        493,419
       5              0.93                                                                                                7,257,636
       69             1.32        Full Year           12              12/31/04            1,330,638           39,919      1,290,719
       70             0.84       Annualized           3               03/31/05            1,442,903          119,725      1,323,179
       99             1.12       Annualized           3               03/31/05            1,481,664          639,301        842,363
      132              UAV       Annualized           3               03/31/05            1,011,488          218,784        792,704
      159             1.34       Annualized           3               03/31/05            1,187,332          436,988        750,344
      163              UAV           UAV             UAV                UAV                     UAV              UAV            UAV
      164              UAV        Full Year           12              12/31/04              585,000                0        585,000
      172              UAV           UAV             UAV                UAV                     UAV              UAV            UAV
      190             0.51       Annualized           4               04/30/05              614,639           11,365        603,274
      211              UAV        Full Year           12              12/31/04              280,840                0        280,840
       24             1.67       Annualized           3               03/31/05            3,558,928          879,140      2,679,788
       25             0.70                                                                                                2,802,333
       36              UAV        Full Year           12              12/31/04            2,086,932          391,177      1,695,755
       43             2.59       Annualized           4               04/30/05            4,733,319        1,357,542      3,375,777
       64              UAV        Full Year           12              12/31/04              971,506          161,131        810,374
       75             1.30       Annualized           4               04/30/05            1,897,687          320,205      1,577,482
       80             2.03       Annualized           4               04/30/05            2,366,514          472,479      1,894,035
       87             1.43       Annualized           3               03/31/05            2,061,960          174,641      1,887,319
       89              UAV           UAV             UAV                UAV                     UAV              UAV            UAV
      126             1.19                                                                                                  729,769
      139              UAV           UAV             UAV                UAV                     UAV              UAV            UAV
      152             2.41       Trailing-12          12              03/31/05            2,893,589        1,365,763      1,527,826
      162             1.30        Full Year           12              12/31/04            1,087,529          480,989        606,540
      166              UAV       Annualized           3               03/31/05              966,376          661,146        305,230
      169             1.11       Annualized           4               04/30/05              957,090          356,570        600,520
      178             1.33       Annualized           4               04/30/05              650,214          102,762        547,452
      179              UAV           UAV             UAV                UAV                     UAV              UAV            UAV
      224              UAV           UAV             UAV                UAV                     UAV              UAV            UAV
       9              1.01       Trailing-12          12              03/31/05            6,296,256        1,883,618      4,412,638
       12             3.62                                                                                               73,002,655
       17             1.43       Annualized           4               04/30/05            6,007,074        2,305,005      3,702,069
       26             1.21       Trailing-12          12              03/31/05           18,191,726       14,487,251      3,704,475
       28             1.50       Annualized           4               04/30/05            6,047,868        3,004,136      3,043,732
       47             1.37       Trailing-12          12              04/30/05            2,268,591          547,215      1,721,376
       51             1.32       Annualized           3               03/31/05            2,737,343          768,300      1,969,043
       52             1.32       Annualized           3               03/31/05            2,546,024        1,183,276      1,362,748
       62              UAV        Full Year           12              12/31/04            1,426,378          313,051      1,113,327
       76              UAV        Full Year           12              12/31/04              357,818          118,950        238,868
       83             1.39       Annualized           3               03/31/05            1,863,702          497,018      1,366,684
       88             1.42       Trailing-12          12              03/31/05            1,325,152          265,792      1,059,360
       93             1.47       Annualized           5               05/31/05            1,382,376          660,162        722,215
       94             1.47       Annualized           5               05/31/05              893,854          410,934        482,920
      102             1.50       Annualized           5               05/31/05            1,662,028          629,998      1,032,030
      107             1.93        Full Year           12              12/31/04            1,453,919          147,579      1,306,340
      108              UAV           UAV             UAV                UAV                     UAV              UAV            UAV
      115              UAV           UAV             UAV                UAV                     UAV              UAV            UAV
      119             1.43       Trailing-12          12              05/31/05            1,233,622          330,042        903,580
      120              UAV       Annualized           3               03/31/05              766,642          268,918        497,724
      148             2.03       Annualized           5               05/31/05            1,548,932          577,320        971,612
      154             1.61       Annualized           5               05/31/05            1,161,968          480,886        681,082
      160             1.41        Full Year           12              12/31/04            1,023,106          418,150        604,956
      174             1.35        Full Year           12              12/31/04              583,616          339,357        244,259
      176              UAV       Annualized           3               03/31/05              550,113           87,134        462,979
      187             0.77       Annualized           6               06/30/05              617,928          252,761        365,168
      191             1.29       Trailing-12          12              03/31/05              491,880          106,707        385,173
      194             0.90       Annualized           5               05/31/05              626,377          219,890        406,487
      196              UAV       Annualized           5               05/31/05              460,747           29,972        430,775
      203              UAV       Annualized           4               04/30/05              325,790            7,855        317,935
       7              1.34                                                                                                8,491,447
       14             1.34       Trailing-12          12              05/31/05            7,691,005        4,274,970      3,416,035
       27             1.40       Annualized           5               05/31/05            3,355,573          747,156      2,608,417
       30             1.09       Trailing-12          12              05/31/05            3,219,313        1,054,461      2,164,852
       33             1.49       Annualized           5               05/31/05            3,036,237          661,290      2,374,947
       53             1.65       Annualized           4               04/30/05            2,767,941        1,190,883      1,577,058
       57             1.35       Trailing-12          12              06/30/05            2,717,817        1,281,912      1,435,905
       58              UAV           UAV             UAV                UAV                     UAV              UAV            UAV
       65             1.32       Trailing-12          12              04/30/05            1,751,622          441,946      1,309,676
       66              UAV       Annualized           2               02/28/05            1,261,934          347,850        914,084
       67             0.49       Annualized           5               05/31/05            1,114,382          457,672        656,711
       81             1.00                                                                                                  415,863
       86             2.68       Annualized           4               04/30/05            2,963,904          961,902      2,002,002
      101             1.59       Annualized           6               06/30/05            1,353,321          351,447      1,001,874
      103             1.20       Trailing-12          12              04/30/05            1,447,095          619,474        827,622
      106             1.62       Annualized           6               06/30/05            1,501,520          437,450      1,064,070
      112             1.56       Annualized           6               06/30/05            1,147,502          114,682      1,032,820
      113              UAV           UAV             UAV                UAV                     UAV              UAV            UAV
      124             1.66       Annualized           5               05/31/05            1,481,220          296,364      1,184,856
      133             1.78       Trailing-12          12              05/31/05            1,706,924          636,671      1,070,253
      151              UAV           UAV             UAV                UAV                     UAV              UAV            UAV
      158             1.64       Trailing-12          12              05/31/05            1,216,985          408,971        808,014
      171             1.24       Annualized           5               05/31/05              942,590          346,447        596,143
      183             1.43       Annualized           3               03/31/05              710,156          136,415        573,741
      188             1.46       Trailing-12          12              05/31/05              548,458          105,670        442,788
      200              UAV       Annualized           6               06/30/05              398,032          134,748        263,284
      202             2.21       Annualized           4               04/30/05              874,119          378,810        495,309
      210              UAV       Annualized           6               06/30/05              149,392           14,748        134,644
      213              UAV           UAV             UAV                UAV                     UAV              UAV            UAV
       1               UAV           UAV             UAV                UAV                     UAV              UAV            UAV
       4              2.40       Trailing-12          12              03/31/05           21,379,522        8,139,833     13,239,689
       11             1.01       Annualized           6               08/02/05            6,966,438        2,446,928      4,519,510
       48             1.66       Annualized           6               06/30/05            2,668,208          519,239      2,148,969
       54             1.19        Full Year           12              12/31/04            2,418,189        1,029,014      1,389,175
       56             1.47       Trailing-12          12              05/31/05            5,672,073        3,791,205      1,880,868
       59              UAV           UAV             UAV                UAV                     UAV              UAV            UAV
       72             1.52       Annualized           6               06/30/05            1,514,891          550,509        964,382
       85             1.25       Trailing-12          12              07/31/05            1,409,629          397,130      1,012,499
       90             0.77        Full Year           12              12/31/04            1,391,956          885,199        506,757
       97             1.05       Annualized           5               05/31/05            1,397,569          625,222        772,347
      109             1.76       Trailing-12          12              05/31/05            2,286,349          762,650      1,523,699
      122             1.19       Trailing-12          12              03/31/05            1,042,922          274,131        768,791
      128             1.24        Full Year           12              12/31/04            1,272,468          467,020        805,448
      136             1.52       Annualized           6               06/29/05            1,126,360          441,875        684,485
      137              UAV           UAV             UAV                UAV                     UAV              UAV            UAV
      145             0.67       Annualized           7               07/31/05              708,845          138,583        570,262
      168             1.66       Trailing-12          12              06/30/05              785,996          161,751        624,245
      173             1.43       Annualized           7               07/31/05              831,791          205,690        626,101
      182             1.45       Annualized           3               03/31/05              919,109          399,118        519,991
      198             2.00       Trailing-12          12              05/31/05              717,777          187,896        529,882
      199             1.55        Full Year           12              12/31/04              592,250          162,576        429,674
      208             1.53       Annualized           6               06/30/05              491,686          150,108        341,579
      209             1.12        Full Year           12              12/31/04              507,686          176,685        331,001
      215              UAV       Annualized           6               06/30/05              390,875                0        390,875
      219             1.65       Annualized           3               03/31/05              342,988           21,514        321,474
       2              1.60       Trailing-12          12              07/31/05           41,239,488       15,472,584     25,766,904
       8              1.09       Annualized           6               06/30/05            5,274,576          524,552      4,750,024
       13              UAV       Annualized           7               08/31/05            3,000,771          495,855      2,504,916
       21             1.15       Annualized           8               08/31/05            3,073,647          251,000      2,822,647
       22             1.51       Annualized           4               04/30/05            4,138,424          931,425      3,206,999
       35              UAV           UAV             UAV                UAV                     UAV              UAV            UAV
       39             1.48       Trailing-12          12              06/30/05            3,863,387        1,730,620      2,132,767
       46              UAV           UAV             UAV                UAV                     UAV              UAV            UAV
       55             1.18                                                                                                1,506,048
       60             1.11                                                                                                1,298,187
       61             0.95       Annualized           8               08/31/05            1,355,228           60,000      1,295,228
       63             1.12                                                                                                1,187,668
       68             1.55        Full Year           12              12/31/04            2,165,452          533,418      1,632,034
       77             2.40       Trailing-12          12              07/31/05            6,702,194        4,332,973      2,369,221
       82             0.80       Trailing-12          12              06/30/05            1,220,792          454,933        765,859
       84             0.77       Annualized           6               06/30/05              636,000          138,218        497,782
      100             1.51       Trailing-12          12              05/31/05            2,672,478        1,464,541      1,207,937
      110             1.12       Trailing-12          12              07/31/05            1,019,648          270,345        749,303
      111              UAV           UAV             UAV                UAV                     UAV              UAV            UAV
      114             1.58       Annualized           7               07/31/05            2,041,826          849,721      1,192,105
      117             1.01       Trailing-12          12              06/30/05            1,044,111          402,108        642,003
      123              UAV           UAV             UAV                UAV                     UAV              UAV            UAV
      125             1.33       Trailing-12          12              06/30/05              977,103          242,318        734,785
      138             1.30       Annualized           5               05/31/05            1,414,853          569,398        845,455
      141              UAV           UAV             UAV                UAV                     UAV              UAV            UAV
      146             1.53       Trailing-12          12              05/31/05            1,943,934        1,095,645        848,289
      155             0.71       Trailing-12          12              07/31/05              850,685          367,848        482,837
      156             1.90       Trailing-12          12              08/31/05            1,226,426          327,278        899,148
      165             1.56       Trailing-12          12              05/31/05            1,843,509        1,090,500        753,009
      180             1.48       Annualized           5               05/31/05              928,076          355,407        572,669
      184              UAV           UAV             UAV                UAV                     UAV              UAV            UAV
      189             1.31       Trailing-12          12              07/31/05              509,862          134,399        375,463
      205             2.52        Full Year           12              12/31/04              738,127          264,050        474,077
      220              UAV           UAV             UAV                UAV                     UAV              UAV            UAV
      221             3.30       Annualized           5               05/31/05              856,471          333,871        522,600
       18             1.14       Trailing-12          12              08/31/05           10,460,757        6,625,703      3,835,054
       31             1.53                                                                                                3,349,329
       38             1.20       Annualized           7               07/31/05            2,457,679          708,228      1,749,451
       41              UAV           UAV             UAV                UAV                     UAV              UAV            UAV
       44             1.86       Annualized           7               07/31/05            2,567,800          806,042      1,761,758
       49             1.17       Annualized           6               06/30/05            2,355,297          742,076      1,613,221
       79             1.29       Annualized           8               08/31/05            1,523,288          382,586      1,140,702
      116             1.45       Trailing-12          12              07/31/05            2,978,979        1,756,770      1,222,209
      130             1.47       Annualized           6               06/30/05            1,502,167          543,179        958,988
      135             1.35       Annualized           7               07/31/05              992,343          306,686        685,657
      144             1.94       Trailing-12          12              06/30/05            3,182,995        2,092,113      1,090,882
      150             0.82       Annualized           5               05/31/05              653,592          245,411        408,181
      167              UAV       Annualized           10              06/30/05              730,273           80,536        649,737
      185             1.01       Annualized           4               04/30/05              605,160          252,978        352,182
      192             1.16       Trailing-12          12              08/31/05              539,541          151,382        388,159
      195              UAV       Annualized           7               07/31/05              462,869           57,377        405,492
      153             1.44        Full Year           12              12/31/04              750,413           82,089        668,324
      143             1.12       Annualized           3               03/31/05            1,007,162          278,804        728,357
      121             1.58       Trailing-12          12              03/31/05            1,551,820          499,331      1,052,489
      216             0.94       Annualized           6               06/30/05            1,686,401        1,452,537        233,864

PRESENTED BELOW, SEPARATE FROM THE REST OF THE POOLED MORTGAGED LOANS, IS THE
ANNEX A-1 INFORMATION FOR THE ONE COURT SQUARE - CITIBANK NON-POOLED PORTION,
WHICH IS ASSOCIATED WITH THE CLASS OCS CERTIFICATES. THE ONE COURT SQUARE -
CITIBANK NON-POOLED PO

       1b              UAV






                                                                                         U/W NCF        TAXES     INSURANCE
      LOAN         MOST CURRENT        U/W        U/W                                     DSCR        CURRENTLY   CURRENTLY
     NUMBER        YEAR NOI DSCR    REVENUES    EXPENSES      U/W NOI      U/W NCF      (NOTE 1)      ESCROWED    ESCROWED

       15              1.91          7,432,462  2,480,438    4,952,025     4,762,563      1.79           No          No
       50              2.03          3,902,692  1,867,373    2,035,319     1,783,944      1.40           Yes         Yes
      186              1.43            881,662    418,203      463,459       457,110      1.34           Yes         Yes
       3               1.93         24,987,185  7,145,202   17,841,984    17,391,992      1.82           No          No
       98              1.77          3,550,958  2,249,199    1,301,759     1,159,720      1.32           Yes         No
       29              0.96          4,215,660  1,973,572    2,242,088     2,242,088      1.15           Yes         Yes
       78              1.18          5,454,306  3,843,442    1,610,864     1,392,476      1.55           Yes         Yes
       16              1.32          4,568,954  1,663,897    2,905,057     2,825,057      1.30           Yes         Yes
       20              1.47          7,748,463  4,865,590    2,882,873     2,563,278      1.41           Yes         Yes
       73              1.05          2,198,200    683,550    1,514,650     1,283,795      1.43           Yes         Yes
       91              1.68          1,600,842    357,314    1,243,528     1,167,135      1.54           Yes         Yes
       6               1.49         15,333,703  4,898,326   10,435,377    10,018,875      1.53           No          No
       45              1.42          3,340,528  1,455,242    1,885,286     1,762,425      1.28           No          Yes
      104              1.60          1,200,749    231,556      969,192       916,175      1.40           Yes         No
      214               UAV            323,610      9,708      313,902       310,161      1.45           No          No
      207               UAV            395,000    127,491      267,509       248,719      1.25           Yes         Yes
      118              1.35          1,090,223    162,969      927,255       851,501      1.32           No          No
      127              1.90          1,165,877     44,184    1,121,693     1,023,125      1.66           No          No
      157              1.53            851,545    177,394      674,150       620,719      1.33           Yes         Yes
       92               UAV          1,082,143     32,464    1,049,679     1,003,168      1.32           No          No
       74               UAV          1,747,395    432,012    1,315,384     1,230,641      1.30           Yes         Yes
      197              1.44          1,427,630    956,047      471,583       414,478      1.21           Yes         No
       5               1.03                                 10,271,251     9,654,060      1.36           Yes         Yes
       69              1.32          1,264,106     37,923    1,226,183     1,196,403      1.23           No          No
       70              1.45          1,697,944    439,660    1,258,284     1,113,148      1.22           Yes         Yes
       99              1.16          1,658,530    682,552      975,978       874,451      1.21           Yes         No
      132              1.36          1,071,735    312,670      759,065       730,353      1.25           Yes         Yes
      159              1.64          1,104,085    422,846      681,239       596,200      1.30           Yes         Yes
      163               UAV            751,731    185,745      565,986       519,616      1.23           Yes         Yes
      164              1.42            555,750     20,560      535,190       527,096      1.28           No          Yes
      172               UAV            672,600     20,178      652,422       606,161      1.47           No          No
      190              1.90            667,271    209,356      457,914       409,402      1.29           Yes         No
      211              1.42            266,798      9,232      257,566       246,703      1.24           No          Yes
       24              1.61          3,652,731    850,634    2,802,096     2,707,258      1.63           No          No
       25              1.39                                  2,695,230     2,493,339      1.24           Yes         No
       36              1.33          2,569,519    434,188    2,135,331     2,029,988      1.60           No          No
       43              3.08          4,383,174  1,878,618    2,504,556     2,131,149      1.94           Yes         No
       64              0.80          1,601,690    302,139    1,299,551     1,240,391      1.22           Yes         Yes
       75              1.87          2,465,536    917,358    1,548,177     1,418,036      1.68           Yes         Yes
       80              2.17          2,327,134    529,845    1,797,289     1,718,765      1.97           Yes         Yes
       87              2.37          1,466,903    331,840    1,135,062     1,061,022      1.33           Yes         Yes
       89               UAV          1,164,664    246,053      918,611       870,529      1.21           Yes         Yes
      126              1.21                                    984,164       778,315      1.29           Yes         No
      139               UAV            989,173    215,862      773,311       731,137      1.39           No          No
      152              2.86          2,252,670  1,413,025      839,645       749,538      1.40           Yes         Yes
      162              1.48          1,107,304    502,127      605,177       517,085      1.26           Yes         Yes
      166              0.77          1,203,127    593,216      609,911       545,277      1.37           Yes         Yes
      169              1.46            912,550    384,349      528,202       468,043      1.19           Yes         Yes
      178              1.53            604,456    110,137      494,319       470,414      1.32           Yes         Yes
      179               UAV            671,087     23,488      647,599       603,222      1.62           No          No
      224               UAV            219,810     81,696      138,114       124,402      1.36           Yes         No
       9               1.12          6,461,783  1,554,092    4,907,691     4,731,974      1.20           Yes         No
       12              3.81                                 78,461,540    69,251,953      3.61           No          No
       17              1.42          5,900,023  2,472,874    3,427,149     3,134,959      1.20           Yes         No
       26              1.67         18,543,168 14,696,567    3,846,601     3,104,874      1.40           Yes         Yes
       28              1.62          5,862,824  2,851,008    3,011,816     2,495,875      1.33           Yes         Yes
       47              1.37          2,182,895    576,408    1,606,487     1,505,345      1.20           Yes         No
       51              1.64          2,714,098    690,894    2,023,204     1,834,218      1.53           Yes         No
       52              1.13          2,639,855  1,115,858    1,523,998     1,376,437      1.24           Yes         Yes
       62              1.12          1,755,590    440,363    1,315,227     1,246,596      1.25           Yes         No
       76              0.28          1,796,123    563,635    1,232,488     1,118,073      1.32           Yes         Yes
       83              1.73          1,543,907    508,008    1,035,899       973,788      1.23           Yes         No
       88              1.41          1,304,796    288,384    1,016,412       998,038      1.33           Yes         Yes
       93              1.56          1,400,407    693,192      707,215       625,250      1.23           Yes         Yes
       94              1.56            866,681    484,306      382,375       326,688      1.23           Yes         Yes
      102              1.52          1,685,883    685,399    1,000,484       910,806      1.34           Yes         Yes
      107              1.99          1,470,961    293,455    1,177,506     1,094,276      1.67           Yes         Yes
      108               UAV            946,602     28,398      918,204       871,538      1.34           No          No
      115               UAV          1,302,026    189,091    1,112,936       993,213      1.62           Yes         Yes
      119              1.49          1,189,255    359,709      829,546       762,252      1.25           Yes         Yes
      120              0.83          1,327,332    357,462      969,870       894,523      1.49           Yes         Yes
      148              2.10          1,296,724    635,220      661,504       560,857      1.21           Yes         Yes
      154              1.50          1,125,002    495,410      629,592       544,788      1.20           Yes         Yes
      160              1.42          1,058,887    449,720      609,166       512,591      1.20           Yes         Yes
      174              0.64            902,445    371,576      530,869       461,274      1.21           Yes         Yes
      176              1.24            663,690    179,403      484,287       455,365      1.22           Yes         Yes
      187              1.11            789,980    276,846      513,134       450,656      1.38           Yes         Yes
      191              1.23            494,890     98,703      396,188       378,672      1.21           Yes         Yes
      194              1.34            627,441    219,127      408,313       363,017      1.20           Yes         Yes
      196              1.51            462,432     66,556      395,876       383,003      1.34           Yes         Yes
      203              1.40            302,889      9,087      293,803       285,515      1.26           No          No
       7               1.39                                  8,690,627     8,506,911      1.39           Yes         Yes
       14              1.21          8,415,449  4,615,413    3,800,036     3,416,063      1.21           Yes         Yes
       27              1.43          3,287,940    818,796    2,469,144     2,381,721      1.30           Yes         No
       30              1.15          3,192,740  1,088,440    2,104,300     1,940,521      1.03           Yes         Yes
       33              1.45          2,940,377    720,412    2,219,965     2,078,564      1.27           Yes         No
       53              1.31          3,126,975  1,153,538    1,973,437     1,782,635      1.48           Yes         No
       57              1.35          2,717,817  1,328,543    1,389,274     1,289,524      1.21           Yes         Yes
       58               UAV          1,852,011    618,458    1,233,553     1,233,553      1.21           No          No
       65              1.33          1,975,166    711,781    1,263,386     1,213,456      1.23           Yes         No
       66              0.97          2,022,872    628,960    1,393,912     1,300,087      1.38           Yes         Yes
       67              0.69          1,676,714    507,840    1,168,874     1,133,143      1.20           No          No
       81              0.51                                    971,177       839,656      1.20           Yes         Yes
       86              2.58          2,427,101    929,087    1,498,014     1,358,719      1.75           Yes         No
      101              1.48          1,460,576    355,819    1,104,757     1,033,222      1.53           Yes         Yes
      103              1.21          1,431,921    541,926      889,994       878,924      1.28           Yes         Yes
      106              1.51          1,503,424    469,309    1,034,115       958,531      1.36           Yes         Yes
      112              1.70          1,165,100    177,789      987,310       940,499      1.55           No          No
      113               UAV            860,255    213,928      646,327       621,919      1.16           Yes         Yes
      124              1.98          1,273,343    378,864      894,479       810,763      1.36           Yes         Yes
      133              1.92          1,423,289    618,476      804,812       690,827      1.24           Yes         Yes
      151               UAV            830,918    246,428      584,490       561,877      1.15           Yes         Yes
      158              1.83          1,112,026    464,014      648,012       591,624      1.34           Yes         Yes
      171              1.50            962,614    345,953      616,661       522,509      1.32           Yes         Yes
      183              1.48            772,458    186,553      585,904       528,713      1.37           Yes         Yes
      188              1.39            524,442    120,156      404,286       376,892      1.25           Yes         Yes
      200              1.13            431,018    130,236      300,783       280,436      1.20           Yes         Yes
      202              2.22            810,160    396,567      413,593       371,069      1.66           Yes         No
      210              0.66            268,898     15,480      253,418       243,086      1.20           Yes         Yes
      213               UAV            407,068    146,270      260,798       246,031      1.25           Yes         Yes
       1                UAV         32,406,134          0   32,406,134    32,406,134  2.25 (Note 5)      No          No
       4               2.45         23,242,324  9,274,480   13,967,845    13,268,983      2.45           No          No
       11              1.20          7,641,150  2,648,351    4,992,800     4,729,656      1.25           Yes         Yes
       48              1.69          2,486,694    450,960    2,035,734     1,818,475      1.43           Yes         Yes
       54              1.14          2,771,236  1,121,386    1,649,850     1,495,265      1.23           Yes         Yes
       56              1.59          5,672,073  3,784,623    1,887,450     1,660,567      1.40           Yes         Yes
       59               UAV          1,999,857    449,180    1,550,676     1,495,249      1.37           Yes         No
       72              1.10          1,757,277    534,231    1,223,046     1,110,549      1.26           Yes         Yes
       85              1.24          1,409,629    407,472    1,002,157       987,657      1.21           Yes         Yes
       90              0.66          2,073,704  1,010,230    1,063,474       954,006      1.25           No          No
       97              1.09          1,715,693    672,511    1,043,182       898,053      1.26           Yes         Yes
      109              2.11          2,046,399    941,879    1,104,521     1,022,665      1.42           Yes         Yes
      122              1.31          1,256,158    368,685      887,473       775,735      1.32           Yes         Yes
      128              1.37          1,315,638    497,573      818,065       773,640      1.32           Yes         No
      136              1.28          1,393,547    511,657      881,890       801,318      1.50           Yes         Yes
      137               UAV          1,291,668    206,614    1,085,054     1,048,778      2.00           No          No
      145              1.52            736,126    146,714      589,412       569,266      1.52           Yes         Yes
      168              1.54            835,471    220,919      614,552       566,057      1.54           Yes         Yes
      173              1.59            742,348    209,645      532,703       492,479      1.25           Yes         Yes
      182              1.47          1,001,530    421,827      579,703       542,264      1.53           Yes         Yes
      198              2.11            694,359    198,557      495,802       437,182      1.74           Yes         Yes
      199              1.72            553,456    170,026      383,430       334,942      1.34           Yes         Yes
      208              1.65            523,094    204,965      318,129       266,082      1.29           Yes         Yes
      209              1.63            488,252    169,858      318,394       274,401      1.35           Yes         Yes
      215              2.17            453,541     77,175      376,366       374,984      2.08           No          No
      219              1.95            340,257     79,413      260,844       226,936      1.38           Yes         Yes
       2               1.93         49,099,728 15,171,247    33,928,481   32,591,145      2.44           No          No
       8               1.11          7,453,026  1,755,872    5,697,154     5,325,401      1.25           Yes         No
       13              0.86          3,778,869    557,487    3,221,381     3,132,604      1.09           Yes         No
       21              1.29          3,028,554    279,317    2,749,237     2,660,608      1.22           No          No
       22              1.55          4,543,783  1,188,046    3,355,737     3,260,782      1.58           No          No
       35               UAV          3,691,969  1,416,051    2,275,918     2,187,813      1.30           Yes         Yes
       39              1.47          3,761,240  1,705,358    2,055,882     1,979,382      1.36           Yes         Yes
       46               UAV          2,496,267    722,538    1,773,729     1,654,786      1.23           No          No
       55              1.29                                  1,317,841     1,284,841      1.10           Yes         Yes
       60              1.23                                  1,223,728     1,193,728      1.13           Yes         Yes
       61              1.23          2,009,360    590,189    1,419,171     1,356,320      1.28           Yes         Yes
       63              1.18                                  1,138,083     1,116,333      1.11           Yes         Yes
       68              1.70          1,964,876    592,567    1,372,309     1,294,330      1.35           Yes         Yes
       77              2.65          6,702,194  4,648,021    2,054,173     1,786,085      2.00           No          No
       82              0.94          1,409,064    449,053      960,011       873,062      1.21           Yes         Yes
       84              0.62          1,091,995    136,804      955,191       955,191      1.20           Yes         Yes
      100              1.60          2,672,488  1,456,749    1,215,738     1,108,838      1.47           Yes         Yes
      110              1.22          1,104,075    309,164      794,911       767,922      1.25           Yes         Yes
      111               UAV            786,170      2,100      784,070       782,398      1.25           Yes         Yes
      114              1.91          1,921,755    857,736    1,064,019       900,766      1.44           Yes         Yes
      117              1.07          1,199,614    417,991      781,623       741,475      1.24           Yes         Yes
      123               UAV          1,103,450    279,240      824,210       764,082      1.22           Yes         Yes
      125              1.25          1,022,770    265,535      757,235       718,997      1.22           Yes         Yes
      138              1.61          1,434,177    636,096      798,081       697,729      1.33           Yes         Yes
      141               UAV          1,059,003    228,004      830,999       795,129      1.59           Yes         Yes
      146              1.60          1,943,934  1,089,730      854,204       776,447      1.47           Yes         Yes
      155              1.06            932,534    356,615      575,919       557,965      1.39           Yes         Yes
      156              2.04          1,108,406    377,526      730,880       624,740      1.42           Yes         Yes
      165              1.70          1,838,420  1,090,744      747,676       674,140      1.52           Yes         Yes
      180              1.60            884,147    352,341      531,806       488,647      1.37           Yes         Yes
      184               UAV            503,500     15,105      488,395       458,002      1.29           No          No
      189              1.19            528,972    130,782      398,190       382,944      1.29           Yes         Yes
      205              2.24            700,325    297,453      402,872       361,430      1.71           Yes         Yes
      220               UAV            217,154      6,515      210,639       208,068      1.49           No          No
      221              3.89            771,219    326,306      444,913       395,836      2.94           Yes         Yes
       18              1.51         10,460,757  6,625,703    3,835,054     3,416,624      1.34           No          No
       31              1.74                                  3,313,104     2,812,081      1.46           Yes         No
       38              1.24          2,500,416    795,332    1,705,084     1,703,189      1.20           No          No
       41               UAV          3,094,156  1,162,650    1,931,506     1,710,588      1.22           No          No
       44              1.61          2,753,425    735,674    2,017,751     1,944,646      1.78           No          No
       49              1.29          2,296,015    774,069    1,521,946     1,407,410      1.13           Yes         Yes
       79              1.31          1,556,596    397,101    1,159,495     1,056,882      1.22           Yes         Yes
      116              1.61          2,948,008  1,823,274    1,124,734     1,006,813      1.33           Yes         Yes
      130              1.62          1,824,163    633,576    1,190,587     1,105,551      1.87           Yes         Yes
      135              1.28          1,048,047    334,371      713,676       681,853      1.27           Yes         Yes
      144              1.91          3,221,368  2,269,568      951,800       922,050      1.61           Yes         Yes
      150              0.85            909,840    246,248      663,592       627,887      1.32           Yes         Yes
      167              1.64            685,603    107,259      578,343       562,144      1.42           No          No
      185              1.06            766,808    250,549      516,259       469,898      1.42           Yes         Yes
      192              1.25            541,269    181,037      360,232       352,482      1.14           Yes         Yes
      195              1.33            574,282    175,924      398,358       372,462      1.22           Yes         Yes
      153              1.42            728,781    105,300      623,482       589,162      1.25           Yes         Yes
      143              1.41            888,070    224,792      663,278       619,361      1.20           No          No
      121              1.56          1,452,552    507,810      944,742       824,062      1.22           Yes         Yes
      216              1.35          3,481,494  1,718,106    1,763,388     1,734,888      10.04          No          No

PRESENTED BELOW, SEPARATE FROM THE REST OF THE POOLED MORTGAGED LOANS, IS THE
ANNEX A-1 INFORMATION FOR THE ONE COURT SQUARE - CITIBANK NON-POOLED PORTION,
WHICH IS ASSOCIATED WITH THE CLASS OCS CERTIFICATES. THE ONE COURT SQUARE -
CITIBANK NON-POOLED PO

       1b               UAV                                                            2.07 (Note 6)






                                                          ESCROWED
                      RECOMMENDED         U/W ANNUAL     REPLACEMENT
      LOAN         ANNUAL REPLACEMENT    REPLACEMENT      RESERVES                 ESCROWED REPLACEMENT RESERVES
     NUMBER             RESERVES           RESERVES    INITIAL DEPOSIT                 CURRENT ANNUAL DEPOSIT

       15                    89,658         64,360               0                                                      0
       50                    14,639         34,225               0                                                 34,225
      186                     4,152          6,349               0                                                  6,349
       3                     86,386        107,081               0                                                      0
       98                    23,993        142,038               0             $142,035 for the first 12 mos; 4% of Gross
                                                                                                      Revenues thereafter
       29                    69,819              0         620,000                                                      0
       78                    25,071        218,388               0                                   4% of Gross Revenues
       16                    35,500         80,000               0                    80,004 (1-36); 100,008 (thereafter)
       20                     8,667         49,625               0                                                 49,632
       73                     4,444         27,980               0                                                 27,980
       91                     6,778         25,123               0                                              25,123.00
       6                     69,492         78,395               0                                                      0
       45                    45,556         44,748               0                                                      0
      104                     7,273         15,100               0                                                 15,100
      214                     3,727          3,741               0                                                  3,744
      207                     1,300          3,295               0                                                  3,295
      118                    40,608         28,814               0                                                 28,814
      127                    36,918         36,782               0                                                 29,040
      157                     7,390          9,000               0                                                  9,000
       92                    17,405         14,605               0                                                      0
       74                     3,564         13,022               0                                                 13,020
      197                    66,820         57,105         260,000                                   4% of Gross Revenues
       5                     58,543        165,416         151,482                                                151,482
       69                     2,007          6,854               0                                                  6,854
       70                     9,485         22,118               0                                                 22,118
       99                    14,879         14,787               0                                                 90,694
      132                    11,684         13,151         100,000                                                      0
      159                    10,583         10,397               0                                                 10,397
      163                     1,930          8,347               0                                                  8,347
      164                     7,888          8,094               0                                                      0
      172                     1,420         15,000               0                        0 ($15,000 from 6/11/10-5/11/15)
      190                    16,782         16,782               0                                                 16,782
      211                     2,766          2,847               0                                                      0
       24                    15,129         28,212               0                                                      0
       25                     6,467         20,494               0                                                      0
       36                    11,771         21,854               0                                                      0
       43                    35,354         54,390               0                                                      0
       64                     3,292         11,650               0                                                      0
       75                    35,952         35,383               0                                                 35,382
       80                    16,365         17,851               0                                                 17,851
       87                    25,800         26,289               0                                                 26,289
       89                     1,000          4,716               0                                                      0
      126                    22,392         38,034               0                                                 38,040
      139                     5,092          8,340               0                                                      0
      152                    49,732         90,107               0                                                100,555
      162                    11,042         15,003               0                                                 14,792
      166                     1,866          8,286               0                                                  8,286
      169                     3,231          8,519               0                                                  8,519
      178                     4,813          4,851               0                                                  4,851
      179                         0          9,468               0                                                      0
      224                       500          3,516               0                                                  3,516
       9                     16,333         16,339               0                                                 16,333
       12                 3,543,663      9,209,587               0                                                      0
       17                     5,810         26,066               0                                                 26,102
       26                   164,622        741,727    1,750,000.00                                   4% of Gross Revenues
       28                    26,794         52,979               0                                                 26,489
       47                    12,917         20,108               0                                                 20,108
       51                    11,408         41,561               0                                                 41,685
       52                    19,948         20,306               0                                                 20,306
       62                    10,646         11,407               0                                                 10,401
       76                    10,992         16,550               0                                                 16,560
       83                     6,670         11,736               0                                                      0
       88                     7,214          6,926               0                                                  6,926
       93                    12,468         14,588               0                                                 14,588
       94                     6,183          8,217               0                                                  8,312
      102                    13,220         13,245               0                                                 12,964
      107                     6,708         20,598               0                                                      0
      108                    16,757         16,800               0                                                 12,000
      115                    21,100         21,611               0                                                 21,611
      119                     8,168         10,706               0                                                 10,716
      120                    19,408         21,258               0                                                 21,258
      148                    11,887         11,604               0                                                 11,604
      154                     9,075          9,026               0                                                  8,876
      160                     5,518         15,836               0                                                 15,836
      174                     6,981          8,759               0                                                  8,759
      176                     2,802          7,725               0                                                  7,725
      187                    11,950         11,860               0                                                 11,860
      191                     6,521          3,490               0                                                  3,063
      194                     6,288          6,276               0                                                  6,276
      196                     1,098          2,100               0                                                  2,100
      203                       457          1,381               0                                                      0
       7                    149,935        183,717         187,000                                                      0
       14                    76,250         78,780               0                                                 78,780
       27                     2,500         35,815               0                                                      0
       30                    17,208         18,178               0                                                 18,180
       33                    12,500         36,316               0                                                      0
       53                    36,875         36,942               0                                                 36,946
       57                    87,115         99,750               0                                                 99,756
       58                    18,014              0               0                                                      0
       65                     5,501         13,238               0                                                      0
       66                    10,667         18,413               0                                                 12,275
       67                    13,658         13,658               0                                                      0
       81                    29,874         30,110               0                                                 30,096
       86                    16,887         17,232               0                                                 17,231
      101                    10,940         10,752               0                                                      0
      103                    11,071         11,071               0                                                 11,103
      106                     3,583         18,893               0                                                 18,989
      112                     7,063         10,190               0                                                 10,190
      113                     4,672          4,672               0                                                  4,672
      124                    45,585         45,534               0                                                 44,016
      133                    26,704         26,963               0                                                 26,964
      151                     1,708          3,691               0                                                  3,691
      158                     3,097          7,254               0                                                  7,254
      171                    11,583         13,158               0                                                 13,164
      183                     5,648         10,541               0                                                 10,541
      188                     1,000          6,083               0                                                  2,160
      200                     2,333          3,091               0                                                  3,091
      202                    10,125         10,265               0                                                 10,265
      210                     2,685          2,700               0                                                  2,700
      213                     3,020          3,030               0                                                  3,024
       1                    193,083              0               0                                                      0
       4                    324,167        204,917               0                                                      0
       11                    40,825         47,809          48,000                                                      0
       48                    83,715         83,711         150,000                                                 83,711
       54                    41,465         42,141               0                                                      0
       56                    66,372        226,883               0                                                226,884
       59                     3,225         11,997               0                                                 14,034
       72                    14,125         14,125               0                                                 14,125
       85                     7,000         14,500               0                                                 14,508
       90                    15,179         28,655               0                                                      0
       97                    31,667         32,313               0                                                 33,860
      109                    19,188         81,856               0           $85,478.40 for the first 12 mos; 4% of Gross
                                                                                                      Revenues thereafter
      122                     2,333          9,267               0                                                  9,267
      128                    11,757         12,440               0                                                      0
      136                    19,760         19,760               0                                                 17,937
      137                     1,690          4,893               0                                                  5,010
      145                     5,104          9,772               0                                                      0
      168                     3,755          9,024               0                                                  9,036
      173                     8,249          8,249               0                                                  8,249
      182                     4,600         10,863               0                                                 11,852
      198                     6,175          8,202          25,000                                                      0
      199                     6,579         11,121               0                                                  9,096
      208                    14,051         14,051               0                                                 14,051
      209                     2,942          8,752               0                                                  8,752
      215                     1,150          1,381               0                                                      0
      219                     7,765         17,785               0                                                 17,785
       2                    296,105        301,302               0                                                      0
       8                     24,326         50,914               0                                                 67,886
       13                     2,700         29,522               0                                                 19,116
       21                     5,927         26,426          39,648                                                      0
       22                    20,483         41,461               0                                                      0
       35                     8,222         36,291               0                                                 15,600
       39                    51,850         76,500               0                                                 76,500
       46                     2,583         75,000               0                                                      0
       55                    25,584         33,000               0                                                 33,000
       60                    22,771         30,000               0                                                 30,000
       61                     4,758         10,741               0                                                 10,567
       63                    10,265         21,750               0                                                 21,756
       68                     8,735         22,129               0                                                 22,129
       77                   169,280        268,088       1,056,000                                                234,558
       82                    21,533         23,769               0                                                 23,772
       84                     9,933              0               0                                                      0
      100                    62,647        106,900               0                                   4% of Gross Revenues
      110                     5,723         10,257               0                                                 10,104
      111                     9,583          1,672               0                                                      0
      114                    14,677         18,350               0                                                 18,612
      117                     5,550          7,639               0                                                  7,644
      123                    10,051         12,111               0                                                 12,108
      125                       825          7,176               0                                                  7,200
      138                     4,551         12,413               0                                                 12,413
      141                    18,255         13,255               0                                                 13,255
      146                    36,283         77,757               0                                   4% of Gross Revenues
      155                     5,237         17,954               0                                                 13,466
      156                    15,592         17,967               0                                                 17,967
      165                    42,588         73,537               0                                   4% of Gross Revenues
      180                     7,646          7,646               0                                                  7,646
      184                     7,992         10,570               0                                                 10,570
      189                     1,456          2,034               0                                                  2,040
      205                     1,845          6,171               0                                                  6,171
      220                     1,258          2,571               0                                                      0
      221                     4,953          6,880               0                                                  6,880
       18                   131,229        418,430               0                                                418,430
       31                   137,190        501,023               0                                                501,023
       38                     1,942          1,895               0                                                      0
       41                     9,317         27,747               0                                                      0
       44                    10,140         12,184               0                                                 12,184
       49                    15,267         17,992               0                                                 17,992
       79                    20,227         20,472               0                                                 20,544
      116                    34,167        117,920               0                                   4% of Gross Revenues
      130                    10,623         10,623               0                                                 10,623
      135                       500          7,826               0                                                  7,836
      144                    20,171         29,750               0                                                 29,750
      150                     7,660          6,666               0                                                  7,660
      167                       581          1,891               0                                                  1,891
      185                     1,106          8,925               0                                                  8,925
      192                     6,198          7,750               0                                                  7,750
      195                     1,654          5,725               0                                                  5,725
      153                     4,227          9,168               0                                                  9,168
      143                     5,825          7,000               0                                                      0
      121                    29,888         20,634               0                                                 20,634
      216                    25,354         28,500               0                                                      0

PRESENTED BELOW, SEPARATE FROM THE REST OF THE POOLED MORTGAGED LOANS, IS THE
ANNEX A-1 INFORMATION FOR THE ONE COURT SQUARE - CITIBANK NON-POOLED PORTION,
WHICH IS ASSOCIATED WITH THE CLASS OCS CERTIFICATES. THE ONE COURT SQUARE -
CITIBANK NON-POOLED PO

       1b







                                                                                                    ESCROWED
                    RECOMMENDED                  U/W                     ESCROWED                 REPLACEMENT
                      ANNUAL                    ANNUAL                 REPLACEMENT                  RESERVES
                    REPLACEMENT              REPLACEMENT             RESERVES INITIAL            CURRENT ANNUAL
      LOAN           RESERVES                  RESERVES                  DEPOSIT                    DEPOSIT             U/W ANNUAL
     NUMBER      PSF/UNIT/ROOM/PAD        PSF/UNIT/ROOM/PAD         PSF/UNIT/ROOM/PAD          PSF/UNIT/ROOM/PAD      TI/LC RESERVES

       15                   0.23                     0.17                       0.00                       0.00          125,102
       50                   0.09                     0.20                       0.00                       0.20          217,150
      186                   0.07                     0.10                       0.00                       0.10              NAP
       3                    0.16                     0.20                       0.00                       0.00          342,911
       98                 183.15                 1,084.26                       0.00                   1,084.24              NAP
       29                 213.51                     0.00                   1,896.02                       0.00              NAP
       78                 116.07                 1,011.06                       0.00       4% of Gross Revenues              NAP
       16                  88.75                   200.00                       0.00                     200.01              NAP
       20                   0.03                     0.15                       0.00                       0.15          269,970
       73                   0.03                     0.20                       0.00                       0.20          202,875
       91                   0.03                     0.10                       0.00                       0.10           51,271
       6                    0.23                     0.26                       0.00                       0.00          338,107
       45                   0.23                     0.23                       0.00                       0.00           78,113
      104                   0.05                     0.10                       0.00                       0.10           37,918
      214                   0.27                     0.27                       0.00                       0.27                0
      207                   0.08                     0.20                       0.00                       0.20           15,495
      118                   0.18                     0.13                       0.00                       0.13           46,940
      127                   0.19                     0.19                       0.00                       0.15           61,785
      157                   0.08                     0.10                       0.00                       0.10           44,431
       92                   0.24                     0.20                       0.00                       0.00           31,906
       74                   0.04                     0.16                       0.00                       0.16           71,720
      197                 726.31                   620.71                   2,826.09       4% of Gross Revenues              NAP
       5                    0.04                     0.12                       0.11                       0.11          451,775
       69                   0.04                     0.15                       0.00                       0.15           22,926
       70                   0.06                     0.15                       0.00                       0.15          123,019
       99                   0.15                     0.15                       0.00                       0.92           86,740
      132                   0.13                     0.15                       1.14                       0.00           15,561
      159                   0.18                     0.18                       0.00                       0.18           74,642
      163                   0.03                     0.15                       0.00                       0.15           38,023
      164                   0.19                     0.19                       0.00                       0.00                0
      172                   0.01                     0.10                       0.00                       0.05           31,261
      190                   0.19                     0.19                       0.00                       0.19           31,731
      211                   0.15                     0.15                       0.00                       0.00            8,016
       24                   0.08                     0.15                       0.00                       0.00           66,627
       25                   0.03                     0.10                       0.00                       0.00          181,398
       36                   0.08                     0.15                       0.00                       0.00           83,489
       43                   0.13                     0.20                       0.00                       0.00          319,017
       64                   0.04                     0.15                       0.00                       0.00           47,510
       75                   0.31                     0.31                       0.00                       0.31           94,758
       80                   0.10                     0.11                       0.00                       0.11           60,673
       87                   0.18                     0.18                       0.00                       0.18           47,751
       89                   0.02                     0.10                       0.00                       0.00           43,366
      126                   0.12                     0.20                       0.00                       0.20          167,816
      139                   0.09                     0.15                       0.00                       0.00           33,834
      152                 546.50                   990.18                       0.00                   1,105.00              NAP
      162                   0.15                     0.20                       0.00                       0.20           73,090
      166                   0.03                     0.15                       0.00                       0.15           56,348
      169                   0.08                     0.20                       0.00                       0.20           51,640
      178                   0.21                     0.21                       0.00                       0.21           19,055
      179                   0.00                     0.15                       0.00                       0.00           34,909
      224                   0.03                     0.20                       0.00                       0.20           10,196
       9                    0.11                     0.11                       0.00                       0.11          159,377
       12               1,476.53                 3,837.33                       0.00                       0.00              NAP
       17                   0.03                     0.15                       0.00                       0.15          266,124
       26                 500.37                 2,254.49                   5,319.15       4% of Gross Revenues              NAP
       28                   0.10                     0.20                       0.00                       0.10          462,962
       47                   0.13                     0.20                       0.00                       0.20           81,034
       51                   0.05                     0.20                       0.00                       0.20          147,425
       52                   0.22                     0.22                       0.00                       0.22          127,254
       62                   0.09                     0.10                       0.00                       0.09           57,225
       76                   0.13                     0.20                       0.00                       0.20           97,865
       83                   0.06                     0.11                       0.00                       0.00           50,375
       88                   0.10                     0.10                       0.00                       0.10           11,448
       93                   0.17                     0.20                       0.00                       0.20           67,377
       94                   0.15                     0.20                       0.00                       0.20           47,470
      102                   0.20                     0.20                       0.00                       0.20           76,433
      107                   0.07                     0.20                       0.00                       0.00           62,632
      108                   0.21                     0.21                       0.00                       0.15           29,866
      115                   0.21                     0.21                       0.00                       0.21           98,111
      119                   0.15                     0.20                       0.00                       0.20           56,587
      120                   0.23                     0.25                       0.00                       0.25           54,090
      148                   0.20                     0.20                       0.00                       0.20           89,043
      154                   0.20                     0.20                       0.00                       0.20           75,779
      160                   0.07                     0.20                       0.00                       0.20           80,738
      174                   0.16                     0.20                       0.00                       0.20           60,836
      176                   0.05                     0.15                       0.00                       0.15           21,197
      187                   0.27                     0.27                       0.00                       0.27           50,618
      191                   0.32                     0.17                       0.00                       0.15           14,026
      194                   0.19                     0.19                       0.00                       0.19           39,021
      196                   0.05                     0.10                       0.00                       0.10           10,773
      203                   0.03                     0.10                       0.00                       0.00            6,907
       7                    0.09                     0.10                       0.11                       0.00              NAP
       14                   0.19                     0.20                       0.00                       0.20          305,192
       27                   0.01                     0.08                       0.00                       0.00           51,608
       30                   0.20                     0.21                       0.00                       0.21          145,601
       33                   0.05                     0.15                       0.00                       0.00          105,085
       53                   0.31                     0.31                       0.00                       0.31          153,860
       57                 218.33                   250.00                       0.00                     250.02              NAP
       58                   0.12                     0.00                       0.00                       0.00              NAP
       65                   0.04                     0.10                       0.00                       0.00           36,692
       66                   0.09                     0.15                       0.00                       0.10           75,413
       67                   0.16                     0.16                       0.00                       0.00           22,073
       81                   0.24                     0.24                       0.00                       0.24          101,411
       86                   0.17                     0.17                       0.00                       0.17          122,063
      101                   0.17                     0.17                       0.00                       0.00           60,783
      103                   0.11                     0.11                       0.00                       0.11              NAP
      106                   0.02                     0.10                       0.00                       0.10           56,692
      112                   0.10                     0.15                       0.00                       0.15           36,622
      113                   0.12                     0.12                       0.00                       0.12           19,737
      124                   0.30                     0.30                       0.00                       0.29           38,182
      133                   0.34                     0.34                       0.00                       0.34           87,022
      151                   0.07                     0.15                       0.00                       0.15           18,922
      158                   0.06                     0.15                       0.00                       0.15           49,134
      171                   0.18                     0.20                       0.00                       0.20           80,994
      183                   0.11                     0.20                       0.00                       0.20           46,650
      188                   0.03                     0.20                       0.00                       0.07           21,311
      200                   0.11                     0.15                       0.00                       0.15           17,255
      202                   0.32                     0.32                       0.00                       0.32           32,259
      210                   0.45                     0.45                       0.00                       0.45            7,632
      213                   0.24                     0.24                       0.00                       0.24           11,737
       1                    0.14                     0.00                       0.00                       0.00                0
       4                    0.49                     0.31                       0.00                       0.00          493,945
       11                   0.17                     0.19                       0.20                       0.00          215,334
       48                   0.31                     0.31                       0.56                       0.31          133,548
       54                   0.20                     0.20                       0.00                       0.00          112,444
       56                 374.98                 1,281.82                       0.00                   1,281.83              NAP
       59                   0.05                     0.20                       0.00                       0.23           43,430
       72                   0.22                     0.22                       0.00                       0.22           98,373
       85                  24.14                    50.00                       0.00                      50.03              NAP
       90                   0.13                     0.25                       0.00                       0.00           80,813
       97                   0.15                     0.15                       0.00                       0.16          112,817
      109                 417.12                 1,779.48                       0.00                   1,858.23              NAP
      122                   0.03                     0.10                       0.00                       0.10          102,472
      128                   0.23                     0.25                       0.00                       0.00           31,986
      136                   0.17                     0.17                       0.00                       0.15           60,812
      137                   0.05                     0.15                       0.00                       0.15           31,383
      145                 212.67                   407.17                       0.00                       0.00           10,374
      168                   0.08                     0.20                       0.00                       0.20           39,471
      173                   0.15                     0.15                       0.00                       0.15           31,975
      182                   0.06                     0.15                       0.00                       0.16           26,576
      198                   0.15                     0.20                       0.61                       0.00           50,418
      199                   0.11                     0.18                       0.00                       0.15           37,368
      208                   0.26                     0.26                       0.00                       0.26           37,996
      209                   0.05                     0.15                       0.00                       0.15           35,241
      215                   0.08                     0.10                       0.00                       0.00                0
      219                   0.07                     0.15                       0.00                       0.15           16,123
       2                    0.28                     0.28                       0.00                       0.00        1,036,034
       8                    0.07                     0.15                       0.00                       0.20          320,839
       13                   0.01                     0.15                       0.00                       0.10           59,255
       21                   0.04                     0.20                       0.30                       0.00           62,202
       22                   0.08                     0.15                       0.00                       0.00           53,493
       35                   0.03                     0.15                       0.00                       0.06           51,814
       39                 169.44                   250.00                       0.00                     250.00              NAP
       46                   0.01                     0.20                       0.00                       0.00           43,943
       55                 203.05                   261.90                       0.00                     261.90              NAP
       60                 192.97                   254.24                       0.00                     254.24              NAP
       61                   0.09                     0.20                       0.00                       0.20           52,110
       63                 128.31                   271.88                       0.00                     271.95              NAP
       68                   0.06                     0.15                       0.00                       0.15           55,850
       77                 755.71                 1,196.82                   4,714.29                   1,047.13              NAP
       82                   0.18                     0.20                       0.00                       0.20           63,181
       84                   0.20                     0.00                       0.00                       0.00                0
      100                 549.53                   937.71                       0.00       4% of Gross Revenues              NAP
      110                   0.33                     0.59                       0.00                       0.58           16,732
      111                   0.06                     0.01                       0.00                       0.00                0
      114                   0.16                     0.20                       0.00                       0.20          144,903
      117                   0.15                     0.20                       0.00                       0.20           32,509
      123                   0.21                     0.25                       0.00                       0.25           48,017
      125                   0.02                     0.20                       0.00                       0.20           31,062
      138                   0.07                     0.20                                                  0.20           87,939
      141                   0.56                     0.41                       0.00                       0.41           22,615
      146                 465.17                   996.89                       0.00       4% of Gross Revenues              NAP
      155                   0.08                     0.29                       0.00                       0.21              NAP
      156                   0.17                     0.20                       0.00                       0.20           88,173
      165                 448.29                   774.07                       0.00       4% of Gross Revenues              NAP
      180                   0.21                     0.21                       0.00                       0.21           35,513
      184                   0.08                     0.10                       0.00                       0.10           19,823
      189                   0.11                     0.15                       0.00                       0.15           13,212
      205                   0.06                     0.20                       0.00                       0.20           35,271
      220                   0.07                     0.15                       0.00                       0.00                0
      221                   0.14                     0.20                       0.00                       0.20           42,196
       18                 437.43                 1,394.77                       0.00                   1,394.77              NAP
       31                 309.68                 1,130.98                       0.00                   1,130.98              NAP
       38                   0.02                     0.02                       0.00                       0.00                0
       41                   0.07                     0.20                       0.00                       0.00          193,171
       44                   0.17                     0.20                       0.00                       0.20           60,921
       49                   0.16                     0.19                       0.00                       0.19           96,544
       79                   0.20                     0.20                       0.00                       0.20           82,140
      116                 379.63                 1,310.23                       0.00       4% of Gross Revenues              NAP
      130                   0.24                     0.24                       0.00                       0.24           74,413
      135                   0.01                     0.20                       0.00                       0.20           23,998
      144                 169.50                   250.00                       0.00                     250.00              NAP
      150                   0.17                     0.15                       0.00                       0.17           29,039
      167                   0.05                     0.15                       0.00                       0.15           14,308
      185                   0.02                     0.20                       0.00                       0.20           37,436
      192                 199.95                   250.00                       0.00                     250.00              NAP
      195                   0.06                     0.20                       0.00                       0.20           20,171
      153                   0.07                     0.15                       0.00                       0.15           25,151
      143                   0.08                     0.10                       0.00                       0.00           36,917
      121                   0.45                     0.31                       0.00                       0.31          100,045
      216                 222.40                   250.00                       0.00                       0.00              NAP

PRESENTED BELOW, SEPARATE FROM THE REST OF THE POOLED MORTGAGED LOANS, IS THE
ANNEX A-1 INFORMATION FOR THE ONE COURT SQUARE - CITIBANK NON-POOLED PORTION,
WHICH IS ASSOCIATED WITH THE CLASS OCS CERTIFICATES. THE ONE COURT SQUARE -
CITIBANK NON-POOLED PO

       1b






      LOAN
     NUMBER                                       ESCROWED TI/LC RESERVES INITIAL DEPOSIT

       15                                                                                                               0
       50                                                                                                       2,200,750
      186                                                                                                             NAP
       3                                                                                                                0
       98                                                                                                             NAP
       29                                                                                                             NAP
       78                                                                                                             NAP
       16                                                                                                             NAP
       20                                                                                                               0
       73                                                                                                       1,050,000
       91                                                                                                          50,000
       6                                                                                                                0
       45                                                                                                               0
      104                                                                                                               0
      214                                                                                                               0
      207                                                                                                               0
      118                                                                                                               0
      127                                                                                                               0
      157                                                                                                               0
       92                                                                                                               0
       74                                                                                                               0
      197                                                                                                             NAP
       5                                                                                                                0
       69                                                                                                               0
       70                                                                                                               0
       99                                                                                                               0
      132                                                                                                         500,000
      159                                                                                                               0
      163                                                                                                               0
      164                                                                                                               0
      172                                                                                                               0
      190                                                                                                               0
      211                                                                                                               0
       24                                                                                                               0
       25                                                                                                               0
       36                                                                                                               0
       43                                                                                                               0
       64                                                                                                               0
       75                                                                                                               0
       80                                                                                                               0
       87                                                                                                  50,000.00 (LOC)
       89                                                                                                         100,000
      126                                                                                                               0
      139                                                                                                               0
      152                                                                                                             NAP
      162                                                                                                         175,000
      166                                                                                                               0
      169                                                                                                         100,000
      178                                                                                                               0
      179                                                                                                               0
      224                                                                                                               0
       9                                                                                                          767,582
       12                                                                                                             NAP
       17                                                                                                         465,000
       26                                                                                                             NAP
       28                                                                                                       1,268,792
       47                                                                                                         750,000
       51                                                                                                       1,170,011
       52                                                                                                               0
       62                                                                                                               0
       76                                                                                                         766,000
       83                                                                                                               0
       88                                                                                                               0
       93                                                                                                               0
       94                                                                                                               0
      102                                                                                                         760,000
      107                                                                                                               0
      108                                                                                                               0
      115                                                                                                               0
      119                                                                                                               0
      120                                                                                                               0
      148                                                                                                               0
      154                                                                                                               0
      160                                                                                                               0
      174                                                                                                               0
      176                                                                                                               0
      187                                                                                                               0
      191                                                                                                               0
      194                                                                                                               0
      196                                                                                                               0
      203                                                                                                               0
       7                                                                                                              NAP
       14                                                                                                       4,000,000
       27                                                                                                               0
       30                                                                                                         100,000
       33                                                                                                               0
       53                                                                                                               0
       57                                                                                                             NAP
       58                                                                                                             NAP
       65                                                                                                               0
       66                                                                                                               0
       67                                                                                                               0
       81                                                                                                               0
       86                                                                                                               0
      101                                                                                                               0
      103                                                                                                             NAP
      106                                                                                                               0
      112                                                                                                               0
      113                                                                                                               0
      124                                                                                                               0
      133                                                                                                               0
      151                                                                                                               0
      158                                                                                                               0
      171                                                                                                         100,000
      183                                                                                                               0
      188                                                                                                               0
      200                                                                                                               0
      202                                                                                                         150,000
      210                                                                                                               0
      213                                                                                                               0
       1                                                                                                                0
       4                                                                                                       19,029,390
       11                                                                                                         180,000
       48                                                                                                               0
       54                         400,000 LOC (Vacant Space Credit Enhancement) 100,000 LOC (Vacant Space Leasing Reserve)
       56                                                                                                             NAP
       59                                                                                                          55,575
       72                                                                                                               0
       85                                                                                                             NAP
       90                                                    565,000 (Leasing Reserve), 167,590 (Northco Capital Reserve),
                                                              89,695 (Financial Independents), 19,175 (Lions Gate Reserve)
       97                                                                                                               0
      109                                                                                                             NAP
      122                                                                                                          50,000
      128                                                                                                         450,000
      136                                                                                                               0
      137                                                                                                               0
      145                                                                                                               0
      168                                                                                                               0
      173                                                                                                               0
      182                                                                                                          25,000
      198                                                                                                          75,000
      199                                                                                                               0
      208                                                                                                          30,000
      209                                                                                                               0
      215                                                                                                               0
      219                                                                                                               0
       2                                                                                                                0
       8                                                                                                                0
       13                                                                                                               0
       21                                                                                                          62,112
       22                                                                                                               0
       35                                                                                                       4,000,000
       39                                                                                                             NAP
       46                                                                                                               0
       55                                                                                                             NAP
       60                                                                                                             NAP
       61                                                                                                               0
       63                                                                                                             NAP
       68                                                                                                               0
       77                                                                                                             NAP
       82                                                                                                               0
       84                                                                                                               0
      100                                                                                                             NAP
      110                                                                                                               0
      111                                                                                                               0
      114                                                                                                         175,000
      117                                                                                                         130,000
      123                                                                                                         175,000
      125                                                                                                         200,000
      138                                                                                                               0
      141                                                                                                               0
      146                                                                                                             NAP
      155                                                                                                             NAP
      156                                                                                                               0
      165                                                                                                             NAP
      180                                                                                                               0
      184                                                                                                               0
      189                                                                                                               0
      205                                                                                                               0
      220                                                                                                               0
      221                                                                                                               0
       18                                                                                                             NAP
       31                                                                                                             NAP
       38                                                                                                               0
       41                                                                                                               0
       44                                                                                                               0
       49                                                                                                               0
       79                                                                                                               0
      116                                                                                                             NAP
      130                                                                                                         286,885
      135                                                                                                               0
      144                                                                                                             NAP
      150                                                                                                               0
      167                                                                                                               0
      185                                                                                                               0
      192                                                                                                             NAP
      195                                                                                                               0
      153                                                                                                               0
      143                                                                                                               0
      121                                                                                                               0
      216                                                                                                             NAP

PRESENTED BELOW, SEPARATE FROM THE REST OF THE POOLED MORTGAGED LOANS, IS THE
ANNEX A-1 INFORMATION FOR THE ONE COURT SQUARE - CITIBANK NON-POOLED PORTION,
WHICH IS ASSOCIATED WITH THE CLASS OCS CERTIFICATES. THE ONE COURT SQUARE -
CITIBANK NON-POOLED PO

       1b







                                                                              U/W ANNUAL       ESCROWED TI/LC      ESCROWED TI/LC
 LOAN                          ESCROWED TI/LC RESERVES                          TI/LC         RESERVES INITIAL    RESERVES CURRENT
NUMBER                          CURRENT ANNUAL DEPOSIT                       RESERVES PSF       DEPOSIT PSF      ANNUAL DEPOSIT PSF

  15                                                                     0       0.32               0.00                  0.00
  50                                                               239,574       1.27              12.86                  1.40
 186                                                                   NAP        NAP                NAP                   NAP
  3                                                                      0       0.63               0.00                  0.00
  98                                                                   NAP        NAP                NAP                   NAP
  29                                                                   NAP        NAP                NAP                   NAP
  78                                                                   NAP        NAP                NAP                   NAP
  16                                                                   NAP        NAP                NAP                   NAP
  20                                                               250,008       0.82               0.00                  0.76
  73        305,000.04 (07/11/05-06/11/06); 275,000.04 (07/11/06-06/11/08)       1.45               7.51                  2.18
  91                    25,000 (7/11/05-6/11/06), 50,000 (7/11/06-6/11/08)       0.20               0.20                  0.10
  6                                                                      0       1.13               0.00                  0.00
  45                                                                     0       0.40               0.00                  0.00
 104                                                                     0       0.25               0.00                  0.00
 214                                                                     0       0.00               0.00                  0.00
 207                                                                 5,000       0.94               0.00                  0.30
 118                                                                42,112       0.21               0.00                  0.19
 127                                                                34,848       0.32               0.00                  0.18
 157                                                                     0       0.49               0.00                  0.00
  92                                                                     0       0.44               0.00                  0.00
  74                                                                     0       0.87               0.00                  0.00
 197                                                                   NAP        NAP                NAP                   NAP
  5                                                                900,000       0.65               0.00                  1.29
  69                                                                     0       0.50               0.00                  0.00
  70                                                                50,000       0.83               0.00                  0.34
  99                                                                14,787       0.88               0.00                  0.15
 132                                                                     0       0.18               5.70                  0.00
 159                                                                78,554       1.29               0.00                  1.36
 163                                                                     0       0.68               0.00                  0.00
 164                                                                     0       0.00               0.00                  0.00
 172                                                                     0       0.21               0.00                  0.00
 190                                                                36,210       0.35               0.00                  0.40
 211                                                                     0       0.42               0.00                  0.00
  24                                                                     0       0.35               0.00                  0.00
  25                                                                     0       0.89               0.00                  0.00
  36                                                                     0       0.57               0.00                  0.00
  43                                                                     0       1.17               0.00                  0.00
  64                                                                     0       0.61               0.00                  0.00
  75                                                                50,000       0.83               0.00                  0.44
  80                                                               121,710       0.37               0.00                  0.75
  87                                                                     0       0.33               0.34                  0.00
  89                                                                47,162       0.92               2.12                  1.00
 126                                                               174,828       0.88               0.00                  0.92
 139                                                                     0       0.61               0.00                  0.00
 152                                                                   NAP        NAP                NAP                   NAP
 162                                                                     0       0.97               2.33                  0.00
 166                                                                80,666       1.02               0.00                  1.46
 169                                                                42,594       1.21               2.35                  1.00
 178                                                                11,667       0.82               0.00                  0.51
 179                                                                     0       0.55               0.00                  0.00
 224                                                                10,196       0.58               0.00                  0.58
  9                                                                      0       1.06               5.12                  0.00
  12                                                                   NAP        NAP                NAP                   NAP
  17                                                                     0       1.53               2.68                  0.00
  26                                                                   NAP        NAP                NAP                   NAP
  28                                                               458,956       1.75               4.79                  1.73
  47                                                                     0       0.81               7.46                  0.00
  51                                                                36,000       0.71               5.63                  0.17
  52                                                               138,453       1.38               0.00                  1.50
  62                                                                53,174       0.50               0.00                  0.46
  76                                                                62,064       1.18               9.26                  0.75
  83                                                                     0       0.47               0.00                  0.00
  88                                                                     0       0.17               0.00                  0.00
  93                                                                65,646       0.92               0.00                  0.90
  94                                                                37,402       1.16               0.00                  0.91
 102                                                                97,230       1.15              11.48                  1.47
 107                                                                     0       0.61               0.00                  0.00
 108                                                                35,300       0.37               0.00                  0.44
 115                                                                     0       0.95               0.00                  0.00
 119                                                                56,592       1.06               0.00                  1.06
 120                                                                56,120       0.64               0.00                  0.66
 148                                                                87,030       1.53               0.00                  1.50
 154                                                                64,348       1.68               0.00                  1.43
 160                                                                79,182       1.02               0.00                  1.00
 174                                                                43,798       1.39               0.00                  1.00
 176                                                                33,990       0.41               0.00                  0.66
 187                                                                50,617       1.15               0.00                  1.15
 191                                                                13,578       0.69               0.00                  0.66
 194                                                                22,500       1.18               0.00                  0.68
 196                                                                     0       0.52               0.00                  0.00
 203                                                                     0       0.50               0.00                  0.00
  7                                                                    NAP        NAP                NAP                   NAP
  14                          0 ($200,012.04 starting 8/11/06 & thereafter)      0.77              10.15                  0.46
  27                                                                     0       0.12               0.00                  0.00
  30                                                               104,532       1.65               1.13                  1.19
  33                                                                     0       0.43               0.00                  0.00
  53                                                                     0       1.29               0.00                  0.00
  57                                                                   NAP        NAP                NAP                   NAP
  58                                                                   NAP        NAP                NAP                   NAP
  65                                                                     0       0.28               0.00                  0.00
  66                                                                52,454       0.61               0.00                  0.43
  67                                                                     0       0.26               0.00                  0.00
  81                                                               112,164       0.81               0.00                  0.90
  86                                                                     0       1.20               0.00                  0.00
 101                                                                     0       0.96               0.00                  0.00
 103                                                                   NAP        NAP                NAP                   NAP
 106                                                                56,546       0.30               0.00                  0.30
 112                                                                     0       0.54               0.00                  0.00
 113                                                                20,600       0.51               0.00                  0.53
 124                                                                75,000       0.25               0.00                  0.49
 133                                                                88,740       1.10               0.00                  1.12
 151                                                                     0       0.77               0.00                  0.00
 158                                                                     0       1.02               0.00                  0.00
 171                                                                65,796       1.23               1.52                  1.00
 183                                                                46,986       0.89               0.00                  0.89
 188                                                                21,300       0.70               0.00                  0.70
 200                                                                17,514       0.84               0.00                  0.85
 202                                                                     0       1.01               4.68                  0.00
 210                                                                 7,500       1.27               0.00                  1.25
 213                                                                13,334       0.93               0.00                  1.06
  1                                                                      0       0.00               0.00                  0.00
  4                                                                      0       0.75              29.03                  0.00
  11                                                                     0       0.90               0.75                  0.00
  48                                                               133,510       0.50               0.00                  0.50
  54                                                                     0       0.53               2.38                  0.00
  56                                                                   NAP        NAP                NAP                   NAP
  59                                                                     0       0.72               0.93                  0.00
  72                                                                50,000       1.53               0.00                  0.78
  85                                                                   NAP        NAP                NAP                   NAP
  90                                                                69,600       0.71               7.34                  0.61
  97                                                               112,866       0.52               0.00                  0.52
 109                                                                   NAP        NAP                NAP                   NAP
 122                                                                48,187       1.11               0.54                  0.52
 128                                                                     0       0.64               8.98                  0.00
 136                                                                25,000       0.51               0.00                  0.21
 137                                                                     0       0.96               0.00                  0.00
 145                                                                10,380     432.25               0.00                432.50
 168                                                                46,032       0.87               0.00                  1.02
 173                                                                30,000       0.59               0.00                  0.56
 182                                                                25,000       0.37               0.35                  0.35
 198                                                                     0       1.23               1.83                  0.00
 199        54,000, LOC in the amount of $80,000 may replace escrowed funds      0.62               0.00                  0.89
 208                                                                10,000       0.71               0.56                  0.19
 209                                                                15,000       0.61               0.00                  0.26
 215                                                                     0       0.00               0.00                  0.00
 219                                                                12,000       0.14               0.00                  0.10
  2                                                                      0       0.96               0.00                  0.00
  8                                                                254,571       0.95               0.00                  0.75
  13                                                                     0       0.31               0.00                  0.00
  21                                                                     0       0.47               0.47                  0.00
  22                                                                     0       0.20               0.00                  0.00
  35                                                                     0       0.21              16.53                  0.00
  39                                                                   NAP        NAP                NAP                   NAP
  46                                                                     0       0.12               0.00                  0.00
  55                                                                   NAP        NAP                NAP                   NAP
  60                                                                   NAP        NAP                NAP                   NAP
  61                                                                     0       0.97               0.00                  0.00
  63                                                                   NAP        NAP                NAP                   NAP
  68                                                                66,386       0.38               0.00                  0.45
  77                                                                   NAP        NAP                NAP                   NAP
  82                                                                63,192       0.53               0.00                  0.53
  84                                                                     0       0.00               0.00                  0.00
 100                                                                   NAP        NAP                NAP                   NAP
 110                                                                16,800       0.97               0.00                  0.97
 111                                                                     0       0.00               0.00                  0.00
 114                                                                91,750       1.58               1.91                  1.00
 117                                                                     0       0.85               3.40                  0.00
 123                                                                     0       0.99               3.61                  0.00
 125                                                                30,864       0.87               5.57                  0.86
 138                                                                50,000       1.42               0.00                  0.81
 141                                                                20,000       0.69               0.00                  0.61
 146                                                                   NAP        NAP                NAP                   NAP
 155                                                                   NAP        NAP                NAP                   NAP
 156                                                                89,835       0.98               0.00                  1.00
 165                                                                   NAP        NAP                NAP                   NAP
 180                                                                50,000       0.99               0.00                  1.39
 184                                                                19,823       0.19               0.00                  0.19
 189                                                                13,212       0.97               0.00                  0.97
 205                                                                20,000       1.14               0.00                  0.65
 220                                                                     0       0.00               0.00                  0.00
 221                                                                     0       1.23               0.00                  0.00
  18                                                                   NAP        NAP                NAP                   NAP
  31                                                                   NAP        NAP                NAP                   NAP
  38                                                                     0       0.00               0.00                  0.00
  41                                                                     0       1.39               0.00                  0.00
  44                                                                60,921       1.00               0.00                  1.00
  49                                                                96,544       1.04               0.00                  1.04
  79                                                                82,141       0.80               0.00                  0.80
 116                                                                   NAP        NAP                NAP                   NAP
 130                                                                65,000       1.66               6.41                  1.45
 135                                                                22,704       0.61               0.00                  0.57
 144                                                                   NAP        NAP                NAP                   NAP
 150                                                                25,000       0.65               0.00                  0.56
 167                                                                10,713       1.14               0.00                  0.85
 185                                                                35,000       0.84               0.00                  0.78
 192                                                                   NAP        NAP                NAP                   NAP
 195                                                                20,325       0.70               0.00                  0.71
 153                                                                     0       0.41               0.00                  0.00
 143                                       0 ($36,917 from 1/11/10-7/11/16)      0.53               0.00                  0.31
 121                                                                99,842       1.50               0.00                  1.50
 216                                                                   NAP        NAP                NAP                   NAP

PRESENTED BELOW, SEPARATE FROM THE REST OF THE POOLED MORTGAGED LOANS, IS THE
ANNEX A-1 INFORMATION FOR THE ONE COURT SQUARE - CITIBANK NON-POOLED PORTION,
WHICH IS ASSOCIATED WITH THE CLASS OCS CERTIFICATES. THE ONE COURT SQUARE -
CITIBANK NON-POOLED PO

  1b  CGM     NAP   One Court Square - Citibank (non-pooled portion)