<TABLE>

------------------------------------------------------------------------------------------------------------------------------------
Loan Number                      Property Name                  Property Type      Maturity/ARD Balance            Amort. Type
------------------------------------------------------------------------------------------------------------------------------------

58620              Fashion Show Mall                               Retail             136,890,406.71            Balloon
58623              American Express Building - Minneapolis         Office              56,050,000.00            IO, Hyper Am
58789              Clark Office Building                           Office              38,315,808.79            Balloon
58626              American Express Building - Salt Lake City      Office              30,149,000.00            IO, Hyper Am
58625              American Express Building - Ontario             Office              25,380,000.00            IO, Hyper Am
58868              Asian Garden Mall                               Retail              41,539,394.25            Balloon
58886              Mountain Farms Shopping Center                  Retail              38,212,889.02            IO, Balloon
58852              Edward's Multiplex-Fresno                       Other               19,730,000.00            Interest Only
58934              Trop Decatur Plaza                              Retail              14,458,340.72            Partial IO, Hyper Am
58848              Regents Square I & II                           Office              88,600,000.00            Interest Only
58847              Mission City Corporate Center                   Office              44,000,000.00            Interest Only
58449              Captain's Portfolio                             Office              31,169,927.43            IO, Balloon
58914              Makena Great American Plaza                     Retail               4,168,829.45            IO, Balloon




------------------------------------------------------------------------------------------------------------------------------------
                  Original Interest        Gross Interest         Gross Rate on           Net Rate on                Net Rate on
Loan Number     Only Period (Months)            Rate             an Actual Basis        an Actual Basis             30/360 Admin
------------------------------------------------------------------------------------------------------------------------------------

58620                    0                   0.037186               3.718589%          3.68698943901406%          3.68698943901406%
58623                   60                   0.042675               4.267500%          4.22590000000000%          4.22590000000000%
58789                    0                   0.050370               5.037000%          4.99540000000000%          4.99540000000000%
58626                   60                   0.042975               4.297500%          4.23590000000000%          4.23590000000000%
58625                   61                   0.042975               4.297500%          4.23590000000000%          4.23590000000000%
58868                    1                   0.050650               5.065000%          5.02340000000000%          5.02340000000000%
58886                   24                   0.050700               5.070000%          5.00840000000000%          5.00840000000000%
58852                   60                   0.048180               4.818000%          4.70640000000000%          4.70640000000000%
58934                   60                   0.056930               5.693000%          5.58140000000000%          5.58140000000000%
58848                   82                   0.047361               4.736084%          4.69448352144470%          4.69448352144470%
58847                   82                   0.047811               4.781136%          4.73953636363636%          4.73953636363636%
58449                   16                   0.052359               5.235881%          5.17428059701493%          5.17428059701493%
58914                   61                   0.056930               5.693000%          5.58140000000000%          5.58140000000000%



------------------------------------------------------------------------------------------------------------------------------------
Loan Number          Monthly Debt
                   Service Payment              Prepayment Provision                     Groups
------------------------------------------------------------------------------------------------------------------------------------

58620                 665,601.24          LO(33)/OPEN(4)/DEFEASANCE
58623                 199,327.81          LO(23)/GRTR1%PPMTorYM(35)/OPEN(2)
58789                 299,241.37          LO(117)/OPEN(3)/DEFEASANCE
58626                 107,971.11          LO(23)/GRTR1%PPMTorYM(34)/OPEN(3)
58625                  90,892.13          LO(60)/OPEN(1)
58868                 272,022.98          LO(117)/OPEN(4)/DEFEASANCE
58886                 238,087.46          LO(36)/GRTR1%PPMTorYM(81)/OPEN(3)
58852                  79,215.95          LO(23)/GRTR1%PPMTorYM(34)/OPEN(3)
58934                  89,893.32          LO(117)/OPEN(3)/DEFEASANCE
58848                 354,537.51          LO(76)/OPEN(6)/DEFEASANCE
58847                 177,743.17          LO(76)/OPEN(6)/DEFEASANCE
58449                 182,776.70          LO(72)/OPEN(4)/DEFEASANCE
58914                  25,914.45          LO(117)/OPEN(4)/DEFEASANCE

</TABLE>