The issuer has filed a registration statement (including a prospectus) with the
SEC for the offering to which this communication relates. Before you invest, you
should read the prospectus in that registration statement and other documents
the issuer has filed with the SEC for more complete information about the issuer
and this offering. You may get these documents for free by visiting EDGAR on the
SEC Website at www.sec.gov. Alternatively, the issuer, any underwriter or any
dealer participating in the offering will arrange to send you the prospectus if
you request it by calling toll-free 1-877-858-5407. Any legends, disclaimers or
notices that appear below are not applicable to this message and should be
disregarded. Such text has been automatically generated via bloomberg or another
system.


CMBS STRESS ANALYSIS
Effect on average life and yield




1) Prepayment Analysis:

         After YMP               50% and 100%CPR                SEE FREE WRITING PROSPECTUS FOR THIS INFORMATION (ATTACHED) CHANGE
                                 (Change in Average Life)       IN WAL

2) Extension Analysis:                                          SEE NEXT PAGE. SEE LOAN LIST IN THIS SHEET
         Assume 2 year extension for approximately 30% of the loans (starting with the lowest coupon loans).

3) Default Analysis:                                            SEE NEXT PAGE
         Assume CPR=0%
         Assume defaults start in month 1
         Assume 1-year recovery period.
         Apply 1% CDR with 25% and 50% loss severity.
         Apply 2.5% CDR with 40% loss severity.

4) Combination Default and Prepay:                              SEE NEXT PAGE
         After YMP               50% CPR
         Assume defaults start in month 1
         Assume 1-year recovery period.
         Apply 1.8% CDR with 40% loss severity.





 Class         Ratings             Balance      Coupon        WAL      Base Px
 =====      ==========     ===============      ======      =====     ========
   A-3      Aaa/NR/AAA     $831,310,000.00      5.7209      9.619     100.2500
   A-M      Aaa/NR/AAA     $226,353,000.00      5.7209      9.843     100.0000
   A-J      Aaa/NR/AAA     $164,107,000.00      5.7209      9.918      99.7500
     B       Aa2/NR/AA     $ 50,929,000.00      5.7209      9.961      99.0000
     C      Aa3/NR/AA-     $ 25,465,000.00      5.7209      9.961      98.7500




          A-3     Scen.10     Scen.11      Scen.12     Scen.13

       99.500       5.927       5.927        5.928       5.928
       99.750       5.892       5.892        5.892       5.892
      100.000       5.857       5.857        5.856       5.856
      100.250       5.822       5.822        5.820       5.821
      100.500       5.787       5.788        5.785       5.786
      100.750       5.752       5.753        5.749       5.751
      101.000       5.717       5.718        5.714       5.716

          WAL       9.465       9.556        9.265       9.372
     FirstPay      88.000      94.000       81.000      81.000
      LastPay     118.000     118.000      118.000     118.000


          A-J     Scen.10     Scen.11      Scen.12     Scen.13

       99.250       5.967       5.968        5.969       5.968
       99.500       5.933       5.934        5.935       5.934
       99.750       5.899       5.900        5.901       5.900
      100.000       5.865       5.866        5.867       5.866
      100.250       5.831       5.832        5.833       5.832
      100.500       5.797       5.799        5.799       5.798
      100.750       5.764       5.765        5.766       5.765

          WAL       9.925       9.947        9.961       9.937
     FirstPay     119.000     119.000      120.000     119.000
      LastPay     120.000     120.000      120.000     120.000


            B     Scen.10     Scen.11      Scen.12     Scen.13

       98.250       6.106       6.106        6.106       6.107
       98.500       6.072       6.072        6.072       6.072
       98.750       6.037       6.037        6.037       6.038
       99.000       6.003       6.003        6.003       6.003
       99.250       5.969       5.969        5.969       5.969
       99.500       5.935       5.935        5.935       5.935
       99.750       5.901       5.901        5.901       5.901

          WAL       9.961       9.961        9.961       9.961
     FirstPay     120.000     120.000      120.000     120.000
      LastPay     120.000     120.000      120.000     120.000


          A-M     Scen.10     Scen.11      Scen.12     Scen.13

       98.000       6.138       6.138        6.139       6.139
       98.250       6.103       6.103        6.104       6.104
       98.500       6.068       6.069        6.069       6.069
       98.750       6.034       6.034        6.034       6.034
       99.000       5.999       5.999        6.000       6.000
       99.250       5.965       5.965        5.965       5.965
       99.500       5.930       5.931        5.931       5.931

          WAL       9.841       9.857        9.864       9.842
     FirstPay     118.000     118.000      118.000     118.000
      LastPay     119.000     119.000      120.000     119.000


            C     Scen.10     Scen.11      Scen.12     Scen.13

       98.000       6.141       6.141        6.141       6.141
       98.250       6.106       6.106        6.106       6.107
       98.500       6.072       6.072        6.072       6.072
       98.750       6.037       6.037        6.037       6.038
       99.000       6.003       6.003        6.003       6.003
       99.250       5.969       5.969        5.969       5.969
       99.500       5.935       5.935        5.935       5.935

          WAL       9.961       9.961        9.961       9.961
     FirstPay     120.000     120.000      120.000     120.000
      LastPay     120.000     120.000      120.000     120.000


Scenario 10 => 0 CPY / 1 CDR / 75 Recovery & 12 Lag
Scenario 11 => 0 CPY / 1 CDR / 50 Recovery & 12 Lag
Scenario 12 => 0 CPY / 2.5 CDR / 60 Recovery & 12 Lag
Scenario 13 => 50 CPY / 1.8 CDR / 60 Recovery & 12 Lag






                LOAN                                                                                                    MORTGAGE
ORIGINAL       NUMBER         ISSUER                         NAME                                    CURRENTBALANCE       RATE
--------------------------------------------------------------------------------------------------------------------------------

1            7017582          CGM        ShopKo Portfolio                                            200,000,000.00     6.5875%
2            7017582-1                   10808 South 132nd Street
3            7017582-2                   700 Pilgrim Way
4            7017582-3                   1717 Lawrence Drive
5            7017582-4                   301 Bay Park Square
6            7017582-5                   55 Lake Boulevard
7            7017582-6                   217 West Ironwood Drive
8            7017582-7                   1001 East Gowen Road
9            7017582-8                   801 West Central Entrance (Highway 53)
10           7017582-9                   4161 Second Street South (Highway 23)
11           7017582-10                  7401 Mineral Point Road
12           7017582-11                  1000 West Northland Avenue
13           7017582-12                  2201 Zeier Road
14           7017582-13                  1850 Madison Avenue
15           7017582-14                  2820 Highway 63 South
16           7017582-15                  3708 Highway 63 North
17           7017582-16                  3200 Broadway Street
18           7017582-17                  2430 East Mason Street
19           7017582-18                  867 North Columbia Center Boulevard
20           7017582-19                  14445 West Center Road
21           7017582-20                  5646 North 90th Street
22           7017582-21                  616 West Johnson Street
23           7017582-22                  1150 West Washington Street
24           7017582-23                  1601 West 41st Street
25           7017582-24                  1845 Haines Avenue
26           7017582-25                  699 Green Bay Road
27           7017582-26                  955 West Clairemont Avenue
28           7017582-27                  1100 East Riverview Expressway
29           7017582-28                  2510 South Reserve Street
30           7017582-29                  1300 Koeller Street
31           7017582-30                  800 East Maes Street
32           7017582-31                  North 9520 Newport Highway
33           7017582-32                  4801 Washington Avenue
34           7017582-33                  4515 South Regal Street
35           7017582-34                  1306 North Central Avenue
36           7017582-35                  2500 US Highway 14
37           7017582-36                  1209 18th Avenue Northwest
38           7017582-37                  501 Highway 10 Southeast
39           7017582-38                  1400 Big Thunder Boulevard
40           7017582-39                  2101 West Broadway
41           7017582-40                  2208 North Webb Road
42           7017582-41                  5300 52nd Street
43           7017582-42                  905 South 24th Street West
44           7017582-43                  701 South Church Street
45           7017582-44                  1964 West Morton Avenue
46           7017582-45                  4200 South 27th Street
47           7017582-46                  1710 South Main Street
48           7017582-47                  1578 Appleton Road
49           7017582-48                  2761 Prairie Avenue
50           7017582-49                  9366 State Highway 16
51           7017582-50                  2602 Shopko Drive
52           7017582-51                  518 South Taylor Drive
53           7017582-52                  1553 West 9000 South
54           7017582-53                  2290 South 1300 East
55           7017582-54                  405 Cottonwood Drive
56           7017582-55                  5801 Summit View Avenue
57           7017582-56                  1900 North Main Street
58           7017582-57                  1771 Wisconsin Avenue
59           7017582-58                  4344 Mormon Coulee Road (State Highway 14)
60           7017582-59                  1200 Susan Drive
61           7017582-60                  2677 South Prairie View Road
62           7017582-61                  230 North Wisconsin Street
63           7017582-62                  3415 Calumet Avenue
64           7017582-63                  700 9th Avenue Southeast
65           7017582-64                  1105 East Grand Avenue
66           7017582-65                  1200 Main Street (State Highway 10)
67           7017582-66                  125 Main Street
68           7017582-67                  190 South 500 West
69           7017582-68                  500 North Highway 281
70           7017582-69                  301 Northwest Bypass
71           7017582-70                  3101 North Montana Avenue
72           7017582-71                  South 1450 Grand Avenue
73           7017582-72                  500 South Carpenter Avenue
74           7017582-73                  4060 Riverdale Road
75           7017582-74                  615 South Monroe
76           7017582-75                  1150 North Main Street
77           7017582-76                  2655 Broadway Avenue
78           7017582-77                  4850 West 3500 South
79           7017582-78                  1001 South Highway 15 (State Street)
80           7017582-79                  1450 East Geneva Street
81           7017582-80                  601 Galvin Road South
82           7017582-81                  1018 Washington Boulevard
83           7017582-82                  1777 Paulson Road
84           7017582-83                  405 West 8th Street
85           7017582-84                  2610 North Bridge Avenue
86           7017582-85                  2005 Krenzien Drive
87           7017582-86                  510 East Philip Avenue
88           7017582-87                  2530 First Avenue North
89           7017582-88                  1755 North Humiston Avenue
90           7017582-89                  2100 Caldwell Boulevard
91           7017582-90                  900 West Memorial Drive
92           7017582-91                  2741 Roosevelt Street
93           7017582-92                  2266 North University Parkway
94           7017582-93                  1649 Pole Line Road East
95           7017582-94                  320 County Road O
96           7017582-95                  4215 Yellowstone Highway
97           7017582-96                  800 East 17th Street
98           7017582-97                  1350 North Galena Avenue
99           7017582-98                  1600 Rose Street
100          7017582-99                  2530 Rudkin Road
101          7017582-100                 555 West South Street
102          7017582-101                 955 North Main Street
103          7017582-102                 1341 North Main Street
104          7017582-103                 747 South Main Street
105          7017582-104                 1425 Janesville Avenue
106          7017582-105                 2120 Thain Grade
107          7017582-106                 3705 Monroe Road
108          7017582-107                 2585 Lineville Road
109          7017582-108                 1190 North 6th Street
110          7017582-109                 1450 West Main Avenue
111          7017582-110                 East 13414 Sprague Avenue
112          7017582-111                 313 North Roosevelt Avenue
113          7017582-112                 1011 North Wisconsin Street
114          7016221          CGM        Olen Pointe Brea Office Park                                133,000,000.00     5.5000%
115          7016306          CGM        Reston Executive Center                                      93,000,000.00     5.5720%
116          7015436          CGM        Reckson II Office Portfolio                                  72,000,000.00     5.3225%
117          7015436-1                   6800 Jericho
118          7015436-2                   55 Charles Lindbergh Boulevard
119          7015436-3                   555 White Plains Road
120          7015436-4                   560 White Plains Road
121          7015436-5                   200 Broadhollow Road
122          7015436-6                   10 Rooney Circle
123          7015436-7                   North Atrium II
124          7016319          CGM        Great Wolf Resorts Portfolio                                 63,000,000.00     6.0800%
125          7016319-1                   Great Wolf Resort - Sandusky, OH
126          7016319-2                   Great Wolf Resort - Wisconsin Dells
127          7014412          CGM        20 North Orange                                              42,695,000.00     5.3100%
128                                      Kratsa Portfolio
129          7016966          CGM        SpringHill Suites - North Shore                              19,762,500.00     5.8800%
130          7016964          CGM        Holiday Inn Express - South Side                              9,487,500.00     5.8800%
131          7016956          CGM        Holiday Inn Express - Bridgeville                             4,670,000.00     5.8800%
132          7016965          CGM        Comfort Inn - Meadowlands                                     4,350,000.00     5.8800%
133                                      GT Portfolio
134          7015935          CGM        Sara Road 300                                                 9,615,000.00     5.4400%
135          7015930          CGM        JCG III                                                       7,623,000.00     5.4400%
136          7015938          CGM        Liberty Business Park                                         6,763,000.00     5.4400%
137          7015934          CGM        Sara Road 80                                                  6,340,000.00     5.4400%
138          7015932          CGM        JCG V                                                         4,131,000.00     5.4400%
139          7015933          CGM        6100 Center                                                   1,510,000.00     5.4400%
140          7015936          CGM        Beverly Terrace                                               1,297,000.00     5.4400%
141          7015931          CGM        JCG IV                                                          721,000.00     5.4400%
142          7016564          CGM        Woodstream Apartments                                        33,000,000.00     5.9400%
143          7013058          CGM        DuBois Mall                                                  32,812,500.00     6.4100%
144          7015168          CGM        Riverview Tower                                              30,250,000.00     5.4850%
145          7015719          CGM        Lakeland Town Center                                         26,700,000.00     5.4700%
146          7015697          CGM        Northeast Florida Industrial                                 26,500,000.00     5.6000%
147          7016710          CGM        Bristol Pointe Apartment Homes                               25,600,000.00     5.4900%
148          7013147          CGM        Sweet Bay Shopping Center                                    22,955,854.73     5.7836%
149          7016157          CGM        Bossier Corners                                              22,500,000.00     5.4500%
150          7015714          CGM        Mallard Crossing Apartments                                  22,167,000.00     5.6850%
151          7017195          CGM        Plaza at the Pointe                                          21,900,000.00     5.7800%
152          7016226          CGM        Treetops Apartments                                          20,000,000.00     5.5300%
153          7016101          CGM        Locke Drive                                                  19,900,000.00     5.6400%
154          7016499          CGM        Milestone                                                    19,900,000.00     5.5800%
155          7016186          CGM        290 Concord Road                                             19,895,714.89     5.6500%
156          7016500          CGM        Virginia Gateway                                             19,815,000.00     5.5800%
157          7015972          CGM        The Sterling and Joseph Vance Building                       18,800,000.00     6.0450%
158          7016671          CGM        Wolf Creek Apartments                                        17,500,000.00     5.5500%
159          7016777          CGM        Party City                                                   17,480,000.00     5.6800%
160          7016415          CGM        Collier Health Park                                          17,120,000.00     5.6600%
161          7015400          CGM        Beverly Garland's Holiday Inn                                16,659,061.47     6.0300%
162          7016062          CGM        Acme Plaza Shopping Center I (Shelvin)                       16,250,000.00     5.7650%
163          7016340          CGM        AmeriCold Warehouse                                          16,200,000.00     5.7700%
164          7016131          CGM        Promontory Apartments                                        16,000,000.00     5.4900%
165          7015512          CGM        Doubletree Suites - Tukwila, WA                              15,881,825.18     5.7710%
166          7016000          CGM        Hilton Garden Inn - Glen Allen, VA                           15,558,229.72     6.1050%
167          7016158          CGM        Desert Inn Office Center                                     15,540,000.00     5.5600%
168          7016362          CGM        Hidden Valley Club Apartments                                15,190,000.00     5.7600%
169          7012842          CGM        Wal-Mart Fremont                                             14,904,880.26     5.4950%
170          7015496          CGM        Four Winds Apartments                                        14,800,000.00     5.6250%
171                                      Beau Rivage Portfolio
172          7016444          CGM        Beau Rivage Apartments 192                                    8,879,000.00     5.6650%
173          7016445          CGM        Beau Rivage Apartments 132                                    5,846,000.00     5.6650%
174          7016424          CGM        Mendocino Marketplace                                        14,600,000.00     5.2300%
175          7015862          CGM        60 Frontage Road                                             14,500,000.00     5.5800%
176          7016744          CGM        1723 Walnut Street                                           14,487,323.99     5.7950%
177          7015145          CGM        Demonbreun Center                                            14,360,000.00     5.7790%
178                                      Curat Multifamily Portfolio
179          7016532          CGM        Autumnwood Apartments                                         7,063,125.43     5.6700%
180          7015996          CGM        Silvercreek Apartments                                        7,063,125.43     5.6700%
181          7016132          CGM        Hilands II Apartments                                        14,000,000.00     5.5150%
182          7016388          CGM        Meadows Apartments                                           13,472,999.49     5.5950%
183          7016604          CGM        Marriott Fairfield Inn & Suites Alpharetta Portfolio         13,257,088.85     6.2600%
184          7016604-1                   Marriot TownePlace Suites
185          7016604-2                   Fairfield Inn & Suites - Alpharetta, GA
186          7016604-3                   Marriott Fairfield Inn & Suites - Macon, GA
187          7015349          CGM        Whole Foods                                                  13,000,000.00     6.1000%
188          7016321          CGM        State & Perryville Shopping Center                           12,850,000.00     6.1540%
189          7015914          CGM        Stonehenge Apartments                                        12,305,040.06     5.7400%
190          7015914-1                   Starkville Crossing
191          7015914-2                   Stonehenge Apts
192          7015782          CGM        1210-1230 Washington Street                                  12,300,000.00     5.5400%
193          7016539          CGM        Melrose Place                                                12,000,000.00     6.0300%
194          7012728          CGM        Blankenbaker Parkway Office                                  11,717,659.97     5.8650%
195          7016605          CGM        Marriott Fairfield Inn & Suites Buckhead Portfolio           11,679,814.72     6.2600%
196          7016605-1                   Fairfield Inn & Suites - Atlanta (Buckhead), GA
197          7016605-2                   SpringHill Suites Atlanta/ Alpharetta
198          7016607          CGM        Marriott Fairfield Inn & Suites Atlanta Portfolio            11,589,970.00     6.2600%
199          7016607-1                   Marriott Fairfield Inn & Suites - Atlanta/Perimeter Center
200          7016607-2                   Marriott TownePlace Suites
201          7015754          CGM        One Theall Road                                              11,400,000.00     6.2400%
202          7015716          CGM        Washingtonian Center                                         11,150,000.00     5.6680%
203          7015912          CGM        WalMart Supercenter - Dahlonega, GA                          11,004,000.00     5.5000%
204          7015677          CGM        Hilltop Square Shopping Center                               10,953,250.82     5.7000%
205          7016045          CGM        Prestige Portfolio I                                         10,405,000.00     5.5330%
206          7014413          CGM        Sav-A-Center - Metairie, LA                                  10,069,086.88     5.8900%
207          7015658          CGM        Natchez Mall                                                  9,528,182.19     5.6900%
208          7015798          CGM        Courtyard by Marriott - Huntersville, NC                      9,429,933.55     5.7800%
209          7015182          CGM        The Minolta Building                                          9,300,000.00     5.6400%
210          7016214          CGM        Alfa Laval Building                                           9,100,000.00     5.5150%
211          7015882          CGM        KingsPark                                                     8,800,000.00     5.5500%
212          7016082          CGM        50 Division Street                                            8,579,099.25     5.9500%
213          7015842          CGM        Northwood Village                                             8,550,000.00     5.5200%
214          7016109          CGM        Riverfront Business Park                                      8,400,000.00     5.5200%
215          7016455          CGM        Franklin Center Office Building                               8,250,000.00     5.5600%
216          7016334          CGM        Aurora - Wilkinson Medical Clinic(Hartland)                   8,200,000.00     5.5140%
217          7015554          CGM        5 & 105 Shawmut Road                                          8,014,417.28     5.4900%
218          7015845          CGM        Walgreen's- Henderson, NV                                     7,900,000.00     5.7900%
219          7016310          CGM        Oglethorpe Crossing                                           7,500,000.00     5.6950%
220          7016627          CGM        Tustin Square                                                 7,500,000.00     5.4900%
221          7016180          CGM        Spring Meadow Apartments                                      7,500,000.00     5.6000%
222          7015594          CGM        Village Square Retail Center                                  7,455,000.00     5.6400%
223          7015489          CGM        Niagara County Office Buildings                               7,430,000.00     5.6600%
224          7015309          CGM        Regency at Chandler Park                                      7,275,000.00     5.4600%
225          7016335          CGM        Aurora - Edgerton Health Center                               7,240,000.00     5.5140%
226          7015461          CGM        Spalding Triangle                                             7,000,000.00     5.6300%
227          7016250          CGM        6201 Fairview Road                                            6,940,000.00     5.4900%
228          7016679          CGM        La Quinta Inn Winter Park                                     6,892,201.69     6.6050%
229          7016083          CGM        Apple Creek Apartments                                        6,600,000.00     5.4630%
230          7016483          CGM        Millport Apartments                                           6,132,921.72     5.6750%
231          7015208          CGM        Parker Marketplace                                            6,059,995.36     5.7710%
232          7014666          CGM        Holiday Inn - Lumberton, NC                                   5,964,649.56     5.3600%
233          7015141          CGM        Winter Park Plaza                                             6,000,000.00     5.6050%
234          7016548          CGM        Village Green MHP                                             6,000,000.00     5.3600%
235          7015126          CGM        Andover Business Center                                       5,868,991.07     5.6100%
236          7015523          CGM        Crystal Lake Apartments                                       5,865,000.00     5.2500%
237          7016333          CGM        Aurora - Bluemond Health Center                               5,840,000.00     5.5180%
238          7015116          CGM        Office Depot Plaza                                            5,720,136.79     5.6700%
239                                      G4 Portfolio
240          7015847          CGM        United Supermarket - Lubbock, TX                              3,583,130.00     5.6900%
241          7016758          CGM        Advance Auto Parts - Cleveland, OH                            1,120,980.00     5.6900%
242          7016757          CGM        Advance Auto Parts - Denton Township, MI                      1,015,890.00     5.6900%
243          7013202          CGM        Highland Plaza                                                5,500,000.00     5.5350%
244          7016146          CGM        Kipling Manor Apartments                                      5,500,000.00     5.5950%
245          7015634          CGM        Barcelone Building                                            5,350,000.00     5.4280%
246          7015485          CGM        Cypress Grove Plaza                                           5,318,235.01     5.6700%
247          7015902          CGM        Holiday Inn Express - Mooresville                             5,267,694.39     5.6950%
248          7016336          CGM        Aurora - Airport Health Center                                5,120,000.00     5.5170%
249          7016405          CGM        MLK Plaza                                                     5,080,000.00     5.4400%
250          7016943          CGM        Fairfield Inn - Myrtle Beach, SC                              5,036,062.11     5.9300%
251          7016410          CGM        Willow Creek                                                  4,984,768.43     5.4200%
252          7014838          CGM        Barclay Square                                                4,989,402.83     5.3250%
253          7016046          CGM        Prestige Portfolio II                                         4,805,000.00     5.5330%
254          7013380          CGM        Circuit City - Redding, CA                                    4,767,517.24     5.2538%
255          7014226          CGM        United Supermarket - Plainview, TX                            4,753,131.80     5.4000%
256          7015412          CGM        Grace Street Apartments                                       4,750,000.00     5.4250%
257          7016941          CGM        Holiday Inn Express - Myrtle Beach, SC                        4,686,916.00     5.8800%
258          7015846          CGM        Walgreen's - Orange, CT                                       4,500,000.00     5.7900%
259          7014998          CGM        Bird in Hand                                                  4,100,000.00     5.8100%
260          7016141          CGM        GSA - Mission Viejo, CA                                       4,045,121.50     6.2920%
261          7015100          CGM        Barnes and Noble                                              3,996,501.37     5.7930%
262          7015101          CGM        Best Buy-Portage                                              3,996,410.95     5.6930%
263          7015358          CGM        Bassett Creek Medical Building                                3,890,000.00     5.6300%
264          7016372          CGM        Pasco Rite Aid                                                3,838,865.54     5.6500%
265          7015818          CGM        Mill & Main                                                   3,689,078.23     5.5600%
266          7013861          CGM        CVS - Port Richey, FL                                         3,541,365.12     5.3900%
267          7014671          CGM        Shoppes at Cranberry Commons                                  3,520,000.00     5.5100%
268          7016227          CGM        Rafael North (Marin) Office                                   3,435,032.39     5.5900%
269          7016251          CGM        155 Founders Plaza                                            2,892,000.00     5.5100%
270          7015432          CGM        Best Buy - Fond du Lac, WI                                    2,845,738.79     5.5350%
271          7014842          CGM        Rite Aid - Louisville, KY                                     2,357,246.41     5.4900%
272          7015993          CGM        Rite Aid - Manchester, PA                                     1,892,135.07     5.8400%
273          7016348          CGM        Rite Aid - Lancaster, PA                                      1,742,742.31     5.8300%
274          940951782        PNC        Emerald Isle Senior Apartments                               55,000,000.00     5.1900%
275          940952574        PNC        Flower Hill Promenade                                        36,500,000.00     5.8200%
276          940952549        PNC        Bank of America Plaza                                        34,800,000.00     5.9200%
277          940952459        PNC        Logistics Insight Corporation                                19,500,000.00     6.0000%
278          940952358        PNC        Northbelt Office Center II                                   14,500,000.00     5.7400%
279          940952589        PNC        Cingular Wireless Building                                   14,475,000.00     5.9600%
280          940952619        PNC        Houston Levee Apartments                                     13,500,000.00     5.8000%
281          940952567        PNC        Pac Bell Directory Office Building                           13,200,000.00     5.9400%
282          940952568        PNC        Rancho Santa Fe                                              13,000,000.00     5.9000%
283          940952515        PNC        Itronix Building                                              9,200,000.00     5.8900%
284          940952539        PNC        Miami Lakes Commons                                           8,993,688.75     6.6100%
285          940952360        PNC        Gateway West Shopping Center                                  8,800,000.00     6.1900%
286          940952374        PNC        Berkley Village - Newport News                                8,659,854.23     6.0200%
287          940952581        PNC        Wimbledon Place Apartments                                    7,750,000.00     6.2800%
288          940952585        PNC        Holiday Inn Express - Turlock                                 7,600,000.00     6.6500%
289          940952485        PNC        80 West Street                                                7,300,000.00     5.7700%
290          940952448        PNC        Hotel Bethlehem                                               6,991,360.08     6.1700%
291          940952534        PNC        Chaparral Townhomes                                           6,896,389.40     7.5600%
292          940952518        PNC        Bolsa Magnolia Center                                         6,863,000.00     6.2100%
293          940952491        PNC        Douglas Station                                               5,648,000.00     6.3000%
294          940952551        PNC        McCarran Landing Shopping Center                              5,500,000.00     5.8100%
295          940952602        PNC        Sherman Oaks Apartments & Apple Mini Storage                  5,155,000.00     5.9300%
296          940952493        PNC        Comfort Inn & Suites - College Park                           4,500,000.00     6.6300%
297          940952641        PNC        Gateway Plaza - N. Las Vegas                                  4,500,000.00     6.2300%
298          940952431        PNC        Hayden Park Office                                            3,397,357.05     6.2400%
299          940952480        PNC        Crawford Mayfair Apartments                                   3,397,342.69     6.2200%
300          940952642        PNC        Park Westwood Apartments                                      2,600,000.00     6.1200%
301          940952479        PNC        Mayfair Village Apartments                                      865,000.00     6.4500%


                LOAN
ORIGINAL       NUMBER                                                           COUPON
------------------------------------------------------------------------------------------------------------------------------------

1            7017582                                                            6.5875
2            7017582-1                                                             0
3            7017582-2                                                             0
4            7017582-3                                                             0
5            7017582-4                                                             0
6            7017582-5                                                             0
7            7017582-6                                                             0
8            7017582-7                                                             0
9            7017582-8                                                             0
10           7017582-9                                                             0
11           7017582-10                                                            0
12           7017582-11                                                            0
13           7017582-12                                                            0
14           7017582-13                                                            0
15           7017582-14                                                            0
16           7017582-15                                                            0
17           7017582-16                                                            0
18           7017582-17                                                            0
19           7017582-18                                                            0
20           7017582-19                                                            0
21           7017582-20                                                            0
22           7017582-21                                                            0
23           7017582-22                                                            0
24           7017582-23                                                            0
25           7017582-24                                                            0
26           7017582-25                                                            0
27           7017582-26                                                            0
28           7017582-27                                                            0
29           7017582-28                                                            0
30           7017582-29                                                            0
31           7017582-30                                                            0
32           7017582-31                                                            0
33           7017582-32                                                            0
34           7017582-33                                                            0
35           7017582-34                                                            0
36           7017582-35                                                            0
37           7017582-36                                                            0
38           7017582-37                                                            0
39           7017582-38                                                            0
40           7017582-39                                                            0
41           7017582-40                                                            0
42           7017582-41                                                            0
43           7017582-42                                                            0
44           7017582-43                                                            0
45           7017582-44                                                            0
46           7017582-45                                                            0
47           7017582-46                                                            0
48           7017582-47                                                            0
49           7017582-48                                                            0
50           7017582-49                                                            0
51           7017582-50                                                            0
52           7017582-51                                                            0
53           7017582-52                                                            0
54           7017582-53                                                            0
55           7017582-54                                                            0
56           7017582-55                                                            0
57           7017582-56                                                            0
58           7017582-57                                                            0
59           7017582-58                                                            0
60           7017582-59                                                            0
61           7017582-60                                                            0
62           7017582-61                                                            0
63           7017582-62                                                            0
64           7017582-63                                                            0
65           7017582-64                                                            0
66           7017582-65                                                            0
67           7017582-66                                                            0
68           7017582-67                                                            0
69           7017582-68                                                            0
70           7017582-69                                                            0
71           7017582-70                                                            0
72           7017582-71                                                            0
73           7017582-72                                                            0
74           7017582-73                                                            0
75           7017582-74                                                            0
76           7017582-75                                                            0
77           7017582-76                                                            0
78           7017582-77                                                            0
79           7017582-78                                                            0
80           7017582-79                                                            0
81           7017582-80                                                            0
82           7017582-81                                                            0
83           7017582-82                                                            0
84           7017582-83                                                            0
85           7017582-84                                                            0
86           7017582-85                                                            0
87           7017582-86                                                            0
88           7017582-87                                                            0
89           7017582-88                                                            0
90           7017582-89                                                            0
91           7017582-90                                                            0
92           7017582-91                                                            0
93           7017582-92                                                            0
94           7017582-93                                                            0
95           7017582-94                                                            0
96           7017582-95                                                            0
97           7017582-96                                                            0
98           7017582-97                                                            0
99           7017582-98                                                            0
100          7017582-99                                                            0
101          7017582-100                                                           0
102          7017582-101                                                           0
103          7017582-102                                                           0
104          7017582-103                                                           0
105          7017582-104                                                           0
106          7017582-105                                                           0
107          7017582-106                                                           0
108          7017582-107                                                           0
109          7017582-108                                                           0
110          7017582-109                                                           0
111          7017582-110                                                           0
112          7017582-111                                                           0
113          7017582-112                                                           0
114          7016221                                                              5.5
115          7016306                                                             5.572
116          7015436                                                             5.3225
117          7015436-1                                                             0
118          7015436-2                                                             0
119          7015436-3                                                             0
120          7015436-4                                                             0
121          7015436-5                                                             0
122          7015436-6                                                             0
123          7015436-7                                                             0
124          7016319                                                              6.08
125          7016319-1                                                             0
126          7016319-2                                                             0
127          7014412                                                              5.31
128                                                                                0
129          7016966                                                              5.88
130          7016964                                                              5.88
131          7016956                                                              5.88
132          7016965                                                              5.88
133                                                                                0
134          7015935                                                              5.44
135          7015930                                                              5.44
136          7015938                                                              5.44
137          7015934                                                              5.44
138          7015932                                                              5.44
139          7015933                                                              5.44
140          7015936                                                              5.44
141          7015931                                                              5.44
142          7016564                                                              5.94
143          7013058                                                              6.41
144          7015168                                                             5.485
145          7015719                                                              5.47
146          7015697                                                              5.6
147          7016710                                                              5.49
148          7013147                                                             5.7836
149          7016157                                                              5.45
150          7015714                 4.435(12)/4.685(12)/4.810(12)/4.935(12)/5.185(12)/5.31(12)/5.435(12)/5.685(12)/5.685(12)/5.685
151          7017195                                                              5.78
152          7016226                                                              5.53
153          7016101                                                              5.64
154          7016499                                                              5.58
155          7016186                                                              5.65
156          7016500                                                              5.58
157          7015972                                                             6.045
158          7016671                                                              5.55
159          7016777                                                              5.68
160          7016415                                                              5.66
161          7015400                                                              6.03
162          7016062                                                             5.765
163          7016340                                                              5.77
164          7016131                                                              5.49
165          7015512                                                             5.771
166          7016000                                                             6.105
167          7016158                                                              5.56
168          7016362                                                              5.76
169          7012842                                                             5.495
170          7015496                 4.375(12)/4.625(12)/4.750(12)/4.875(12)/5.125(12)/5.250(12)/5.375(12)/5.625(12)/5.625(12)/5.625
171                                                                                0
172          7016444                                                             5.665
173          7016445                                                             5.665
174          7016424                                                              5.23
175          7015862                                                              5.58
176          7016744                                                             5.795
177          7015145                                                             5.779
178                                                                                0
179          7016532                                                              5.67
180          7015996                                                              5.67
181          7016132                                                             5.515
182          7016388                                                             5.595
183          7016604                                                              6.26
184          7016604-1                                                             0
185          7016604-2                                                             0
186          7016604-3                                                             0
187          7015349                                                              6.1
188          7016321                                                             6.154
189          7015914                                                              5.74
190          7015914-1                                                             0
191          7015914-2                                                             0
192          7015782                                                              5.54
193          7016539                                                              6.03
194          7012728                                                             5.865
195          7016605                                                              6.26
196          7016605-1                                                             0
197          7016605-2                                                             0
198          7016607                                                              6.26
199          7016607-1                                                             0
200          7016607-2                                                             0
201          7015754                                                              6.24
202          7015716                                                             5.668
203          7015912                                                              5.5
204          7015677                                                              5.7
205          7016045                                                             5.533
206          7014413                                                              5.89
207          7015658                                                              5.69
208          7015798                                                              5.78
209          7015182                                                              5.64
210          7016214                                                             5.515
211          7015882                                                              5.55
212          7016082                                                              5.95
213          7015842                                                              5.52
214          7016109                                                              5.52
215          7016455                                                              5.56
216          7016334                                                             5.514
217          7015554                                                              5.49
218          7015845                                                              5.79
219          7016310                                                             5.695
220          7016627                                                              5.49
221          7016180                                                              5.6
222          7015594                                                              5.64
223          7015489                                                              5.66
224          7015309                                                              5.46
225          7016335                                                             5.514
226          7015461                                                              5.63
227          7016250                                                              5.49
228          7016679                                                             6.605
229          7016083                                                             5.463
230          7016483                                                             5.675
231          7015208                                                             5.771
232          7014666                                                              5.36
233          7015141                                                             5.605
234          7016548                                                              5.36
235          7015126                                                              5.61
236          7015523                                                              5.25
237          7016333                                                             5.518
238          7015116                                                              5.67
239                                                                                0
240          7015847                                                              5.69
241          7016758                                                              5.69
242          7016757                                                              5.69
243          7013202                                                             5.535
244          7016146                                                             5.595
245          7015634                                                             5.428
246          7015485                                                              5.67
247          7015902                                                             5.695
248          7016336                                                             5.517
249          7016405                                                              5.44
250          7016943                                                              5.93
251          7016410                                                              5.42
252          7014838                                                             5.325
253          7016046                                                             5.533
254          7013380                                                             5.2538
255          7014226                                                              5.4
256          7015412                                                             5.425
257          7016941                                                              5.88
258          7015846                                                              5.79
259          7014998                                                              5.81
260          7016141                                                             6.292
261          7015100                                                             5.793
262          7015101                                                             5.693
263          7015358                                                              5.63
264          7016372                                                              5.65
265          7015818                                                              5.56
266          7013861                                                              5.39
267          7014671                                                              5.51
268          7016227                                                              5.59
269          7016251                                                              5.51
270          7015432                                                             5.535
271          7014842                                                              5.49
272          7015993                                                              5.84
273          7016348                                                              5.83
274          940951782                                                            5.19
275          940952574                                                            5.82
276          940952549                                                            5.92
277          940952459                                                             6
278          940952358                                                            5.74
279          940952589                                                            5.96
280          940952619                                                            5.8
281          940952567                                                            5.94
282          940952568                                                            5.9
283          940952515                                                            5.89
284          940952539                                                            6.61
285          940952360                                                            6.19
286          940952374                                                            6.02
287          940952581                                                            6.28
288          940952585                                                            6.65
289          940952485                                                            5.77
290          940952448                                                            6.17
291          940952534                                                            7.56
292          940952518                                                            6.21
293          940952491                                                            6.3
294          940952551                                                            5.81
295          940952602                                                            5.93
296          940952493                                                            6.63
297          940952641                                                            6.23
298          940952431                                                            6.24
299          940952480                                                            6.22
300          940952642                                                            6.12
301          940952479                                                            6.45


                LOAN
ORIGINAL       NUMBER        EXTENSION (1=YES)        TO COME
-------------------------------------------------------------

1            7017582
2            7017582-1
3            7017582-2
4            7017582-3
5            7017582-4
6            7017582-5
7            7017582-6
8            7017582-7
9            7017582-8
10           7017582-9
11           7017582-10
12           7017582-11
13           7017582-12
14           7017582-13
15           7017582-14
16           7017582-15
17           7017582-16
18           7017582-17
19           7017582-18
20           7017582-19
21           7017582-20
22           7017582-21
23           7017582-22
24           7017582-23
25           7017582-24
26           7017582-25
27           7017582-26
28           7017582-27
29           7017582-28
30           7017582-29
31           7017582-30
32           7017582-31
33           7017582-32
34           7017582-33
35           7017582-34
36           7017582-35
37           7017582-36
38           7017582-37
39           7017582-38
40           7017582-39
41           7017582-40
42           7017582-41
43           7017582-42
44           7017582-43
45           7017582-44
46           7017582-45
47           7017582-46
48           7017582-47
49           7017582-48
50           7017582-49
51           7017582-50
52           7017582-51
53           7017582-52
54           7017582-53
55           7017582-54
56           7017582-55
57           7017582-56
58           7017582-57
59           7017582-58
60           7017582-59
61           7017582-60
62           7017582-61
63           7017582-62
64           7017582-63
65           7017582-64
66           7017582-65
67           7017582-66
68           7017582-67
69           7017582-68
70           7017582-69
71           7017582-70
72           7017582-71
73           7017582-72
74           7017582-73
75           7017582-74
76           7017582-75
77           7017582-76
78           7017582-77
79           7017582-78
80           7017582-79
81           7017582-80
82           7017582-81
83           7017582-82
84           7017582-83
85           7017582-84
86           7017582-85
87           7017582-86
88           7017582-87
89           7017582-88
90           7017582-89
91           7017582-90
92           7017582-91
93           7017582-92
94           7017582-93
95           7017582-94
96           7017582-95
97           7017582-96
98           7017582-97
99           7017582-98
100          7017582-99
101          7017582-100
102          7017582-101
103          7017582-102
104          7017582-103
105          7017582-104
106          7017582-105
107          7017582-106
108          7017582-107
109          7017582-108
110          7017582-109
111          7017582-110
112          7017582-111
113          7017582-112
114          7016221                 1
115          7016306
116          7015436                 1
117          7015436-1               1
118          7015436-2               1
119          7015436-3               1
120          7015436-4               1
121          7015436-5               1
122          7015436-6               1
123          7015436-7               1
124          7016319
125          7016319-1               1
126          7016319-2               1
127          7014412                 1
128                                  1
129          7016966
130          7016964
131          7016956
132          7016965
133                                  1
134          7015935                 1
135          7015930                 1
136          7015938                 1
137          7015934                 1
138          7015932                 1
139          7015933                 1
140          7015936                 1
141          7015931                 1
142          7016564
143          7013058
144          7015168                 1
145          7015719                 1
146          7015697
147          7016710                 1
148          7013147
149          7016157                 1
150          7015714                 1
151          7017195
152          7016226
153          7016101
154          7016499
155          7016186
156          7016500
157          7015972
158          7016671
159          7016777
160          7016415
161          7015400
162          7016062
163          7016340
164          7016131                 1
165          7015512
166          7016000
167          7016158
168          7016362
169          7012842                 1
170          7015496                 1
171                                  1
172          7016444
173          7016445
174          7016424                 1
175          7015862
176          7016744
177          7015145
178                                  1
179          7016532
180          7015996
181          7016132                 1
182          7016388
183          7016604
184          7016604-1               1
185          7016604-2               1
186          7016604-3               1
187          7015349
188          7016321
189          7015914
190          7015914-1               1
191          7015914-2               1
192          7015782
193          7016539
194          7012728
195          7016605
196          7016605-1               1
197          7016605-2               1
198          7016607
199          7016607-1               1
200          7016607-2               1
201          7015754
202          7015716
203          7015912                 1
204          7015677
205          7016045
206          7014413
207          7015658
208          7015798
209          7015182
210          7016214
211          7015882
212          7016082
213          7015842
214          7016109
215          7016455
216          7016334                 1
217          7015554                 1
218          7015845
219          7016310
220          7016627                 1
221          7016180
222          7015594
223          7015489
224          7015309                 1
225          7016335                 1
226          7015461
227          7016250                 1
228          7016679
229          7016083                 1
230          7016483
231          7015208
232          7014666                 1
233          7015141
234          7016548                 1
235          7015126
236          7015523                 1
237          7016333
238          7015116
239                                  1
240          7015847
241          7016758
242          7016757
243          7013202
244          7016146
245          7015634                 1
246          7015485
247          7015902
248          7016336
249          7016405                 1
250          7016943
251          7016410                 1
252          7014838                 1
253          7016046
254          7013380                 1
255          7014226                 1
256          7015412                 1
257          7016941
258          7015846
259          7014998
260          7016141
261          7015100
262          7015101
263          7015358
264          7016372
265          7015818
266          7013861                 1
267          7014671                 1
268          7016227
269          7016251                 1
270          7015432
271          7014842                 1
272          7015993
273          7016348
274          940951782               1
275          940952574
276          940952549
277          940952459
278          940952358
279          940952589
280          940952619
281          940952567
282          940952568
283          940952515
284          940952539
285          940952360
286          940952374
287          940952581
288          940952585
289          940952485
290          940952448
291          940952534
292          940952518
293          940952491
294          940952551
295          940952602
296          940952493
297          940952641
298          940952431
299          940952480
300          940952642
301          940952479