EX-99.1 3 ge672534-ex99_1.txt COMPUTATIONAL MATERIALS EXHIBIT 99.1

(Continued)

(Continued)

GE ESTIMATED EQUITY SCHEDULE =============================================================================== ESTIMATED LOAN NO LOAN NAME CASH EQUITY =============================================================================== 760025174 TOWN & COUNTRY VILLAGE $ 5,000,000 ------------------------------------------------------------------------------- various RAGAN PORTFOLIO $ - ------------------------------------------------------------------------------- 760024025 INNER HARBOR $ - ------------------------------------------------------------------------------- 760022719 SHOPPES OF PARADISE KEY $ 2,170,000 ------------------------------------------------------------------------------- 760023063 SANTA ROSA TOWN CENTER $ 4,000,000 ------------------------------------------------------------------------------- 760025589 PASADENA OFFICE TOWER $ 3,600,000 ------------------------------------------------------------------------------- 760022908 STOR IT ALL $ - ------------------------------------------------------------------------------- 760024983 RED MILL COMMONS $ - ------------------------------------------------------------------------------- 760022536 1500 ROSECRANS AVENUE $ 160,000 ------------------------------------------------------------------------------- 760024403 POST COMMONS SHOPPING CENTER $ 2,800,000 ------------------------------------------------------------------------------- 760025103 THE FALLS AT HUNTERS POINTE $ 4,740,000 =============================================================================== PML Only two loans have a PML% greater than 20%. Pasadena Office Tower - 21.00% Office, 34.00% Garage - has earthquake insurance 1301 Van Ness - 30% - has earthquake insurance Per page S-76 of the Red Prospectus Lock Box Accounts With respect to 15 mortgage loans (the "Lock Box Loans"), representing approximately 23.20% of the Initial Pool Balance, one or more accounts (collectively, the "Lock Box Accounts") have been or may be established into which the related property manager and/or tenants directly deposits rents or other revenues from the Mortgaged Property. Pursuant to the terms of the Lock Box Loans, upon the occurrence of certain trigger events, the borrower will not have access to the funds on deposit therein (except with respect to nine mortgage loans, representing approximately 11.04% of the Initial Pool Balance, with respect to which a hard lockbox is currently in place and the borrower does not currently have access to the funds on deposit therein). The Lock Box Accounts will not be assets of any REMIC.

GE CAPITAL COMMERCIAL MORT CORP MORT PAS THR CER SER 2002-2 8-K